{"text_format":"1","workbook":"xlsx","n_sheets":39,"sheets":["Sheet1","output","Pannello","Documento","Input->","Parametri","Budget Vendite","Costi Fissi","Costi Variabili","Personale","Investimenti","Fin Banca","Leasing","Capitale","Distribuzione Utile","Elaborati ->","E_Vendite","G_V","E_Costi Fissi","G_CF","E_Costi Variabili","G_CV","E_Investimenti","G_Inv","Im Irap","Im Ires","E_Personale","G_Personale","Ammortamento","Liq iva","Banca","G_Banca","Tabelle","CEm","SPm","Cash Flow","G_I","Indicatori","configurazione"],"not_rendered":{"charts":36,"images":5,"macros":1,"external_links":1,"defined_names":93,"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":"Sheet1","index":0,"n_rows":25,"n_cols":13,"rows_kept":25,"cut":false,"hidden":true,"merged":[]}
["Il finanziamento verrebbe impostato per un importo di 40.000 euro durata 84"]
["mesi e tasso 7% (ovviamente come scritto anche dal consulente il tasso è"]
["ipotetico cme spiegato anche ieri ai clienti in quanto basato sul rating che"]
["potrò avere solo dopo aver lavorato la pratica)."]
[]
["Cordiali saluti."]
[]
[]
["Ciao Antonio,"]
[]
["(metto in copia anche Gianluca che è il mio collaboratore) i dati che mi servono sono per una start-up che non ha bilanci consolidati:"]
[]
["- Importo del finanziamento che deve prendere; euro 40.000"]
[]
["- Tasso presunto applicato; 5 o 6% attendo conferma da banca"]
[]
["- Durata finanziamento; 84 rate (presunto)"]
[]
["- Canone di locazione dei locali euro 30.7000 primi due anni il terzo e quarto 33.200 dal 5° euro 35.400 spese incluse.",null,null,null,null,null,null,null,null,null,null,null,30]
[]
["- Costi del Personale ci lavorano i due titolari della società (ti allego certificato costituzione e attribuzione iva)"]
[]
["- Capienza del locale (posti a sedere / posti in piedi); posti a sedere 35 + posti in piedi 15 / 18"]
[]
["- Incidenza media costo materie prime (se non lo ha stimato facciamo noi) non lo sappiamo direi che dovrebbe essere per la tipologia di attività dal 25 al 20%"]

{"sheet":"output","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Pannello","index":2,"n_rows":6,"n_cols":26,"rows_kept":6,"cut":false,"hidden":false,"merged":[[1,1,3,6]]}
[]
[null,"Commercio"]
[]
[]
[]
[null,"Inserisci",null,null,null,null,null,null,"Consulta",null,null,null,"Verifica",null,null,null,null,null,"Analizza",null,null,null,null,null,null,"Redigi"]

{"sheet":"Documento","index":3,"n_rows":386,"n_cols":13,"rows_kept":386,"cut":false,"hidden":false,"merged":[[66,1,71,11],[11,1,20,11],[24,1,33,11],[37,1,46,11],[52,1,53,11],[54,1,63,11],[120,1,125,11],[126,1,135,11],[138,1,143,11],[144,1,153,11],[157,1,162,11],[165,1,170,11],[243,1,252,11],[255,1,260,11],[261,1,270,11],[272,1,277,11],[171,1,180,11],[72,1,81,11],[84,1,89,11],[90,1,99,11],[102,1,107,11],[108,1,117,11],[278,1,287,11],[183,1,188,11],[189,1,198,11],[201,1,206,11],[207,1,216,11],[219,1,224,11],[225,1,234,11],[237,1,242,11],[385,1,394,11],[290,1,295,11],[296,1,305,11],[307,1,312,11],[313,1,322,11],[325,1,330,11],[331,1,340,11],[343,1,348,11],[349,1,358,11],[361,1,366,11],[367,1,376,11],[379,1,384,11]]}
[]
[]
[]
[]
[null,"DOCUMENTO DI BUSINNES PLAN"]
[]
[]
[null,"1 - La parte Introduttiva"]
[]
[null,"1.1.   L’Idea Imprenditoriale"]
[null,"Il Business Plan  deve iniziare con la presentazione sintetica della nostra offerta."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"1.2.   I Soggetti Promotori"]
[null,"Inserire un elenco dei Soggetti Promotori , con una breve descrizione delle competenze"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"1.3.   La Mission"]
[null,"E’ l’obiettivo a cui l’impresa tende nel lungo periodo e che ne rappresenta il suo scopo."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"2 - La parte Tecnico Operativa"]
[]
[null,"2.1.   L'analisi del mercato di riferimento"]
[null,"Il punto di partenza è l'analisi del mercato, attraverso una ricerca sull'ambiente in cui si va a operare.L'analisi di mercato è volta a raccogliere, classificare e analizzare le informazioni sul contesto nel quale si svolge l'attività dell'impresa, per valutarne le dimensioni e i soggetti he vi operano e fornire previsioni attendibili sul suo sviluppo."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"2.2.   La segmentazione del mercato"]
[null,"Dopo aver identificato e misurato il nostro mercato, concentriamo l’attenzione sui clienti e in particolare sulle motivazioni all'acquisto e le abitudini di consumo. È innanzitutto necessario definire quale sia il target di riferimento dell'azienda, ovvero il gruppo (o più gruppi di cllienti) di clienti i cui bisogni si intendono soddisfare, identificando un raggruppamento che abbia caratteristiche comuni e facilmente distinguibili.\nGli acquirenti o consumatori, sono analizzati attraverso la tecnica della segmentazione.\nLa segmentazione è la divisione di mercati ampi ed eterogenei in gruppi omogenei più piccoli (segmenti), realizzata per rispondere in modo più efficace alla domanda. Questi gruppi di consumatori condividono gusti e preferenze simili e di conseguenza possono essere soddisfatti adeguatamente da uno stesso  prodotto, se poi tale gruppo di consumatori o di organizzazioni può essere servito con profitto, esso costituisce un attraente segmento di mercato.Per segmentare un mercato si fa riferimento a una serie di variabili\n• la dislocazione geografica – suddivisione del territorio in aree distinte, in base alle proprie esigenze;\n• i parametri demografici - l’età, il sesso, la consistenza del nucleo familiare, il livello di reddito, il livello di istruzione, ecc. Questo criterio è uno dei più efficaci;\n• la segmentazione psicografica - gli acquirenti potenziali sono suddivisi in gruppi in base alle classi sociali di appartenenza, allo stile di vita adottato e alla personalità;\n• la segmentazione comportamentale - si esprime con la scelta dell’auto, dell’abbigliamento,\ndell’arredamento, dell’uso del tempo, della lettura, del tipo di negozi che frequentano ecc.\n"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"2.3.   Individuazione del Segmento"]
[null,"Sulla base dei parametri sopra riportati si vanno a delineare la segmentazione, che può essere :\no Segmentazione a priori: viene effettuata sulla base di ipotesi formulate a tavolino in base all’esperienza e al buon senso senza effettuare ricerche di mercato.\no Segmentazione a posteriori: si propone come obiettivo quello di raggruppare la popolazione in segmenti omogenei sulla base di ricerche effettuate utilizzando tecniche di analisi che non richiedono di predeterminare rigidamente i criteri di segmentazione \n\n\nGli acquirenti o consumatori, sono analizzati attraverso la tecnica della segmentazione.\nLa segmentazione è la divisione di mercati ampi ed eterogenei in gruppi omogenei più piccoli (segmenti), realizzata per rispondere in modo più efficace alla domanda. Questi gruppi di consumatori condividono gusti e preferenze simili e di conseguenza possono essere soddisfatti adeguatamente da uno stesso  prodotto, se poi tale gruppo di consumatori o di organizzazioni può essere servito con profitto, esso costituisce un attraente segmento di mercato.Per segmentare un mercato si fa riferimento a una serie di variabili\n• la dislocazione geografica – suddivisione del territorio in aree distinte, in base alle proprie esigenze;\n• i parametri demografici - l’età, il sesso, la consistenza del nucleo familiare, il livello di reddito, il livello di istruzione, ecc. Questo criterio è uno dei più efficaci;\n• la segmentazione psicografica - gli acquirenti potenziali sono suddivisi in gruppi in base alle classi sociali di appartenenza, allo stile di vita adottato e alla personalità;\n• la segmentazione comportamentale - si esprime con la scelta dell’auto, dell’abbigliamento,\ndell’arredamento, dell’uso del tempo, della lettura, del tipo di negozi che frequentano ecc.\n"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"2.4.   La Strategia di Mercato"]
[null,"Una volta effettuata la valutazione dei segmenti di mercato più attrattivi, occorre determinare le strategie di intervento su di essi. Le tipologie di approccio sul mercato da parte dell’impresa sono di tre tipi:\no La strategia indifferenziata: si attacca tutto il mercato con un’unica strategia perché non si riesce ad effettuare una segmentazione oppure perché non si ritiene che esistano sostanziali differenze al suo interno;\no La strategia differenziata: si agisce su più segmenti di uno stesso mercato predisponendo un prodotto particolare o una versione di quest’ultimo per ogni segmento;\no La strategia concentrata: si indirizza l’offerta dell’impresa su un solo segmento del mercato: cio’ comporta un’elevata specializzazione.\n"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"2.5.   L'Analisi della Concorrenza"]
[null,"Definito il nostro segmento (o i nostri segmenti), si procede con l’analisi della concorrenza presente sul segmento (o segmenti). La prima cosa da fare è l'identificazione di questi concorrenti, siano essi diretti o indiretti, evidenziandone le caratteristiche principali in maniera tale da costruiire strategie adeguate e in grado di garantire il successo nel tempo.\nOccorre rispondere a queste domande:\n• chi sono i concorrenti più importanti?\n• che prodotti offrono?\n• quali sono i potenziali futuri concorrenti?\n• Quali sono i Punti di Forza e Debolezza?\n"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"2.6.   Piano di Marketing"]
[null,"Una volta definito il mercato di riferimento dell’azienda, si può strutturare il Piano di Marketing attraverso la definizione di strategie appropriate.\nObiettivo è quello di convincere i clienti che il nostro prodotto/servizio soddisfa il loro bisogno. Nella formulazione della strategia di marketing vengono prese decisioni soprattutto in merito alle 4 variabili fondamentali che costituiscono il marketing mix, note come le 4 P, nello specifico:\n• il prodotto (product): cosa offro;\n• il prezzo (price): a quanto lo offro e quanto rende;\n• la distribuzione (place): dove lo offro;\n• la comunicazione (promotion): come lo faccio conoscere.\n\nOccorre rispondere a queste domande:\n• chi sono i concorrenti più importanti?\n• che prodotti offrono?\n• quali sono i potenziali futuri concorrenti?\n• Quali sono i Punti di Forza e Debolezza?\n"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"3 - La parte Quantitativo Monetaria"]
[null,"Dopo la parte introduttiva e quella tecnico-operativa, abbiamo detto, segue la terza ed ultima parte del business plan, quella quantitativo-monetaria. Essa comporta la redazione di tre preventivi\n(o piani):\n• preventivo economico;\n• preventivo finanziario;\n• preventivo patrimoniale.\n\nNella redazione ci aiutiamo con il nostro modello di Business Plan, nella sezione Elaborazione Piano Economico Finanziario\n"]
[]
[]
[]
[]
[]
[]
[null,"3.1.   Il Piano delle Vendite"]
[null,"Qui possiamo inserire e commentare il Prospetto Vendite del nostro Business Plan, dove è riportato il previsionale  economico (fatturato), finanziario (incassi) e Patrimoniale (iva  a debito e crediti commerciali). Potete inserire nel documento la tabella riepilogative, riportante nell'Elaborato Vendite/Acquisti (Tabelle 1,2,3,4)"]
[]
[]
[]
[]
[]
[null,"Inerire Tabelle 1,2,3,4",null,null,null,null,null,null,null,null,null,null,"Tabella 1"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tabella 2"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tabella 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tabella 4"]
[]
[]
[]
[]
[]
[]
[]
[null,"3.2.   Il Piano degli Acquisti"]
[null,"Qui possiamo inserire e commentare il Prospetto Acquisti del nostro Business Plan, dove è riportato il previsionale  economico (Consumi e Acquisti), finanziario (incassi) e Patrimoniale (iva  a debito e debiti commerciali). Potete inserire nel documento la tabella riepilogative, riportante nell'Elaborato Vendite/Acquisti (Tabelle 5,6,7,8)"]
[]
[]
[]
[]
[]
[null,"Inserire Tabelle 5,6,7,8",null,null,null,null,null,null,null,null,null,null,"Tabella 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tabella 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tabella 7"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tabella 8"]
[]
[]
[]
[]
[]
[]
[]
[null,"3.3.   Costi di Gestione"]
[null,"Nello stesso modo riportiamo le tabella dal nostro modello relativo ai costi di gestione , (Tabella 9,10,11,12)"]
[]
[]
[]
[]
[]
[null,"Inserire Tabelle 9,10,11,12",null,null,null,null,null,null,null,null,null,null,"Tabella 9"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tabella 10"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tabella 11"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tabella 12"]
[]
[]
[]
[]
[]
[]
[]
[null,"3.4.  Costi del Personale"]
[null,"Nel modello è possibile simulare il costo Azienda del Personale, sulla base del costo del lavoro partendo dalla retribuzione lorda media annua, la % Inps , Inail e TFR. (Tabella 13)"]
[]
[]
[]
[]
[]
[null,"Inserire Tabelle 13",null,null,null,null,null,null,null,null,null,null,"Tabella 13"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"3.5.   Investimenti"]
[null,"Nella Tabelle 14/15/16/17 sono riportati gli Investimenti e realtivi ammortamenti, credito iva, e uscite, calcolati nostro Modello Excel, è molto importante la pianificazione  degli investimenti e le modalità di pagamento in quanto impattano sul fabbisogno finanziario di cui necessità l’impresa. "]
[]
[]
[]
[]
[]
[null,"Inserire Tabelle 14,15,16,17",null,null,null,null,null,null,null,null,null,null,"Tabella 14"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tabella 15"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tabella 16"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tabella 17"]
[]
[]
[]
[]
[]
[]
[]
[null,"3.6.  Fonti di Finanziamento"]
[null,"Possiamo distinguere le fonti di Finanziamento sulla base della loro provenienza in:\n\na) fonti finanziarie interne («capitale proprio»): I finanziamenti con capitale proprio (detto anche «capitale a pieno rischio») provengono dall’imprenditore stesso: sono cioè «conferiti» (ovvero versati) direttamente dal titolare o dai titolari all’atto della costituzione (capitale di conferimento iniziale) e/o in momenti successivi (aumenti di capitale proprio). Nel Modello è possibile inserire l’apporto di capitale proprio e Finaziamento Soci, possiamo riportare sotto  la tabella 18 estratta sempre dal modello\n"]
[]
[]
[]
[]
[]
[null,"Inserire Tabella 18",null,null,null,null,null,null,null,null,null,null,"Tabella 18"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"b) fonti finanziarie esterne («capitale di terzi» o di credito): I finanziamenti con capitale di terzi (o «di credito») provengono invece da soggetti estranei all’impresa: si tratta di prestiti concessi da banche, società finanziarie in senso lato o privati.Nel nostro caso si tratta del Finanziamento concesso tramite garanzia Microcredito, per il quale il modello calcola in automatico il prospetto riepilogativo di un finanziamento a tasso costante e rata capitale costante mensile.\nPossiamo riportare sotto il Prospetto riepilogativo del Finanziamento riportato in Tabella 21\n"]
[]
[]
[]
[]
[]
[null,"Inserire Tabella 20",null,null,null,null,null,null,null,null,null,null,"Tabella 20"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"3.7.  Aspetti Fiscali"]
[null,"Da un punto di vista di impatto fiscale , possiamo distinguere tra Imposte Dirette e Indirette\n\na) Imposte Dirette: sono quelle che colpiscono direttamente la ricchezza, già esistente (il patrimonio) o nel momento in cui si produce (il reddito). Le principale Imposte dirette sono:\n-  l’Irpef – Imposta sul Reddito delle Persone Fisiche: è un’imposta progressiva, cioè al crescere del reddito imponibile aumenta il valore delle aliquote da applicare sulle ulteriori quote di reddito;\n- l’Ires – Imposta sul Reddito delle Società : è un’imposta proporzionale: cioè, a differenza dell’Irpef, l’aliquota è fissa e non muta al variare del reddito imponibile;\n-  l’Irap – Imposta Regionale sulle Attività Produttive: è anch’essa un’imposta proporzionale, gravante sui «redditi» (da intendersi in una accezione particolare) prodotti nell’esercizio di imprese, arti e professioni: ha un’aliquota fissa.\nNel caso di Persona Fisica o Società di persone si applicherà Irap a livello di Società e   tassazione Irpef , direttamente in testa ai soci. Nel caso di Persone Giuridiche (s.r.l.,S.p.A, ecc…) la tassazione sarà l’Ires e l’Irap e per entrambe le Imposte avverrà a livello societario.\nIl nostro modello calcola Ires e Irap per le Srl. , solo Irap per le altre società in quanto la Tassazione Irpef avviene poi in testa al socio . Sotto nel documento potete riportare le Tabelle 19 e 20\n"]
[]
[]
[]
[]
[]
[null,"Tabelle 19 e 20",null,null,null,null,null,null,null,null,null,null,"Tabella 19"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tabella 20"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"b) Imposte Indirette: sono quelle che colpiscono indirettamente la ricchezza, nel momento in cui viene spesa (es. l’Iva che colpisce i consumi) o trasferita (es. l’imposta di registro che grava sui passaggi di proprietà).Tra tutte la più importante è l’Iva - Imposta sul Valore Aggiunto, con aliquote diverse secondo la natura dei prodotti o dei servizi venduti (al momento è del 22%).\n\nNel modello è riportato il Prospetto del Calcolo dell’Iva,Tabella 24, che possiamo sempre inserire in questa Sezione. \n"]
[]
[]
[]
[]
[]
[null,"Tabelle 24",null,null,null,null,null,null,null,null,null,null,"Tabella 24"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"3.8.  Previsionale Economico"]
[null,"Siamo ora in grado, sulla base degli elaborati precedenti, di rappresentare il Previsionale Economico della nostra Start UP.\n\nLa redazione del preventivo economico avviene sostanzialmente in due fasi:\n1) prima si stima il reddito operativo (cioè quello prodotto dalla «gestione caratteristica»),\ncontrapponendo ai ricavi di vendita previsti i costi operativi (strettamente legati al processo produttivo);\n2) poi si individua il reddito netto di esercizio, considerando i costi e ricavi derivanti dalle altre operazioni di gestione.\n\nRiportiamo nella sezione sotto  la Tabella 21 , ovvero il il Previsioanle Economico dal modello Excel annuale. \n"]
[]
[]
[]
[]
[]
[null,"Tabella 21",null,null,null,null,null,null,null,null,null,null,"Tabella 21"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"3.9.  Previsionale Patrimoniale"]
[null,"Passiamo alla redazione del nostro previsionale Patrimoniale, riportando nel nostro prospetto i dettaglii delle voci patrimoniali calcolati in precedenza.\nIn dettaglio, lo stato patrimoniale raccoglie, tecnicamente:\n• le attività;\n• le passività;\n• il capitale netto.\nLe attività esprimono investimenti o «impieghi di risorse» e sono rappresentate da:\n• valori finanziari attivi (crediti verso clienti, cassa, conti correnti bancari attivi, ecc.);\n• valori economici relativi a beni acquistati (costi) ma non ancora interamente utilizzati (impianti, rimanenze di prodotti, ecc.).\nLe passività esprimono finanziamenti o «fonti di risorse» esterne e consistono in:\n• valori finanziari passivi (debiti verso fornitori, finanziamenti bancari, ecc.);\n• valori economici relativi a ricavi già conseguiti ma che interessano anche gli anni futuri.\n\nRiportiamo il Previsionale Patrimoniale elaborato nel nostro modello inserendo sotto la Tabella 22"]
[]
[]
[]
[]
[]
[null,"Tabella 22",null,null,null,null,null,null,null,null,null,null,"Tabella 22"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"3.10.  Previsionale Finanziario"]
[null,"Come ultimo prospetto previsionale inseriamo il rendiconto finanziario. Il Rendiconto Finanziario, è il terzo  prospetto di bilancio ci racconta appunto le «vicende di gestione finanziaria»,mentre il conto economico ci racconta quello che accade durante l’anno in termini economici il Rendiconto lo esprime in termini finanziari :\n• quali sono state le uscite finanziarie\n• quali sono state le entrate finanziarie.       \n\nRiportiamo in Tabella 23 (sempre preso dal nostro modello excel) il Rendiconto Finanziario annuale, in cui abbiamo i flussi finanziari annuali ed i saldi finali Banca.\n"]
[]
[]
[]
[]
[]
[null,"Tabella 23",null,null,null,null,null,null,null,null,null,null,"Tabella 23"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"3.11.  Indicatori Aziendali"]
[null,"l cruscotto direzionale è un insieme di rapporti o indici, che devono essere sempre tenuti sotto osservazione da parte dell’imprenditore.\nUn indice è un quoziente, o rapporto, del tipo A/B, dove A e B sono grandezze significative della gestione economica e finanziaria (es. utile netto/capitale proprio).\nVediamo ora di individuare gli indici più «importanti» per guidare la nostra azienda. Riportiamo la Tabella 24 dove sono calcolati i principali indicatori di Perfomance Aziendale\n"]
[]
[]
[]
[]
[]
[null,"Tabella 24",null,null,null,null,null,null,null,null,null,null,"Tabella 24"]

{"sheet":"Input->","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Parametri","index":5,"n_rows":22,"n_cols":106,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Parametri"]
[]
[]
[null,null,null,null,"Anno avvio"]
[]
[null,null,null,null,"Numero anni di previsione"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"nascondere"]
[null,null,null,null,"Aliquota Iva",22,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F16/100","v":0.22}]
[]
[null,null,null,null,"Aliquota Irap",3.9,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F18/100","v":3.9E-2}]
[]
[null,null,null,null,"Aliquota Ires",24,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F20/100","v":0.24}]
[]
[null,null,null,null,"Importo minimo acconto per rateizzazione",103]

{"sheet":"Budget Vendite","index":6,"n_rows":75,"n_cols":71,"rows_kept":75,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Budget vendite"]
[]
[null,null,null,null,"Prezzo Unitario"]
[null,null,null,null,null,"Categoria","Incidenza Costo Acquisto %","Aliquota Iva","gg giacenza Magazzino","gg dilazione Clienti","gg dilazione Fornitori",{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"}]
[null,null,null,null,null,"Linea 1",0.3,{"$f":"+Parametri!$DB$16","v":0.22},30,0,30,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,"Linea 2",0.25,{"$f":"+Parametri!$DB$16","v":0.22},60,0,30,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[null,null,null,null,null,"Linea 3",0.25,{"$f":"+Parametri!$DB$16","v":0.22},30,0,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30]
[null,null,null,null,null,"Linea 4",0.2,{"$f":"+Parametri!$DB$16","v":0.22},0,0,30,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[null,null,null,null,null,"Linea 5",0.14000000000000001,{"$f":"+Parametri!$DB$16","v":0.22},30,0,30]
[null,null,null,null,null,"Linea 6",0.16,{"$f":"+Parametri!$DB$16","v":0.22},90,0,30]
[null,null,null,null,null,"Linea 7",0.5,{"$f":"+Parametri!$DB$16","v":0.22},30,0,30]
[null,null,null,null,null,"Linea 8",0.2,{"$f":"+Parametri!$DB$16","v":0.22},0,0,30]
[null,null,null,null,null,"Linea 9",0.2,{"$f":"+Parametri!$DB$16","v":0.22},0,0,30]
[null,null,null,null,null,"Linea 10",0.2,{"$f":"+Parametri!$DB$16","v":0.22},0,0,30]
[null,null,null,null,null,"Linea 11",0.25,{"$f":"+Parametri!$DB$16","v":0.22},0,0,30]
[null,null,null,null,null,"Linea 12",0.25,{"$f":"+Parametri!$DB$16","v":0.22},0,0,30]
[null,null,null,null,null,"Linea 13",0.25,{"$f":"+Parametri!$DB$16","v":0.22},0,0,30]
[null,null,null,null,null,"Linea 14",0.25,{"$f":"+Parametri!$DB$16","v":0.22},0,0,30]
[null,null,null,null,null,"Linea 15",0.25,{"$f":"+Parametri!$DB$16","v":0.22},0,0,30]
[null,null,null,null,null,"Linea 16",0.25,{"$f":"+Parametri!$DB$16","v":0.22},0,0,30]
[null,null,null,null,null,"Linea 17",0.25,{"$f":"+Parametri!$DB$16","v":0.22},0,0,30]
[null,null,null,null,null,"Linea 18",0.2,{"$f":"+Parametri!$DB$16","v":0.22},0,0,30]
[null,null,null,null,null,"Linea 19",0.15,{"$f":"+Parametri!$DB$16","v":0.22},0,0,30]
[null,null,null,null,null,"Linea 20",0.15,{"$f":"+Parametri!$DB$16","v":0.22},0,0,30]
[null,null,null,null,null,"Linea 21",0.1,{"$f":"+Parametri!$DB$16","v":0.22},0,0,30]
[null,null,null,null,null,"Linea 22",null,{"$f":"+Parametri!$DB$16","v":0.22},0]
[null,null,null,null,null,"Linea 23",null,{"$f":"+Parametri!$DB$16","v":0.22},0]
[null,null,null,null,null,"Linea 24",null,{"$f":"+Parametri!$DB$16","v":0.22},0]
[null,null,null,null,null,"Linea 25",null,{"$f":"+Parametri!$DB$16","v":0.22},0]
[null,null,null,null,null,"Linea 26",null,{"$f":"+Parametri!$DB$16","v":0.22},0]
[null,null,null,null,null,"Linea 27",null,{"$f":"+Parametri!$DB$16","v":0.22},0]
[null,null,null,null,null,"Linea 28",null,{"$f":"+Parametri!$DB$16","v":0.22},0]
[null,null,null,null,null,"Linea 29",null,{"$f":"+Parametri!$DB$16","v":0.22},0]
[null,null,null,null,null,"Linea 30",null,{"$f":"+Parametri!$DB$16","v":0.22},0]
[]
[null,null,null,null,"Quantità"]
[null,null,null,null,null,{"$f":"+F12","v":"Categoria"},null,null,null,null,null,{"$f":"+L12","v":"2017-01-01"},{"$f":"+M12","v":"2017-02-28"},"2017-03-31","2017-04-30","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-30","2017-10-31","2017-11-30","2017-12-31","2018-01-31","2018-02-28","2018-03-31","2018-04-30","2018-05-31","2018-06-30","2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31"]
[null,null,null,null,null,{"$f":"+F13","v":"Linea 1"},null,null,null,null,null,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,null,null,null,null,{"$f":"+F14","v":"Linea 2"},null,null,null,null,null,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200]
[null,null,null,null,null,"Linea 3",null,null,null,null,null,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50]
[null,null,null,null,null,"Linea 4",null,null,null,null,null,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300]
[null,null,null,null,null,"Linea 5"]
[null,null,null,null,null,"Linea 6"]
[null,null,null,null,null,"Linea 7"]
[null,null,null,null,null,"Linea 8"]
[null,null,null,null,null,"Linea 9"]
[null,null,null,null,null,"Linea 10"]
[null,null,null,null,null,"Linea 11"]
[null,null,null,null,null,"Linea 12"]
[null,null,null,null,null,"Linea 13"]
[null,null,null,null,null,"Linea 14"]
[null,null,null,null,null,"Linea 15"]
[null,null,null,null,null,"Linea 16"]
[null,null,null,null,null,"Linea 17"]
[null,null,null,null,null,"Linea 18"]
[null,null,null,null,null,"Linea 19"]
[null,null,null,null,null,"Linea 20"]
[null,null,null,null,null,"Linea 21"]
[null,null,null,null,null,"Linea 22"]
[null,null,null,null,null,"Linea 23"]
[null,null,null,null,null,"Linea 24"]
[null,null,null,null,null,"Linea 25"]
[null,null,null,null,null,"Linea 26"]
[null,null,null,null,null,"Linea 27"]
[null,null,null,null,null,"Linea 28"]
[null,null,null,null,null,"Linea 29"]
[null,null,null,null,null,"Linea 30"]

{"sheet":"Costi Fissi","index":7,"n_rows":35,"n_cols":69,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Costi Fissi"]
[]
[null,null,null,null,"Inserimento costi fissi"]
[]
[null,null,null,null,null,null,"Categoria","Aliquota Iva","gg dilazione",{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"}]
[null,null,null,null,null,null,"1) spese di rappresentanza",0.22,30,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,null,null,null,null,null,"2) spese di pubblicità e promozioni",0.22,30]
[null,null,null,null,null,null,"3) Compensi Amministratori",0.22,30]
[null,null,null,null,null,null,"4) spese di trasporto",0.22,30]
[null,null,null,null,null,null,"5) lavorazioni presso terzi",0.22,30]
[null,null,null,null,null,null,"6) consulenze tecnico-produttive",0.22,30]
[null,null,null,null,null,null,"7) manutenzioni industriali",0.22,30]
[null,null,null,null,null,null,"8) servizi vari",0.22,30]
[null,null,null,null,null,null,"9) provvigioni",0.22,30]
[null,null,null,null,null,null,"10) noleggi",0.22,30]
[null,null,null,null,null,null,"11) Cancelleria",0.22,30]
[null,null,null,null,null,null,"12) spese varie",0.22,30]
[null,null,null,null,null,null,"13) royalties",0.22,30]
[null,null,null,null,null,null,"14) consulenze legali, fiscali, notarili, ecc…",0.22,30,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200]
[null,null,null,null,null,null,"15) altre consulenze",0.22,30]
[null,null,null,null,null,null,"16) Utenze",0.22,30,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200]
[null,null,null,null,null,null,"17) affitti e locazioni passive",0,30,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600]
[null,null,null,null,null,null,"18) Spese amministrative",0.22,30,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,null,null,null,null,null,"19) premi assicurativi",0.22,30,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[]
[null,null,null,"v",null,null,"Totale",null,null,{"$f":"SUM(J15:J33)","v":1300},{"$f":"SUM(K15:K33)","v":1300},1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,{"$f":"SUM(AT15:AT33)","v":1300},1300,1300,1300,1300,1300,{"$f":"SUM(AZ15:AZ33)","v":1300},1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300]

{"sheet":"Costi Variabili","index":8,"n_rows":19,"n_cols":106,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Costi Variabili"]
[]
[null,null,null,null,"Fatturato",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"nascon"]
[]
[null,null,null,null,null,"% su Fatturato",null,0,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H13/100","v":0}]
[]
[null,null,null,null,null,"Aliquota Iva",null,0,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H15/100","v":0}]
[null,null,null,null,null,null,null,"gg dilazione",{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"}]
[null,null,null,null,null,"Acquisti materie prime",null,0,{"$f":"+$DB13*E_Vendite!I$45","v":0},{"$f":"+$DB13*E_Vendite!J$45","v":0},{"$f":"+$DB13*E_Vendite!K$45","v":0},{"$f":"+$DB13*E_Vendite!L$45","v":0},{"$f":"+$DB13*E_Vendite!M$45","v":0},{"$f":"+$DB13*E_Vendite!N$45","v":0},{"$f":"+$DB13*E_Vendite!O$45","v":0},{"$f":"+$DB13*E_Vendite!P$45","v":0},{"$f":"+$DB13*E_Vendite!Q$45","v":0},{"$f":"+$DB13*E_Vendite!R$45","v":0},{"$f":"+$DB13*E_Vendite!S$45","v":0},{"$f":"+$DB13*E_Vendite!T$45","v":0},{"$f":"+$DB13*E_Vendite!U$45","v":0},{"$f":"+$DB13*E_Vendite!V$45","v":0},{"$f":"+$DB13*E_Vendite!W$45","v":0},{"$f":"+$DB13*E_Vendite!X$45","v":0},{"$f":"+$DB13*E_Vendite!Y$45","v":0},{"$f":"+$DB13*E_Vendite!Z$45","v":0},{"$f":"+$DB13*E_Vendite!AA$45","v":0},{"$f":"+$DB13*E_Vendite!AB$45","v":0},{"$f":"+$DB13*E_Vendite!AC$45","v":0},{"$f":"+$DB13*E_Vendite!AD$45","v":0},{"$f":"+$DB13*E_Vendite!AE$45","v":0},{"$f":"+$DB13*E_Vendite!AF$45","v":0},{"$f":"+$DB13*E_Vendite!AG$45","v":0},{"$f":"+$DB13*E_Vendite!AH$45","v":0},{"$f":"+$DB13*E_Vendite!AI$45","v":0},{"$f":"+$DB13*E_Vendite!AJ$45","v":0},{"$f":"+$DB13*E_Vendite!AK$45","v":0},{"$f":"+$DB13*E_Vendite!AL$45","v":0},{"$f":"+$DB13*E_Vendite!AM$45","v":0},{"$f":"+$DB13*E_Vendite!AN$45","v":0},{"$f":"+$DB13*E_Vendite!AO$45","v":0},{"$f":"+$DB13*E_Vendite!AP$45","v":0},{"$f":"+$DB13*E_Vendite!AQ$45","v":0},{"$f":"+$DB13*E_Vendite!AR$45","v":0},{"$f":"+$DB13*E_Vendite!AS$45","v":0},{"$f":"+$DB13*E_Vendite!AT$45","v":0},{"$f":"+$DB13*E_Vendite!AU$45","v":0},{"$f":"+$DB13*E_Vendite!AV$45","v":0},{"$f":"+$DB13*E_Vendite!AW$45","v":0},{"$f":"+$DB13*E_Vendite!AX$45","v":0},{"$f":"+$DB13*E_Vendite!AY$45","v":0},{"$f":"+$DB13*E_Vendite!AZ$45","v":0},{"$f":"+$DB13*E_Vendite!BA$45","v":0},{"$f":"+$DB13*E_Vendite!BB$45","v":0},{"$f":"+$DB13*E_Vendite!BC$45","v":0},{"$f":"+$DB13*E_Vendite!BD$45","v":0},{"$f":"+$DB13*E_Vendite!BE$45","v":0},{"$f":"+$DB13*E_Vendite!BF$45","v":0},{"$f":"+$DB13*E_Vendite!BG$45","v":0},{"$f":"+$DB13*E_Vendite!BH$45","v":0},{"$f":"+$DB13*E_Vendite!BI$45","v":0},{"$f":"+$DB13*E_Vendite!BJ$45","v":0},{"$f":"+$DB13*E_Vendite!BK$45","v":0},{"$f":"+$DB13*E_Vendite!BL$45","v":0},{"$f":"+$DB13*E_Vendite!BM$45","v":0},{"$f":"+$DB13*E_Vendite!BN$45","v":0},{"$f":"+$DB13*E_Vendite!BO$45","v":0},{"$f":"+$DB13*E_Vendite!BP$45","v":0}]
[]
[null,null,null,null,null,"Totale",null,null,{"$f":"SUM(I17:I17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Personale","index":9,"n_rows":68,"n_cols":106,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Personale"]
[]
[null,null,null,null,"Numero di Tipologie Professionali"]
[]
[]
[null,null,null,null,"Figura Professionale 1","Nome/Qualifica","Adetto"]
[]
[null,null,null,null,null,"Retribuzione lorda media  mensile",1500]
[null,null,null,null,null,"INPS (in % retr.ne lorda media)",31,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G17/100","v":0.31}]
[null,null,null,null,null,"INAIL (in % retr.ne lorda media)",1,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G18/100","v":0.01}]
[null,null,null,null,null,"TFR/Fondo  (in % retr.ne lorda media)",7.5,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G19/100","v":7.4999999999999997E-2}]
[null,null,null,null,null,"Numero ore Lavorative Giornaliere",8]
[null,null,null,null,null,"Giorni Lavorativi Mensili",22]
[null,null,null,null,null,"Numero mensilita",14]
[null,null,null,null,null,"13° mensilità","m12"]
[null,null,null,null,null,"14° mensilità","m6"]
[null,null,null,null,null,"Incidenza straordinari",2,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G25/100","v":0.02}]
[null,null,null,null,null,"Incremento annuo stipendi",1,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G26/100","v":0.01}]
[null,null,null,null,null,"Dilazione Pagamento Contributi",15]
[]
[null,null,null,null,null,null,{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"}]
[null,null,null,null,null,"Numero dipendenti",2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[]
[]
[null,null,null,null,"Figura Professionale 2","Nome/Qualifica","Magazziniere"]
[]
[null,null,null,null,null,"Retribuzione lorda media  mensile",1500]
[null,null,null,null,null,"INPS (in % retr.ne lorda media)",33,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G36/100","v":0.33}]
[null,null,null,null,null,"INAIL (in % retr.ne lorda media)",2,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G37/100","v":0.02}]
[null,null,null,null,null,"TFR/Fondo  (in % retr.ne lorda media)",7.5,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G38/100","v":7.4999999999999997E-2}]
[null,null,null,null,null,"Numero ore Lavorative Giornaliere",8]
[null,null,null,null,null,"Giorni Lavorativi Mensili",22]
[null,null,null,null,null,"Numero mensilita",13]
[null,null,null,null,null,"13° mensilità","m12"]
[null,null,null,null,null,"14° mensilità"]
[null,null,null,null,null,"Incidenza straordinari",2,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G44/100","v":0.02}]
[null,null,null,null,null,"Incremento annuo stipendi",1,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G45/100","v":0.01}]
[null,null,null,null,null,"Dilazione Pagamento Contributi",15]
[]
[null,null,null,null,null,null,{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"}]
[null,null,null,null,null,"Numero dipendenti",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[null,null,null,null,"Figura Professionale 3","Nome/Qualifica"]
[]
[null,null,null,null,null,"Retribuzione lorda media  mensile",0]
[null,null,null,null,null,"INPS (in % retr.ne lorda media)",7,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G55/100","v":7.0000000000000007E-2}]
[null,null,null,null,null,"INAIL (in % retr.ne lorda media)",8,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G56/100","v":0.08}]
[null,null,null,null,null,"TFR/Fondo  (in % retr.ne lorda media)",7,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G57/100","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Numero ore Lavorative Giornaliere",8]
[null,null,null,null,null,"Giorni Lavorativi Mensili",3]
[null,null,null,null,null,"Numero mensilita",12]
[null,null,null,null,null,"13° mensilità","m6"]
[null,null,null,null,null,"14° mensilità","m10"]
[null,null,null,null,null,"Incidenza straordinari",5,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G63/100","v":0.05}]
[null,null,null,null,null,"Incremento annuo stipendi",3,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G64/100","v":0.03}]
[null,null,null,null,null,"Dilazione Pagamento Contributi"]
[]
[null,null,null,null,null,null,{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"}]
[null,null,null,null,null,"Numero dipendenti",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]

{"sheet":"Investimenti","index":10,"n_rows":259,"n_cols":69,"rows_kept":259,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Investimenti"]
[]
[null,null,null,null,"Investimenti svolti"]
[]
[null,null,null,null,null,"Descrizione","Categoria","Aliquota iva","Anni amm.to",{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"}]
[null,null,null,null,null,"Arredamento","Attrezzature Industriali e commerciali",0.22,10,40000,0]
[null,null,null,null,null,"Ristrutturazione","Costi d'impianto e ampliamento",0.22,10,50000,0]
[null,null,null,null,null,"Investimento 3","Impianti e macchinari",0.22,10,0,0]
[null,null,null,null,null,"Investimento 4","Impianti e macchinari",0.22,10,0,0]
[null,null,null,null,null,"Investimento 5","Impianti e macchinari",0.22,3,0,0]
[null,null,null,null,null,"Investimento 6","Impianti e macchinari",0.22,10,0,0]
[null,null,null,null,null,"Investimento 7","Impianti e macchinari",0.22,10,0,0]
[null,null,null,null,null,"Investimento 8","Impianti e macchinari",0.22,5,0,0]
[null,null,null,null,null,"Investimento 9","Impianti e macchinari",0.22,5,0,0]
[null,null,null,null,null,"Investimento 10","Impianti e macchinari",0.22,5,0,0]
[null,null,null,null,null,"Investimento 11","Impianti e macchinari",0.22,5,0,0]
[null,null,null,null,null,"Investimento 12","Impianti e macchinari",0.22,5,0,0]
[null,null,null,null,null,"Investimento 13","Impianti e macchinari",0.22,5,0,0]
[null,null,null,null,null,"Investimento 14","Impianti e macchinari",0.22,5,0,0]
[null,null,null,null,null,"Investimento 15","Impianti e macchinari",0.22,5,0,0]
[null,null,null,null,null,"Investimento 16","Impianti e macchinari",0.22,10,0,0]
[null,null,null,null,null,"Investimento 17","Impianti e macchinari",0.22,5,0,0]
[null,null,null,null,null,"Investimento 18","Impianti e macchinari",0.22,10,0,0]
[null,null,null,null,null,"Investimento 19","Impianti e macchinari",0.22,5,0,0]
[]
[null,null,null,null,null,"Totale",null,null,null,{"$f":"SUM(J14:J32)","v":90000},{"$f":"SUM(K14:K32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AT14:AT32)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BC14:BC32)","v":0},{"$f":"SUM(BD14:BD32)","v":0},{"$f":"SUM(BE14:BE32)","v":0},{"$f":"SUM(BF14:BF32)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Fabbricati "]
[null,null,"Impianti e macchinari"]
[null,null,"Attrezzature Industriali e commerciali"]
[null,null,"Costi d'impianto e ampliamento"]
[null,null,"Ricerca& Sviluppo"]
[null,null,"Altre immobilizzazioni immateriali"]

{"sheet":"Fin Banca","index":11,"n_rows":243,"n_cols":107,"rows_kept":243,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Finanziamenti Bancari"]
[]
[null,null,null,null,"Finanziamento"]
[]
[]
[null,null,null,null,"Finanziamento 1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"nascondere"]
[null,null,null,null,null,"Parametri"]
[null,null,null,null,null,null,"Data Stipula Contratto (mmm-aa)","A1 m1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($H17,configurazione!A67:B113,2,FALSE)","v":1}]
[null,null,null,null,null,null,"Tasso di interesse annuale",0.1]
[null,null,null,null,null,null,"Finanziamento",100000]
[null,null,null,null,null,null,"Durata (numero rate totali)",12]
[]
[null,null,null,null,null,"Tasso di interesse effettivo mensile",null,{"$f":"((1+H18)^(1/12))-1","v":7.9741404289037643E-3}]
[]
[null,null,null,null,null,"Rata mensile (quota capitale + oneri finanziari)",null,{"$f":"(H19)/((1-(1+H22)^(-H20))/H22)","v":8771.5544717941175}]
[]
[null,null,null,null,null,null,null,{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"},null,null,{"$f":"+YEAR(H26)","v":2017},{"$f":"+YEAR(T26)","v":2018},{"$f":"+YEAR(AF26)","v":2019},{"$f":"+YEAR(AR26)","v":2020},{"$f":"+YEAR(BD26)","v":2021}]
[null,null,null,null,null,null,null,1,{"$f":"+H27+1","v":2},{"$f":"+I27+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,{"$f":"+AQ27+1","v":37},38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"+BD27+1","v":50},51,52,53,54,55,56,57,58,59,60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BO27+1","v":61}]
[null,null,null,null,null,"Finanziamento",null,"A1 m1","A1 m2","A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8","A3 m9","A3 m10","A3 m11","A3 m12","A4 m1","A4 m2","A4 m3","A4 m4","A4 m5","A4 m6","A4 m7","A4 m8","A4 m9","A4 m10","A4 m11","A4 m12","A5 m1","A5 m2","A5 m3","A5 m4","A5 m5","A5 m6","A5 m7","A5 m8","A5 m9","A5 m10","A5 m11","A5 m12"]
[null,null,null,null,null,null,"Rata",null,{"$f":"+IF(I27>=$DB17,$H24,0)*IF(H33<1,0,1)","v":8771.5544717941175},8771.5544717941175,8771.5544717941175,8771.5544717941175,8771.5544717941175,8771.5544717941175,8771.5544717941175,8771.5544717941175,8771.5544717941175,8771.5544717941175,8771.5544717941175,8771.5544717941175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(AO27>=$DB17,$H24,0)*IF(AN33<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+SUM(H29:S29)","v":96487.099189735309},{"$f":"+SUM(T29:AE29)","v":8771.5544717941175},{"$f":"+SUM(AF29:AQ29)","v":0},{"$f":"+SUM(AR29:BC29)","v":0},{"$f":"+SUM(BD29:BO29)","v":0}]
[null,null,null,null,null,null,"Quota Capitale Rata",null,{"$f":"I29-I32","v":7974.1404289037409},{"$f":"J29-J32","v":8037.7273444836183},8101.8213110577708,8166.4263719220307,8231.5466026140402,8297.1861111703492,8363.3490383855715,8430.0395580735967,8497.2618773308877,8565.0202368018963,8633.3189109465566,8702.1622083099555,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR29-AR32","v":0},{"$f":"AS29-AS32","v":0},{"$f":"AT29-AT32","v":0},{"$f":"AU29-AU32","v":0},{"$f":"AV29-AV32","v":0},{"$f":"AW29-AW32","v":0},0,0,0,0,0,0,{"$f":"BD29-BD32","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+SUM(H30:S30)","v":91297.837791690064},{"$f":"+SUM(T30:AE30)","v":8702.1622083099555},{"$f":"+SUM(AF30:AQ30)","v":0},{"$f":"+SUM(AR30:BC30)","v":0},{"$f":"+SUM(BD30:BO30)","v":0}]
[null,null,null,null,null,null,"Quota Capitale Cumulata",null,{"$f":"(I30+H31)*(IF(H33<1,0,1))","v":7974.1404289037409},16011.867773387359,24113.68908444513,32280.115456367159,40511.662058981201,48808.848170151548,57172.197208537124,65602.236766610717,74099.49864394161,82664.518880743504,91297.837791690064,100000.00000000001,0,0,{"$f":"(W30+V31)*(IF(V33<1,0,1))","v":0},{"$f":"(X30+W31)*(IF(W33<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AR30+AQ31)*(IF(AQ33<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BD30+BC31)*(IF(BC33<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+S31","v":91297.837791690064},{"$f":"+AE31","v":0},{"$f":"+AQ31","v":0},{"$f":"+BC31","v":0},{"$f":"+BO31","v":0}]
[null,null,null,null,null,null,"Oneri Finanziari Rata",null,{"$f":"IF(I29>0,H33*$H$22,0)","v":797.41404289037644},733.82712731049912,669.73316073634692,605.1280998720872,540.00786918007782,474.36836062376773,408.20543340854545,341.51491372052163,274.29259446322897,206.53423499222197,138.23556084756109,69.392263484162712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR29>0,AQ33*$H$22,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BD29>0,BC33*$H$22,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+SUM(H32:S32)","v":5189.2613980452343},{"$f":"+SUM(T32:AE32)","v":69.392263484162712},{"$f":"+SUM(AF32:AQ32)","v":0},{"$f":"+SUM(AR32:BC32)","v":0},{"$f":"+SUM(BD32:BO32)","v":0}]
[null,null,null,null,null,null,"Debito Residuo",{"$f":"IF(H27=$DB17,($H19),IF(I27<$DB17,0,(($H19)-H31)*IF(F33<1,0,1)))","v":100000},{"$f":"IF(I27=$DB17,($H19),IF(J27<$DB17,0,(($H19)-I31)*IF(H33<1,0,1)))","v":92025.859571096255},83988.132226612637,75886.310915554874,67719.884543632841,59488.337941018799,51191.151829848452,42827.802791462876,34397.763233389283,25900.50135605839,17335.481119256496,8702.1622083099355,-1.4551915228366852E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN27=$DB17,($H19),IF(AO27<$DB17,0,(($H19)-AN31)*IF(AM33<1,0,1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO27=$DB17,($H19),IF(DC27<$DB17,0,(($H19)-BO31)*IF(BN33<1,0,1)))","v":0},null,null,{"$f":"+S33","v":8702.1622083099355},{"$f":"+AE33","v":0},{"$f":"+AQ33","v":0},{"$f":"+BC33","v":0},{"$f":"+BO33","v":0}]
[]
[]
[null,null,null,null,"Finanziamento 2"]
[]
[null,null,null,null,null,"Parametri"]
[null,null,null,null,null,null,"Data Stipula Contratto (mmm-aa)","A1 m1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($H39,configurazione!A67:B113,2,FALSE)","v":1}]
[null,null,null,null,null,null,"Tasso di interesse annuale",0.05]
[null,null,null,null,null,null,"Finanziamento",100000]
[null,null,null,null,null,null,"Durata (numero rate totali)",55]
[]
[null,null,null,null,null,"Tasso di interesse effettivo mensile",null,{"$f":"((1+H40)^(1/12))-1","v":4.0741237836483535E-3}]
[]
[null,null,null,null,null,"Rata mensile (quota capitale + oneri finanziari)",null,{"$f":"(H41)/((1-(1+H44)^(-H42))/H44)","v":2033.1751098240427}]
[]
[null,null,null,null,null,null,null,{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"},null,null,{"$f":"+YEAR(H48)","v":2017},{"$f":"+YEAR(T48)","v":2018},{"$f":"+YEAR(AF48)","v":2019},{"$f":"+YEAR(AR48)","v":2020},{"$f":"+YEAR(BD48)","v":2021}]
[null,null,null,null,null,null,null,{"$f":"H27","v":1},{"$f":"I27","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BO49+1","v":61}]
[null,null,null,null,null,"Finanziamento",null,{"$f":"H28","v":"A1 m1"},{"$f":"I28","v":"A1 m2"},"A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8","A3 m9","A3 m10","A3 m11","A3 m12","A4 m1","A4 m2","A4 m3","A4 m4","A4 m5","A4 m6","A4 m7","A4 m8","A4 m9","A4 m10","A4 m11","A4 m12","A5 m1","A5 m2","A5 m3","A5 m4","A5 m5","A5 m6","A5 m7","A5 m8","A5 m9","A5 m10","A5 m11","A5 m12"]
[null,null,null,null,null,null,"Rata",null,{"$f":"+IF(I49>=$DB39,$H46,0)*IF(H55<1,0,1)","v":2033.1751098240427},2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,{"$f":"+IF(BD49>=$DB39,$H46,0)*IF(BC55<1,0,1)","v":2033.1751098240427},2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,0,0,0,0,null,null,{"$f":"+SUM(H51:S51)","v":22364.926208064466},{"$f":"+SUM(T51:AE51)","v":24398.101317888508},{"$f":"+SUM(AF51:AQ51)","v":24398.101317888508},{"$f":"+SUM(AR51:BC51)","v":24398.101317888508},{"$f":"+SUM(BD51:BO51)","v":16265.40087859234}]
[null,null,null,null,null,null,"Quota Capitale Rata",null,{"$f":"I51-I54","v":1625.7627314592073},1632.3862900700144,1639.0368338784901,1645.7144728256701,1652.4193173005037,1659.1514781416777,1665.9110666394499,1672.6981945374887,1679.5129740347195,1686.3555177871804,1693.2259389098838,1700.1243509786868,1707.0508680321686,1714.0056045735162,1720.9886755724158,1728.0001964669548,1735.0402831655299,1742.1090520487626,1749.2066199714234,1756.3331042643642,1763.4886227364566,1770.6732936765404,1777.887235855379,1785.1305685276222,1792.4034114337783,1799.7058848021932,1807.0381093510377,1814.4002062903037,1821.7922973238074,1829.2145046512017,1836.6669509699957,1844.1497594775835,1851.6630538732804,1859.2069583603686,{"$f":"AQ51-AQ54","v":1866.781597648149},{"$f":"AR51-AR54","v":1874.3870969540044},1882.0235820054684,1889.6911790423039,1897.3900148185908,1905.1202166048199,1912.881912189999,1920.675229883763,1928.5002985184967,{"$f":"AZ51-AZ54","v":1936.357247451464},{"$f":"BA51-BA54","v":1944.2462065669458},{"$f":"BB51-BB54","v":1952.1673062783882},{"$f":"BC51-BC54","v":1960.1206775305577},{"$f":"BD51-BD54","v":1968.106451801706},1976.1247611057431,1984.1757379944204,1992.2595155595216,2000.3762274350622,2008.5260077995001,2016.7089913779525,2024.9253134444227,0,0,0,0,null,null,{"$f":"+SUM(H52:S52)","v":18252.174815584287},{"$f":"+SUM(T52:AE52)","v":20864.907907342196},{"$f":"+SUM(AF52:AQ52)","v":21908.153302709321},{"$f":"+SUM(AR52:BC52)","v":23003.560967844805},{"$f":"+SUM(BD52:BO52)","v":15971.20300651833}]
[null,null,null,null,null,null,"Quota Capitale Cumulata",null,{"$f":"(I52+H53)*(IF(H55<1,0,1))","v":1625.7627314592073},3258.1490215292215,4897.1858554077116,6542.9003282333815,8195.3196455338857,9854.4711236755629,11520.382190315013,13193.080384852501,14872.593358887221,16558.948876674403,18252.174815584287,19952.299166562974,21659.350034595143,23373.355639168658,{"$f":"(W52+V53)*(IF(V55<1,0,1))","v":25094.344314741073},{"$f":"(X52+W53)*(IF(W55<1,0,1))","v":26822.344511208026},28557.384794373556,30299.49384642232,32048.700466393744,33805.03357065811,35568.522193394565,37339.195487071105,39117.082722926483,40902.213291454107,42694.616702887884,44494.322587690076,46301.360697041113,48115.760903331415,49937.553200655224,51766.767705306425,53603.434656276419,55447.584415754005,57299.247469627284,59158.45442798765,{"$f":"(AQ52+AP53)*(IF(AP55<1,0,1))","v":61025.236025635801},62899.623122589808,64781.646704595274,66671.337883637578,68568.727898456171,70473.848115060988,72386.730027250989,74307.405257134757,76235.905555653255,78172.262803104721,80116.509009671659,82068.676315950041,84028.796993480602,{"$f":"(BD52+BC53)*(IF(BC55<1,0,1))","v":85996.903445282311},87973.028206388059,89957.203944382476,91949.463459941995,93949.839687377054,95958.365695176559,97975.074686554508,99999.999999998938,0,0,0,0,null,null,{"$f":"+S53","v":18252.174815584287},{"$f":"+AE53","v":39117.082722926483},{"$f":"+AQ53","v":61025.236025635801},{"$f":"+BC53","v":84028.796993480602},{"$f":"+BO53","v":0}]
[null,null,null,null,null,null,"Oneri Finanziari Rata",null,{"$f":"IF(I51>0,H55*$H44,0)","v":407.41237836483538},{"$f":"IF(J51>0,I55*$H$44,0)","v":400.78881975402828},{"$f":"IF(K51>0,J55*$H$44,0)","v":394.13827594555255},387.46063699837254,380.75579252353907,374.02363168236514,367.26404318459282,360.47691528655406,353.6621357893232,346.81959203686239,339.94917091415897,333.05075884535586,326.12424179187394,319.16950525052647,312.18643425162696,305.17491335708792,298.13482665851285,291.06605777528017,283.96848985261926,276.84200555967851,269.6864870875861,262.50181614750227,255.28787396866369,248.04454129642048,240.77169839026436,233.46922502184958,226.13700047300506,218.77490353373904,211.38281250023525,203.96060517284096,196.50815885404694,189.02535034645919,181.51205595076217,173.9681514636741,166.39351217589362,158.78801287003822,151.15152781857429,143.48393078173876,135.78509500545201,128.05489321922269,120.29319763404369,112.49987994027967,104.67481130554594,96.817862372578773,88.928903257096906,81.00780354565444,73.05443229348495,{"$f":"IF(BD51>0,BC55*$H$44,0)","v":65.068658022336763},57.050348718299652,48.999371829622305,40.915594264521225,32.798882388980445,24.649102024542501,16.46611844609026,8.2497963796198768,0,0,0,0,null,null,{"$f":"+SUM(H54:S54)","v":4112.7513924801851},{"$f":"+SUM(T54:AE54)","v":3533.1934105463142},{"$f":"+SUM(AF54:AQ54)","v":2489.9480151791909},{"$f":"+SUM(AR54:BC54)","v":1394.5403500437103},{"$f":"+SUM(BD54:BO54)","v":294.19787207401299}]
[null,null,null,null,null,null,"Debito Residuo",{"$f":"IF(H49=$DB39,($H41),IF(I49<$DB39,0,(($H41)-H53)*IF(F55<1,0,1)))","v":100000},{"$f":"IF(I49=$DB39,($H41),IF(J49<$DB39,0,(($H41)-I53)*IF(H55<1,0,1)))","v":98374.23726854079},96741.850978470786,95102.814144592296,93457.099671766613,91804.680354466109,90145.528876324432,88479.617809684991,86806.919615147504,85127.406641112786,83441.051123325597,81747.825184415706,80047.700833437033,78340.649965404853,76626.644360831342,74905.655685258927,73177.655488791977,71442.61520562644,69700.506153577677,67951.29953360626,66194.96642934189,64431.477806605435,62660.804512928895,60882.917277073517,59097.786708545893,57305.383297112116,55505.677412309924,53698.639302958887,51884.239096668585,50062.446799344776,48233.232294693575,46396.565343723581,44552.415584245995,42700.752530372716,40841.54557201235,38974.763974364199,37100.376877410192,35218.353295404726,33328.662116362422,31431.272101543829,29526.151884939012,27613.269972749011,25692.594742865243,23764.094444346745,21827.737196895279,19883.490990328341,17931.323684049959,15971.203006519398,{"$f":"IF(BD49=$DB39,($H41),IF(BE49<$DB39,0,(($H41)-BD53)*IF(BC55<1,0,1)))","v":14003.096554717689},12026.971793611941,10042.796055617524,8050.5365400580049,6050.1603126229456,4041.6343048234412,2024.9253134454921,1.0622898116707802E-9,0,0,0,0,null,null,{"$f":"+S55","v":81747.825184415706},{"$f":"+AE55","v":60882.917277073517},{"$f":"+AQ55","v":38974.763974364199},{"$f":"+BC55","v":15971.203006519398},{"$f":"+BO55","v":0}]
[]
[]
[null,null,null,null,"Finanziamento 3"]
[]
[null,null,null,null,null,"Parametri"]
[null,null,null,null,null,null,"Data Stipula Contratto (mmm-aa)","A1 m1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($H61,configurazione!A67:B113,2,FALSE)","v":1}]
[null,null,null,null,null,null,"Tasso di interesse annuale",0.05]
[null,null,null,null,null,null,"Finanziamento",30000]
[null,null,null,null,null,null,"Durata (numero rate totali)",12]
[]
[null,null,null,null,null,"Tasso di interesse effettivo mensile",null,{"$f":"((1+H62)^(1/12))-1","v":4.0741237836483535E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M74+M76","v":2566.697983698406},{"$f":"+N74+N76","v":2566.697983698406},{"$f":"+O74+O76","v":2566.697983698406},{"$f":"+P74+P76","v":2566.697983698406}]
[null,null,null,null,null,"Rata mensile (quota capitale + oneri finanziari)",null,{"$f":"(H63)/((1-(1+H66)^(-H64))/H66)","v":2566.697983698406}]
[]
[null,null,null,null,null,null,null,{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"},null,null,{"$f":"+YEAR(H70)","v":2017},{"$f":"+YEAR(T70)","v":2018},{"$f":"+YEAR(AF70)","v":2019},{"$f":"+YEAR(AR70)","v":2020},{"$f":"+YEAR(BD70)","v":2021}]
[null,null,null,null,null,null,null,{"$f":"H27","v":1},{"$f":"I27","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BO71+1","v":61}]
[null,null,null,null,null,"Finanziamento",null,{"$f":"H28","v":"A1 m1"},{"$f":"I28","v":"A1 m2"},"A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8","A3 m9","A3 m10","A3 m11","A3 m12","A4 m1","A4 m2","A4 m3","A4 m4","A4 m5","A4 m6","A4 m7","A4 m8","A4 m9","A4 m10","A4 m11","A4 m12","A5 m1","A5 m2","A5 m3","A5 m4","A5 m5","A5 m6","A5 m7","A5 m8","A5 m9","A5 m10","A5 m11","A5 m12"]
[null,null,null,null,null,null,"Rata",null,{"$f":"+IF(I71>=$DB61,$H68,0)*IF(H77<1,0,1)","v":2566.697983698406},2566.697983698406,2566.697983698406,2566.697983698406,2566.697983698406,2566.697983698406,2566.697983698406,2566.697983698406,2566.697983698406,2566.697983698406,2566.697983698406,2566.697983698406,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(BD71>=$DB61,$H68,0)*IF(BC77<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+SUM(H73:S73)","v":28233.677820682467},{"$f":"+SUM(T73:AE73)","v":2566.697983698406},{"$f":"+SUM(AF73:AQ73)","v":0},{"$f":"+SUM(AR73:BC73)","v":0},{"$f":"+SUM(BD73:BO73)","v":0}]
[null,null,null,null,null,null,"Quota Capitale Rata",null,{"$f":"I73-I76","v":2444.4742701889554},2454.4333609516489,2464.4330262828817,2474.4734314884695,2484.5547425477025,2494.6771261160925,2504.8407495281253,2515.0457808000297,2525.2923886325516,2535.5807424137456,2545.9110122217739,2556.2833688277192,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ73-AQ76","v":0},{"$f":"AR73-AR76","v":0},0,0,0,0,0,0,0,{"$f":"AZ73-AZ76","v":0},{"$f":"BA73-BA76","v":0},{"$f":"BB73-BB76","v":0},{"$f":"BC73-BC76","v":0},{"$f":"BD73-BD76","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+SUM(H74:S74)","v":27443.716631171977},{"$f":"+SUM(T74:AE74)","v":2556.2833688277192},{"$f":"+SUM(AF74:AQ74)","v":0},{"$f":"+SUM(AR74:BC74)","v":0},{"$f":"+SUM(BD74:BO74)","v":0}]
[null,null,null,null,null,null,"Quota Capitale Cumulata",null,{"$f":"(I74+H75)*(IF(H77<1,0,1))","v":2444.4742701889554},4898.9076311406043,7363.3406574234859,9837.814088911955,12322.368831459658,14817.04595757575,17321.886707103877,19836.932487903905,22362.224876536457,24897.805618950202,27443.716631171977,29999.999999999698,0,0,{"$f":"(W74+V75)*(IF(V77<1,0,1))","v":0},{"$f":"(X74+W75)*(IF(W77<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AQ74+AP75)*(IF(AP77<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BD74+BC75)*(IF(BC77<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+S75","v":27443.716631171977},{"$f":"+AE75","v":0},{"$f":"+AQ75","v":0},{"$f":"+BC75","v":0},{"$f":"+BO75","v":0}]
[null,null,null,null,null,null,"Oneri Finanziari Rata",null,{"$f":"IF(I73>0,H77*$H66,0)","v":122.2237135094506},{"$f":"IF(J73>0,I77*$H$66,0)","v":112.26462274675733},{"$f":"IF(K73>0,J77*$H$66,0)","v":102.26495741552426},92.224552209936675,82.14324115070356,72.020857582313639,61.857234170280549,51.652202898376437,41.405595065854598,31.117241284660562,20.786971476631972,10.414614870686982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BD73>0,BC77*$H$66,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+SUM(H76:S76)","v":789.96118951049016},{"$f":"+SUM(T76:AE76)","v":10.414614870686982},{"$f":"+SUM(AF76:AQ76)","v":0},{"$f":"+SUM(AR76:BC76)","v":0},{"$f":"+SUM(BD76:BO76)","v":0}]
[null,null,null,null,null,null,"Debito Residuo",{"$f":"IF(H71=$DB61,($H63),IF(I71<$DB61,0,(($H63)-H75)*IF(F77<1,0,1)))","v":30000},{"$f":"IF(I71=$DB61,($H63),IF(J71<$DB61,0,(($H63)-I75)*IF(H77<1,0,1)))","v":27555.525729811045},25101.092368859398,22636.659342576513,20162.185911088047,17677.631168540342,15182.95404242425,12678.113292896123,10163.067512096095,7637.7751234635434,5102.1943810497978,2556.2833688280225,3.0195224098861217E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BD71=$DB61,($H63),IF(BE71<$DB61,0,(($H63)-BD75)*IF(BC77<1,0,1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+S77","v":2556.2833688280225},{"$f":"+AE77","v":0},{"$f":"+AQ77","v":0},{"$f":"+BC77","v":0},{"$f":"+BO77","v":0}]
[]
[]
[null,null,null,null,"Finanziamento 4"]
[]
[null,null,null,null,null,"Parametri"]
[null,null,null,null,null,null,"Data Stipula Contratto (mmm-aa)","A1 m1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($H83,configurazione!A67:B113,2,FALSE)","v":1}]
[null,null,null,null,null,null,"Tasso di interesse annuale",0.05]
[null,null,null,null,null,null,"Finanziamento",30000]
[null,null,null,null,null,null,"Durata (numero rate totali)",12]
[]
[null,null,null,null,null,"Tasso di interesse effettivo mensile",null,{"$f":"((1+H84)^(1/12))-1","v":4.0741237836483535E-3}]
[]
[null,null,null,null,null,"Rata mensile (quota capitale + oneri finanziari)",null,{"$f":"(H85)/((1-(1+H88)^(-H86))/H88)","v":2566.697983698406}]
[]
[null,null,null,null,null,null,null,{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"},null,null,{"$f":"+YEAR(H92)","v":2017},{"$f":"+YEAR(T92)","v":2018},{"$f":"+YEAR(AF92)","v":2019},{"$f":"+YEAR(AR92)","v":2020},{"$f":"+YEAR(BD92)","v":2021}]
[null,null,null,null,null,null,null,{"$f":"H27","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AN27","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BO93+1","v":61}]
[null,null,null,null,null,"Finanziamento",null,{"$f":"H28","v":"A1 m1"},"A1 m2","A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8",{"$f":"AN28","v":"A3 m9"},"A3 m10","A3 m11","A3 m12","A4 m1","A4 m2","A4 m3","A4 m4","A4 m5","A4 m6","A4 m7","A4 m8","A4 m9","A4 m10","A4 m11","A4 m12","A5 m1","A5 m2","A5 m3","A5 m4","A5 m5","A5 m6","A5 m7","A5 m8","A5 m9","A5 m10","A5 m11","A5 m12"]
[null,null,null,null,null,null,"Rata",null,{"$f":"+IF(I93>=$DB83,$H90,0)*IF(H99<1,0,1)","v":2566.697983698406},2566.697983698406,2566.697983698406,2566.697983698406,2566.697983698406,2566.697983698406,2566.697983698406,2566.697983698406,2566.697983698406,2566.697983698406,2566.697983698406,2566.697983698406,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(BD93>=$DB83,$H90,0)*IF(BC99<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+SUM(H95:S95)","v":28233.677820682467},{"$f":"+SUM(T95:AE95)","v":2566.697983698406},{"$f":"+SUM(AF95:AQ95)","v":0},{"$f":"+SUM(AR95:BC95)","v":0},{"$f":"+SUM(BD95:BO95)","v":0}]
[null,null,null,null,null,null,"Quota Capitale Rata",null,{"$f":"I95-I98","v":2444.4742701889554},2454.4333609516489,2464.4330262828817,2474.4734314884695,2484.5547425477025,2494.6771261160925,2504.8407495281253,2515.0457808000297,2525.2923886325516,2535.5807424137456,2545.9110122217739,2556.2833688277192,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD95-BD98","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+SUM(H96:S96)","v":27443.716631171977},{"$f":"+SUM(T96:AE96)","v":2556.2833688277192},{"$f":"+SUM(AF96:AQ96)","v":0},{"$f":"+SUM(AR96:BC96)","v":0},{"$f":"+SUM(BD96:BO96)","v":0}]
[null,null,null,null,null,null,"Quota Capitale Cumulata",null,{"$f":"(I96+H97)*(IF(H99<1,0,1))","v":2444.4742701889554},4898.9076311406043,7363.3406574234859,9837.814088911955,12322.368831459658,14817.04595757575,17321.886707103877,19836.932487903905,22362.224876536457,24897.805618950202,27443.716631171977,29999.999999999698,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BD96+BC97)*(IF(BC99<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+S97","v":27443.716631171977},{"$f":"+AE97","v":0},{"$f":"+AQ97","v":0},{"$f":"+BC97","v":0},{"$f":"+BO97","v":0}]
[null,null,null,null,null,null,"Oneri Finanziari Rata",null,{"$f":"IF(I95>0,H99*$H88,0)","v":122.2237135094506},{"$f":"IF(J95>0,I99*$H$88,0)","v":112.26462274675733},{"$f":"IF(K95>0,J99*$H$88,0)","v":102.26495741552426},92.224552209936675,82.14324115070356,72.020857582313639,61.857234170280549,51.652202898376437,41.405595065854598,31.117241284660562,20.786971476631972,10.414614870686982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BD95>0,BC99*$H$88,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+SUM(H98:S98)","v":789.96118951049016},{"$f":"+SUM(T98:AE98)","v":10.414614870686982},{"$f":"+SUM(AF98:AQ98)","v":0},{"$f":"+SUM(AR98:BC98)","v":0},{"$f":"+SUM(BD98:BO98)","v":0}]
[null,null,null,null,null,null,"Debito Residuo",{"$f":"IF(H93=$DB83,($H85),IF(I93<$DB83,0,(($H85)-H97)*IF(F99<1,0,1)))","v":30000},{"$f":"IF(I93=$DB83,($H85),IF(J93<$DB83,0,(($H85)-I97)*IF(H99<1,0,1)))","v":27555.525729811045},25101.092368859398,22636.659342576513,20162.185911088047,17677.631168540342,15182.95404242425,12678.113292896123,10163.067512096095,7637.7751234635434,5102.1943810497978,2556.2833688280225,3.0195224098861217E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BD93=$DB83,($H85),IF(BE93<$DB83,0,(($H85)-BD97)*IF(BC99<1,0,1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+S99","v":2556.2833688280225},{"$f":"+AE99","v":0},{"$f":"+AQ99","v":0},{"$f":"+BC99","v":0},{"$f":"+BO99","v":0}]
[]
[]
[null,null,null,null,"Finanziamento 5"]
[]
[null,null,null,null,null,"Parametri"]
[null,null,null,null,null,null,"Data Stipula Contratto (mmm-aa)","A1 m1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($H105,configurazione!A67:B113,2,FALSE)","v":1}]
[null,null,null,null,null,null,"Tasso di interesse annuale",0.09]
[null,null,null,null,null,null,"Finanziamento",0]
[null,null,null,null,null,null,"Durata (numero rate totali)",12]
[]
[null,null,null,null,null,"Tasso di interesse effettivo mensile",null,{"$f":"((1+H106)^(1/12))-1","v":7.2073233161367156E-3}]
[]
[null,null,null,null,null,"Rata mensile (quota capitale + oneri finanziari)",null,{"$f":"(H107)/((1-(1+H110)^(-H108))/H110)","v":0}]
[]
[null,null,null,null,null,null,null,{"$f":"+H92","v":"2017-01-01"},"2017-02-28","2017-03-31","2017-04-30","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-30","2017-10-31","2017-11-30","2017-12-31","2018-01-31","2018-02-28","2018-03-31","2018-04-30","2018-05-31","2018-06-30","2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31",{"$f":"+AN92","v":"2019-09-30"},"2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31",null,null,{"$f":"+YEAR(H114)","v":2017},{"$f":"+YEAR(T114)","v":2018},{"$f":"+YEAR(AF114)","v":2019},{"$f":"+YEAR(AR114)","v":2020},{"$f":"+YEAR(BD114)","v":2021}]
[null,null,null,null,null,null,null,{"$f":"H27","v":1},{"$f":"I27","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BO115+1","v":61}]
[null,null,null,null,null,"Finanziamento",null,{"$f":"H28","v":"A1 m1"},{"$f":"I28","v":"A1 m2"},"A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8","A3 m9","A3 m10","A3 m11","A3 m12","A4 m1","A4 m2","A4 m3","A4 m4","A4 m5","A4 m6","A4 m7","A4 m8","A4 m9","A4 m10","A4 m11","A4 m12","A5 m1","A5 m2","A5 m3","A5 m4","A5 m5","A5 m6","A5 m7","A5 m8","A5 m9","A5 m10","A5 m11","A5 m12"]
[null,null,null,null,null,null,"Rata",null,{"$f":"+IF(I115>=$DB105,$H112,0)*IF(H121<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(BD115>=$DB105,$H112,0)*IF(BC121<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+SUM(H117:S117)","v":0},{"$f":"+SUM(T117:AE117)","v":0},{"$f":"+SUM(AF117:AQ117)","v":0},{"$f":"+SUM(AR117:BC117)","v":0},{"$f":"+SUM(BD117:BO117)","v":0}]
[null,null,null,null,null,null,"Quota Capitale Rata",null,{"$f":"I117-I120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ117-AQ120","v":0},{"$f":"AR117-AR120","v":0},0,0,0,0,0,0,0,{"$f":"AZ117-AZ120","v":0},{"$f":"BA117-BA120","v":0},{"$f":"BB117-BB120","v":0},{"$f":"BC117-BC120","v":0},{"$f":"BD117-BD120","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+SUM(H118:S118)","v":0},{"$f":"+SUM(T118:AE118)","v":0},{"$f":"+SUM(AF118:AQ118)","v":0},{"$f":"+SUM(AR118:BC118)","v":0},{"$f":"+SUM(BD118:BO118)","v":0}]
[null,null,null,null,null,null,"Quota Capitale Cumulata",null,{"$f":"(I118+H119)*(IF(H121<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(W118+V119)*(IF(V121<1,0,1))","v":0},{"$f":"(X118+W119)*(IF(W121<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AQ118+AP119)*(IF(AP121<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BD118+BC119)*(IF(BC121<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+S119","v":0},{"$f":"+AE119","v":0},{"$f":"+AQ119","v":0},{"$f":"+BC119","v":0},{"$f":"+BO119","v":0}]
[null,null,null,null,null,null,"Oneri Finanziari Rata",null,{"$f":"IF(I117>0,H121*$H110,0)","v":0},{"$f":"IF(J117>0,I121*$H$110,0)","v":0},{"$f":"IF(K117>0,J121*$H$110,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BD117>0,BC121*$H$110,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+SUM(H120:S120)","v":0},{"$f":"+SUM(T120:AE120)","v":0},{"$f":"+SUM(AF120:AQ120)","v":0},{"$f":"+SUM(AR120:BC120)","v":0},{"$f":"+SUM(BD120:BO120)","v":0}]
[null,null,null,null,null,null,"Debito Residuo",{"$f":"IF(H115=$DB105,($H107),IF(I115<$DB105,0,(($H107)-H119)*IF(F121<1,0,1)))","v":0},{"$f":"IF(I115=$DB105,($H107),IF(J115<$DB105,0,(($H107)-I119)*IF(H121<1,0,1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BD115=$DB105,($H107),IF(BE115<$DB105,0,(($H107)-BD119)*IF(BC121<1,0,1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+S121","v":0},{"$f":"+AE121","v":0},{"$f":"+AQ121","v":0},{"$f":"+BC121","v":0},{"$f":"+BO121","v":0}]
[]
[]
[null,null,null,null,"Finanziamento 6"]
[]
[null,null,null,null,null,"Parametri"]
[null,null,null,null,null,null,"Data Stipula Contratto (mmm-aa)","A1 m1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($H127,configurazione!A67:B113,2,FALSE)","v":1}]
[null,null,null,null,null,null,"Tasso di interesse annuale",0.09]
[null,null,null,null,null,null,"Finanziamento",0]
[null,null,null,null,null,null,"Durata (numero rate totali)",12]
[]
[null,null,null,null,null,"Tasso di interesse effettivo mensile",null,{"$f":"((1+H128)^(1/12))-1","v":7.2073233161367156E-3}]
[]
[null,null,null,null,null,"Rata mensile (quota capitale + oneri finanziari)",null,{"$f":"(H129)/((1-(1+H132)^(-H130))/H132)","v":0}]
[]
[null,null,null,null,null,null,null,{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"},null,null,{"$f":"+YEAR(H136)","v":2017},{"$f":"+YEAR(T136)","v":2018},{"$f":"+YEAR(AF136)","v":2019},{"$f":"+YEAR(AR136)","v":2020},{"$f":"+YEAR(BD136)","v":2021}]
[null,null,null,null,null,null,null,{"$f":"H27","v":1},{"$f":"I27","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BO137+1","v":61}]
[null,null,null,null,null,"Finanziamento",null,{"$f":"H28","v":"A1 m1"},{"$f":"I28","v":"A1 m2"},"A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8","A3 m9","A3 m10","A3 m11","A3 m12","A4 m1","A4 m2","A4 m3","A4 m4","A4 m5","A4 m6","A4 m7","A4 m8","A4 m9","A4 m10","A4 m11","A4 m12","A5 m1","A5 m2","A5 m3","A5 m4","A5 m5","A5 m6","A5 m7","A5 m8","A5 m9","A5 m10","A5 m11","A5 m12"]
[null,null,null,null,null,null,"Rata",null,{"$f":"+IF(I137>=$DB127,$H134,0)*IF(H143<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(BD137>=$DB127,$H134,0)*IF(BC143<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+SUM(H139:S139)","v":0},{"$f":"+SUM(T139:AE139)","v":0},{"$f":"+SUM(AF139:AQ139)","v":0},{"$f":"+SUM(AR139:BC139)","v":0},{"$f":"+SUM(BD139:BO139)","v":0}]
[null,null,null,null,null,null,"Quota Capitale Rata",null,{"$f":"I139-I142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ139-AQ142","v":0},{"$f":"AR139-AR142","v":0},0,0,0,0,0,0,0,{"$f":"AZ139-AZ142","v":0},{"$f":"BA139-BA142","v":0},{"$f":"BB139-BB142","v":0},{"$f":"BC139-BC142","v":0},{"$f":"BD139-BD142","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+SUM(H140:S140)","v":0},{"$f":"+SUM(T140:AE140)","v":0},{"$f":"+SUM(AF140:AQ140)","v":0},{"$f":"+SUM(AR140:BC140)","v":0},{"$f":"+SUM(BD140:BO140)","v":0}]
[null,null,null,null,null,null,"Quota Capitale Cumulata",null,{"$f":"(I140+H141)*(IF(H143<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(W140+V141)*(IF(V143<1,0,1))","v":0},{"$f":"(X140+W141)*(IF(W143<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AQ140+AP141)*(IF(AP143<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BD140+BC141)*(IF(BC143<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+S141","v":0},{"$f":"+AE141","v":0},{"$f":"+AQ141","v":0},{"$f":"+BC141","v":0},{"$f":"+BO141","v":0}]
[null,null,null,null,null,null,"Oneri Finanziari Rata",null,{"$f":"IF(I139>0,H143*$H132,0)","v":0},{"$f":"IF(J139>0,I143*$H132,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BD139>0,BC143*$H132,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+SUM(H142:S142)","v":0},{"$f":"+SUM(T142:AE142)","v":0},{"$f":"+SUM(AF142:AQ142)","v":0},{"$f":"+SUM(AR142:BC142)","v":0},{"$f":"+SUM(BD142:BO142)","v":0}]
[null,null,null,null,null,null,"Debito Residuo",{"$f":"IF(H137=$DB127,($H129),IF(I137<$DB127,0,(($H129)-H141)*IF(F143<1,0,1)))","v":0},{"$f":"IF(I137=$DB127,($H129),IF(J137<$DB127,0,(($H129)-I141)*IF(H143<1,0,1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BD137=$DB127,($H129),IF(BE137<$DB127,0,(($H129)-BD141)*IF(BC143<1,0,1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+S143","v":0},{"$f":"+AE143","v":0},{"$f":"+AQ143","v":0},{"$f":"+BC143","v":0},{"$f":"+BO143","v":0}]
[]
[]
[null,null,null,null,"Finanziamento 7"]
[]
[null,null,null,null,null,"Parametri"]
[null,null,null,null,null,null,"Data Stipula Contratto (mmm-aa)","A1 m1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($H149,configurazione!A67:B113,2,FALSE)","v":1}]
[null,null,null,null,null,null,"Tasso di interesse annuale",0.09]
[null,null,null,null,null,null,"Finanziamento",0]
[null,null,null,null,null,null,"Durata (numero rate totali)",12]
[]
[null,null,null,null,null,"Tasso di interesse effettivo mensile",null,{"$f":"((1+H150)^(1/12))-1","v":7.2073233161367156E-3}]
[]
[null,null,null,null,null,"Rata mensile (quota capitale + oneri finanziari)",null,{"$f":"(H151)/((1-(1+H154)^(-H152))/H154)","v":0}]
[]
[null,null,null,null,null,null,null,{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"},null,null,{"$f":"+YEAR(H158)","v":2017},{"$f":"+YEAR(T158)","v":2018},{"$f":"+YEAR(AF158)","v":2019},{"$f":"+YEAR(AR158)","v":2020},{"$f":"+YEAR(BD158)","v":2021}]
[null,null,null,null,null,null,null,{"$f":"H27","v":1},{"$f":"I27","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BO159+1","v":61}]
[null,null,null,null,null,"Finanziamento",null,{"$f":"H28","v":"A1 m1"},{"$f":"I28","v":"A1 m2"},"A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8","A3 m9","A3 m10","A3 m11","A3 m12","A4 m1","A4 m2","A4 m3","A4 m4","A4 m5","A4 m6","A4 m7","A4 m8","A4 m9","A4 m10","A4 m11","A4 m12","A5 m1","A5 m2","A5 m3","A5 m4","A5 m5","A5 m6","A5 m7","A5 m8","A5 m9","A5 m10","A5 m11","A5 m12"]
[null,null,null,null,null,null,"Rata",null,{"$f":"+IF(I159>=$DB149,$H156,0)*IF(H165<1,0,1)","v":0},{"$f":"+IF(J159>=$DB149,$H156,0)*IF(I165<1,0,1)","v":0},{"$f":"+IF(K159>=$DB149,$H156,0)*IF(J165<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(AQ159>=$DB149,$H156,0)*IF(AP165<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+SUM(H161:S161)","v":0},{"$f":"+SUM(T161:AE161)","v":0},{"$f":"+SUM(AF161:AQ161)","v":0},{"$f":"+SUM(AR161:BC161)","v":0},{"$f":"+SUM(BD161:BO161)","v":0}]
[null,null,null,null,null,null,"Quota Capitale Rata",null,{"$f":"I161-I164","v":0},{"$f":"J161-J164","v":0},{"$f":"K161-K164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+SUM(H162:S162)","v":0},{"$f":"+SUM(T162:AE162)","v":0},{"$f":"+SUM(AF162:AQ162)","v":0},{"$f":"+SUM(AR162:BC162)","v":0},{"$f":"+SUM(BD162:BO162)","v":0}]
[null,null,null,null,null,null,"Quota Capitale Cumulata",null,{"$f":"(I162+H163)*(IF(H165<1,0,1))","v":0},{"$f":"(J162+I163)*(IF(I165<1,0,1))","v":0},{"$f":"(K162+J163)*(IF(J165<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AQ162+AP163)*(IF(AP165<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+S163","v":0},{"$f":"+AE163","v":0},{"$f":"+AQ163","v":0},{"$f":"+BC163","v":0},{"$f":"+BO163","v":0}]
[null,null,null,null,null,null,"Oneri Finanziari Rata",null,{"$f":"IF(I161>0,H165*$H154,0)","v":0},{"$f":"IF(J161>0,I165*$H$154,0)","v":0},{"$f":"IF(K161>0,J165*$H$154,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+SUM(H164:S164)","v":0},{"$f":"+SUM(T164:AE164)","v":0},{"$f":"+SUM(AF164:AQ164)","v":0},{"$f":"+SUM(AR164:BC164)","v":0},{"$f":"+SUM(BD164:BO164)","v":0}]
[null,null,null,null,null,null,"Debito Residuo",{"$f":"IF(H159=$DB149,($H151),IF(I159<$DB149,0,(($H151)-H163)*IF(F165<1,0,1)))","v":0},{"$f":"IF(I159=$DB149,($H151),IF(J159<$DB149,0,(($H151)-I163)*IF(H165<1,0,1)))","v":0},{"$f":"IF(J159=$DB149,($H151),IF(K159<$DB149,0,(($H151)-J163)*IF(I165<1,0,1)))","v":0},{"$f":"IF(K159=$DB149,($H151),IF(L159<$DB149,0,(($H151)-K163)*IF(J165<1,0,1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AQ159=$DB149,($H151),IF(AR159<$DB149,0,(($H151)-AQ163)*IF(AP165<1,0,1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+S165","v":0},{"$f":"+AE165","v":0},{"$f":"+AQ165","v":0},{"$f":"+BC165","v":0},{"$f":"+BO165","v":0}]
[]
[]
[null,null,null,null,"Finanziamento 8"]
[]
[null,null,null,null,null,"Parametri"]
[null,null,null,null,null,null,"Data Stipula Contratto (mmm-aa)","A1 m1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($H171,configurazione!A67:B113,2,FALSE)","v":1}]
[null,null,null,null,null,null,"Tasso di interesse annuale",0.09]
[null,null,null,null,null,null,"Finanziamento",0]
[null,null,null,null,null,null,"Durata (numero rate totali)",12]
[]
[null,null,null,null,null,"Tasso di interesse effettivo mensile",null,{"$f":"((1+H172)^(1/12))-1","v":7.2073233161367156E-3}]
[]
[null,null,null,null,null,"Rata mensile (quota capitale + oneri finanziari)",null,{"$f":"(H173)/((1-(1+H176)^(-H174))/H176)","v":0}]
[]
[null,null,null,null,null,null,null,{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"},null,null,{"$f":"+YEAR(H180)","v":2017},{"$f":"+YEAR(T180)","v":2018},{"$f":"+YEAR(AF180)","v":2019},{"$f":"+YEAR(AR180)","v":2020},{"$f":"+YEAR(BD180)","v":2021}]
[null,null,null,null,null,null,null,{"$f":"H27","v":1},{"$f":"I27","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BO181+1","v":61}]
[null,null,null,null,null,"Finanziamento",null,{"$f":"H28","v":"A1 m1"},{"$f":"I28","v":"A1 m2"},"A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8","A3 m9","A3 m10","A3 m11","A3 m12","A4 m1","A4 m2","A4 m3","A4 m4","A4 m5","A4 m6","A4 m7","A4 m8","A4 m9","A4 m10","A4 m11","A4 m12","A5 m1","A5 m2","A5 m3","A5 m4","A5 m5","A5 m6","A5 m7","A5 m8","A5 m9","A5 m10","A5 m11","A5 m12"]
[null,null,null,null,null,null,"Rata",null,{"$f":"+IF(I181>=$DB171,$H178,0)*IF(H187<1,0,1)","v":0},{"$f":"+IF(J181>=$DB171,$H178,0)*IF(I187<1,0,1)","v":0},{"$f":"+IF(K181>=$DB171,$H178,0)*IF(J187<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(AQ181>=$DB171,$H178,0)*IF(AP187<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+SUM(H183:S183)","v":0},{"$f":"+SUM(T183:AE183)","v":0},{"$f":"+SUM(AF183:AQ183)","v":0},{"$f":"+SUM(AR183:BC183)","v":0},{"$f":"+SUM(BD183:BO183)","v":0}]
[null,null,null,null,null,null,"Quota Capitale Rata",null,{"$f":"I183-I186","v":0},{"$f":"J183-J186","v":0},{"$f":"K183-K186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+SUM(H184:S184)","v":0},{"$f":"+SUM(T184:AE184)","v":0},{"$f":"+SUM(AF184:AQ184)","v":0},{"$f":"+SUM(AR184:BC184)","v":0},{"$f":"+SUM(BD184:BO184)","v":0}]
[null,null,null,null,null,null,"Quota Capitale Cumulata",null,{"$f":"(I184+H185)*(IF(H187<1,0,1))","v":0},{"$f":"(J184+I185)*(IF(I187<1,0,1))","v":0},{"$f":"(K184+J185)*(IF(J187<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AQ184+AP185)*(IF(AP187<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+S185","v":0},{"$f":"+AE185","v":0},{"$f":"+AQ185","v":0},{"$f":"+BC185","v":0},{"$f":"+BO185","v":0}]
[null,null,null,null,null,null,"Oneri Finanziari Rata",null,{"$f":"IF(I183>0,H187*$H176,0)","v":0},{"$f":"IF(J183>0,I187*$H$176,0)","v":0},{"$f":"IF(K183>0,J187*$H$176,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+SUM(H186:S186)","v":0},{"$f":"+SUM(T186:AE186)","v":0},{"$f":"+SUM(AF186:AQ186)","v":0},{"$f":"+SUM(AR186:BC186)","v":0},{"$f":"+SUM(BD186:BO186)","v":0}]
[null,null,null,null,null,null,"Debito Residuo",{"$f":"IF(H181=$DB171,($H173),IF(I181<$DB171,0,(($H173)-H185)*IF(F187<1,0,1)))","v":0},{"$f":"IF(I181=$DB171,($H173),IF(J181<$DB171,0,(($H173)-I185)*IF(H187<1,0,1)))","v":0},{"$f":"IF(J181=$DB171,($H173),IF(K181<$DB171,0,(($H173)-J185)*IF(I187<1,0,1)))","v":0},{"$f":"IF(K181=$DB171,($H173),IF(L181<$DB171,0,(($H173)-K185)*IF(J187<1,0,1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AQ181=$DB171,($H173),IF(AR181<$DB171,0,(($H173)-AQ185)*IF(AP187<1,0,1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+S187","v":0},{"$f":"+AE187","v":0},{"$f":"+AQ187","v":0},{"$f":"+BC187","v":0},{"$f":"+BO187","v":0}]
[]
[]
[null,null,null,null,"Finanziamento 9"]
[]
[null,null,null,null,null,"Parametri"]
[null,null,null,null,null,null,"Data Stipula Contratto (mmm-aa)","A1 m1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($H193,configurazione!A67:B113,2,FALSE)","v":1}]
[null,null,null,null,null,null,"Tasso di interesse annuale",0.09]
[null,null,null,null,null,null,"Finanziamento",0]
[null,null,null,null,null,null,"Durata (numero rate totali)",12]
[]
[null,null,null,null,null,"Tasso di interesse effettivo mensile",null,{"$f":"((1+H194)^(1/12))-1","v":7.2073233161367156E-3}]
[]
[null,null,null,null,null,"Rata mensile (quota capitale + oneri finanziari)",null,{"$f":"(H195)/((1-(1+H198)^(-H196))/H198)","v":0}]
[]
[null,null,null,null,null,null,null,{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"},null,null,{"$f":"+YEAR(H202)","v":2017},{"$f":"+YEAR(T202)","v":2018},{"$f":"+YEAR(AF202)","v":2019},{"$f":"+YEAR(AR202)","v":2020},{"$f":"+YEAR(BD202)","v":2021}]
[null,null,null,null,null,null,null,{"$f":"H27","v":1},{"$f":"I27","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BO203+1","v":61}]
[null,null,null,null,null,"Finanziamento",null,{"$f":"H28","v":"A1 m1"},{"$f":"I28","v":"A1 m2"},"A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8","A3 m9","A3 m10","A3 m11","A3 m12","A4 m1","A4 m2","A4 m3","A4 m4","A4 m5","A4 m6","A4 m7","A4 m8","A4 m9","A4 m10","A4 m11","A4 m12","A5 m1","A5 m2","A5 m3","A5 m4","A5 m5","A5 m6","A5 m7","A5 m8","A5 m9","A5 m10","A5 m11","A5 m12"]
[null,null,null,null,null,null,"Rata",null,{"$f":"+IF(I203>=$DB193,$H200,0)*IF(H209<1,0,1)","v":0},{"$f":"+IF(J203>=$DB193,$H200,0)*IF(I209<1,0,1)","v":0},{"$f":"+IF(K203>=$DB193,$H200,0)*IF(J209<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(AQ203>=$DB193,$H200,0)*IF(AP209<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+SUM(H205:S205)","v":0},{"$f":"+SUM(T205:AE205)","v":0},{"$f":"+SUM(AF205:AQ205)","v":0},{"$f":"+SUM(AR205:BC205)","v":0},{"$f":"+SUM(BD205:BO205)","v":0}]
[null,null,null,null,null,null,"Quota Capitale Rata",null,{"$f":"I205-I208","v":0},{"$f":"J205-J208","v":0},{"$f":"K205-K208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+SUM(H206:S206)","v":0},{"$f":"+SUM(T206:AE206)","v":0},{"$f":"+SUM(AF206:AQ206)","v":0},{"$f":"+SUM(AR206:BC206)","v":0},{"$f":"+SUM(BD206:BO206)","v":0}]
[null,null,null,null,null,null,"Quota Capitale Cumulata",null,{"$f":"(I206+H207)*(IF(H209<1,0,1))","v":0},{"$f":"(J206+I207)*(IF(I209<1,0,1))","v":0},{"$f":"(K206+J207)*(IF(J209<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AQ206+AP207)*(IF(AP209<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+S207","v":0},{"$f":"+AE207","v":0},{"$f":"+AQ207","v":0},{"$f":"+BC207","v":0},{"$f":"+BO207","v":0}]
[null,null,null,null,null,null,"Oneri Finanziari Rata",null,{"$f":"IF(I205>0,H209*$H198,0)","v":0},{"$f":"IF(J205>0,I209*$H$198,0)","v":0},{"$f":"IF(K205>0,J209*$H$198,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+SUM(H208:S208)","v":0},{"$f":"+SUM(T208:AE208)","v":0},{"$f":"+SUM(AF208:AQ208)","v":0},{"$f":"+SUM(AR208:BC208)","v":0},{"$f":"+SUM(BD208:BO208)","v":0}]
[null,null,null,null,null,null,"Debito Residuo",{"$f":"IF(H203=$DB193,($H195),IF(I203<$DB193,0,(($H195)-H207)*IF(F209<1,0,1)))","v":0},{"$f":"IF(I203=$DB193,($H195),IF(J203<$DB193,0,(($H195)-I207)*IF(H209<1,0,1)))","v":0},{"$f":"IF(J203=$DB193,($H195),IF(K203<$DB193,0,(($H195)-J207)*IF(I209<1,0,1)))","v":0},{"$f":"IF(K203=$DB193,($H195),IF(L203<$DB193,0,(($H195)-K207)*IF(J209<1,0,1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AQ203=$DB193,($H195),IF(AR203<$DB193,0,(($H195)-AQ207)*IF(AP209<1,0,1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+S209","v":0},{"$f":"+AE209","v":0},{"$f":"+AQ209","v":0},{"$f":"+BC209","v":0},{"$f":"+BO209","v":0}]
[]
[]
[null,null,null,null,"Finanziamento 10"]
[]
[null,null,null,null,null,"Parametri"]
[null,null,null,null,null,null,"Data Stipula Contratto (mmm-aa)","A1 m1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($H215,configurazione!A67:B113,2,FALSE)","v":1}]
[null,null,null,null,null,null,"Tasso di interesse annuale",0.09]
[null,null,null,null,null,null,"Finanziamento",0]
[null,null,null,null,null,null,"Durata (numero rate totali)",12]
[]
[null,null,null,null,null,"Tasso di interesse effettivo mensile",null,{"$f":"((1+H216)^(1/12))-1","v":7.2073233161367156E-3}]
[]
[null,null,null,null,null,"Rata mensile (quota capitale + oneri finanziari)",null,{"$f":"(H217)/((1-(1+H220)^(-H218))/H220)","v":0}]
[]
[null,null,null,null,null,null,null,{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"},null,null,{"$f":"+YEAR(H224)","v":2017},{"$f":"+YEAR(T224)","v":2018},{"$f":"+YEAR(AF224)","v":2019},{"$f":"+YEAR(AR224)","v":2020},{"$f":"+YEAR(BD224)","v":2021}]
[null,null,null,null,null,null,null,{"$f":"H27","v":1},{"$f":"I27","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BO225+1","v":61}]
[null,null,null,null,null,"Finanziamento",null,{"$f":"H28","v":"A1 m1"},{"$f":"I28","v":"A1 m2"},"A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8","A3 m9","A3 m10","A3 m11","A3 m12","A4 m1","A4 m2","A4 m3","A4 m4","A4 m5","A4 m6","A4 m7","A4 m8","A4 m9","A4 m10","A4 m11","A4 m12","A5 m1","A5 m2","A5 m3","A5 m4","A5 m5","A5 m6","A5 m7","A5 m8","A5 m9","A5 m10","A5 m11","A5 m12"]
[null,null,null,null,null,null,"Rata",null,{"$f":"+IF(I225>=$DB215,$H222,0)*IF(H231<1,0,1)","v":0},{"$f":"+IF(J225>=$DB215,$H222,0)*IF(I231<1,0,1)","v":0},{"$f":"+IF(K225>=$DB215,$H222,0)*IF(J231<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(AQ225>=$DB215,$H222,0)*IF(AP231<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+SUM(H227:S227)","v":0},{"$f":"+SUM(T227:AE227)","v":0},{"$f":"+SUM(AF227:AQ227)","v":0},{"$f":"+SUM(AR227:BC227)","v":0},{"$f":"+SUM(BD227:BO227)","v":0}]
[null,null,null,null,null,null,"Quota Capitale Rata",null,{"$f":"I227-I230","v":0},{"$f":"J227-J230","v":0},{"$f":"K227-K230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+SUM(H228:S228)","v":0},{"$f":"+SUM(T228:AE228)","v":0},{"$f":"+SUM(AF228:AQ228)","v":0},{"$f":"+SUM(AR228:BC228)","v":0},{"$f":"+SUM(BD228:BO228)","v":0}]
[null,null,null,null,null,null,"Quota Capitale Cumulata",null,{"$f":"(I228+H229)*(IF(H231<1,0,1))","v":0},{"$f":"(J228+I229)*(IF(I231<1,0,1))","v":0},{"$f":"(K228+J229)*(IF(J231<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AQ228+AP229)*(IF(AP231<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+S229","v":0},{"$f":"+AE229","v":0},{"$f":"+AQ229","v":0},{"$f":"+BC229","v":0},{"$f":"+BO229","v":0}]
[null,null,null,null,null,null,"Oneri Finanziari Rata",null,{"$f":"IF(I227>0,H231*$H220,0)","v":0},{"$f":"IF(J227>0,I231*$H$220,0)","v":0},{"$f":"IF(K227>0,J231*$H$220,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+SUM(H230:S230)","v":0},{"$f":"+SUM(T230:AE230)","v":0},{"$f":"+SUM(AF230:AQ230)","v":0},{"$f":"+SUM(AR230:BC230)","v":0},{"$f":"+SUM(BD230:BO230)","v":0}]
[null,null,null,null,null,null,"Debito Residuo",{"$f":"IF(H225=$DB215,($H217),IF(I225<$DB215,0,(($H217)-H229)*IF(F231<1,0,1)))","v":0},{"$f":"IF(I225=$DB215,($H217),IF(J225<$DB215,0,(($H217)-I229)*IF(H231<1,0,1)))","v":0},{"$f":"IF(J225=$DB215,($H217),IF(K225<$DB215,0,(($H217)-J229)*IF(I231<1,0,1)))","v":0},{"$f":"IF(K225=$DB215,($H217),IF(L225<$DB215,0,(($H217)-K229)*IF(J231<1,0,1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AQ225=$DB215,($H217),IF(AR225<$DB215,0,(($H217)-AQ229)*IF(AP231<1,0,1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+S231","v":0},{"$f":"+AE231","v":0},{"$f":"+AQ231","v":0},{"$f":"+BC231","v":0},{"$f":"+BO231","v":0}]
[]
[]
[null,null,null,null,"Riepilogo totale"]
[]
[null,null,null,null,null,null,null,{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"},null,null,{"$f":"+YEAR(H236)","v":2017},{"$f":"+YEAR(T236)","v":2018},{"$f":"+YEAR(AF236)","v":2019},{"$f":"+YEAR(AR236)","v":2020},{"$f":"+YEAR(BD236)","v":2021}]
[null,null,null,null,null,null,null,{"$f":"+H27","v":1},{"$f":"+I27","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[null,null,null,null,null,null,null,{"$f":"+H28","v":"A1 m1"},{"$f":"+I28","v":"A1 m2"},"A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8","A3 m9","A3 m10","A3 m11","A3 m12","A4 m1","A4 m2","A4 m3","A4 m4","A4 m5","A4 m6","A4 m7","A4 m8","A4 m9","A4 m10","A4 m11","A4 m12","A5 m1","A5 m2","A5 m3","A5 m4","A5 m5","A5 m6","A5 m7","A5 m8","A5 m9","A5 m10","A5 m11","A5 m12"]
[null,null,null,null,null,"Rata",null,{"$f":"+H29+H51+H73+H95+H117+H139+H161+H183+H205+H227","v":0},15938.125549014972,15938.125549014972,15938.125549014972,15938.125549014972,15938.125549014972,15938.125549014972,15938.125549014972,15938.125549014972,15938.125549014972,15938.125549014972,15938.125549014972,15938.125549014972,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,{"$f":"+AN29+AN51+AN73+AN95+AN117+AN139+AN161+AN183+AN205+AN227","v":2033.1751098240427},2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,2033.1751098240427,0,0,0,0,null,null,{"$f":"+SUM(H239:S239)","v":175319.38103916473},{"$f":"+SUM(T239:AE239)","v":38303.05175707944},{"$f":"+SUM(AF239:AQ239)","v":24398.101317888508},{"$f":"+SUM(AR239:BC239)","v":24398.101317888508},{"$f":"+SUM(BD239:BO239)","v":16265.40087859234}]
[null,null,null,null,null,"Quota capitale rata",null,{"$f":"+H30+H52+H74+H96+H118+H140+H162+H184+H206+H228","v":0},14488.851700740859,14578.98035645693,14669.724197502022,14761.08770772464,14853.075405009949,14945.691841544211,15038.941604081272,15132.829314211145,15227.359628630711,15322.537239416568,15418.366874299987,15514.85329694408,1707.0508680321686,1714.0056045735162,1720.9886755724158,1728.0001964669548,1735.0402831655299,1742.1090520487626,1749.2066199714234,1756.3331042643642,1763.4886227364566,1770.6732936765404,1777.887235855379,1785.1305685276222,1792.4034114337783,1799.7058848021932,1807.0381093510377,1814.4002062903037,1821.7922973238074,1829.2145046512017,1836.6669509699957,{"$f":"+AN30+AN52+AN74+AN96+AN118+AN140+AN162+AN184+AN206+AN228","v":1844.1497594775835},1851.6630538732804,1859.2069583603686,1866.781597648149,1874.3870969540044,1882.0235820054684,1889.6911790423039,1897.3900148185908,1905.1202166048199,1912.881912189999,1920.675229883763,1928.5002985184967,1936.357247451464,1944.2462065669458,1952.1673062783882,1960.1206775305577,1968.106451801706,1976.1247611057431,1984.1757379944204,1992.2595155595216,2000.3762274350622,2008.5260077995001,2016.7089913779525,2024.9253134444227,0,0,0,0,null,null,{"$f":"+SUM(H240:S240)","v":164437.44586961827},{"$f":"+SUM(T240:AE240)","v":34679.636853307587},{"$f":"+SUM(AF240:AQ240)","v":21908.153302709321},{"$f":"+SUM(AR240:BC240)","v":23003.560967844805},{"$f":"+SUM(BD240:BO240)","v":15971.20300651833}]
[null,null,null,null,null,"Quota capitale cumulata rata",null,{"$f":"+H31+H53+H75+H97+H119+H141+H163+H185+H207+H229","v":0},14488.851700740859,29067.832057197789,43737.556254699812,58498.643962424445,73351.719367434402,88297.411208978621,103336.35281305987,118469.18212727102,133696.54175590177,149019.0789953183,164437.44586961833,179952.29916656241,21659.350034595143,23373.355639168658,25094.344314741073,26822.344511208026,28557.384794373556,30299.49384642232,32048.700466393744,33805.03357065811,35568.522193394565,37339.195487071105,39117.082722926483,40902.213291454107,42694.616702887884,44494.322587690076,46301.360697041113,48115.760903331415,49937.553200655224,51766.767705306425,53603.434656276419,{"$f":"+AN31+AN53+AN75+AN97+AN119+AN141+AN163+AN185+AN207+AN229","v":55447.584415754005},57299.247469627284,59158.45442798765,61025.236025635801,62899.623122589808,64781.646704595274,66671.337883637578,68568.727898456171,70473.848115060988,72386.730027250989,74307.405257134757,76235.905555653255,78172.262803104721,80116.509009671659,82068.676315950041,84028.796993480602,85996.903445282311,87973.028206388059,89957.203944382476,91949.463459941995,93949.839687377054,95958.365695176559,97975.074686554508,99999.999999998938,0,0,0,0,null,null,{"$f":"+S241","v":164437.44586961833},{"$f":"+AE241","v":39117.082722926483},{"$f":"+AQ241","v":61025.236025635801},{"$f":"+BC241","v":84028.796993480602},{"$f":"+BO241","v":0}]
[null,null,null,null,null,"Oneri finanziari rata",null,{"$f":"+H32+H54+H76+H98+H120+H142+H164+H186+H208+H230","v":0},1449.2738482741129,1359.1451925580423,1268.4013515129482,1177.0378412903333,1085.0501440050241,992.43370747076006,899.18394493369942,805.29623480382861,710.76592038426145,615.58830959840543,519.75867471498395,423.27225207089253,326.12424179187394,319.16950525052647,312.18643425162696,305.17491335708792,298.13482665851285,291.06605777528017,283.96848985261926,276.84200555967851,269.6864870875861,262.50181614750227,255.28787396866369,248.04454129642048,240.77169839026436,233.46922502184958,226.13700047300506,218.77490353373904,211.38281250023525,203.96060517284096,196.50815885404694,{"$f":"+AN32+AN54+AN76+AN98+AN120+AN142+AN164+AN186+AN208+AN230","v":189.02535034645919},181.51205595076217,173.9681514636741,166.39351217589362,158.78801287003822,151.15152781857429,143.48393078173876,135.78509500545201,128.05489321922269,120.29319763404369,112.49987994027967,104.67481130554594,96.817862372578773,88.928903257096906,81.00780354565444,73.05443229348495,65.068658022336763,57.050348718299652,48.999371829622305,40.915594264521225,32.798882388980445,24.649102024542501,16.46611844609026,8.2497963796198768,0,0,0,0,null,null,{"$f":"+SUM(H242:S242)","v":10881.935169546399},{"$f":"+SUM(T242:AE242)","v":3623.4149037718507},{"$f":"+SUM(AF242:AQ242)","v":2489.9480151791909},{"$f":"+SUM(AR242:BC242)","v":1394.5403500437103},{"$f":"+SUM(BD242:BO242)","v":294.19787207401299}]
[null,null,null,null,null,"Debito residuo",null,{"$f":"+H33+H55+H77+H99+H121+H143+H165+H187+H209+H231","v":260000},245511.14829925913,230932.16794280219,216262.4437453002,201501.35603757555,186648.28063256558,171702.58879102138,156663.64718694013,141530.81787272898,126303.45824409826,110980.9210046817,95562.554130381686,80047.70083343763,78340.649965404853,76626.644360831342,74905.655685258927,73177.655488791977,71442.61520562644,69700.506153577677,67951.29953360626,66194.96642934189,64431.477806605435,62660.804512928895,60882.917277073517,59097.786708545893,57305.383297112116,55505.677412309924,53698.639302958887,51884.239096668585,50062.446799344776,48233.232294693575,46396.565343723581,{"$f":"+AN33+AN55+AN77+AN99+AN121+AN143+AN165+AN187+AN209+AN231","v":44552.415584245995},42700.752530372716,40841.54557201235,38974.763974364199,37100.376877410192,35218.353295404726,33328.662116362422,31431.272101543829,29526.151884939012,27613.269972749011,25692.594742865243,23764.094444346745,21827.737196895279,19883.490990328341,17931.323684049959,15971.203006519398,14003.096554717689,12026.971793611941,10042.796055617524,8050.5365400580049,6050.1603126229456,4041.6343048234412,2024.9253134454921,1.0622898116707802E-9,0,0,0,0,null,null,{"$f":"+S243","v":95562.554130381686},{"$f":"+AE243","v":60882.917277073517},{"$f":"+AQ243","v":38974.763974364199},{"$f":"+BC243","v":15971.203006519398},{"$f":"+BO243","v":0}]

{"sheet":"Leasing","index":12,"n_rows":395,"n_cols":106,"rows_kept":395,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Leasing"]
[]
[null,null,null,null,"Leasing"]
[]
[]
[null,null,null,null,"Leasing 1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"nascondere"]
[null,null,null,null,null,"Parametri"]
[null,null,null,null,null,null,"Data Stipula Contratto (mmm-aa)","A1 m1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($H17,configurazione!A67:B113,2,FALSE)","v":1}]
[null,null,null,null,null,null,"Tasso di interesse annuale",0.09]
[null,null,null,null,null,null,"Valore del Bene",200000]
[null,null,null,null,null,null,"Valore di Riscatto (% Valorre del Bene)",0.1]
[null,null,null,null,null,null,"MaxiCanone Iniziale (% Valore del Bene)",0.1]
[null,null,null,null,null,null,"Durata (numero rate totali)",24]
[]
[null,null,null,null,null,"Tasso di interesse effettivo mensile",null,{"$f":"((1+H18)^(1/12))-1","v":7.2073233161367156E-3}]
[]
[null,null,null,null,null,"Rata mesile (quota capitale + oneri finanziari)",null,{"$f":"(H19-(H19*H20)-(H19*H21))/((1-(1+H24)^(-H22))/H24)","v":7283.8029404802437}]
[]
[null,null,null,null,null,null,null,{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"}]
[null,null,null,null,null,null,null,1,{"$f":"+H29+1","v":2},{"$f":"+I29+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,{"$f":"+AQ29+1","v":37},38,39,40,41,42,43,44,45,46,47,48,{"$f":"+BC29+1","v":49},50,51,52,53,54,55,56,57,58,59,60]
[null,null,null,null,null,"Costo Leasing",null,"A1 m1","A1 m2","A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8","A3 m9","A3 m10","A3 m11","A3 m12","A4 m1","A4 m2","A4 m3","A4 m4","A4 m5","A4 m6","A4 m7","A4 m8","A4 m9","A4 m10","A4 m11","A4 m12","A5 m1","A5 m2","A5 m3","A5 m4","A5 m5","A5 m6","A5 m7","A5 m8","A5 m9","A5 m10","A5 m11","A5 m12"]
[null,null,null,null,null,null,"MaxiCanone Iniziale",{"$f":"IF(H30=$H17,$H19*$H21,0)","v":20000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR30=$H17,$H19*$H21,0)","v":0},0,0,0,0,0,{"$f":"IF(AX30=$H17,$H19*$H21,0)","v":0},0,0,0,0,0,{"$f":"IF(BD30=$H17,$H19*$H21,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Rata",null,{"$f":"+IF(I29>=$DB17,$H26,0)*IF(H36<1,0,1)","v":7283.8029404802437},7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,0,0,0,0,0,0,0,0,{"$f":"+IF(AO29>=$DB17,$H26,0)*IF(AN36<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Quota Capitale Rata",null,{"$f":"I32-I35","v":6130.631209898369},6174.8166511601048,6219.3205511828801,6264.1452052019495,6309.2929249950676,6354.7660390017209,6400.5668924432111,6446.69784744361,6493.1612831515786,6539.9595958630734,6587.0951991449292,6634.570523959339,6682.3880187892246,6730.5501497645164,6779.0594007893424,6827.9182736701268,6877.1292882446251,6926.6949825118772,6976.617912763103,7026.9006537135374,7077.545798635223,7128.5559594907527,7179.9337670679752,7231.6818711156811,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR32-AR35","v":0},0,0,0,0,0,{"$f":"AX32-AX35","v":0},0,0,0,0,0,{"$f":"BD32-BD35","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Quota Capitale Cumulata",null,{"$f":"(I33+H34)*(IF(H36<1,0,1))","v":6130.631209898369},12305.447861058474,18524.768412241356,24788.913617443304,31098.206542438373,37452.972581440095,43853.539473883306,50300.237321326917,56793.398604478498,63333.358200341572,69920.453399486505,76555.023923445842,83237.411942235063,89967.96209199958,{"$f":"(W33+V34)*(IF(V36<1,0,1))","v":96747.021492788917},{"$f":"(X33+W34)*(IF(W36<1,0,1))","v":103574.93976645905},110452.06905470368,117378.76403721556,124355.38194997866,131382.28260369221,138459.82840232743,145588.38436181817,152768.31812888614,160000.0000000018,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AR33+AQ34)*(IF(AQ36<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BD33+BC34)*(IF(BC36<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Oneri Finanziari Rata",null,{"$f":"IF(I32>0,H36*$H24,0)","v":1153.1717305818745},{"$f":"IF(J32>0,I36*$H$24,0)","v":1108.9862893201387},1064.4823892973632,1019.6577352782944,974.5100154851765,929.03690147852308,883.23604803703222,837.10509303663343,790.64165732866479,743.84334461717026,696.70774133531415,649.23241652090474,601.41492169101923,553.25279071572697,504.74353969090174,455.88466681011698,406.67365223561825,357.10795796836607,307.185027717141,256.90228676670642,206.25714184502047,155.24698098949136,103.86917341226841,52.121069364562132,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR32>0,AQ36*$H$24,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BD32>0,BC36*$H$24,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Debito Residuo",{"$f":"IF(I30=$H17,($H19-($H19*$H21)-($H19*$H20)),(($H19-($H19*$H21)-($H19*$H20))-H34)*IF(H30=H17,1,0))","v":160000},{"$f":"IF(J30=$H17,($H19-($H19*$H21)-($H19*$H20)),(($H19-($H19*$H21)-($H19*$H20))-I34)*IF(H36<1,0,1))","v":153869.36879010164},{"$f":"IF(K30=$H17,($H19-($H19*$H21)-($H19*$H20)),(($H19-($H19*$H21)-($H19*$H20))-J34)*IF(I36<1,0,1))","v":147694.55213894154},{"$f":"IF(L30=$H17,($H19-($H19*$H21)-($H19*$H20)),(($H19-($H19*$H21)-($H19*$H20))-K34)*IF(J36<1,0,1))","v":141475.23158775864},{"$f":"IF(M30=$H17,($H19-($H19*$H21)-($H19*$H20)),(($H19-($H19*$H21)-($H19*$H20))-L34)*IF(K36<1,0,1))","v":135211.08638255671},128901.79345756162,122547.02741855991,116146.46052611669,109699.76267867308,103206.6013955215,96666.64179965842,90079.546600513495,83444.976076554158,76762.588057764937,70032.03790800042,63252.978507211083,56425.060233540949,49547.930945296321,42621.235962784442,35644.618050021338,28617.717396307795,21540.171597672568,14411.615638181829,7231.6818711138621,-1.8044374883174896E-9,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AS30=$H17,($H19-($H19*$H21)-($H19*$H20)),(($H19-($H19*$H21)-($H19*$H20))-AR34)*IF(AQ36<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BE30=$H17,($H19-($H19*$H21)-($H19*$H20)),(($H19-($H19*$H21)-($H19*$H20))-BD34)*IF(BC36<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Valore di riscatto",null,{"$f":"IF(I36<1,$H19*$H20,0)*IF(H36<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AE36<1,$H$19*$H$20,0)*IF(AD36<1,0,1)","v":0},20000,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR36<1,$H$19*$H$20,0)*IF(AQ36<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BD36<1,$H$19*$H$20,0)*IF(BC36<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Totale Rata di Leasing",{"$f":"H31+H32+H37","v":20000},{"$f":"I31+I32+I37","v":7283.8029404802437},{"$f":"J31+J32+J37","v":7283.8029404802437},7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,27283.802940480244,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR31+AR32+AR37","v":0},0,0,0,0,0,{"$f":"AX31+AX32+AX37","v":0},0,0,0,0,0,{"$f":"BD31+BD32+BD37","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,"Leasing 2"]
[]
[null,null,null,null,null,"Parametri"]
[null,null,null,null,null,null,"Data Stipula Contratto (mmm-aa)","A1 m1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($H44,configurazione!A67:B113,2,FALSE)","v":1}]
[null,null,null,null,null,null,"Tasso di interesse annuale",0.09]
[null,null,null,null,null,null,"Valore del Bene",0]
[null,null,null,null,null,null,"Valore di Riscatto (% Valorre del Bene)",0.01]
[null,null,null,null,null,null,"MaxiCanone Iniziale (% Valore del Bene)",0.1]
[null,null,null,null,null,null,"Durata (numero rate totali)",48]
[]
[null,null,null,null,null,"Tasso di interesse effettivo mensile",null,{"$f":"((1+H45)^(1/12))-1","v":7.2073233161367156E-3}]
[]
[null,null,null,null,null,"Rata mesile (quota capitale + oneri finanziari)",null,{"$f":"(H46-(H46*H47)-(H46*H48))/((1-(1+H51)^(-H49))/H51)","v":0}]
[]
[null,null,null,null,null,null,null,{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"}]
[null,null,null,null,null,null,null,{"$f":"H29","v":1},2,3,4,5,{"$f":"M29","v":6},7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[null,null,null,null,null,"Costo Leasing",null,"A1 m1","A1 m2","A1 m3","A1 m4","A1 m5",{"$f":"M30","v":"A1 m6"},"A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8","A3 m9","A3 m10","A3 m11","A3 m12","A4 m1","A4 m2","A4 m3","A4 m4","A4 m5","A4 m6","A4 m7","A4 m8","A4 m9","A4 m10","A4 m11","A4 m12","A5 m1","A5 m2","A5 m3","A5 m4","A5 m5","A5 m6","A5 m7","A5 m8","A5 m9","A5 m10","A5 m11","A5 m12"]
[null,null,null,null,null,null,"MaxiCanone Iniziale",{"$f":"IF(H57=$H44,$H46*$H48,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR57=$H44,$H46*$H48,0)","v":0},0,0,0,0,0,{"$f":"IF(AX57=$H44,$H46*$H48,0)","v":0},0,0,0,0,0,{"$f":"IF(BD57=$H44,$H46*$H48,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Rata",null,{"$f":"+IF(I56>=$DB44,$H53,0)*IF(H63<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(AO56>=$DB44,$H53,0)*IF(AN63<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Quota Capitale Rata",null,{"$f":"I59-I62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR59-AR62","v":0},0,0,0,0,0,{"$f":"AX59-AX62","v":0},0,0,0,0,0,{"$f":"BD59-BD62","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Quota Capitale Cumulata",null,{"$f":"(I60+H61)*(IF(H63<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(W60+V61)*(IF(V63<1,0,1))","v":0},{"$f":"(X60+W61)*(IF(W63<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AR60+AQ61)*(IF(AQ63<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BD60+BC61)*(IF(BC63<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Oneri Finanziari Rata",null,{"$f":"IF(I59>0,H63*$H51,0)","v":0},{"$f":"IF(J59>0,I63*$H$24,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR59>0,AQ63*$H$24,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BD59>0,BC63*$H$24,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Debito Residuo",{"$f":"IF(I57=$H44,($H46-($H46*$H48)-($H46*$H47)),(($H46-($H46*$H48)-($H46*$H47))-H61)*IF(H57=H44,1,0))","v":0},{"$f":"IF(J57=$H44,($H46-($H46*$H48)-($H46*$H47)),(($H46-($H46*$H48)-($H46*$H47))-I61)*IF(H63<1,0,1))","v":0},{"$f":"IF(K57=$H44,($H46-($H46*$H48)-($H46*$H47)),(($H46-($H46*$H48)-($H46*$H47))-J61)*IF(I63<1,0,1))","v":0},{"$f":"IF(L57=$H44,($H46-($H46*$H48)-($H46*$H47)),(($H46-($H46*$H48)-($H46*$H47))-K61)*IF(J63<1,0,1))","v":0},{"$f":"IF(M57=$H44,($H46-($H46*$H48)-($H46*$H47)),(($H46-($H46*$H48)-($H46*$H47))-L61)*IF(K63<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AS57=$H44,($H46-($H46*$H48)-($H46*$H47)),(($H46-($H46*$H48)-($H46*$H47))-AR61)*IF(AQ63<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BE57=$H44,($H46-($H46*$H48)-($H46*$H47)),(($H46-($H46*$H48)-($H46*$H47))-BD61)*IF(BC63<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Valore di riscatto",null,{"$f":"IF(I63<1,$H46*$H47,0)*IF(H63<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AE63<1,$H$19*$H$20,0)*IF(AD63<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR63<1,$H$19*$H$20,0)*IF(AQ63<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BD63<1,$H$19*$H$20,0)*IF(BC63<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Totale Rata di Leasing",{"$f":"H58+H59+H64","v":0},{"$f":"I58+I59+I64","v":0},{"$f":"J58+J59+J64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR58+AR59+AR64","v":0},0,0,0,0,0,{"$f":"AX58+AX59+AX64","v":0},0,0,0,0,0,{"$f":"BD58+BD59+BD64","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,"Leasing 3"]
[]
[null,null,null,null,null,"Parametri"]
[null,null,null,null,null,null,"Data Stipula Contratto (mmm-aa)","A1 m1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($H71,configurazione!A67:B113,2,FALSE)","v":1}]
[null,null,null,null,null,null,"Tasso di interesse annuale",0.05]
[null,null,null,null,null,null,"Valore del Bene"]
[null,null,null,null,null,null,"Valore di Riscatto (% Valorre del Bene)",0.1]
[null,null,null,null,null,null,"MaxiCanone Iniziale (% Valore del Bene)",0.1]
[null,null,null,null,null,null,"Durata (numero rate totali)",12]
[]
[null,null,null,null,null,"Tasso di interesse effettivo mensile",null,{"$f":"((1+H72)^(1/12))-1","v":4.0741237836483535E-3}]
[]
[null,null,null,null,null,"Rata mesile (quota capitale + oneri finanziari)",null,{"$f":"(H73-(H73*H74)-(H73*H75))/((1-(1+H78)^(-H76))/H78)","v":0}]
[]
[null,null,null,null,null,null,null,{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"}]
[null,null,null,null,null,null,null,{"$f":"H29","v":1},{"$f":"I29","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[null,null,null,null,null,"Costo Leasing",null,{"$f":"H30","v":"A1 m1"},{"$f":"I30","v":"A1 m2"},"A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8","A3 m9","A3 m10","A3 m11","A3 m12","A4 m1","A4 m2","A4 m3","A4 m4","A4 m5","A4 m6","A4 m7","A4 m8","A4 m9","A4 m10","A4 m11","A4 m12","A5 m1","A5 m2","A5 m3","A5 m4","A5 m5","A5 m6","A5 m7","A5 m8","A5 m9","A5 m10","A5 m11","A5 m12"]
[null,null,null,null,null,null,"MaxiCanone Iniziale",{"$f":"IF(H84=$H71,$H73*$H75,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR84=$H71,$H73*$H75,0)","v":0},0,0,0,0,0,{"$f":"IF(AX84=$H71,$H73*$H75,0)","v":0},0,0,0,0,0,{"$f":"IF(BD84=$H71,$H73*$H75,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Rata",null,{"$f":"+IF(I83>=$DB71,$H80,0)*IF(H90<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(AO83>=$DB71,$H80,0)*IF(AN90<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Quota Capitale Rata",null,{"$f":"I86-I89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR86-AR89","v":0},0,0,0,0,0,{"$f":"AX86-AX89","v":0},0,0,0,0,0,{"$f":"BD86-BD89","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Quota Capitale Cumulata",null,{"$f":"(I87+H88)*(IF(H90<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(W87+V88)*(IF(V90<1,0,1))","v":0},{"$f":"(X87+W88)*(IF(W90<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AR87+AQ88)*(IF(AQ90<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BD87+BC88)*(IF(BC90<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Oneri Finanziari Rata",null,{"$f":"IF(I86>0,H90*$H78,0)","v":0},{"$f":"IF(J86>0,I90*$H$24,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR86>0,AQ90*$H$24,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BD86>0,BC90*$H$24,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Debito Residuo",{"$f":"IF(I84=$H71,($H73-($H73*$H75)-($H73*$H74)),(($H73-($H73*$H75)-($H73*$H74))-H88)*IF(H84=H71,1,0))","v":0},{"$f":"IF(J84=$H71,($H73-($H73*$H75)-($H73*$H74)),(($H73-($H73*$H75)-($H73*$H74))-I88)*IF(H90<1,0,1))","v":0},{"$f":"IF(K84=$H71,($H73-($H73*$H75)-($H73*$H74)),(($H73-($H73*$H75)-($H73*$H74))-J88)*IF(I90<1,0,1))","v":0},{"$f":"IF(L84=$H71,($H73-($H73*$H75)-($H73*$H74)),(($H73-($H73*$H75)-($H73*$H74))-K88)*IF(J90<1,0,1))","v":0},{"$f":"IF(M84=$H71,($H73-($H73*$H75)-($H73*$H74)),(($H73-($H73*$H75)-($H73*$H74))-L88)*IF(K90<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AS84=$H71,($H73-($H73*$H75)-($H73*$H74)),(($H73-($H73*$H75)-($H73*$H74))-AR88)*IF(AQ90<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BE84=$H71,($H73-($H73*$H75)-($H73*$H74)),(($H73-($H73*$H75)-($H73*$H74))-BD88)*IF(BC90<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Valore di riscatto",null,{"$f":"IF(I90<1,$H73*$H74,0)*IF(H90<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AE90<1,$H$19*$H$20,0)*IF(AD90<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR90<1,$H$19*$H$20,0)*IF(AQ90<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BD90<1,$H$19*$H$20,0)*IF(BC90<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Totale Rata di Leasing",{"$f":"H85+H86+H91","v":0},{"$f":"I85+I86+I91","v":0},{"$f":"J85+J86+J91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR85+AR86+AR91","v":0},0,0,0,0,0,{"$f":"AX85+AX86+AX91","v":0},0,0,0,0,0,{"$f":"BD85+BD86+BD91","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,"Leasing 4"]
[]
[null,null,null,null,null,"Parametri"]
[null,null,null,null,null,null,"Data Stipula Contratto (mmm-aa)","A1 m1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($H98,configurazione!A67:B113,2,FALSE)","v":1}]
[null,null,null,null,null,null,"Tasso di interesse annuale",0.05]
[null,null,null,null,null,null,"Valore del Bene"]
[null,null,null,null,null,null,"Valore di Riscatto (% Valorre del Bene)",0.1]
[null,null,null,null,null,null,"MaxiCanone Iniziale (% Valore del Bene)",0.1]
[null,null,null,null,null,null,"Durata (numero rate totali)",12]
[]
[null,null,null,null,null,"Tasso di interesse effettivo mensile",null,{"$f":"((1+H99)^(1/12))-1","v":4.0741237836483535E-3}]
[]
[null,null,null,null,null,"Rata mesile (quota capitale + oneri finanziari)",null,{"$f":"(H100-(H100*H101)-(H100*H102))/((1-(1+H105)^(-H103))/H105)","v":0}]
[]
[null,null,null,null,null,null,null,{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"}]
[null,null,null,null,null,null,null,{"$f":"H29","v":1},{"$f":"I29","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[null,null,null,null,null,"Costo Leasing",null,{"$f":"H30","v":"A1 m1"},{"$f":"I30","v":"A1 m2"},"A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8","A3 m9","A3 m10","A3 m11","A3 m12","A4 m1","A4 m2","A4 m3","A4 m4","A4 m5","A4 m6","A4 m7","A4 m8","A4 m9","A4 m10","A4 m11","A4 m12","A5 m1","A5 m2","A5 m3","A5 m4","A5 m5","A5 m6","A5 m7","A5 m8","A5 m9","A5 m10","A5 m11","A5 m12"]
[null,null,null,null,null,null,"MaxiCanone Iniziale",{"$f":"IF(H111=$H98,$H100*$H102,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR111=$H98,$H100*$H102,0)","v":0},0,0,0,0,0,{"$f":"IF(AX111=$H98,$H100*$H102,0)","v":0},0,0,0,0,0,{"$f":"IF(BD111=$H98,$H100*$H102,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Rata",null,{"$f":"+IF(I110>=$DB98,$H107,0)*IF(H117<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(AO110>=$DB98,$H107,0)*IF(AN117<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Quota Capitale Rata",null,{"$f":"I113-I116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR113-AR116","v":0},0,0,0,0,0,{"$f":"AX113-AX116","v":0},0,0,0,0,0,{"$f":"BD113-BD116","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Quota Capitale Cumulata",null,{"$f":"(I114+H115)*(IF(H117<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(W114+V115)*(IF(V117<1,0,1))","v":0},{"$f":"(X114+W115)*(IF(W117<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AR114+AQ115)*(IF(AQ117<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BD114+BC115)*(IF(BC117<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Oneri Finanziari Rata",null,{"$f":"IF(I113>0,H117*$H105,0)","v":0},{"$f":"IF(J113>0,I117*$H$24,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR113>0,AQ117*$H$24,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BD113>0,BC117*$H$24,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Debito Residuo",{"$f":"IF(I111=$H98,($H100-($H100*$H102)-($H100*$H101)),(($H100-($H100*$H102)-($H100*$H101))-H115)*IF(H111=H98,1,0))","v":0},{"$f":"IF(J111=$H98,($H100-($H100*$H102)-($H100*$H101)),(($H100-($H100*$H102)-($H100*$H101))-I115)*IF(H117<1,0,1))","v":0},{"$f":"IF(K111=$H98,($H100-($H100*$H102)-($H100*$H101)),(($H100-($H100*$H102)-($H100*$H101))-J115)*IF(I117<1,0,1))","v":0},{"$f":"IF(L111=$H98,($H100-($H100*$H102)-($H100*$H101)),(($H100-($H100*$H102)-($H100*$H101))-K115)*IF(J117<1,0,1))","v":0},{"$f":"IF(M111=$H98,($H100-($H100*$H102)-($H100*$H101)),(($H100-($H100*$H102)-($H100*$H101))-L115)*IF(K117<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AS111=$H98,($H100-($H100*$H102)-($H100*$H101)),(($H100-($H100*$H102)-($H100*$H101))-AR115)*IF(AQ117<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BE111=$H98,($H100-($H100*$H102)-($H100*$H101)),(($H100-($H100*$H102)-($H100*$H101))-BD115)*IF(BC117<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Valore di riscatto",null,{"$f":"IF(I117<1,$H100*$H101,0)*IF(H117<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AE117<1,$H$19*$H$20,0)*IF(AD117<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR117<1,$H$19*$H$20,0)*IF(AQ117<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BD117<1,$H$19*$H$20,0)*IF(BC117<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Totale Rata di Leasing",{"$f":"H112+H113+H118","v":0},{"$f":"I112+I113+I118","v":0},{"$f":"J112+J113+J118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR112+AR113+AR118","v":0},0,0,0,0,0,{"$f":"AX112+AX113+AX118","v":0},0,0,0,0,0,{"$f":"BD112+BD113+BD118","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,"Leasing 5"]
[]
[null,null,null,null,null,"Parametri"]
[null,null,null,null,null,null,"Data Stipula Contratto (mmm-aa)","A1 m1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($H125,configurazione!A67:B113,2,FALSE)","v":1}]
[null,null,null,null,null,null,"Tasso di interesse annuale",0.05]
[null,null,null,null,null,null,"Valore del Bene",1]
[null,null,null,null,null,null,"Valore di Riscatto (% Valorre del Bene)",0.1]
[null,null,null,null,null,null,"MaxiCanone Iniziale (% Valore del Bene)",0.1]
[null,null,null,null,null,null,"Durata (numero rate totali)",12]
[]
[null,null,null,null,null,"Tasso di interesse effettivo mensile",null,{"$f":"((1+H126)^(1/12))-1","v":4.0741237836483535E-3}]
[]
[null,null,null,null,null,"Rata mesile (quota capitale + oneri finanziari)",null,{"$f":"(H127-(H127*H128)-(H127*H129))/((1-(1+H132)^(-H130))/H132)","v":6.844527956529084E-2}]
[]
[null,null,null,null,null,null,null,{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"}]
[null,null,null,null,null,null,null,{"$f":"H29","v":1},{"$f":"I29","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[null,null,null,null,null,"Costo Leasing",null,{"$f":"H30","v":"A1 m1"},{"$f":"I30","v":"A1 m2"},"A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8","A3 m9","A3 m10","A3 m11","A3 m12","A4 m1","A4 m2","A4 m3","A4 m4","A4 m5","A4 m6","A4 m7","A4 m8","A4 m9","A4 m10","A4 m11","A4 m12","A5 m1","A5 m2","A5 m3","A5 m4","A5 m5","A5 m6","A5 m7","A5 m8","A5 m9","A5 m10","A5 m11","A5 m12"]
[null,null,null,null,null,null,"MaxiCanone Iniziale",{"$f":"IF(H138=$H125,$H127*$H129,0)","v":0.1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR138=$H125,$H127*$H129,0)","v":0},0,0,0,0,0,{"$f":"IF(AX138=$H125,$H127*$H129,0)","v":0},0,0,0,0,0,{"$f":"IF(BD138=$H125,$H127*$H129,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO138=$H125,$H127*$H129,0)","v":0}]
[null,null,null,null,null,null,"Rata",null,{"$f":"+IF(I137>=$DB125,$H134,0)*IF(H144<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(AO137>=$DB125,$H134,0)*IF(AN144<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Quota Capitale Rata",null,{"$f":"I140-I143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR140-AR143","v":0},0,0,0,0,0,{"$f":"AX140-AX143","v":0},0,0,0,0,0,{"$f":"BD140-BD143","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"BO140-BO143","v":0}]
[null,null,null,null,null,null,"Quota Capitale Cumulata",null,{"$f":"(I141+H142)*(IF(H144<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(W141+V142)*(IF(V144<1,0,1))","v":0},{"$f":"(X141+W142)*(IF(W144<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AR141+AQ142)*(IF(AQ144<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BD141+BC142)*(IF(BC144<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Oneri Finanziari Rata",null,{"$f":"IF(I140>0,H144*$H132,0)","v":0},{"$f":"IF(J140>0,I144*$H$24,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR140>0,AQ144*$H$24,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BD140>0,BC144*$H$24,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Debito Residuo",{"$f":"IF(I138=$H125,($H127-($H127*$H129)-($H127*$H128)),(($H127-($H127*$H129)-($H127*$H128))-H142)*IF(H138=H125,1,0))","v":0.8},{"$f":"IF(J138=$H125,($H127-($H127*$H129)-($H127*$H128)),(($H127-($H127*$H129)-($H127*$H128))-I142)*IF(H144<1,0,1))","v":0},{"$f":"IF(K138=$H125,($H127-($H127*$H129)-($H127*$H128)),(($H127-($H127*$H129)-($H127*$H128))-J142)*IF(I144<1,0,1))","v":0},{"$f":"IF(L138=$H125,($H127-($H127*$H129)-($H127*$H128)),(($H127-($H127*$H129)-($H127*$H128))-K142)*IF(J144<1,0,1))","v":0},{"$f":"IF(M138=$H125,($H127-($H127*$H129)-($H127*$H128)),(($H127-($H127*$H129)-($H127*$H128))-L142)*IF(K144<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AS138=$H125,($H127-($H127*$H129)-($H127*$H128)),(($H127-($H127*$H129)-($H127*$H128))-AR142)*IF(AQ144<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BE138=$H125,($H127-($H127*$H129)-($H127*$H128)),(($H127-($H127*$H129)-($H127*$H128))-BD142)*IF(BC144<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Valore di riscatto",null,{"$f":"IF(I144<1,$H127*$H128,0)*IF(H144<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AE144<1,$H$19*$H$20,0)*IF(AD144<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR144<1,$H$19*$H$20,0)*IF(AQ144<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BD144<1,$H$19*$H$20,0)*IF(BC144<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Totale Rata di Leasing",{"$f":"H139+H140+H145","v":0.1},{"$f":"I139+I140+I145","v":0},{"$f":"J139+J140+J145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR139+AR140+AR145","v":0},0,0,0,0,0,{"$f":"AX139+AX140+AX145","v":0},0,0,0,0,0,{"$f":"BD139+BD140+BD145","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"BO139+BO140+BO145","v":0}]
[]
[]
[null,null,null,null,"Leasing 6"]
[]
[null,null,null,null,null,"Parametri"]
[null,null,null,null,null,null,"Data Stipula Contratto (mmm-aa)","A1 m1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($H152,configurazione!A67:B113,2,FALSE)","v":1}]
[null,null,null,null,null,null,"Tasso di interesse annuale",0.05]
[null,null,null,null,null,null,"Valore del Bene"]
[null,null,null,null,null,null,"Valore di Riscatto (% Valorre del Bene)",0.1]
[null,null,null,null,null,null,"MaxiCanone Iniziale (% Valore del Bene)",0.1]
[null,null,null,null,null,null,"Durata (numero rate totali)",12]
[]
[null,null,null,null,null,"Tasso di interesse effettivo mensile",null,{"$f":"((1+H153)^(1/12))-1","v":4.0741237836483535E-3}]
[]
[null,null,null,null,null,"Rata mesile (quota capitale + oneri finanziari)",null,{"$f":"(H154-(H154*H155)-(H154*H156))/((1-(1+H159)^(-H157))/H159)","v":0}]
[]
[null,null,null,null,null,null,null,{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"}]
[null,null,null,null,null,null,null,{"$f":"H29","v":1},{"$f":"I29","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[null,null,null,null,null,"Costo Leasing",null,{"$f":"H30","v":"A1 m1"},{"$f":"I30","v":"A1 m2"},"A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8","A3 m9","A3 m10","A3 m11","A3 m12","A4 m1","A4 m2","A4 m3","A4 m4","A4 m5","A4 m6","A4 m7","A4 m8","A4 m9","A4 m10","A4 m11","A4 m12","A5 m1","A5 m2","A5 m3","A5 m4","A5 m5","A5 m6","A5 m7","A5 m8","A5 m9","A5 m10","A5 m11","A5 m12"]
[null,null,null,null,null,null,"MaxiCanone Iniziale",{"$f":"IF(H165=$H152,$H154*$H156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR165=$H152,$H154*$H156,0)","v":0},0,0,0,0,0,{"$f":"IF(AX165=$H152,$H154*$H156,0)","v":0},0,0,0,0,0,{"$f":"IF(BD165=$H152,$H154*$H156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Rata",null,{"$f":"+IF(I164>=$DB152,$H161,0)*IF(H171<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(AO164>=$DB152,$H161,0)*IF(AN171<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Quota Capitale Rata",null,{"$f":"I167-I170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR167-AR170","v":0},0,0,0,0,0,{"$f":"AX167-AX170","v":0},0,0,0,0,0,{"$f":"BD167-BD170","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Quota Capitale Cumulata",null,{"$f":"(I168+H169)*(IF(H171<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(W168+V169)*(IF(V171<1,0,1))","v":0},{"$f":"(X168+W169)*(IF(W171<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AR168+AQ169)*(IF(AQ171<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BD168+BC169)*(IF(BC171<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Oneri Finanziari Rata",null,{"$f":"IF(I167>0,H171*$H159,0)","v":0},{"$f":"IF(J167>0,I171*$H$24,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR167>0,AQ171*$H$24,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BD167>0,BC171*$H$24,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Debito Residuo",{"$f":"IF(I165=$H152,($H154-($H154*$H156)-($H154*$H155)),(($H154-($H154*$H156)-($H154*$H155))-H169)*IF(H165=H152,1,0))","v":0},{"$f":"IF(J165=$H152,($H154-($H154*$H156)-($H154*$H155)),(($H154-($H154*$H156)-($H154*$H155))-I169)*IF(H171<1,0,1))","v":0},{"$f":"IF(K165=$H152,($H154-($H154*$H156)-($H154*$H155)),(($H154-($H154*$H156)-($H154*$H155))-J169)*IF(I171<1,0,1))","v":0},{"$f":"IF(L165=$H152,($H154-($H154*$H156)-($H154*$H155)),(($H154-($H154*$H156)-($H154*$H155))-K169)*IF(J171<1,0,1))","v":0},{"$f":"IF(M165=$H152,($H154-($H154*$H156)-($H154*$H155)),(($H154-($H154*$H156)-($H154*$H155))-L169)*IF(K171<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AS165=$H152,($H154-($H154*$H156)-($H154*$H155)),(($H154-($H154*$H156)-($H154*$H155))-AR169)*IF(AQ171<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BE165=$H152,($H154-($H154*$H156)-($H154*$H155)),(($H154-($H154*$H156)-($H154*$H155))-BD169)*IF(BC171<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Valore di riscatto",null,{"$f":"IF(I171<1,$H154*$H155,0)*IF(H171<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AE171<1,$H$19*$H$20,0)*IF(AD171<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR171<1,$H$19*$H$20,0)*IF(AQ171<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BD171<1,$H$19*$H$20,0)*IF(BC171<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Totale Rata di Leasing",{"$f":"H166+H167+H172","v":0},{"$f":"I166+I167+I172","v":0},{"$f":"J166+J167+J172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR166+AR167+AR172","v":0},0,0,0,0,0,{"$f":"AX166+AX167+AX172","v":0},0,0,0,0,0,{"$f":"BD166+BD167+BD172","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,"Leasing 7"]
[]
[null,null,null,null,null,"Parametri"]
[null,null,null,null,null,null,"Data Stipula Contratto (mmm-aa)","A1 m1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($H179,configurazione!A67:B113,2,FALSE)","v":1}]
[null,null,null,null,null,null,"Tasso di interesse annuale",0.05]
[null,null,null,null,null,null,"Valore del Bene"]
[null,null,null,null,null,null,"Valore di Riscatto (% Valorre del Bene)",0.1]
[null,null,null,null,null,null,"MaxiCanone Iniziale (% Valore del Bene)",0.1]
[null,null,null,null,null,null,"Durata (numero rate totali)",12]
[]
[null,null,null,null,null,"Tasso di interesse effettivo mensile",null,{"$f":"((1+H180)^(1/12))-1","v":4.0741237836483535E-3}]
[]
[null,null,null,null,null,"Rata mesile (quota capitale + oneri finanziari)",null,{"$f":"(H181-(H181*H182)-(H181*H183))/((1-(1+H186)^(-H184))/H186)","v":0}]
[]
[null,null,null,null,null,null,null,{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"}]
[null,null,null,null,null,null,null,{"$f":"H29","v":1},{"$f":"I29","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[null,null,null,null,null,"Costo Leasing",null,{"$f":"H30","v":"A1 m1"},{"$f":"I30","v":"A1 m2"},"A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8","A3 m9","A3 m10","A3 m11","A3 m12","A4 m1","A4 m2","A4 m3","A4 m4","A4 m5","A4 m6","A4 m7","A4 m8","A4 m9","A4 m10","A4 m11","A4 m12","A5 m1","A5 m2","A5 m3","A5 m4","A5 m5","A5 m6","A5 m7","A5 m8","A5 m9","A5 m10","A5 m11","A5 m12"]
[null,null,null,null,null,null,"MaxiCanone Iniziale",{"$f":"IF(H192=$H179,$H181*$H183,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR192=$H179,$H181*$H183,0)","v":0},0,0,0,0,0,{"$f":"IF(AX192=$H179,$H181*$H183,0)","v":0},0,0,0,0,0,{"$f":"IF(BD192=$H179,$H181*$H183,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Rata",null,{"$f":"+IF(I191>=$DB179,$H188,0)*IF(H198<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(AO191>=$DB179,$H188,0)*IF(AN198<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Quota Capitale Rata",null,{"$f":"I194-I197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR194-AR197","v":0},0,0,0,0,0,{"$f":"AX194-AX197","v":0},0,0,0,0,0,{"$f":"BD194-BD197","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Quota Capitale Cumulata",null,{"$f":"(I195+H196)*(IF(H198<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(W195+V196)*(IF(V198<1,0,1))","v":0},{"$f":"(X195+W196)*(IF(W198<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AR195+AQ196)*(IF(AQ198<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BD195+BC196)*(IF(BC198<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Oneri Finanziari Rata",null,{"$f":"IF(I194>0,H198*$H186,0)","v":0},{"$f":"IF(J194>0,I198*$H$24,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR194>0,AQ198*$H$24,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BD194>0,BC198*$H$24,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Debito Residuo",{"$f":"IF(I192=$H179,($H181-($H181*$H183)-($H181*$H182)),(($H181-($H181*$H183)-($H181*$H182))-H196)*IF(H192=H179,1,0))","v":0},{"$f":"IF(J192=$H179,($H181-($H181*$H183)-($H181*$H182)),(($H181-($H181*$H183)-($H181*$H182))-I196)*IF(H198<1,0,1))","v":0},{"$f":"IF(K192=$H179,($H181-($H181*$H183)-($H181*$H182)),(($H181-($H181*$H183)-($H181*$H182))-J196)*IF(I198<1,0,1))","v":0},{"$f":"IF(L192=$H179,($H181-($H181*$H183)-($H181*$H182)),(($H181-($H181*$H183)-($H181*$H182))-K196)*IF(J198<1,0,1))","v":0},{"$f":"IF(M192=$H179,($H181-($H181*$H183)-($H181*$H182)),(($H181-($H181*$H183)-($H181*$H182))-L196)*IF(K198<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AS192=$H179,($H181-($H181*$H183)-($H181*$H182)),(($H181-($H181*$H183)-($H181*$H182))-AR196)*IF(AQ198<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BE192=$H179,($H181-($H181*$H183)-($H181*$H182)),(($H181-($H181*$H183)-($H181*$H182))-BD196)*IF(BC198<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Valore di riscatto",null,{"$f":"IF(I198<1,$H181*$H182,0)*IF(H198<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AE198<1,$H$19*$H$20,0)*IF(AD198<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR198<1,$H$19*$H$20,0)*IF(AQ198<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BD198<1,$H$19*$H$20,0)*IF(BC198<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Totale Rata di Leasing",{"$f":"H193+H194+H199","v":0},{"$f":"I193+I194+I199","v":0},{"$f":"J193+J194+J199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR193+AR194+AR199","v":0},0,0,0,0,0,{"$f":"AX193+AX194+AX199","v":0},0,0,0,0,0,{"$f":"BD193+BD194+BD199","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,"Leasing 8"]
[]
[null,null,null,null,null,"Parametri"]
[null,null,null,null,null,null,"Data Stipula Contratto (mmm-aa)","A1 m1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($H206,configurazione!A67:B113,2,FALSE)","v":1}]
[null,null,null,null,null,null,"Tasso di interesse annuale",0.05]
[null,null,null,null,null,null,"Valore del Bene"]
[null,null,null,null,null,null,"Valore di Riscatto (% Valorre del Bene)",0.1]
[null,null,null,null,null,null,"MaxiCanone Iniziale (% Valore del Bene)",0.1]
[null,null,null,null,null,null,"Durata (numero rate totali)",12]
[]
[null,null,null,null,null,"Tasso di interesse effettivo mensile",null,{"$f":"((1+H207)^(1/12))-1","v":4.0741237836483535E-3}]
[]
[null,null,null,null,null,"Rata mesile (quota capitale + oneri finanziari)",null,{"$f":"(H208-(H208*H209)-(H208*H210))/((1-(1+H213)^(-H211))/H213)","v":0}]
[]
[null,null,null,null,null,null,null,{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"}]
[null,null,null,null,null,null,null,{"$f":"H29","v":1},{"$f":"I29","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[null,null,null,null,null,"Costo Leasing",null,{"$f":"H30","v":"A1 m1"},{"$f":"I30","v":"A1 m2"},"A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8","A3 m9","A3 m10","A3 m11","A3 m12","A4 m1","A4 m2","A4 m3","A4 m4","A4 m5","A4 m6","A4 m7","A4 m8","A4 m9","A4 m10","A4 m11","A4 m12","A5 m1","A5 m2","A5 m3","A5 m4","A5 m5","A5 m6","A5 m7","A5 m8","A5 m9","A5 m10","A5 m11","A5 m12"]
[null,null,null,null,null,null,"MaxiCanone Iniziale",{"$f":"IF(H219=$H206,$H208*$H210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR219=$H206,$H208*$H210,0)","v":0},0,0,0,0,0,{"$f":"IF(AX219=$H206,$H208*$H210,0)","v":0},0,0,0,0,0,{"$f":"IF(BD219=$H206,$H208*$H210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Rata",null,{"$f":"+IF(I218>=$DB206,$H215,0)*IF(H225<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(AO218>=$DB206,$H215,0)*IF(AN225<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Quota Capitale Rata",null,{"$f":"I221-I224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR221-AR224","v":0},0,0,0,0,0,{"$f":"AX221-AX224","v":0},0,0,0,0,0,{"$f":"BD221-BD224","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Quota Capitale Cumulata",null,{"$f":"(I222+H223)*(IF(H225<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(W222+V223)*(IF(V225<1,0,1))","v":0},{"$f":"(X222+W223)*(IF(W225<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AR222+AQ223)*(IF(AQ225<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BD222+BC223)*(IF(BC225<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Oneri Finanziari Rata",null,{"$f":"IF(I221>0,H225*$H213,0)","v":0},{"$f":"IF(J221>0,I225*$H$24,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR221>0,AQ225*$H$24,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BD221>0,BC225*$H$24,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Debito Residuo",{"$f":"IF(I219=$H206,($H208-($H208*$H210)-($H208*$H209)),(($H208-($H208*$H210)-($H208*$H209))-H223)*IF(H219=H206,1,0))","v":0},{"$f":"IF(J219=$H206,($H208-($H208*$H210)-($H208*$H209)),(($H208-($H208*$H210)-($H208*$H209))-I223)*IF(H225<1,0,1))","v":0},{"$f":"IF(K219=$H206,($H208-($H208*$H210)-($H208*$H209)),(($H208-($H208*$H210)-($H208*$H209))-J223)*IF(I225<1,0,1))","v":0},{"$f":"IF(L219=$H206,($H208-($H208*$H210)-($H208*$H209)),(($H208-($H208*$H210)-($H208*$H209))-K223)*IF(J225<1,0,1))","v":0},{"$f":"IF(M219=$H206,($H208-($H208*$H210)-($H208*$H209)),(($H208-($H208*$H210)-($H208*$H209))-L223)*IF(K225<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AS219=$H206,($H208-($H208*$H210)-($H208*$H209)),(($H208-($H208*$H210)-($H208*$H209))-AR223)*IF(AQ225<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BE219=$H206,($H208-($H208*$H210)-($H208*$H209)),(($H208-($H208*$H210)-($H208*$H209))-BD223)*IF(BC225<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Valore di riscatto",null,{"$f":"IF(I225<1,$H208*$H209,0)*IF(H225<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AE225<1,$H$19*$H$20,0)*IF(AD225<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR225<1,$H$19*$H$20,0)*IF(AQ225<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BD225<1,$H$19*$H$20,0)*IF(BC225<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Totale Rata di Leasing",{"$f":"H220+H221+H226","v":0},{"$f":"I220+I221+I226","v":0},{"$f":"J220+J221+J226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR220+AR221+AR226","v":0},0,0,0,0,0,{"$f":"AX220+AX221+AX226","v":0},0,0,0,0,0,{"$f":"BD220+BD221+BD226","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,"Leasing 9"]
[]
[null,null,null,null,null,"Parametri"]
[null,null,null,null,null,null,"Data Stipula Contratto (mmm-aa)","A1 m1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($H233,configurazione!A67:B113,2,FALSE)","v":1}]
[null,null,null,null,null,null,"Tasso di interesse annuale",0.05]
[null,null,null,null,null,null,"Valore del Bene"]
[null,null,null,null,null,null,"Valore di Riscatto (% Valorre del Bene)",0.1]
[null,null,null,null,null,null,"MaxiCanone Iniziale (% Valore del Bene)",0.1]
[null,null,null,null,null,null,"Durata (numero rate totali)",12]
[]
[null,null,null,null,null,"Tasso di interesse effettivo mensile",null,{"$f":"((1+H234)^(1/12))-1","v":4.0741237836483535E-3}]
[]
[null,null,null,null,null,"Rata mesile (quota capitale + oneri finanziari)",null,{"$f":"(H235-(H235*H236)-(H235*H237))/((1-(1+H240)^(-H238))/H240)","v":0}]
[]
[null,null,null,null,null,null,null,{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"}]
[null,null,null,null,null,null,null,{"$f":"H29","v":1},{"$f":"I29","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[null,null,null,null,null,"Costo Leasing",null,{"$f":"H30","v":"A1 m1"},{"$f":"I30","v":"A1 m2"},"A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8","A3 m9","A3 m10","A3 m11","A3 m12","A4 m1","A4 m2","A4 m3","A4 m4","A4 m5","A4 m6","A4 m7","A4 m8","A4 m9","A4 m10","A4 m11","A4 m12","A5 m1","A5 m2","A5 m3","A5 m4","A5 m5","A5 m6","A5 m7","A5 m8","A5 m9","A5 m10","A5 m11","A5 m12"]
[null,null,null,null,null,null,"MaxiCanone Iniziale",{"$f":"IF(H246=$H233,$H235*$H237,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR246=$H233,$H235*$H237,0)","v":0},0,0,0,0,0,{"$f":"IF(AX246=$H233,$H235*$H237,0)","v":0},0,0,0,0,0,{"$f":"IF(BD246=$H233,$H235*$H237,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Rata",null,{"$f":"+IF(I245>=$DB233,$H242,0)*IF(H252<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(AO245>=$DB233,$H242,0)*IF(AN252<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Quota Capitale Rata",null,{"$f":"I248-I251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR248-AR251","v":0},0,0,0,0,0,{"$f":"AX248-AX251","v":0},0,0,0,0,0,{"$f":"BD248-BD251","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Quota Capitale Cumulata",null,{"$f":"(I249+H250)*(IF(H252<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(W249+V250)*(IF(V252<1,0,1))","v":0},{"$f":"(X249+W250)*(IF(W252<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AR249+AQ250)*(IF(AQ252<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BD249+BC250)*(IF(BC252<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Oneri Finanziari Rata",null,{"$f":"IF(I248>0,H252*$H240,0)","v":0},{"$f":"IF(J248>0,I252*$H$24,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR248>0,AQ252*$H$24,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BD248>0,BC252*$H$24,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Debito Residuo",{"$f":"IF(I246=$H233,($H235-($H235*$H237)-($H235*$H236)),(($H235-($H235*$H237)-($H235*$H236))-H250)*IF(H246=H233,1,0))","v":0},{"$f":"IF(J246=$H233,($H235-($H235*$H237)-($H235*$H236)),(($H235-($H235*$H237)-($H235*$H236))-I250)*IF(H252<1,0,1))","v":0},{"$f":"IF(K246=$H233,($H235-($H235*$H237)-($H235*$H236)),(($H235-($H235*$H237)-($H235*$H236))-J250)*IF(I252<1,0,1))","v":0},{"$f":"IF(L246=$H233,($H235-($H235*$H237)-($H235*$H236)),(($H235-($H235*$H237)-($H235*$H236))-K250)*IF(J252<1,0,1))","v":0},{"$f":"IF(M246=$H233,($H235-($H235*$H237)-($H235*$H236)),(($H235-($H235*$H237)-($H235*$H236))-L250)*IF(K252<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AS246=$H233,($H235-($H235*$H237)-($H235*$H236)),(($H235-($H235*$H237)-($H235*$H236))-AR250)*IF(AQ252<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BE246=$H233,($H235-($H235*$H237)-($H235*$H236)),(($H235-($H235*$H237)-($H235*$H236))-BD250)*IF(BC252<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Valore di riscatto",null,{"$f":"IF(I252<1,$H235*$H236,0)*IF(H252<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AE252<1,$H$19*$H$20,0)*IF(AD252<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR252<1,$H$19*$H$20,0)*IF(AQ252<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BD252<1,$H$19*$H$20,0)*IF(BC252<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Totale Rata di Leasing",{"$f":"H247+H248+H253","v":0},{"$f":"I247+I248+I253","v":0},{"$f":"J247+J248+J253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR247+AR248+AR253","v":0},0,0,0,0,0,{"$f":"AX247+AX248+AX253","v":0},0,0,0,0,0,{"$f":"BD247+BD248+BD253","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,"Leasing 10"]
[]
[null,null,null,null,null,"Parametri"]
[null,null,null,null,null,null,"Data Stipula Contratto (mmm-aa)","A1 m1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($H260,configurazione!A67:B113,2,FALSE)","v":1}]
[null,null,null,null,null,null,"Tasso di interesse annuale",0.05]
[null,null,null,null,null,null,"Valore del Bene"]
[null,null,null,null,null,null,"Valore di Riscatto (% Valorre del Bene)",0.1]
[null,null,null,null,null,null,"MaxiCanone Iniziale (% Valore del Bene)",0.1]
[null,null,null,null,null,null,"Durata (numero rate totali)",12]
[]
[null,null,null,null,null,"Tasso di interesse effettivo mensile",null,{"$f":"((1+H261)^(1/12))-1","v":4.0741237836483535E-3}]
[]
[null,null,null,null,null,"Rata mesile (quota capitale + oneri finanziari)",null,{"$f":"(H262-(H262*H263)-(H262*H264))/((1-(1+H267)^(-H265))/H267)","v":0}]
[]
[null,null,null,null,null,null,null,{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"}]
[null,null,null,null,null,null,null,{"$f":"H29","v":1},{"$f":"+H272+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"+AN272+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[null,null,null,null,null,"Costo Leasing",null,{"$f":"H30","v":"A1 m1"},{"$f":"I30","v":"A1 m2"},"A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8","A3 m9","A3 m10","A3 m11","A3 m12","A4 m1","A4 m2","A4 m3","A4 m4","A4 m5","A4 m6","A4 m7","A4 m8","A4 m9","A4 m10","A4 m11","A4 m12","A5 m1","A5 m2","A5 m3","A5 m4","A5 m5","A5 m6","A5 m7","A5 m8","A5 m9","A5 m10","A5 m11","A5 m12"]
[null,null,null,null,null,null,"MaxiCanone Iniziale",{"$f":"IF(H273=$H260,$H262*$H264,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR273=$H260,$H262*$H264,0)","v":0},0,0,0,0,0,{"$f":"IF(AX273=$H260,$H262*$H264,0)","v":0},0,0,0,0,0,{"$f":"IF(BD273=$H260,$H262*$H264,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Rata",null,{"$f":"+IF(I272>=$DB260,$H269,0)*IF(H279<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(AO272>=$DB260,$H269,0)*IF(AN279<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Quota Capitale Rata",null,{"$f":"I275-I278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR275-AR278","v":0},0,0,0,0,0,{"$f":"AX275-AX278","v":0},0,0,0,0,0,{"$f":"BD275-BD278","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Quota Capitale Cumulata",null,{"$f":"(I276+H277)*(IF(H279<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(W276+V277)*(IF(V279<1,0,1))","v":0},{"$f":"(X276+W277)*(IF(W279<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AR276+AQ277)*(IF(AQ279<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(BC276+BB277)*(IF(BB279<1,0,1))","v":0},{"$f":"(BD276+BC277)*(IF(BC279<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Oneri Finanziari Rata",null,{"$f":"IF(I275>0,H279*$H267,0)","v":0},{"$f":"IF(J275>0,I279*$H$24,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR275>0,AQ279*$H$24,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BC275>0,BB279*$H$24,0)","v":0},{"$f":"IF(BD275>0,BC279*$H$24,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Debito Residuo",{"$f":"IF(I273=$H260,($H262-($H262*$H264)-($H262*$H263)),(($H262-($H262*$H264)-($H262*$H263))-H277)*IF(H273=H260,1,0))","v":0},{"$f":"IF(J273=$H260,($H262-($H262*$H264)-($H262*$H263)),(($H262-($H262*$H264)-($H262*$H263))-I277)*IF(H279<1,0,1))","v":0},{"$f":"IF(K273=$H260,($H262-($H262*$H264)-($H262*$H263)),(($H262-($H262*$H264)-($H262*$H263))-J277)*IF(I279<1,0,1))","v":0},{"$f":"IF(L273=$H260,($H262-($H262*$H264)-($H262*$H263)),(($H262-($H262*$H264)-($H262*$H263))-K277)*IF(J279<1,0,1))","v":0},{"$f":"IF(M273=$H260,($H262-($H262*$H264)-($H262*$H263)),(($H262-($H262*$H264)-($H262*$H263))-L277)*IF(K279<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AS273=$H260,($H262-($H262*$H264)-($H262*$H263)),(($H262-($H262*$H264)-($H262*$H263))-AR277)*IF(AQ279<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BD273=$H260,($H262-($H262*$H264)-($H262*$H263)),(($H262-($H262*$H264)-($H262*$H263))-BC277)*IF(BB279<1,0,1))","v":0},{"$f":"IF(BE273=$H260,($H262-($H262*$H264)-($H262*$H263)),(($H262-($H262*$H264)-($H262*$H263))-BD277)*IF(BC279<1,0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Valore di riscatto",null,{"$f":"IF(I279<1,$H262*$H263,0)*IF(H279<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AE279<1,$H$19*$H$20,0)*IF(AD279<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR279<1,$H$19*$H$20,0)*IF(AQ279<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BC279<1,$H$19*$H$20,0)*IF(BB279<1,0,1)","v":0},{"$f":"IF(BD279<1,$H$19*$H$20,0)*IF(BC279<1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Totale Rata di Leasing",{"$f":"H274+H275+H280","v":0},{"$f":"I274+I275+I280","v":0},{"$f":"J274+J275+J280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR274+AR275+AR280","v":0},0,0,0,0,0,{"$f":"AX274+AX275+AX280","v":0},0,0,0,0,0,{"$f":"BD274+BD275+BD280","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,"Leasing 1",{"$f":"+H273","v":"A1 m1"},{"$f":"+I273","v":"A1 m2"},"A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8","A3 m9","A3 m10","A3 m11","A3 m12",{"$f":"+AR273","v":"A4 m1"},"A4 m2","A4 m3","A4 m4","A4 m5","A4 m6",{"$f":"+AX273","v":"A4 m7"},"A4 m8","A4 m9","A4 m10","A4 m11","A4 m12"]
[null,null,null,null,null,null,"RATA",{"$f":"+H32","v":0},{"$f":"+I32","v":7283.8029404802437},7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AR32","v":0},0,0,0,0,0,{"$f":"+AX32","v":0},0,0,0,0,0,{"$f":"+BD32","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CE",null,null,null,"MAXI CANONE INIZIALE",{"$f":"+IF(H32=0,0,(($H19*$H20)/$H22))","v":0},833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,{"$f":"+IF(O32=0,0,(($H19*$H20)/$H22))","v":833.33333333333337},{"$f":"+IF(P32=0,0,(($H19*$H20)/$H22))","v":833.33333333333337},833.33333333333337,833.33333333333337,{"$f":"+IF(S32=0,0,(($H19*$H20)/$H22))","v":833.33333333333337},833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(AR32=0,0,(($H19*$H20)/$H22))","v":0},0,0,0,0,0,{"$f":"+IF(AX32=0,0,(($H19*$H20)/$H22))","v":0},0,0,0,0,0,{"$f":"+IF(BD32=0,0,(($H19*$H20)/$H22))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"SP",null,null,null,"RISCONTO MAXI CANONE",{"$f":"+IF(AND(H32=0,H31=0),0,($H19*$H21))","v":20000},{"$f":"+IF(AND(I32=0,I31=0),0,(($H19*$H21)-SUM($H287:I287)))","v":19166.666666666668},{"$f":"+IF(AND(J32=0,J31=0),0,(($H19*$H21)-SUM($H287:J287)))","v":18333.333333333332},{"$f":"+IF(AND(K32=0,K31=0),0,(($H19*$H21)-SUM($H287:K287)))","v":17500},{"$f":"+IF(AND(L32=0,L31=0),0,(($H19*$H21)-SUM($H287:L287)))","v":16666.666666666668},{"$f":"+IF(AND(M32=0,M31=0),0,(($H19*$H21)-SUM($H287:M287)))","v":15833.333333333332},{"$f":"+IF(AND(N32=0,N31=0),0,(($H19*$H21)-SUM($H287:N287)))","v":15000},{"$f":"+IF(AND(O32=0,O31=0),0,(($H19*$H21)-SUM($H287:O287)))","v":14166.666666666668},{"$f":"+IF(AND(P32=0,P31=0),0,(($H19*$H21)-SUM($H287:P287)))","v":13333.333333333334},{"$f":"+IF(AND(Q32=0,Q31=0),0,(($H19*$H21)-SUM($H287:Q287)))","v":12500},{"$f":"+IF(AND(R32=0,R31=0),0,(($H19*$H21)-SUM($H287:R287)))","v":11666.666666666668},{"$f":"+IF(AND(S32=0,S31=0),0,(($H19*$H21)-SUM($H287:S287)))","v":10833.333333333334},{"$f":"+IF(AND(T32=0,T31=0),0,(($H19*$H21)-SUM($H287:T287)))","v":10000},{"$f":"+IF(AND(U32=0,U31=0),0,(($H19*$H21)-SUM($H287:U287)))","v":9166.6666666666661},{"$f":"+IF(AND(V32=0,V31=0),0,(($H19*$H21)-SUM($H287:V287)))","v":8333.3333333333321},{"$f":"+IF(AND(W32=0,W31=0),0,(($H19*$H21)-SUM($H287:W287)))","v":7499.9999999999982},{"$f":"+IF(AND(X32=0,X31=0),0,(($H19*$H21)-SUM($H287:X287)))","v":6666.6666666666642},{"$f":"+IF(AND(Y32=0,Y31=0),0,(($H19*$H21)-SUM($H287:Y287)))","v":5833.3333333333303},{"$f":"+IF(AND(Z32=0,Z31=0),0,(($H19*$H21)-SUM($H287:Z287)))","v":4999.9999999999964},{"$f":"+IF(AND(AA32=0,AA31=0),0,(($H19*$H21)-SUM($H287:AA287)))","v":4166.6666666666624},{"$f":"+IF(AND(AB32=0,AB31=0),0,(($H19*$H21)-SUM($H287:AB287)))","v":3333.3333333333285},{"$f":"+IF(AND(AC32=0,AC31=0),0,(($H19*$H21)-SUM($H287:AC287)))","v":2499.9999999999964},{"$f":"+IF(AND(AD32=0,AD31=0),0,(($H19*$H21)-SUM($H287:AD287)))","v":1666.6666666666642},{"$f":"+IF(AND(AE32=0,AE31=0),0,(($H19*$H21)-SUM($H287:AE287)))","v":833.33333333333212},{"$f":"+IF(AND(AF32=0,AF31=0),0,(($H19*$H21)-SUM($H287:AF287)))","v":0},{"$f":"+IF(AND(AG32=0,AG31=0),0,(($H19*$H21)-SUM($H287:AG287)))","v":0},{"$f":"+IF(AND(AH32=0,AH31=0),0,(($H19*$H21)-SUM($H287:AH287)))","v":0},{"$f":"+IF(AND(AI32=0,AI31=0),0,(($H19*$H21)-SUM($H287:AI287)))","v":0},{"$f":"+IF(AND(AJ32=0,AJ31=0),0,(($H19*$H21)-SUM($H287:AJ287)))","v":0},{"$f":"+IF(AND(AK32=0,AK31=0),0,(($H19*$H21)-SUM($H287:AK287)))","v":0},{"$f":"+IF(AND(AL32=0,AL31=0),0,(($H19*$H21)-SUM($H287:AL287)))","v":0},{"$f":"+IF(AND(AM32=0,AM31=0),0,(($H19*$H21)-SUM($H287:AM287)))","v":0},{"$f":"+IF(AND(AN32=0,AN31=0),0,(($H19*$H21)-SUM($H287:AN287)))","v":0},{"$f":"+IF(AND(AO32=0,AO31=0),0,(($H19*$H21)-SUM($H287:AO287)))","v":0},{"$f":"+IF(AND(AP32=0,AP31=0),0,(($H19*$H21)-SUM($H287:AP287)))","v":0},{"$f":"+IF(AND(AQ32=0,AQ31=0),0,(($H19*$H21)-SUM($H287:AQ287)))","v":0},{"$f":"+IF(AND(AR32=0,AR31=0),0,(($H19*$H21)-SUM($H287:AR287)))","v":0},{"$f":"+IF(AND(AS32=0,AS31=0),0,(($H19*$H21)-SUM($H287:AS287)))","v":0},{"$f":"+IF(AND(AT32=0,AT31=0),0,(($H19*$H21)-SUM($H287:AT287)))","v":0},{"$f":"+IF(AND(AU32=0,AU31=0),0,(($H19*$H21)-SUM($H287:AU287)))","v":0},{"$f":"+IF(AND(AV32=0,AV31=0),0,(($H19*$H21)-SUM($H287:AV287)))","v":0},{"$f":"+IF(AND(AW32=0,AW31=0),0,(($H19*$H21)-SUM($H287:AW287)))","v":0},{"$f":"+IF(AND(AX32=0,AX31=0),0,(($H19*$H21)-SUM($H287:AX287)))","v":0},{"$f":"+IF(AND(AY32=0,AY31=0),0,(($H19*$H21)-SUM($H287:AY287)))","v":0},{"$f":"+IF(AND(AZ32=0,AZ31=0),0,(($H19*$H21)-SUM($H287:AZ287)))","v":0},{"$f":"+IF(AND(BA32=0,BA31=0),0,(($H19*$H21)-SUM($H287:BA287)))","v":0},{"$f":"+IF(AND(BB32=0,BB31=0),0,(($H19*$H21)-SUM($H287:BB287)))","v":0},{"$f":"+IF(AND(BC32=0,BC31=0),0,(($H19*$H21)-SUM($H287:BC287)))","v":0},{"$f":"+IF(AND(BD32=0,BD31=0),0,(($H19*$H21)-SUM($H287:BD287)))","v":0},{"$f":"+IF(AND(BE32=0,BE31=0),0,(($H19*$H21)-SUM($H287:BE287)))","v":0},{"$f":"+IF(AND(BF32=0,BF31=0),0,(($H19*$H21)-SUM($H287:BF287)))","v":0},{"$f":"+IF(AND(BG32=0,BG31=0),0,(($H19*$H21)-SUM($H287:BG287)))","v":0},{"$f":"+IF(AND(BH32=0,BH31=0),0,(($H19*$H21)-SUM($H287:BH287)))","v":0},{"$f":"+IF(AND(BI32=0,BI31=0),0,(($H19*$H21)-SUM($H287:BI287)))","v":0},{"$f":"+IF(AND(BJ32=0,BJ31=0),0,(($H19*$H21)-SUM($H287:BJ287)))","v":0},{"$f":"+IF(AND(BK32=0,BK31=0),0,(($H19*$H21)-SUM($H287:BK287)))","v":0},{"$f":"+IF(AND(BL32=0,BL31=0),0,(($H19*$H21)-SUM($H287:BL287)))","v":0},{"$f":"+IF(AND(BM32=0,BM31=0),0,(($H19*$H21)-SUM($H287:BM287)))","v":0},{"$f":"+IF(AND(BN32=0,BN31=0),0,(($H19*$H21)-SUM($H287:BN287)))","v":0},{"$f":"+IF(AND(BO32=0,BO31=0),0,(($H19*$H21)-SUM($H287:BO287)))","v":0}]
[null,null,null,null,null,null,"VALORE DI RISCATTO",{"$f":"+H37","v":0},{"$f":"+I37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20000,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AR37","v":0},0,0,0,0,0,{"$f":"+AX37","v":0},0,0,0,0,0,{"$f":"+BD37","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"CANONE LEASING",{"$f":"+H286+H287+H289","v":0},{"$f":"+I286+I287+I289","v":8117.1362738135767},8117.1362738135767,8117.1362738135767,8117.1362738135767,8117.1362738135767,8117.1362738135767,8117.1362738135767,{"$f":"+P286+P287+P289","v":8117.1362738135767},{"$f":"+Q286+Q287+Q289","v":8117.1362738135767},8117.1362738135767,8117.1362738135767,8117.1362738135767,8117.1362738135767,8117.1362738135767,8117.1362738135767,8117.1362738135767,8117.1362738135767,8117.1362738135767,8117.1362738135767,8117.1362738135767,8117.1362738135767,8117.1362738135767,8117.1362738135767,28117.136273813576,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AR286+AR287+AR289","v":0},0,0,0,0,0,{"$f":"+AX286+AX287+AX289","v":0},0,0,0,0,0,{"$f":"+BD286+BD287+BD289","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Uscite",{"$f":"+H31+H32+H37","v":20000},{"$f":"+I31+I32+I37","v":7283.8029404802437},7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,{"$f":"+O31+O32+O37","v":7283.8029404802437},7283.8029404802437,7283.8029404802437,7283.8029404802437,{"$f":"+S31+S32+S37","v":7283.8029404802437},7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,27283.802940480244,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AR31+AR32+AR37","v":0},0,0,0,0,0,{"$f":"+AX31+AX32+AX37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,"Leasing 2",{"$f":"+H285","v":"A1 m1"},{"$f":"+I285","v":"A1 m2"},"A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8","A3 m9","A3 m10","A3 m11","A3 m12",{"$f":"+AR285","v":"A4 m1"},"A4 m2","A4 m3","A4 m4","A4 m5","A4 m6",{"$f":"+AX285","v":"A4 m7"},"A4 m8","A4 m9","A4 m10","A4 m11","A4 m12"]
[null,null,null,null,null,null,"RATA",{"$f":"+H59","v":0},{"$f":"+I59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AR59","v":0},0,0,0,0,0,{"$f":"+AX59","v":0},0,0,0,0,0,{"$f":"+BD59","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CE",null,null,null,"MAXI CANONE INIZIALE",{"$f":"+IF(H59=0,0,(($H46*$H47)/$H49))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(AR59=0,0,(($H46*$H47)/$H49))","v":0},0,0,0,0,0,{"$f":"+IF(AX59=0,0,(($H46*$H47)/$H49))","v":0},0,0,0,0,0,{"$f":"+IF(BD59=0,0,(($H46*$H47)/$H49))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"SP",null,null,null,"RISCONTO MAXI CANONE",{"$f":"+IF(AND(H59=0,H58=0),0,($H46*$H48))","v":0},{"$f":"+IF(AND(I59=0,I58=0),0,(($H46*$H48)-SUM($H297:I297)))","v":0},{"$f":"+IF(AND(J59=0,J58=0),0,(($H46*$H48)-SUM($H297:J297)))","v":0},{"$f":"+IF(AND(K59=0,K58=0),0,(($H46*$H48)-SUM($H297:K297)))","v":0},{"$f":"+IF(AND(L59=0,L58=0),0,(($H46*$H48)-SUM($H297:L297)))","v":0},{"$f":"+IF(AND(M59=0,M58=0),0,(($H46*$H48)-SUM($H297:M297)))","v":0},{"$f":"+IF(AND(N59=0,N58=0),0,(($H46*$H48)-SUM($H297:N297)))","v":0},{"$f":"+IF(AND(O59=0,O58=0),0,(($H46*$H48)-SUM($H297:O297)))","v":0},{"$f":"+IF(AND(P59=0,P58=0),0,(($H46*$H48)-SUM($H297:P297)))","v":0},{"$f":"+IF(AND(Q59=0,Q58=0),0,(($H46*$H48)-SUM($H297:Q297)))","v":0},{"$f":"+IF(AND(R59=0,R58=0),0,(($H46*$H48)-SUM($H297:R297)))","v":0},{"$f":"+IF(AND(S59=0,S58=0),0,(($H46*$H48)-SUM($H297:S297)))","v":0},{"$f":"+IF(AND(T59=0,T58=0),0,(($H46*$H48)-SUM($H297:T297)))","v":0},{"$f":"+IF(AND(U59=0,U58=0),0,(($H46*$H48)-SUM($H297:U297)))","v":0},{"$f":"+IF(AND(V59=0,V58=0),0,(($H46*$H48)-SUM($H297:V297)))","v":0},{"$f":"+IF(AND(W59=0,W58=0),0,(($H46*$H48)-SUM($H297:W297)))","v":0},{"$f":"+IF(AND(X59=0,X58=0),0,(($H46*$H48)-SUM($H297:X297)))","v":0},{"$f":"+IF(AND(Y59=0,Y58=0),0,(($H46*$H48)-SUM($H297:Y297)))","v":0},{"$f":"+IF(AND(Z59=0,Z58=0),0,(($H46*$H48)-SUM($H297:Z297)))","v":0},{"$f":"+IF(AND(AA59=0,AA58=0),0,(($H46*$H48)-SUM($H297:AA297)))","v":0},{"$f":"+IF(AND(AB59=0,AB58=0),0,(($H46*$H48)-SUM($H297:AB297)))","v":0},{"$f":"+IF(AND(AC59=0,AC58=0),0,(($H46*$H48)-SUM($H297:AC297)))","v":0},{"$f":"+IF(AND(AD59=0,AD58=0),0,(($H46*$H48)-SUM($H297:AD297)))","v":0},{"$f":"+IF(AND(AE59=0,AE58=0),0,(($H46*$H48)-SUM($H297:AE297)))","v":0},{"$f":"+IF(AND(AF59=0,AF58=0),0,(($H46*$H48)-SUM($H297:AF297)))","v":0},{"$f":"+IF(AND(AG59=0,AG58=0),0,(($H46*$H48)-SUM($H297:AG297)))","v":0},{"$f":"+IF(AND(AH59=0,AH58=0),0,(($H46*$H48)-SUM($H297:AH297)))","v":0},{"$f":"+IF(AND(AI59=0,AI58=0),0,(($H46*$H48)-SUM($H297:AI297)))","v":0},{"$f":"+IF(AND(AJ59=0,AJ58=0),0,(($H46*$H48)-SUM($H297:AJ297)))","v":0},{"$f":"+IF(AND(AK59=0,AK58=0),0,(($H46*$H48)-SUM($H297:AK297)))","v":0},{"$f":"+IF(AND(AL59=0,AL58=0),0,(($H46*$H48)-SUM($H297:AL297)))","v":0},{"$f":"+IF(AND(AM59=0,AM58=0),0,(($H46*$H48)-SUM($H297:AM297)))","v":0},{"$f":"+IF(AND(AN59=0,AN58=0),0,(($H46*$H48)-SUM($H297:AN297)))","v":0},{"$f":"+IF(AND(AO59=0,AO58=0),0,(($H46*$H48)-SUM($H297:AO297)))","v":0},{"$f":"+IF(AND(AP59=0,AP58=0),0,(($H46*$H48)-SUM($H297:AP297)))","v":0},{"$f":"+IF(AND(AQ59=0,AQ58=0),0,(($H46*$H48)-SUM($H297:AQ297)))","v":0},{"$f":"+IF(AND(AR59=0,AR58=0),0,(($H46*$H48)-SUM($H297:AR297)))","v":0},{"$f":"+IF(AND(AS59=0,AS58=0),0,(($H46*$H48)-SUM($H297:AS297)))","v":0},{"$f":"+IF(AND(AT59=0,AT58=0),0,(($H46*$H48)-SUM($H297:AT297)))","v":0},{"$f":"+IF(AND(AU59=0,AU58=0),0,(($H46*$H48)-SUM($H297:AU297)))","v":0},{"$f":"+IF(AND(AV59=0,AV58=0),0,(($H46*$H48)-SUM($H297:AV297)))","v":0},{"$f":"+IF(AND(AW59=0,AW58=0),0,(($H46*$H48)-SUM($H297:AW297)))","v":0},{"$f":"+IF(AND(AX59=0,AX58=0),0,(($H46*$H48)-SUM($H297:AX297)))","v":0},{"$f":"+IF(AND(AY59=0,AY58=0),0,(($H46*$H48)-SUM($H297:AY297)))","v":0},{"$f":"+IF(AND(AZ59=0,AZ58=0),0,(($H46*$H48)-SUM($H297:AZ297)))","v":0},{"$f":"+IF(AND(BA59=0,BA58=0),0,(($H46*$H48)-SUM($H297:BA297)))","v":0},{"$f":"+IF(AND(BB59=0,BB58=0),0,(($H46*$H48)-SUM($H297:BB297)))","v":0},{"$f":"+IF(AND(BC59=0,BC58=0),0,(($H46*$H48)-SUM($H297:BC297)))","v":0},{"$f":"+IF(BD59=0,0,(($H46*$H48)-SUM($H297:BD297)))","v":0},{"$f":"+IF(BE59=0,0,(($H46*$H48)-SUM($H297:BE297)))","v":0},{"$f":"+IF(BF59=0,0,(($H46*$H48)-SUM($H297:BF297)))","v":0},{"$f":"+IF(BG59=0,0,(($H46*$H48)-SUM($H297:BG297)))","v":0},{"$f":"+IF(BH59=0,0,(($H46*$H48)-SUM($H297:BH297)))","v":0},{"$f":"+IF(BI59=0,0,(($H46*$H48)-SUM($H297:BI297)))","v":0},{"$f":"+IF(BJ59=0,0,(($H46*$H48)-SUM($H297:BJ297)))","v":0},{"$f":"+IF(BK59=0,0,(($H46*$H48)-SUM($H297:BK297)))","v":0},{"$f":"+IF(BL59=0,0,(($H46*$H48)-SUM($H297:BL297)))","v":0},{"$f":"+IF(BM59=0,0,(($H46*$H48)-SUM($H297:BM297)))","v":0},{"$f":"+IF(BN59=0,0,(($H46*$H48)-SUM($H297:BN297)))","v":0},{"$f":"+IF(BO59=0,0,(($H46*$H48)-SUM($H297:BO297)))","v":0}]
[null,null,null,null,null,null,"VALORE DI RISCATTO",{"$f":"+H64","v":0},{"$f":"+I64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AR64","v":0},0,0,0,0,0,{"$f":"+AX64","v":0},0,0,0,0,0,{"$f":"+BD64","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"CANONE LEASING",{"$f":"+H296+H297+H299","v":0},{"$f":"+I296+I297+I299","v":0},0,0,0,0,0,0,{"$f":"+P296+P297+P299","v":0},{"$f":"+Q296+Q297+Q299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AR296+AR297+AR299","v":0},0,0,0,0,0,{"$f":"+AX296+AX297+AX299","v":0},0,0,0,0,0,{"$f":"+BD296+BD297+BD299","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Uscite",{"$f":"+H58+H59+H64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AR58+AR59+AR64","v":0},0,0,0,0,0,{"$f":"+AX58+AX59+AX64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,"Leasing 3",{"$f":"+H295","v":"A1 m1"},{"$f":"+I295","v":"A1 m2"},"A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8","A3 m9","A3 m10","A3 m11","A3 m12",{"$f":"+AR295","v":"A4 m1"},"A4 m2","A4 m3","A4 m4","A4 m5","A4 m6",{"$f":"+AX295","v":"A4 m7"},"A4 m8","A4 m9","A4 m10","A4 m11","A4 m12"]
[null,null,null,null,null,null,"RATA",{"$f":"+H86","v":0},{"$f":"+I86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AR86","v":0},0,0,0,0,0,{"$f":"+AX86","v":0},0,0,0,0,0,{"$f":"+BD86","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CE",null,null,null,"MAXI CANONE INIZIALE",{"$f":"+IF(H86=0,0,(($H73*$H74)/$H76))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(AR86=0,0,(($H73*$H74)/$H76))","v":0},0,0,0,0,0,{"$f":"+IF(AX86=0,0,(($H73*$H74)/$H76))","v":0},0,0,0,0,0,{"$f":"+IF(BD86=0,0,(($H73*$H74)/$H76))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"SP",null,null,null,"RISCONTO MAXI CANONE",{"$f":"+IF(AND(H86=0,H85=0),0,($H73*$H75))","v":0},{"$f":"+IF(AND(I86=0,I85=0),0,(($H73*$H75)-SUM($H307:I307)))","v":0},{"$f":"+IF(AND(J86=0,J85=0),0,(($H73*$H75)-SUM($H307:J307)))","v":0},{"$f":"+IF(AND(K86=0,K85=0),0,(($H73*$H75)-SUM($H307:K307)))","v":0},{"$f":"+IF(AND(L86=0,L85=0),0,(($H73*$H75)-SUM($H307:L307)))","v":0},{"$f":"+IF(AND(M86=0,M85=0),0,(($H73*$H75)-SUM($H307:M307)))","v":0},{"$f":"+IF(AND(N86=0,N85=0),0,(($H73*$H75)-SUM($H307:N307)))","v":0},{"$f":"+IF(AND(O86=0,O85=0),0,(($H73*$H75)-SUM($H307:O307)))","v":0},{"$f":"+IF(AND(P86=0,P85=0),0,(($H73*$H75)-SUM($H307:P307)))","v":0},{"$f":"+IF(AND(Q86=0,Q85=0),0,(($H73*$H75)-SUM($H307:Q307)))","v":0},{"$f":"+IF(AND(R86=0,R85=0),0,(($H73*$H75)-SUM($H307:R307)))","v":0},{"$f":"+IF(AND(S86=0,S85=0),0,(($H73*$H75)-SUM($H307:S307)))","v":0},{"$f":"+IF(AND(T86=0,T85=0),0,(($H73*$H75)-SUM($H307:T307)))","v":0},{"$f":"+IF(AND(U86=0,U85=0),0,(($H73*$H75)-SUM($H307:U307)))","v":0},{"$f":"+IF(AND(V86=0,V85=0),0,(($H73*$H75)-SUM($H307:V307)))","v":0},{"$f":"+IF(AND(W86=0,W85=0),0,(($H73*$H75)-SUM($H307:W307)))","v":0},{"$f":"+IF(AND(X86=0,X85=0),0,(($H73*$H75)-SUM($H307:X307)))","v":0},{"$f":"+IF(AND(Y86=0,Y85=0),0,(($H73*$H75)-SUM($H307:Y307)))","v":0},{"$f":"+IF(AND(Z86=0,Z85=0),0,(($H73*$H75)-SUM($H307:Z307)))","v":0},{"$f":"+IF(AND(AA86=0,AA85=0),0,(($H73*$H75)-SUM($H307:AA307)))","v":0},{"$f":"+IF(AND(AB86=0,AB85=0),0,(($H73*$H75)-SUM($H307:AB307)))","v":0},{"$f":"+IF(AND(AC86=0,AC85=0),0,(($H73*$H75)-SUM($H307:AC307)))","v":0},{"$f":"+IF(AND(AD86=0,AD85=0),0,(($H73*$H75)-SUM($H307:AD307)))","v":0},{"$f":"+IF(AND(AE86=0,AE85=0),0,(($H73*$H75)-SUM($H307:AE307)))","v":0},{"$f":"+IF(AND(AF86=0,AF85=0),0,(($H73*$H75)-SUM($H307:AF307)))","v":0},{"$f":"+IF(AND(AG86=0,AG85=0),0,(($H73*$H75)-SUM($H307:AG307)))","v":0},{"$f":"+IF(AND(AH86=0,AH85=0),0,(($H73*$H75)-SUM($H307:AH307)))","v":0},{"$f":"+IF(AND(AI86=0,AI85=0),0,(($H73*$H75)-SUM($H307:AI307)))","v":0},{"$f":"+IF(AND(AJ86=0,AJ85=0),0,(($H73*$H75)-SUM($H307:AJ307)))","v":0},{"$f":"+IF(AND(AK86=0,AK85=0),0,(($H73*$H75)-SUM($H307:AK307)))","v":0},{"$f":"+IF(AND(AL86=0,AL85=0),0,(($H73*$H75)-SUM($H307:AL307)))","v":0},{"$f":"+IF(AND(AM86=0,AM85=0),0,(($H73*$H75)-SUM($H307:AM307)))","v":0},{"$f":"+IF(AND(AN86=0,AN85=0),0,(($H73*$H75)-SUM($H307:AN307)))","v":0},{"$f":"+IF(AND(AO86=0,AO85=0),0,(($H73*$H75)-SUM($H307:AO307)))","v":0},{"$f":"+IF(AND(AP86=0,AP85=0),0,(($H73*$H75)-SUM($H307:AP307)))","v":0},{"$f":"+IF(AND(AQ86=0,AQ85=0),0,(($H73*$H75)-SUM($H307:AQ307)))","v":0},{"$f":"+IF(AND(AR86=0,AR85=0),0,(($H73*$H75)-SUM($H307:AR307)))","v":0},{"$f":"+IF(AND(AS86=0,AS85=0),0,(($H73*$H75)-SUM($H307:AS307)))","v":0},{"$f":"+IF(AND(AT86=0,AT85=0),0,(($H73*$H75)-SUM($H307:AT307)))","v":0},{"$f":"+IF(AND(AU86=0,AU85=0),0,(($H73*$H75)-SUM($H307:AU307)))","v":0},{"$f":"+IF(AND(AV86=0,AV85=0),0,(($H73*$H75)-SUM($H307:AV307)))","v":0},{"$f":"+IF(AND(AW86=0,AW85=0),0,(($H73*$H75)-SUM($H307:AW307)))","v":0},{"$f":"+IF(AND(AX86=0,AX85=0),0,(($H73*$H75)-SUM($H307:AX307)))","v":0},{"$f":"+IF(AND(AY86=0,AY85=0),0,(($H73*$H75)-SUM($H307:AY307)))","v":0},{"$f":"+IF(AND(AZ86=0,AZ85=0),0,(($H73*$H75)-SUM($H307:AZ307)))","v":0},{"$f":"+IF(AND(BA86=0,BA85=0),0,(($H73*$H75)-SUM($H307:BA307)))","v":0},{"$f":"+IF(AND(BB86=0,BB85=0),0,(($H73*$H75)-SUM($H307:BB307)))","v":0},{"$f":"+IF(AND(BC86=0,BC85=0),0,(($H73*$H75)-SUM($H307:BC307)))","v":0},{"$f":"+IF(BD86=0,0,(($H73*$H75)-SUM($H307:BD307)))","v":0},{"$f":"+IF(BE86=0,0,(($H73*$H75)-SUM($H307:BE307)))","v":0},{"$f":"+IF(BF86=0,0,(($H73*$H75)-SUM($H307:BF307)))","v":0},{"$f":"+IF(BG86=0,0,(($H73*$H75)-SUM($H307:BG307)))","v":0},{"$f":"+IF(BH86=0,0,(($H73*$H75)-SUM($H307:BH307)))","v":0},{"$f":"+IF(BI86=0,0,(($H73*$H75)-SUM($H307:BI307)))","v":0},{"$f":"+IF(BJ86=0,0,(($H73*$H75)-SUM($H307:BJ307)))","v":0},{"$f":"+IF(BK86=0,0,(($H73*$H75)-SUM($H307:BK307)))","v":0},{"$f":"+IF(BL86=0,0,(($H73*$H75)-SUM($H307:BL307)))","v":0},{"$f":"+IF(BM86=0,0,(($H73*$H75)-SUM($H307:BM307)))","v":0},{"$f":"+IF(BN86=0,0,(($H73*$H75)-SUM($H307:BN307)))","v":0},{"$f":"+IF(BO86=0,0,(($H73*$H75)-SUM($H307:BO307)))","v":0}]
[null,null,null,null,null,null,"VALORE DI RISCATTO",{"$f":"+H91","v":0},{"$f":"+I91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AR91","v":0},0,0,0,0,0,{"$f":"+AX91","v":0},0,0,0,0,0,{"$f":"+BD91","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"CANONE LEASING",{"$f":"+H306+H307+H309","v":0},{"$f":"+I306+I307+I309","v":0},0,0,0,0,0,0,{"$f":"+P306+P307+P309","v":0},{"$f":"+Q306+Q307+Q309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AR306+AR307+AR309","v":0},0,0,0,0,0,{"$f":"+AX306+AX307+AX309","v":0},0,0,0,0,0,{"$f":"+BD306+BD307+BD309","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Uscite",{"$f":"+H85+H86+H91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AR85+AR86+AR91","v":0},0,0,0,0,0,{"$f":"+AX85+AX86+AX91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,"Leasing 4",{"$f":"+H305","v":"A1 m1"},{"$f":"+I305","v":"A1 m2"},"A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8","A3 m9","A3 m10","A3 m11","A3 m12",{"$f":"+AR305","v":"A4 m1"},"A4 m2","A4 m3","A4 m4","A4 m5","A4 m6",{"$f":"+AX305","v":"A4 m7"},"A4 m8","A4 m9","A4 m10","A4 m11","A4 m12"]
[null,null,null,null,null,null,"RATA",{"$f":"+H113","v":0},{"$f":"+I113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AR113","v":0},0,0,0,0,0,{"$f":"+AX113","v":0},0,0,0,0,0,{"$f":"+BD113","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CE",null,null,null,"MAXI CANONE INIZIALE",{"$f":"+IF(H113=0,0,(($H100*$H101)/$H103))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(AR113=0,0,(($H100*$H101)/$H103))","v":0},0,0,0,0,0,{"$f":"+IF(AX113=0,0,(($H100*$H101)/$H103))","v":0},0,0,0,0,0,{"$f":"+IF(BD113=0,0,(($H100*$H101)/$H103))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"SP",null,null,null,"RISCONTO MAXI CANONE",{"$f":"+IF(AND(H113=0,H112=0),0,($H100*$H102))","v":0},{"$f":"+IF(AND(I113=0,I112=0),0,(($H100*$H102)-SUM($H317:I317)))","v":0},{"$f":"+IF(AND(J113=0,J112=0),0,(($H100*$H102)-SUM($H317:J317)))","v":0},{"$f":"+IF(AND(K113=0,K112=0),0,(($H100*$H102)-SUM($H317:K317)))","v":0},{"$f":"+IF(AND(L113=0,L112=0),0,(($H100*$H102)-SUM($H317:L317)))","v":0},{"$f":"+IF(AND(M113=0,M112=0),0,(($H100*$H102)-SUM($H317:M317)))","v":0},{"$f":"+IF(AND(N113=0,N112=0),0,(($H100*$H102)-SUM($H317:N317)))","v":0},{"$f":"+IF(AND(O113=0,O112=0),0,(($H100*$H102)-SUM($H317:O317)))","v":0},{"$f":"+IF(AND(P113=0,P112=0),0,(($H100*$H102)-SUM($H317:P317)))","v":0},{"$f":"+IF(AND(Q113=0,Q112=0),0,(($H100*$H102)-SUM($H317:Q317)))","v":0},{"$f":"+IF(AND(R113=0,R112=0),0,(($H100*$H102)-SUM($H317:R317)))","v":0},{"$f":"+IF(AND(S113=0,S112=0),0,(($H100*$H102)-SUM($H317:S317)))","v":0},{"$f":"+IF(AND(T113=0,T112=0),0,(($H100*$H102)-SUM($H317:T317)))","v":0},{"$f":"+IF(AND(U113=0,U112=0),0,(($H100*$H102)-SUM($H317:U317)))","v":0},{"$f":"+IF(AND(V113=0,V112=0),0,(($H100*$H102)-SUM($H317:V317)))","v":0},{"$f":"+IF(AND(W113=0,W112=0),0,(($H100*$H102)-SUM($H317:W317)))","v":0},{"$f":"+IF(AND(X113=0,X112=0),0,(($H100*$H102)-SUM($H317:X317)))","v":0},{"$f":"+IF(AND(Y113=0,Y112=0),0,(($H100*$H102)-SUM($H317:Y317)))","v":0},{"$f":"+IF(AND(Z113=0,Z112=0),0,(($H100*$H102)-SUM($H317:Z317)))","v":0},{"$f":"+IF(AND(AA113=0,AA112=0),0,(($H100*$H102)-SUM($H317:AA317)))","v":0},{"$f":"+IF(AND(AB113=0,AB112=0),0,(($H100*$H102)-SUM($H317:AB317)))","v":0},{"$f":"+IF(AND(AC113=0,AC112=0),0,(($H100*$H102)-SUM($H317:AC317)))","v":0},{"$f":"+IF(AND(AD113=0,AD112=0),0,(($H100*$H102)-SUM($H317:AD317)))","v":0},{"$f":"+IF(AND(AE113=0,AE112=0),0,(($H100*$H102)-SUM($H317:AE317)))","v":0},{"$f":"+IF(AND(AF113=0,AF112=0),0,(($H100*$H102)-SUM($H317:AF317)))","v":0},{"$f":"+IF(AND(AG113=0,AG112=0),0,(($H100*$H102)-SUM($H317:AG317)))","v":0},{"$f":"+IF(AND(AH113=0,AH112=0),0,(($H100*$H102)-SUM($H317:AH317)))","v":0},{"$f":"+IF(AND(AI113=0,AI112=0),0,(($H100*$H102)-SUM($H317:AI317)))","v":0},{"$f":"+IF(AND(AJ113=0,AJ112=0),0,(($H100*$H102)-SUM($H317:AJ317)))","v":0},{"$f":"+IF(AND(AK113=0,AK112=0),0,(($H100*$H102)-SUM($H317:AK317)))","v":0},{"$f":"+IF(AND(AL113=0,AL112=0),0,(($H100*$H102)-SUM($H317:AL317)))","v":0},{"$f":"+IF(AND(AM113=0,AM112=0),0,(($H100*$H102)-SUM($H317:AM317)))","v":0},{"$f":"+IF(AND(AN113=0,AN112=0),0,(($H100*$H102)-SUM($H317:AN317)))","v":0},{"$f":"+IF(AND(AO113=0,AO112=0),0,(($H100*$H102)-SUM($H317:AO317)))","v":0},{"$f":"+IF(AND(AP113=0,AP112=0),0,(($H100*$H102)-SUM($H317:AP317)))","v":0},{"$f":"+IF(AND(AQ113=0,AQ112=0),0,(($H100*$H102)-SUM($H317:AQ317)))","v":0},{"$f":"+IF(AND(AR113=0,AR112=0),0,(($H100*$H102)-SUM($H317:AR317)))","v":0},{"$f":"+IF(AND(AS113=0,AS112=0),0,(($H100*$H102)-SUM($H317:AS317)))","v":0},{"$f":"+IF(AND(AT113=0,AT112=0),0,(($H100*$H102)-SUM($H317:AT317)))","v":0},{"$f":"+IF(AND(AU113=0,AU112=0),0,(($H100*$H102)-SUM($H317:AU317)))","v":0},{"$f":"+IF(AND(AV113=0,AV112=0),0,(($H100*$H102)-SUM($H317:AV317)))","v":0},{"$f":"+IF(AND(AW113=0,AW112=0),0,(($H100*$H102)-SUM($H317:AW317)))","v":0},{"$f":"+IF(AND(AX113=0,AX112=0),0,(($H100*$H102)-SUM($H317:AX317)))","v":0},{"$f":"+IF(AND(AY113=0,AY112=0),0,(($H100*$H102)-SUM($H317:AY317)))","v":0},{"$f":"+IF(AND(AZ113=0,AZ112=0),0,(($H100*$H102)-SUM($H317:AZ317)))","v":0},{"$f":"+IF(AND(BA113=0,BA112=0),0,(($H100*$H102)-SUM($H317:BA317)))","v":0},{"$f":"+IF(AND(BB113=0,BB112=0),0,(($H100*$H102)-SUM($H317:BB317)))","v":0},{"$f":"+IF(AND(BC113=0,BC112=0),0,(($H100*$H102)-SUM($H317:BC317)))","v":0},{"$f":"+IF(BD113=0,0,(($H100*$H102)-SUM($H317:BD317)))","v":0},{"$f":"+IF(BE113=0,0,(($H100*$H102)-SUM($H317:BE317)))","v":0},{"$f":"+IF(BF113=0,0,(($H100*$H102)-SUM($H317:BF317)))","v":0},{"$f":"+IF(BG113=0,0,(($H100*$H102)-SUM($H317:BG317)))","v":0},{"$f":"+IF(BH113=0,0,(($H100*$H102)-SUM($H317:BH317)))","v":0},{"$f":"+IF(BI113=0,0,(($H100*$H102)-SUM($H317:BI317)))","v":0},{"$f":"+IF(BJ113=0,0,(($H100*$H102)-SUM($H317:BJ317)))","v":0},{"$f":"+IF(BK113=0,0,(($H100*$H102)-SUM($H317:BK317)))","v":0},{"$f":"+IF(BL113=0,0,(($H100*$H102)-SUM($H317:BL317)))","v":0},{"$f":"+IF(BM113=0,0,(($H100*$H102)-SUM($H317:BM317)))","v":0},{"$f":"+IF(BN113=0,0,(($H100*$H102)-SUM($H317:BN317)))","v":0},{"$f":"+IF(BO113=0,0,(($H100*$H102)-SUM($H317:BO317)))","v":0}]
[null,null,null,null,null,null,"VALORE DI RISCATTO",{"$f":"+H118","v":0},{"$f":"+I118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AR118","v":0},0,0,0,0,0,{"$f":"+AX118","v":0},0,0,0,0,0,{"$f":"+BD118","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"CANONE LEASING",{"$f":"+H316+H317+H319","v":0},{"$f":"+I316+I317+I319","v":0},0,0,0,0,0,0,{"$f":"+P316+P317+P319","v":0},{"$f":"+Q316+Q317+Q319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AR316+AR317+AR319","v":0},0,0,0,0,0,{"$f":"+AX316+AX317+AX319","v":0},0,0,0,0,0,{"$f":"+BD316+BD317+BD319","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Uscite",{"$f":"+H112+H113+H118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AR112+AR113+AR118","v":0},0,0,0,0,0,{"$f":"+AX112+AX113+AX118","v":0},0,0,0,0,0,{"$f":"+BD112+BD113+BD118","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,"Leasing 5",{"$f":"+H315","v":"A1 m1"},{"$f":"+I315","v":"A1 m2"},"A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8","A3 m9","A3 m10","A3 m11","A3 m12",{"$f":"+AR315","v":"A4 m1"},"A4 m2","A4 m3","A4 m4","A4 m5","A4 m6",{"$f":"+AX315","v":"A4 m7"},"A4 m8","A4 m9","A4 m10","A4 m11","A4 m12"]
[null,null,null,null,null,null,"RATA",{"$f":"+H140","v":0},{"$f":"+I140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AR140","v":0},0,0,0,0,0,{"$f":"+AX140","v":0},0,0,0,0,0,{"$f":"+BD140","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CE",null,null,null,"MAXI CANONE INIZIALE",{"$f":"+IF(H140=0,0,(($H127*$H128)/$H130))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(AR140=0,0,(($H127*$H128)/$H130))","v":0},0,0,0,0,0,{"$f":"+IF(AX140=0,0,(($H127*$H128)/$H130))","v":0},0,0,0,0,0,{"$f":"+IF(BD140=0,0,(($H127*$H128)/$H130))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"SP",null,null,null,"RISCONTO MAXI CANONE",{"$f":"+IF(AND(H140=0,H139=0),0,($H127*$H129))","v":0.1},{"$f":"+IF(AND(I140=0,I139=0),0,(($H127*$H129)-SUM($H327:I327)))","v":0},{"$f":"+IF(AND(J140=0,J139=0),0,(($H127*$H129)-SUM($H327:J327)))","v":0},{"$f":"+IF(AND(K140=0,K139=0),0,(($H127*$H129)-SUM($H327:K327)))","v":0},{"$f":"+IF(AND(L140=0,L139=0),0,(($H127*$H129)-SUM($H327:L327)))","v":0},{"$f":"+IF(AND(M140=0,M139=0),0,(($H127*$H129)-SUM($H327:M327)))","v":0},{"$f":"+IF(AND(N140=0,N139=0),0,(($H127*$H129)-SUM($H327:N327)))","v":0},{"$f":"+IF(AND(O140=0,O139=0),0,(($H127*$H129)-SUM($H327:O327)))","v":0},{"$f":"+IF(AND(P140=0,P139=0),0,(($H127*$H129)-SUM($H327:P327)))","v":0},{"$f":"+IF(AND(Q140=0,Q139=0),0,(($H127*$H129)-SUM($H327:Q327)))","v":0},{"$f":"+IF(AND(R140=0,R139=0),0,(($H127*$H129)-SUM($H327:R327)))","v":0},{"$f":"+IF(AND(S140=0,S139=0),0,(($H127*$H129)-SUM($H327:S327)))","v":0},{"$f":"+IF(AND(T140=0,T139=0),0,(($H127*$H129)-SUM($H327:T327)))","v":0},{"$f":"+IF(AND(U140=0,U139=0),0,(($H127*$H129)-SUM($H327:U327)))","v":0},{"$f":"+IF(AND(V140=0,V139=0),0,(($H127*$H129)-SUM($H327:V327)))","v":0},{"$f":"+IF(AND(W140=0,W139=0),0,(($H127*$H129)-SUM($H327:W327)))","v":0},{"$f":"+IF(AND(X140=0,X139=0),0,(($H127*$H129)-SUM($H327:X327)))","v":0},{"$f":"+IF(AND(Y140=0,Y139=0),0,(($H127*$H129)-SUM($H327:Y327)))","v":0},{"$f":"+IF(AND(Z140=0,Z139=0),0,(($H127*$H129)-SUM($H327:Z327)))","v":0},{"$f":"+IF(AND(AA140=0,AA139=0),0,(($H127*$H129)-SUM($H327:AA327)))","v":0},{"$f":"+IF(AND(AB140=0,AB139=0),0,(($H127*$H129)-SUM($H327:AB327)))","v":0},{"$f":"+IF(AND(AC140=0,AC139=0),0,(($H127*$H129)-SUM($H327:AC327)))","v":0},{"$f":"+IF(AND(AD140=0,AD139=0),0,(($H127*$H129)-SUM($H327:AD327)))","v":0},{"$f":"+IF(AND(AE140=0,AE139=0),0,(($H127*$H129)-SUM($H327:AE327)))","v":0},{"$f":"+IF(AND(AF140=0,AF139=0),0,(($H127*$H129)-SUM($H327:AF327)))","v":0},{"$f":"+IF(AND(AG140=0,AG139=0),0,(($H127*$H129)-SUM($H327:AG327)))","v":0},{"$f":"+IF(AND(AH140=0,AH139=0),0,(($H127*$H129)-SUM($H327:AH327)))","v":0},{"$f":"+IF(AND(AI140=0,AI139=0),0,(($H127*$H129)-SUM($H327:AI327)))","v":0},{"$f":"+IF(AND(AJ140=0,AJ139=0),0,(($H127*$H129)-SUM($H327:AJ327)))","v":0},{"$f":"+IF(AND(AK140=0,AK139=0),0,(($H127*$H129)-SUM($H327:AK327)))","v":0},{"$f":"+IF(AND(AL140=0,AL139=0),0,(($H127*$H129)-SUM($H327:AL327)))","v":0},{"$f":"+IF(AND(AM140=0,AM139=0),0,(($H127*$H129)-SUM($H327:AM327)))","v":0},{"$f":"+IF(AND(AN140=0,AN139=0),0,(($H127*$H129)-SUM($H327:AN327)))","v":0},{"$f":"+IF(AND(AO140=0,AO139=0),0,(($H127*$H129)-SUM($H327:AO327)))","v":0},{"$f":"+IF(AND(AP140=0,AP139=0),0,(($H127*$H129)-SUM($H327:AP327)))","v":0},{"$f":"+IF(AND(AQ140=0,AQ139=0),0,(($H127*$H129)-SUM($H327:AQ327)))","v":0},{"$f":"+IF(AND(AR140=0,AR139=0),0,(($H127*$H129)-SUM($H327:AR327)))","v":0},{"$f":"+IF(AND(AS140=0,AS139=0),0,(($H127*$H129)-SUM($H327:AS327)))","v":0},{"$f":"+IF(AND(AT140=0,AT139=0),0,(($H127*$H129)-SUM($H327:AT327)))","v":0},{"$f":"+IF(AND(AU140=0,AU139=0),0,(($H127*$H129)-SUM($H327:AU327)))","v":0},{"$f":"+IF(AND(AV140=0,AV139=0),0,(($H127*$H129)-SUM($H327:AV327)))","v":0},{"$f":"+IF(AND(AW140=0,AW139=0),0,(($H127*$H129)-SUM($H327:AW327)))","v":0},{"$f":"+IF(AND(AX140=0,AX139=0),0,(($H127*$H129)-SUM($H327:AX327)))","v":0},{"$f":"+IF(AND(AY140=0,AY139=0),0,(($H127*$H129)-SUM($H327:AY327)))","v":0},{"$f":"+IF(AND(AZ140=0,AZ139=0),0,(($H127*$H129)-SUM($H327:AZ327)))","v":0},{"$f":"+IF(AND(BA140=0,BA139=0),0,(($H127*$H129)-SUM($H327:BA327)))","v":0},{"$f":"+IF(AND(BB140=0,BB139=0),0,(($H127*$H129)-SUM($H327:BB327)))","v":0},{"$f":"+IF(AND(BC140=0,BC139=0),0,(($H127*$H129)-SUM($H327:BC327)))","v":0},{"$f":"+IF(AND(BD140=0,BD139=0),0,(($H127*$H129)-SUM($H327:BD327)))","v":0},{"$f":"+IF(AND(BE140=0,BE139=0),0,(($H127*$H129)-SUM($H327:BE327)))","v":0},{"$f":"+IF(AND(BF140=0,BF139=0),0,(($H127*$H129)-SUM($H327:BF327)))","v":0},{"$f":"+IF(AND(BG140=0,BG139=0),0,(($H127*$H129)-SUM($H327:BG327)))","v":0},{"$f":"+IF(AND(BH140=0,BH139=0),0,(($H127*$H129)-SUM($H327:BH327)))","v":0},{"$f":"+IF(AND(BI140=0,BI139=0),0,(($H127*$H129)-SUM($H327:BI327)))","v":0},{"$f":"+IF(AND(BJ140=0,BJ139=0),0,(($H127*$H129)-SUM($H327:BJ327)))","v":0},{"$f":"+IF(AND(BK140=0,BK139=0),0,(($H127*$H129)-SUM($H327:BK327)))","v":0},{"$f":"+IF(AND(BL140=0,BL139=0),0,(($H127*$H129)-SUM($H327:BL327)))","v":0},{"$f":"+IF(AND(BM140=0,BM139=0),0,(($H127*$H129)-SUM($H327:BM327)))","v":0},{"$f":"+IF(AND(BN140=0,BN139=0),0,(($H127*$H129)-SUM($H327:BN327)))","v":0},{"$f":"+IF(AND(BO140=0,BO139=0),0,(($H127*$H129)-SUM($H327:BO327)))","v":0}]
[null,null,null,null,null,null,"VALORE DI RISCATTO",{"$f":"+H145","v":0},{"$f":"+I145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AR145","v":0},0,0,0,0,0,{"$f":"+AX145","v":0},0,0,0,0,0,{"$f":"+BD145","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"CANONE LEASING",{"$f":"+H326+H327+H329","v":0},{"$f":"+I326+I327+I329","v":0},0,0,0,0,0,0,{"$f":"+P326+P327+P329","v":0},{"$f":"+Q326+Q327+Q329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AR326+AR327+AR329","v":0},0,0,0,0,0,{"$f":"+AX326+AX327+AX329","v":0},0,0,0,0,0,{"$f":"+BD326+BD327+BD329","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Uscite",{"$f":"+H139+H140+H145","v":0.1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AR139+AR140+AR145","v":0},0,0,0,0,0,{"$f":"+AX139+AX140+AX145","v":0},0,0,0,0,0,{"$f":"+BD139+BD140+BD145","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,"Leasing 6",{"$f":"+H325","v":"A1 m1"},{"$f":"+I325","v":"A1 m2"},"A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8","A3 m9","A3 m10","A3 m11","A3 m12",{"$f":"+AR325","v":"A4 m1"},"A4 m2","A4 m3","A4 m4","A4 m5","A4 m6",{"$f":"+AX325","v":"A4 m7"},"A4 m8","A4 m9","A4 m10","A4 m11","A4 m12"]
[null,null,null,null,null,null,"RATA",{"$f":"+H167","v":0},{"$f":"+I167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AR167","v":0},0,0,0,0,0,{"$f":"+AX167","v":0},0,0,0,0,0,{"$f":"+BD167","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CE",null,null,null,"MAXI CANONE INIZIALE",{"$f":"+IF(H167=0,0,(($H154*$H155)/$H157))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(AR167=0,0,(($H154*$H155)/$H157))","v":0},0,0,0,0,0,{"$f":"+IF(AX167=0,0,(($H154*$H155)/$H157))","v":0},0,0,0,0,0,{"$f":"+IF(BD167=0,0,(($H154*$H155)/$H157))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"SP",null,null,null,"RISCONTO MAXI CANONE",{"$f":"+IF(AND(H167=0,H166=0),0,($H154*$H156))","v":0},{"$f":"+IF(AND(I167=0,I166=0),0,(($H154*$H156)-SUM($H337:I337)))","v":0},{"$f":"+IF(AND(J167=0,J166=0),0,(($H154*$H156)-SUM($H337:J337)))","v":0},{"$f":"+IF(AND(K167=0,K166=0),0,(($H154*$H156)-SUM($H337:K337)))","v":0},{"$f":"+IF(AND(L167=0,L166=0),0,(($H154*$H156)-SUM($H337:L337)))","v":0},{"$f":"+IF(AND(M167=0,M166=0),0,(($H154*$H156)-SUM($H337:M337)))","v":0},{"$f":"+IF(AND(N167=0,N166=0),0,(($H154*$H156)-SUM($H337:N337)))","v":0},{"$f":"+IF(AND(O167=0,O166=0),0,(($H154*$H156)-SUM($H337:O337)))","v":0},{"$f":"+IF(AND(P167=0,P166=0),0,(($H154*$H156)-SUM($H337:P337)))","v":0},{"$f":"+IF(AND(Q167=0,Q166=0),0,(($H154*$H156)-SUM($H337:Q337)))","v":0},{"$f":"+IF(AND(R167=0,R166=0),0,(($H154*$H156)-SUM($H337:R337)))","v":0},{"$f":"+IF(AND(S167=0,S166=0),0,(($H154*$H156)-SUM($H337:S337)))","v":0},{"$f":"+IF(AND(T167=0,T166=0),0,(($H154*$H156)-SUM($H337:T337)))","v":0},{"$f":"+IF(AND(U167=0,U166=0),0,(($H154*$H156)-SUM($H337:U337)))","v":0},{"$f":"+IF(AND(V167=0,V166=0),0,(($H154*$H156)-SUM($H337:V337)))","v":0},{"$f":"+IF(AND(W167=0,W166=0),0,(($H154*$H156)-SUM($H337:W337)))","v":0},{"$f":"+IF(AND(X167=0,X166=0),0,(($H154*$H156)-SUM($H337:X337)))","v":0},{"$f":"+IF(AND(Y167=0,Y166=0),0,(($H154*$H156)-SUM($H337:Y337)))","v":0},{"$f":"+IF(AND(Z167=0,Z166=0),0,(($H154*$H156)-SUM($H337:Z337)))","v":0},{"$f":"+IF(AND(AA167=0,AA166=0),0,(($H154*$H156)-SUM($H337:AA337)))","v":0},{"$f":"+IF(AND(AB167=0,AB166=0),0,(($H154*$H156)-SUM($H337:AB337)))","v":0},{"$f":"+IF(AND(AC167=0,AC166=0),0,(($H154*$H156)-SUM($H337:AC337)))","v":0},{"$f":"+IF(AND(AD167=0,AD166=0),0,(($H154*$H156)-SUM($H337:AD337)))","v":0},{"$f":"+IF(AND(AE167=0,AE166=0),0,(($H154*$H156)-SUM($H337:AE337)))","v":0},{"$f":"+IF(AND(AF167=0,AF166=0),0,(($H154*$H156)-SUM($H337:AF337)))","v":0},{"$f":"+IF(AND(AG167=0,AG166=0),0,(($H154*$H156)-SUM($H337:AG337)))","v":0},{"$f":"+IF(AND(AH167=0,AH166=0),0,(($H154*$H156)-SUM($H337:AH337)))","v":0},{"$f":"+IF(AND(AI167=0,AI166=0),0,(($H154*$H156)-SUM($H337:AI337)))","v":0},{"$f":"+IF(AND(AJ167=0,AJ166=0),0,(($H154*$H156)-SUM($H337:AJ337)))","v":0},{"$f":"+IF(AND(AK167=0,AK166=0),0,(($H154*$H156)-SUM($H337:AK337)))","v":0},{"$f":"+IF(AND(AL167=0,AL166=0),0,(($H154*$H156)-SUM($H337:AL337)))","v":0},{"$f":"+IF(AND(AM167=0,AM166=0),0,(($H154*$H156)-SUM($H337:AM337)))","v":0},{"$f":"+IF(AND(AN167=0,AN166=0),0,(($H154*$H156)-SUM($H337:AN337)))","v":0},{"$f":"+IF(AND(AO167=0,AO166=0),0,(($H154*$H156)-SUM($H337:AO337)))","v":0},{"$f":"+IF(AND(AP167=0,AP166=0),0,(($H154*$H156)-SUM($H337:AP337)))","v":0},{"$f":"+IF(AND(AQ167=0,AQ166=0),0,(($H154*$H156)-SUM($H337:AQ337)))","v":0},{"$f":"+IF(AND(AR167=0,AR166=0),0,(($H154*$H156)-SUM($H337:AR337)))","v":0},{"$f":"+IF(AND(AS167=0,AS166=0),0,(($H154*$H156)-SUM($H337:AS337)))","v":0},{"$f":"+IF(AND(AT167=0,AT166=0),0,(($H154*$H156)-SUM($H337:AT337)))","v":0},{"$f":"+IF(AND(AU167=0,AU166=0),0,(($H154*$H156)-SUM($H337:AU337)))","v":0},{"$f":"+IF(AND(AV167=0,AV166=0),0,(($H154*$H156)-SUM($H337:AV337)))","v":0},{"$f":"+IF(AND(AW167=0,AW166=0),0,(($H154*$H156)-SUM($H337:AW337)))","v":0},{"$f":"+IF(AND(AX167=0,AX166=0),0,(($H154*$H156)-SUM($H337:AX337)))","v":0},{"$f":"+IF(AND(AY167=0,AY166=0),0,(($H154*$H156)-SUM($H337:AY337)))","v":0},{"$f":"+IF(AND(AZ167=0,AZ166=0),0,(($H154*$H156)-SUM($H337:AZ337)))","v":0},{"$f":"+IF(AND(BA167=0,BA166=0),0,(($H154*$H156)-SUM($H337:BA337)))","v":0},{"$f":"+IF(AND(BB167=0,BB166=0),0,(($H154*$H156)-SUM($H337:BB337)))","v":0},{"$f":"+IF(AND(BC167=0,BC166=0),0,(($H154*$H156)-SUM($H337:BC337)))","v":0},{"$f":"+IF(AND(BD167=0,BD166=0),0,(($H154*$H156)-SUM($H337:BD337)))","v":0},{"$f":"+IF(AND(BE167=0,BE166=0),0,(($H154*$H156)-SUM($H337:BE337)))","v":0},{"$f":"+IF(AND(BF167=0,BF166=0),0,(($H154*$H156)-SUM($H337:BF337)))","v":0},{"$f":"+IF(AND(BG167=0,BG166=0),0,(($H154*$H156)-SUM($H337:BG337)))","v":0},{"$f":"+IF(AND(BH167=0,BH166=0),0,(($H154*$H156)-SUM($H337:BH337)))","v":0},{"$f":"+IF(AND(BI167=0,BI166=0),0,(($H154*$H156)-SUM($H337:BI337)))","v":0},{"$f":"+IF(AND(BJ167=0,BJ166=0),0,(($H154*$H156)-SUM($H337:BJ337)))","v":0},{"$f":"+IF(AND(BK167=0,BK166=0),0,(($H154*$H156)-SUM($H337:BK337)))","v":0},{"$f":"+IF(AND(BL167=0,BL166=0),0,(($H154*$H156)-SUM($H337:BL337)))","v":0},{"$f":"+IF(AND(BM167=0,BM166=0),0,(($H154*$H156)-SUM($H337:BM337)))","v":0},{"$f":"+IF(AND(BN167=0,BN166=0),0,(($H154*$H156)-SUM($H337:BN337)))","v":0},{"$f":"+IF(AND(BO167=0,BO166=0),0,(($H154*$H156)-SUM($H337:BO337)))","v":0}]
[null,null,null,null,null,null,"VALORE DI RISCATTO",{"$f":"+H172","v":0},{"$f":"+I172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AR172","v":0},0,0,0,0,0,{"$f":"+AX172","v":0},0,0,0,0,0,{"$f":"+BD172","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"CANONE LEASING",{"$f":"+H336+H337+H339","v":0},{"$f":"+I336+I337+I339","v":0},0,0,0,0,0,0,{"$f":"+P336+P337+P339","v":0},{"$f":"+Q336+Q337+Q339","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AR336+AR337+AR339","v":0},0,0,0,0,0,{"$f":"+AX336+AX337+AX339","v":0},0,0,0,0,0,{"$f":"+BD336+BD337+BD339","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Uscite",{"$f":"+H166+H167+H172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AR166+AR167+AR172","v":0},0,0,0,0,0,{"$f":"+AX166+AX167+AX172","v":0},0,0,0,0,0,{"$f":"+BD166+BD167+BD172","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,"Leasing 7",{"$f":"+H335","v":"A1 m1"},{"$f":"+I335","v":"A1 m2"},"A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8","A3 m9","A3 m10","A3 m11","A3 m12",{"$f":"+AR335","v":"A4 m1"},"A4 m2","A4 m3","A4 m4","A4 m5","A4 m6",{"$f":"+AX335","v":"A4 m7"},"A4 m8","A4 m9","A4 m10","A4 m11","A4 m12"]
[null,null,null,null,null,null,"RATA",{"$f":"+H194","v":0},{"$f":"+I194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AR194","v":0},0,0,0,0,0,{"$f":"+AX194","v":0},0,0,0,0,0,{"$f":"+BD194","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CE",null,null,null,"MAXI CANONE INIZIALE",{"$f":"+IF(H194=0,0,(($H181*$H182)/$H184))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(AR194=0,0,(($H181*$H182)/$H184))","v":0},0,0,0,0,0,{"$f":"+IF(AX194=0,0,(($H181*$H182)/$H184))","v":0},0,0,0,0,0,{"$f":"+IF(BD194=0,0,(($H181*$H182)/$H184))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"SP",null,null,null,"RISCONTO MAXI CANONE",{"$f":"+IF(AND(H194=0,H193=0),0,($H181*$H183))","v":0},{"$f":"+IF(AND(I194=0,I193=0),0,(($H181*$H183)-SUM($H347:I347)))","v":0},{"$f":"+IF(AND(J194=0,J193=0),0,(($H181*$H183)-SUM($H347:J347)))","v":0},{"$f":"+IF(AND(K194=0,K193=0),0,(($H181*$H183)-SUM($H347:K347)))","v":0},{"$f":"+IF(AND(L194=0,L193=0),0,(($H181*$H183)-SUM($H347:L347)))","v":0},{"$f":"+IF(AND(M194=0,M193=0),0,(($H181*$H183)-SUM($H347:M347)))","v":0},{"$f":"+IF(AND(N194=0,N193=0),0,(($H181*$H183)-SUM($H347:N347)))","v":0},{"$f":"+IF(AND(O194=0,O193=0),0,(($H181*$H183)-SUM($H347:O347)))","v":0},{"$f":"+IF(AND(P194=0,P193=0),0,(($H181*$H183)-SUM($H347:P347)))","v":0},{"$f":"+IF(AND(Q194=0,Q193=0),0,(($H181*$H183)-SUM($H347:Q347)))","v":0},{"$f":"+IF(AND(R194=0,R193=0),0,(($H181*$H183)-SUM($H347:R347)))","v":0},{"$f":"+IF(AND(S194=0,S193=0),0,(($H181*$H183)-SUM($H347:S347)))","v":0},{"$f":"+IF(AND(T194=0,T193=0),0,(($H181*$H183)-SUM($H347:T347)))","v":0},{"$f":"+IF(AND(U194=0,U193=0),0,(($H181*$H183)-SUM($H347:U347)))","v":0},{"$f":"+IF(AND(V194=0,V193=0),0,(($H181*$H183)-SUM($H347:V347)))","v":0},{"$f":"+IF(AND(W194=0,W193=0),0,(($H181*$H183)-SUM($H347:W347)))","v":0},{"$f":"+IF(AND(X194=0,X193=0),0,(($H181*$H183)-SUM($H347:X347)))","v":0},{"$f":"+IF(AND(Y194=0,Y193=0),0,(($H181*$H183)-SUM($H347:Y347)))","v":0},{"$f":"+IF(AND(Z194=0,Z193=0),0,(($H181*$H183)-SUM($H347:Z347)))","v":0},{"$f":"+IF(AND(AA194=0,AA193=0),0,(($H181*$H183)-SUM($H347:AA347)))","v":0},{"$f":"+IF(AND(AB194=0,AB193=0),0,(($H181*$H183)-SUM($H347:AB347)))","v":0},{"$f":"+IF(AND(AC194=0,AC193=0),0,(($H181*$H183)-SUM($H347:AC347)))","v":0},{"$f":"+IF(AND(AD194=0,AD193=0),0,(($H181*$H183)-SUM($H347:AD347)))","v":0},{"$f":"+IF(AND(AE194=0,AE193=0),0,(($H181*$H183)-SUM($H347:AE347)))","v":0},{"$f":"+IF(AND(AF194=0,AF193=0),0,(($H181*$H183)-SUM($H347:AF347)))","v":0},{"$f":"+IF(AND(AG194=0,AG193=0),0,(($H181*$H183)-SUM($H347:AG347)))","v":0},{"$f":"+IF(AND(AH194=0,AH193=0),0,(($H181*$H183)-SUM($H347:AH347)))","v":0},{"$f":"+IF(AND(AI194=0,AI193=0),0,(($H181*$H183)-SUM($H347:AI347)))","v":0},{"$f":"+IF(AND(AJ194=0,AJ193=0),0,(($H181*$H183)-SUM($H347:AJ347)))","v":0},{"$f":"+IF(AND(AK194=0,AK193=0),0,(($H181*$H183)-SUM($H347:AK347)))","v":0},{"$f":"+IF(AND(AL194=0,AL193=0),0,(($H181*$H183)-SUM($H347:AL347)))","v":0},{"$f":"+IF(AND(AM194=0,AM193=0),0,(($H181*$H183)-SUM($H347:AM347)))","v":0},{"$f":"+IF(AND(AN194=0,AN193=0),0,(($H181*$H183)-SUM($H347:AN347)))","v":0},{"$f":"+IF(AND(AO194=0,AO193=0),0,(($H181*$H183)-SUM($H347:AO347)))","v":0},{"$f":"+IF(AND(AP194=0,AP193=0),0,(($H181*$H183)-SUM($H347:AP347)))","v":0},{"$f":"+IF(AND(AQ194=0,AQ193=0),0,(($H181*$H183)-SUM($H347:AQ347)))","v":0},{"$f":"+IF(AND(AR194=0,AR193=0),0,(($H181*$H183)-SUM($H347:AR347)))","v":0},{"$f":"+IF(AND(AS194=0,AS193=0),0,(($H181*$H183)-SUM($H347:AS347)))","v":0},{"$f":"+IF(AND(AT194=0,AT193=0),0,(($H181*$H183)-SUM($H347:AT347)))","v":0},{"$f":"+IF(AND(AU194=0,AU193=0),0,(($H181*$H183)-SUM($H347:AU347)))","v":0},{"$f":"+IF(AND(AV194=0,AV193=0),0,(($H181*$H183)-SUM($H347:AV347)))","v":0},{"$f":"+IF(AND(AW194=0,AW193=0),0,(($H181*$H183)-SUM($H347:AW347)))","v":0},{"$f":"+IF(AND(AX194=0,AX193=0),0,(($H181*$H183)-SUM($H347:AX347)))","v":0},{"$f":"+IF(AND(AY194=0,AY193=0),0,(($H181*$H183)-SUM($H347:AY347)))","v":0},{"$f":"+IF(AND(AZ194=0,AZ193=0),0,(($H181*$H183)-SUM($H347:AZ347)))","v":0},{"$f":"+IF(AND(BA194=0,BA193=0),0,(($H181*$H183)-SUM($H347:BA347)))","v":0},{"$f":"+IF(AND(BB194=0,BB193=0),0,(($H181*$H183)-SUM($H347:BB347)))","v":0},{"$f":"+IF(AND(BC194=0,BC193=0),0,(($H181*$H183)-SUM($H347:BC347)))","v":0},{"$f":"+IF(AND(BD194=0,BD193=0),0,(($H181*$H183)-SUM($H347:BD347)))","v":0},{"$f":"+IF(AND(BE194=0,BE193=0),0,(($H181*$H183)-SUM($H347:BE347)))","v":0},{"$f":"+IF(AND(BF194=0,BF193=0),0,(($H181*$H183)-SUM($H347:BF347)))","v":0},{"$f":"+IF(AND(BG194=0,BG193=0),0,(($H181*$H183)-SUM($H347:BG347)))","v":0},{"$f":"+IF(AND(BH194=0,BH193=0),0,(($H181*$H183)-SUM($H347:BH347)))","v":0},{"$f":"+IF(AND(BI194=0,BI193=0),0,(($H181*$H183)-SUM($H347:BI347)))","v":0},{"$f":"+IF(AND(BJ194=0,BJ193=0),0,(($H181*$H183)-SUM($H347:BJ347)))","v":0},{"$f":"+IF(AND(BK194=0,BK193=0),0,(($H181*$H183)-SUM($H347:BK347)))","v":0},{"$f":"+IF(AND(BL194=0,BL193=0),0,(($H181*$H183)-SUM($H347:BL347)))","v":0},{"$f":"+IF(AND(BM194=0,BM193=0),0,(($H181*$H183)-SUM($H347:BM347)))","v":0},{"$f":"+IF(AND(BN194=0,BN193=0),0,(($H181*$H183)-SUM($H347:BN347)))","v":0},{"$f":"+IF(AND(BO194=0,BO193=0),0,(($H181*$H183)-SUM($H347:BO347)))","v":0}]
[null,null,null,"nasc",null,null,"VALORE DI RISCATTO",{"$f":"+H199","v":0},{"$f":"+I199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AR199","v":0},0,0,0,0,0,{"$f":"+AX199","v":0},0,0,0,0,0,{"$f":"+BD199","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"CANONE LEASING",{"$f":"+H346+H347+H349","v":0},{"$f":"+I346+I347+I349","v":0},0,0,0,0,0,0,{"$f":"+P346+P347+P349","v":0},{"$f":"+Q346+Q347+Q349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AR346+AR347+AR349","v":0},0,0,0,0,0,{"$f":"+AX346+AX347+AX349","v":0},0,0,0,0,0,{"$f":"+BD346+BD347+BD349","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Uscite",{"$f":"+H193+H194+H199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AR193+AR194+AR199","v":0},0,0,0,0,0,{"$f":"+AX193+AX194+AX199","v":0},0,0,0,0,0,{"$f":"+BD193+BD194+BD199","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,"Leasing 8",{"$f":"+H345","v":"A1 m1"},{"$f":"+I345","v":"A1 m2"},"A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8","A3 m9","A3 m10","A3 m11","A3 m12",{"$f":"+AR345","v":"A4 m1"},"A4 m2","A4 m3","A4 m4","A4 m5","A4 m6",{"$f":"+AX345","v":"A4 m7"},"A4 m8","A4 m9","A4 m10","A4 m11","A4 m12"]
[null,null,null,null,null,null,"RATA",{"$f":"+H221","v":0},{"$f":"+I221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AR221","v":0},0,0,0,0,0,{"$f":"+AX221","v":0},0,0,0,0,0,{"$f":"+BD221","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CE",null,null,null,"MAXI CANONE INIZIALE",{"$f":"+IF(H221=0,0,(($H208*$H209)/$H211))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(AR221=0,0,(($H208*$H209)/$H211))","v":0},0,0,0,0,0,{"$f":"+IF(AX221=0,0,(($H208*$H209)/$H211))","v":0},0,0,0,0,0,{"$f":"+IF(BD221=0,0,(($H208*$H209)/$H211))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"SP","nasc",null,null,"RISCONTO MAXI CANONE",{"$f":"+IF(AND(H221=0,H220=0),0,($H208*$H210))","v":0},{"$f":"+IF(AND(I221=0,I220=0),0,(($H208*$H210)-SUM($H357:I357)))","v":0},{"$f":"+IF(AND(J221=0,J220=0),0,(($H208*$H210)-SUM($H357:J357)))","v":0},{"$f":"+IF(AND(K221=0,K220=0),0,(($H208*$H210)-SUM($H357:K357)))","v":0},{"$f":"+IF(AND(L221=0,L220=0),0,(($H208*$H210)-SUM($H357:L357)))","v":0},{"$f":"+IF(AND(M221=0,M220=0),0,(($H208*$H210)-SUM($H357:M357)))","v":0},{"$f":"+IF(AND(N221=0,N220=0),0,(($H208*$H210)-SUM($H357:N357)))","v":0},{"$f":"+IF(AND(O221=0,O220=0),0,(($H208*$H210)-SUM($H357:O357)))","v":0},{"$f":"+IF(AND(P221=0,P220=0),0,(($H208*$H210)-SUM($H357:P357)))","v":0},{"$f":"+IF(AND(Q221=0,Q220=0),0,(($H208*$H210)-SUM($H357:Q357)))","v":0},{"$f":"+IF(AND(R221=0,R220=0),0,(($H208*$H210)-SUM($H357:R357)))","v":0},{"$f":"+IF(AND(S221=0,S220=0),0,(($H208*$H210)-SUM($H357:S357)))","v":0},{"$f":"+IF(AND(T221=0,T220=0),0,(($H208*$H210)-SUM($H357:T357)))","v":0},{"$f":"+IF(AND(U221=0,U220=0),0,(($H208*$H210)-SUM($H357:U357)))","v":0},{"$f":"+IF(AND(V221=0,V220=0),0,(($H208*$H210)-SUM($H357:V357)))","v":0},{"$f":"+IF(AND(W221=0,W220=0),0,(($H208*$H210)-SUM($H357:W357)))","v":0},{"$f":"+IF(AND(X221=0,X220=0),0,(($H208*$H210)-SUM($H357:X357)))","v":0},{"$f":"+IF(AND(Y221=0,Y220=0),0,(($H208*$H210)-SUM($H357:Y357)))","v":0},{"$f":"+IF(AND(Z221=0,Z220=0),0,(($H208*$H210)-SUM($H357:Z357)))","v":0},{"$f":"+IF(AND(AA221=0,AA220=0),0,(($H208*$H210)-SUM($H357:AA357)))","v":0},{"$f":"+IF(AND(AB221=0,AB220=0),0,(($H208*$H210)-SUM($H357:AB357)))","v":0},{"$f":"+IF(AND(AC221=0,AC220=0),0,(($H208*$H210)-SUM($H357:AC357)))","v":0},{"$f":"+IF(AND(AD221=0,AD220=0),0,(($H208*$H210)-SUM($H357:AD357)))","v":0},{"$f":"+IF(AND(AE221=0,AE220=0),0,(($H208*$H210)-SUM($H357:AE357)))","v":0},{"$f":"+IF(AND(AF221=0,AF220=0),0,(($H208*$H210)-SUM($H357:AF357)))","v":0},{"$f":"+IF(AND(AG221=0,AG220=0),0,(($H208*$H210)-SUM($H357:AG357)))","v":0},{"$f":"+IF(AND(AH221=0,AH220=0),0,(($H208*$H210)-SUM($H357:AH357)))","v":0},{"$f":"+IF(AND(AI221=0,AI220=0),0,(($H208*$H210)-SUM($H357:AI357)))","v":0},{"$f":"+IF(AND(AJ221=0,AJ220=0),0,(($H208*$H210)-SUM($H357:AJ357)))","v":0},{"$f":"+IF(AND(AK221=0,AK220=0),0,(($H208*$H210)-SUM($H357:AK357)))","v":0},{"$f":"+IF(AND(AL221=0,AL220=0),0,(($H208*$H210)-SUM($H357:AL357)))","v":0},{"$f":"+IF(AND(AM221=0,AM220=0),0,(($H208*$H210)-SUM($H357:AM357)))","v":0},{"$f":"+IF(AND(AN221=0,AN220=0),0,(($H208*$H210)-SUM($H357:AN357)))","v":0},{"$f":"+IF(AND(AO221=0,AO220=0),0,(($H208*$H210)-SUM($H357:AO357)))","v":0},{"$f":"+IF(AND(AP221=0,AP220=0),0,(($H208*$H210)-SUM($H357:AP357)))","v":0},{"$f":"+IF(AND(AQ221=0,AQ220=0),0,(($H208*$H210)-SUM($H357:AQ357)))","v":0},{"$f":"+IF(AND(AR221=0,AR220=0),0,(($H208*$H210)-SUM($H357:AR357)))","v":0},{"$f":"+IF(AND(AS221=0,AS220=0),0,(($H208*$H210)-SUM($H357:AS357)))","v":0},{"$f":"+IF(AND(AT221=0,AT220=0),0,(($H208*$H210)-SUM($H357:AT357)))","v":0},{"$f":"+IF(AND(AU221=0,AU220=0),0,(($H208*$H210)-SUM($H357:AU357)))","v":0},{"$f":"+IF(AND(AV221=0,AV220=0),0,(($H208*$H210)-SUM($H357:AV357)))","v":0},{"$f":"+IF(AND(AW221=0,AW220=0),0,(($H208*$H210)-SUM($H357:AW357)))","v":0},{"$f":"+IF(AND(AX221=0,AX220=0),0,(($H208*$H210)-SUM($H357:AX357)))","v":0},{"$f":"+IF(AND(AY221=0,AY220=0),0,(($H208*$H210)-SUM($H357:AY357)))","v":0},{"$f":"+IF(AND(AZ221=0,AZ220=0),0,(($H208*$H210)-SUM($H357:AZ357)))","v":0},{"$f":"+IF(AND(BA221=0,BA220=0),0,(($H208*$H210)-SUM($H357:BA357)))","v":0},{"$f":"+IF(AND(BB221=0,BB220=0),0,(($H208*$H210)-SUM($H357:BB357)))","v":0},{"$f":"+IF(AND(BC221=0,BC220=0),0,(($H208*$H210)-SUM($H357:BC357)))","v":0},{"$f":"+IF(BD221=0,0,(($H208*$H210)-SUM($H357:BD357)))","v":0},{"$f":"+IF(BE221=0,0,(($H208*$H210)-SUM($H357:BE357)))","v":0},{"$f":"+IF(BF221=0,0,(($H208*$H210)-SUM($H357:BF357)))","v":0},{"$f":"+IF(BG221=0,0,(($H208*$H210)-SUM($H357:BG357)))","v":0},{"$f":"+IF(BH221=0,0,(($H208*$H210)-SUM($H357:BH357)))","v":0},{"$f":"+IF(BI221=0,0,(($H208*$H210)-SUM($H357:BI357)))","v":0},{"$f":"+IF(BJ221=0,0,(($H208*$H210)-SUM($H357:BJ357)))","v":0},{"$f":"+IF(BK221=0,0,(($H208*$H210)-SUM($H357:BK357)))","v":0},{"$f":"+IF(BL221=0,0,(($H208*$H210)-SUM($H357:BL357)))","v":0},{"$f":"+IF(BM221=0,0,(($H208*$H210)-SUM($H357:BM357)))","v":0},{"$f":"+IF(BN221=0,0,(($H208*$H210)-SUM($H357:BN357)))","v":0},{"$f":"+IF(BO221=0,0,(($H208*$H210)-SUM($H357:BO357)))","v":0}]
[null,null,null,null,null,null,"VALORE DI RISCATTO",{"$f":"+H226","v":0},{"$f":"+I226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AR226","v":0},0,0,0,0,0,{"$f":"+AX226","v":0},0,0,0,0,0,{"$f":"+BD226","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"CANONE LEASING",{"$f":"+H356+H357+H359","v":0},{"$f":"+I356+I357+I359","v":0},0,0,0,0,0,0,{"$f":"+P356+P357+P359","v":0},{"$f":"+Q356+Q357+Q359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AR356+AR357+AR359","v":0},0,0,0,0,0,{"$f":"+AX356+AX357+AX359","v":0},0,0,0,0,0,{"$f":"+BD356+BD357+BD359","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Uscite",{"$f":"+H220+H221+H226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AR220+AR221+AR226","v":0},0,0,0,0,0,{"$f":"+AX220+AX221+AX226","v":0},0,0,0,0,0,{"$f":"+BD220+BD221+BD226","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,"Leasing 9",{"$f":"+H355","v":"A1 m1"},{"$f":"+I355","v":"A1 m2"},"A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8","A3 m9","A3 m10","A3 m11","A3 m12",{"$f":"+AR355","v":"A4 m1"},"A4 m2","A4 m3","A4 m4","A4 m5","A4 m6",{"$f":"+AX355","v":"A4 m7"},"A4 m8","A4 m9","A4 m10","A4 m11","A4 m12"]
[null,null,null,null,null,null,"RATA",{"$f":"+H248","v":0},{"$f":"+I248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AR248","v":0},0,0,0,0,0,{"$f":"+AX248","v":0},0,0,0,0,0,{"$f":"+BD248","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CE",null,null,null,"MAXI CANONE INIZIALE",{"$f":"+IF(H248=0,0,(($H235*$H236)/$H238))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(AR248=0,0,(($H235*$H236)/$H238))","v":0},0,0,0,0,0,{"$f":"+IF(AX248=0,0,(($H235*$H236)/$H238))","v":0},0,0,0,0,0,{"$f":"+IF(BD248=0,0,(($H235*$H236)/$H238))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"SP","nasc",null,null,"RISCONTO MAXI CANONE",{"$f":"+IF(AND(H248=0,H247=0),0,($H235*$H237))","v":0},{"$f":"+IF(AND(I248=0,I247=0),0,(($H235*$H237)-SUM($H367:I367)))","v":0},{"$f":"+IF(AND(J248=0,J247=0),0,(($H235*$H237)-SUM($H367:J367)))","v":0},{"$f":"+IF(AND(K248=0,K247=0),0,(($H235*$H237)-SUM($H367:K367)))","v":0},{"$f":"+IF(AND(L248=0,L247=0),0,(($H235*$H237)-SUM($H367:L367)))","v":0},{"$f":"+IF(AND(M248=0,M247=0),0,(($H235*$H237)-SUM($H367:M367)))","v":0},{"$f":"+IF(AND(N248=0,N247=0),0,(($H235*$H237)-SUM($H367:N367)))","v":0},{"$f":"+IF(AND(O248=0,O247=0),0,(($H235*$H237)-SUM($H367:O367)))","v":0},{"$f":"+IF(AND(P248=0,P247=0),0,(($H235*$H237)-SUM($H367:P367)))","v":0},{"$f":"+IF(AND(Q248=0,Q247=0),0,(($H235*$H237)-SUM($H367:Q367)))","v":0},{"$f":"+IF(AND(R248=0,R247=0),0,(($H235*$H237)-SUM($H367:R367)))","v":0},{"$f":"+IF(AND(S248=0,S247=0),0,(($H235*$H237)-SUM($H367:S367)))","v":0},{"$f":"+IF(AND(T248=0,T247=0),0,(($H235*$H237)-SUM($H367:T367)))","v":0},{"$f":"+IF(AND(U248=0,U247=0),0,(($H235*$H237)-SUM($H367:U367)))","v":0},{"$f":"+IF(AND(V248=0,V247=0),0,(($H235*$H237)-SUM($H367:V367)))","v":0},{"$f":"+IF(AND(W248=0,W247=0),0,(($H235*$H237)-SUM($H367:W367)))","v":0},{"$f":"+IF(AND(X248=0,X247=0),0,(($H235*$H237)-SUM($H367:X367)))","v":0},{"$f":"+IF(AND(Y248=0,Y247=0),0,(($H235*$H237)-SUM($H367:Y367)))","v":0},{"$f":"+IF(AND(Z248=0,Z247=0),0,(($H235*$H237)-SUM($H367:Z367)))","v":0},{"$f":"+IF(AND(AA248=0,AA247=0),0,(($H235*$H237)-SUM($H367:AA367)))","v":0},{"$f":"+IF(AND(AB248=0,AB247=0),0,(($H235*$H237)-SUM($H367:AB367)))","v":0},{"$f":"+IF(AND(AC248=0,AC247=0),0,(($H235*$H237)-SUM($H367:AC367)))","v":0},{"$f":"+IF(AND(AD248=0,AD247=0),0,(($H235*$H237)-SUM($H367:AD367)))","v":0},{"$f":"+IF(AND(AE248=0,AE247=0),0,(($H235*$H237)-SUM($H367:AE367)))","v":0},{"$f":"+IF(AND(AF248=0,AF247=0),0,(($H235*$H237)-SUM($H367:AF367)))","v":0},{"$f":"+IF(AND(AG248=0,AG247=0),0,(($H235*$H237)-SUM($H367:AG367)))","v":0},{"$f":"+IF(AND(AH248=0,AH247=0),0,(($H235*$H237)-SUM($H367:AH367)))","v":0},{"$f":"+IF(AND(AI248=0,AI247=0),0,(($H235*$H237)-SUM($H367:AI367)))","v":0},{"$f":"+IF(AND(AJ248=0,AJ247=0),0,(($H235*$H237)-SUM($H367:AJ367)))","v":0},{"$f":"+IF(AND(AK248=0,AK247=0),0,(($H235*$H237)-SUM($H367:AK367)))","v":0},{"$f":"+IF(AND(AL248=0,AL247=0),0,(($H235*$H237)-SUM($H367:AL367)))","v":0},{"$f":"+IF(AND(AM248=0,AM247=0),0,(($H235*$H237)-SUM($H367:AM367)))","v":0},{"$f":"+IF(AND(AN248=0,AN247=0),0,(($H235*$H237)-SUM($H367:AN367)))","v":0},{"$f":"+IF(AND(AO248=0,AO247=0),0,(($H235*$H237)-SUM($H367:AO367)))","v":0},{"$f":"+IF(AND(AP248=0,AP247=0),0,(($H235*$H237)-SUM($H367:AP367)))","v":0},{"$f":"+IF(AND(AQ248=0,AQ247=0),0,(($H235*$H237)-SUM($H367:AQ367)))","v":0},{"$f":"+IF(AND(AR248=0,AR247=0),0,(($H235*$H237)-SUM($H367:AR367)))","v":0},{"$f":"+IF(AND(AS248=0,AS247=0),0,(($H235*$H237)-SUM($H367:AS367)))","v":0},{"$f":"+IF(AND(AT248=0,AT247=0),0,(($H235*$H237)-SUM($H367:AT367)))","v":0},{"$f":"+IF(AND(AU248=0,AU247=0),0,(($H235*$H237)-SUM($H367:AU367)))","v":0},{"$f":"+IF(AND(AV248=0,AV247=0),0,(($H235*$H237)-SUM($H367:AV367)))","v":0},{"$f":"+IF(AND(AW248=0,AW247=0),0,(($H235*$H237)-SUM($H367:AW367)))","v":0},{"$f":"+IF(AND(AX248=0,AX247=0),0,(($H235*$H237)-SUM($H367:AX367)))","v":0},{"$f":"+IF(AND(AY248=0,AY247=0),0,(($H235*$H237)-SUM($H367:AY367)))","v":0},{"$f":"+IF(AND(AZ248=0,AZ247=0),0,(($H235*$H237)-SUM($H367:AZ367)))","v":0},{"$f":"+IF(AND(BA248=0,BA247=0),0,(($H235*$H237)-SUM($H367:BA367)))","v":0},{"$f":"+IF(AND(BB248=0,BB247=0),0,(($H235*$H237)-SUM($H367:BB367)))","v":0},{"$f":"+IF(AND(BC248=0,BC247=0),0,(($H235*$H237)-SUM($H367:BC367)))","v":0},{"$f":"+IF(BD248=0,0,(($H235*$H237)-SUM($H367:BD367)))","v":0},{"$f":"+IF(BE248=0,0,(($H235*$H237)-SUM($H367:BE367)))","v":0},{"$f":"+IF(BF248=0,0,(($H235*$H237)-SUM($H367:BF367)))","v":0},{"$f":"+IF(BG248=0,0,(($H235*$H237)-SUM($H367:BG367)))","v":0},{"$f":"+IF(BH248=0,0,(($H235*$H237)-SUM($H367:BH367)))","v":0},{"$f":"+IF(BI248=0,0,(($H235*$H237)-SUM($H367:BI367)))","v":0},{"$f":"+IF(BJ248=0,0,(($H235*$H237)-SUM($H367:BJ367)))","v":0},{"$f":"+IF(BK248=0,0,(($H235*$H237)-SUM($H367:BK367)))","v":0},{"$f":"+IF(BL248=0,0,(($H235*$H237)-SUM($H367:BL367)))","v":0},{"$f":"+IF(BM248=0,0,(($H235*$H237)-SUM($H367:BM367)))","v":0},{"$f":"+IF(BN248=0,0,(($H235*$H237)-SUM($H367:BN367)))","v":0},{"$f":"+IF(BO248=0,0,(($H235*$H237)-SUM($H367:BO367)))","v":0}]
[null,null,null,null,null,null,"VALORE DI RISCATTO",{"$f":"+H253","v":0},{"$f":"+I253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AR253","v":0},0,0,0,0,0,{"$f":"+AX253","v":0},0,0,0,0,0,{"$f":"+BD253","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"CANONE LEASING",{"$f":"+H366+H367+H369","v":0},{"$f":"+I366+I367+I369","v":0},0,0,0,0,0,0,{"$f":"+P366+P367+P369","v":0},{"$f":"+Q366+Q367+Q369","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AR366+AR367+AR369","v":0},0,0,0,0,0,{"$f":"+AX366+AX367+AX369","v":0},0,0,0,0,0,{"$f":"+BD366+BD367+BD369","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Uscite",{"$f":"+H247+H248+H253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AR247+AR248+AR253","v":0},0,0,0,0,0,{"$f":"+AX247+AX248+AX253","v":0},0,0,0,0,0,{"$f":"+BD247+BD248+BD253","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,"Leasing 10",{"$f":"+H365","v":"A1 m1"},{"$f":"+I365","v":"A1 m2"},"A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8","A3 m9","A3 m10","A3 m11","A3 m12",{"$f":"+AR365","v":"A4 m1"},"A4 m2","A4 m3","A4 m4","A4 m5","A4 m6",{"$f":"+AX365","v":"A4 m7"},"A4 m8","A4 m9","A4 m10","A4 m11","A4 m12"]
[null,null,null,null,null,null,"RATA",{"$f":"+H275","v":0},{"$f":"+I275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AR275","v":0},0,0,0,0,0,{"$f":"+AX275","v":0},0,0,0,0,0,{"$f":"+BD275","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CE","nascondere",null,null,"MAXI CANONE INIZIALE",{"$f":"+IF(H275=0,0,(($H262*$H263)/$H265))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(AR275=0,0,(($H262*$H263)/$H265))","v":0},0,0,0,0,0,{"$f":"+IF(AX275=0,0,(($H262*$H263)/$H265))","v":0},0,0,0,0,0,{"$f":"+IF(BD275=0,0,(($H262*$H263)/$H265))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"SP",null,null,null,"RISCONTO MAXI CANONE",{"$f":"+IF(AND(H275=0,H274=0),0,($H262*$H264))","v":0},{"$f":"+IF(AND(I275=0,I274=0),0,(($H262*$H264)-SUM($H377:I377)))","v":0},{"$f":"+IF(AND(J275=0,J274=0),0,(($H262*$H264)-SUM($H377:J377)))","v":0},{"$f":"+IF(AND(K275=0,K274=0),0,(($H262*$H264)-SUM($H377:K377)))","v":0},{"$f":"+IF(AND(L275=0,L274=0),0,(($H262*$H264)-SUM($H377:L377)))","v":0},{"$f":"+IF(AND(M275=0,M274=0),0,(($H262*$H264)-SUM($H377:M377)))","v":0},{"$f":"+IF(AND(N275=0,N274=0),0,(($H262*$H264)-SUM($H377:N377)))","v":0},{"$f":"+IF(AND(O275=0,O274=0),0,(($H262*$H264)-SUM($H377:O377)))","v":0},{"$f":"+IF(AND(P275=0,P274=0),0,(($H262*$H264)-SUM($H377:P377)))","v":0},{"$f":"+IF(AND(Q275=0,Q274=0),0,(($H262*$H264)-SUM($H377:Q377)))","v":0},{"$f":"+IF(AND(R275=0,R274=0),0,(($H262*$H264)-SUM($H377:R377)))","v":0},{"$f":"+IF(AND(S275=0,S274=0),0,(($H262*$H264)-SUM($H377:S377)))","v":0},{"$f":"+IF(AND(T275=0,T274=0),0,(($H262*$H264)-SUM($H377:T377)))","v":0},{"$f":"+IF(AND(U275=0,U274=0),0,(($H262*$H264)-SUM($H377:U377)))","v":0},{"$f":"+IF(AND(V275=0,V274=0),0,(($H262*$H264)-SUM($H377:V377)))","v":0},{"$f":"+IF(AND(W275=0,W274=0),0,(($H262*$H264)-SUM($H377:W377)))","v":0},{"$f":"+IF(AND(X275=0,X274=0),0,(($H262*$H264)-SUM($H377:X377)))","v":0},{"$f":"+IF(AND(Y275=0,Y274=0),0,(($H262*$H264)-SUM($H377:Y377)))","v":0},{"$f":"+IF(AND(Z275=0,Z274=0),0,(($H262*$H264)-SUM($H377:Z377)))","v":0},{"$f":"+IF(AND(AA275=0,AA274=0),0,(($H262*$H264)-SUM($H377:AA377)))","v":0},{"$f":"+IF(AND(AB275=0,AB274=0),0,(($H262*$H264)-SUM($H377:AB377)))","v":0},{"$f":"+IF(AND(AC275=0,AC274=0),0,(($H262*$H264)-SUM($H377:AC377)))","v":0},{"$f":"+IF(AND(AD275=0,AD274=0),0,(($H262*$H264)-SUM($H377:AD377)))","v":0},{"$f":"+IF(AND(AE275=0,AE274=0),0,(($H262*$H264)-SUM($H377:AE377)))","v":0},{"$f":"+IF(AND(AF275=0,AF274=0),0,(($H262*$H264)-SUM($H377:AF377)))","v":0},{"$f":"+IF(AND(AG275=0,AG274=0),0,(($H262*$H264)-SUM($H377:AG377)))","v":0},{"$f":"+IF(AND(AH275=0,AH274=0),0,(($H262*$H264)-SUM($H377:AH377)))","v":0},{"$f":"+IF(AND(AI275=0,AI274=0),0,(($H262*$H264)-SUM($H377:AI377)))","v":0},{"$f":"+IF(AND(AJ275=0,AJ274=0),0,(($H262*$H264)-SUM($H377:AJ377)))","v":0},{"$f":"+IF(AND(AK275=0,AK274=0),0,(($H262*$H264)-SUM($H377:AK377)))","v":0},{"$f":"+IF(AND(AL275=0,AL274=0),0,(($H262*$H264)-SUM($H377:AL377)))","v":0},{"$f":"+IF(AND(AM275=0,AM274=0),0,(($H262*$H264)-SUM($H377:AM377)))","v":0},{"$f":"+IF(AND(AN275=0,AN274=0),0,(($H262*$H264)-SUM($H377:AN377)))","v":0},{"$f":"+IF(AND(AO275=0,AO274=0),0,(($H262*$H264)-SUM($H377:AO377)))","v":0},{"$f":"+IF(AND(AP275=0,AP274=0),0,(($H262*$H264)-SUM($H377:AP377)))","v":0},{"$f":"+IF(AND(AQ275=0,AQ274=0),0,(($H262*$H264)-SUM($H377:AQ377)))","v":0},{"$f":"+IF(AND(AR275=0,AR274=0),0,(($H262*$H264)-SUM($H377:AR377)))","v":0},{"$f":"+IF(AND(AS275=0,AS274=0),0,(($H262*$H264)-SUM($H377:AS377)))","v":0},{"$f":"+IF(AND(AT275=0,AT274=0),0,(($H262*$H264)-SUM($H377:AT377)))","v":0},{"$f":"+IF(AND(AU275=0,AU274=0),0,(($H262*$H264)-SUM($H377:AU377)))","v":0},{"$f":"+IF(AND(AV275=0,AV274=0),0,(($H262*$H264)-SUM($H377:AV377)))","v":0},{"$f":"+IF(AND(AW275=0,AW274=0),0,(($H262*$H264)-SUM($H377:AW377)))","v":0},{"$f":"+IF(AND(AX275=0,AX274=0),0,(($H262*$H264)-SUM($H377:AX377)))","v":0},{"$f":"+IF(AND(AY275=0,AY274=0),0,(($H262*$H264)-SUM($H377:AY377)))","v":0},{"$f":"+IF(AND(AZ275=0,AZ274=0),0,(($H262*$H264)-SUM($H377:AZ377)))","v":0},{"$f":"+IF(AND(BA275=0,BA274=0),0,(($H262*$H264)-SUM($H377:BA377)))","v":0},{"$f":"+IF(AND(BB275=0,BB274=0),0,(($H262*$H264)-SUM($H377:BB377)))","v":0},{"$f":"+IF(AND(BC275=0,BC274=0),0,(($H262*$H264)-SUM($H377:BC377)))","v":0},{"$f":"+IF(BD275=0,0,(($H262*$H264)-SUM($H377:BD377)))","v":0},{"$f":"+IF(BE275=0,0,(($H262*$H264)-SUM($H377:BE377)))","v":0},{"$f":"+IF(BF275=0,0,(($H262*$H264)-SUM($H377:BF377)))","v":0},{"$f":"+IF(BG275=0,0,(($H262*$H264)-SUM($H377:BG377)))","v":0},{"$f":"+IF(BH275=0,0,(($H262*$H264)-SUM($H377:BH377)))","v":0},{"$f":"+IF(BI275=0,0,(($H262*$H264)-SUM($H377:BI377)))","v":0},{"$f":"+IF(BJ275=0,0,(($H262*$H264)-SUM($H377:BJ377)))","v":0},{"$f":"+IF(BK275=0,0,(($H262*$H264)-SUM($H377:BK377)))","v":0},{"$f":"+IF(BL275=0,0,(($H262*$H264)-SUM($H377:BL377)))","v":0},{"$f":"+IF(BM275=0,0,(($H262*$H264)-SUM($H377:BM377)))","v":0},{"$f":"+IF(BN275=0,0,(($H262*$H264)-SUM($H377:BN377)))","v":0},{"$f":"+IF(BO275=0,0,(($H262*$H264)-SUM($H377:BO377)))","v":0}]
[null,null,null,null,null,null,"VALORE DI RISCATTO",{"$f":"+H280","v":0},{"$f":"+I280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AR280","v":0},0,0,0,0,0,{"$f":"+AX280","v":0},0,0,0,0,0,{"$f":"+BD280","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"CANONE LEASING",{"$f":"+H376+H377+H379","v":0},{"$f":"+I376+I377+I379","v":0},0,0,0,0,0,0,{"$f":"+P376+P377+P379","v":0},{"$f":"+Q376+Q377+Q379","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AR376+AR377+AR379","v":0},0,0,0,0,0,{"$f":"+AX376+AX377+AX379","v":0},0,0,0,0,0,{"$f":"+BD376+BD377+BD379","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Uscite",{"$f":"+H274+H275+H280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AR274+AR275+AR280","v":0},0,0,0,0,0,{"$f":"+AX274+AX275+AX280","v":0},0,0,0,0,0,{"$f":"+BD274+BD275+BD280","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,"Riepilogo totale"]
[null,null,null,null,null,null,null,{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"}]
[null,null,null,null,null,null,null,{"$f":"H29","v":1},{"$f":"I29","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[null,null,null,null,null,null,null,{"$f":"H30","v":"A1 m1"},{"$f":"I30","v":"A1 m2"},"A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8","A3 m9","A3 m10","A3 m11","A3 m12","A4 m1","A4 m2","A4 m3","A4 m4","A4 m5","A4 m6","A4 m7","A4 m8","A4 m9","A4 m10","A4 m11","A4 m12","A5 m1","A5 m2","A5 m3","A5 m4","A5 m5","A5 m6","A5 m7","A5 m8","A5 m9","A5 m10","A5 m11","A5 m12"]
[null,null,null,null,null,"Rata",null,{"$f":"+H376+H366+H356+H346+H336+H326+H316+H306+H296+H286","v":0},{"$f":"+I376+I366+I356+I346+I336+I326+I316+I306+I296+I286","v":7283.8029404802437},7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,0,0,0,0,0,0,0,{"$f":"+AN376+AN366+AN356+AN346+AN336+AN326+AN316+AN306+AN296+AN286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Maxi canone iniziale",null,{"$f":"+H377+H367+H357+H347+H337+H327+H317+H307+H297+H287","v":0},{"$f":"+I377+I367+I357+I347+I337+I327+I317+I307+I297+I287","v":833.33333333333337},833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,0,0,0,0,0,0,0,{"$f":"+AN377+AN367+AN357+AN347+AN337+AN327+AN317+AN307+AN297+AN287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Risconto maxi canone",null,{"$f":"+H378+H368+H358+H348+H338+H328+H318+H308+H298+H288","v":20000.099999999999},{"$f":"+I378+I368+I358+I348+I338+I328+I318+I308+I298+I288","v":19166.666666666668},18333.333333333332,17500,16666.666666666668,15833.333333333332,15000,14166.666666666668,13333.333333333334,12500,11666.666666666668,10833.333333333334,10000,9166.6666666666661,8333.3333333333321,7499.9999999999982,6666.6666666666642,5833.3333333333303,4999.9999999999964,4166.6666666666624,3333.3333333333285,2499.9999999999964,1666.6666666666642,833.33333333333212,0,0,0,0,0,0,0,0,{"$f":"+AN378+AN368+AN358+AN348+AN338+AN328+AN318+AN308+AN298+AN288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Valore di riscatto",null,{"$f":"+H379+H369+H359+H349+H339+H329+H319+H309+H299+H289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20000,0,0,0,0,0,0,0,{"$f":"+AN379+AN369+AN359+AN349+AN339+AN329+AN319+AN309+AN299+AN289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Canone leasing",null,{"$f":"+H390+H391+H393","v":0},{"$f":"+I390+I391+I393","v":8117.1362738135767},8117.1362738135767,8117.1362738135767,8117.1362738135767,8117.1362738135767,8117.1362738135767,8117.1362738135767,8117.1362738135767,8117.1362738135767,8117.1362738135767,8117.1362738135767,8117.1362738135767,8117.1362738135767,8117.1362738135767,8117.1362738135767,8117.1362738135767,8117.1362738135767,8117.1362738135767,8117.1362738135767,8117.1362738135767,8117.1362738135767,8117.1362738135767,8117.1362738135767,28117.136273813576,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AR390+AR391+AR393","v":0},0,0,0,0,0,{"$f":"+AX390+AX391+AX393","v":0},0,0,0,0,0,{"$f":"+BD390+BD391+BD393","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Uscite",null,{"$f":"+H382+H372+H362+H352+H342+H332+H322+H312+H302+H292","v":20000.099999999999},7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,7283.8029404802437,27283.802940480244,0,0,0,0,0,0,0,{"$f":"+AN382+AN372+AN362+AN352+AN342+AN332+AN322+AN312+AN302+AN292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Capitale","index":13,"n_rows":12,"n_cols":65,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Capitale"]
[]
[null,null,null,null,null,{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"}]
[null,null,null,null,null,null,null,30000]

{"sheet":"Distribuzione Utile","index":14,"n_rows":17,"n_cols":11,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Distribuzione Utile"]
[]
[null,null,null,null,null,null,{"$f":"+CEm!BQ11","v":2017},{"$f":"+CEm!BR11","v":2018},{"$f":"+CEm!BS11","v":2019},{"$f":"+CEm!BT11","v":2020},{"$f":"+CEm!BU11","v":2021}]
[]
[null,null,null,null,null,"Utile                                (Euro)",{"$f":"+CEm!BQ99","v":-24271.653191642014},{"$f":"+CEm!BR99","v":-32824.317594637097},{"$f":"+CEm!BS99","v":24809.982360052232},{"$f":"+CEm!BT99","v":45357.70239869105},{"$f":"+CEm!BU99","v":45630.910439972628}]
[]
[null,null,null,null,null,"% Distribuzione",0.1,1,1,0.1,0]
[]
[null,null,null,null,null,"Utile Distribuito            (Euro)",{"$f":"+IF(G13<0,0,G15*G13)","v":0},{"$f":"+IF(H13<0,0,H15*H13)","v":0},{"$f":"+IF(I13<0,0,I15*I13)","v":24809.982360052232},{"$f":"+IF(J13<0,0,J15*J13)","v":4535.7702398691054},{"$f":"+IF(K13<0,0,K15*K13)","v":0}]

{"sheet":"Elaborati ->","index":15,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"E_Vendite","index":16,"n_rows":224,"n_cols":75,"rows_kept":224,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Elaborati Vendite"]
[]
[null,null,null,null,"Fatturato"]
[]
[null,null,null,null,null,null,"Aliquota iva","gg dilazione",{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"},null,null,{"$f":"+YEAR(T13)","v":2017},{"$f":"+YEAR(AF13)","v":2018},{"$f":"+YEAR(AR13)","v":2019},{"$f":"+YEAR(BD13)","v":2020},{"$f":"+YEAR(BO13)","v":2021}]
[null,null,null,null,null,{"$f":"+IF('Budget Vendite'!F13=0,\"\",'Budget Vendite'!F13)","v":"Linea 1"},{"$f":"+'Budget Vendite'!H13","v":0.22},{"$f":"'Budget Vendite'!J13","v":0},{"$f":"+'Budget Vendite'!L13*'Budget Vendite'!L46","v":1000},{"$f":"+'Budget Vendite'!M13*'Budget Vendite'!M46","v":1000},{"$f":"+'Budget Vendite'!N13*'Budget Vendite'!N46","v":1000},{"$f":"+'Budget Vendite'!O13*'Budget Vendite'!O46","v":1000},{"$f":"+'Budget Vendite'!P13*'Budget Vendite'!P46","v":1000},{"$f":"+'Budget Vendite'!Q13*'Budget Vendite'!Q46","v":1000},{"$f":"+'Budget Vendite'!R13*'Budget Vendite'!R46","v":1000},{"$f":"+'Budget Vendite'!S13*'Budget Vendite'!S46","v":1000},{"$f":"+'Budget Vendite'!T13*'Budget Vendite'!T46","v":1000},{"$f":"+'Budget Vendite'!U13*'Budget Vendite'!U46","v":1000},{"$f":"+'Budget Vendite'!V13*'Budget Vendite'!V46","v":1000},{"$f":"+'Budget Vendite'!W13*'Budget Vendite'!W46","v":1000},{"$f":"+'Budget Vendite'!X13*'Budget Vendite'!X46","v":1000},{"$f":"+'Budget Vendite'!Y13*'Budget Vendite'!Y46","v":1000},{"$f":"+'Budget Vendite'!Z13*'Budget Vendite'!Z46","v":1000},{"$f":"+'Budget Vendite'!AA13*'Budget Vendite'!AA46","v":1000},{"$f":"+'Budget Vendite'!AB13*'Budget Vendite'!AB46","v":1000},{"$f":"+'Budget Vendite'!AC13*'Budget Vendite'!AC46","v":1000},{"$f":"+'Budget Vendite'!AD13*'Budget Vendite'!AD46","v":1000},{"$f":"+'Budget Vendite'!AE13*'Budget Vendite'!AE46","v":1000},{"$f":"+'Budget Vendite'!AF13*'Budget Vendite'!AF46","v":1000},{"$f":"+'Budget Vendite'!AG13*'Budget Vendite'!AG46","v":1000},{"$f":"+'Budget Vendite'!AH13*'Budget Vendite'!AH46","v":1000},{"$f":"+'Budget Vendite'!AI13*'Budget Vendite'!AI46","v":1000},{"$f":"+'Budget Vendite'!AJ13*'Budget Vendite'!AJ46","v":1000},{"$f":"+'Budget Vendite'!AK13*'Budget Vendite'!AK46","v":1000},{"$f":"+'Budget Vendite'!AL13*'Budget Vendite'!AL46","v":1000},{"$f":"+'Budget Vendite'!AM13*'Budget Vendite'!AM46","v":1000},{"$f":"+'Budget Vendite'!AN13*'Budget Vendite'!AN46","v":1000},{"$f":"+'Budget Vendite'!AO13*'Budget Vendite'!AO46","v":1000},{"$f":"+'Budget Vendite'!AP13*'Budget Vendite'!AP46","v":1000},{"$f":"+'Budget Vendite'!AQ13*'Budget Vendite'!AQ46","v":1000},{"$f":"+'Budget Vendite'!AR13*'Budget Vendite'!AR46","v":1000},{"$f":"+'Budget Vendite'!AS13*'Budget Vendite'!AS46","v":1000},{"$f":"+'Budget Vendite'!AT13*'Budget Vendite'!AT46","v":1000},{"$f":"+'Budget Vendite'!AU13*'Budget Vendite'!AU46","v":1000},{"$f":"+'Budget Vendite'!AV13*'Budget Vendite'!AV46","v":1000},{"$f":"+'Budget Vendite'!AW13*'Budget Vendite'!AW46","v":1000},{"$f":"+'Budget Vendite'!AX13*'Budget Vendite'!AX46","v":1000},{"$f":"+'Budget Vendite'!AY13*'Budget Vendite'!AY46","v":1000},{"$f":"+'Budget Vendite'!AZ13*'Budget Vendite'!AZ46","v":1000},{"$f":"+'Budget Vendite'!BA13*'Budget Vendite'!BA46","v":1000},{"$f":"+'Budget Vendite'!BB13*'Budget Vendite'!BB46","v":1000},{"$f":"+'Budget Vendite'!BC13*'Budget Vendite'!BC46","v":1000},{"$f":"+'Budget Vendite'!BD13*'Budget Vendite'!BD46","v":1000},{"$f":"+'Budget Vendite'!BE13*'Budget Vendite'!BE46","v":1000},{"$f":"+'Budget Vendite'!BF13*'Budget Vendite'!BF46","v":1000},{"$f":"+'Budget Vendite'!BG13*'Budget Vendite'!BG46","v":1000},{"$f":"+'Budget Vendite'!BH13*'Budget Vendite'!BH46","v":1000},{"$f":"+'Budget Vendite'!BI13*'Budget Vendite'!BI46","v":1000},{"$f":"+'Budget Vendite'!BJ13*'Budget Vendite'!BJ46","v":1000},{"$f":"+'Budget Vendite'!BK13*'Budget Vendite'!BK46","v":1000},{"$f":"+'Budget Vendite'!BL13*'Budget Vendite'!BL46","v":1000},{"$f":"+'Budget Vendite'!BM13*'Budget Vendite'!BM46","v":1000},{"$f":"+'Budget Vendite'!BN13*'Budget Vendite'!BN46","v":1000},{"$f":"+'Budget Vendite'!BO13*'Budget Vendite'!BO46","v":1000},{"$f":"+'Budget Vendite'!BP13*'Budget Vendite'!BP46","v":1000},{"$f":"+'Budget Vendite'!BQ13*'Budget Vendite'!BQ46","v":1000},{"$f":"+'Budget Vendite'!BR13*'Budget Vendite'!BR46","v":1000},{"$f":"+'Budget Vendite'!BS13*'Budget Vendite'!BS46","v":1000},null,null,{"$f":"+SUM(I14:T14)","v":12000},{"$f":"+SUM(U14:AF14)","v":12000},{"$f":"+SUM(AG14:AR14)","v":12000},{"$f":"+SUM(AS14:BD14)","v":12000},{"$f":"+SUM(BE14:BP14)","v":12000}]
[null,null,null,null,null,{"$f":"+IF('Budget Vendite'!F14=0,\"\",'Budget Vendite'!F14)","v":"Linea 2"},{"$f":"+'Budget Vendite'!H14","v":0.22},{"$f":"'Budget Vendite'!J14","v":0},{"$f":"+'Budget Vendite'!L14*'Budget Vendite'!L47","v":4000},{"$f":"+'Budget Vendite'!M14*'Budget Vendite'!M47","v":4000},{"$f":"+'Budget Vendite'!N14*'Budget Vendite'!N47","v":4000},{"$f":"+'Budget Vendite'!O14*'Budget Vendite'!O47","v":4000},{"$f":"+'Budget Vendite'!P14*'Budget Vendite'!P47","v":4000},{"$f":"+'Budget Vendite'!Q14*'Budget Vendite'!Q47","v":4000},{"$f":"+'Budget Vendite'!R14*'Budget Vendite'!R47","v":4000},{"$f":"+'Budget Vendite'!S14*'Budget Vendite'!S47","v":4000},{"$f":"+'Budget Vendite'!T14*'Budget Vendite'!T47","v":4000},{"$f":"+'Budget Vendite'!U14*'Budget Vendite'!U47","v":4000},{"$f":"+'Budget Vendite'!V14*'Budget Vendite'!V47","v":4000},{"$f":"+'Budget Vendite'!W14*'Budget Vendite'!W47","v":4000},{"$f":"+'Budget Vendite'!X14*'Budget Vendite'!X47","v":4000},{"$f":"+'Budget Vendite'!Y14*'Budget Vendite'!Y47","v":4000},{"$f":"+'Budget Vendite'!Z14*'Budget Vendite'!Z47","v":4000},{"$f":"+'Budget Vendite'!AA14*'Budget Vendite'!AA47","v":4000},{"$f":"+'Budget Vendite'!AB14*'Budget Vendite'!AB47","v":4000},{"$f":"+'Budget Vendite'!AC14*'Budget Vendite'!AC47","v":4000},{"$f":"+'Budget Vendite'!AD14*'Budget Vendite'!AD47","v":4000},{"$f":"+'Budget Vendite'!AE14*'Budget Vendite'!AE47","v":4000},{"$f":"+'Budget Vendite'!AF14*'Budget Vendite'!AF47","v":4000},{"$f":"+'Budget Vendite'!AG14*'Budget Vendite'!AG47","v":4000},{"$f":"+'Budget Vendite'!AH14*'Budget Vendite'!AH47","v":4000},{"$f":"+'Budget Vendite'!AI14*'Budget Vendite'!AI47","v":4000},{"$f":"+'Budget Vendite'!AJ14*'Budget Vendite'!AJ47","v":4000},{"$f":"+'Budget Vendite'!AK14*'Budget Vendite'!AK47","v":4000},{"$f":"+'Budget Vendite'!AL14*'Budget Vendite'!AL47","v":4000},{"$f":"+'Budget Vendite'!AM14*'Budget Vendite'!AM47","v":4000},{"$f":"+'Budget Vendite'!AN14*'Budget Vendite'!AN47","v":4000},{"$f":"+'Budget Vendite'!AO14*'Budget Vendite'!AO47","v":4000},{"$f":"+'Budget Vendite'!AP14*'Budget Vendite'!AP47","v":4000},{"$f":"+'Budget Vendite'!AQ14*'Budget Vendite'!AQ47","v":4000},{"$f":"+'Budget Vendite'!AR14*'Budget Vendite'!AR47","v":4000},{"$f":"+'Budget Vendite'!AS14*'Budget Vendite'!AS47","v":4000},{"$f":"+'Budget Vendite'!AT14*'Budget Vendite'!AT47","v":4000},{"$f":"+'Budget Vendite'!AU14*'Budget Vendite'!AU47","v":4000},{"$f":"+'Budget Vendite'!AV14*'Budget Vendite'!AV47","v":4000},{"$f":"+'Budget Vendite'!AW14*'Budget Vendite'!AW47","v":4000},{"$f":"+'Budget Vendite'!AX14*'Budget Vendite'!AX47","v":4000},{"$f":"+'Budget Vendite'!AY14*'Budget Vendite'!AY47","v":4000},{"$f":"+'Budget Vendite'!AZ14*'Budget Vendite'!AZ47","v":4000},{"$f":"+'Budget Vendite'!BA14*'Budget Vendite'!BA47","v":4000},{"$f":"+'Budget Vendite'!BB14*'Budget Vendite'!BB47","v":4000},{"$f":"+'Budget Vendite'!BC14*'Budget Vendite'!BC47","v":4000},{"$f":"+'Budget Vendite'!BD14*'Budget Vendite'!BD47","v":4000},{"$f":"+'Budget Vendite'!BE14*'Budget Vendite'!BE47","v":4000},{"$f":"+'Budget Vendite'!BF14*'Budget Vendite'!BF47","v":4000},{"$f":"+'Budget Vendite'!BG14*'Budget Vendite'!BG47","v":4000},{"$f":"+'Budget Vendite'!BH14*'Budget Vendite'!BH47","v":4000},{"$f":"+'Budget Vendite'!BI14*'Budget Vendite'!BI47","v":4000},{"$f":"+'Budget Vendite'!BJ14*'Budget Vendite'!BJ47","v":4000},{"$f":"+'Budget Vendite'!BK14*'Budget Vendite'!BK47","v":4000},{"$f":"+'Budget Vendite'!BL14*'Budget Vendite'!BL47","v":4000},{"$f":"+'Budget Vendite'!BM14*'Budget Vendite'!BM47","v":4000},{"$f":"+'Budget Vendite'!BN14*'Budget Vendite'!BN47","v":4000},{"$f":"+'Budget Vendite'!BO14*'Budget Vendite'!BO47","v":4000},{"$f":"+'Budget Vendite'!BP14*'Budget Vendite'!BP47","v":4000},{"$f":"+'Budget Vendite'!BQ14*'Budget Vendite'!BQ47","v":4000},{"$f":"+'Budget Vendite'!BR14*'Budget Vendite'!BR47","v":4000},{"$f":"+'Budget Vendite'!BS14*'Budget Vendite'!BS47","v":4000},null,null,{"$f":"+SUM(I15:T15)","v":48000},{"$f":"+SUM(U15:AF15)","v":48000},{"$f":"+SUM(AG15:AR15)","v":48000},{"$f":"+SUM(AS15:BD15)","v":48000},{"$f":"+SUM(BE15:BP15)","v":48000}]
[null,null,null,null,null,{"$f":"+IF('Budget Vendite'!F15=0,\"\",'Budget Vendite'!F15)","v":"Linea 3"},{"$f":"+'Budget Vendite'!H15","v":0.22},{"$f":"'Budget Vendite'!J15","v":0},{"$f":"+'Budget Vendite'!L15*'Budget Vendite'!L48","v":1500},{"$f":"+'Budget Vendite'!M15*'Budget Vendite'!M48","v":1500},{"$f":"+'Budget Vendite'!N15*'Budget Vendite'!N48","v":1500},{"$f":"+'Budget Vendite'!O15*'Budget Vendite'!O48","v":1500},{"$f":"+'Budget Vendite'!P15*'Budget Vendite'!P48","v":1500},{"$f":"+'Budget Vendite'!Q15*'Budget Vendite'!Q48","v":1500},{"$f":"+'Budget Vendite'!R15*'Budget Vendite'!R48","v":1500},{"$f":"+'Budget Vendite'!S15*'Budget Vendite'!S48","v":1500},{"$f":"+'Budget Vendite'!T15*'Budget Vendite'!T48","v":1500},{"$f":"+'Budget Vendite'!U15*'Budget Vendite'!U48","v":1500},{"$f":"+'Budget Vendite'!V15*'Budget Vendite'!V48","v":1500},{"$f":"+'Budget Vendite'!W15*'Budget Vendite'!W48","v":1500},{"$f":"+'Budget Vendite'!X15*'Budget Vendite'!X48","v":1500},{"$f":"+'Budget Vendite'!Y15*'Budget Vendite'!Y48","v":1500},{"$f":"+'Budget Vendite'!Z15*'Budget Vendite'!Z48","v":1500},{"$f":"+'Budget Vendite'!AA15*'Budget Vendite'!AA48","v":1500},{"$f":"+'Budget Vendite'!AB15*'Budget Vendite'!AB48","v":1500},{"$f":"+'Budget Vendite'!AC15*'Budget Vendite'!AC48","v":1500},{"$f":"+'Budget Vendite'!AD15*'Budget Vendite'!AD48","v":1500},{"$f":"+'Budget Vendite'!AE15*'Budget Vendite'!AE48","v":1500},{"$f":"+'Budget Vendite'!AF15*'Budget Vendite'!AF48","v":1500},{"$f":"+'Budget Vendite'!AG15*'Budget Vendite'!AG48","v":1500},{"$f":"+'Budget Vendite'!AH15*'Budget Vendite'!AH48","v":1500},{"$f":"+'Budget Vendite'!AI15*'Budget Vendite'!AI48","v":1500},{"$f":"+'Budget Vendite'!AJ15*'Budget Vendite'!AJ48","v":1500},{"$f":"+'Budget Vendite'!AK15*'Budget Vendite'!AK48","v":1500},{"$f":"+'Budget Vendite'!AL15*'Budget Vendite'!AL48","v":1500},{"$f":"+'Budget Vendite'!AM15*'Budget Vendite'!AM48","v":1500},{"$f":"+'Budget Vendite'!AN15*'Budget Vendite'!AN48","v":1500},{"$f":"+'Budget Vendite'!AO15*'Budget Vendite'!AO48","v":1500},{"$f":"+'Budget Vendite'!AP15*'Budget Vendite'!AP48","v":1500},{"$f":"+'Budget Vendite'!AQ15*'Budget Vendite'!AQ48","v":1500},{"$f":"+'Budget Vendite'!AR15*'Budget Vendite'!AR48","v":1500},{"$f":"+'Budget Vendite'!AS15*'Budget Vendite'!AS48","v":1500},{"$f":"+'Budget Vendite'!AT15*'Budget Vendite'!AT48","v":1500},{"$f":"+'Budget Vendite'!AU15*'Budget Vendite'!AU48","v":1500},{"$f":"+'Budget Vendite'!AV15*'Budget Vendite'!AV48","v":1500},{"$f":"+'Budget Vendite'!AW15*'Budget Vendite'!AW48","v":1500},{"$f":"+'Budget Vendite'!AX15*'Budget Vendite'!AX48","v":1500},{"$f":"+'Budget Vendite'!AY15*'Budget Vendite'!AY48","v":1500},{"$f":"+'Budget Vendite'!AZ15*'Budget Vendite'!AZ48","v":1500},{"$f":"+'Budget Vendite'!BA15*'Budget Vendite'!BA48","v":1500},{"$f":"+'Budget Vendite'!BB15*'Budget Vendite'!BB48","v":1500},{"$f":"+'Budget Vendite'!BC15*'Budget Vendite'!BC48","v":1500},{"$f":"+'Budget Vendite'!BD15*'Budget Vendite'!BD48","v":1500},{"$f":"+'Budget Vendite'!BE15*'Budget Vendite'!BE48","v":1500},{"$f":"+'Budget Vendite'!BF15*'Budget Vendite'!BF48","v":1500},{"$f":"+'Budget Vendite'!BG15*'Budget Vendite'!BG48","v":1500},{"$f":"+'Budget Vendite'!BH15*'Budget Vendite'!BH48","v":1500},{"$f":"+'Budget Vendite'!BI15*'Budget Vendite'!BI48","v":1500},{"$f":"+'Budget Vendite'!BJ15*'Budget Vendite'!BJ48","v":1500},{"$f":"+'Budget Vendite'!BK15*'Budget Vendite'!BK48","v":1500},{"$f":"+'Budget Vendite'!BL15*'Budget Vendite'!BL48","v":1500},{"$f":"+'Budget Vendite'!BM15*'Budget Vendite'!BM48","v":1500},{"$f":"+'Budget Vendite'!BN15*'Budget Vendite'!BN48","v":1500},{"$f":"+'Budget Vendite'!BO15*'Budget Vendite'!BO48","v":1500},{"$f":"+'Budget Vendite'!BP15*'Budget Vendite'!BP48","v":1500},{"$f":"+'Budget Vendite'!BQ15*'Budget Vendite'!BQ48","v":1500},{"$f":"+'Budget Vendite'!BR15*'Budget Vendite'!BR48","v":1500},{"$f":"+'Budget Vendite'!BS15*'Budget Vendite'!BS48","v":1500},null,null,{"$f":"+SUM(I16:T16)","v":18000},{"$f":"+SUM(U16:AF16)","v":18000},{"$f":"+SUM(AG16:AR16)","v":18000},{"$f":"+SUM(AS16:BD16)","v":18000},{"$f":"+SUM(BE16:BP16)","v":18000}]
[null,null,null,null,null,{"$f":"+IF('Budget Vendite'!F16=0,\"\",'Budget Vendite'!F16)","v":"Linea 4"},{"$f":"+'Budget Vendite'!H16","v":0.22},{"$f":"'Budget Vendite'!J16","v":0},{"$f":"+'Budget Vendite'!L16*'Budget Vendite'!L49","v":12000},{"$f":"+'Budget Vendite'!M16*'Budget Vendite'!M49","v":12000},{"$f":"+'Budget Vendite'!N16*'Budget Vendite'!N49","v":12000},{"$f":"+'Budget Vendite'!O16*'Budget Vendite'!O49","v":12000},{"$f":"+'Budget Vendite'!P16*'Budget Vendite'!P49","v":12000},{"$f":"+'Budget Vendite'!Q16*'Budget Vendite'!Q49","v":12000},{"$f":"+'Budget Vendite'!R16*'Budget Vendite'!R49","v":12000},{"$f":"+'Budget Vendite'!S16*'Budget Vendite'!S49","v":12000},{"$f":"+'Budget Vendite'!T16*'Budget Vendite'!T49","v":12000},{"$f":"+'Budget Vendite'!U16*'Budget Vendite'!U49","v":12000},{"$f":"+'Budget Vendite'!V16*'Budget Vendite'!V49","v":12000},{"$f":"+'Budget Vendite'!W16*'Budget Vendite'!W49","v":12000},{"$f":"+'Budget Vendite'!X16*'Budget Vendite'!X49","v":12000},{"$f":"+'Budget Vendite'!Y16*'Budget Vendite'!Y49","v":12000},{"$f":"+'Budget Vendite'!Z16*'Budget Vendite'!Z49","v":12000},{"$f":"+'Budget Vendite'!AA16*'Budget Vendite'!AA49","v":12000},{"$f":"+'Budget Vendite'!AB16*'Budget Vendite'!AB49","v":12000},{"$f":"+'Budget Vendite'!AC16*'Budget Vendite'!AC49","v":12000},{"$f":"+'Budget Vendite'!AD16*'Budget Vendite'!AD49","v":12000},{"$f":"+'Budget Vendite'!AE16*'Budget Vendite'!AE49","v":12000},{"$f":"+'Budget Vendite'!AF16*'Budget Vendite'!AF49","v":12000},{"$f":"+'Budget Vendite'!AG16*'Budget Vendite'!AG49","v":12000},{"$f":"+'Budget Vendite'!AH16*'Budget Vendite'!AH49","v":12000},{"$f":"+'Budget Vendite'!AI16*'Budget Vendite'!AI49","v":12000},{"$f":"+'Budget Vendite'!AJ16*'Budget Vendite'!AJ49","v":12000},{"$f":"+'Budget Vendite'!AK16*'Budget Vendite'!AK49","v":12000},{"$f":"+'Budget Vendite'!AL16*'Budget Vendite'!AL49","v":12000},{"$f":"+'Budget Vendite'!AM16*'Budget Vendite'!AM49","v":12000},{"$f":"+'Budget Vendite'!AN16*'Budget Vendite'!AN49","v":12000},{"$f":"+'Budget Vendite'!AO16*'Budget Vendite'!AO49","v":12000},{"$f":"+'Budget Vendite'!AP16*'Budget Vendite'!AP49","v":12000},{"$f":"+'Budget Vendite'!AQ16*'Budget Vendite'!AQ49","v":12000},{"$f":"+'Budget Vendite'!AR16*'Budget Vendite'!AR49","v":12000},{"$f":"+'Budget Vendite'!AS16*'Budget Vendite'!AS49","v":12000},{"$f":"+'Budget Vendite'!AT16*'Budget Vendite'!AT49","v":12000},{"$f":"+'Budget Vendite'!AU16*'Budget Vendite'!AU49","v":12000},{"$f":"+'Budget Vendite'!AV16*'Budget Vendite'!AV49","v":12000},{"$f":"+'Budget Vendite'!AW16*'Budget Vendite'!AW49","v":12000},{"$f":"+'Budget Vendite'!AX16*'Budget Vendite'!AX49","v":12000},{"$f":"+'Budget Vendite'!AY16*'Budget Vendite'!AY49","v":12000},{"$f":"+'Budget Vendite'!AZ16*'Budget Vendite'!AZ49","v":12000},{"$f":"+'Budget Vendite'!BA16*'Budget Vendite'!BA49","v":12000},{"$f":"+'Budget Vendite'!BB16*'Budget Vendite'!BB49","v":12000},{"$f":"+'Budget Vendite'!BC16*'Budget Vendite'!BC49","v":12000},{"$f":"+'Budget Vendite'!BD16*'Budget Vendite'!BD49","v":12000},{"$f":"+'Budget Vendite'!BE16*'Budget Vendite'!BE49","v":12000},{"$f":"+'Budget Vendite'!BF16*'Budget Vendite'!BF49","v":12000},{"$f":"+'Budget Vendite'!BG16*'Budget Vendite'!BG49","v":12000},{"$f":"+'Budget Vendite'!BH16*'Budget Vendite'!BH49","v":12000},{"$f":"+'Budget Vendite'!BI16*'Budget Vendite'!BI49","v":12000},{"$f":"+'Budget Vendite'!BJ16*'Budget Vendite'!BJ49","v":12000},{"$f":"+'Budget Vendite'!BK16*'Budget Vendite'!BK49","v":12000},{"$f":"+'Budget Vendite'!BL16*'Budget Vendite'!BL49","v":12000},{"$f":"+'Budget Vendite'!BM16*'Budget Vendite'!BM49","v":12000},{"$f":"+'Budget Vendite'!BN16*'Budget Vendite'!BN49","v":12000},{"$f":"+'Budget Vendite'!BO16*'Budget Vendite'!BO49","v":12000},{"$f":"+'Budget Vendite'!BP16*'Budget Vendite'!BP49","v":12000},{"$f":"+'Budget Vendite'!BQ16*'Budget Vendite'!BQ49","v":12000},{"$f":"+'Budget Vendite'!BR16*'Budget Vendite'!BR49","v":12000},{"$f":"+'Budget Vendite'!BS16*'Budget Vendite'!BS49","v":12000},null,null,{"$f":"+SUM(I17:T17)","v":144000},{"$f":"+SUM(U17:AF17)","v":144000},{"$f":"+SUM(AG17:AR17)","v":144000},{"$f":"+SUM(AS17:BD17)","v":144000},{"$f":"+SUM(BE17:BP17)","v":144000}]
[null,null,null,null,null,{"$f":"+IF('Budget Vendite'!F17=0,\"\",'Budget Vendite'!F17)","v":"Linea 5"},{"$f":"+'Budget Vendite'!H17","v":0.22},{"$f":"'Budget Vendite'!J17","v":0},{"$f":"+'Budget Vendite'!L17*'Budget Vendite'!L50","v":0},{"$f":"+'Budget Vendite'!M17*'Budget Vendite'!M50","v":0},{"$f":"+'Budget Vendite'!N17*'Budget Vendite'!N50","v":0},{"$f":"+'Budget Vendite'!O17*'Budget Vendite'!O50","v":0},{"$f":"+'Budget Vendite'!P17*'Budget Vendite'!P50","v":0},{"$f":"+'Budget Vendite'!Q17*'Budget Vendite'!Q50","v":0},{"$f":"+'Budget Vendite'!R17*'Budget Vendite'!R50","v":0},{"$f":"+'Budget Vendite'!S17*'Budget Vendite'!S50","v":0},{"$f":"+'Budget Vendite'!T17*'Budget Vendite'!T50","v":0},{"$f":"+'Budget Vendite'!U17*'Budget Vendite'!U50","v":0},{"$f":"+'Budget Vendite'!V17*'Budget Vendite'!V50","v":0},{"$f":"+'Budget Vendite'!W17*'Budget Vendite'!W50","v":0},{"$f":"+'Budget Vendite'!X17*'Budget Vendite'!X50","v":0},{"$f":"+'Budget Vendite'!Y17*'Budget Vendite'!Y50","v":0},{"$f":"+'Budget Vendite'!Z17*'Budget Vendite'!Z50","v":0},{"$f":"+'Budget Vendite'!AA17*'Budget Vendite'!AA50","v":0},{"$f":"+'Budget Vendite'!AB17*'Budget Vendite'!AB50","v":0},{"$f":"+'Budget Vendite'!AC17*'Budget Vendite'!AC50","v":0},{"$f":"+'Budget Vendite'!AD17*'Budget Vendite'!AD50","v":0},{"$f":"+'Budget Vendite'!AE17*'Budget Vendite'!AE50","v":0},{"$f":"+'Budget Vendite'!AF17*'Budget Vendite'!AF50","v":0},{"$f":"+'Budget Vendite'!AG17*'Budget Vendite'!AG50","v":0},{"$f":"+'Budget Vendite'!AH17*'Budget Vendite'!AH50","v":0},{"$f":"+'Budget Vendite'!AI17*'Budget Vendite'!AI50","v":0},{"$f":"+'Budget Vendite'!AJ17*'Budget Vendite'!AJ50","v":0},{"$f":"+'Budget Vendite'!AK17*'Budget Vendite'!AK50","v":0},{"$f":"+'Budget Vendite'!AL17*'Budget Vendite'!AL50","v":0},{"$f":"+'Budget Vendite'!AM17*'Budget Vendite'!AM50","v":0},{"$f":"+'Budget Vendite'!AN17*'Budget Vendite'!AN50","v":0},{"$f":"+'Budget Vendite'!AO17*'Budget Vendite'!AO50","v":0},{"$f":"+'Budget Vendite'!AP17*'Budget Vendite'!AP50","v":0},{"$f":"+'Budget Vendite'!AQ17*'Budget Vendite'!AQ50","v":0},{"$f":"+'Budget Vendite'!AR17*'Budget Vendite'!AR50","v":0},{"$f":"+'Budget Vendite'!AS17*'Budget Vendite'!AS50","v":0},{"$f":"+'Budget Vendite'!AT17*'Budget Vendite'!AT50","v":0},{"$f":"+'Budget Vendite'!AU17*'Budget Vendite'!AU50","v":0},{"$f":"+'Budget Vendite'!AV17*'Budget Vendite'!AV50","v":0},{"$f":"+'Budget Vendite'!AW17*'Budget Vendite'!AW50","v":0},{"$f":"+'Budget Vendite'!AX17*'Budget Vendite'!AX50","v":0},{"$f":"+'Budget Vendite'!AY17*'Budget Vendite'!AY50","v":0},{"$f":"+'Budget Vendite'!AZ17*'Budget Vendite'!AZ50","v":0},{"$f":"+'Budget Vendite'!BA17*'Budget Vendite'!BA50","v":0},{"$f":"+'Budget Vendite'!BB17*'Budget Vendite'!BB50","v":0},{"$f":"+'Budget Vendite'!BC17*'Budget Vendite'!BC50","v":0},{"$f":"+'Budget Vendite'!BD17*'Budget Vendite'!BD50","v":0},{"$f":"+'Budget Vendite'!BE17*'Budget Vendite'!BE50","v":0},{"$f":"+'Budget Vendite'!BF17*'Budget Vendite'!BF50","v":0},{"$f":"+'Budget Vendite'!BG17*'Budget Vendite'!BG50","v":0},{"$f":"+'Budget Vendite'!BH17*'Budget Vendite'!BH50","v":0},{"$f":"+'Budget Vendite'!BI17*'Budget Vendite'!BI50","v":0},{"$f":"+'Budget Vendite'!BJ17*'Budget Vendite'!BJ50","v":0},{"$f":"+'Budget Vendite'!BK17*'Budget Vendite'!BK50","v":0},{"$f":"+'Budget Vendite'!BL17*'Budget Vendite'!BL50","v":0},{"$f":"+'Budget Vendite'!BM17*'Budget Vendite'!BM50","v":0},{"$f":"+'Budget Vendite'!BN17*'Budget Vendite'!BN50","v":0},{"$f":"+'Budget Vendite'!BO17*'Budget Vendite'!BO50","v":0},{"$f":"+'Budget Vendite'!BP17*'Budget Vendite'!BP50","v":0},{"$f":"+'Budget Vendite'!BQ17*'Budget Vendite'!BQ50","v":0},{"$f":"+'Budget Vendite'!BR17*'Budget Vendite'!BR50","v":0},{"$f":"+'Budget Vendite'!BS17*'Budget Vendite'!BS50","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+IF('Budget Vendite'!F18=0,\"\",'Budget Vendite'!F18)","v":"Linea 6"},{"$f":"+'Budget Vendite'!H18","v":0.22},{"$f":"'Budget Vendite'!J18","v":0},{"$f":"+'Budget Vendite'!L18*'Budget Vendite'!L51","v":0},{"$f":"+'Budget Vendite'!M18*'Budget Vendite'!M51","v":0},{"$f":"+'Budget Vendite'!N18*'Budget Vendite'!N51","v":0},{"$f":"+'Budget Vendite'!O18*'Budget Vendite'!O51","v":0},{"$f":"+'Budget Vendite'!P18*'Budget Vendite'!P51","v":0},{"$f":"+'Budget Vendite'!Q18*'Budget Vendite'!Q51","v":0},{"$f":"+'Budget Vendite'!R18*'Budget Vendite'!R51","v":0},{"$f":"+'Budget Vendite'!S18*'Budget Vendite'!S51","v":0},{"$f":"+'Budget Vendite'!T18*'Budget Vendite'!T51","v":0},{"$f":"+'Budget Vendite'!U18*'Budget Vendite'!U51","v":0},{"$f":"+'Budget Vendite'!V18*'Budget Vendite'!V51","v":0},{"$f":"+'Budget Vendite'!W18*'Budget Vendite'!W51","v":0},{"$f":"+'Budget Vendite'!X18*'Budget Vendite'!X51","v":0},{"$f":"+'Budget Vendite'!Y18*'Budget Vendite'!Y51","v":0},{"$f":"+'Budget Vendite'!Z18*'Budget Vendite'!Z51","v":0},{"$f":"+'Budget Vendite'!AA18*'Budget Vendite'!AA51","v":0},{"$f":"+'Budget Vendite'!AB18*'Budget Vendite'!AB51","v":0},{"$f":"+'Budget Vendite'!AC18*'Budget Vendite'!AC51","v":0},{"$f":"+'Budget Vendite'!AD18*'Budget Vendite'!AD51","v":0},{"$f":"+'Budget Vendite'!AE18*'Budget Vendite'!AE51","v":0},{"$f":"+'Budget Vendite'!AF18*'Budget Vendite'!AF51","v":0},{"$f":"+'Budget Vendite'!AG18*'Budget Vendite'!AG51","v":0},{"$f":"+'Budget Vendite'!AH18*'Budget Vendite'!AH51","v":0},{"$f":"+'Budget Vendite'!AI18*'Budget Vendite'!AI51","v":0},{"$f":"+'Budget Vendite'!AJ18*'Budget Vendite'!AJ51","v":0},{"$f":"+'Budget Vendite'!AK18*'Budget Vendite'!AK51","v":0},{"$f":"+'Budget Vendite'!AL18*'Budget Vendite'!AL51","v":0},{"$f":"+'Budget Vendite'!AM18*'Budget Vendite'!AM51","v":0},{"$f":"+'Budget Vendite'!AN18*'Budget Vendite'!AN51","v":0},{"$f":"+'Budget Vendite'!AO18*'Budget Vendite'!AO51","v":0},{"$f":"+'Budget Vendite'!AP18*'Budget Vendite'!AP51","v":0},{"$f":"+'Budget Vendite'!AQ18*'Budget Vendite'!AQ51","v":0},{"$f":"+'Budget Vendite'!AR18*'Budget Vendite'!AR51","v":0},{"$f":"+'Budget Vendite'!AS18*'Budget Vendite'!AS51","v":0},{"$f":"+'Budget Vendite'!AT18*'Budget Vendite'!AT51","v":0},{"$f":"+'Budget Vendite'!AU18*'Budget Vendite'!AU51","v":0},{"$f":"+'Budget Vendite'!AV18*'Budget Vendite'!AV51","v":0},{"$f":"+'Budget Vendite'!AW18*'Budget Vendite'!AW51","v":0},{"$f":"+'Budget Vendite'!AX18*'Budget Vendite'!AX51","v":0},{"$f":"+'Budget Vendite'!AY18*'Budget Vendite'!AY51","v":0},{"$f":"+'Budget Vendite'!AZ18*'Budget Vendite'!AZ51","v":0},{"$f":"+'Budget Vendite'!BA18*'Budget Vendite'!BA51","v":0},{"$f":"+'Budget Vendite'!BB18*'Budget Vendite'!BB51","v":0},{"$f":"+'Budget Vendite'!BC18*'Budget Vendite'!BC51","v":0},{"$f":"+'Budget Vendite'!BD18*'Budget Vendite'!BD51","v":0},{"$f":"+'Budget Vendite'!BE18*'Budget Vendite'!BE51","v":0},{"$f":"+'Budget Vendite'!BF18*'Budget Vendite'!BF51","v":0},{"$f":"+'Budget Vendite'!BG18*'Budget Vendite'!BG51","v":0},{"$f":"+'Budget Vendite'!BH18*'Budget Vendite'!BH51","v":0},{"$f":"+'Budget Vendite'!BI18*'Budget Vendite'!BI51","v":0},{"$f":"+'Budget Vendite'!BJ18*'Budget Vendite'!BJ51","v":0},{"$f":"+'Budget Vendite'!BK18*'Budget Vendite'!BK51","v":0},{"$f":"+'Budget Vendite'!BL18*'Budget Vendite'!BL51","v":0},{"$f":"+'Budget Vendite'!BM18*'Budget Vendite'!BM51","v":0},{"$f":"+'Budget Vendite'!BN18*'Budget Vendite'!BN51","v":0},{"$f":"+'Budget Vendite'!BO18*'Budget Vendite'!BO51","v":0},{"$f":"+'Budget Vendite'!BP18*'Budget Vendite'!BP51","v":0},{"$f":"+'Budget Vendite'!BQ18*'Budget Vendite'!BQ51","v":0},{"$f":"+'Budget Vendite'!BR18*'Budget Vendite'!BR51","v":0},{"$f":"+'Budget Vendite'!BS18*'Budget Vendite'!BS51","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+IF('Budget Vendite'!F19=0,\"\",'Budget Vendite'!F19)","v":"Linea 7"},{"$f":"+'Budget Vendite'!H19","v":0.22},{"$f":"'Budget Vendite'!J19","v":0},{"$f":"+'Budget Vendite'!L19*'Budget Vendite'!L52","v":0},{"$f":"+'Budget Vendite'!M19*'Budget Vendite'!M52","v":0},{"$f":"+'Budget Vendite'!N19*'Budget Vendite'!N52","v":0},{"$f":"+'Budget Vendite'!O19*'Budget Vendite'!O52","v":0},{"$f":"+'Budget Vendite'!P19*'Budget Vendite'!P52","v":0},{"$f":"+'Budget Vendite'!Q19*'Budget Vendite'!Q52","v":0},{"$f":"+'Budget Vendite'!R19*'Budget Vendite'!R52","v":0},{"$f":"+'Budget Vendite'!S19*'Budget Vendite'!S52","v":0},{"$f":"+'Budget Vendite'!T19*'Budget Vendite'!T52","v":0},{"$f":"+'Budget Vendite'!U19*'Budget Vendite'!U52","v":0},{"$f":"+'Budget Vendite'!V19*'Budget Vendite'!V52","v":0},{"$f":"+'Budget Vendite'!W19*'Budget Vendite'!W52","v":0},{"$f":"+'Budget Vendite'!X19*'Budget Vendite'!X52","v":0},{"$f":"+'Budget Vendite'!Y19*'Budget Vendite'!Y52","v":0},{"$f":"+'Budget Vendite'!Z19*'Budget Vendite'!Z52","v":0},{"$f":"+'Budget Vendite'!AA19*'Budget Vendite'!AA52","v":0},{"$f":"+'Budget Vendite'!AB19*'Budget Vendite'!AB52","v":0},{"$f":"+'Budget Vendite'!AC19*'Budget Vendite'!AC52","v":0},{"$f":"+'Budget Vendite'!AD19*'Budget Vendite'!AD52","v":0},{"$f":"+'Budget Vendite'!AE19*'Budget Vendite'!AE52","v":0},{"$f":"+'Budget Vendite'!AF19*'Budget Vendite'!AF52","v":0},{"$f":"+'Budget Vendite'!AG19*'Budget Vendite'!AG52","v":0},{"$f":"+'Budget Vendite'!AH19*'Budget Vendite'!AH52","v":0},{"$f":"+'Budget Vendite'!AI19*'Budget Vendite'!AI52","v":0},{"$f":"+'Budget Vendite'!AJ19*'Budget Vendite'!AJ52","v":0},{"$f":"+'Budget Vendite'!AK19*'Budget Vendite'!AK52","v":0},{"$f":"+'Budget Vendite'!AL19*'Budget Vendite'!AL52","v":0},{"$f":"+'Budget Vendite'!AM19*'Budget Vendite'!AM52","v":0},{"$f":"+'Budget Vendite'!AN19*'Budget Vendite'!AN52","v":0},{"$f":"+'Budget Vendite'!AO19*'Budget Vendite'!AO52","v":0},{"$f":"+'Budget Vendite'!AP19*'Budget Vendite'!AP52","v":0},{"$f":"+'Budget Vendite'!AQ19*'Budget Vendite'!AQ52","v":0},{"$f":"+'Budget Vendite'!AR19*'Budget Vendite'!AR52","v":0},{"$f":"+'Budget Vendite'!AS19*'Budget Vendite'!AS52","v":0},{"$f":"+'Budget Vendite'!AT19*'Budget Vendite'!AT52","v":0},{"$f":"+'Budget Vendite'!AU19*'Budget Vendite'!AU52","v":0},{"$f":"+'Budget Vendite'!AV19*'Budget Vendite'!AV52","v":0},{"$f":"+'Budget Vendite'!AW19*'Budget Vendite'!AW52","v":0},{"$f":"+'Budget Vendite'!AX19*'Budget Vendite'!AX52","v":0},{"$f":"+'Budget Vendite'!AY19*'Budget Vendite'!AY52","v":0},{"$f":"+'Budget Vendite'!AZ19*'Budget Vendite'!AZ52","v":0},{"$f":"+'Budget Vendite'!BA19*'Budget Vendite'!BA52","v":0},{"$f":"+'Budget Vendite'!BB19*'Budget Vendite'!BB52","v":0},{"$f":"+'Budget Vendite'!BC19*'Budget Vendite'!BC52","v":0},{"$f":"+'Budget Vendite'!BD19*'Budget Vendite'!BD52","v":0},{"$f":"+'Budget Vendite'!BE19*'Budget Vendite'!BE52","v":0},{"$f":"+'Budget Vendite'!BF19*'Budget Vendite'!BF52","v":0},{"$f":"+'Budget Vendite'!BG19*'Budget Vendite'!BG52","v":0},{"$f":"+'Budget Vendite'!BH19*'Budget Vendite'!BH52","v":0},{"$f":"+'Budget Vendite'!BI19*'Budget Vendite'!BI52","v":0},{"$f":"+'Budget Vendite'!BJ19*'Budget Vendite'!BJ52","v":0},{"$f":"+'Budget Vendite'!BK19*'Budget Vendite'!BK52","v":0},{"$f":"+'Budget Vendite'!BL19*'Budget Vendite'!BL52","v":0},{"$f":"+'Budget Vendite'!BM19*'Budget Vendite'!BM52","v":0},{"$f":"+'Budget Vendite'!BN19*'Budget Vendite'!BN52","v":0},{"$f":"+'Budget Vendite'!BO19*'Budget Vendite'!BO52","v":0},{"$f":"+'Budget Vendite'!BP19*'Budget Vendite'!BP52","v":0},{"$f":"+'Budget Vendite'!BQ19*'Budget Vendite'!BQ52","v":0},{"$f":"+'Budget Vendite'!BR19*'Budget Vendite'!BR52","v":0},{"$f":"+'Budget Vendite'!BS19*'Budget Vendite'!BS52","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+IF('Budget Vendite'!F20=0,\"\",'Budget Vendite'!F20)","v":"Linea 8"},{"$f":"+'Budget Vendite'!H20","v":0.22},{"$f":"'Budget Vendite'!J20","v":0},{"$f":"+'Budget Vendite'!L20*'Budget Vendite'!L53","v":0},{"$f":"+'Budget Vendite'!M20*'Budget Vendite'!M53","v":0},{"$f":"+'Budget Vendite'!N20*'Budget Vendite'!N53","v":0},{"$f":"+'Budget Vendite'!O20*'Budget Vendite'!O53","v":0},{"$f":"+'Budget Vendite'!P20*'Budget Vendite'!P53","v":0},{"$f":"+'Budget Vendite'!Q20*'Budget Vendite'!Q53","v":0},{"$f":"+'Budget Vendite'!R20*'Budget Vendite'!R53","v":0},{"$f":"+'Budget Vendite'!S20*'Budget Vendite'!S53","v":0},{"$f":"+'Budget Vendite'!T20*'Budget Vendite'!T53","v":0},{"$f":"+'Budget Vendite'!U20*'Budget Vendite'!U53","v":0},{"$f":"+'Budget Vendite'!V20*'Budget Vendite'!V53","v":0},{"$f":"+'Budget Vendite'!W20*'Budget Vendite'!W53","v":0},{"$f":"+'Budget Vendite'!X20*'Budget Vendite'!X53","v":0},{"$f":"+'Budget Vendite'!Y20*'Budget Vendite'!Y53","v":0},{"$f":"+'Budget Vendite'!Z20*'Budget Vendite'!Z53","v":0},{"$f":"+'Budget Vendite'!AA20*'Budget Vendite'!AA53","v":0},{"$f":"+'Budget Vendite'!AB20*'Budget Vendite'!AB53","v":0},{"$f":"+'Budget Vendite'!AC20*'Budget Vendite'!AC53","v":0},{"$f":"+'Budget Vendite'!AD20*'Budget Vendite'!AD53","v":0},{"$f":"+'Budget Vendite'!AE20*'Budget Vendite'!AE53","v":0},{"$f":"+'Budget Vendite'!AF20*'Budget Vendite'!AF53","v":0},{"$f":"+'Budget Vendite'!AG20*'Budget Vendite'!AG53","v":0},{"$f":"+'Budget Vendite'!AH20*'Budget Vendite'!AH53","v":0},{"$f":"+'Budget Vendite'!AI20*'Budget Vendite'!AI53","v":0},{"$f":"+'Budget Vendite'!AJ20*'Budget Vendite'!AJ53","v":0},{"$f":"+'Budget Vendite'!AK20*'Budget Vendite'!AK53","v":0},{"$f":"+'Budget Vendite'!AL20*'Budget Vendite'!AL53","v":0},{"$f":"+'Budget Vendite'!AM20*'Budget Vendite'!AM53","v":0},{"$f":"+'Budget Vendite'!AN20*'Budget Vendite'!AN53","v":0},{"$f":"+'Budget Vendite'!AO20*'Budget Vendite'!AO53","v":0},{"$f":"+'Budget Vendite'!AP20*'Budget Vendite'!AP53","v":0},{"$f":"+'Budget Vendite'!AQ20*'Budget Vendite'!AQ53","v":0},{"$f":"+'Budget Vendite'!AR20*'Budget Vendite'!AR53","v":0},{"$f":"+'Budget Vendite'!AS20*'Budget Vendite'!AS53","v":0},{"$f":"+'Budget Vendite'!AT20*'Budget Vendite'!AT53","v":0},{"$f":"+'Budget Vendite'!AU20*'Budget Vendite'!AU53","v":0},{"$f":"+'Budget Vendite'!AV20*'Budget Vendite'!AV53","v":0},{"$f":"+'Budget Vendite'!AW20*'Budget Vendite'!AW53","v":0},{"$f":"+'Budget Vendite'!AX20*'Budget Vendite'!AX53","v":0},{"$f":"+'Budget Vendite'!AY20*'Budget Vendite'!AY53","v":0},{"$f":"+'Budget Vendite'!AZ20*'Budget Vendite'!AZ53","v":0},{"$f":"+'Budget Vendite'!BA20*'Budget Vendite'!BA53","v":0},{"$f":"+'Budget Vendite'!BB20*'Budget Vendite'!BB53","v":0},{"$f":"+'Budget Vendite'!BC20*'Budget Vendite'!BC53","v":0},{"$f":"+'Budget Vendite'!BD20*'Budget Vendite'!BD53","v":0},{"$f":"+'Budget Vendite'!BE20*'Budget Vendite'!BE53","v":0},{"$f":"+'Budget Vendite'!BF20*'Budget Vendite'!BF53","v":0},{"$f":"+'Budget Vendite'!BG20*'Budget Vendite'!BG53","v":0},{"$f":"+'Budget Vendite'!BH20*'Budget Vendite'!BH53","v":0},{"$f":"+'Budget Vendite'!BI20*'Budget Vendite'!BI53","v":0},{"$f":"+'Budget Vendite'!BJ20*'Budget Vendite'!BJ53","v":0},{"$f":"+'Budget Vendite'!BK20*'Budget Vendite'!BK53","v":0},{"$f":"+'Budget Vendite'!BL20*'Budget Vendite'!BL53","v":0},{"$f":"+'Budget Vendite'!BM20*'Budget Vendite'!BM53","v":0},{"$f":"+'Budget Vendite'!BN20*'Budget Vendite'!BN53","v":0},{"$f":"+'Budget Vendite'!BO20*'Budget Vendite'!BO53","v":0},{"$f":"+'Budget Vendite'!BP20*'Budget Vendite'!BP53","v":0},{"$f":"+'Budget Vendite'!BQ20*'Budget Vendite'!BQ53","v":0},{"$f":"+'Budget Vendite'!BR20*'Budget Vendite'!BR53","v":0},{"$f":"+'Budget Vendite'!BS20*'Budget Vendite'!BS53","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+IF('Budget Vendite'!F21=0,\"\",'Budget Vendite'!F21)","v":"Linea 9"},{"$f":"+'Budget Vendite'!H21","v":0.22},{"$f":"'Budget Vendite'!J21","v":0},{"$f":"+'Budget Vendite'!L21*'Budget Vendite'!L54","v":0},{"$f":"+'Budget Vendite'!M21*'Budget Vendite'!M54","v":0},{"$f":"+'Budget Vendite'!N21*'Budget Vendite'!N54","v":0},{"$f":"+'Budget Vendite'!O21*'Budget Vendite'!O54","v":0},{"$f":"+'Budget Vendite'!P21*'Budget Vendite'!P54","v":0},{"$f":"+'Budget Vendite'!Q21*'Budget Vendite'!Q54","v":0},{"$f":"+'Budget Vendite'!R21*'Budget Vendite'!R54","v":0},{"$f":"+'Budget Vendite'!S21*'Budget Vendite'!S54","v":0},{"$f":"+'Budget Vendite'!T21*'Budget Vendite'!T54","v":0},{"$f":"+'Budget Vendite'!U21*'Budget Vendite'!U54","v":0},{"$f":"+'Budget Vendite'!V21*'Budget Vendite'!V54","v":0},{"$f":"+'Budget Vendite'!W21*'Budget Vendite'!W54","v":0},{"$f":"+'Budget Vendite'!X21*'Budget Vendite'!X54","v":0},{"$f":"+'Budget Vendite'!Y21*'Budget Vendite'!Y54","v":0},{"$f":"+'Budget Vendite'!Z21*'Budget Vendite'!Z54","v":0},{"$f":"+'Budget Vendite'!AA21*'Budget Vendite'!AA54","v":0},{"$f":"+'Budget Vendite'!AB21*'Budget Vendite'!AB54","v":0},{"$f":"+'Budget Vendite'!AC21*'Budget Vendite'!AC54","v":0},{"$f":"+'Budget Vendite'!AD21*'Budget Vendite'!AD54","v":0},{"$f":"+'Budget Vendite'!AE21*'Budget Vendite'!AE54","v":0},{"$f":"+'Budget Vendite'!AF21*'Budget Vendite'!AF54","v":0},{"$f":"+'Budget Vendite'!AG21*'Budget Vendite'!AG54","v":0},{"$f":"+'Budget Vendite'!AH21*'Budget Vendite'!AH54","v":0},{"$f":"+'Budget Vendite'!AI21*'Budget Vendite'!AI54","v":0},{"$f":"+'Budget Vendite'!AJ21*'Budget Vendite'!AJ54","v":0},{"$f":"+'Budget Vendite'!AK21*'Budget Vendite'!AK54","v":0},{"$f":"+'Budget Vendite'!AL21*'Budget Vendite'!AL54","v":0},{"$f":"+'Budget Vendite'!AM21*'Budget Vendite'!AM54","v":0},{"$f":"+'Budget Vendite'!AN21*'Budget Vendite'!AN54","v":0},{"$f":"+'Budget Vendite'!AO21*'Budget Vendite'!AO54","v":0},{"$f":"+'Budget Vendite'!AP21*'Budget Vendite'!AP54","v":0},{"$f":"+'Budget Vendite'!AQ21*'Budget Vendite'!AQ54","v":0},{"$f":"+'Budget Vendite'!AR21*'Budget Vendite'!AR54","v":0},{"$f":"+'Budget Vendite'!AS21*'Budget Vendite'!AS54","v":0},{"$f":"+'Budget Vendite'!AT21*'Budget Vendite'!AT54","v":0},{"$f":"+'Budget Vendite'!AU21*'Budget Vendite'!AU54","v":0},{"$f":"+'Budget Vendite'!AV21*'Budget Vendite'!AV54","v":0},{"$f":"+'Budget Vendite'!AW21*'Budget Vendite'!AW54","v":0},{"$f":"+'Budget Vendite'!AX21*'Budget Vendite'!AX54","v":0},{"$f":"+'Budget Vendite'!AY21*'Budget Vendite'!AY54","v":0},{"$f":"+'Budget Vendite'!AZ21*'Budget Vendite'!AZ54","v":0},{"$f":"+'Budget Vendite'!BA21*'Budget Vendite'!BA54","v":0},{"$f":"+'Budget Vendite'!BB21*'Budget Vendite'!BB54","v":0},{"$f":"+'Budget Vendite'!BC21*'Budget Vendite'!BC54","v":0},{"$f":"+'Budget Vendite'!BD21*'Budget Vendite'!BD54","v":0},{"$f":"+'Budget Vendite'!BE21*'Budget Vendite'!BE54","v":0},{"$f":"+'Budget Vendite'!BF21*'Budget Vendite'!BF54","v":0},{"$f":"+'Budget Vendite'!BG21*'Budget Vendite'!BG54","v":0},{"$f":"+'Budget Vendite'!BH21*'Budget Vendite'!BH54","v":0},{"$f":"+'Budget Vendite'!BI21*'Budget Vendite'!BI54","v":0},{"$f":"+'Budget Vendite'!BJ21*'Budget Vendite'!BJ54","v":0},{"$f":"+'Budget Vendite'!BK21*'Budget Vendite'!BK54","v":0},{"$f":"+'Budget Vendite'!BL21*'Budget Vendite'!BL54","v":0},{"$f":"+'Budget Vendite'!BM21*'Budget Vendite'!BM54","v":0},{"$f":"+'Budget Vendite'!BN21*'Budget Vendite'!BN54","v":0},{"$f":"+'Budget Vendite'!BO21*'Budget Vendite'!BO54","v":0},{"$f":"+'Budget Vendite'!BP21*'Budget Vendite'!BP54","v":0},{"$f":"+'Budget Vendite'!BQ21*'Budget Vendite'!BQ54","v":0},{"$f":"+'Budget Vendite'!BR21*'Budget Vendite'!BR54","v":0},{"$f":"+'Budget Vendite'!BS21*'Budget Vendite'!BS54","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+IF('Budget Vendite'!F22=0,\"\",'Budget Vendite'!F22)","v":"Linea 10"},{"$f":"+'Budget Vendite'!H22","v":0.22},{"$f":"'Budget Vendite'!J22","v":0},{"$f":"+'Budget Vendite'!L22*'Budget Vendite'!L55","v":0},{"$f":"+'Budget Vendite'!M22*'Budget Vendite'!M55","v":0},{"$f":"+'Budget Vendite'!N22*'Budget Vendite'!N55","v":0},{"$f":"+'Budget Vendite'!O22*'Budget Vendite'!O55","v":0},{"$f":"+'Budget Vendite'!P22*'Budget Vendite'!P55","v":0},{"$f":"+'Budget Vendite'!Q22*'Budget Vendite'!Q55","v":0},{"$f":"+'Budget Vendite'!R22*'Budget Vendite'!R55","v":0},{"$f":"+'Budget Vendite'!S22*'Budget Vendite'!S55","v":0},{"$f":"+'Budget Vendite'!T22*'Budget Vendite'!T55","v":0},{"$f":"+'Budget Vendite'!U22*'Budget Vendite'!U55","v":0},{"$f":"+'Budget Vendite'!V22*'Budget Vendite'!V55","v":0},{"$f":"+'Budget Vendite'!W22*'Budget Vendite'!W55","v":0},{"$f":"+'Budget Vendite'!X22*'Budget Vendite'!X55","v":0},{"$f":"+'Budget Vendite'!Y22*'Budget Vendite'!Y55","v":0},{"$f":"+'Budget Vendite'!Z22*'Budget Vendite'!Z55","v":0},{"$f":"+'Budget Vendite'!AA22*'Budget Vendite'!AA55","v":0},{"$f":"+'Budget Vendite'!AB22*'Budget Vendite'!AB55","v":0},{"$f":"+'Budget Vendite'!AC22*'Budget Vendite'!AC55","v":0},{"$f":"+'Budget Vendite'!AD22*'Budget Vendite'!AD55","v":0},{"$f":"+'Budget Vendite'!AE22*'Budget Vendite'!AE55","v":0},{"$f":"+'Budget Vendite'!AF22*'Budget Vendite'!AF55","v":0},{"$f":"+'Budget Vendite'!AG22*'Budget Vendite'!AG55","v":0},{"$f":"+'Budget Vendite'!AH22*'Budget Vendite'!AH55","v":0},{"$f":"+'Budget Vendite'!AI22*'Budget Vendite'!AI55","v":0},{"$f":"+'Budget Vendite'!AJ22*'Budget Vendite'!AJ55","v":0},{"$f":"+'Budget Vendite'!AK22*'Budget Vendite'!AK55","v":0},{"$f":"+'Budget Vendite'!AL22*'Budget Vendite'!AL55","v":0},{"$f":"+'Budget Vendite'!AM22*'Budget Vendite'!AM55","v":0},{"$f":"+'Budget Vendite'!AN22*'Budget Vendite'!AN55","v":0},{"$f":"+'Budget Vendite'!AO22*'Budget Vendite'!AO55","v":0},{"$f":"+'Budget Vendite'!AP22*'Budget Vendite'!AP55","v":0},{"$f":"+'Budget Vendite'!AQ22*'Budget Vendite'!AQ55","v":0},{"$f":"+'Budget Vendite'!AR22*'Budget Vendite'!AR55","v":0},{"$f":"+'Budget Vendite'!AS22*'Budget Vendite'!AS55","v":0},{"$f":"+'Budget Vendite'!AT22*'Budget Vendite'!AT55","v":0},{"$f":"+'Budget Vendite'!AU22*'Budget Vendite'!AU55","v":0},{"$f":"+'Budget Vendite'!AV22*'Budget Vendite'!AV55","v":0},{"$f":"+'Budget Vendite'!AW22*'Budget Vendite'!AW55","v":0},{"$f":"+'Budget Vendite'!AX22*'Budget Vendite'!AX55","v":0},{"$f":"+'Budget Vendite'!AY22*'Budget Vendite'!AY55","v":0},{"$f":"+'Budget Vendite'!AZ22*'Budget Vendite'!AZ55","v":0},{"$f":"+'Budget Vendite'!BA22*'Budget Vendite'!BA55","v":0},{"$f":"+'Budget Vendite'!BB22*'Budget Vendite'!BB55","v":0},{"$f":"+'Budget Vendite'!BC22*'Budget Vendite'!BC55","v":0},{"$f":"+'Budget Vendite'!BD22*'Budget Vendite'!BD55","v":0},{"$f":"+'Budget Vendite'!BE22*'Budget Vendite'!BE55","v":0},{"$f":"+'Budget Vendite'!BF22*'Budget Vendite'!BF55","v":0},{"$f":"+'Budget Vendite'!BG22*'Budget Vendite'!BG55","v":0},{"$f":"+'Budget Vendite'!BH22*'Budget Vendite'!BH55","v":0},{"$f":"+'Budget Vendite'!BI22*'Budget Vendite'!BI55","v":0},{"$f":"+'Budget Vendite'!BJ22*'Budget Vendite'!BJ55","v":0},{"$f":"+'Budget Vendite'!BK22*'Budget Vendite'!BK55","v":0},{"$f":"+'Budget Vendite'!BL22*'Budget Vendite'!BL55","v":0},{"$f":"+'Budget Vendite'!BM22*'Budget Vendite'!BM55","v":0},{"$f":"+'Budget Vendite'!BN22*'Budget Vendite'!BN55","v":0},{"$f":"+'Budget Vendite'!BO22*'Budget Vendite'!BO55","v":0},{"$f":"+'Budget Vendite'!BP22*'Budget Vendite'!BP55","v":0},{"$f":"+'Budget Vendite'!BQ22*'Budget Vendite'!BQ55","v":0},{"$f":"+'Budget Vendite'!BR22*'Budget Vendite'!BR55","v":0},{"$f":"+'Budget Vendite'!BS22*'Budget Vendite'!BS55","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+IF('Budget Vendite'!F23=0,\"\",'Budget Vendite'!F23)","v":"Linea 11"},{"$f":"+'Budget Vendite'!H23","v":0.22},{"$f":"'Budget Vendite'!J23","v":0},{"$f":"+'Budget Vendite'!L23*'Budget Vendite'!L56","v":0},{"$f":"+'Budget Vendite'!M23*'Budget Vendite'!M56","v":0},{"$f":"+'Budget Vendite'!N23*'Budget Vendite'!N56","v":0},{"$f":"+'Budget Vendite'!O23*'Budget Vendite'!O56","v":0},{"$f":"+'Budget Vendite'!P23*'Budget Vendite'!P56","v":0},{"$f":"+'Budget Vendite'!Q23*'Budget Vendite'!Q56","v":0},{"$f":"+'Budget Vendite'!R23*'Budget Vendite'!R56","v":0},{"$f":"+'Budget Vendite'!S23*'Budget Vendite'!S56","v":0},{"$f":"+'Budget Vendite'!T23*'Budget Vendite'!T56","v":0},{"$f":"+'Budget Vendite'!U23*'Budget Vendite'!U56","v":0},{"$f":"+'Budget Vendite'!V23*'Budget Vendite'!V56","v":0},{"$f":"+'Budget Vendite'!W23*'Budget Vendite'!W56","v":0},{"$f":"+'Budget Vendite'!X23*'Budget Vendite'!X56","v":0},{"$f":"+'Budget Vendite'!Y23*'Budget Vendite'!Y56","v":0},{"$f":"+'Budget Vendite'!Z23*'Budget Vendite'!Z56","v":0},{"$f":"+'Budget Vendite'!AA23*'Budget Vendite'!AA56","v":0},{"$f":"+'Budget Vendite'!AB23*'Budget Vendite'!AB56","v":0},{"$f":"+'Budget Vendite'!AC23*'Budget Vendite'!AC56","v":0},{"$f":"+'Budget Vendite'!AD23*'Budget Vendite'!AD56","v":0},{"$f":"+'Budget Vendite'!AE23*'Budget Vendite'!AE56","v":0},{"$f":"+'Budget Vendite'!AF23*'Budget Vendite'!AF56","v":0},{"$f":"+'Budget Vendite'!AG23*'Budget Vendite'!AG56","v":0},{"$f":"+'Budget Vendite'!AH23*'Budget Vendite'!AH56","v":0},{"$f":"+'Budget Vendite'!AI23*'Budget Vendite'!AI56","v":0},{"$f":"+'Budget Vendite'!AJ23*'Budget Vendite'!AJ56","v":0},{"$f":"+'Budget Vendite'!AK23*'Budget Vendite'!AK56","v":0},{"$f":"+'Budget Vendite'!AL23*'Budget Vendite'!AL56","v":0},{"$f":"+'Budget Vendite'!AM23*'Budget Vendite'!AM56","v":0},{"$f":"+'Budget Vendite'!AN23*'Budget Vendite'!AN56","v":0},{"$f":"+'Budget Vendite'!AO23*'Budget Vendite'!AO56","v":0},{"$f":"+'Budget Vendite'!AP23*'Budget Vendite'!AP56","v":0},{"$f":"+'Budget Vendite'!AQ23*'Budget Vendite'!AQ56","v":0},{"$f":"+'Budget Vendite'!AR23*'Budget Vendite'!AR56","v":0},{"$f":"+'Budget Vendite'!AS23*'Budget Vendite'!AS56","v":0},{"$f":"+'Budget Vendite'!AT23*'Budget Vendite'!AT56","v":0},{"$f":"+'Budget Vendite'!AU23*'Budget Vendite'!AU56","v":0},{"$f":"+'Budget Vendite'!AV23*'Budget Vendite'!AV56","v":0},{"$f":"+'Budget Vendite'!AW23*'Budget Vendite'!AW56","v":0},{"$f":"+'Budget Vendite'!AX23*'Budget Vendite'!AX56","v":0},{"$f":"+'Budget Vendite'!AY23*'Budget Vendite'!AY56","v":0},{"$f":"+'Budget Vendite'!AZ23*'Budget Vendite'!AZ56","v":0},{"$f":"+'Budget Vendite'!BA23*'Budget Vendite'!BA56","v":0},{"$f":"+'Budget Vendite'!BB23*'Budget Vendite'!BB56","v":0},{"$f":"+'Budget Vendite'!BC23*'Budget Vendite'!BC56","v":0},{"$f":"+'Budget Vendite'!BD23*'Budget Vendite'!BD56","v":0},{"$f":"+'Budget Vendite'!BE23*'Budget Vendite'!BE56","v":0},{"$f":"+'Budget Vendite'!BF23*'Budget Vendite'!BF56","v":0},{"$f":"+'Budget Vendite'!BG23*'Budget Vendite'!BG56","v":0},{"$f":"+'Budget Vendite'!BH23*'Budget Vendite'!BH56","v":0},{"$f":"+'Budget Vendite'!BI23*'Budget Vendite'!BI56","v":0},{"$f":"+'Budget Vendite'!BJ23*'Budget Vendite'!BJ56","v":0},{"$f":"+'Budget Vendite'!BK23*'Budget Vendite'!BK56","v":0},{"$f":"+'Budget Vendite'!BL23*'Budget Vendite'!BL56","v":0},{"$f":"+'Budget Vendite'!BM23*'Budget Vendite'!BM56","v":0},{"$f":"+'Budget Vendite'!BN23*'Budget Vendite'!BN56","v":0},{"$f":"+'Budget Vendite'!BO23*'Budget Vendite'!BO56","v":0},{"$f":"+'Budget Vendite'!BP23*'Budget Vendite'!BP56","v":0},{"$f":"+'Budget Vendite'!BQ23*'Budget Vendite'!BQ56","v":0},{"$f":"+'Budget Vendite'!BR23*'Budget Vendite'!BR56","v":0},{"$f":"+'Budget Vendite'!BS23*'Budget Vendite'!BS56","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+IF('Budget Vendite'!F24=0,\"\",'Budget Vendite'!F24)","v":"Linea 12"},{"$f":"+'Budget Vendite'!H24","v":0.22},{"$f":"'Budget Vendite'!J24","v":0},{"$f":"+'Budget Vendite'!L24*'Budget Vendite'!L57","v":0},{"$f":"+'Budget Vendite'!M24*'Budget Vendite'!M57","v":0},{"$f":"+'Budget Vendite'!N24*'Budget Vendite'!N57","v":0},{"$f":"+'Budget Vendite'!O24*'Budget Vendite'!O57","v":0},{"$f":"+'Budget Vendite'!P24*'Budget Vendite'!P57","v":0},{"$f":"+'Budget Vendite'!Q24*'Budget Vendite'!Q57","v":0},{"$f":"+'Budget Vendite'!R24*'Budget Vendite'!R57","v":0},{"$f":"+'Budget Vendite'!S24*'Budget Vendite'!S57","v":0},{"$f":"+'Budget Vendite'!T24*'Budget Vendite'!T57","v":0},{"$f":"+'Budget Vendite'!U24*'Budget Vendite'!U57","v":0},{"$f":"+'Budget Vendite'!V24*'Budget Vendite'!V57","v":0},{"$f":"+'Budget Vendite'!W24*'Budget Vendite'!W57","v":0},{"$f":"+'Budget Vendite'!X24*'Budget Vendite'!X57","v":0},{"$f":"+'Budget Vendite'!Y24*'Budget Vendite'!Y57","v":0},{"$f":"+'Budget Vendite'!Z24*'Budget Vendite'!Z57","v":0},{"$f":"+'Budget Vendite'!AA24*'Budget Vendite'!AA57","v":0},{"$f":"+'Budget Vendite'!AB24*'Budget Vendite'!AB57","v":0},{"$f":"+'Budget Vendite'!AC24*'Budget Vendite'!AC57","v":0},{"$f":"+'Budget Vendite'!AD24*'Budget Vendite'!AD57","v":0},{"$f":"+'Budget Vendite'!AE24*'Budget Vendite'!AE57","v":0},{"$f":"+'Budget Vendite'!AF24*'Budget Vendite'!AF57","v":0},{"$f":"+'Budget Vendite'!AG24*'Budget Vendite'!AG57","v":0},{"$f":"+'Budget Vendite'!AH24*'Budget Vendite'!AH57","v":0},{"$f":"+'Budget Vendite'!AI24*'Budget Vendite'!AI57","v":0},{"$f":"+'Budget Vendite'!AJ24*'Budget Vendite'!AJ57","v":0},{"$f":"+'Budget Vendite'!AK24*'Budget Vendite'!AK57","v":0},{"$f":"+'Budget Vendite'!AL24*'Budget Vendite'!AL57","v":0},{"$f":"+'Budget Vendite'!AM24*'Budget Vendite'!AM57","v":0},{"$f":"+'Budget Vendite'!AN24*'Budget Vendite'!AN57","v":0},{"$f":"+'Budget Vendite'!AO24*'Budget Vendite'!AO57","v":0},{"$f":"+'Budget Vendite'!AP24*'Budget Vendite'!AP57","v":0},{"$f":"+'Budget Vendite'!AQ24*'Budget Vendite'!AQ57","v":0},{"$f":"+'Budget Vendite'!AR24*'Budget Vendite'!AR57","v":0},{"$f":"+'Budget Vendite'!AS24*'Budget Vendite'!AS57","v":0},{"$f":"+'Budget Vendite'!AT24*'Budget Vendite'!AT57","v":0},{"$f":"+'Budget Vendite'!AU24*'Budget Vendite'!AU57","v":0},{"$f":"+'Budget Vendite'!AV24*'Budget Vendite'!AV57","v":0},{"$f":"+'Budget Vendite'!AW24*'Budget Vendite'!AW57","v":0},{"$f":"+'Budget Vendite'!AX24*'Budget Vendite'!AX57","v":0},{"$f":"+'Budget Vendite'!AY24*'Budget Vendite'!AY57","v":0},{"$f":"+'Budget Vendite'!AZ24*'Budget Vendite'!AZ57","v":0},{"$f":"+'Budget Vendite'!BA24*'Budget Vendite'!BA57","v":0},{"$f":"+'Budget Vendite'!BB24*'Budget Vendite'!BB57","v":0},{"$f":"+'Budget Vendite'!BC24*'Budget Vendite'!BC57","v":0},{"$f":"+'Budget Vendite'!BD24*'Budget Vendite'!BD57","v":0},{"$f":"+'Budget Vendite'!BE24*'Budget Vendite'!BE57","v":0},{"$f":"+'Budget Vendite'!BF24*'Budget Vendite'!BF57","v":0},{"$f":"+'Budget Vendite'!BG24*'Budget Vendite'!BG57","v":0},{"$f":"+'Budget Vendite'!BH24*'Budget Vendite'!BH57","v":0},{"$f":"+'Budget Vendite'!BI24*'Budget Vendite'!BI57","v":0},{"$f":"+'Budget Vendite'!BJ24*'Budget Vendite'!BJ57","v":0},{"$f":"+'Budget Vendite'!BK24*'Budget Vendite'!BK57","v":0},{"$f":"+'Budget Vendite'!BL24*'Budget Vendite'!BL57","v":0},{"$f":"+'Budget Vendite'!BM24*'Budget Vendite'!BM57","v":0},{"$f":"+'Budget Vendite'!BN24*'Budget Vendite'!BN57","v":0},{"$f":"+'Budget Vendite'!BO24*'Budget Vendite'!BO57","v":0},{"$f":"+'Budget Vendite'!BP24*'Budget Vendite'!BP57","v":0},{"$f":"+'Budget Vendite'!BQ24*'Budget Vendite'!BQ57","v":0},{"$f":"+'Budget Vendite'!BR24*'Budget Vendite'!BR57","v":0},{"$f":"+'Budget Vendite'!BS24*'Budget Vendite'!BS57","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+IF('Budget Vendite'!F25=0,\"\",'Budget Vendite'!F25)","v":"Linea 13"},{"$f":"+'Budget Vendite'!H25","v":0.22},{"$f":"'Budget Vendite'!J25","v":0},{"$f":"+'Budget Vendite'!L25*'Budget Vendite'!L58","v":0},{"$f":"+'Budget Vendite'!M25*'Budget Vendite'!M58","v":0},{"$f":"+'Budget Vendite'!N25*'Budget Vendite'!N58","v":0},{"$f":"+'Budget Vendite'!O25*'Budget Vendite'!O58","v":0},{"$f":"+'Budget Vendite'!P25*'Budget Vendite'!P58","v":0},{"$f":"+'Budget Vendite'!Q25*'Budget Vendite'!Q58","v":0},{"$f":"+'Budget Vendite'!R25*'Budget Vendite'!R58","v":0},{"$f":"+'Budget Vendite'!S25*'Budget Vendite'!S58","v":0},{"$f":"+'Budget Vendite'!T25*'Budget Vendite'!T58","v":0},{"$f":"+'Budget Vendite'!U25*'Budget Vendite'!U58","v":0},{"$f":"+'Budget Vendite'!V25*'Budget Vendite'!V58","v":0},{"$f":"+'Budget Vendite'!W25*'Budget Vendite'!W58","v":0},{"$f":"+'Budget Vendite'!X25*'Budget Vendite'!X58","v":0},{"$f":"+'Budget Vendite'!Y25*'Budget Vendite'!Y58","v":0},{"$f":"+'Budget Vendite'!Z25*'Budget Vendite'!Z58","v":0},{"$f":"+'Budget Vendite'!AA25*'Budget Vendite'!AA58","v":0},{"$f":"+'Budget Vendite'!AB25*'Budget Vendite'!AB58","v":0},{"$f":"+'Budget Vendite'!AC25*'Budget Vendite'!AC58","v":0},{"$f":"+'Budget Vendite'!AD25*'Budget Vendite'!AD58","v":0},{"$f":"+'Budget Vendite'!AE25*'Budget Vendite'!AE58","v":0},{"$f":"+'Budget Vendite'!AF25*'Budget Vendite'!AF58","v":0},{"$f":"+'Budget Vendite'!AG25*'Budget Vendite'!AG58","v":0},{"$f":"+'Budget Vendite'!AH25*'Budget Vendite'!AH58","v":0},{"$f":"+'Budget Vendite'!AI25*'Budget Vendite'!AI58","v":0},{"$f":"+'Budget Vendite'!AJ25*'Budget Vendite'!AJ58","v":0},{"$f":"+'Budget Vendite'!AK25*'Budget Vendite'!AK58","v":0},{"$f":"+'Budget Vendite'!AL25*'Budget Vendite'!AL58","v":0},{"$f":"+'Budget Vendite'!AM25*'Budget Vendite'!AM58","v":0},{"$f":"+'Budget Vendite'!AN25*'Budget Vendite'!AN58","v":0},{"$f":"+'Budget Vendite'!AO25*'Budget Vendite'!AO58","v":0},{"$f":"+'Budget Vendite'!AP25*'Budget Vendite'!AP58","v":0},{"$f":"+'Budget Vendite'!AQ25*'Budget Vendite'!AQ58","v":0},{"$f":"+'Budget Vendite'!AR25*'Budget Vendite'!AR58","v":0},{"$f":"+'Budget Vendite'!AS25*'Budget Vendite'!AS58","v":0},{"$f":"+'Budget Vendite'!AT25*'Budget Vendite'!AT58","v":0},{"$f":"+'Budget Vendite'!AU25*'Budget Vendite'!AU58","v":0},{"$f":"+'Budget Vendite'!AV25*'Budget Vendite'!AV58","v":0},{"$f":"+'Budget Vendite'!AW25*'Budget Vendite'!AW58","v":0},{"$f":"+'Budget Vendite'!AX25*'Budget Vendite'!AX58","v":0},{"$f":"+'Budget Vendite'!AY25*'Budget Vendite'!AY58","v":0},{"$f":"+'Budget Vendite'!AZ25*'Budget Vendite'!AZ58","v":0},{"$f":"+'Budget Vendite'!BA25*'Budget Vendite'!BA58","v":0},{"$f":"+'Budget Vendite'!BB25*'Budget Vendite'!BB58","v":0},{"$f":"+'Budget Vendite'!BC25*'Budget Vendite'!BC58","v":0},{"$f":"+'Budget Vendite'!BD25*'Budget Vendite'!BD58","v":0},{"$f":"+'Budget Vendite'!BE25*'Budget Vendite'!BE58","v":0},{"$f":"+'Budget Vendite'!BF25*'Budget Vendite'!BF58","v":0},{"$f":"+'Budget Vendite'!BG25*'Budget Vendite'!BG58","v":0},{"$f":"+'Budget Vendite'!BH25*'Budget Vendite'!BH58","v":0},{"$f":"+'Budget Vendite'!BI25*'Budget Vendite'!BI58","v":0},{"$f":"+'Budget Vendite'!BJ25*'Budget Vendite'!BJ58","v":0},{"$f":"+'Budget Vendite'!BK25*'Budget Vendite'!BK58","v":0},{"$f":"+'Budget Vendite'!BL25*'Budget Vendite'!BL58","v":0},{"$f":"+'Budget Vendite'!BM25*'Budget Vendite'!BM58","v":0},{"$f":"+'Budget Vendite'!BN25*'Budget Vendite'!BN58","v":0},{"$f":"+'Budget Vendite'!BO25*'Budget Vendite'!BO58","v":0},{"$f":"+'Budget Vendite'!BP25*'Budget Vendite'!BP58","v":0},{"$f":"+'Budget Vendite'!BQ25*'Budget Vendite'!BQ58","v":0},{"$f":"+'Budget Vendite'!BR25*'Budget Vendite'!BR58","v":0},{"$f":"+'Budget Vendite'!BS25*'Budget Vendite'!BS58","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+IF('Budget Vendite'!F26=0,\"\",'Budget Vendite'!F26)","v":"Linea 14"},{"$f":"+'Budget Vendite'!H26","v":0.22},{"$f":"'Budget Vendite'!J26","v":0},{"$f":"+'Budget Vendite'!L26*'Budget Vendite'!L59","v":0},{"$f":"+'Budget Vendite'!M26*'Budget Vendite'!M59","v":0},{"$f":"+'Budget Vendite'!N26*'Budget Vendite'!N59","v":0},{"$f":"+'Budget Vendite'!O26*'Budget Vendite'!O59","v":0},{"$f":"+'Budget Vendite'!P26*'Budget Vendite'!P59","v":0},{"$f":"+'Budget Vendite'!Q26*'Budget Vendite'!Q59","v":0},{"$f":"+'Budget Vendite'!R26*'Budget Vendite'!R59","v":0},{"$f":"+'Budget Vendite'!S26*'Budget Vendite'!S59","v":0},{"$f":"+'Budget Vendite'!T26*'Budget Vendite'!T59","v":0},{"$f":"+'Budget Vendite'!U26*'Budget Vendite'!U59","v":0},{"$f":"+'Budget Vendite'!V26*'Budget Vendite'!V59","v":0},{"$f":"+'Budget Vendite'!W26*'Budget Vendite'!W59","v":0},{"$f":"+'Budget Vendite'!X26*'Budget Vendite'!X59","v":0},{"$f":"+'Budget Vendite'!Y26*'Budget Vendite'!Y59","v":0},{"$f":"+'Budget Vendite'!Z26*'Budget Vendite'!Z59","v":0},{"$f":"+'Budget Vendite'!AA26*'Budget Vendite'!AA59","v":0},{"$f":"+'Budget Vendite'!AB26*'Budget Vendite'!AB59","v":0},{"$f":"+'Budget Vendite'!AC26*'Budget Vendite'!AC59","v":0},{"$f":"+'Budget Vendite'!AD26*'Budget Vendite'!AD59","v":0},{"$f":"+'Budget Vendite'!AE26*'Budget Vendite'!AE59","v":0},{"$f":"+'Budget Vendite'!AF26*'Budget Vendite'!AF59","v":0},{"$f":"+'Budget Vendite'!AG26*'Budget Vendite'!AG59","v":0},{"$f":"+'Budget Vendite'!AH26*'Budget Vendite'!AH59","v":0},{"$f":"+'Budget Vendite'!AI26*'Budget Vendite'!AI59","v":0},{"$f":"+'Budget Vendite'!AJ26*'Budget Vendite'!AJ59","v":0},{"$f":"+'Budget Vendite'!AK26*'Budget Vendite'!AK59","v":0},{"$f":"+'Budget Vendite'!AL26*'Budget Vendite'!AL59","v":0},{"$f":"+'Budget Vendite'!AM26*'Budget Vendite'!AM59","v":0},{"$f":"+'Budget Vendite'!AN26*'Budget Vendite'!AN59","v":0},{"$f":"+'Budget Vendite'!AO26*'Budget Vendite'!AO59","v":0},{"$f":"+'Budget Vendite'!AP26*'Budget Vendite'!AP59","v":0},{"$f":"+'Budget Vendite'!AQ26*'Budget Vendite'!AQ59","v":0},{"$f":"+'Budget Vendite'!AR26*'Budget Vendite'!AR59","v":0},{"$f":"+'Budget Vendite'!AS26*'Budget Vendite'!AS59","v":0},{"$f":"+'Budget Vendite'!AT26*'Budget Vendite'!AT59","v":0},{"$f":"+'Budget Vendite'!AU26*'Budget Vendite'!AU59","v":0},{"$f":"+'Budget Vendite'!AV26*'Budget Vendite'!AV59","v":0},{"$f":"+'Budget Vendite'!AW26*'Budget Vendite'!AW59","v":0},{"$f":"+'Budget Vendite'!AX26*'Budget Vendite'!AX59","v":0},{"$f":"+'Budget Vendite'!AY26*'Budget Vendite'!AY59","v":0},{"$f":"+'Budget Vendite'!AZ26*'Budget Vendite'!AZ59","v":0},{"$f":"+'Budget Vendite'!BA26*'Budget Vendite'!BA59","v":0},{"$f":"+'Budget Vendite'!BB26*'Budget Vendite'!BB59","v":0},{"$f":"+'Budget Vendite'!BC26*'Budget Vendite'!BC59","v":0},{"$f":"+'Budget Vendite'!BD26*'Budget Vendite'!BD59","v":0},{"$f":"+'Budget Vendite'!BE26*'Budget Vendite'!BE59","v":0},{"$f":"+'Budget Vendite'!BF26*'Budget Vendite'!BF59","v":0},{"$f":"+'Budget Vendite'!BG26*'Budget Vendite'!BG59","v":0},{"$f":"+'Budget Vendite'!BH26*'Budget Vendite'!BH59","v":0},{"$f":"+'Budget Vendite'!BI26*'Budget Vendite'!BI59","v":0},{"$f":"+'Budget Vendite'!BJ26*'Budget Vendite'!BJ59","v":0},{"$f":"+'Budget Vendite'!BK26*'Budget Vendite'!BK59","v":0},{"$f":"+'Budget Vendite'!BL26*'Budget Vendite'!BL59","v":0},{"$f":"+'Budget Vendite'!BM26*'Budget Vendite'!BM59","v":0},{"$f":"+'Budget Vendite'!BN26*'Budget Vendite'!BN59","v":0},{"$f":"+'Budget Vendite'!BO26*'Budget Vendite'!BO59","v":0},{"$f":"+'Budget Vendite'!BP26*'Budget Vendite'!BP59","v":0},{"$f":"+'Budget Vendite'!BQ26*'Budget Vendite'!BQ59","v":0},{"$f":"+'Budget Vendite'!BR26*'Budget Vendite'!BR59","v":0},{"$f":"+'Budget Vendite'!BS26*'Budget Vendite'!BS59","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+IF('Budget Vendite'!F27=0,\"\",'Budget Vendite'!F27)","v":"Linea 15"},{"$f":"+'Budget Vendite'!H27","v":0.22},{"$f":"'Budget Vendite'!J27","v":0},{"$f":"+'Budget Vendite'!L27*'Budget Vendite'!L60","v":0},{"$f":"+'Budget Vendite'!M27*'Budget Vendite'!M60","v":0},{"$f":"+'Budget Vendite'!N27*'Budget Vendite'!N60","v":0},{"$f":"+'Budget Vendite'!O27*'Budget Vendite'!O60","v":0},{"$f":"+'Budget Vendite'!P27*'Budget Vendite'!P60","v":0},{"$f":"+'Budget Vendite'!Q27*'Budget Vendite'!Q60","v":0},{"$f":"+'Budget Vendite'!R27*'Budget Vendite'!R60","v":0},{"$f":"+'Budget Vendite'!S27*'Budget Vendite'!S60","v":0},{"$f":"+'Budget Vendite'!T27*'Budget Vendite'!T60","v":0},{"$f":"+'Budget Vendite'!U27*'Budget Vendite'!U60","v":0},{"$f":"+'Budget Vendite'!V27*'Budget Vendite'!V60","v":0},{"$f":"+'Budget Vendite'!W27*'Budget Vendite'!W60","v":0},{"$f":"+'Budget Vendite'!X27*'Budget Vendite'!X60","v":0},{"$f":"+'Budget Vendite'!Y27*'Budget Vendite'!Y60","v":0},{"$f":"+'Budget Vendite'!Z27*'Budget Vendite'!Z60","v":0},{"$f":"+'Budget Vendite'!AA27*'Budget Vendite'!AA60","v":0},{"$f":"+'Budget Vendite'!AB27*'Budget Vendite'!AB60","v":0},{"$f":"+'Budget Vendite'!AC27*'Budget Vendite'!AC60","v":0},{"$f":"+'Budget Vendite'!AD27*'Budget Vendite'!AD60","v":0},{"$f":"+'Budget Vendite'!AE27*'Budget Vendite'!AE60","v":0},{"$f":"+'Budget Vendite'!AF27*'Budget Vendite'!AF60","v":0},{"$f":"+'Budget Vendite'!AG27*'Budget Vendite'!AG60","v":0},{"$f":"+'Budget Vendite'!AH27*'Budget Vendite'!AH60","v":0},{"$f":"+'Budget Vendite'!AI27*'Budget Vendite'!AI60","v":0},{"$f":"+'Budget Vendite'!AJ27*'Budget Vendite'!AJ60","v":0},{"$f":"+'Budget Vendite'!AK27*'Budget Vendite'!AK60","v":0},{"$f":"+'Budget Vendite'!AL27*'Budget Vendite'!AL60","v":0},{"$f":"+'Budget Vendite'!AM27*'Budget Vendite'!AM60","v":0},{"$f":"+'Budget Vendite'!AN27*'Budget Vendite'!AN60","v":0},{"$f":"+'Budget Vendite'!AO27*'Budget Vendite'!AO60","v":0},{"$f":"+'Budget Vendite'!AP27*'Budget Vendite'!AP60","v":0},{"$f":"+'Budget Vendite'!AQ27*'Budget Vendite'!AQ60","v":0},{"$f":"+'Budget Vendite'!AR27*'Budget Vendite'!AR60","v":0},{"$f":"+'Budget Vendite'!AS27*'Budget Vendite'!AS60","v":0},{"$f":"+'Budget Vendite'!AT27*'Budget Vendite'!AT60","v":0},{"$f":"+'Budget Vendite'!AU27*'Budget Vendite'!AU60","v":0},{"$f":"+'Budget Vendite'!AV27*'Budget Vendite'!AV60","v":0},{"$f":"+'Budget Vendite'!AW27*'Budget Vendite'!AW60","v":0},{"$f":"+'Budget Vendite'!AX27*'Budget Vendite'!AX60","v":0},{"$f":"+'Budget Vendite'!AY27*'Budget Vendite'!AY60","v":0},{"$f":"+'Budget Vendite'!AZ27*'Budget Vendite'!AZ60","v":0},{"$f":"+'Budget Vendite'!BA27*'Budget Vendite'!BA60","v":0},{"$f":"+'Budget Vendite'!BB27*'Budget Vendite'!BB60","v":0},{"$f":"+'Budget Vendite'!BC27*'Budget Vendite'!BC60","v":0},{"$f":"+'Budget Vendite'!BD27*'Budget Vendite'!BD60","v":0},{"$f":"+'Budget Vendite'!BE27*'Budget Vendite'!BE60","v":0},{"$f":"+'Budget Vendite'!BF27*'Budget Vendite'!BF60","v":0},{"$f":"+'Budget Vendite'!BG27*'Budget Vendite'!BG60","v":0},{"$f":"+'Budget Vendite'!BH27*'Budget Vendite'!BH60","v":0},{"$f":"+'Budget Vendite'!BI27*'Budget Vendite'!BI60","v":0},{"$f":"+'Budget Vendite'!BJ27*'Budget Vendite'!BJ60","v":0},{"$f":"+'Budget Vendite'!BK27*'Budget Vendite'!BK60","v":0},{"$f":"+'Budget Vendite'!BL27*'Budget Vendite'!BL60","v":0},{"$f":"+'Budget Vendite'!BM27*'Budget Vendite'!BM60","v":0},{"$f":"+'Budget Vendite'!BN27*'Budget Vendite'!BN60","v":0},{"$f":"+'Budget Vendite'!BO27*'Budget Vendite'!BO60","v":0},{"$f":"+'Budget Vendite'!BP27*'Budget Vendite'!BP60","v":0},{"$f":"+'Budget Vendite'!BQ27*'Budget Vendite'!BQ60","v":0},{"$f":"+'Budget Vendite'!BR27*'Budget Vendite'!BR60","v":0},{"$f":"+'Budget Vendite'!BS27*'Budget Vendite'!BS60","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+IF('Budget Vendite'!F28=0,\"\",'Budget Vendite'!F28)","v":"Linea 16"},{"$f":"+'Budget Vendite'!H28","v":0.22},{"$f":"'Budget Vendite'!J28","v":0},{"$f":"+'Budget Vendite'!L28*'Budget Vendite'!L61","v":0},{"$f":"+'Budget Vendite'!M28*'Budget Vendite'!N61","v":0},{"$f":"+'Budget Vendite'!N28*'Budget Vendite'!N61","v":0},{"$f":"+'Budget Vendite'!O28*'Budget Vendite'!O61","v":0},{"$f":"+'Budget Vendite'!P28*'Budget Vendite'!P61","v":0},{"$f":"+'Budget Vendite'!Q28*'Budget Vendite'!Q61","v":0},{"$f":"+'Budget Vendite'!R28*'Budget Vendite'!R61","v":0},{"$f":"+'Budget Vendite'!S28*'Budget Vendite'!S61","v":0},{"$f":"+'Budget Vendite'!T28*'Budget Vendite'!T61","v":0},{"$f":"+'Budget Vendite'!U28*'Budget Vendite'!U61","v":0},{"$f":"+'Budget Vendite'!V28*'Budget Vendite'!V61","v":0},{"$f":"+'Budget Vendite'!W28*'Budget Vendite'!W61","v":0},{"$f":"+'Budget Vendite'!X28*'Budget Vendite'!X61","v":0},{"$f":"+'Budget Vendite'!Y28*'Budget Vendite'!Y61","v":0},{"$f":"+'Budget Vendite'!Z28*'Budget Vendite'!Z61","v":0},{"$f":"+'Budget Vendite'!AA28*'Budget Vendite'!AA61","v":0},{"$f":"+'Budget Vendite'!AB28*'Budget Vendite'!AB61","v":0},{"$f":"+'Budget Vendite'!AC28*'Budget Vendite'!AC61","v":0},{"$f":"+'Budget Vendite'!AD28*'Budget Vendite'!AD61","v":0},{"$f":"+'Budget Vendite'!AE28*'Budget Vendite'!AE61","v":0},{"$f":"+'Budget Vendite'!AF28*'Budget Vendite'!AF61","v":0},{"$f":"+'Budget Vendite'!AG28*'Budget Vendite'!AG61","v":0},{"$f":"+'Budget Vendite'!AH28*'Budget Vendite'!AH61","v":0},{"$f":"+'Budget Vendite'!AI28*'Budget Vendite'!AI61","v":0},{"$f":"+'Budget Vendite'!AJ28*'Budget Vendite'!AJ61","v":0},{"$f":"+'Budget Vendite'!AK28*'Budget Vendite'!AK61","v":0},{"$f":"+'Budget Vendite'!AL28*'Budget Vendite'!AL61","v":0},{"$f":"+'Budget Vendite'!AM28*'Budget Vendite'!AM61","v":0},{"$f":"+'Budget Vendite'!AN28*'Budget Vendite'!AN61","v":0},{"$f":"+'Budget Vendite'!AO28*'Budget Vendite'!AO61","v":0},{"$f":"+'Budget Vendite'!AP28*'Budget Vendite'!AP61","v":0},{"$f":"+'Budget Vendite'!AQ28*'Budget Vendite'!AQ61","v":0},{"$f":"+'Budget Vendite'!AR28*'Budget Vendite'!AR61","v":0},{"$f":"+'Budget Vendite'!AS28*'Budget Vendite'!AS61","v":0},{"$f":"+'Budget Vendite'!AT28*'Budget Vendite'!AT61","v":0},{"$f":"+'Budget Vendite'!AU28*'Budget Vendite'!AU61","v":0},{"$f":"+'Budget Vendite'!AV28*'Budget Vendite'!AV61","v":0},{"$f":"+'Budget Vendite'!AW28*'Budget Vendite'!AW61","v":0},{"$f":"+'Budget Vendite'!AX28*'Budget Vendite'!AX61","v":0},{"$f":"+'Budget Vendite'!AY28*'Budget Vendite'!AY61","v":0},{"$f":"+'Budget Vendite'!AZ28*'Budget Vendite'!AZ61","v":0},{"$f":"+'Budget Vendite'!BA28*'Budget Vendite'!BA61","v":0},{"$f":"+'Budget Vendite'!BB28*'Budget Vendite'!BB61","v":0},{"$f":"+'Budget Vendite'!BC28*'Budget Vendite'!BC61","v":0},{"$f":"+'Budget Vendite'!BD28*'Budget Vendite'!BD61","v":0},{"$f":"+'Budget Vendite'!BE28*'Budget Vendite'!BE61","v":0},{"$f":"+'Budget Vendite'!BF28*'Budget Vendite'!BF61","v":0},{"$f":"+'Budget Vendite'!BG28*'Budget Vendite'!BG61","v":0},{"$f":"+'Budget Vendite'!BH28*'Budget Vendite'!BH61","v":0},{"$f":"+'Budget Vendite'!BI28*'Budget Vendite'!BI61","v":0},{"$f":"+'Budget Vendite'!BJ28*'Budget Vendite'!BJ61","v":0},{"$f":"+'Budget Vendite'!BK28*'Budget Vendite'!BK61","v":0},{"$f":"+'Budget Vendite'!BL28*'Budget Vendite'!BL61","v":0},{"$f":"+'Budget Vendite'!BM28*'Budget Vendite'!BM61","v":0},{"$f":"+'Budget Vendite'!BN28*'Budget Vendite'!BN61","v":0},{"$f":"+'Budget Vendite'!BO28*'Budget Vendite'!BO61","v":0},{"$f":"+'Budget Vendite'!BP28*'Budget Vendite'!BP61","v":0},{"$f":"+'Budget Vendite'!BQ28*'Budget Vendite'!BQ61","v":0},{"$f":"+'Budget Vendite'!BR28*'Budget Vendite'!BR61","v":0},{"$f":"+'Budget Vendite'!BS28*'Budget Vendite'!BS61","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+IF('Budget Vendite'!F29=0,\"\",'Budget Vendite'!F29)","v":"Linea 17"},{"$f":"+'Budget Vendite'!H29","v":0.22},{"$f":"'Budget Vendite'!J29","v":0},{"$f":"+'Budget Vendite'!L29*'Budget Vendite'!L62","v":0},{"$f":"+'Budget Vendite'!M29*'Budget Vendite'!N62","v":0},{"$f":"+'Budget Vendite'!N29*'Budget Vendite'!N62","v":0},{"$f":"+'Budget Vendite'!O29*'Budget Vendite'!O62","v":0},{"$f":"+'Budget Vendite'!P29*'Budget Vendite'!P62","v":0},{"$f":"+'Budget Vendite'!Q29*'Budget Vendite'!Q62","v":0},{"$f":"+'Budget Vendite'!R29*'Budget Vendite'!R62","v":0},{"$f":"+'Budget Vendite'!S29*'Budget Vendite'!S62","v":0},{"$f":"+'Budget Vendite'!T29*'Budget Vendite'!T62","v":0},{"$f":"+'Budget Vendite'!U29*'Budget Vendite'!U62","v":0},{"$f":"+'Budget Vendite'!V29*'Budget Vendite'!V62","v":0},{"$f":"+'Budget Vendite'!W29*'Budget Vendite'!W62","v":0},{"$f":"+'Budget Vendite'!X29*'Budget Vendite'!X62","v":0},{"$f":"+'Budget Vendite'!Y29*'Budget Vendite'!Y62","v":0},{"$f":"+'Budget Vendite'!Z29*'Budget Vendite'!Z62","v":0},{"$f":"+'Budget Vendite'!AA29*'Budget Vendite'!AA62","v":0},{"$f":"+'Budget Vendite'!AB29*'Budget Vendite'!AB62","v":0},{"$f":"+'Budget Vendite'!AC29*'Budget Vendite'!AC62","v":0},{"$f":"+'Budget Vendite'!AD29*'Budget Vendite'!AD62","v":0},{"$f":"+'Budget Vendite'!AE29*'Budget Vendite'!AE62","v":0},{"$f":"+'Budget Vendite'!AF29*'Budget Vendite'!AF62","v":0},{"$f":"+'Budget Vendite'!AG29*'Budget Vendite'!AG62","v":0},{"$f":"+'Budget Vendite'!AH29*'Budget Vendite'!AH62","v":0},{"$f":"+'Budget Vendite'!AI29*'Budget Vendite'!AI62","v":0},{"$f":"+'Budget Vendite'!AJ29*'Budget Vendite'!AJ62","v":0},{"$f":"+'Budget Vendite'!AK29*'Budget Vendite'!AK62","v":0},{"$f":"+'Budget Vendite'!AL29*'Budget Vendite'!AL62","v":0},{"$f":"+'Budget Vendite'!AM29*'Budget Vendite'!AM62","v":0},{"$f":"+'Budget Vendite'!AN29*'Budget Vendite'!AN62","v":0},{"$f":"+'Budget Vendite'!AO29*'Budget Vendite'!AO62","v":0},{"$f":"+'Budget Vendite'!AP29*'Budget Vendite'!AP62","v":0},{"$f":"+'Budget Vendite'!AQ29*'Budget Vendite'!AQ62","v":0},{"$f":"+'Budget Vendite'!AR29*'Budget Vendite'!AR62","v":0},{"$f":"+'Budget Vendite'!AS29*'Budget Vendite'!AS62","v":0},{"$f":"+'Budget Vendite'!AT29*'Budget Vendite'!AT62","v":0},{"$f":"+'Budget Vendite'!AU29*'Budget Vendite'!AU62","v":0},{"$f":"+'Budget Vendite'!AV29*'Budget Vendite'!AV62","v":0},{"$f":"+'Budget Vendite'!AW29*'Budget Vendite'!AW62","v":0},{"$f":"+'Budget Vendite'!AX29*'Budget Vendite'!AX62","v":0},{"$f":"+'Budget Vendite'!AY29*'Budget Vendite'!AY62","v":0},{"$f":"+'Budget Vendite'!AZ29*'Budget Vendite'!AZ62","v":0},{"$f":"+'Budget Vendite'!BA29*'Budget Vendite'!BA62","v":0},{"$f":"+'Budget Vendite'!BB29*'Budget Vendite'!BB62","v":0},{"$f":"+'Budget Vendite'!BC29*'Budget Vendite'!BC62","v":0},{"$f":"+'Budget Vendite'!BD29*'Budget Vendite'!BD62","v":0},{"$f":"+'Budget Vendite'!BE29*'Budget Vendite'!BE62","v":0},{"$f":"+'Budget Vendite'!BF29*'Budget Vendite'!BF62","v":0},{"$f":"+'Budget Vendite'!BG29*'Budget Vendite'!BG62","v":0},{"$f":"+'Budget Vendite'!BH29*'Budget Vendite'!BH62","v":0},{"$f":"+'Budget Vendite'!BI29*'Budget Vendite'!BI62","v":0},{"$f":"+'Budget Vendite'!BJ29*'Budget Vendite'!BJ62","v":0},{"$f":"+'Budget Vendite'!BK29*'Budget Vendite'!BK62","v":0},{"$f":"+'Budget Vendite'!BL29*'Budget Vendite'!BL62","v":0},{"$f":"+'Budget Vendite'!BM29*'Budget Vendite'!BM62","v":0},{"$f":"+'Budget Vendite'!BN29*'Budget Vendite'!BN62","v":0},{"$f":"+'Budget Vendite'!BO29*'Budget Vendite'!BO62","v":0},{"$f":"+'Budget Vendite'!BP29*'Budget Vendite'!BP62","v":0},{"$f":"+'Budget Vendite'!BQ29*'Budget Vendite'!BQ62","v":0},{"$f":"+'Budget Vendite'!BR29*'Budget Vendite'!BR62","v":0},{"$f":"+'Budget Vendite'!BS29*'Budget Vendite'!BS62","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+IF('Budget Vendite'!F30=0,\"\",'Budget Vendite'!F30)","v":"Linea 18"},{"$f":"+'Budget Vendite'!H30","v":0.22},{"$f":"'Budget Vendite'!J30","v":0},{"$f":"+'Budget Vendite'!L30*'Budget Vendite'!L63","v":0},{"$f":"+'Budget Vendite'!M30*'Budget Vendite'!N63","v":0},{"$f":"+'Budget Vendite'!N30*'Budget Vendite'!N63","v":0},{"$f":"+'Budget Vendite'!O30*'Budget Vendite'!O63","v":0},{"$f":"+'Budget Vendite'!P30*'Budget Vendite'!P63","v":0},{"$f":"+'Budget Vendite'!Q30*'Budget Vendite'!Q63","v":0},{"$f":"+'Budget Vendite'!R30*'Budget Vendite'!R63","v":0},{"$f":"+'Budget Vendite'!S30*'Budget Vendite'!S63","v":0},{"$f":"+'Budget Vendite'!T30*'Budget Vendite'!T63","v":0},{"$f":"+'Budget Vendite'!U30*'Budget Vendite'!U63","v":0},{"$f":"+'Budget Vendite'!V30*'Budget Vendite'!V63","v":0},{"$f":"+'Budget Vendite'!W30*'Budget Vendite'!W63","v":0},{"$f":"+'Budget Vendite'!X30*'Budget Vendite'!X63","v":0},{"$f":"+'Budget Vendite'!Y30*'Budget Vendite'!Y63","v":0},{"$f":"+'Budget Vendite'!Z30*'Budget Vendite'!Z63","v":0},{"$f":"+'Budget Vendite'!AA30*'Budget Vendite'!AA63","v":0},{"$f":"+'Budget Vendite'!AB30*'Budget Vendite'!AB63","v":0},{"$f":"+'Budget Vendite'!AC30*'Budget Vendite'!AC63","v":0},{"$f":"+'Budget Vendite'!AD30*'Budget Vendite'!AD63","v":0},{"$f":"+'Budget Vendite'!AE30*'Budget Vendite'!AE63","v":0},{"$f":"+'Budget Vendite'!AF30*'Budget Vendite'!AF63","v":0},{"$f":"+'Budget Vendite'!AG30*'Budget Vendite'!AG63","v":0},{"$f":"+'Budget Vendite'!AH30*'Budget Vendite'!AH63","v":0},{"$f":"+'Budget Vendite'!AI30*'Budget Vendite'!AI63","v":0},{"$f":"+'Budget Vendite'!AJ30*'Budget Vendite'!AJ63","v":0},{"$f":"+'Budget Vendite'!AK30*'Budget Vendite'!AK63","v":0},{"$f":"+'Budget Vendite'!AL30*'Budget Vendite'!AL63","v":0},{"$f":"+'Budget Vendite'!AM30*'Budget Vendite'!AM63","v":0},{"$f":"+'Budget Vendite'!AN30*'Budget Vendite'!AN63","v":0},{"$f":"+'Budget Vendite'!AO30*'Budget Vendite'!AO63","v":0},{"$f":"+'Budget Vendite'!AP30*'Budget Vendite'!AP63","v":0},{"$f":"+'Budget Vendite'!AQ30*'Budget Vendite'!AQ63","v":0},{"$f":"+'Budget Vendite'!AR30*'Budget Vendite'!AR63","v":0},{"$f":"+'Budget Vendite'!AS30*'Budget Vendite'!AS63","v":0},{"$f":"+'Budget Vendite'!AT30*'Budget Vendite'!AT63","v":0},{"$f":"+'Budget Vendite'!AU30*'Budget Vendite'!AU63","v":0},{"$f":"+'Budget Vendite'!AV30*'Budget Vendite'!AV63","v":0},{"$f":"+'Budget Vendite'!AW30*'Budget Vendite'!AW63","v":0},{"$f":"+'Budget Vendite'!AX30*'Budget Vendite'!AX63","v":0},{"$f":"+'Budget Vendite'!AY30*'Budget Vendite'!AY63","v":0},{"$f":"+'Budget Vendite'!AZ30*'Budget Vendite'!AZ63","v":0},{"$f":"+'Budget Vendite'!BA30*'Budget Vendite'!BA63","v":0},{"$f":"+'Budget Vendite'!BB30*'Budget Vendite'!BB63","v":0},{"$f":"+'Budget Vendite'!BC30*'Budget Vendite'!BC63","v":0},{"$f":"+'Budget Vendite'!BD30*'Budget Vendite'!BD63","v":0},{"$f":"+'Budget Vendite'!BE30*'Budget Vendite'!BE63","v":0},{"$f":"+'Budget Vendite'!BF30*'Budget Vendite'!BF63","v":0},{"$f":"+'Budget Vendite'!BG30*'Budget Vendite'!BG63","v":0},{"$f":"+'Budget Vendite'!BH30*'Budget Vendite'!BH63","v":0},{"$f":"+'Budget Vendite'!BI30*'Budget Vendite'!BI63","v":0},{"$f":"+'Budget Vendite'!BJ30*'Budget Vendite'!BJ63","v":0},{"$f":"+'Budget Vendite'!BK30*'Budget Vendite'!BK63","v":0},{"$f":"+'Budget Vendite'!BL30*'Budget Vendite'!BL63","v":0},{"$f":"+'Budget Vendite'!BM30*'Budget Vendite'!BM63","v":0},{"$f":"+'Budget Vendite'!BN30*'Budget Vendite'!BN63","v":0},{"$f":"+'Budget Vendite'!BO30*'Budget Vendite'!BO63","v":0},{"$f":"+'Budget Vendite'!BP30*'Budget Vendite'!BP63","v":0},{"$f":"+'Budget Vendite'!BQ30*'Budget Vendite'!BQ63","v":0},{"$f":"+'Budget Vendite'!BR30*'Budget Vendite'!BR63","v":0},{"$f":"+'Budget Vendite'!BS30*'Budget Vendite'!BS63","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+IF('Budget Vendite'!F31=0,\"\",'Budget Vendite'!F31)","v":"Linea 19"},{"$f":"+'Budget Vendite'!H31","v":0.22},{"$f":"'Budget Vendite'!J31","v":0},{"$f":"+'Budget Vendite'!L31*'Budget Vendite'!L64","v":0},{"$f":"+'Budget Vendite'!M31*'Budget Vendite'!M64","v":0},{"$f":"+'Budget Vendite'!N31*'Budget Vendite'!N64","v":0},{"$f":"+'Budget Vendite'!O31*'Budget Vendite'!O64","v":0},{"$f":"+'Budget Vendite'!P31*'Budget Vendite'!P64","v":0},{"$f":"+'Budget Vendite'!Q31*'Budget Vendite'!Q64","v":0},{"$f":"+'Budget Vendite'!R31*'Budget Vendite'!R64","v":0},{"$f":"+'Budget Vendite'!S31*'Budget Vendite'!S64","v":0},{"$f":"+'Budget Vendite'!T31*'Budget Vendite'!T64","v":0},{"$f":"+'Budget Vendite'!U31*'Budget Vendite'!U64","v":0},{"$f":"+'Budget Vendite'!V31*'Budget Vendite'!V64","v":0},{"$f":"+'Budget Vendite'!W31*'Budget Vendite'!W64","v":0},{"$f":"+'Budget Vendite'!X31*'Budget Vendite'!X64","v":0},{"$f":"+'Budget Vendite'!Y31*'Budget Vendite'!Y64","v":0},{"$f":"+'Budget Vendite'!Z31*'Budget Vendite'!Z64","v":0},{"$f":"+'Budget Vendite'!AA31*'Budget Vendite'!AA64","v":0},{"$f":"+'Budget Vendite'!AB31*'Budget Vendite'!AB64","v":0},{"$f":"+'Budget Vendite'!AC31*'Budget Vendite'!AC64","v":0},{"$f":"+'Budget Vendite'!AD31*'Budget Vendite'!AD64","v":0},{"$f":"+'Budget Vendite'!AE31*'Budget Vendite'!AE64","v":0},{"$f":"+'Budget Vendite'!AF31*'Budget Vendite'!AF64","v":0},{"$f":"+'Budget Vendite'!AG31*'Budget Vendite'!AG64","v":0},{"$f":"+'Budget Vendite'!AH31*'Budget Vendite'!AH64","v":0},{"$f":"+'Budget Vendite'!AI31*'Budget Vendite'!AI64","v":0},{"$f":"+'Budget Vendite'!AJ31*'Budget Vendite'!AJ64","v":0},{"$f":"+'Budget Vendite'!AK31*'Budget Vendite'!AK64","v":0},{"$f":"+'Budget Vendite'!AL31*'Budget Vendite'!AL64","v":0},{"$f":"+'Budget Vendite'!AM31*'Budget Vendite'!AM64","v":0},{"$f":"+'Budget Vendite'!AN31*'Budget Vendite'!AN64","v":0},{"$f":"+'Budget Vendite'!AO31*'Budget Vendite'!AO64","v":0},{"$f":"+'Budget Vendite'!AP31*'Budget Vendite'!AP64","v":0},{"$f":"+'Budget Vendite'!AQ31*'Budget Vendite'!AQ64","v":0},{"$f":"+'Budget Vendite'!AR31*'Budget Vendite'!AR64","v":0},{"$f":"+'Budget Vendite'!AS31*'Budget Vendite'!AS64","v":0},{"$f":"+'Budget Vendite'!AT31*'Budget Vendite'!AT64","v":0},{"$f":"+'Budget Vendite'!AU31*'Budget Vendite'!AU64","v":0},{"$f":"+'Budget Vendite'!AV31*'Budget Vendite'!AV64","v":0},{"$f":"+'Budget Vendite'!AW31*'Budget Vendite'!AW64","v":0},{"$f":"+'Budget Vendite'!AX31*'Budget Vendite'!AX64","v":0},{"$f":"+'Budget Vendite'!AY31*'Budget Vendite'!AY64","v":0},{"$f":"+'Budget Vendite'!AZ31*'Budget Vendite'!AZ64","v":0},{"$f":"+'Budget Vendite'!BA31*'Budget Vendite'!BA64","v":0},{"$f":"+'Budget Vendite'!BB31*'Budget Vendite'!BB64","v":0},{"$f":"+'Budget Vendite'!BC31*'Budget Vendite'!BC64","v":0},{"$f":"+'Budget Vendite'!BD31*'Budget Vendite'!BD64","v":0},{"$f":"+'Budget Vendite'!BE31*'Budget Vendite'!BE64","v":0},{"$f":"+'Budget Vendite'!BF31*'Budget Vendite'!BF64","v":0},{"$f":"+'Budget Vendite'!BG31*'Budget Vendite'!BG64","v":0},{"$f":"+'Budget Vendite'!BH31*'Budget Vendite'!BH64","v":0},{"$f":"+'Budget Vendite'!BI31*'Budget Vendite'!BI64","v":0},{"$f":"+'Budget Vendite'!BJ31*'Budget Vendite'!BJ64","v":0},{"$f":"+'Budget Vendite'!BK31*'Budget Vendite'!BK64","v":0},{"$f":"+'Budget Vendite'!BL31*'Budget Vendite'!BL64","v":0},{"$f":"+'Budget Vendite'!BM31*'Budget Vendite'!BM64","v":0},{"$f":"+'Budget Vendite'!BN31*'Budget Vendite'!BN64","v":0},{"$f":"+'Budget Vendite'!BO31*'Budget Vendite'!BO64","v":0},{"$f":"+'Budget Vendite'!BP31*'Budget Vendite'!BP64","v":0},{"$f":"+'Budget Vendite'!BQ31*'Budget Vendite'!BQ64","v":0},{"$f":"+'Budget Vendite'!BR31*'Budget Vendite'!BR64","v":0},{"$f":"+'Budget Vendite'!BS31*'Budget Vendite'!BS64","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+IF('Budget Vendite'!F32=0,\"\",'Budget Vendite'!F32)","v":"Linea 20"},{"$f":"+'Budget Vendite'!H32","v":0.22},{"$f":"'Budget Vendite'!J32","v":0},{"$f":"+'Budget Vendite'!L32*'Budget Vendite'!L65","v":0},{"$f":"+'Budget Vendite'!M32*'Budget Vendite'!M65","v":0},{"$f":"+'Budget Vendite'!N32*'Budget Vendite'!N65","v":0},{"$f":"+'Budget Vendite'!O32*'Budget Vendite'!O65","v":0},{"$f":"+'Budget Vendite'!P32*'Budget Vendite'!P65","v":0},{"$f":"+'Budget Vendite'!Q32*'Budget Vendite'!Q65","v":0},{"$f":"+'Budget Vendite'!R32*'Budget Vendite'!R65","v":0},{"$f":"+'Budget Vendite'!S32*'Budget Vendite'!S65","v":0},{"$f":"+'Budget Vendite'!T32*'Budget Vendite'!T65","v":0},{"$f":"+'Budget Vendite'!U32*'Budget Vendite'!U65","v":0},{"$f":"+'Budget Vendite'!V32*'Budget Vendite'!V65","v":0},{"$f":"+'Budget Vendite'!W32*'Budget Vendite'!W65","v":0},{"$f":"+'Budget Vendite'!X32*'Budget Vendite'!X65","v":0},{"$f":"+'Budget Vendite'!Y32*'Budget Vendite'!Y65","v":0},{"$f":"+'Budget Vendite'!Z32*'Budget Vendite'!Z65","v":0},{"$f":"+'Budget Vendite'!AA32*'Budget Vendite'!AA65","v":0},{"$f":"+'Budget Vendite'!AB32*'Budget Vendite'!AB65","v":0},{"$f":"+'Budget Vendite'!AC32*'Budget Vendite'!AC65","v":0},{"$f":"+'Budget Vendite'!AD32*'Budget Vendite'!AD65","v":0},{"$f":"+'Budget Vendite'!AE32*'Budget Vendite'!AE65","v":0},{"$f":"+'Budget Vendite'!AF32*'Budget Vendite'!AF65","v":0},{"$f":"+'Budget Vendite'!AG32*'Budget Vendite'!AG65","v":0},{"$f":"+'Budget Vendite'!AH32*'Budget Vendite'!AH65","v":0},{"$f":"+'Budget Vendite'!AI32*'Budget Vendite'!AI65","v":0},{"$f":"+'Budget Vendite'!AJ32*'Budget Vendite'!AJ65","v":0},{"$f":"+'Budget Vendite'!AK32*'Budget Vendite'!AK65","v":0},{"$f":"+'Budget Vendite'!AL32*'Budget Vendite'!AL65","v":0},{"$f":"+'Budget Vendite'!AM32*'Budget Vendite'!AM65","v":0},{"$f":"+'Budget Vendite'!AN32*'Budget Vendite'!AN65","v":0},{"$f":"+'Budget Vendite'!AO32*'Budget Vendite'!AO65","v":0},{"$f":"+'Budget Vendite'!AP32*'Budget Vendite'!AP65","v":0},{"$f":"+'Budget Vendite'!AQ32*'Budget Vendite'!AQ65","v":0},{"$f":"+'Budget Vendite'!AR32*'Budget Vendite'!AR65","v":0},{"$f":"+'Budget Vendite'!AS32*'Budget Vendite'!AS65","v":0},{"$f":"+'Budget Vendite'!AT32*'Budget Vendite'!AT65","v":0},{"$f":"+'Budget Vendite'!AU32*'Budget Vendite'!AU65","v":0},{"$f":"+'Budget Vendite'!AV32*'Budget Vendite'!AV65","v":0},{"$f":"+'Budget Vendite'!AW32*'Budget Vendite'!AW65","v":0},{"$f":"+'Budget Vendite'!AX32*'Budget Vendite'!AX65","v":0},{"$f":"+'Budget Vendite'!AY32*'Budget Vendite'!AY65","v":0},{"$f":"+'Budget Vendite'!AZ32*'Budget Vendite'!AZ65","v":0},{"$f":"+'Budget Vendite'!BA32*'Budget Vendite'!BA65","v":0},{"$f":"+'Budget Vendite'!BB32*'Budget Vendite'!BB65","v":0},{"$f":"+'Budget Vendite'!BC32*'Budget Vendite'!BC65","v":0},{"$f":"+'Budget Vendite'!BD32*'Budget Vendite'!BD65","v":0},{"$f":"+'Budget Vendite'!BE32*'Budget Vendite'!BE65","v":0},{"$f":"+'Budget Vendite'!BF32*'Budget Vendite'!BF65","v":0},{"$f":"+'Budget Vendite'!BG32*'Budget Vendite'!BG65","v":0},{"$f":"+'Budget Vendite'!BH32*'Budget Vendite'!BH65","v":0},{"$f":"+'Budget Vendite'!BI32*'Budget Vendite'!BI65","v":0},{"$f":"+'Budget Vendite'!BJ32*'Budget Vendite'!BJ65","v":0},{"$f":"+'Budget Vendite'!BK32*'Budget Vendite'!BK65","v":0},{"$f":"+'Budget Vendite'!BL32*'Budget Vendite'!BL65","v":0},{"$f":"+'Budget Vendite'!BM32*'Budget Vendite'!BM65","v":0},{"$f":"+'Budget Vendite'!BN32*'Budget Vendite'!BN65","v":0},{"$f":"+'Budget Vendite'!BO32*'Budget Vendite'!BO65","v":0},{"$f":"+'Budget Vendite'!BP32*'Budget Vendite'!BP65","v":0},{"$f":"+'Budget Vendite'!BQ32*'Budget Vendite'!BQ65","v":0},{"$f":"+'Budget Vendite'!BR32*'Budget Vendite'!BR65","v":0},{"$f":"+'Budget Vendite'!BS32*'Budget Vendite'!BS65","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+IF('Budget Vendite'!F33=0,\"\",'Budget Vendite'!F33)","v":"Linea 21"},{"$f":"+'Budget Vendite'!H33","v":0.22},{"$f":"'Budget Vendite'!J33","v":0},{"$f":"+'Budget Vendite'!L33*'Budget Vendite'!L66","v":0},{"$f":"+'Budget Vendite'!M33*'Budget Vendite'!M66","v":0},{"$f":"+'Budget Vendite'!N33*'Budget Vendite'!N66","v":0},{"$f":"+'Budget Vendite'!O33*'Budget Vendite'!O66","v":0},{"$f":"+'Budget Vendite'!P33*'Budget Vendite'!P66","v":0},{"$f":"+'Budget Vendite'!Q33*'Budget Vendite'!Q66","v":0},{"$f":"+'Budget Vendite'!R33*'Budget Vendite'!R66","v":0},{"$f":"+'Budget Vendite'!S33*'Budget Vendite'!S66","v":0},{"$f":"+'Budget Vendite'!T33*'Budget Vendite'!T66","v":0},{"$f":"+'Budget Vendite'!U33*'Budget Vendite'!U66","v":0},{"$f":"+'Budget Vendite'!V33*'Budget Vendite'!V66","v":0},{"$f":"+'Budget Vendite'!W33*'Budget Vendite'!W66","v":0},{"$f":"+'Budget Vendite'!X33*'Budget Vendite'!X66","v":0},{"$f":"+'Budget Vendite'!Y33*'Budget Vendite'!Y66","v":0},{"$f":"+'Budget Vendite'!Z33*'Budget Vendite'!Z66","v":0},{"$f":"+'Budget Vendite'!AA33*'Budget Vendite'!AA66","v":0},{"$f":"+'Budget Vendite'!AB33*'Budget Vendite'!AB66","v":0},{"$f":"+'Budget Vendite'!AC33*'Budget Vendite'!AC66","v":0},{"$f":"+'Budget Vendite'!AD33*'Budget Vendite'!AD66","v":0},{"$f":"+'Budget Vendite'!AE33*'Budget Vendite'!AE66","v":0},{"$f":"+'Budget Vendite'!AF33*'Budget Vendite'!AF66","v":0},{"$f":"+'Budget Vendite'!AG33*'Budget Vendite'!AG66","v":0},{"$f":"+'Budget Vendite'!AH33*'Budget Vendite'!AH66","v":0},{"$f":"+'Budget Vendite'!AI33*'Budget Vendite'!AI66","v":0},{"$f":"+'Budget Vendite'!AJ33*'Budget Vendite'!AJ66","v":0},{"$f":"+'Budget Vendite'!AK33*'Budget Vendite'!AK66","v":0},{"$f":"+'Budget Vendite'!AL33*'Budget Vendite'!AL66","v":0},{"$f":"+'Budget Vendite'!AM33*'Budget Vendite'!AM66","v":0},{"$f":"+'Budget Vendite'!AN33*'Budget Vendite'!AN66","v":0},{"$f":"+'Budget Vendite'!AO33*'Budget Vendite'!AO66","v":0},{"$f":"+'Budget Vendite'!AP33*'Budget Vendite'!AP66","v":0},{"$f":"+'Budget Vendite'!AQ33*'Budget Vendite'!AQ66","v":0},{"$f":"+'Budget Vendite'!AR33*'Budget Vendite'!AR66","v":0},{"$f":"+'Budget Vendite'!AS33*'Budget Vendite'!AS66","v":0},{"$f":"+'Budget Vendite'!AT33*'Budget Vendite'!AT66","v":0},{"$f":"+'Budget Vendite'!AU33*'Budget Vendite'!AU66","v":0},{"$f":"+'Budget Vendite'!AV33*'Budget Vendite'!AV66","v":0},{"$f":"+'Budget Vendite'!AW33*'Budget Vendite'!AW66","v":0},{"$f":"+'Budget Vendite'!AX33*'Budget Vendite'!AX66","v":0},{"$f":"+'Budget Vendite'!AY33*'Budget Vendite'!AY66","v":0},{"$f":"+'Budget Vendite'!AZ33*'Budget Vendite'!AZ66","v":0},{"$f":"+'Budget Vendite'!BA33*'Budget Vendite'!BA66","v":0},{"$f":"+'Budget Vendite'!BB33*'Budget Vendite'!BB66","v":0},{"$f":"+'Budget Vendite'!BC33*'Budget Vendite'!BC66","v":0},{"$f":"+'Budget Vendite'!BD33*'Budget Vendite'!BD66","v":0},{"$f":"+'Budget Vendite'!BE33*'Budget Vendite'!BE66","v":0},{"$f":"+'Budget Vendite'!BF33*'Budget Vendite'!BF66","v":0},{"$f":"+'Budget Vendite'!BG33*'Budget Vendite'!BG66","v":0},{"$f":"+'Budget Vendite'!BH33*'Budget Vendite'!BH66","v":0},{"$f":"+'Budget Vendite'!BI33*'Budget Vendite'!BI66","v":0},{"$f":"+'Budget Vendite'!BJ33*'Budget Vendite'!BJ66","v":0},{"$f":"+'Budget Vendite'!BK33*'Budget Vendite'!BK66","v":0},{"$f":"+'Budget Vendite'!BL33*'Budget Vendite'!BL66","v":0},{"$f":"+'Budget Vendite'!BM33*'Budget Vendite'!BM66","v":0},{"$f":"+'Budget Vendite'!BN33*'Budget Vendite'!BN66","v":0},{"$f":"+'Budget Vendite'!BO33*'Budget Vendite'!BO66","v":0},{"$f":"+'Budget Vendite'!BP33*'Budget Vendite'!BP66","v":0},{"$f":"+'Budget Vendite'!BQ33*'Budget Vendite'!BQ66","v":0},{"$f":"+'Budget Vendite'!BR33*'Budget Vendite'!BR66","v":0},{"$f":"+'Budget Vendite'!BS33*'Budget Vendite'!BS66","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+IF('Budget Vendite'!F34=0,\"\",'Budget Vendite'!F34)","v":"Linea 22"},{"$f":"+'Budget Vendite'!H34","v":0.22},{"$f":"'Budget Vendite'!J34","v":0},{"$f":"+'Budget Vendite'!L34*'Budget Vendite'!L67","v":0},{"$f":"+'Budget Vendite'!M34*'Budget Vendite'!M67","v":0},{"$f":"+'Budget Vendite'!N34*'Budget Vendite'!N67","v":0},{"$f":"+'Budget Vendite'!O34*'Budget Vendite'!O67","v":0},{"$f":"+'Budget Vendite'!P34*'Budget Vendite'!P67","v":0},{"$f":"+'Budget Vendite'!Q34*'Budget Vendite'!Q67","v":0},{"$f":"+'Budget Vendite'!R34*'Budget Vendite'!R67","v":0},{"$f":"+'Budget Vendite'!S34*'Budget Vendite'!S67","v":0},{"$f":"+'Budget Vendite'!T34*'Budget Vendite'!T67","v":0},{"$f":"+'Budget Vendite'!U34*'Budget Vendite'!U67","v":0},{"$f":"+'Budget Vendite'!V34*'Budget Vendite'!V67","v":0},{"$f":"+'Budget Vendite'!W34*'Budget Vendite'!W67","v":0},{"$f":"+'Budget Vendite'!X34*'Budget Vendite'!X67","v":0},{"$f":"+'Budget Vendite'!Y34*'Budget Vendite'!Y67","v":0},{"$f":"+'Budget Vendite'!Z34*'Budget Vendite'!Z67","v":0},{"$f":"+'Budget Vendite'!AA34*'Budget Vendite'!AA67","v":0},{"$f":"+'Budget Vendite'!AB34*'Budget Vendite'!AB67","v":0},{"$f":"+'Budget Vendite'!AC34*'Budget Vendite'!AC67","v":0},{"$f":"+'Budget Vendite'!AD34*'Budget Vendite'!AD67","v":0},{"$f":"+'Budget Vendite'!AE34*'Budget Vendite'!AE67","v":0},{"$f":"+'Budget Vendite'!AF34*'Budget Vendite'!AF67","v":0},{"$f":"+'Budget Vendite'!AG34*'Budget Vendite'!AG67","v":0},{"$f":"+'Budget Vendite'!AH34*'Budget Vendite'!AH67","v":0},{"$f":"+'Budget Vendite'!AI34*'Budget Vendite'!AI67","v":0},{"$f":"+'Budget Vendite'!AJ34*'Budget Vendite'!AJ67","v":0},{"$f":"+'Budget Vendite'!AK34*'Budget Vendite'!AK67","v":0},{"$f":"+'Budget Vendite'!AL34*'Budget Vendite'!AL67","v":0},{"$f":"+'Budget Vendite'!AM34*'Budget Vendite'!AM67","v":0},{"$f":"+'Budget Vendite'!AN34*'Budget Vendite'!AN67","v":0},{"$f":"+'Budget Vendite'!AO34*'Budget Vendite'!AO67","v":0},{"$f":"+'Budget Vendite'!AP34*'Budget Vendite'!AP67","v":0},{"$f":"+'Budget Vendite'!AQ34*'Budget Vendite'!AQ67","v":0},{"$f":"+'Budget Vendite'!AR34*'Budget Vendite'!AR67","v":0},{"$f":"+'Budget Vendite'!AS34*'Budget Vendite'!AS67","v":0},{"$f":"+'Budget Vendite'!AT34*'Budget Vendite'!AT67","v":0},{"$f":"+'Budget Vendite'!AU34*'Budget Vendite'!AU67","v":0},{"$f":"+'Budget Vendite'!AV34*'Budget Vendite'!AV67","v":0},{"$f":"+'Budget Vendite'!AW34*'Budget Vendite'!AW67","v":0},{"$f":"+'Budget Vendite'!AX34*'Budget Vendite'!AX67","v":0},{"$f":"+'Budget Vendite'!AY34*'Budget Vendite'!AY67","v":0},{"$f":"+'Budget Vendite'!AZ34*'Budget Vendite'!AZ67","v":0},{"$f":"+'Budget Vendite'!BA34*'Budget Vendite'!BA67","v":0},{"$f":"+'Budget Vendite'!BB34*'Budget Vendite'!BB67","v":0},{"$f":"+'Budget Vendite'!BC34*'Budget Vendite'!BC67","v":0},{"$f":"+'Budget Vendite'!BD34*'Budget Vendite'!BD67","v":0},{"$f":"+'Budget Vendite'!BE34*'Budget Vendite'!BE67","v":0},{"$f":"+'Budget Vendite'!BF34*'Budget Vendite'!BF67","v":0},{"$f":"+'Budget Vendite'!BG34*'Budget Vendite'!BG67","v":0},{"$f":"+'Budget Vendite'!BH34*'Budget Vendite'!BH67","v":0},{"$f":"+'Budget Vendite'!BI34*'Budget Vendite'!BI67","v":0},{"$f":"+'Budget Vendite'!BJ34*'Budget Vendite'!BJ67","v":0},{"$f":"+'Budget Vendite'!BK34*'Budget Vendite'!BK67","v":0},{"$f":"+'Budget Vendite'!BL34*'Budget Vendite'!BL67","v":0},{"$f":"+'Budget Vendite'!BM34*'Budget Vendite'!BM67","v":0},{"$f":"+'Budget Vendite'!BN34*'Budget Vendite'!BN67","v":0},{"$f":"+'Budget Vendite'!BO34*'Budget Vendite'!BO67","v":0},{"$f":"+'Budget Vendite'!BP34*'Budget Vendite'!BP67","v":0},{"$f":"+'Budget Vendite'!BQ34*'Budget Vendite'!BQ67","v":0},{"$f":"+'Budget Vendite'!BR34*'Budget Vendite'!BR67","v":0},{"$f":"+'Budget Vendite'!BS34*'Budget Vendite'!BS67","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+IF('Budget Vendite'!F35=0,\"\",'Budget Vendite'!F35)","v":"Linea 23"},{"$f":"+'Budget Vendite'!H35","v":0.22},{"$f":"'Budget Vendite'!J35","v":0},{"$f":"+'Budget Vendite'!L35*'Budget Vendite'!L68","v":0},{"$f":"+'Budget Vendite'!M35*'Budget Vendite'!M68","v":0},{"$f":"+'Budget Vendite'!N35*'Budget Vendite'!N68","v":0},{"$f":"+'Budget Vendite'!O35*'Budget Vendite'!O68","v":0},{"$f":"+'Budget Vendite'!P35*'Budget Vendite'!P68","v":0},{"$f":"+'Budget Vendite'!Q35*'Budget Vendite'!Q68","v":0},{"$f":"+'Budget Vendite'!R35*'Budget Vendite'!R68","v":0},{"$f":"+'Budget Vendite'!S35*'Budget Vendite'!S68","v":0},{"$f":"+'Budget Vendite'!T35*'Budget Vendite'!T68","v":0},{"$f":"+'Budget Vendite'!U35*'Budget Vendite'!U68","v":0},{"$f":"+'Budget Vendite'!V35*'Budget Vendite'!V68","v":0},{"$f":"+'Budget Vendite'!W35*'Budget Vendite'!W68","v":0},{"$f":"+'Budget Vendite'!X35*'Budget Vendite'!X68","v":0},{"$f":"+'Budget Vendite'!Y35*'Budget Vendite'!Y68","v":0},{"$f":"+'Budget Vendite'!Z35*'Budget Vendite'!Z68","v":0},{"$f":"+'Budget Vendite'!AA35*'Budget Vendite'!AA68","v":0},{"$f":"+'Budget Vendite'!AB35*'Budget Vendite'!AB68","v":0},{"$f":"+'Budget Vendite'!AC35*'Budget Vendite'!AC68","v":0},{"$f":"+'Budget Vendite'!AD35*'Budget Vendite'!AD68","v":0},{"$f":"+'Budget Vendite'!AE35*'Budget Vendite'!AE68","v":0},{"$f":"+'Budget Vendite'!AF35*'Budget Vendite'!AF68","v":0},{"$f":"+'Budget Vendite'!AG35*'Budget Vendite'!AG68","v":0},{"$f":"+'Budget Vendite'!AH35*'Budget Vendite'!AH68","v":0},{"$f":"+'Budget Vendite'!AI35*'Budget Vendite'!AI68","v":0},{"$f":"+'Budget Vendite'!AJ35*'Budget Vendite'!AJ68","v":0},{"$f":"+'Budget Vendite'!AK35*'Budget Vendite'!AK68","v":0},{"$f":"+'Budget Vendite'!AL35*'Budget Vendite'!AL68","v":0},{"$f":"+'Budget Vendite'!AM35*'Budget Vendite'!AM68","v":0},{"$f":"+'Budget Vendite'!AN35*'Budget Vendite'!AN68","v":0},{"$f":"+'Budget Vendite'!AO35*'Budget Vendite'!AO68","v":0},{"$f":"+'Budget Vendite'!AP35*'Budget Vendite'!AP68","v":0},{"$f":"+'Budget Vendite'!AQ35*'Budget Vendite'!AQ68","v":0},{"$f":"+'Budget Vendite'!AR35*'Budget Vendite'!AR68","v":0},{"$f":"+'Budget Vendite'!AS35*'Budget Vendite'!AS68","v":0},{"$f":"+'Budget Vendite'!AT35*'Budget Vendite'!AT68","v":0},{"$f":"+'Budget Vendite'!AU35*'Budget Vendite'!AU68","v":0},{"$f":"+'Budget Vendite'!AV35*'Budget Vendite'!AV68","v":0},{"$f":"+'Budget Vendite'!AW35*'Budget Vendite'!AW68","v":0},{"$f":"+'Budget Vendite'!AX35*'Budget Vendite'!AX68","v":0},{"$f":"+'Budget Vendite'!AY35*'Budget Vendite'!AY68","v":0},{"$f":"+'Budget Vendite'!AZ35*'Budget Vendite'!AZ68","v":0},{"$f":"+'Budget Vendite'!BA35*'Budget Vendite'!BA68","v":0},{"$f":"+'Budget Vendite'!BB35*'Budget Vendite'!BB68","v":0},{"$f":"+'Budget Vendite'!BC35*'Budget Vendite'!BC68","v":0},{"$f":"+'Budget Vendite'!BD35*'Budget Vendite'!BD68","v":0},{"$f":"+'Budget Vendite'!BE35*'Budget Vendite'!BE68","v":0},{"$f":"+'Budget Vendite'!BF35*'Budget Vendite'!BF68","v":0},{"$f":"+'Budget Vendite'!BG35*'Budget Vendite'!BG68","v":0},{"$f":"+'Budget Vendite'!BH35*'Budget Vendite'!BH68","v":0},{"$f":"+'Budget Vendite'!BI35*'Budget Vendite'!BI68","v":0},{"$f":"+'Budget Vendite'!BJ35*'Budget Vendite'!BJ68","v":0},{"$f":"+'Budget Vendite'!BK35*'Budget Vendite'!BK68","v":0},{"$f":"+'Budget Vendite'!BL35*'Budget Vendite'!BL68","v":0},{"$f":"+'Budget Vendite'!BM35*'Budget Vendite'!BM68","v":0},{"$f":"+'Budget Vendite'!BN35*'Budget Vendite'!BN68","v":0},{"$f":"+'Budget Vendite'!BO35*'Budget Vendite'!BO68","v":0},{"$f":"+'Budget Vendite'!BP35*'Budget Vendite'!BP68","v":0},{"$f":"+'Budget Vendite'!BQ35*'Budget Vendite'!BQ68","v":0},{"$f":"+'Budget Vendite'!BR35*'Budget Vendite'!BR68","v":0},{"$f":"+'Budget Vendite'!BS35*'Budget Vendite'!BS68","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+IF('Budget Vendite'!F36=0,\"\",'Budget Vendite'!F36)","v":"Linea 24"},{"$f":"+'Budget Vendite'!H36","v":0.22},{"$f":"'Budget Vendite'!J36","v":0},{"$f":"+'Budget Vendite'!L36*'Budget Vendite'!L69","v":0},{"$f":"+'Budget Vendite'!M36*'Budget Vendite'!M69","v":0},{"$f":"+'Budget Vendite'!N36*'Budget Vendite'!N69","v":0},{"$f":"+'Budget Vendite'!O36*'Budget Vendite'!O69","v":0},{"$f":"+'Budget Vendite'!P36*'Budget Vendite'!P69","v":0},{"$f":"+'Budget Vendite'!Q36*'Budget Vendite'!Q69","v":0},{"$f":"+'Budget Vendite'!R36*'Budget Vendite'!R69","v":0},{"$f":"+'Budget Vendite'!S36*'Budget Vendite'!S69","v":0},{"$f":"+'Budget Vendite'!T36*'Budget Vendite'!T69","v":0},{"$f":"+'Budget Vendite'!U36*'Budget Vendite'!U69","v":0},{"$f":"+'Budget Vendite'!V36*'Budget Vendite'!V69","v":0},{"$f":"+'Budget Vendite'!W36*'Budget Vendite'!W69","v":0},{"$f":"+'Budget Vendite'!X36*'Budget Vendite'!X69","v":0},{"$f":"+'Budget Vendite'!Y36*'Budget Vendite'!Y69","v":0},{"$f":"+'Budget Vendite'!Z36*'Budget Vendite'!Z69","v":0},{"$f":"+'Budget Vendite'!AA36*'Budget Vendite'!AA69","v":0},{"$f":"+'Budget Vendite'!AB36*'Budget Vendite'!AB69","v":0},{"$f":"+'Budget Vendite'!AC36*'Budget Vendite'!AC69","v":0},{"$f":"+'Budget Vendite'!AD36*'Budget Vendite'!AD69","v":0},{"$f":"+'Budget Vendite'!AE36*'Budget Vendite'!AE69","v":0},{"$f":"+'Budget Vendite'!AF36*'Budget Vendite'!AF69","v":0},{"$f":"+'Budget Vendite'!AG36*'Budget Vendite'!AG69","v":0},{"$f":"+'Budget Vendite'!AH36*'Budget Vendite'!AH69","v":0},{"$f":"+'Budget Vendite'!AI36*'Budget Vendite'!AI69","v":0},{"$f":"+'Budget Vendite'!AJ36*'Budget Vendite'!AJ69","v":0},{"$f":"+'Budget Vendite'!AK36*'Budget Vendite'!AK69","v":0},{"$f":"+'Budget Vendite'!AL36*'Budget Vendite'!AL69","v":0},{"$f":"+'Budget Vendite'!AM36*'Budget Vendite'!AM69","v":0},{"$f":"+'Budget Vendite'!AN36*'Budget Vendite'!AN69","v":0},{"$f":"+'Budget Vendite'!AO36*'Budget Vendite'!AO69","v":0},{"$f":"+'Budget Vendite'!AP36*'Budget Vendite'!AP69","v":0},{"$f":"+'Budget Vendite'!AQ36*'Budget Vendite'!AQ69","v":0},{"$f":"+'Budget Vendite'!AR36*'Budget Vendite'!AR69","v":0},{"$f":"+'Budget Vendite'!AS36*'Budget Vendite'!AS69","v":0},{"$f":"+'Budget Vendite'!AT36*'Budget Vendite'!AT69","v":0},{"$f":"+'Budget Vendite'!AU36*'Budget Vendite'!AU69","v":0},{"$f":"+'Budget Vendite'!AV36*'Budget Vendite'!AV69","v":0},{"$f":"+'Budget Vendite'!AW36*'Budget Vendite'!AW69","v":0},{"$f":"+'Budget Vendite'!AX36*'Budget Vendite'!AX69","v":0},{"$f":"+'Budget Vendite'!AY36*'Budget Vendite'!AY69","v":0},{"$f":"+'Budget Vendite'!AZ36*'Budget Vendite'!AZ69","v":0},{"$f":"+'Budget Vendite'!BA36*'Budget Vendite'!BA69","v":0},{"$f":"+'Budget Vendite'!BB36*'Budget Vendite'!BB69","v":0},{"$f":"+'Budget Vendite'!BC36*'Budget Vendite'!BC69","v":0},{"$f":"+'Budget Vendite'!BD36*'Budget Vendite'!BD69","v":0},{"$f":"+'Budget Vendite'!BE36*'Budget Vendite'!BE69","v":0},{"$f":"+'Budget Vendite'!BF36*'Budget Vendite'!BF69","v":0},{"$f":"+'Budget Vendite'!BG36*'Budget Vendite'!BG69","v":0},{"$f":"+'Budget Vendite'!BH36*'Budget Vendite'!BH69","v":0},{"$f":"+'Budget Vendite'!BI36*'Budget Vendite'!BI69","v":0},{"$f":"+'Budget Vendite'!BJ36*'Budget Vendite'!BJ69","v":0},{"$f":"+'Budget Vendite'!BK36*'Budget Vendite'!BK69","v":0},{"$f":"+'Budget Vendite'!BL36*'Budget Vendite'!BL69","v":0},{"$f":"+'Budget Vendite'!BM36*'Budget Vendite'!BM69","v":0},{"$f":"+'Budget Vendite'!BN36*'Budget Vendite'!BN69","v":0},{"$f":"+'Budget Vendite'!BO36*'Budget Vendite'!BO69","v":0},{"$f":"+'Budget Vendite'!BP36*'Budget Vendite'!BP69","v":0},{"$f":"+'Budget Vendite'!BQ36*'Budget Vendite'!BQ69","v":0},{"$f":"+'Budget Vendite'!BR36*'Budget Vendite'!BR69","v":0},{"$f":"+'Budget Vendite'!BS36*'Budget Vendite'!BS69","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+IF('Budget Vendite'!F37=0,\"\",'Budget Vendite'!F37)","v":"Linea 25"},{"$f":"+'Budget Vendite'!H37","v":0.22},{"$f":"'Budget Vendite'!J37","v":0},{"$f":"+'Budget Vendite'!L37*'Budget Vendite'!L70","v":0},{"$f":"+'Budget Vendite'!M37*'Budget Vendite'!M70","v":0},{"$f":"+'Budget Vendite'!N37*'Budget Vendite'!N70","v":0},{"$f":"+'Budget Vendite'!O37*'Budget Vendite'!O70","v":0},{"$f":"+'Budget Vendite'!P37*'Budget Vendite'!P70","v":0},{"$f":"+'Budget Vendite'!Q37*'Budget Vendite'!Q70","v":0},{"$f":"+'Budget Vendite'!R37*'Budget Vendite'!R70","v":0},{"$f":"+'Budget Vendite'!S37*'Budget Vendite'!S70","v":0},{"$f":"+'Budget Vendite'!T37*'Budget Vendite'!T70","v":0},{"$f":"+'Budget Vendite'!U37*'Budget Vendite'!U70","v":0},{"$f":"+'Budget Vendite'!V37*'Budget Vendite'!V70","v":0},{"$f":"+'Budget Vendite'!W37*'Budget Vendite'!W70","v":0},{"$f":"+'Budget Vendite'!X37*'Budget Vendite'!X70","v":0},{"$f":"+'Budget Vendite'!Y37*'Budget Vendite'!Y70","v":0},{"$f":"+'Budget Vendite'!Z37*'Budget Vendite'!Z70","v":0},{"$f":"+'Budget Vendite'!AA37*'Budget Vendite'!AA70","v":0},{"$f":"+'Budget Vendite'!AB37*'Budget Vendite'!AB70","v":0},{"$f":"+'Budget Vendite'!AC37*'Budget Vendite'!AC70","v":0},{"$f":"+'Budget Vendite'!AD37*'Budget Vendite'!AD70","v":0},{"$f":"+'Budget Vendite'!AE37*'Budget Vendite'!AE70","v":0},{"$f":"+'Budget Vendite'!AF37*'Budget Vendite'!AF70","v":0},{"$f":"+'Budget Vendite'!AG37*'Budget Vendite'!AG70","v":0},{"$f":"+'Budget Vendite'!AH37*'Budget Vendite'!AH70","v":0},{"$f":"+'Budget Vendite'!AI37*'Budget Vendite'!AI70","v":0},{"$f":"+'Budget Vendite'!AJ37*'Budget Vendite'!AJ70","v":0},{"$f":"+'Budget Vendite'!AK37*'Budget Vendite'!AK70","v":0},{"$f":"+'Budget Vendite'!AL37*'Budget Vendite'!AL70","v":0},{"$f":"+'Budget Vendite'!AM37*'Budget Vendite'!AM70","v":0},{"$f":"+'Budget Vendite'!AN37*'Budget Vendite'!AN70","v":0},{"$f":"+'Budget Vendite'!AO37*'Budget Vendite'!AO70","v":0},{"$f":"+'Budget Vendite'!AP37*'Budget Vendite'!AP70","v":0},{"$f":"+'Budget Vendite'!AQ37*'Budget Vendite'!AQ70","v":0},{"$f":"+'Budget Vendite'!AR37*'Budget Vendite'!AR70","v":0},{"$f":"+'Budget Vendite'!AS37*'Budget Vendite'!AS70","v":0},{"$f":"+'Budget Vendite'!AT37*'Budget Vendite'!AT70","v":0},{"$f":"+'Budget Vendite'!AU37*'Budget Vendite'!AU70","v":0},{"$f":"+'Budget Vendite'!AV37*'Budget Vendite'!AV70","v":0},{"$f":"+'Budget Vendite'!AW37*'Budget Vendite'!AW70","v":0},{"$f":"+'Budget Vendite'!AX37*'Budget Vendite'!AX70","v":0},{"$f":"+'Budget Vendite'!AY37*'Budget Vendite'!AY70","v":0},{"$f":"+'Budget Vendite'!AZ37*'Budget Vendite'!AZ70","v":0},{"$f":"+'Budget Vendite'!BA37*'Budget Vendite'!BA70","v":0},{"$f":"+'Budget Vendite'!BB37*'Budget Vendite'!BB70","v":0},{"$f":"+'Budget Vendite'!BC37*'Budget Vendite'!BC70","v":0},{"$f":"+'Budget Vendite'!BD37*'Budget Vendite'!BD70","v":0},{"$f":"+'Budget Vendite'!BE37*'Budget Vendite'!BE70","v":0},{"$f":"+'Budget Vendite'!BF37*'Budget Vendite'!BF70","v":0},{"$f":"+'Budget Vendite'!BG37*'Budget Vendite'!BG70","v":0},{"$f":"+'Budget Vendite'!BH37*'Budget Vendite'!BH70","v":0},{"$f":"+'Budget Vendite'!BI37*'Budget Vendite'!BI70","v":0},{"$f":"+'Budget Vendite'!BJ37*'Budget Vendite'!BJ70","v":0},{"$f":"+'Budget Vendite'!BK37*'Budget Vendite'!BK70","v":0},{"$f":"+'Budget Vendite'!BL37*'Budget Vendite'!BL70","v":0},{"$f":"+'Budget Vendite'!BM37*'Budget Vendite'!BM70","v":0},{"$f":"+'Budget Vendite'!BN37*'Budget Vendite'!BN70","v":0},{"$f":"+'Budget Vendite'!BO37*'Budget Vendite'!BO70","v":0},{"$f":"+'Budget Vendite'!BP37*'Budget Vendite'!BP70","v":0},{"$f":"+'Budget Vendite'!BQ37*'Budget Vendite'!BQ70","v":0},{"$f":"+'Budget Vendite'!BR37*'Budget Vendite'!BR70","v":0},{"$f":"+'Budget Vendite'!BS37*'Budget Vendite'!BS70","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+IF('Budget Vendite'!F38=0,\"\",'Budget Vendite'!F38)","v":"Linea 26"},{"$f":"+'Budget Vendite'!H38","v":0.22},{"$f":"'Budget Vendite'!J38","v":0},{"$f":"+'Budget Vendite'!L38*'Budget Vendite'!L71","v":0},{"$f":"+'Budget Vendite'!M38*'Budget Vendite'!M71","v":0},{"$f":"+'Budget Vendite'!N38*'Budget Vendite'!N71","v":0},{"$f":"+'Budget Vendite'!O38*'Budget Vendite'!O71","v":0},{"$f":"+'Budget Vendite'!P38*'Budget Vendite'!P71","v":0},{"$f":"+'Budget Vendite'!Q38*'Budget Vendite'!Q71","v":0},{"$f":"+'Budget Vendite'!R38*'Budget Vendite'!R71","v":0},{"$f":"+'Budget Vendite'!S38*'Budget Vendite'!S71","v":0},{"$f":"+'Budget Vendite'!T38*'Budget Vendite'!T71","v":0},{"$f":"+'Budget Vendite'!U38*'Budget Vendite'!U71","v":0},{"$f":"+'Budget Vendite'!V38*'Budget Vendite'!V71","v":0},{"$f":"+'Budget Vendite'!W38*'Budget Vendite'!W71","v":0},{"$f":"+'Budget Vendite'!X38*'Budget Vendite'!X71","v":0},{"$f":"+'Budget Vendite'!Y38*'Budget Vendite'!Y71","v":0},{"$f":"+'Budget Vendite'!Z38*'Budget Vendite'!Z71","v":0},{"$f":"+'Budget Vendite'!AA38*'Budget Vendite'!AA71","v":0},{"$f":"+'Budget Vendite'!AB38*'Budget Vendite'!AB71","v":0},{"$f":"+'Budget Vendite'!AC38*'Budget Vendite'!AC71","v":0},{"$f":"+'Budget Vendite'!AD38*'Budget Vendite'!AD71","v":0},{"$f":"+'Budget Vendite'!AE38*'Budget Vendite'!AE71","v":0},{"$f":"+'Budget Vendite'!AF38*'Budget Vendite'!AF71","v":0},{"$f":"+'Budget Vendite'!AG38*'Budget Vendite'!AG71","v":0},{"$f":"+'Budget Vendite'!AH38*'Budget Vendite'!AH71","v":0},{"$f":"+'Budget Vendite'!AI38*'Budget Vendite'!AI71","v":0},{"$f":"+'Budget Vendite'!AJ38*'Budget Vendite'!AJ71","v":0},{"$f":"+'Budget Vendite'!AK38*'Budget Vendite'!AK71","v":0},{"$f":"+'Budget Vendite'!AL38*'Budget Vendite'!AL71","v":0},{"$f":"+'Budget Vendite'!AM38*'Budget Vendite'!AM71","v":0},{"$f":"+'Budget Vendite'!AN38*'Budget Vendite'!AN71","v":0},{"$f":"+'Budget Vendite'!AO38*'Budget Vendite'!AO71","v":0},{"$f":"+'Budget Vendite'!AP38*'Budget Vendite'!AP71","v":0},{"$f":"+'Budget Vendite'!AQ38*'Budget Vendite'!AQ71","v":0},{"$f":"+'Budget Vendite'!AR38*'Budget Vendite'!AR71","v":0},{"$f":"+'Budget Vendite'!AS38*'Budget Vendite'!AS71","v":0},{"$f":"+'Budget Vendite'!AT38*'Budget Vendite'!AT71","v":0},{"$f":"+'Budget Vendite'!AU38*'Budget Vendite'!AU71","v":0},{"$f":"+'Budget Vendite'!AV38*'Budget Vendite'!AV71","v":0},{"$f":"+'Budget Vendite'!AW38*'Budget Vendite'!AW71","v":0},{"$f":"+'Budget Vendite'!AX38*'Budget Vendite'!AX71","v":0},{"$f":"+'Budget Vendite'!AY38*'Budget Vendite'!AY71","v":0},{"$f":"+'Budget Vendite'!AZ38*'Budget Vendite'!AZ71","v":0},{"$f":"+'Budget Vendite'!BA38*'Budget Vendite'!BA71","v":0},{"$f":"+'Budget Vendite'!BB38*'Budget Vendite'!BB71","v":0},{"$f":"+'Budget Vendite'!BC38*'Budget Vendite'!BC71","v":0},{"$f":"+'Budget Vendite'!BD38*'Budget Vendite'!BD71","v":0},{"$f":"+'Budget Vendite'!BE38*'Budget Vendite'!BE71","v":0},{"$f":"+'Budget Vendite'!BF38*'Budget Vendite'!BF71","v":0},{"$f":"+'Budget Vendite'!BG38*'Budget Vendite'!BG71","v":0},{"$f":"+'Budget Vendite'!BH38*'Budget Vendite'!BH71","v":0},{"$f":"+'Budget Vendite'!BI38*'Budget Vendite'!BI71","v":0},{"$f":"+'Budget Vendite'!BJ38*'Budget Vendite'!BJ71","v":0},{"$f":"+'Budget Vendite'!BK38*'Budget Vendite'!BK71","v":0},{"$f":"+'Budget Vendite'!BL38*'Budget Vendite'!BL71","v":0},{"$f":"+'Budget Vendite'!BM38*'Budget Vendite'!BM71","v":0},{"$f":"+'Budget Vendite'!BN38*'Budget Vendite'!BN71","v":0},{"$f":"+'Budget Vendite'!BO38*'Budget Vendite'!BO71","v":0},{"$f":"+'Budget Vendite'!BP38*'Budget Vendite'!BP71","v":0},{"$f":"+'Budget Vendite'!BQ38*'Budget Vendite'!BQ71","v":0},{"$f":"+'Budget Vendite'!BR38*'Budget Vendite'!BR71","v":0},{"$f":"+'Budget Vendite'!BS38*'Budget Vendite'!BS71","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+IF('Budget Vendite'!F39=0,\"\",'Budget Vendite'!F39)","v":"Linea 27"},{"$f":"+'Budget Vendite'!H39","v":0.22},{"$f":"'Budget Vendite'!J39","v":0},{"$f":"+'Budget Vendite'!L39*'Budget Vendite'!L72","v":0},{"$f":"+'Budget Vendite'!M39*'Budget Vendite'!M72","v":0},{"$f":"+'Budget Vendite'!N39*'Budget Vendite'!N72","v":0},{"$f":"+'Budget Vendite'!O39*'Budget Vendite'!O72","v":0},{"$f":"+'Budget Vendite'!P39*'Budget Vendite'!P72","v":0},{"$f":"+'Budget Vendite'!Q39*'Budget Vendite'!Q72","v":0},{"$f":"+'Budget Vendite'!R39*'Budget Vendite'!R72","v":0},{"$f":"+'Budget Vendite'!S39*'Budget Vendite'!S72","v":0},{"$f":"+'Budget Vendite'!T39*'Budget Vendite'!T72","v":0},{"$f":"+'Budget Vendite'!U39*'Budget Vendite'!U72","v":0},{"$f":"+'Budget Vendite'!V39*'Budget Vendite'!V72","v":0},{"$f":"+'Budget Vendite'!W39*'Budget Vendite'!W72","v":0},{"$f":"+'Budget Vendite'!X39*'Budget Vendite'!X72","v":0},{"$f":"+'Budget Vendite'!Y39*'Budget Vendite'!Y72","v":0},{"$f":"+'Budget Vendite'!Z39*'Budget Vendite'!Z72","v":0},{"$f":"+'Budget Vendite'!AA39*'Budget Vendite'!AA72","v":0},{"$f":"+'Budget Vendite'!AB39*'Budget Vendite'!AB72","v":0},{"$f":"+'Budget Vendite'!AC39*'Budget Vendite'!AC72","v":0},{"$f":"+'Budget Vendite'!AD39*'Budget Vendite'!AD72","v":0},{"$f":"+'Budget Vendite'!AE39*'Budget Vendite'!AE72","v":0},{"$f":"+'Budget Vendite'!AF39*'Budget Vendite'!AF72","v":0},{"$f":"+'Budget Vendite'!AG39*'Budget Vendite'!AG72","v":0},{"$f":"+'Budget Vendite'!AH39*'Budget Vendite'!AH72","v":0},{"$f":"+'Budget Vendite'!AI39*'Budget Vendite'!AI72","v":0},{"$f":"+'Budget Vendite'!AJ39*'Budget Vendite'!AJ72","v":0},{"$f":"+'Budget Vendite'!AK39*'Budget Vendite'!AK72","v":0},{"$f":"+'Budget Vendite'!AL39*'Budget Vendite'!AL72","v":0},{"$f":"+'Budget Vendite'!AM39*'Budget Vendite'!AM72","v":0},{"$f":"+'Budget Vendite'!AN39*'Budget Vendite'!AN72","v":0},{"$f":"+'Budget Vendite'!AO39*'Budget Vendite'!AO72","v":0},{"$f":"+'Budget Vendite'!AP39*'Budget Vendite'!AP72","v":0},{"$f":"+'Budget Vendite'!AQ39*'Budget Vendite'!AQ72","v":0},{"$f":"+'Budget Vendite'!AR39*'Budget Vendite'!AR72","v":0},{"$f":"+'Budget Vendite'!AS39*'Budget Vendite'!AS72","v":0},{"$f":"+'Budget Vendite'!AT39*'Budget Vendite'!AT72","v":0},{"$f":"+'Budget Vendite'!AU39*'Budget Vendite'!AU72","v":0},{"$f":"+'Budget Vendite'!AV39*'Budget Vendite'!AV72","v":0},{"$f":"+'Budget Vendite'!AW39*'Budget Vendite'!AW72","v":0},{"$f":"+'Budget Vendite'!AX39*'Budget Vendite'!AX72","v":0},{"$f":"+'Budget Vendite'!AY39*'Budget Vendite'!AY72","v":0},{"$f":"+'Budget Vendite'!AZ39*'Budget Vendite'!AZ72","v":0},{"$f":"+'Budget Vendite'!BA39*'Budget Vendite'!BA72","v":0},{"$f":"+'Budget Vendite'!BB39*'Budget Vendite'!BB72","v":0},{"$f":"+'Budget Vendite'!BC39*'Budget Vendite'!BC72","v":0},{"$f":"+'Budget Vendite'!BD39*'Budget Vendite'!BD72","v":0},{"$f":"+'Budget Vendite'!BE39*'Budget Vendite'!BE72","v":0},{"$f":"+'Budget Vendite'!BF39*'Budget Vendite'!BF72","v":0},{"$f":"+'Budget Vendite'!BG39*'Budget Vendite'!BG72","v":0},{"$f":"+'Budget Vendite'!BH39*'Budget Vendite'!BH72","v":0},{"$f":"+'Budget Vendite'!BI39*'Budget Vendite'!BI72","v":0},{"$f":"+'Budget Vendite'!BJ39*'Budget Vendite'!BJ72","v":0},{"$f":"+'Budget Vendite'!BK39*'Budget Vendite'!BK72","v":0},{"$f":"+'Budget Vendite'!BL39*'Budget Vendite'!BL72","v":0},{"$f":"+'Budget Vendite'!BM39*'Budget Vendite'!BM72","v":0},{"$f":"+'Budget Vendite'!BN39*'Budget Vendite'!BN72","v":0},{"$f":"+'Budget Vendite'!BO39*'Budget Vendite'!BO72","v":0},{"$f":"+'Budget Vendite'!BP39*'Budget Vendite'!BP72","v":0},{"$f":"+'Budget Vendite'!BQ39*'Budget Vendite'!BQ72","v":0},{"$f":"+'Budget Vendite'!BR39*'Budget Vendite'!BR72","v":0},{"$f":"+'Budget Vendite'!BS39*'Budget Vendite'!BS72","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+IF('Budget Vendite'!F40=0,\"\",'Budget Vendite'!F40)","v":"Linea 28"},{"$f":"+'Budget Vendite'!H40","v":0.22},{"$f":"'Budget Vendite'!J40","v":0},{"$f":"+'Budget Vendite'!L40*'Budget Vendite'!L73","v":0},{"$f":"+'Budget Vendite'!M40*'Budget Vendite'!M73","v":0},{"$f":"+'Budget Vendite'!N40*'Budget Vendite'!N73","v":0},{"$f":"+'Budget Vendite'!O40*'Budget Vendite'!O73","v":0},{"$f":"+'Budget Vendite'!P40*'Budget Vendite'!P73","v":0},{"$f":"+'Budget Vendite'!Q40*'Budget Vendite'!Q73","v":0},{"$f":"+'Budget Vendite'!R40*'Budget Vendite'!R73","v":0},{"$f":"+'Budget Vendite'!S40*'Budget Vendite'!S73","v":0},{"$f":"+'Budget Vendite'!T40*'Budget Vendite'!T73","v":0},{"$f":"+'Budget Vendite'!U40*'Budget Vendite'!U73","v":0},{"$f":"+'Budget Vendite'!V40*'Budget Vendite'!V73","v":0},{"$f":"+'Budget Vendite'!W40*'Budget Vendite'!W73","v":0},{"$f":"+'Budget Vendite'!X40*'Budget Vendite'!X73","v":0},{"$f":"+'Budget Vendite'!Y40*'Budget Vendite'!Y73","v":0},{"$f":"+'Budget Vendite'!Z40*'Budget Vendite'!Z73","v":0},{"$f":"+'Budget Vendite'!AA40*'Budget Vendite'!AA73","v":0},{"$f":"+'Budget Vendite'!AB40*'Budget Vendite'!AB73","v":0},{"$f":"+'Budget Vendite'!AC40*'Budget Vendite'!AC73","v":0},{"$f":"+'Budget Vendite'!AD40*'Budget Vendite'!AD73","v":0},{"$f":"+'Budget Vendite'!AE40*'Budget Vendite'!AE73","v":0},{"$f":"+'Budget Vendite'!AF40*'Budget Vendite'!AF73","v":0},{"$f":"+'Budget Vendite'!AG40*'Budget Vendite'!AG73","v":0},{"$f":"+'Budget Vendite'!AH40*'Budget Vendite'!AH73","v":0},{"$f":"+'Budget Vendite'!AI40*'Budget Vendite'!AI73","v":0},{"$f":"+'Budget Vendite'!AJ40*'Budget Vendite'!AJ73","v":0},{"$f":"+'Budget Vendite'!AK40*'Budget Vendite'!AK73","v":0},{"$f":"+'Budget Vendite'!AL40*'Budget Vendite'!AL73","v":0},{"$f":"+'Budget Vendite'!AM40*'Budget Vendite'!AM73","v":0},{"$f":"+'Budget Vendite'!AN40*'Budget Vendite'!AN73","v":0},{"$f":"+'Budget Vendite'!AO40*'Budget Vendite'!AO73","v":0},{"$f":"+'Budget Vendite'!AP40*'Budget Vendite'!AP73","v":0},{"$f":"+'Budget Vendite'!AQ40*'Budget Vendite'!AQ73","v":0},{"$f":"+'Budget Vendite'!AR40*'Budget Vendite'!AR73","v":0},{"$f":"+'Budget Vendite'!AS40*'Budget Vendite'!AS73","v":0},{"$f":"+'Budget Vendite'!AT40*'Budget Vendite'!AT73","v":0},{"$f":"+'Budget Vendite'!AU40*'Budget Vendite'!AU73","v":0},{"$f":"+'Budget Vendite'!AV40*'Budget Vendite'!AV73","v":0},{"$f":"+'Budget Vendite'!AW40*'Budget Vendite'!AW73","v":0},{"$f":"+'Budget Vendite'!AX40*'Budget Vendite'!AX73","v":0},{"$f":"+'Budget Vendite'!AY40*'Budget Vendite'!AY73","v":0},{"$f":"+'Budget Vendite'!AZ40*'Budget Vendite'!AZ73","v":0},{"$f":"+'Budget Vendite'!BA40*'Budget Vendite'!BA73","v":0},{"$f":"+'Budget Vendite'!BB40*'Budget Vendite'!BB73","v":0},{"$f":"+'Budget Vendite'!BC40*'Budget Vendite'!BC73","v":0},{"$f":"+'Budget Vendite'!BD40*'Budget Vendite'!BD73","v":0},{"$f":"+'Budget Vendite'!BE40*'Budget Vendite'!BE73","v":0},{"$f":"+'Budget Vendite'!BF40*'Budget Vendite'!BF73","v":0},{"$f":"+'Budget Vendite'!BG40*'Budget Vendite'!BG73","v":0},{"$f":"+'Budget Vendite'!BH40*'Budget Vendite'!BH73","v":0},{"$f":"+'Budget Vendite'!BI40*'Budget Vendite'!BI73","v":0},{"$f":"+'Budget Vendite'!BJ40*'Budget Vendite'!BJ73","v":0},{"$f":"+'Budget Vendite'!BK40*'Budget Vendite'!BK73","v":0},{"$f":"+'Budget Vendite'!BL40*'Budget Vendite'!BL73","v":0},{"$f":"+'Budget Vendite'!BM40*'Budget Vendite'!BM73","v":0},{"$f":"+'Budget Vendite'!BN40*'Budget Vendite'!BN73","v":0},{"$f":"+'Budget Vendite'!BO40*'Budget Vendite'!BO73","v":0},{"$f":"+'Budget Vendite'!BP40*'Budget Vendite'!BP73","v":0},{"$f":"+'Budget Vendite'!BQ40*'Budget Vendite'!BQ73","v":0},{"$f":"+'Budget Vendite'!BR40*'Budget Vendite'!BR73","v":0},{"$f":"+'Budget Vendite'!BS40*'Budget Vendite'!BS73","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+IF('Budget Vendite'!F41=0,\"\",'Budget Vendite'!F41)","v":"Linea 29"},{"$f":"+'Budget Vendite'!H41","v":0.22},{"$f":"'Budget Vendite'!J41","v":0},{"$f":"+'Budget Vendite'!L41*'Budget Vendite'!L74","v":0},{"$f":"+'Budget Vendite'!M41*'Budget Vendite'!M74","v":0},{"$f":"+'Budget Vendite'!N41*'Budget Vendite'!N74","v":0},{"$f":"+'Budget Vendite'!O41*'Budget Vendite'!O74","v":0},{"$f":"+'Budget Vendite'!P41*'Budget Vendite'!P74","v":0},{"$f":"+'Budget Vendite'!Q41*'Budget Vendite'!Q74","v":0},{"$f":"+'Budget Vendite'!R41*'Budget Vendite'!R74","v":0},{"$f":"+'Budget Vendite'!S41*'Budget Vendite'!S74","v":0},{"$f":"+'Budget Vendite'!T41*'Budget Vendite'!T74","v":0},{"$f":"+'Budget Vendite'!U41*'Budget Vendite'!U74","v":0},{"$f":"+'Budget Vendite'!V41*'Budget Vendite'!V74","v":0},{"$f":"+'Budget Vendite'!W41*'Budget Vendite'!W74","v":0},{"$f":"+'Budget Vendite'!X41*'Budget Vendite'!X74","v":0},{"$f":"+'Budget Vendite'!Y41*'Budget Vendite'!Y74","v":0},{"$f":"+'Budget Vendite'!Z41*'Budget Vendite'!Z74","v":0},{"$f":"+'Budget Vendite'!AA41*'Budget Vendite'!AA74","v":0},{"$f":"+'Budget Vendite'!AB41*'Budget Vendite'!AB74","v":0},{"$f":"+'Budget Vendite'!AC41*'Budget Vendite'!AC74","v":0},{"$f":"+'Budget Vendite'!AD41*'Budget Vendite'!AD74","v":0},{"$f":"+'Budget Vendite'!AE41*'Budget Vendite'!AE74","v":0},{"$f":"+'Budget Vendite'!AF41*'Budget Vendite'!AF74","v":0},{"$f":"+'Budget Vendite'!AG41*'Budget Vendite'!AG74","v":0},{"$f":"+'Budget Vendite'!AH41*'Budget Vendite'!AH74","v":0},{"$f":"+'Budget Vendite'!AI41*'Budget Vendite'!AI74","v":0},{"$f":"+'Budget Vendite'!AJ41*'Budget Vendite'!AJ74","v":0},{"$f":"+'Budget Vendite'!AK41*'Budget Vendite'!AK74","v":0},{"$f":"+'Budget Vendite'!AL41*'Budget Vendite'!AL74","v":0},{"$f":"+'Budget Vendite'!AM41*'Budget Vendite'!AM74","v":0},{"$f":"+'Budget Vendite'!AN41*'Budget Vendite'!AN74","v":0},{"$f":"+'Budget Vendite'!AO41*'Budget Vendite'!AO74","v":0},{"$f":"+'Budget Vendite'!AP41*'Budget Vendite'!AP74","v":0},{"$f":"+'Budget Vendite'!AQ41*'Budget Vendite'!AQ74","v":0},{"$f":"+'Budget Vendite'!AR41*'Budget Vendite'!AR74","v":0},{"$f":"+'Budget Vendite'!AS41*'Budget Vendite'!AS74","v":0},{"$f":"+'Budget Vendite'!AT41*'Budget Vendite'!AT74","v":0},{"$f":"+'Budget Vendite'!AU41*'Budget Vendite'!AU74","v":0},{"$f":"+'Budget Vendite'!AV41*'Budget Vendite'!AV74","v":0},{"$f":"+'Budget Vendite'!AW41*'Budget Vendite'!AW74","v":0},{"$f":"+'Budget Vendite'!AX41*'Budget Vendite'!AX74","v":0},{"$f":"+'Budget Vendite'!AY41*'Budget Vendite'!AY74","v":0},{"$f":"+'Budget Vendite'!AZ41*'Budget Vendite'!AZ74","v":0},{"$f":"+'Budget Vendite'!BA41*'Budget Vendite'!BA74","v":0},{"$f":"+'Budget Vendite'!BB41*'Budget Vendite'!BB74","v":0},{"$f":"+'Budget Vendite'!BC41*'Budget Vendite'!BC74","v":0},{"$f":"+'Budget Vendite'!BD41*'Budget Vendite'!BD74","v":0},{"$f":"+'Budget Vendite'!BE41*'Budget Vendite'!BE74","v":0},{"$f":"+'Budget Vendite'!BF41*'Budget Vendite'!BF74","v":0},{"$f":"+'Budget Vendite'!BG41*'Budget Vendite'!BG74","v":0},{"$f":"+'Budget Vendite'!BH41*'Budget Vendite'!BH74","v":0},{"$f":"+'Budget Vendite'!BI41*'Budget Vendite'!BI74","v":0},{"$f":"+'Budget Vendite'!BJ41*'Budget Vendite'!BJ74","v":0},{"$f":"+'Budget Vendite'!BK41*'Budget Vendite'!BK74","v":0},{"$f":"+'Budget Vendite'!BL41*'Budget Vendite'!BL74","v":0},{"$f":"+'Budget Vendite'!BM41*'Budget Vendite'!BM74","v":0},{"$f":"+'Budget Vendite'!BN41*'Budget Vendite'!BN74","v":0},{"$f":"+'Budget Vendite'!BO41*'Budget Vendite'!BO74","v":0},{"$f":"+'Budget Vendite'!BP41*'Budget Vendite'!BP74","v":0},{"$f":"+'Budget Vendite'!BQ41*'Budget Vendite'!BQ74","v":0},{"$f":"+'Budget Vendite'!BR41*'Budget Vendite'!BR74","v":0},{"$f":"+'Budget Vendite'!BS41*'Budget Vendite'!BS74","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+IF('Budget Vendite'!F42=0,\"\",'Budget Vendite'!F42)","v":"Linea 30"},{"$f":"+'Budget Vendite'!H42","v":0.22},{"$f":"'Budget Vendite'!J42","v":0},{"$f":"+'Budget Vendite'!L42*'Budget Vendite'!L75","v":0},{"$f":"+'Budget Vendite'!M42*'Budget Vendite'!M75","v":0},{"$f":"+'Budget Vendite'!N42*'Budget Vendite'!N75","v":0},{"$f":"+'Budget Vendite'!O42*'Budget Vendite'!O75","v":0},{"$f":"+'Budget Vendite'!P42*'Budget Vendite'!P75","v":0},{"$f":"+'Budget Vendite'!Q42*'Budget Vendite'!Q75","v":0},{"$f":"+'Budget Vendite'!R42*'Budget Vendite'!R75","v":0},{"$f":"+'Budget Vendite'!S42*'Budget Vendite'!S75","v":0},{"$f":"+'Budget Vendite'!T42*'Budget Vendite'!T75","v":0},{"$f":"+'Budget Vendite'!U42*'Budget Vendite'!U75","v":0},{"$f":"+'Budget Vendite'!V42*'Budget Vendite'!V75","v":0},{"$f":"+'Budget Vendite'!W42*'Budget Vendite'!W75","v":0},{"$f":"+'Budget Vendite'!X42*'Budget Vendite'!X75","v":0},{"$f":"+'Budget Vendite'!Y42*'Budget Vendite'!Y75","v":0},{"$f":"+'Budget Vendite'!Z42*'Budget Vendite'!Z75","v":0},{"$f":"+'Budget Vendite'!AA42*'Budget Vendite'!AA75","v":0},{"$f":"+'Budget Vendite'!AB42*'Budget Vendite'!AB75","v":0},{"$f":"+'Budget Vendite'!AC42*'Budget Vendite'!AC75","v":0},{"$f":"+'Budget Vendite'!AD42*'Budget Vendite'!AD75","v":0},{"$f":"+'Budget Vendite'!AE42*'Budget Vendite'!AE75","v":0},{"$f":"+'Budget Vendite'!AF42*'Budget Vendite'!AF75","v":0},{"$f":"+'Budget Vendite'!AG42*'Budget Vendite'!AG75","v":0},{"$f":"+'Budget Vendite'!AH42*'Budget Vendite'!AH75","v":0},{"$f":"+'Budget Vendite'!AI42*'Budget Vendite'!AI75","v":0},{"$f":"+'Budget Vendite'!AJ42*'Budget Vendite'!AJ75","v":0},{"$f":"+'Budget Vendite'!AK42*'Budget Vendite'!AK75","v":0},{"$f":"+'Budget Vendite'!AL42*'Budget Vendite'!AL75","v":0},{"$f":"+'Budget Vendite'!AM42*'Budget Vendite'!AM75","v":0},{"$f":"+'Budget Vendite'!AN42*'Budget Vendite'!AN75","v":0},{"$f":"+'Budget Vendite'!AO42*'Budget Vendite'!AO75","v":0},{"$f":"+'Budget Vendite'!AP42*'Budget Vendite'!AP75","v":0},{"$f":"+'Budget Vendite'!AQ42*'Budget Vendite'!AQ75","v":0},{"$f":"+'Budget Vendite'!AR42*'Budget Vendite'!AR75","v":0},{"$f":"+'Budget Vendite'!AS42*'Budget Vendite'!AS75","v":0},{"$f":"+'Budget Vendite'!AT42*'Budget Vendite'!AT75","v":0},{"$f":"+'Budget Vendite'!AU42*'Budget Vendite'!AU75","v":0},{"$f":"+'Budget Vendite'!AV42*'Budget Vendite'!AV75","v":0},{"$f":"+'Budget Vendite'!AW42*'Budget Vendite'!AW75","v":0},{"$f":"+'Budget Vendite'!AX42*'Budget Vendite'!AX75","v":0},{"$f":"+'Budget Vendite'!AY42*'Budget Vendite'!AY75","v":0},{"$f":"+'Budget Vendite'!AZ42*'Budget Vendite'!AZ75","v":0},{"$f":"+'Budget Vendite'!BA42*'Budget Vendite'!BA75","v":0},{"$f":"+'Budget Vendite'!BB42*'Budget Vendite'!BB75","v":0},{"$f":"+'Budget Vendite'!BC42*'Budget Vendite'!BC75","v":0},{"$f":"+'Budget Vendite'!BD42*'Budget Vendite'!BD75","v":0},{"$f":"+'Budget Vendite'!BE42*'Budget Vendite'!BE75","v":0},{"$f":"+'Budget Vendite'!BF42*'Budget Vendite'!BF75","v":0},{"$f":"+'Budget Vendite'!BG42*'Budget Vendite'!BG75","v":0},{"$f":"+'Budget Vendite'!BH42*'Budget Vendite'!BH75","v":0},{"$f":"+'Budget Vendite'!BI42*'Budget Vendite'!BI75","v":0},{"$f":"+'Budget Vendite'!BJ42*'Budget Vendite'!BJ75","v":0},{"$f":"+'Budget Vendite'!BK42*'Budget Vendite'!BK75","v":0},{"$f":"+'Budget Vendite'!BL42*'Budget Vendite'!BL75","v":0},{"$f":"+'Budget Vendite'!BM42*'Budget Vendite'!BM75","v":0},{"$f":"+'Budget Vendite'!BN42*'Budget Vendite'!BN75","v":0},{"$f":"+'Budget Vendite'!BO42*'Budget Vendite'!BO75","v":0},{"$f":"+'Budget Vendite'!BP42*'Budget Vendite'!BP75","v":0},{"$f":"+'Budget Vendite'!BQ42*'Budget Vendite'!BQ75","v":0},{"$f":"+'Budget Vendite'!BR42*'Budget Vendite'!BR75","v":0},{"$f":"+'Budget Vendite'!BS42*'Budget Vendite'!BS75","v":0},null,null,0,0,0,0,0]
[]
[null,null,null,null,null,"Totale",null,null,{"$f":"SUM(I14:I43)","v":18500},18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,{"$f":"SUM(BP14:BP43)","v":18500},null,null,{"$f":"+SUM(I45:T45)","v":222000},{"$f":"+SUM(U45:AF45)","v":222000},{"$f":"+SUM(AG45:AR45)","v":222000},{"$f":"+SUM(AS45:BD45)","v":222000},{"$f":"+SUM(BE45:BP45)","v":222000}]
[]
[]
[null,null,null,null,"Iva a Debito"]
[null,null,null,null,null,null,null,null,{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"},null,null,{"$f":"+YEAR(T49)","v":2017},{"$f":"+YEAR(AF49)","v":2018},{"$f":"+YEAR(AR49)","v":2019},{"$f":"+YEAR(BD49)","v":2020},{"$f":"+YEAR(BO49)","v":2021}]
[null,null,null,null,null,{"$f":"+F14","v":"Linea 1"},null,null,{"$f":"+I14*$G14","v":220},220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,{"$f":"+AO14*$G14","v":220},220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,null,null,{"$f":"+SUM(I50:T50)","v":2640},{"$f":"+SUM(U50:AF50)","v":2640},{"$f":"+SUM(AG50:AR50)","v":2640},{"$f":"+SUM(AS50:BD50)","v":2640},{"$f":"+SUM(BE50:BP50)","v":2640}]
[null,null,null,null,null,{"$f":"+F15","v":"Linea 2"},null,null,{"$f":"+I15*$G15","v":880},880,880,880,880,880,880,880,880,880,880,880,880,880,880,880,880,880,880,880,880,880,880,880,880,880,880,880,880,880,880,880,880,880,880,880,880,880,880,880,880,880,880,880,880,880,880,880,880,880,880,880,880,880,880,880,880,880,880,880,null,null,{"$f":"+SUM(I51:T51)","v":10560},{"$f":"+SUM(U51:AF51)","v":10560},{"$f":"+SUM(AG51:AR51)","v":10560},{"$f":"+SUM(AS51:BD51)","v":10560},{"$f":"+SUM(BE51:BP51)","v":10560}]
[null,null,null,null,null,{"$f":"+F16","v":"Linea 3"},null,null,{"$f":"+I16*$G16","v":330},330,330,330,330,330,330,330,330,330,330,330,330,330,330,330,330,330,330,330,330,330,330,330,330,330,330,330,330,330,330,330,330,330,330,330,330,330,330,330,330,330,330,330,330,330,330,330,330,330,330,330,330,330,330,330,330,330,330,330,null,null,{"$f":"+SUM(I52:T52)","v":3960},{"$f":"+SUM(U52:AF52)","v":3960},{"$f":"+SUM(AG52:AR52)","v":3960},{"$f":"+SUM(AS52:BD52)","v":3960},{"$f":"+SUM(BE52:BP52)","v":3960}]
[null,null,null,null,null,{"$f":"+F17","v":"Linea 4"},null,null,{"$f":"+I17*$G17","v":2640},2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,2640,null,null,{"$f":"+SUM(I53:T53)","v":31680},{"$f":"+SUM(U53:AF53)","v":31680},{"$f":"+SUM(AG53:AR53)","v":31680},{"$f":"+SUM(AS53:BD53)","v":31680},{"$f":"+SUM(BE53:BP53)","v":31680}]
[null,null,null,null,null,"Linea 5",null,null,{"$f":"+I18*$G18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 6",null,null,{"$f":"+I19*$G19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 7",null,null,{"$f":"+I20*$G20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 8",null,null,{"$f":"+I21*$G21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 9",null,null,{"$f":"+I22*$G22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 10",null,null,{"$f":"+I23*$G23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 11",null,null,{"$f":"+I24*$G24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 12",null,null,{"$f":"+I25*$G25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 13",null,null,{"$f":"+I26*$G26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 14",null,null,{"$f":"+I27*$G27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 15",null,null,{"$f":"+I28*$G28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 16",null,null,{"$f":"+I29*$G29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 17",null,null,{"$f":"+I30*$G30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 18",null,null,{"$f":"+I31*$G31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 19",null,null,{"$f":"+I32*$G32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 20",null,null,{"$f":"+I33*$G33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 21",null,null,{"$f":"+I34*$G34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 22",null,null,{"$f":"+I35*$G35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 23",null,null,{"$f":"+I36*$G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 24",null,null,{"$f":"+I37*$G37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 25",null,null,{"$f":"+I38*$G38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 26",null,null,{"$f":"+I39*$G39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 27",null,null,{"$f":"+I40*$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 28",null,null,{"$f":"+I41*$G41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 29",null,null,{"$f":"+I42*$G42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 30",null,null,{"$f":"+I43*$G43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[]
[null,null,null,null,null,"Totale",null,null,{"$f":"SUM(I50:I80)","v":4070},{"$f":"SUM(J50:J80)","v":4070},4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,null,null,{"$f":"+SUM(I81:T81)","v":48840},{"$f":"+SUM(U81:AF81)","v":48840},{"$f":"+SUM(AG81:AR81)","v":48840},{"$f":"+SUM(AS81:BD81)","v":48840},{"$f":"+SUM(BE81:BP81)","v":48840}]
[]
[]
[null,null,null,null,"Crediti Commerciali"]
[null,null,null,null,null,null,null,null,{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"},null,null,{"$f":"+YEAR(T85)","v":2017},{"$f":"+YEAR(AF85)","v":2018},{"$f":"+YEAR(AR85)","v":2019},{"$f":"+YEAR(BD85)","v":2020},{"$f":"+YEAR(BO85)","v":2021}]
[null,null,null,null,null,{"$f":"+F50","v":"Linea 1"},null,null,{"$f":"+IF(H14=0,0,(I14+I50))","v":0},{"$f":"+IF(H14=0,0,+IF(H14=30,(I14+I50),(SUM(I14:J14)+SUM(I50:J50))))","v":0},{"$f":"+IF($H14=0,0,+IF($EC9=30,(J14+J50),+IF($H14=60,(SUM(J14:K14)+SUM(J50:K50)),(SUM(I14:K14)+SUM(I50:K50)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF($H14=0,0,+IF($EC9=30,(AP14+AP50),+IF($H14=60,(SUM(AP14:AQ14)+SUM(AP50:AQ50)),(SUM(AO14:AQ14)+SUM(AO50:AQ50)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+T86","v":0},{"$f":"+AF86","v":0},{"$f":"+AR86","v":0},{"$f":"+BD86","v":0},{"$f":"+BP86","v":0}]
[null,null,null,null,null,{"$f":"+F51","v":"Linea 2"},null,null,{"$f":"+IF(H15=0,0,(I15+I51))","v":0},{"$f":"+IF(H15=0,0,+IF(H15=30,(I15+I51),(SUM(I15:J15)+SUM(I51:J51))))","v":0},{"$f":"+IF($H15=0,0,+IF($EC11=30,(J15+J51),+IF($H15=60,(SUM(J15:K15)+SUM(J51:K51)),(SUM(I15:K15)+SUM(I51:K51)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF($H15=0,0,+IF($EC11=30,(AP15+AP51),+IF($H15=60,(SUM(AP15:AQ15)+SUM(AP51:AQ51)),(SUM(AO15:AQ15)+SUM(AO51:AQ51)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+T87","v":0},{"$f":"+AF87","v":0},{"$f":"+AR87","v":0},{"$f":"+BD87","v":0},{"$f":"+BP87","v":0}]
[null,null,null,null,null,{"$f":"+F52","v":"Linea 3"},null,null,{"$f":"+IF(H16=0,0,(I16+I52))","v":0},{"$f":"+IF(H16=0,0,+IF(H16=30,(I16+I52),(SUM(I16:J16)+SUM(I52:J52))))","v":0},{"$f":"+IF($H16=0,0,+IF($EC13=30,(J16+J52),+IF($H16=60,(SUM(J16:K16)+SUM(J52:K52)),(SUM(I16:K16)+SUM(I52:K52)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF($H16=0,0,+IF($EC13=30,(AP16+AP52),+IF($H16=60,(SUM(AP16:AQ16)+SUM(AP52:AQ52)),(SUM(AO16:AQ16)+SUM(AO52:AQ52)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+T88","v":0},{"$f":"+AF88","v":0},{"$f":"+AR88","v":0},{"$f":"+BD88","v":0},{"$f":"+BP88","v":0}]
[null,null,null,null,null,{"$f":"+F53","v":"Linea 4"},null,null,{"$f":"+IF(H17=0,0,(I17+I53))","v":0},{"$f":"+IF(H17=0,0,+IF(H17=30,(I17+I53),(SUM(I17:J17)+SUM(I53:J53))))","v":0},{"$f":"+IF($H17=0,0,+IF($EC14=30,(J17+J53),+IF($H17=60,(SUM(J17:K17)+SUM(J53:K53)),(SUM(I17:K17)+SUM(I53:K53)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+T89","v":0},{"$f":"+AF89","v":0},{"$f":"+AR89","v":0},{"$f":"+BD89","v":0},{"$f":"+BP89","v":0}]
[null,null,null,null,null,"Linea 5",null,null,0,0,{"$f":"+IF($H18=0,0,+IF($EC15=30,(J18+J54),+IF($H18=60,(SUM(J18:K18)+SUM(J54:K54)),(SUM(I18:K18)+SUM(I54:K54)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 6",null,null,0,0,{"$f":"+IF($H19=0,0,+IF($EC16=30,(J19+J55),+IF($H19=60,(SUM(J19:K19)+SUM(J55:K55)),(SUM(I19:K19)+SUM(I55:K55)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 7",null,null,0,0,{"$f":"+IF($H20=0,0,+IF($EC17=30,(J20+J56),+IF($H20=60,(SUM(J20:K20)+SUM(J56:K56)),(SUM(I20:K20)+SUM(I56:K56)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 8",null,null,0,0,{"$f":"+IF($H21=0,0,+IF($EC18=30,(J21+J57),+IF($H21=60,(SUM(J21:K21)+SUM(J57:K57)),(SUM(I21:K21)+SUM(I57:K57)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 9",null,null,0,0,{"$f":"+IF($H22=0,0,+IF($EC19=30,(J22+J58),+IF($H22=60,(SUM(J22:K22)+SUM(J58:K58)),(SUM(I22:K22)+SUM(I58:K58)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 10",null,null,0,0,{"$f":"+IF($H23=0,0,+IF($EC20=30,(J23+J59),+IF($H23=60,(SUM(J23:K23)+SUM(J59:K59)),(SUM(I23:K23)+SUM(I59:K59)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 11",null,null,0,0,{"$f":"+IF($H24=0,0,+IF($EC21=30,(J24+J60),+IF($H24=60,(SUM(J24:K24)+SUM(J60:K60)),(SUM(I24:K24)+SUM(I60:K60)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 12",null,null,0,0,{"$f":"+IF($H25=0,0,+IF($EC22=30,(J25+J61),+IF($H25=60,(SUM(J25:K25)+SUM(J61:K61)),(SUM(I25:K25)+SUM(I61:K61)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 13",null,null,0,0,{"$f":"+IF($H26=0,0,+IF($EC23=30,(J26+J62),+IF($H26=60,(SUM(J26:K26)+SUM(J62:K62)),(SUM(I26:K26)+SUM(I62:K62)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 14",null,null,0,0,{"$f":"+IF($H27=0,0,+IF($EC24=30,(J27+J63),+IF($H27=60,(SUM(J27:K27)+SUM(J63:K63)),(SUM(I27:K27)+SUM(I63:K63)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 15",null,null,0,0,{"$f":"+IF($H28=0,0,+IF($EC25=30,(J28+J64),+IF($H28=60,(SUM(J28:K28)+SUM(J64:K64)),(SUM(I28:K28)+SUM(I64:K64)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 16",null,null,0,0,{"$f":"+IF($H29=0,0,+IF($EC26=30,(J29+J65),+IF($H29=60,(SUM(J29:K29)+SUM(J65:K65)),(SUM(I29:K29)+SUM(I65:K65)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 17",null,null,0,0,{"$f":"+IF($H30=0,0,+IF($EC27=30,(J30+J66),+IF($H30=60,(SUM(J30:K30)+SUM(J66:K66)),(SUM(I30:K30)+SUM(I66:K66)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 18",null,null,0,0,{"$f":"+IF($H31=0,0,+IF($EC28=30,(J31+J67),+IF($H31=60,(SUM(J31:K31)+SUM(J67:K67)),(SUM(I31:K31)+SUM(I67:K67)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 19",null,null,0,0,{"$f":"+IF($H32=0,0,+IF($EC29=30,(J32+J68),+IF($H32=60,(SUM(J32:K32)+SUM(J68:K68)),(SUM(I32:K32)+SUM(I68:K68)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 20",null,null,0,0,{"$f":"+IF($H33=0,0,+IF($EC30=30,(J33+J69),+IF($H33=60,(SUM(J33:K33)+SUM(J69:K69)),(SUM(I33:K33)+SUM(I69:K69)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 21",null,null,0,0,{"$f":"+IF($H34=0,0,+IF($EC31=30,(J34+J70),+IF($H34=60,(SUM(J34:K34)+SUM(J70:K70)),(SUM(I34:K34)+SUM(I70:K70)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 22",null,null,0,0,{"$f":"+IF($H35=0,0,+IF($EC32=30,(J35+J71),+IF($H35=60,(SUM(J35:K35)+SUM(J71:K71)),(SUM(I35:K35)+SUM(I71:K71)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 23",null,null,0,0,{"$f":"+IF($H36=0,0,+IF($EC33=30,(J36+J72),+IF($H36=60,(SUM(J36:K36)+SUM(J72:K72)),(SUM(I36:K36)+SUM(I72:K72)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 24",null,null,0,0,{"$f":"+IF($H37=0,0,+IF($EC34=30,(J37+J73),+IF($H37=60,(SUM(J37:K37)+SUM(J73:K73)),(SUM(I37:K37)+SUM(I73:K73)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 25",null,null,0,0,{"$f":"+IF($H38=0,0,+IF($EC35=30,(J38+J74),+IF($H38=60,(SUM(J38:K38)+SUM(J74:K74)),(SUM(I38:K38)+SUM(I74:K74)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 26",null,null,0,0,{"$f":"+IF($H39=0,0,+IF($EC36=30,(J39+J75),+IF($H39=60,(SUM(J39:K39)+SUM(J75:K75)),(SUM(I39:K39)+SUM(I75:K75)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 27",null,null,0,0,{"$f":"+IF($H40=0,0,+IF($EC37=30,(J40+J76),+IF($H40=60,(SUM(J40:K40)+SUM(J76:K76)),(SUM(I40:K40)+SUM(I76:K76)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 28",null,null,0,0,{"$f":"+IF($H41=0,0,+IF($EC38=30,(J41+J77),+IF($H41=60,(SUM(J41:K41)+SUM(J77:K77)),(SUM(I41:K41)+SUM(I77:K77)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 29",null,null,0,0,{"$f":"+IF($H42=0,0,+IF($EC39=30,(J42+J78),+IF($H42=60,(SUM(J42:K42)+SUM(J78:K78)),(SUM(I42:K42)+SUM(I78:K78)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 30",null,null,{"$f":"+IF(H43=0,0,(I43+I79))","v":0},{"$f":"+IF(H43=0,0,+IF(H43=30,(I43+I79),(SUM(I43:J43)+SUM(I79:J79))))","v":0},{"$f":"+IF($H43=0,0,+IF($EC40=30,(J43+J79),+IF($H43=60,(SUM(J43:K43)+SUM(J79:K79)),(SUM(I43:K43)+SUM(I79:K79)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF($H43=0,0,+IF($EC40=30,(AP43+AP79),+IF($H43=60,(SUM(AP43:AQ43)+SUM(AP79:AQ79)),(SUM(AO43:AQ43)+SUM(AO79:AQ79)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[]
[null,null,null,null,null,"Totale",null,null,{"$f":"+SUM(I86:I115)","v":0},{"$f":"+SUM(J86:J115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+SUM(I117:T117)","v":0},{"$f":"+SUM(U117:AF117)","v":0},{"$f":"+SUM(AG117:AR117)","v":0},{"$f":"+SUM(AS117:BD117)","v":0},{"$f":"+SUM(BE117:BP117)","v":0}]
[]
[]
[null,null,null,null,"Incassi"]
[null,null,null,null,null,null,null,null,{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"},null,null,{"$f":"+YEAR(T121)","v":2017},{"$f":"+YEAR(AF121)","v":2018},{"$f":"+YEAR(AR121)","v":2019},{"$f":"+YEAR(BD121)","v":2020},{"$f":"+YEAR(BO121)","v":2021}]
[null,null,null,null,null,{"$f":"+F14","v":"Linea 1"},null,null,{"$f":"+I14+I50-I86","v":1220},{"$f":"+J14+J50-J86+I86","v":1220},1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,{"$f":"+AP14+AP50-AP86+AO86","v":1220},1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,null,null,{"$f":"+SUM(I122:T122)","v":14640},{"$f":"+SUM(U122:AF122)","v":14640},{"$f":"+SUM(AG122:AR122)","v":14640},{"$f":"+SUM(AS122:BD122)","v":14640},{"$f":"+SUM(BE122:BP122)","v":14640}]
[null,null,null,null,null,{"$f":"+F15","v":"Linea 2"},null,null,{"$f":"+I15+I51-I87","v":4880},{"$f":"+J15+J51-J87+I87","v":4880},4880,4880,4880,4880,4880,4880,4880,4880,4880,4880,4880,4880,4880,4880,4880,4880,4880,4880,4880,4880,4880,4880,4880,4880,4880,4880,4880,4880,4880,4880,4880,{"$f":"+AP15+AP51-AP87+AO87","v":4880},4880,4880,4880,4880,4880,4880,4880,4880,4880,4880,4880,4880,4880,4880,4880,4880,4880,4880,4880,4880,4880,4880,4880,4880,4880,4880,null,null,{"$f":"+SUM(I123:T123)","v":58560},{"$f":"+SUM(U123:AF123)","v":58560},{"$f":"+SUM(AG123:AR123)","v":58560},{"$f":"+SUM(AS123:BD123)","v":58560},{"$f":"+SUM(BE123:BP123)","v":58560}]
[null,null,null,null,null,{"$f":"+F16","v":"Linea 3"},null,null,{"$f":"+I16+I52-I88","v":1830},{"$f":"+J16+J52-J88+I88","v":1830},1830,1830,1830,1830,1830,1830,1830,1830,1830,1830,1830,1830,1830,1830,1830,1830,1830,1830,1830,1830,1830,1830,1830,1830,1830,1830,1830,1830,1830,1830,1830,{"$f":"+AP16+AP52-AP88+AO88","v":1830},1830,1830,1830,1830,1830,1830,1830,1830,1830,1830,1830,1830,1830,1830,1830,1830,1830,1830,1830,1830,1830,1830,1830,1830,1830,1830,null,null,{"$f":"+SUM(I124:T124)","v":21960},{"$f":"+SUM(U124:AF124)","v":21960},{"$f":"+SUM(AG124:AR124)","v":21960},{"$f":"+SUM(AS124:BD124)","v":21960},{"$f":"+SUM(BE124:BP124)","v":21960}]
[null,null,null,null,null,{"$f":"+F17","v":"Linea 4"},null,null,{"$f":"+I17+I53-I89","v":14640},{"$f":"+J17+J53-J89+I89","v":14640},14640,14640,14640,14640,14640,14640,14640,14640,14640,14640,14640,14640,14640,14640,14640,14640,14640,14640,14640,14640,14640,14640,14640,14640,14640,14640,14640,14640,14640,14640,14640,14640,14640,14640,14640,14640,14640,14640,14640,14640,14640,14640,14640,14640,14640,14640,14640,14640,14640,14640,14640,14640,14640,14640,14640,14640,14640,14640,null,null,{"$f":"+SUM(I125:T125)","v":175680},{"$f":"+SUM(U125:AF125)","v":175680},{"$f":"+SUM(AG125:AR125)","v":175680},{"$f":"+SUM(AS125:BD125)","v":175680},{"$f":"+SUM(BE125:BP125)","v":175680}]
[null,null,null,null,null,"Linea 5",null,null,0,{"$f":"+J18+J54-J90+I90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 6",null,null,0,{"$f":"+J19+J55-J91+I91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 7",null,null,0,{"$f":"+J20+J56-J92+I92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 8",null,null,0,{"$f":"+J21+J57-J93+I93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 9",null,null,0,{"$f":"+J22+J58-J94+I94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 10",null,null,0,{"$f":"+J23+J59-J95+I95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 11",null,null,0,{"$f":"+J24+J60-J96+I96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 12",null,null,0,{"$f":"+J25+J61-J97+I97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 13",null,null,0,{"$f":"+J26+J62-J98+I98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 14",null,null,0,{"$f":"+J27+J63-J99+I99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 15",null,null,0,{"$f":"+J28+J64-J100+I100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 16",null,null,0,{"$f":"+J29+J65-J101+I101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 17",null,null,0,{"$f":"+J30+J66-J102+I102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 18",null,null,0,{"$f":"+J31+J67-J103+I103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 19",null,null,0,{"$f":"+J32+J68-J104+I104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 20",null,null,0,{"$f":"+J33+J69-J105+I105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 21",null,null,0,{"$f":"+J34+J70-J106+I106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 22",null,null,0,{"$f":"+J35+J71-J107+I107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 23",null,null,0,{"$f":"+J36+J72-J108+I108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 24",null,null,0,{"$f":"+J37+J73-J109+I109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 25",null,null,0,{"$f":"+J38+J74-J110+I110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 26",null,null,0,{"$f":"+J39+J75-J111+I111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 27",null,null,0,{"$f":"+J40+J76-J112+I112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 28",null,null,0,{"$f":"+J41+J77-J113+I113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 29",null,null,0,{"$f":"+J42+J78-J114+I114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 30",null,null,0,{"$f":"+J43+J79-J115+I115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[]
[null,null,null,null,null,"Totale",null,null,{"$f":"SUM(I122:I151)","v":22570},22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,{"$f":"SUM(BP122:BP151)","v":22570},null,null,{"$f":"+SUM(I153:T153)","v":270840},{"$f":"+SUM(U153:AF153)","v":270840},{"$f":"+SUM(AG153:AR153)","v":270840},{"$f":"+SUM(AS153:BD153)","v":270840},{"$f":"+SUM(BE153:BP153)","v":270840}]
[]
[]
[null,null,null,null,"Magazzino"]
[]
[null,null,null,null,null,null,null,"gg giacenza",{"$f":"+I13","v":"2017-01-01"},{"$f":"+J13","v":"2017-02-28"},"2017-03-31","2017-04-30","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-30","2017-10-31","2017-11-30","2017-12-31","2018-01-31","2018-02-28","2018-03-31","2018-04-30","2018-05-31","2018-06-30","2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31",null,null,{"$f":"+BS13","v":2017},{"$f":"+BT13","v":2018},{"$f":"+BU13","v":2019},{"$f":"+BV13","v":2020},{"$f":"+BW13","v":2021}]
[null,null,null,null,null,{"$f":"+F14","v":"Linea 1"},null,{"$f":"+'Budget Vendite'!I13","v":30},{"$f":"+($H159/30)*'Budget Vendite'!L46*'Budget Vendite'!L13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!M46*'Budget Vendite'!M13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!N46*'Budget Vendite'!N13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!O46*'Budget Vendite'!O13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!P46*'Budget Vendite'!P13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!Q46*'Budget Vendite'!Q13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!R46*'Budget Vendite'!R13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!S46*'Budget Vendite'!S13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!T46*'Budget Vendite'!T13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!U46*'Budget Vendite'!U13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!V46*'Budget Vendite'!V13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!W46*'Budget Vendite'!W13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!X46*'Budget Vendite'!X13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!Y46*'Budget Vendite'!Y13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!Z46*'Budget Vendite'!Z13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!AA46*'Budget Vendite'!AA13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!AB46*'Budget Vendite'!AB13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!AC46*'Budget Vendite'!AC13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!AD46*'Budget Vendite'!AD13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!AE46*'Budget Vendite'!AE13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!AF46*'Budget Vendite'!AF13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!AG46*'Budget Vendite'!AG13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!AH46*'Budget Vendite'!AH13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!AI46*'Budget Vendite'!AI13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!AJ46*'Budget Vendite'!AJ13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!AK46*'Budget Vendite'!AK13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!AL46*'Budget Vendite'!AL13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!AM46*'Budget Vendite'!AM13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!AN46*'Budget Vendite'!AN13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!AO46*'Budget Vendite'!AO13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!AP46*'Budget Vendite'!AP13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!AQ46*'Budget Vendite'!AQ13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!AR46*'Budget Vendite'!AR13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!AS46*'Budget Vendite'!AS13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!AT46*'Budget Vendite'!AT13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!AU46*'Budget Vendite'!AU13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!AV46*'Budget Vendite'!AV13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!AW46*'Budget Vendite'!AW13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!AX46*'Budget Vendite'!AX13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!AY46*'Budget Vendite'!AY13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!AZ46*'Budget Vendite'!AZ13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!BA46*'Budget Vendite'!BA13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!BB46*'Budget Vendite'!BB13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!BC46*'Budget Vendite'!BC13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!BD46*'Budget Vendite'!BD13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!BE46*'Budget Vendite'!BE13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!BF46*'Budget Vendite'!BF13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!BG46*'Budget Vendite'!BG13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!BH46*'Budget Vendite'!BH13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!BI46*'Budget Vendite'!BI13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!BJ46*'Budget Vendite'!BJ13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!BK46*'Budget Vendite'!BK13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!BL46*'Budget Vendite'!BL13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!BM46*'Budget Vendite'!BM13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!BN46*'Budget Vendite'!BN13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!BO46*'Budget Vendite'!BO13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!BP46*'Budget Vendite'!BP13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!BQ46*'Budget Vendite'!BQ13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!BR46*'Budget Vendite'!BR13","v":1000},{"$f":"+($H159/30)*'Budget Vendite'!BS46*'Budget Vendite'!BS13","v":1000},null,null,{"$f":"+T159","v":1000},{"$f":"+AF159","v":1000},{"$f":"+AR159","v":1000},{"$f":"+BD159","v":1000},{"$f":"+BP159","v":1000}]
[null,null,null,null,null,{"$f":"+F15","v":"Linea 2"},null,{"$f":"+'Budget Vendite'!I14","v":60},{"$f":"+($H160/30)*'Budget Vendite'!L47*'Budget Vendite'!L14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!M47*'Budget Vendite'!M14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!N47*'Budget Vendite'!N14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!O47*'Budget Vendite'!O14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!P47*'Budget Vendite'!P14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!Q47*'Budget Vendite'!Q14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!R47*'Budget Vendite'!R14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!S47*'Budget Vendite'!S14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!T47*'Budget Vendite'!T14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!U47*'Budget Vendite'!U14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!V47*'Budget Vendite'!V14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!W47*'Budget Vendite'!W14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!X47*'Budget Vendite'!X14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!Y47*'Budget Vendite'!Y14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!Z47*'Budget Vendite'!Z14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!AA47*'Budget Vendite'!AA14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!AB47*'Budget Vendite'!AB14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!AC47*'Budget Vendite'!AC14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!AD47*'Budget Vendite'!AD14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!AE47*'Budget Vendite'!AE14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!AF47*'Budget Vendite'!AF14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!AG47*'Budget Vendite'!AG14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!AH47*'Budget Vendite'!AH14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!AI47*'Budget Vendite'!AI14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!AJ47*'Budget Vendite'!AJ14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!AK47*'Budget Vendite'!AK14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!AL47*'Budget Vendite'!AL14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!AM47*'Budget Vendite'!AM14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!AN47*'Budget Vendite'!AN14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!AO47*'Budget Vendite'!AO14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!AP47*'Budget Vendite'!AP14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!AQ47*'Budget Vendite'!AQ14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!AR47*'Budget Vendite'!AR14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!AS47*'Budget Vendite'!AS14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!AT47*'Budget Vendite'!AT14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!AU47*'Budget Vendite'!AU14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!AV47*'Budget Vendite'!AV14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!AW47*'Budget Vendite'!AW14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!AX47*'Budget Vendite'!AX14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!AY47*'Budget Vendite'!AY14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!AZ47*'Budget Vendite'!AZ14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!BA47*'Budget Vendite'!BA14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!BB47*'Budget Vendite'!BB14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!BC47*'Budget Vendite'!BC14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!BD47*'Budget Vendite'!BD14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!BE47*'Budget Vendite'!BE14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!BF47*'Budget Vendite'!BF14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!BG47*'Budget Vendite'!BG14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!BH47*'Budget Vendite'!BH14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!BI47*'Budget Vendite'!BI14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!BJ47*'Budget Vendite'!BJ14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!BK47*'Budget Vendite'!BK14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!BL47*'Budget Vendite'!BL14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!BM47*'Budget Vendite'!BM14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!BN47*'Budget Vendite'!BN14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!BO47*'Budget Vendite'!BO14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!BP47*'Budget Vendite'!BP14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!BQ47*'Budget Vendite'!BQ14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!BR47*'Budget Vendite'!BR14","v":8000},{"$f":"+($H160/30)*'Budget Vendite'!BS47*'Budget Vendite'!BS14","v":8000},null,null,{"$f":"+T160","v":8000},{"$f":"+AF160","v":8000},{"$f":"+AR160","v":8000},{"$f":"+BD160","v":8000},{"$f":"+BP160","v":8000}]
[null,null,null,null,null,"Linea 3",null,{"$f":"+'Budget Vendite'!I15","v":30},{"$f":"+($H161/30)*'Budget Vendite'!L48*'Budget Vendite'!L15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!M48*'Budget Vendite'!M15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!N48*'Budget Vendite'!N15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!O48*'Budget Vendite'!O15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!P48*'Budget Vendite'!P15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!Q48*'Budget Vendite'!Q15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!R48*'Budget Vendite'!R15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!S48*'Budget Vendite'!S15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!T48*'Budget Vendite'!T15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!U48*'Budget Vendite'!U15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!V48*'Budget Vendite'!V15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!W48*'Budget Vendite'!W15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!X48*'Budget Vendite'!X15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!Y48*'Budget Vendite'!Y15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!Z48*'Budget Vendite'!Z15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!AA48*'Budget Vendite'!AA15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!AB48*'Budget Vendite'!AB15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!AC48*'Budget Vendite'!AC15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!AD48*'Budget Vendite'!AD15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!AE48*'Budget Vendite'!AE15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!AF48*'Budget Vendite'!AF15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!AG48*'Budget Vendite'!AG15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!AH48*'Budget Vendite'!AH15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!AI48*'Budget Vendite'!AI15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!AJ48*'Budget Vendite'!AJ15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!AK48*'Budget Vendite'!AK15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!AL48*'Budget Vendite'!AL15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!AM48*'Budget Vendite'!AM15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!AN48*'Budget Vendite'!AN15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!AO48*'Budget Vendite'!AO15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!AP48*'Budget Vendite'!AP15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!AQ48*'Budget Vendite'!AQ15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!AR48*'Budget Vendite'!AR15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!AS48*'Budget Vendite'!AS15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!AT48*'Budget Vendite'!AT15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!AU48*'Budget Vendite'!AU15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!AV48*'Budget Vendite'!AV15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!AW48*'Budget Vendite'!AW15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!AX48*'Budget Vendite'!AX15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!AY48*'Budget Vendite'!AY15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!AZ48*'Budget Vendite'!AZ15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!BA48*'Budget Vendite'!BA15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!BB48*'Budget Vendite'!BB15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!BC48*'Budget Vendite'!BC15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!BD48*'Budget Vendite'!BD15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!BE48*'Budget Vendite'!BE15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!BF48*'Budget Vendite'!BF15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!BG48*'Budget Vendite'!BG15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!BH48*'Budget Vendite'!BH15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!BI48*'Budget Vendite'!BI15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!BJ48*'Budget Vendite'!BJ15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!BK48*'Budget Vendite'!BK15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!BL48*'Budget Vendite'!BL15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!BM48*'Budget Vendite'!BM15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!BN48*'Budget Vendite'!BN15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!BO48*'Budget Vendite'!BO15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!BP48*'Budget Vendite'!BP15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!BQ48*'Budget Vendite'!BQ15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!BR48*'Budget Vendite'!BR15","v":1500},{"$f":"+($H161/30)*'Budget Vendite'!BS48*'Budget Vendite'!BS15","v":1500},null,null,1500,1500,1500,1500,1500]
[null,null,null,null,null,"Linea 4",null,{"$f":"+'Budget Vendite'!I16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!L49*'Budget Vendite'!L16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!M49*'Budget Vendite'!M16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!N49*'Budget Vendite'!N16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!O49*'Budget Vendite'!O16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!P49*'Budget Vendite'!P16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!Q49*'Budget Vendite'!Q16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!R49*'Budget Vendite'!R16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!S49*'Budget Vendite'!S16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!T49*'Budget Vendite'!T16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!U49*'Budget Vendite'!U16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!V49*'Budget Vendite'!V16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!W49*'Budget Vendite'!W16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!X49*'Budget Vendite'!X16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!Y49*'Budget Vendite'!Y16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!Z49*'Budget Vendite'!Z16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!AA49*'Budget Vendite'!AA16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!AB49*'Budget Vendite'!AB16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!AC49*'Budget Vendite'!AC16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!AD49*'Budget Vendite'!AD16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!AE49*'Budget Vendite'!AE16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!AF49*'Budget Vendite'!AF16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!AG49*'Budget Vendite'!AG16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!AH49*'Budget Vendite'!AH16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!AI49*'Budget Vendite'!AI16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!AJ49*'Budget Vendite'!AJ16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!AK49*'Budget Vendite'!AK16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!AL49*'Budget Vendite'!AL16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!AM49*'Budget Vendite'!AM16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!AN49*'Budget Vendite'!AN16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!AO49*'Budget Vendite'!AO16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!AP49*'Budget Vendite'!AP16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!AQ49*'Budget Vendite'!AQ16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!AR49*'Budget Vendite'!AR16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!AS49*'Budget Vendite'!AS16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!AT49*'Budget Vendite'!AT16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!AU49*'Budget Vendite'!AU16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!AV49*'Budget Vendite'!AV16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!AW49*'Budget Vendite'!AW16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!AX49*'Budget Vendite'!AX16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!AY49*'Budget Vendite'!AY16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!AZ49*'Budget Vendite'!AZ16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!BA49*'Budget Vendite'!BA16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!BB49*'Budget Vendite'!BB16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!BC49*'Budget Vendite'!BC16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!BD49*'Budget Vendite'!BD16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!BE49*'Budget Vendite'!BE16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!BF49*'Budget Vendite'!BF16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!BG49*'Budget Vendite'!BG16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!BH49*'Budget Vendite'!BH16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!BI49*'Budget Vendite'!BI16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!BJ49*'Budget Vendite'!BJ16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!BK49*'Budget Vendite'!BK16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!BL49*'Budget Vendite'!BL16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!BM49*'Budget Vendite'!BM16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!BN49*'Budget Vendite'!BN16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!BO49*'Budget Vendite'!BO16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!BP49*'Budget Vendite'!BP16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!BQ49*'Budget Vendite'!BQ16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!BR49*'Budget Vendite'!BR16","v":0},{"$f":"+($H162/30)*'Budget Vendite'!BS49*'Budget Vendite'!BS16","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 5",null,{"$f":"+'Budget Vendite'!I17","v":30},{"$f":"+($H163/30)*'Budget Vendite'!L50*'Budget Vendite'!L17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!M50*'Budget Vendite'!M17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!N50*'Budget Vendite'!N17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!O50*'Budget Vendite'!O17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!P50*'Budget Vendite'!P17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!Q50*'Budget Vendite'!Q17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!R50*'Budget Vendite'!R17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!S50*'Budget Vendite'!S17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!T50*'Budget Vendite'!T17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!U50*'Budget Vendite'!U17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!V50*'Budget Vendite'!V17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!W50*'Budget Vendite'!W17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!X50*'Budget Vendite'!X17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!Y50*'Budget Vendite'!Y17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!Z50*'Budget Vendite'!Z17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!AA50*'Budget Vendite'!AA17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!AB50*'Budget Vendite'!AB17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!AC50*'Budget Vendite'!AC17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!AD50*'Budget Vendite'!AD17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!AE50*'Budget Vendite'!AE17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!AF50*'Budget Vendite'!AF17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!AG50*'Budget Vendite'!AG17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!AH50*'Budget Vendite'!AH17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!AI50*'Budget Vendite'!AI17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!AJ50*'Budget Vendite'!AJ17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!AK50*'Budget Vendite'!AK17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!AL50*'Budget Vendite'!AL17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!AM50*'Budget Vendite'!AM17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!AN50*'Budget Vendite'!AN17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!AO50*'Budget Vendite'!AO17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!AP50*'Budget Vendite'!AP17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!AQ50*'Budget Vendite'!AQ17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!AR50*'Budget Vendite'!AR17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!AS50*'Budget Vendite'!AS17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!AT50*'Budget Vendite'!AT17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!AU50*'Budget Vendite'!AU17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!AV50*'Budget Vendite'!AV17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!AW50*'Budget Vendite'!AW17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!AX50*'Budget Vendite'!AX17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!AY50*'Budget Vendite'!AY17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!AZ50*'Budget Vendite'!AZ17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!BA50*'Budget Vendite'!BA17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!BB50*'Budget Vendite'!BB17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!BC50*'Budget Vendite'!BC17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!BD50*'Budget Vendite'!BD17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!BE50*'Budget Vendite'!BE17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!BF50*'Budget Vendite'!BF17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!BG50*'Budget Vendite'!BG17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!BH50*'Budget Vendite'!BH17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!BI50*'Budget Vendite'!BI17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!BJ50*'Budget Vendite'!BJ17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!BK50*'Budget Vendite'!BK17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!BL50*'Budget Vendite'!BL17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!BM50*'Budget Vendite'!BM17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!BN50*'Budget Vendite'!BN17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!BO50*'Budget Vendite'!BO17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!BP50*'Budget Vendite'!BP17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!BQ50*'Budget Vendite'!BQ17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!BR50*'Budget Vendite'!BR17","v":0},{"$f":"+($H163/30)*'Budget Vendite'!BS50*'Budget Vendite'!BS17","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 6",null,{"$f":"+'Budget Vendite'!I18","v":90},{"$f":"+($H164/30)*'Budget Vendite'!L51*'Budget Vendite'!L18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!M51*'Budget Vendite'!M18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!N51*'Budget Vendite'!N18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!O51*'Budget Vendite'!O18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!P51*'Budget Vendite'!P18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!Q51*'Budget Vendite'!Q18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!R51*'Budget Vendite'!R18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!S51*'Budget Vendite'!S18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!T51*'Budget Vendite'!T18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!U51*'Budget Vendite'!U18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!V51*'Budget Vendite'!V18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!W51*'Budget Vendite'!W18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!X51*'Budget Vendite'!X18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!Y51*'Budget Vendite'!Y18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!Z51*'Budget Vendite'!Z18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!AA51*'Budget Vendite'!AA18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!AB51*'Budget Vendite'!AB18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!AC51*'Budget Vendite'!AC18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!AD51*'Budget Vendite'!AD18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!AE51*'Budget Vendite'!AE18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!AF51*'Budget Vendite'!AF18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!AG51*'Budget Vendite'!AG18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!AH51*'Budget Vendite'!AH18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!AI51*'Budget Vendite'!AI18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!AJ51*'Budget Vendite'!AJ18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!AK51*'Budget Vendite'!AK18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!AL51*'Budget Vendite'!AL18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!AM51*'Budget Vendite'!AM18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!AN51*'Budget Vendite'!AN18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!AO51*'Budget Vendite'!AO18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!AP51*'Budget Vendite'!AP18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!AQ51*'Budget Vendite'!AQ18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!AR51*'Budget Vendite'!AR18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!AS51*'Budget Vendite'!AS18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!AT51*'Budget Vendite'!AT18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!AU51*'Budget Vendite'!AU18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!AV51*'Budget Vendite'!AV18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!AW51*'Budget Vendite'!AW18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!AX51*'Budget Vendite'!AX18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!AY51*'Budget Vendite'!AY18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!AZ51*'Budget Vendite'!AZ18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!BA51*'Budget Vendite'!BA18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!BB51*'Budget Vendite'!BB18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!BC51*'Budget Vendite'!BC18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!BD51*'Budget Vendite'!BD18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!BE51*'Budget Vendite'!BE18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!BF51*'Budget Vendite'!BF18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!BG51*'Budget Vendite'!BG18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!BH51*'Budget Vendite'!BH18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!BI51*'Budget Vendite'!BI18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!BJ51*'Budget Vendite'!BJ18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!BK51*'Budget Vendite'!BK18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!BL51*'Budget Vendite'!BL18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!BM51*'Budget Vendite'!BM18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!BN51*'Budget Vendite'!BN18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!BO51*'Budget Vendite'!BO18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!BP51*'Budget Vendite'!BP18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!BQ51*'Budget Vendite'!BQ18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!BR51*'Budget Vendite'!BR18","v":0},{"$f":"+($H164/30)*'Budget Vendite'!BS51*'Budget Vendite'!BS18","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 7",null,{"$f":"+'Budget Vendite'!I19","v":30},{"$f":"+($H165/30)*'Budget Vendite'!L52*'Budget Vendite'!L19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!M52*'Budget Vendite'!M19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!N52*'Budget Vendite'!N19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!O52*'Budget Vendite'!O19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!P52*'Budget Vendite'!P19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!Q52*'Budget Vendite'!Q19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!R52*'Budget Vendite'!R19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!S52*'Budget Vendite'!S19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!T52*'Budget Vendite'!T19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!U52*'Budget Vendite'!U19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!V52*'Budget Vendite'!V19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!W52*'Budget Vendite'!W19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!X52*'Budget Vendite'!X19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!Y52*'Budget Vendite'!Y19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!Z52*'Budget Vendite'!Z19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!AA52*'Budget Vendite'!AA19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!AB52*'Budget Vendite'!AB19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!AC52*'Budget Vendite'!AC19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!AD52*'Budget Vendite'!AD19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!AE52*'Budget Vendite'!AE19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!AF52*'Budget Vendite'!AF19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!AG52*'Budget Vendite'!AG19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!AH52*'Budget Vendite'!AH19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!AI52*'Budget Vendite'!AI19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!AJ52*'Budget Vendite'!AJ19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!AK52*'Budget Vendite'!AK19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!AL52*'Budget Vendite'!AL19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!AM52*'Budget Vendite'!AM19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!AN52*'Budget Vendite'!AN19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!AO52*'Budget Vendite'!AO19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!AP52*'Budget Vendite'!AP19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!AQ52*'Budget Vendite'!AQ19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!AR52*'Budget Vendite'!AR19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!AS52*'Budget Vendite'!AS19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!AT52*'Budget Vendite'!AT19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!AU52*'Budget Vendite'!AU19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!AV52*'Budget Vendite'!AV19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!AW52*'Budget Vendite'!AW19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!AX52*'Budget Vendite'!AX19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!AY52*'Budget Vendite'!AY19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!AZ52*'Budget Vendite'!AZ19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!BA52*'Budget Vendite'!BA19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!BB52*'Budget Vendite'!BB19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!BC52*'Budget Vendite'!BC19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!BD52*'Budget Vendite'!BD19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!BE52*'Budget Vendite'!BE19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!BF52*'Budget Vendite'!BF19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!BG52*'Budget Vendite'!BG19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!BH52*'Budget Vendite'!BH19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!BI52*'Budget Vendite'!BI19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!BJ52*'Budget Vendite'!BJ19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!BK52*'Budget Vendite'!BK19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!BL52*'Budget Vendite'!BL19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!BM52*'Budget Vendite'!BM19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!BN52*'Budget Vendite'!BN19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!BO52*'Budget Vendite'!BO19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!BP52*'Budget Vendite'!BP19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!BQ52*'Budget Vendite'!BQ19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!BR52*'Budget Vendite'!BR19","v":0},{"$f":"+($H165/30)*'Budget Vendite'!BS52*'Budget Vendite'!BS19","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 8",null,{"$f":"+'Budget Vendite'!I20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!L53*'Budget Vendite'!L20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!M53*'Budget Vendite'!M20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!N53*'Budget Vendite'!N20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!O53*'Budget Vendite'!O20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!P53*'Budget Vendite'!P20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!Q53*'Budget Vendite'!Q20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!R53*'Budget Vendite'!R20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!S53*'Budget Vendite'!S20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!T53*'Budget Vendite'!T20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!U53*'Budget Vendite'!U20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!V53*'Budget Vendite'!V20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!W53*'Budget Vendite'!W20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!X53*'Budget Vendite'!X20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!Y53*'Budget Vendite'!Y20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!Z53*'Budget Vendite'!Z20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!AA53*'Budget Vendite'!AA20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!AB53*'Budget Vendite'!AB20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!AC53*'Budget Vendite'!AC20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!AD53*'Budget Vendite'!AD20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!AE53*'Budget Vendite'!AE20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!AF53*'Budget Vendite'!AF20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!AG53*'Budget Vendite'!AG20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!AH53*'Budget Vendite'!AH20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!AI53*'Budget Vendite'!AI20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!AJ53*'Budget Vendite'!AJ20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!AK53*'Budget Vendite'!AK20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!AL53*'Budget Vendite'!AL20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!AM53*'Budget Vendite'!AM20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!AN53*'Budget Vendite'!AN20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!AO53*'Budget Vendite'!AO20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!AP53*'Budget Vendite'!AP20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!AQ53*'Budget Vendite'!AQ20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!AR53*'Budget Vendite'!AR20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!AS53*'Budget Vendite'!AS20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!AT53*'Budget Vendite'!AT20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!AU53*'Budget Vendite'!AU20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!AV53*'Budget Vendite'!AV20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!AW53*'Budget Vendite'!AW20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!AX53*'Budget Vendite'!AX20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!AY53*'Budget Vendite'!AY20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!AZ53*'Budget Vendite'!AZ20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!BA53*'Budget Vendite'!BA20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!BB53*'Budget Vendite'!BB20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!BC53*'Budget Vendite'!BC20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!BD53*'Budget Vendite'!BD20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!BE53*'Budget Vendite'!BE20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!BF53*'Budget Vendite'!BF20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!BG53*'Budget Vendite'!BG20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!BH53*'Budget Vendite'!BH20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!BI53*'Budget Vendite'!BI20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!BJ53*'Budget Vendite'!BJ20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!BK53*'Budget Vendite'!BK20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!BL53*'Budget Vendite'!BL20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!BM53*'Budget Vendite'!BM20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!BN53*'Budget Vendite'!BN20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!BO53*'Budget Vendite'!BO20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!BP53*'Budget Vendite'!BP20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!BQ53*'Budget Vendite'!BQ20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!BR53*'Budget Vendite'!BR20","v":0},{"$f":"+($H166/30)*'Budget Vendite'!BS53*'Budget Vendite'!BS20","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 9",null,{"$f":"+'Budget Vendite'!I21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!L54*'Budget Vendite'!L21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!M54*'Budget Vendite'!M21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!N54*'Budget Vendite'!N21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!O54*'Budget Vendite'!O21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!P54*'Budget Vendite'!P21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!Q54*'Budget Vendite'!Q21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!R54*'Budget Vendite'!R21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!S54*'Budget Vendite'!S21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!T54*'Budget Vendite'!T21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!U54*'Budget Vendite'!U21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!V54*'Budget Vendite'!V21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!W54*'Budget Vendite'!W21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!X54*'Budget Vendite'!X21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!Y54*'Budget Vendite'!Y21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!Z54*'Budget Vendite'!Z21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!AA54*'Budget Vendite'!AA21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!AB54*'Budget Vendite'!AB21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!AC54*'Budget Vendite'!AC21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!AD54*'Budget Vendite'!AD21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!AE54*'Budget Vendite'!AE21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!AF54*'Budget Vendite'!AF21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!AG54*'Budget Vendite'!AG21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!AH54*'Budget Vendite'!AH21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!AI54*'Budget Vendite'!AI21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!AJ54*'Budget Vendite'!AJ21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!AK54*'Budget Vendite'!AK21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!AL54*'Budget Vendite'!AL21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!AM54*'Budget Vendite'!AM21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!AN54*'Budget Vendite'!AN21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!AO54*'Budget Vendite'!AO21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!AP54*'Budget Vendite'!AP21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!AQ54*'Budget Vendite'!AQ21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!AR54*'Budget Vendite'!AR21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!AS54*'Budget Vendite'!AS21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!AT54*'Budget Vendite'!AT21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!AU54*'Budget Vendite'!AU21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!AV54*'Budget Vendite'!AV21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!AW54*'Budget Vendite'!AW21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!AX54*'Budget Vendite'!AX21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!AY54*'Budget Vendite'!AY21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!AZ54*'Budget Vendite'!AZ21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!BA54*'Budget Vendite'!BA21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!BB54*'Budget Vendite'!BB21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!BC54*'Budget Vendite'!BC21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!BD54*'Budget Vendite'!BD21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!BE54*'Budget Vendite'!BE21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!BF54*'Budget Vendite'!BF21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!BG54*'Budget Vendite'!BG21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!BH54*'Budget Vendite'!BH21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!BI54*'Budget Vendite'!BI21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!BJ54*'Budget Vendite'!BJ21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!BK54*'Budget Vendite'!BK21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!BL54*'Budget Vendite'!BL21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!BM54*'Budget Vendite'!BM21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!BN54*'Budget Vendite'!BN21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!BO54*'Budget Vendite'!BO21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!BP54*'Budget Vendite'!BP21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!BQ54*'Budget Vendite'!BQ21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!BR54*'Budget Vendite'!BR21","v":0},{"$f":"+($H167/30)*'Budget Vendite'!BS54*'Budget Vendite'!BS21","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 10",null,{"$f":"+'Budget Vendite'!I22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!L55*'Budget Vendite'!L22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!M55*'Budget Vendite'!M22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!N55*'Budget Vendite'!N22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!O55*'Budget Vendite'!O22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!P55*'Budget Vendite'!P22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!Q55*'Budget Vendite'!Q22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!R55*'Budget Vendite'!R22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!S55*'Budget Vendite'!S22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!T55*'Budget Vendite'!T22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!U55*'Budget Vendite'!U22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!V55*'Budget Vendite'!V22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!W55*'Budget Vendite'!W22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!X55*'Budget Vendite'!X22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!Y55*'Budget Vendite'!Y22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!Z55*'Budget Vendite'!Z22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!AA55*'Budget Vendite'!AA22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!AB55*'Budget Vendite'!AB22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!AC55*'Budget Vendite'!AC22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!AD55*'Budget Vendite'!AD22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!AE55*'Budget Vendite'!AE22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!AF55*'Budget Vendite'!AF22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!AG55*'Budget Vendite'!AG22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!AH55*'Budget Vendite'!AH22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!AI55*'Budget Vendite'!AI22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!AJ55*'Budget Vendite'!AJ22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!AK55*'Budget Vendite'!AK22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!AL55*'Budget Vendite'!AL22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!AM55*'Budget Vendite'!AM22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!AN55*'Budget Vendite'!AN22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!AO55*'Budget Vendite'!AO22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!AP55*'Budget Vendite'!AP22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!AQ55*'Budget Vendite'!AQ22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!AR55*'Budget Vendite'!AR22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!AS55*'Budget Vendite'!AS22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!AT55*'Budget Vendite'!AT22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!AU55*'Budget Vendite'!AU22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!AV55*'Budget Vendite'!AV22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!AW55*'Budget Vendite'!AW22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!AX55*'Budget Vendite'!AX22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!AY55*'Budget Vendite'!AY22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!AZ55*'Budget Vendite'!AZ22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!BA55*'Budget Vendite'!BA22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!BB55*'Budget Vendite'!BB22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!BC55*'Budget Vendite'!BC22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!BD55*'Budget Vendite'!BD22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!BE55*'Budget Vendite'!BE22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!BF55*'Budget Vendite'!BF22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!BG55*'Budget Vendite'!BG22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!BH55*'Budget Vendite'!BH22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!BI55*'Budget Vendite'!BI22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!BJ55*'Budget Vendite'!BJ22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!BK55*'Budget Vendite'!BK22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!BL55*'Budget Vendite'!BL22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!BM55*'Budget Vendite'!BM22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!BN55*'Budget Vendite'!BN22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!BO55*'Budget Vendite'!BO22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!BP55*'Budget Vendite'!BP22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!BQ55*'Budget Vendite'!BQ22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!BR55*'Budget Vendite'!BR22","v":0},{"$f":"+($H168/30)*'Budget Vendite'!BS55*'Budget Vendite'!BS22","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 11",null,{"$f":"+'Budget Vendite'!I23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!L56*'Budget Vendite'!L23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!M56*'Budget Vendite'!M23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!N56*'Budget Vendite'!N23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!O56*'Budget Vendite'!O23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!P56*'Budget Vendite'!P23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!Q56*'Budget Vendite'!Q23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!R56*'Budget Vendite'!R23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!S56*'Budget Vendite'!S23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!T56*'Budget Vendite'!T23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!U56*'Budget Vendite'!U23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!V56*'Budget Vendite'!V23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!W56*'Budget Vendite'!W23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!X56*'Budget Vendite'!X23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!Y56*'Budget Vendite'!Y23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!Z56*'Budget Vendite'!Z23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!AA56*'Budget Vendite'!AA23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!AB56*'Budget Vendite'!AB23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!AC56*'Budget Vendite'!AC23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!AD56*'Budget Vendite'!AD23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!AE56*'Budget Vendite'!AE23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!AF56*'Budget Vendite'!AF23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!AG56*'Budget Vendite'!AG23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!AH56*'Budget Vendite'!AH23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!AI56*'Budget Vendite'!AI23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!AJ56*'Budget Vendite'!AJ23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!AK56*'Budget Vendite'!AK23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!AL56*'Budget Vendite'!AL23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!AM56*'Budget Vendite'!AM23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!AN56*'Budget Vendite'!AN23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!AO56*'Budget Vendite'!AO23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!AP56*'Budget Vendite'!AP23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!AQ56*'Budget Vendite'!AQ23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!AR56*'Budget Vendite'!AR23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!AS56*'Budget Vendite'!AS23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!AT56*'Budget Vendite'!AT23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!AU56*'Budget Vendite'!AU23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!AV56*'Budget Vendite'!AV23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!AW56*'Budget Vendite'!AW23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!AX56*'Budget Vendite'!AX23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!AY56*'Budget Vendite'!AY23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!AZ56*'Budget Vendite'!AZ23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!BA56*'Budget Vendite'!BA23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!BB56*'Budget Vendite'!BB23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!BC56*'Budget Vendite'!BC23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!BD56*'Budget Vendite'!BD23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!BE56*'Budget Vendite'!BE23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!BF56*'Budget Vendite'!BF23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!BG56*'Budget Vendite'!BG23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!BH56*'Budget Vendite'!BH23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!BI56*'Budget Vendite'!BI23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!BJ56*'Budget Vendite'!BJ23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!BK56*'Budget Vendite'!BK23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!BL56*'Budget Vendite'!BL23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!BM56*'Budget Vendite'!BM23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!BN56*'Budget Vendite'!BN23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!BO56*'Budget Vendite'!BO23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!BP56*'Budget Vendite'!BP23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!BQ56*'Budget Vendite'!BQ23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!BR56*'Budget Vendite'!BR23","v":0},{"$f":"+($H169/30)*'Budget Vendite'!BS56*'Budget Vendite'!BS23","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 12",null,{"$f":"+'Budget Vendite'!I24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!L57*'Budget Vendite'!L24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!M57*'Budget Vendite'!M24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!N57*'Budget Vendite'!N24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!O57*'Budget Vendite'!O24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!P57*'Budget Vendite'!P24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!Q57*'Budget Vendite'!Q24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!R57*'Budget Vendite'!R24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!S57*'Budget Vendite'!S24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!T57*'Budget Vendite'!T24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!U57*'Budget Vendite'!U24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!V57*'Budget Vendite'!V24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!W57*'Budget Vendite'!W24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!X57*'Budget Vendite'!X24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!Y57*'Budget Vendite'!Y24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!Z57*'Budget Vendite'!Z24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!AA57*'Budget Vendite'!AA24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!AB57*'Budget Vendite'!AB24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!AC57*'Budget Vendite'!AC24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!AD57*'Budget Vendite'!AD24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!AE57*'Budget Vendite'!AE24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!AF57*'Budget Vendite'!AF24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!AG57*'Budget Vendite'!AG24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!AH57*'Budget Vendite'!AH24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!AI57*'Budget Vendite'!AI24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!AJ57*'Budget Vendite'!AJ24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!AK57*'Budget Vendite'!AK24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!AL57*'Budget Vendite'!AL24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!AM57*'Budget Vendite'!AM24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!AN57*'Budget Vendite'!AN24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!AO57*'Budget Vendite'!AO24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!AP57*'Budget Vendite'!AP24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!AQ57*'Budget Vendite'!AQ24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!AR57*'Budget Vendite'!AR24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!AS57*'Budget Vendite'!AS24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!AT57*'Budget Vendite'!AT24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!AU57*'Budget Vendite'!AU24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!AV57*'Budget Vendite'!AV24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!AW57*'Budget Vendite'!AW24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!AX57*'Budget Vendite'!AX24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!AY57*'Budget Vendite'!AY24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!AZ57*'Budget Vendite'!AZ24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!BA57*'Budget Vendite'!BA24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!BB57*'Budget Vendite'!BB24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!BC57*'Budget Vendite'!BC24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!BD57*'Budget Vendite'!BD24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!BE57*'Budget Vendite'!BE24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!BF57*'Budget Vendite'!BF24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!BG57*'Budget Vendite'!BG24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!BH57*'Budget Vendite'!BH24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!BI57*'Budget Vendite'!BI24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!BJ57*'Budget Vendite'!BJ24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!BK57*'Budget Vendite'!BK24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!BL57*'Budget Vendite'!BL24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!BM57*'Budget Vendite'!BM24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!BN57*'Budget Vendite'!BN24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!BO57*'Budget Vendite'!BO24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!BP57*'Budget Vendite'!BP24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!BQ57*'Budget Vendite'!BQ24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!BR57*'Budget Vendite'!BR24","v":0},{"$f":"+($H170/30)*'Budget Vendite'!BS57*'Budget Vendite'!BS24","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 13",null,{"$f":"+'Budget Vendite'!I25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!L58*'Budget Vendite'!L25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!M58*'Budget Vendite'!M25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!N58*'Budget Vendite'!N25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!O58*'Budget Vendite'!O25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!P58*'Budget Vendite'!P25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!Q58*'Budget Vendite'!Q25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!R58*'Budget Vendite'!R25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!S58*'Budget Vendite'!S25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!T58*'Budget Vendite'!T25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!U58*'Budget Vendite'!U25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!V58*'Budget Vendite'!V25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!W58*'Budget Vendite'!W25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!X58*'Budget Vendite'!X25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!Y58*'Budget Vendite'!Y25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!Z58*'Budget Vendite'!Z25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!AA58*'Budget Vendite'!AA25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!AB58*'Budget Vendite'!AB25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!AC58*'Budget Vendite'!AC25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!AD58*'Budget Vendite'!AD25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!AE58*'Budget Vendite'!AE25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!AF58*'Budget Vendite'!AF25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!AG58*'Budget Vendite'!AG25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!AH58*'Budget Vendite'!AH25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!AI58*'Budget Vendite'!AI25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!AJ58*'Budget Vendite'!AJ25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!AK58*'Budget Vendite'!AK25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!AL58*'Budget Vendite'!AL25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!AM58*'Budget Vendite'!AM25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!AN58*'Budget Vendite'!AN25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!AO58*'Budget Vendite'!AO25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!AP58*'Budget Vendite'!AP25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!AQ58*'Budget Vendite'!AQ25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!AR58*'Budget Vendite'!AR25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!AS58*'Budget Vendite'!AS25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!AT58*'Budget Vendite'!AT25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!AU58*'Budget Vendite'!AU25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!AV58*'Budget Vendite'!AV25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!AW58*'Budget Vendite'!AW25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!AX58*'Budget Vendite'!AX25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!AY58*'Budget Vendite'!AY25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!AZ58*'Budget Vendite'!AZ25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!BA58*'Budget Vendite'!BA25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!BB58*'Budget Vendite'!BB25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!BC58*'Budget Vendite'!BC25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!BD58*'Budget Vendite'!BD25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!BE58*'Budget Vendite'!BE25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!BF58*'Budget Vendite'!BF25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!BG58*'Budget Vendite'!BG25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!BH58*'Budget Vendite'!BH25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!BI58*'Budget Vendite'!BI25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!BJ58*'Budget Vendite'!BJ25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!BK58*'Budget Vendite'!BK25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!BL58*'Budget Vendite'!BL25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!BM58*'Budget Vendite'!BM25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!BN58*'Budget Vendite'!BN25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!BO58*'Budget Vendite'!BO25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!BP58*'Budget Vendite'!BP25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!BQ58*'Budget Vendite'!BQ25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!BR58*'Budget Vendite'!BR25","v":0},{"$f":"+($H171/30)*'Budget Vendite'!BS58*'Budget Vendite'!BS25","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 14",null,{"$f":"+'Budget Vendite'!I26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!L59*'Budget Vendite'!L26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!M59*'Budget Vendite'!M26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!N59*'Budget Vendite'!N26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!O59*'Budget Vendite'!O26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!P59*'Budget Vendite'!P26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!Q59*'Budget Vendite'!Q26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!R59*'Budget Vendite'!R26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!S59*'Budget Vendite'!S26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!T59*'Budget Vendite'!T26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!U59*'Budget Vendite'!U26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!V59*'Budget Vendite'!V26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!W59*'Budget Vendite'!W26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!X59*'Budget Vendite'!X26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!Y59*'Budget Vendite'!Y26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!Z59*'Budget Vendite'!Z26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!AA59*'Budget Vendite'!AA26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!AB59*'Budget Vendite'!AB26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!AC59*'Budget Vendite'!AC26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!AD59*'Budget Vendite'!AD26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!AE59*'Budget Vendite'!AE26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!AF59*'Budget Vendite'!AF26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!AG59*'Budget Vendite'!AG26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!AH59*'Budget Vendite'!AH26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!AI59*'Budget Vendite'!AI26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!AJ59*'Budget Vendite'!AJ26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!AK59*'Budget Vendite'!AK26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!AL59*'Budget Vendite'!AL26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!AM59*'Budget Vendite'!AM26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!AN59*'Budget Vendite'!AN26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!AO59*'Budget Vendite'!AO26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!AP59*'Budget Vendite'!AP26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!AQ59*'Budget Vendite'!AQ26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!AR59*'Budget Vendite'!AR26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!AS59*'Budget Vendite'!AS26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!AT59*'Budget Vendite'!AT26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!AU59*'Budget Vendite'!AU26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!AV59*'Budget Vendite'!AV26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!AW59*'Budget Vendite'!AW26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!AX59*'Budget Vendite'!AX26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!AY59*'Budget Vendite'!AY26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!AZ59*'Budget Vendite'!AZ26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!BA59*'Budget Vendite'!BA26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!BB59*'Budget Vendite'!BB26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!BC59*'Budget Vendite'!BC26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!BD59*'Budget Vendite'!BD26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!BE59*'Budget Vendite'!BE26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!BF59*'Budget Vendite'!BF26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!BG59*'Budget Vendite'!BG26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!BH59*'Budget Vendite'!BH26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!BI59*'Budget Vendite'!BI26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!BJ59*'Budget Vendite'!BJ26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!BK59*'Budget Vendite'!BK26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!BL59*'Budget Vendite'!BL26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!BM59*'Budget Vendite'!BM26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!BN59*'Budget Vendite'!BN26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!BO59*'Budget Vendite'!BO26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!BP59*'Budget Vendite'!BP26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!BQ59*'Budget Vendite'!BQ26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!BR59*'Budget Vendite'!BR26","v":0},{"$f":"+($H172/30)*'Budget Vendite'!BS59*'Budget Vendite'!BS26","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 15",null,{"$f":"+'Budget Vendite'!I27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!L60*'Budget Vendite'!L27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!M60*'Budget Vendite'!M27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!N60*'Budget Vendite'!N27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!O60*'Budget Vendite'!O27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!P60*'Budget Vendite'!P27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!Q60*'Budget Vendite'!Q27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!R60*'Budget Vendite'!R27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!S60*'Budget Vendite'!S27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!T60*'Budget Vendite'!T27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!U60*'Budget Vendite'!U27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!V60*'Budget Vendite'!V27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!W60*'Budget Vendite'!W27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!X60*'Budget Vendite'!X27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!Y60*'Budget Vendite'!Y27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!Z60*'Budget Vendite'!Z27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!AA60*'Budget Vendite'!AA27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!AB60*'Budget Vendite'!AB27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!AC60*'Budget Vendite'!AC27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!AD60*'Budget Vendite'!AD27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!AE60*'Budget Vendite'!AE27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!AF60*'Budget Vendite'!AF27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!AG60*'Budget Vendite'!AG27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!AH60*'Budget Vendite'!AH27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!AI60*'Budget Vendite'!AI27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!AJ60*'Budget Vendite'!AJ27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!AK60*'Budget Vendite'!AK27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!AL60*'Budget Vendite'!AL27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!AM60*'Budget Vendite'!AM27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!AN60*'Budget Vendite'!AN27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!AO60*'Budget Vendite'!AO27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!AP60*'Budget Vendite'!AP27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!AQ60*'Budget Vendite'!AQ27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!AR60*'Budget Vendite'!AR27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!AS60*'Budget Vendite'!AS27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!AT60*'Budget Vendite'!AT27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!AU60*'Budget Vendite'!AU27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!AV60*'Budget Vendite'!AV27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!AW60*'Budget Vendite'!AW27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!AX60*'Budget Vendite'!AX27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!AY60*'Budget Vendite'!AY27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!AZ60*'Budget Vendite'!AZ27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!BA60*'Budget Vendite'!BA27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!BB60*'Budget Vendite'!BB27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!BC60*'Budget Vendite'!BC27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!BD60*'Budget Vendite'!BD27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!BE60*'Budget Vendite'!BE27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!BF60*'Budget Vendite'!BF27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!BG60*'Budget Vendite'!BG27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!BH60*'Budget Vendite'!BH27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!BI60*'Budget Vendite'!BI27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!BJ60*'Budget Vendite'!BJ27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!BK60*'Budget Vendite'!BK27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!BL60*'Budget Vendite'!BL27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!BM60*'Budget Vendite'!BM27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!BN60*'Budget Vendite'!BN27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!BO60*'Budget Vendite'!BO27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!BP60*'Budget Vendite'!BP27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!BQ60*'Budget Vendite'!BQ27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!BR60*'Budget Vendite'!BR27","v":0},{"$f":"+($H173/30)*'Budget Vendite'!BS60*'Budget Vendite'!BS27","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+F29","v":"Linea 16"},null,{"$f":"+'Budget Vendite'!I28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!L61*'Budget Vendite'!L28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!M61*'Budget Vendite'!M28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!N61*'Budget Vendite'!N28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!O61*'Budget Vendite'!O28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!P61*'Budget Vendite'!P28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!Q61*'Budget Vendite'!Q28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!R61*'Budget Vendite'!R28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!S61*'Budget Vendite'!S28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!T61*'Budget Vendite'!T28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!U61*'Budget Vendite'!U28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!V61*'Budget Vendite'!V28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!W61*'Budget Vendite'!W28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!X61*'Budget Vendite'!X28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!Y61*'Budget Vendite'!Y28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!Z61*'Budget Vendite'!Z28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!AA61*'Budget Vendite'!AA28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!AB61*'Budget Vendite'!AB28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!AC61*'Budget Vendite'!AC28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!AD61*'Budget Vendite'!AD28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!AE61*'Budget Vendite'!AE28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!AF61*'Budget Vendite'!AF28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!AG61*'Budget Vendite'!AG28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!AH61*'Budget Vendite'!AH28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!AI61*'Budget Vendite'!AI28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!AJ61*'Budget Vendite'!AJ28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!AK61*'Budget Vendite'!AK28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!AL61*'Budget Vendite'!AL28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!AM61*'Budget Vendite'!AM28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!AN61*'Budget Vendite'!AN28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!AO61*'Budget Vendite'!AO28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!AP61*'Budget Vendite'!AP28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!AQ61*'Budget Vendite'!AQ28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!AR61*'Budget Vendite'!AR28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!AS61*'Budget Vendite'!AS28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!AT61*'Budget Vendite'!AT28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!AU61*'Budget Vendite'!AU28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!AV61*'Budget Vendite'!AV28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!AW61*'Budget Vendite'!AW28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!AX61*'Budget Vendite'!AX28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!AY61*'Budget Vendite'!AY28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!AZ61*'Budget Vendite'!AZ28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!BA61*'Budget Vendite'!BA28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!BB61*'Budget Vendite'!BB28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!BC61*'Budget Vendite'!BC28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!BD61*'Budget Vendite'!BD28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!BE61*'Budget Vendite'!BE28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!BF61*'Budget Vendite'!BF28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!BG61*'Budget Vendite'!BG28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!BH61*'Budget Vendite'!BH28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!BI61*'Budget Vendite'!BI28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!BJ61*'Budget Vendite'!BJ28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!BK61*'Budget Vendite'!BK28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!BL61*'Budget Vendite'!BL28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!BM61*'Budget Vendite'!BM28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!BN61*'Budget Vendite'!BN28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!BO61*'Budget Vendite'!BO28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!BP61*'Budget Vendite'!BP28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!BQ61*'Budget Vendite'!BQ28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!BR61*'Budget Vendite'!BR28","v":0},{"$f":"+($H174/30)*'Budget Vendite'!BS61*'Budget Vendite'!BS28","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 17",null,{"$f":"+'Budget Vendite'!I29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!L62*'Budget Vendite'!L29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!M62*'Budget Vendite'!M29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!N62*'Budget Vendite'!N29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!O62*'Budget Vendite'!O29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!P62*'Budget Vendite'!P29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!Q62*'Budget Vendite'!Q29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!R62*'Budget Vendite'!R29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!S62*'Budget Vendite'!S29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!T62*'Budget Vendite'!T29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!U62*'Budget Vendite'!U29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!V62*'Budget Vendite'!V29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!W62*'Budget Vendite'!W29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!X62*'Budget Vendite'!X29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!Y62*'Budget Vendite'!Y29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!Z62*'Budget Vendite'!Z29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!AA62*'Budget Vendite'!AA29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!AB62*'Budget Vendite'!AB29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!AC62*'Budget Vendite'!AC29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!AD62*'Budget Vendite'!AD29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!AE62*'Budget Vendite'!AE29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!AF62*'Budget Vendite'!AF29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!AG62*'Budget Vendite'!AG29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!AH62*'Budget Vendite'!AH29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!AI62*'Budget Vendite'!AI29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!AJ62*'Budget Vendite'!AJ29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!AK62*'Budget Vendite'!AK29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!AL62*'Budget Vendite'!AL29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!AM62*'Budget Vendite'!AM29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!AN62*'Budget Vendite'!AN29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!AO62*'Budget Vendite'!AO29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!AP62*'Budget Vendite'!AP29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!AQ62*'Budget Vendite'!AQ29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!AR62*'Budget Vendite'!AR29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!AS62*'Budget Vendite'!AS29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!AT62*'Budget Vendite'!AT29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!AU62*'Budget Vendite'!AU29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!AV62*'Budget Vendite'!AV29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!AW62*'Budget Vendite'!AW29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!AX62*'Budget Vendite'!AX29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!AY62*'Budget Vendite'!AY29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!AZ62*'Budget Vendite'!AZ29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!BA62*'Budget Vendite'!BA29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!BB62*'Budget Vendite'!BB29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!BC62*'Budget Vendite'!BC29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!BD62*'Budget Vendite'!BD29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!BE62*'Budget Vendite'!BE29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!BF62*'Budget Vendite'!BF29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!BG62*'Budget Vendite'!BG29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!BH62*'Budget Vendite'!BH29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!BI62*'Budget Vendite'!BI29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!BJ62*'Budget Vendite'!BJ29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!BK62*'Budget Vendite'!BK29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!BL62*'Budget Vendite'!BL29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!BM62*'Budget Vendite'!BM29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!BN62*'Budget Vendite'!BN29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!BO62*'Budget Vendite'!BO29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!BP62*'Budget Vendite'!BP29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!BQ62*'Budget Vendite'!BQ29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!BR62*'Budget Vendite'!BR29","v":0},{"$f":"+($H175/30)*'Budget Vendite'!BS62*'Budget Vendite'!BS29","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 18",null,{"$f":"+'Budget Vendite'!I30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!L63*'Budget Vendite'!L30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!M63*'Budget Vendite'!M30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!N63*'Budget Vendite'!N30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!O63*'Budget Vendite'!O30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!P63*'Budget Vendite'!P30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!Q63*'Budget Vendite'!Q30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!R63*'Budget Vendite'!R30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!S63*'Budget Vendite'!S30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!T63*'Budget Vendite'!T30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!U63*'Budget Vendite'!U30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!V63*'Budget Vendite'!V30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!W63*'Budget Vendite'!W30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!X63*'Budget Vendite'!X30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!Y63*'Budget Vendite'!Y30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!Z63*'Budget Vendite'!Z30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!AA63*'Budget Vendite'!AA30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!AB63*'Budget Vendite'!AB30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!AC63*'Budget Vendite'!AC30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!AD63*'Budget Vendite'!AD30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!AE63*'Budget Vendite'!AE30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!AF63*'Budget Vendite'!AF30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!AG63*'Budget Vendite'!AG30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!AH63*'Budget Vendite'!AH30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!AI63*'Budget Vendite'!AI30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!AJ63*'Budget Vendite'!AJ30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!AK63*'Budget Vendite'!AK30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!AL63*'Budget Vendite'!AL30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!AM63*'Budget Vendite'!AM30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!AN63*'Budget Vendite'!AN30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!AO63*'Budget Vendite'!AO30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!AP63*'Budget Vendite'!AP30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!AQ63*'Budget Vendite'!AQ30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!AR63*'Budget Vendite'!AR30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!AS63*'Budget Vendite'!AS30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!AT63*'Budget Vendite'!AT30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!AU63*'Budget Vendite'!AU30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!AV63*'Budget Vendite'!AV30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!AW63*'Budget Vendite'!AW30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!AX63*'Budget Vendite'!AX30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!AY63*'Budget Vendite'!AY30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!AZ63*'Budget Vendite'!AZ30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!BA63*'Budget Vendite'!BA30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!BB63*'Budget Vendite'!BB30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!BC63*'Budget Vendite'!BC30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!BD63*'Budget Vendite'!BD30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!BE63*'Budget Vendite'!BE30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!BF63*'Budget Vendite'!BF30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!BG63*'Budget Vendite'!BG30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!BH63*'Budget Vendite'!BH30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!BI63*'Budget Vendite'!BI30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!BJ63*'Budget Vendite'!BJ30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!BK63*'Budget Vendite'!BK30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!BL63*'Budget Vendite'!BL30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!BM63*'Budget Vendite'!BM30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!BN63*'Budget Vendite'!BN30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!BO63*'Budget Vendite'!BO30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!BP63*'Budget Vendite'!BP30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!BQ63*'Budget Vendite'!BQ30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!BR63*'Budget Vendite'!BR30","v":0},{"$f":"+($H176/30)*'Budget Vendite'!BS63*'Budget Vendite'!BS30","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 19",null,{"$f":"+'Budget Vendite'!I31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!L64*'Budget Vendite'!L31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!M64*'Budget Vendite'!M31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!N64*'Budget Vendite'!N31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!O64*'Budget Vendite'!O31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!P64*'Budget Vendite'!P31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!Q64*'Budget Vendite'!Q31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!R64*'Budget Vendite'!R31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!S64*'Budget Vendite'!S31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!T64*'Budget Vendite'!T31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!U64*'Budget Vendite'!U31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!V64*'Budget Vendite'!V31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!W64*'Budget Vendite'!W31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!X64*'Budget Vendite'!X31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!Y64*'Budget Vendite'!Y31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!Z64*'Budget Vendite'!Z31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!AA64*'Budget Vendite'!AA31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!AB64*'Budget Vendite'!AB31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!AC64*'Budget Vendite'!AC31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!AD64*'Budget Vendite'!AD31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!AE64*'Budget Vendite'!AE31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!AF64*'Budget Vendite'!AF31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!AG64*'Budget Vendite'!AG31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!AH64*'Budget Vendite'!AH31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!AI64*'Budget Vendite'!AI31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!AJ64*'Budget Vendite'!AJ31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!AK64*'Budget Vendite'!AK31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!AL64*'Budget Vendite'!AL31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!AM64*'Budget Vendite'!AM31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!AN64*'Budget Vendite'!AN31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!AO64*'Budget Vendite'!AO31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!AP64*'Budget Vendite'!AP31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!AQ64*'Budget Vendite'!AQ31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!AR64*'Budget Vendite'!AR31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!AS64*'Budget Vendite'!AS31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!AT64*'Budget Vendite'!AT31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!AU64*'Budget Vendite'!AU31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!AV64*'Budget Vendite'!AV31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!AW64*'Budget Vendite'!AW31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!AX64*'Budget Vendite'!AX31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!AY64*'Budget Vendite'!AY31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!AZ64*'Budget Vendite'!AZ31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!BA64*'Budget Vendite'!BA31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!BB64*'Budget Vendite'!BB31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!BC64*'Budget Vendite'!BC31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!BD64*'Budget Vendite'!BD31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!BE64*'Budget Vendite'!BE31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!BF64*'Budget Vendite'!BF31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!BG64*'Budget Vendite'!BG31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!BH64*'Budget Vendite'!BH31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!BI64*'Budget Vendite'!BI31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!BJ64*'Budget Vendite'!BJ31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!BK64*'Budget Vendite'!BK31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!BL64*'Budget Vendite'!BL31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!BM64*'Budget Vendite'!BM31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!BN64*'Budget Vendite'!BN31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!BO64*'Budget Vendite'!BO31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!BP64*'Budget Vendite'!BP31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!BQ64*'Budget Vendite'!BQ31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!BR64*'Budget Vendite'!BR31","v":0},{"$f":"+($H177/30)*'Budget Vendite'!BS64*'Budget Vendite'!BS31","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 20",null,{"$f":"+'Budget Vendite'!I32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!L65*'Budget Vendite'!L32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!M65*'Budget Vendite'!M32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!N65*'Budget Vendite'!N32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!O65*'Budget Vendite'!O32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!P65*'Budget Vendite'!P32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!Q65*'Budget Vendite'!Q32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!R65*'Budget Vendite'!R32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!S65*'Budget Vendite'!S32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!T65*'Budget Vendite'!T32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!U65*'Budget Vendite'!U32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!V65*'Budget Vendite'!V32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!W65*'Budget Vendite'!W32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!X65*'Budget Vendite'!X32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!Y65*'Budget Vendite'!Y32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!Z65*'Budget Vendite'!Z32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!AA65*'Budget Vendite'!AA32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!AB65*'Budget Vendite'!AB32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!AC65*'Budget Vendite'!AC32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!AD65*'Budget Vendite'!AD32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!AE65*'Budget Vendite'!AE32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!AF65*'Budget Vendite'!AF32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!AG65*'Budget Vendite'!AG32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!AH65*'Budget Vendite'!AH32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!AI65*'Budget Vendite'!AI32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!AJ65*'Budget Vendite'!AJ32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!AK65*'Budget Vendite'!AK32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!AL65*'Budget Vendite'!AL32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!AM65*'Budget Vendite'!AM32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!AN65*'Budget Vendite'!AN32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!AO65*'Budget Vendite'!AO32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!AP65*'Budget Vendite'!AP32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!AQ65*'Budget Vendite'!AQ32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!AR65*'Budget Vendite'!AR32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!AS65*'Budget Vendite'!AS32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!AT65*'Budget Vendite'!AT32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!AU65*'Budget Vendite'!AU32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!AV65*'Budget Vendite'!AV32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!AW65*'Budget Vendite'!AW32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!AX65*'Budget Vendite'!AX32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!AY65*'Budget Vendite'!AY32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!AZ65*'Budget Vendite'!AZ32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!BA65*'Budget Vendite'!BA32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!BB65*'Budget Vendite'!BB32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!BC65*'Budget Vendite'!BC32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!BD65*'Budget Vendite'!BD32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!BE65*'Budget Vendite'!BE32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!BF65*'Budget Vendite'!BF32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!BG65*'Budget Vendite'!BG32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!BH65*'Budget Vendite'!BH32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!BI65*'Budget Vendite'!BI32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!BJ65*'Budget Vendite'!BJ32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!BK65*'Budget Vendite'!BK32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!BL65*'Budget Vendite'!BL32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!BM65*'Budget Vendite'!BM32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!BN65*'Budget Vendite'!BN32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!BO65*'Budget Vendite'!BO32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!BP65*'Budget Vendite'!BP32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!BQ65*'Budget Vendite'!BQ32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!BR65*'Budget Vendite'!BR32","v":0},{"$f":"+($H178/30)*'Budget Vendite'!BS65*'Budget Vendite'!BS32","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+F34","v":"Linea 21"},null,{"$f":"+'Budget Vendite'!I33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!L66*'Budget Vendite'!L33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!M66*'Budget Vendite'!M33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!N66*'Budget Vendite'!N33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!O66*'Budget Vendite'!O33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!P66*'Budget Vendite'!P33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!Q66*'Budget Vendite'!Q33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!R66*'Budget Vendite'!R33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!S66*'Budget Vendite'!S33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!T66*'Budget Vendite'!T33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!U66*'Budget Vendite'!U33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!V66*'Budget Vendite'!V33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!W66*'Budget Vendite'!W33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!X66*'Budget Vendite'!X33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!Y66*'Budget Vendite'!Y33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!Z66*'Budget Vendite'!Z33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!AA66*'Budget Vendite'!AA33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!AB66*'Budget Vendite'!AB33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!AC66*'Budget Vendite'!AC33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!AD66*'Budget Vendite'!AD33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!AE66*'Budget Vendite'!AE33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!AF66*'Budget Vendite'!AF33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!AG66*'Budget Vendite'!AG33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!AH66*'Budget Vendite'!AH33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!AI66*'Budget Vendite'!AI33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!AJ66*'Budget Vendite'!AJ33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!AK66*'Budget Vendite'!AK33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!AL66*'Budget Vendite'!AL33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!AM66*'Budget Vendite'!AM33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!AN66*'Budget Vendite'!AN33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!AO66*'Budget Vendite'!AO33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!AP66*'Budget Vendite'!AP33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!AQ66*'Budget Vendite'!AQ33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!AR66*'Budget Vendite'!AR33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!AS66*'Budget Vendite'!AS33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!AT66*'Budget Vendite'!AT33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!AU66*'Budget Vendite'!AU33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!AV66*'Budget Vendite'!AV33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!AW66*'Budget Vendite'!AW33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!AX66*'Budget Vendite'!AX33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!AY66*'Budget Vendite'!AY33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!AZ66*'Budget Vendite'!AZ33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!BA66*'Budget Vendite'!BA33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!BB66*'Budget Vendite'!BB33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!BC66*'Budget Vendite'!BC33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!BD66*'Budget Vendite'!BD33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!BE66*'Budget Vendite'!BE33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!BF66*'Budget Vendite'!BF33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!BG66*'Budget Vendite'!BG33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!BH66*'Budget Vendite'!BH33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!BI66*'Budget Vendite'!BI33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!BJ66*'Budget Vendite'!BJ33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!BK66*'Budget Vendite'!BK33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!BL66*'Budget Vendite'!BL33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!BM66*'Budget Vendite'!BM33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!BN66*'Budget Vendite'!BN33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!BO66*'Budget Vendite'!BO33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!BP66*'Budget Vendite'!BP33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!BQ66*'Budget Vendite'!BQ33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!BR66*'Budget Vendite'!BR33","v":0},{"$f":"+($H179/30)*'Budget Vendite'!BS66*'Budget Vendite'!BS33","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 22",null,{"$f":"+'Budget Vendite'!I34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!L67*'Budget Vendite'!L34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!M67*'Budget Vendite'!M34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!N67*'Budget Vendite'!N34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!O67*'Budget Vendite'!O34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!P67*'Budget Vendite'!P34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!Q67*'Budget Vendite'!Q34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!R67*'Budget Vendite'!R34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!S67*'Budget Vendite'!S34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!T67*'Budget Vendite'!T34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!U67*'Budget Vendite'!U34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!V67*'Budget Vendite'!V34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!W67*'Budget Vendite'!W34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!X67*'Budget Vendite'!X34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!Y67*'Budget Vendite'!Y34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!Z67*'Budget Vendite'!Z34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!AA67*'Budget Vendite'!AA34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!AB67*'Budget Vendite'!AB34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!AC67*'Budget Vendite'!AC34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!AD67*'Budget Vendite'!AD34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!AE67*'Budget Vendite'!AE34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!AF67*'Budget Vendite'!AF34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!AG67*'Budget Vendite'!AG34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!AH67*'Budget Vendite'!AH34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!AI67*'Budget Vendite'!AI34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!AJ67*'Budget Vendite'!AJ34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!AK67*'Budget Vendite'!AK34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!AL67*'Budget Vendite'!AL34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!AM67*'Budget Vendite'!AM34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!AN67*'Budget Vendite'!AN34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!AO67*'Budget Vendite'!AO34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!AP67*'Budget Vendite'!AP34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!AQ67*'Budget Vendite'!AQ34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!AR67*'Budget Vendite'!AR34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!AS67*'Budget Vendite'!AS34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!AT67*'Budget Vendite'!AT34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!AU67*'Budget Vendite'!AU34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!AV67*'Budget Vendite'!AV34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!AW67*'Budget Vendite'!AW34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!AX67*'Budget Vendite'!AX34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!AY67*'Budget Vendite'!AY34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!AZ67*'Budget Vendite'!AZ34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!BA67*'Budget Vendite'!BA34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!BB67*'Budget Vendite'!BB34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!BC67*'Budget Vendite'!BC34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!BD67*'Budget Vendite'!BD34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!BE67*'Budget Vendite'!BE34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!BF67*'Budget Vendite'!BF34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!BG67*'Budget Vendite'!BG34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!BH67*'Budget Vendite'!BH34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!BI67*'Budget Vendite'!BI34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!BJ67*'Budget Vendite'!BJ34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!BK67*'Budget Vendite'!BK34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!BL67*'Budget Vendite'!BL34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!BM67*'Budget Vendite'!BM34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!BN67*'Budget Vendite'!BN34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!BO67*'Budget Vendite'!BO34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!BP67*'Budget Vendite'!BP34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!BQ67*'Budget Vendite'!BQ34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!BR67*'Budget Vendite'!BR34","v":0},{"$f":"+($H180/30)*'Budget Vendite'!BS67*'Budget Vendite'!BS34","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 23",null,{"$f":"+'Budget Vendite'!I35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!L68*'Budget Vendite'!L35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!M68*'Budget Vendite'!M35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!N68*'Budget Vendite'!N35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!O68*'Budget Vendite'!O35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!P68*'Budget Vendite'!P35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!Q68*'Budget Vendite'!Q35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!R68*'Budget Vendite'!R35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!S68*'Budget Vendite'!S35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!T68*'Budget Vendite'!T35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!U68*'Budget Vendite'!U35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!V68*'Budget Vendite'!V35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!W68*'Budget Vendite'!W35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!X68*'Budget Vendite'!X35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!Y68*'Budget Vendite'!Y35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!Z68*'Budget Vendite'!Z35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!AA68*'Budget Vendite'!AA35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!AB68*'Budget Vendite'!AB35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!AC68*'Budget Vendite'!AC35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!AD68*'Budget Vendite'!AD35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!AE68*'Budget Vendite'!AE35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!AF68*'Budget Vendite'!AF35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!AG68*'Budget Vendite'!AG35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!AH68*'Budget Vendite'!AH35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!AI68*'Budget Vendite'!AI35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!AJ68*'Budget Vendite'!AJ35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!AK68*'Budget Vendite'!AK35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!AL68*'Budget Vendite'!AL35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!AM68*'Budget Vendite'!AM35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!AN68*'Budget Vendite'!AN35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!AO68*'Budget Vendite'!AO35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!AP68*'Budget Vendite'!AP35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!AQ68*'Budget Vendite'!AQ35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!AR68*'Budget Vendite'!AR35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!AS68*'Budget Vendite'!AS35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!AT68*'Budget Vendite'!AT35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!AU68*'Budget Vendite'!AU35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!AV68*'Budget Vendite'!AV35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!AW68*'Budget Vendite'!AW35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!AX68*'Budget Vendite'!AX35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!AY68*'Budget Vendite'!AY35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!AZ68*'Budget Vendite'!AZ35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!BA68*'Budget Vendite'!BA35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!BB68*'Budget Vendite'!BB35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!BC68*'Budget Vendite'!BC35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!BD68*'Budget Vendite'!BD35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!BE68*'Budget Vendite'!BE35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!BF68*'Budget Vendite'!BF35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!BG68*'Budget Vendite'!BG35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!BH68*'Budget Vendite'!BH35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!BI68*'Budget Vendite'!BI35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!BJ68*'Budget Vendite'!BJ35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!BK68*'Budget Vendite'!BK35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!BL68*'Budget Vendite'!BL35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!BM68*'Budget Vendite'!BM35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!BN68*'Budget Vendite'!BN35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!BO68*'Budget Vendite'!BO35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!BP68*'Budget Vendite'!BP35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!BQ68*'Budget Vendite'!BQ35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!BR68*'Budget Vendite'!BR35","v":0},{"$f":"+($H181/30)*'Budget Vendite'!BS68*'Budget Vendite'!BS35","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 24",null,{"$f":"+'Budget Vendite'!I36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!L69*'Budget Vendite'!L36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!M69*'Budget Vendite'!M36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!N69*'Budget Vendite'!N36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!O69*'Budget Vendite'!O36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!P69*'Budget Vendite'!P36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!Q69*'Budget Vendite'!Q36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!R69*'Budget Vendite'!R36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!S69*'Budget Vendite'!S36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!T69*'Budget Vendite'!T36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!U69*'Budget Vendite'!U36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!V69*'Budget Vendite'!V36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!W69*'Budget Vendite'!W36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!X69*'Budget Vendite'!X36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!Y69*'Budget Vendite'!Y36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!Z69*'Budget Vendite'!Z36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!AA69*'Budget Vendite'!AA36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!AB69*'Budget Vendite'!AB36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!AC69*'Budget Vendite'!AC36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!AD69*'Budget Vendite'!AD36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!AE69*'Budget Vendite'!AE36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!AF69*'Budget Vendite'!AF36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!AG69*'Budget Vendite'!AG36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!AH69*'Budget Vendite'!AH36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!AI69*'Budget Vendite'!AI36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!AJ69*'Budget Vendite'!AJ36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!AK69*'Budget Vendite'!AK36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!AL69*'Budget Vendite'!AL36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!AM69*'Budget Vendite'!AM36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!AN69*'Budget Vendite'!AN36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!AO69*'Budget Vendite'!AO36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!AP69*'Budget Vendite'!AP36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!AQ69*'Budget Vendite'!AQ36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!AR69*'Budget Vendite'!AR36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!AS69*'Budget Vendite'!AS36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!AT69*'Budget Vendite'!AT36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!AU69*'Budget Vendite'!AU36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!AV69*'Budget Vendite'!AV36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!AW69*'Budget Vendite'!AW36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!AX69*'Budget Vendite'!AX36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!AY69*'Budget Vendite'!AY36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!AZ69*'Budget Vendite'!AZ36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!BA69*'Budget Vendite'!BA36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!BB69*'Budget Vendite'!BB36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!BC69*'Budget Vendite'!BC36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!BD69*'Budget Vendite'!BD36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!BE69*'Budget Vendite'!BE36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!BF69*'Budget Vendite'!BF36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!BG69*'Budget Vendite'!BG36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!BH69*'Budget Vendite'!BH36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!BI69*'Budget Vendite'!BI36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!BJ69*'Budget Vendite'!BJ36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!BK69*'Budget Vendite'!BK36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!BL69*'Budget Vendite'!BL36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!BM69*'Budget Vendite'!BM36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!BN69*'Budget Vendite'!BN36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!BO69*'Budget Vendite'!BO36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!BP69*'Budget Vendite'!BP36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!BQ69*'Budget Vendite'!BQ36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!BR69*'Budget Vendite'!BR36","v":0},{"$f":"+($H182/30)*'Budget Vendite'!BS69*'Budget Vendite'!BS36","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 25",null,{"$f":"+'Budget Vendite'!I37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!L70*'Budget Vendite'!L37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!M70*'Budget Vendite'!M37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!N70*'Budget Vendite'!N37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!O70*'Budget Vendite'!O37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!P70*'Budget Vendite'!P37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!Q70*'Budget Vendite'!Q37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!R70*'Budget Vendite'!R37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!S70*'Budget Vendite'!S37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!T70*'Budget Vendite'!T37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!U70*'Budget Vendite'!U37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!V70*'Budget Vendite'!V37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!W70*'Budget Vendite'!W37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!X70*'Budget Vendite'!X37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!Y70*'Budget Vendite'!Y37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!Z70*'Budget Vendite'!Z37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!AA70*'Budget Vendite'!AA37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!AB70*'Budget Vendite'!AB37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!AC70*'Budget Vendite'!AC37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!AD70*'Budget Vendite'!AD37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!AE70*'Budget Vendite'!AE37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!AF70*'Budget Vendite'!AF37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!AG70*'Budget Vendite'!AG37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!AH70*'Budget Vendite'!AH37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!AI70*'Budget Vendite'!AI37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!AJ70*'Budget Vendite'!AJ37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!AK70*'Budget Vendite'!AK37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!AL70*'Budget Vendite'!AL37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!AM70*'Budget Vendite'!AM37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!AN70*'Budget Vendite'!AN37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!AO70*'Budget Vendite'!AO37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!AP70*'Budget Vendite'!AP37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!AQ70*'Budget Vendite'!AQ37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!AR70*'Budget Vendite'!AR37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!AS70*'Budget Vendite'!AS37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!AT70*'Budget Vendite'!AT37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!AU70*'Budget Vendite'!AU37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!AV70*'Budget Vendite'!AV37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!AW70*'Budget Vendite'!AW37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!AX70*'Budget Vendite'!AX37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!AY70*'Budget Vendite'!AY37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!AZ70*'Budget Vendite'!AZ37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!BA70*'Budget Vendite'!BA37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!BB70*'Budget Vendite'!BB37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!BC70*'Budget Vendite'!BC37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!BD70*'Budget Vendite'!BD37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!BE70*'Budget Vendite'!BE37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!BF70*'Budget Vendite'!BF37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!BG70*'Budget Vendite'!BG37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!BH70*'Budget Vendite'!BH37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!BI70*'Budget Vendite'!BI37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!BJ70*'Budget Vendite'!BJ37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!BK70*'Budget Vendite'!BK37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!BL70*'Budget Vendite'!BL37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!BM70*'Budget Vendite'!BM37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!BN70*'Budget Vendite'!BN37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!BO70*'Budget Vendite'!BO37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!BP70*'Budget Vendite'!BP37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!BQ70*'Budget Vendite'!BQ37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!BR70*'Budget Vendite'!BR37","v":0},{"$f":"+($H183/30)*'Budget Vendite'!BS70*'Budget Vendite'!BS37","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+F39","v":"Linea 26"},null,{"$f":"+'Budget Vendite'!I38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!L71*'Budget Vendite'!L38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!M71*'Budget Vendite'!M38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!N71*'Budget Vendite'!N38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!O71*'Budget Vendite'!O38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!P71*'Budget Vendite'!P38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!Q71*'Budget Vendite'!Q38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!R71*'Budget Vendite'!R38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!S71*'Budget Vendite'!S38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!T71*'Budget Vendite'!T38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!U71*'Budget Vendite'!U38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!V71*'Budget Vendite'!V38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!W71*'Budget Vendite'!W38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!X71*'Budget Vendite'!X38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!Y71*'Budget Vendite'!Y38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!Z71*'Budget Vendite'!Z38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!AA71*'Budget Vendite'!AA38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!AB71*'Budget Vendite'!AB38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!AC71*'Budget Vendite'!AC38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!AD71*'Budget Vendite'!AD38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!AE71*'Budget Vendite'!AE38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!AF71*'Budget Vendite'!AF38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!AG71*'Budget Vendite'!AG38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!AH71*'Budget Vendite'!AH38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!AI71*'Budget Vendite'!AI38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!AJ71*'Budget Vendite'!AJ38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!AK71*'Budget Vendite'!AK38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!AL71*'Budget Vendite'!AL38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!AM71*'Budget Vendite'!AM38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!AN71*'Budget Vendite'!AN38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!AO71*'Budget Vendite'!AO38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!AP71*'Budget Vendite'!AP38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!AQ71*'Budget Vendite'!AQ38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!AR71*'Budget Vendite'!AR38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!AS71*'Budget Vendite'!AS38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!AT71*'Budget Vendite'!AT38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!AU71*'Budget Vendite'!AU38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!AV71*'Budget Vendite'!AV38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!AW71*'Budget Vendite'!AW38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!AX71*'Budget Vendite'!AX38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!AY71*'Budget Vendite'!AY38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!AZ71*'Budget Vendite'!AZ38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!BA71*'Budget Vendite'!BA38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!BB71*'Budget Vendite'!BB38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!BC71*'Budget Vendite'!BC38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!BD71*'Budget Vendite'!BD38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!BE71*'Budget Vendite'!BE38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!BF71*'Budget Vendite'!BF38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!BG71*'Budget Vendite'!BG38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!BH71*'Budget Vendite'!BH38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!BI71*'Budget Vendite'!BI38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!BJ71*'Budget Vendite'!BJ38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!BK71*'Budget Vendite'!BK38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!BL71*'Budget Vendite'!BL38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!BM71*'Budget Vendite'!BM38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!BN71*'Budget Vendite'!BN38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!BO71*'Budget Vendite'!BO38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!BP71*'Budget Vendite'!BP38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!BQ71*'Budget Vendite'!BQ38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!BR71*'Budget Vendite'!BR38","v":0},{"$f":"+($H184/30)*'Budget Vendite'!BS71*'Budget Vendite'!BS38","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 27",null,{"$f":"+'Budget Vendite'!I39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!L72*'Budget Vendite'!L39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!M72*'Budget Vendite'!M39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!N72*'Budget Vendite'!N39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!O72*'Budget Vendite'!O39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!P72*'Budget Vendite'!P39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!Q72*'Budget Vendite'!Q39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!R72*'Budget Vendite'!R39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!S72*'Budget Vendite'!S39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!T72*'Budget Vendite'!T39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!U72*'Budget Vendite'!U39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!V72*'Budget Vendite'!V39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!W72*'Budget Vendite'!W39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!X72*'Budget Vendite'!X39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!Y72*'Budget Vendite'!Y39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!Z72*'Budget Vendite'!Z39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!AA72*'Budget Vendite'!AA39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!AB72*'Budget Vendite'!AB39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!AC72*'Budget Vendite'!AC39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!AD72*'Budget Vendite'!AD39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!AE72*'Budget Vendite'!AE39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!AF72*'Budget Vendite'!AF39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!AG72*'Budget Vendite'!AG39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!AH72*'Budget Vendite'!AH39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!AI72*'Budget Vendite'!AI39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!AJ72*'Budget Vendite'!AJ39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!AK72*'Budget Vendite'!AK39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!AL72*'Budget Vendite'!AL39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!AM72*'Budget Vendite'!AM39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!AN72*'Budget Vendite'!AN39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!AO72*'Budget Vendite'!AO39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!AP72*'Budget Vendite'!AP39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!AQ72*'Budget Vendite'!AQ39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!AR72*'Budget Vendite'!AR39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!AS72*'Budget Vendite'!AS39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!AT72*'Budget Vendite'!AT39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!AU72*'Budget Vendite'!AU39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!AV72*'Budget Vendite'!AV39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!AW72*'Budget Vendite'!AW39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!AX72*'Budget Vendite'!AX39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!AY72*'Budget Vendite'!AY39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!AZ72*'Budget Vendite'!AZ39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!BA72*'Budget Vendite'!BA39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!BB72*'Budget Vendite'!BB39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!BC72*'Budget Vendite'!BC39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!BD72*'Budget Vendite'!BD39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!BE72*'Budget Vendite'!BE39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!BF72*'Budget Vendite'!BF39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!BG72*'Budget Vendite'!BG39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!BH72*'Budget Vendite'!BH39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!BI72*'Budget Vendite'!BI39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!BJ72*'Budget Vendite'!BJ39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!BK72*'Budget Vendite'!BK39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!BL72*'Budget Vendite'!BL39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!BM72*'Budget Vendite'!BM39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!BN72*'Budget Vendite'!BN39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!BO72*'Budget Vendite'!BO39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!BP72*'Budget Vendite'!BP39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!BQ72*'Budget Vendite'!BQ39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!BR72*'Budget Vendite'!BR39","v":0},{"$f":"+($H185/30)*'Budget Vendite'!BS72*'Budget Vendite'!BS39","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 28",null,{"$f":"+'Budget Vendite'!I40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!L73*'Budget Vendite'!L40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!M73*'Budget Vendite'!M40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!N73*'Budget Vendite'!N40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!O73*'Budget Vendite'!O40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!P73*'Budget Vendite'!P40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!Q73*'Budget Vendite'!Q40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!R73*'Budget Vendite'!R40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!S73*'Budget Vendite'!S40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!T73*'Budget Vendite'!T40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!U73*'Budget Vendite'!U40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!V73*'Budget Vendite'!V40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!W73*'Budget Vendite'!W40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!X73*'Budget Vendite'!X40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!Y73*'Budget Vendite'!Y40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!Z73*'Budget Vendite'!Z40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!AA73*'Budget Vendite'!AA40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!AB73*'Budget Vendite'!AB40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!AC73*'Budget Vendite'!AC40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!AD73*'Budget Vendite'!AD40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!AE73*'Budget Vendite'!AE40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!AF73*'Budget Vendite'!AF40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!AG73*'Budget Vendite'!AG40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!AH73*'Budget Vendite'!AH40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!AI73*'Budget Vendite'!AI40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!AJ73*'Budget Vendite'!AJ40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!AK73*'Budget Vendite'!AK40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!AL73*'Budget Vendite'!AL40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!AM73*'Budget Vendite'!AM40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!AN73*'Budget Vendite'!AN40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!AO73*'Budget Vendite'!AO40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!AP73*'Budget Vendite'!AP40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!AQ73*'Budget Vendite'!AQ40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!AR73*'Budget Vendite'!AR40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!AS73*'Budget Vendite'!AS40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!AT73*'Budget Vendite'!AT40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!AU73*'Budget Vendite'!AU40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!AV73*'Budget Vendite'!AV40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!AW73*'Budget Vendite'!AW40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!AX73*'Budget Vendite'!AX40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!AY73*'Budget Vendite'!AY40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!AZ73*'Budget Vendite'!AZ40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!BA73*'Budget Vendite'!BA40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!BB73*'Budget Vendite'!BB40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!BC73*'Budget Vendite'!BC40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!BD73*'Budget Vendite'!BD40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!BE73*'Budget Vendite'!BE40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!BF73*'Budget Vendite'!BF40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!BG73*'Budget Vendite'!BG40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!BH73*'Budget Vendite'!BH40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!BI73*'Budget Vendite'!BI40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!BJ73*'Budget Vendite'!BJ40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!BK73*'Budget Vendite'!BK40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!BL73*'Budget Vendite'!BL40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!BM73*'Budget Vendite'!BM40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!BN73*'Budget Vendite'!BN40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!BO73*'Budget Vendite'!BO40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!BP73*'Budget Vendite'!BP40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!BQ73*'Budget Vendite'!BQ40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!BR73*'Budget Vendite'!BR40","v":0},{"$f":"+($H186/30)*'Budget Vendite'!BS73*'Budget Vendite'!BS40","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 29",null,{"$f":"+'Budget Vendite'!I41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!L74*'Budget Vendite'!L41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!M74*'Budget Vendite'!M41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!N74*'Budget Vendite'!N41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!O74*'Budget Vendite'!O41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!P74*'Budget Vendite'!P41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!Q74*'Budget Vendite'!Q41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!R74*'Budget Vendite'!R41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!S74*'Budget Vendite'!S41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!T74*'Budget Vendite'!T41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!U74*'Budget Vendite'!U41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!V74*'Budget Vendite'!V41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!W74*'Budget Vendite'!W41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!X74*'Budget Vendite'!X41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!Y74*'Budget Vendite'!Y41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!Z74*'Budget Vendite'!Z41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!AA74*'Budget Vendite'!AA41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!AB74*'Budget Vendite'!AB41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!AC74*'Budget Vendite'!AC41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!AD74*'Budget Vendite'!AD41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!AE74*'Budget Vendite'!AE41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!AF74*'Budget Vendite'!AF41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!AG74*'Budget Vendite'!AG41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!AH74*'Budget Vendite'!AH41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!AI74*'Budget Vendite'!AI41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!AJ74*'Budget Vendite'!AJ41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!AK74*'Budget Vendite'!AK41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!AL74*'Budget Vendite'!AL41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!AM74*'Budget Vendite'!AM41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!AN74*'Budget Vendite'!AN41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!AO74*'Budget Vendite'!AO41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!AP74*'Budget Vendite'!AP41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!AQ74*'Budget Vendite'!AQ41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!AR74*'Budget Vendite'!AR41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!AS74*'Budget Vendite'!AS41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!AT74*'Budget Vendite'!AT41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!AU74*'Budget Vendite'!AU41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!AV74*'Budget Vendite'!AV41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!AW74*'Budget Vendite'!AW41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!AX74*'Budget Vendite'!AX41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!AY74*'Budget Vendite'!AY41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!AZ74*'Budget Vendite'!AZ41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!BA74*'Budget Vendite'!BA41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!BB74*'Budget Vendite'!BB41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!BC74*'Budget Vendite'!BC41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!BD74*'Budget Vendite'!BD41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!BE74*'Budget Vendite'!BE41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!BF74*'Budget Vendite'!BF41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!BG74*'Budget Vendite'!BG41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!BH74*'Budget Vendite'!BH41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!BI74*'Budget Vendite'!BI41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!BJ74*'Budget Vendite'!BJ41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!BK74*'Budget Vendite'!BK41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!BL74*'Budget Vendite'!BL41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!BM74*'Budget Vendite'!BM41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!BN74*'Budget Vendite'!BN41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!BO74*'Budget Vendite'!BO41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!BP74*'Budget Vendite'!BP41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!BQ74*'Budget Vendite'!BQ41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!BR74*'Budget Vendite'!BR41","v":0},{"$f":"+($H187/30)*'Budget Vendite'!BS74*'Budget Vendite'!BS41","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 30",null,{"$f":"+'Budget Vendite'!I42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!L75*'Budget Vendite'!L42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!M75*'Budget Vendite'!M42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!N75*'Budget Vendite'!N42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!O75*'Budget Vendite'!O42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!P75*'Budget Vendite'!P42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!Q75*'Budget Vendite'!Q42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!R75*'Budget Vendite'!R42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!S75*'Budget Vendite'!S42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!T75*'Budget Vendite'!T42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!U75*'Budget Vendite'!U42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!V75*'Budget Vendite'!V42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!W75*'Budget Vendite'!W42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!X75*'Budget Vendite'!X42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!Y75*'Budget Vendite'!Y42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!Z75*'Budget Vendite'!Z42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!AA75*'Budget Vendite'!AA42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!AB75*'Budget Vendite'!AB42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!AC75*'Budget Vendite'!AC42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!AD75*'Budget Vendite'!AD42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!AE75*'Budget Vendite'!AE42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!AF75*'Budget Vendite'!AF42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!AG75*'Budget Vendite'!AG42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!AH75*'Budget Vendite'!AH42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!AI75*'Budget Vendite'!AI42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!AJ75*'Budget Vendite'!AJ42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!AK75*'Budget Vendite'!AK42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!AL75*'Budget Vendite'!AL42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!AM75*'Budget Vendite'!AM42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!AN75*'Budget Vendite'!AN42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!AO75*'Budget Vendite'!AO42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!AP75*'Budget Vendite'!AP42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!AQ75*'Budget Vendite'!AQ42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!AR75*'Budget Vendite'!AR42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!AS75*'Budget Vendite'!AS42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!AT75*'Budget Vendite'!AT42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!AU75*'Budget Vendite'!AU42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!AV75*'Budget Vendite'!AV42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!AW75*'Budget Vendite'!AW42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!AX75*'Budget Vendite'!AX42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!AY75*'Budget Vendite'!AY42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!AZ75*'Budget Vendite'!AZ42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!BA75*'Budget Vendite'!BA42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!BB75*'Budget Vendite'!BB42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!BC75*'Budget Vendite'!BC42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!BD75*'Budget Vendite'!BD42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!BE75*'Budget Vendite'!BE42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!BF75*'Budget Vendite'!BF42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!BG75*'Budget Vendite'!BG42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!BH75*'Budget Vendite'!BH42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!BI75*'Budget Vendite'!BI42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!BJ75*'Budget Vendite'!BJ42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!BK75*'Budget Vendite'!BK42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!BL75*'Budget Vendite'!BL42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!BM75*'Budget Vendite'!BM42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!BN75*'Budget Vendite'!BN42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!BO75*'Budget Vendite'!BO42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!BP75*'Budget Vendite'!BP42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!BQ75*'Budget Vendite'!BQ42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!BR75*'Budget Vendite'!BR42","v":0},{"$f":"+($H188/30)*'Budget Vendite'!BS75*'Budget Vendite'!BS42","v":0},null,null,{"$f":"+T188","v":0},{"$f":"+AF188","v":0},{"$f":"+AR188","v":0},{"$f":"+BD188","v":0},{"$f":"+BP188","v":0}]
[]
[null,null,null,null,null,"Totale",null,null,{"$f":"SUM(I159:I188)","v":10500},10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,{"$f":"SUM(BP159:BP188)","v":10500},null,null,{"$f":"+SUM(I190:T190)","v":126000},{"$f":"+SUM(U190:AF190)","v":126000},{"$f":"+SUM(AG190:AR190)","v":126000},{"$f":"+SUM(AS190:BD190)","v":126000},{"$f":"+SUM(AT190:BE190)","v":126000}]
[]
[null,null,null,null,"Variazione Magazzino",null,null,null,{"$f":"+I13","v":"2017-01-01"},{"$f":"+J13","v":"2017-02-28"},"2017-03-31","2017-04-30","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-30","2017-10-31","2017-11-30","2017-12-31","2018-01-31","2018-02-28","2018-03-31","2018-04-30","2018-05-31","2018-06-30","2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31",null,null,{"$f":"+BS13","v":2017},{"$f":"+BT13","v":2018},{"$f":"+BU13","v":2019},{"$f":"+BV13","v":2020},{"$f":"+BW13","v":2021}]
[null,null,null,null,null,{"$f":"+F14","v":"Linea 1"},null,null,{"$f":"+I159","v":1000},{"$f":"+J159-I159","v":0},{"$f":"+K159-J159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+SUM(I193:T193)","v":1000},{"$f":"+SUM(U193:AF193)","v":0},{"$f":"+SUM(AG193:AR193)","v":0},{"$f":"+SUM(AS193:BD193)","v":0},{"$f":"+SUM(BE193:BP193)","v":0}]
[null,null,null,null,null,{"$f":"+F15","v":"Linea 2"},null,null,8000,0,{"$f":"+K160-J160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+SUM(I194:T194)","v":8000},{"$f":"+SUM(U194:AF194)","v":0},{"$f":"+SUM(AG194:AR194)","v":0},{"$f":"+SUM(AS194:BD194)","v":0},{"$f":"+SUM(BE194:BP194)","v":0}]
[null,null,null,null,null,"Linea 3",null,null,1500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1500,0,0,0,0]
[null,null,null,null,null,"Linea 4",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 5",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AW163-AV163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 6",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 7",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 8",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 9",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 10",null,null,0,0,0,0,0,{"$f":"+N168-M168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 11",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 12",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 13",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 14",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AK172-AJ172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 15",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 16",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 17",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 18",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BH176-BG176","v":0},0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 19",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 20",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 21",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 22",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 23",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Y181-X181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 24",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+F38","v":"Linea 25"},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 26",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 27",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AV185-AU185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 28",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+F42","v":"Linea 29"},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 30",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[]
[null,null,null,null,null,"Totale",null,null,{"$f":"SUM(I193:I222)","v":10500},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP193:BP222)","v":0},null,null,{"$f":"+SUM(I224:T224)","v":10500},{"$f":"+SUM(U224:AF224)","v":0},{"$f":"+SUM(AG224:AR224)","v":0},{"$f":"+SUM(AS224:BD224)","v":0},{"$f":"+SUM(AT224:BE224)","v":0}]

{"sheet":"G_V","index":17,"n_rows":3,"n_cols":6,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null," "]

{"sheet":"E_Costi Fissi","index":18,"n_rows":109,"n_cols":75,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Elaborati Costi Fissi"]
[]
[null,null,null,null,"Costi Fissi"]
[null,null,null,null,null,null,{"$f":"+'Costi Fissi'!H14","v":"Aliquota Iva"},{"$f":"+'Costi Fissi'!I14","v":"gg dilazione"},{"$f":"+'Costi Fissi'!J14","v":"2017-01-01"},{"$f":"+'Costi Fissi'!K14","v":"2017-02-28"},{"$f":"+'Costi Fissi'!L14","v":"2017-03-31"},{"$f":"+'Costi Fissi'!M14","v":"2017-04-30"},{"$f":"+'Costi Fissi'!N14","v":"2017-05-31"},{"$f":"+'Costi Fissi'!O14","v":"2017-06-30"},{"$f":"+'Costi Fissi'!P14","v":"2017-07-31"},{"$f":"+'Costi Fissi'!Q14","v":"2017-08-31"},{"$f":"+'Costi Fissi'!R14","v":"2017-09-30"},{"$f":"+'Costi Fissi'!S14","v":"2017-10-31"},{"$f":"+'Costi Fissi'!T14","v":"2017-11-30"},{"$f":"+'Costi Fissi'!U14","v":"2017-12-31"},{"$f":"+'Costi Fissi'!V14","v":"2018-01-31"},{"$f":"+'Costi Fissi'!W14","v":"2018-02-28"},{"$f":"+'Costi Fissi'!X14","v":"2018-03-31"},{"$f":"+'Costi Fissi'!Y14","v":"2018-04-30"},{"$f":"+'Costi Fissi'!Z14","v":"2018-05-31"},{"$f":"+'Costi Fissi'!AA14","v":"2018-06-30"},{"$f":"+'Costi Fissi'!AB14","v":"2018-07-31"},{"$f":"+'Costi Fissi'!AC14","v":"2018-08-31"},{"$f":"+'Costi Fissi'!AD14","v":"2018-09-30"},{"$f":"+'Costi Fissi'!AE14","v":"2018-10-31"},{"$f":"+'Costi Fissi'!AF14","v":"2018-11-30"},{"$f":"+'Costi Fissi'!AG14","v":"2018-12-31"},{"$f":"+'Costi Fissi'!AH14","v":"2019-01-31"},{"$f":"+'Costi Fissi'!AI14","v":"2019-02-28"},{"$f":"+'Costi Fissi'!AJ14","v":"2019-03-31"},{"$f":"+'Costi Fissi'!AK14","v":"2019-04-30"},{"$f":"+'Costi Fissi'!AL14","v":"2019-05-31"},{"$f":"+'Costi Fissi'!AM14","v":"2019-06-30"},{"$f":"+'Costi Fissi'!AN14","v":"2019-07-31"},{"$f":"+'Costi Fissi'!AO14","v":"2019-08-31"},{"$f":"+'Costi Fissi'!AP14","v":"2019-09-30"},{"$f":"+'Costi Fissi'!AQ14","v":"2019-10-31"},{"$f":"+'Costi Fissi'!AR14","v":"2019-11-30"},{"$f":"+'Costi Fissi'!AS14","v":"2019-12-31"},{"$f":"+'Costi Fissi'!AT14","v":"2020-01-31"},{"$f":"+'Costi Fissi'!AU14","v":"2020-02-29"},{"$f":"+'Costi Fissi'!AV14","v":"2020-03-31"},{"$f":"+'Costi Fissi'!AW14","v":"2020-04-30"},{"$f":"+'Costi Fissi'!AX14","v":"2020-05-31"},{"$f":"+'Costi Fissi'!AY14","v":"2020-06-30"},{"$f":"+'Costi Fissi'!AZ14","v":"2020-07-31"},{"$f":"+'Costi Fissi'!BA14","v":"2020-08-31"},{"$f":"+'Costi Fissi'!BB14","v":"2020-09-30"},{"$f":"+'Costi Fissi'!BC14","v":"2020-10-31"},{"$f":"+'Costi Fissi'!BD14","v":"2020-11-30"},{"$f":"+'Costi Fissi'!BE14","v":"2020-12-31"},{"$f":"+'Costi Fissi'!BF14","v":"2021-01-31"},{"$f":"+'Costi Fissi'!BG14","v":"2021-02-28"},{"$f":"+'Costi Fissi'!BH14","v":"2021-03-31"},{"$f":"+'Costi Fissi'!BI14","v":"2021-04-30"},{"$f":"+'Costi Fissi'!BJ14","v":"2021-05-31"},{"$f":"+'Costi Fissi'!BK14","v":"2021-06-30"},{"$f":"+'Costi Fissi'!BL14","v":"2021-07-31"},{"$f":"+'Costi Fissi'!BM14","v":"2021-08-31"},{"$f":"+'Costi Fissi'!BN14","v":"2021-09-30"},{"$f":"+'Costi Fissi'!BO14","v":"2021-10-31"},{"$f":"+'Costi Fissi'!BP14","v":"2021-11-30"},{"$f":"+'Costi Fissi'!BQ14","v":"2021-12-31"},null,null,{"$f":"+YEAR(T12)","v":2017},{"$f":"+YEAR(AF12)","v":2018},{"$f":"+YEAR(AR12)","v":2019},{"$f":"+YEAR(BD12)","v":2020},{"$f":"+YEAR(BP12)","v":2021}]
[null,null,null,null,null,{"$f":"+'Costi Fissi'!G15","v":"1) spese di rappresentanza"},{"$f":"+'Costi Fissi'!H15","v":0.22},{"$f":"+'Costi Fissi'!I15","v":30},{"$f":"+'Costi Fissi'!J15","v":100},{"$f":"+'Costi Fissi'!K15","v":100},{"$f":"+'Costi Fissi'!L15","v":100},{"$f":"+'Costi Fissi'!M15","v":100},{"$f":"+'Costi Fissi'!N15","v":100},{"$f":"+'Costi Fissi'!O15","v":100},{"$f":"+'Costi Fissi'!P15","v":100},{"$f":"+'Costi Fissi'!Q15","v":100},{"$f":"+'Costi Fissi'!R15","v":100},{"$f":"+'Costi Fissi'!S15","v":100},{"$f":"+'Costi Fissi'!T15","v":100},{"$f":"+'Costi Fissi'!U15","v":100},{"$f":"+'Costi Fissi'!V15","v":100},{"$f":"+'Costi Fissi'!W15","v":100},{"$f":"+'Costi Fissi'!X15","v":100},{"$f":"+'Costi Fissi'!Y15","v":100},{"$f":"+'Costi Fissi'!Z15","v":100},{"$f":"+'Costi Fissi'!AA15","v":100},{"$f":"+'Costi Fissi'!AB15","v":100},{"$f":"+'Costi Fissi'!AC15","v":100},{"$f":"+'Costi Fissi'!AD15","v":100},{"$f":"+'Costi Fissi'!AE15","v":100},{"$f":"+'Costi Fissi'!AF15","v":100},{"$f":"+'Costi Fissi'!AG15","v":100},{"$f":"+'Costi Fissi'!AH15","v":100},{"$f":"+'Costi Fissi'!AI15","v":100},{"$f":"+'Costi Fissi'!AJ15","v":100},{"$f":"+'Costi Fissi'!AK15","v":100},{"$f":"+'Costi Fissi'!AL15","v":100},{"$f":"+'Costi Fissi'!AM15","v":100},{"$f":"+'Costi Fissi'!AN15","v":100},{"$f":"+'Costi Fissi'!AO15","v":100},{"$f":"+'Costi Fissi'!AP15","v":100},{"$f":"+'Costi Fissi'!AQ15","v":100},{"$f":"+'Costi Fissi'!AR15","v":100},{"$f":"+'Costi Fissi'!AS15","v":100},{"$f":"+'Costi Fissi'!AT15","v":100},{"$f":"+'Costi Fissi'!AU15","v":100},{"$f":"+'Costi Fissi'!AV15","v":100},{"$f":"+'Costi Fissi'!AW15","v":100},{"$f":"+'Costi Fissi'!AX15","v":100},{"$f":"+'Costi Fissi'!AY15","v":100},{"$f":"+'Costi Fissi'!AZ15","v":100},{"$f":"+'Costi Fissi'!BA15","v":100},{"$f":"+'Costi Fissi'!BB15","v":100},{"$f":"+'Costi Fissi'!BC15","v":100},{"$f":"+'Costi Fissi'!BD15","v":100},{"$f":"+'Costi Fissi'!BE15","v":100},{"$f":"+'Costi Fissi'!BF15","v":100},{"$f":"+'Costi Fissi'!BG15","v":100},{"$f":"+'Costi Fissi'!BH15","v":100},{"$f":"+'Costi Fissi'!BI15","v":100},{"$f":"+'Costi Fissi'!BJ15","v":100},{"$f":"+'Costi Fissi'!BK15","v":100},{"$f":"+'Costi Fissi'!BL15","v":100},{"$f":"+'Costi Fissi'!BM15","v":100},{"$f":"+'Costi Fissi'!BN15","v":100},{"$f":"+'Costi Fissi'!BO15","v":100},{"$f":"+'Costi Fissi'!BP15","v":100},{"$f":"+'Costi Fissi'!BQ15","v":100},null,null,{"$f":"+SUM(I13:T13)","v":1200},{"$f":"+SUM(U13:AF13)","v":1200},{"$f":"+SUM(AG13:AR13)","v":1200},{"$f":"+SUM(AS13:BD13)","v":1200},{"$f":"+SUM(BE13:BP13)","v":1200}]
[null,null,null,null,null,{"$f":"+'Costi Fissi'!G16","v":"2) spese di pubblicità e promozioni"},{"$f":"+'Costi Fissi'!H16","v":0.22},{"$f":"+'Costi Fissi'!I16","v":30},{"$f":"+'Costi Fissi'!J16","v":0},{"$f":"+'Costi Fissi'!K16","v":0},{"$f":"+'Costi Fissi'!L16","v":0},{"$f":"+'Costi Fissi'!M16","v":0},{"$f":"+'Costi Fissi'!N16","v":0},{"$f":"+'Costi Fissi'!O16","v":0},{"$f":"+'Costi Fissi'!P16","v":0},{"$f":"+'Costi Fissi'!Q16","v":0},{"$f":"+'Costi Fissi'!R16","v":0},{"$f":"+'Costi Fissi'!S16","v":0},{"$f":"+'Costi Fissi'!T16","v":0},{"$f":"+'Costi Fissi'!U16","v":0},{"$f":"+'Costi Fissi'!V16","v":0},{"$f":"+'Costi Fissi'!W16","v":0},{"$f":"+'Costi Fissi'!X16","v":0},{"$f":"+'Costi Fissi'!Y16","v":0},{"$f":"+'Costi Fissi'!Z16","v":0},{"$f":"+'Costi Fissi'!AA16","v":0},{"$f":"+'Costi Fissi'!AB16","v":0},{"$f":"+'Costi Fissi'!AC16","v":0},{"$f":"+'Costi Fissi'!AD16","v":0},{"$f":"+'Costi Fissi'!AE16","v":0},{"$f":"+'Costi Fissi'!AF16","v":0},{"$f":"+'Costi Fissi'!AG16","v":0},{"$f":"+'Costi Fissi'!AH16","v":0},{"$f":"+'Costi Fissi'!AI16","v":0},{"$f":"+'Costi Fissi'!AJ16","v":0},{"$f":"+'Costi Fissi'!AK16","v":0},{"$f":"+'Costi Fissi'!AL16","v":0},{"$f":"+'Costi Fissi'!AM16","v":0},{"$f":"+'Costi Fissi'!AN16","v":0},{"$f":"+'Costi Fissi'!AO16","v":0},{"$f":"+'Costi Fissi'!AP16","v":0},{"$f":"+'Costi Fissi'!AQ16","v":0},{"$f":"+'Costi Fissi'!AR16","v":0},{"$f":"+'Costi Fissi'!AS16","v":0},{"$f":"+'Costi Fissi'!AT16","v":0},{"$f":"+'Costi Fissi'!AU16","v":0},{"$f":"+'Costi Fissi'!AV16","v":0},{"$f":"+'Costi Fissi'!AW16","v":0},{"$f":"+'Costi Fissi'!AX16","v":0},{"$f":"+'Costi Fissi'!AY16","v":0},{"$f":"+'Costi Fissi'!AZ16","v":0},{"$f":"+'Costi Fissi'!BA16","v":0},{"$f":"+'Costi Fissi'!BB16","v":0},{"$f":"+'Costi Fissi'!BC16","v":0},{"$f":"+'Costi Fissi'!BD16","v":0},{"$f":"+'Costi Fissi'!BE16","v":0},{"$f":"+'Costi Fissi'!BF16","v":0},{"$f":"+'Costi Fissi'!BG16","v":0},{"$f":"+'Costi Fissi'!BH16","v":0},{"$f":"+'Costi Fissi'!BI16","v":0},{"$f":"+'Costi Fissi'!BJ16","v":0},{"$f":"+'Costi Fissi'!BK16","v":0},{"$f":"+'Costi Fissi'!BL16","v":0},{"$f":"+'Costi Fissi'!BM16","v":0},{"$f":"+'Costi Fissi'!BN16","v":0},{"$f":"+'Costi Fissi'!BO16","v":0},{"$f":"+'Costi Fissi'!BP16","v":0},{"$f":"+'Costi Fissi'!BQ16","v":0},null,null,{"$f":"+SUM(I14:T14)","v":0},{"$f":"+SUM(U14:AF14)","v":0},{"$f":"+SUM(AG14:AR14)","v":0},{"$f":"+SUM(AS14:BD14)","v":0},{"$f":"+SUM(BE14:BP14)","v":0}]
[null,null,null,null,null,{"$f":"+'Costi Fissi'!G17","v":"3) Compensi Amministratori"},{"$f":"+'Costi Fissi'!H17","v":0.22},{"$f":"+'Costi Fissi'!I17","v":30},{"$f":"+'Costi Fissi'!J17","v":0},{"$f":"+'Costi Fissi'!K17","v":0},{"$f":"+'Costi Fissi'!L17","v":0},{"$f":"+'Costi Fissi'!M17","v":0},{"$f":"+'Costi Fissi'!N17","v":0},{"$f":"+'Costi Fissi'!O17","v":0},{"$f":"+'Costi Fissi'!P17","v":0},{"$f":"+'Costi Fissi'!Q17","v":0},{"$f":"+'Costi Fissi'!R17","v":0},{"$f":"+'Costi Fissi'!S17","v":0},{"$f":"+'Costi Fissi'!T17","v":0},{"$f":"+'Costi Fissi'!U17","v":0},{"$f":"+'Costi Fissi'!V17","v":0},{"$f":"+'Costi Fissi'!W17","v":0},{"$f":"+'Costi Fissi'!X17","v":0},{"$f":"+'Costi Fissi'!Y17","v":0},{"$f":"+'Costi Fissi'!Z17","v":0},{"$f":"+'Costi Fissi'!AA17","v":0},{"$f":"+'Costi Fissi'!AB17","v":0},{"$f":"+'Costi Fissi'!AC17","v":0},{"$f":"+'Costi Fissi'!AD17","v":0},{"$f":"+'Costi Fissi'!AE17","v":0},{"$f":"+'Costi Fissi'!AF17","v":0},{"$f":"+'Costi Fissi'!AG17","v":0},{"$f":"+'Costi Fissi'!AH17","v":0},{"$f":"+'Costi Fissi'!AI17","v":0},{"$f":"+'Costi Fissi'!AJ17","v":0},{"$f":"+'Costi Fissi'!AK17","v":0},{"$f":"+'Costi Fissi'!AL17","v":0},{"$f":"+'Costi Fissi'!AM17","v":0},{"$f":"+'Costi Fissi'!AN17","v":0},{"$f":"+'Costi Fissi'!AO17","v":0},{"$f":"+'Costi Fissi'!AP17","v":0},{"$f":"+'Costi Fissi'!AQ17","v":0},{"$f":"+'Costi Fissi'!AR17","v":0},{"$f":"+'Costi Fissi'!AS17","v":0},{"$f":"+'Costi Fissi'!AT17","v":0},{"$f":"+'Costi Fissi'!AU17","v":0},{"$f":"+'Costi Fissi'!AV17","v":0},{"$f":"+'Costi Fissi'!AW17","v":0},{"$f":"+'Costi Fissi'!AX17","v":0},{"$f":"+'Costi Fissi'!AY17","v":0},{"$f":"+'Costi Fissi'!AZ17","v":0},{"$f":"+'Costi Fissi'!BA17","v":0},{"$f":"+'Costi Fissi'!BB17","v":0},{"$f":"+'Costi Fissi'!BC17","v":0},{"$f":"+'Costi Fissi'!BD17","v":0},{"$f":"+'Costi Fissi'!BE17","v":0},{"$f":"+'Costi Fissi'!BF17","v":0},{"$f":"+'Costi Fissi'!BG17","v":0},{"$f":"+'Costi Fissi'!BH17","v":0},{"$f":"+'Costi Fissi'!BI17","v":0},{"$f":"+'Costi Fissi'!BJ17","v":0},{"$f":"+'Costi Fissi'!BK17","v":0},{"$f":"+'Costi Fissi'!BL17","v":0},{"$f":"+'Costi Fissi'!BM17","v":0},{"$f":"+'Costi Fissi'!BN17","v":0},{"$f":"+'Costi Fissi'!BO17","v":0},{"$f":"+'Costi Fissi'!BP17","v":0},{"$f":"+'Costi Fissi'!BQ17","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+'Costi Fissi'!G18","v":"4) spese di trasporto"},{"$f":"+'Costi Fissi'!H18","v":0.22},{"$f":"+'Costi Fissi'!I18","v":30},{"$f":"+'Costi Fissi'!J18","v":0},{"$f":"+'Costi Fissi'!K18","v":0},{"$f":"+'Costi Fissi'!L18","v":0},{"$f":"+'Costi Fissi'!M18","v":0},{"$f":"+'Costi Fissi'!N18","v":0},{"$f":"+'Costi Fissi'!O18","v":0},{"$f":"+'Costi Fissi'!P18","v":0},{"$f":"+'Costi Fissi'!Q18","v":0},{"$f":"+'Costi Fissi'!R18","v":0},{"$f":"+'Costi Fissi'!S18","v":0},{"$f":"+'Costi Fissi'!T18","v":0},{"$f":"+'Costi Fissi'!U18","v":0},{"$f":"+'Costi Fissi'!V18","v":0},{"$f":"+'Costi Fissi'!W18","v":0},{"$f":"+'Costi Fissi'!X18","v":0},{"$f":"+'Costi Fissi'!Y18","v":0},{"$f":"+'Costi Fissi'!Z18","v":0},{"$f":"+'Costi Fissi'!AA18","v":0},{"$f":"+'Costi Fissi'!AB18","v":0},{"$f":"+'Costi Fissi'!AC18","v":0},{"$f":"+'Costi Fissi'!AD18","v":0},{"$f":"+'Costi Fissi'!AE18","v":0},{"$f":"+'Costi Fissi'!AF18","v":0},{"$f":"+'Costi Fissi'!AG18","v":0},{"$f":"+'Costi Fissi'!AH18","v":0},{"$f":"+'Costi Fissi'!AI18","v":0},{"$f":"+'Costi Fissi'!AJ18","v":0},{"$f":"+'Costi Fissi'!AK18","v":0},{"$f":"+'Costi Fissi'!AL18","v":0},{"$f":"+'Costi Fissi'!AM18","v":0},{"$f":"+'Costi Fissi'!AN18","v":0},{"$f":"+'Costi Fissi'!AO18","v":0},{"$f":"+'Costi Fissi'!AP18","v":0},{"$f":"+'Costi Fissi'!AQ18","v":0},{"$f":"+'Costi Fissi'!AR18","v":0},{"$f":"+'Costi Fissi'!AS18","v":0},{"$f":"+'Costi Fissi'!AT18","v":0},{"$f":"+'Costi Fissi'!AU18","v":0},{"$f":"+'Costi Fissi'!AV18","v":0},{"$f":"+'Costi Fissi'!AW18","v":0},{"$f":"+'Costi Fissi'!AX18","v":0},{"$f":"+'Costi Fissi'!AY18","v":0},{"$f":"+'Costi Fissi'!AZ18","v":0},{"$f":"+'Costi Fissi'!BA18","v":0},{"$f":"+'Costi Fissi'!BB18","v":0},{"$f":"+'Costi Fissi'!BC18","v":0},{"$f":"+'Costi Fissi'!BD18","v":0},{"$f":"+'Costi Fissi'!BE18","v":0},{"$f":"+'Costi Fissi'!BF18","v":0},{"$f":"+'Costi Fissi'!BG18","v":0},{"$f":"+'Costi Fissi'!BH18","v":0},{"$f":"+'Costi Fissi'!BI18","v":0},{"$f":"+'Costi Fissi'!BJ18","v":0},{"$f":"+'Costi Fissi'!BK18","v":0},{"$f":"+'Costi Fissi'!BL18","v":0},{"$f":"+'Costi Fissi'!BM18","v":0},{"$f":"+'Costi Fissi'!BN18","v":0},{"$f":"+'Costi Fissi'!BO18","v":0},{"$f":"+'Costi Fissi'!BP18","v":0},{"$f":"+'Costi Fissi'!BQ18","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+'Costi Fissi'!G19","v":"5) lavorazioni presso terzi"},{"$f":"+'Costi Fissi'!H19","v":0.22},{"$f":"+'Costi Fissi'!I19","v":30},{"$f":"+'Costi Fissi'!J19","v":0},{"$f":"+'Costi Fissi'!K19","v":0},{"$f":"+'Costi Fissi'!L19","v":0},{"$f":"+'Costi Fissi'!M19","v":0},null,{"$f":"+'Costi Fissi'!O19","v":0},{"$f":"+'Costi Fissi'!P19","v":0},{"$f":"+'Costi Fissi'!Q19","v":0},{"$f":"+'Costi Fissi'!R19","v":0},{"$f":"+'Costi Fissi'!S19","v":0},{"$f":"+'Costi Fissi'!T19","v":0},{"$f":"+'Costi Fissi'!U19","v":0},{"$f":"+'Costi Fissi'!V19","v":0},{"$f":"+'Costi Fissi'!W19","v":0},{"$f":"+'Costi Fissi'!X19","v":0},{"$f":"+'Costi Fissi'!Y19","v":0},{"$f":"+'Costi Fissi'!Z19","v":0},{"$f":"+'Costi Fissi'!AA19","v":0},{"$f":"+'Costi Fissi'!AB19","v":0},{"$f":"+'Costi Fissi'!AC19","v":0},{"$f":"+'Costi Fissi'!AD19","v":0},{"$f":"+'Costi Fissi'!AE19","v":0},{"$f":"+'Costi Fissi'!AF19","v":0},{"$f":"+'Costi Fissi'!AG19","v":0},{"$f":"+'Costi Fissi'!AH19","v":0},{"$f":"+'Costi Fissi'!AI19","v":0},{"$f":"+'Costi Fissi'!AJ19","v":0},{"$f":"+'Costi Fissi'!AK19","v":0},{"$f":"+'Costi Fissi'!AL19","v":0},{"$f":"+'Costi Fissi'!AM19","v":0},{"$f":"+'Costi Fissi'!AN19","v":0},{"$f":"+'Costi Fissi'!AO19","v":0},{"$f":"+'Costi Fissi'!AP19","v":0},{"$f":"+'Costi Fissi'!AQ19","v":0},{"$f":"+'Costi Fissi'!AR19","v":0},{"$f":"+'Costi Fissi'!AS19","v":0},{"$f":"+'Costi Fissi'!AT19","v":0},{"$f":"+'Costi Fissi'!AU19","v":0},{"$f":"+'Costi Fissi'!AV19","v":0},{"$f":"+'Costi Fissi'!AW19","v":0},{"$f":"+'Costi Fissi'!AX19","v":0},{"$f":"+'Costi Fissi'!AY19","v":0},{"$f":"+'Costi Fissi'!AZ19","v":0},{"$f":"+'Costi Fissi'!BA19","v":0},{"$f":"+'Costi Fissi'!BB19","v":0},{"$f":"+'Costi Fissi'!BC19","v":0},{"$f":"+'Costi Fissi'!BD19","v":0},{"$f":"+'Costi Fissi'!BE19","v":0},{"$f":"+'Costi Fissi'!BF19","v":0},{"$f":"+'Costi Fissi'!BG19","v":0},{"$f":"+'Costi Fissi'!BH19","v":0},{"$f":"+'Costi Fissi'!BI19","v":0},{"$f":"+'Costi Fissi'!BJ19","v":0},{"$f":"+'Costi Fissi'!BK19","v":0},{"$f":"+'Costi Fissi'!BL19","v":0},{"$f":"+'Costi Fissi'!BM19","v":0},{"$f":"+'Costi Fissi'!BN19","v":0},{"$f":"+'Costi Fissi'!BO19","v":0},{"$f":"+'Costi Fissi'!BP19","v":0},{"$f":"+'Costi Fissi'!BQ19","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+'Costi Fissi'!G20","v":"6) consulenze tecnico-produttive"},{"$f":"+'Costi Fissi'!H20","v":0.22},{"$f":"+'Costi Fissi'!I20","v":30},{"$f":"+'Costi Fissi'!J20","v":0},{"$f":"+'Costi Fissi'!K20","v":0},{"$f":"+'Costi Fissi'!L20","v":0},{"$f":"+'Costi Fissi'!M20","v":0},{"$f":"+'Costi Fissi'!N20","v":0},{"$f":"+'Costi Fissi'!O20","v":0},{"$f":"+'Costi Fissi'!P20","v":0},{"$f":"+'Costi Fissi'!Q20","v":0},{"$f":"+'Costi Fissi'!R20","v":0},{"$f":"+'Costi Fissi'!S20","v":0},{"$f":"+'Costi Fissi'!T20","v":0},{"$f":"+'Costi Fissi'!U20","v":0},{"$f":"+'Costi Fissi'!V20","v":0},{"$f":"+'Costi Fissi'!W20","v":0},{"$f":"+'Costi Fissi'!X20","v":0},{"$f":"+'Costi Fissi'!Y20","v":0},{"$f":"+'Costi Fissi'!Z20","v":0},{"$f":"+'Costi Fissi'!AA20","v":0},{"$f":"+'Costi Fissi'!AB20","v":0},{"$f":"+'Costi Fissi'!AC20","v":0},{"$f":"+'Costi Fissi'!AD20","v":0},{"$f":"+'Costi Fissi'!AE20","v":0},{"$f":"+'Costi Fissi'!AF20","v":0},{"$f":"+'Costi Fissi'!AG20","v":0},{"$f":"+'Costi Fissi'!AH20","v":0},{"$f":"+'Costi Fissi'!AI20","v":0},{"$f":"+'Costi Fissi'!AJ20","v":0},{"$f":"+'Costi Fissi'!AK20","v":0},{"$f":"+'Costi Fissi'!AL20","v":0},{"$f":"+'Costi Fissi'!AM20","v":0},{"$f":"+'Costi Fissi'!AN20","v":0},{"$f":"+'Costi Fissi'!AO20","v":0},{"$f":"+'Costi Fissi'!AP20","v":0},{"$f":"+'Costi Fissi'!AQ20","v":0},{"$f":"+'Costi Fissi'!AR20","v":0},{"$f":"+'Costi Fissi'!AS20","v":0},{"$f":"+'Costi Fissi'!AT20","v":0},{"$f":"+'Costi Fissi'!AU20","v":0},{"$f":"+'Costi Fissi'!AV20","v":0},{"$f":"+'Costi Fissi'!AW20","v":0},{"$f":"+'Costi Fissi'!AX20","v":0},{"$f":"+'Costi Fissi'!AY20","v":0},{"$f":"+'Costi Fissi'!AZ20","v":0},{"$f":"+'Costi Fissi'!BA20","v":0},{"$f":"+'Costi Fissi'!BB20","v":0},{"$f":"+'Costi Fissi'!BC20","v":0},{"$f":"+'Costi Fissi'!BD20","v":0},{"$f":"+'Costi Fissi'!BE20","v":0},{"$f":"+'Costi Fissi'!BF20","v":0},{"$f":"+'Costi Fissi'!BG20","v":0},{"$f":"+'Costi Fissi'!BH20","v":0},{"$f":"+'Costi Fissi'!BI20","v":0},{"$f":"+'Costi Fissi'!BJ20","v":0},{"$f":"+'Costi Fissi'!BK20","v":0},{"$f":"+'Costi Fissi'!BL20","v":0},{"$f":"+'Costi Fissi'!BM20","v":0},{"$f":"+'Costi Fissi'!BN20","v":0},{"$f":"+'Costi Fissi'!BO20","v":0},{"$f":"+'Costi Fissi'!BP20","v":0},{"$f":"+'Costi Fissi'!BQ20","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+'Costi Fissi'!G21","v":"7) manutenzioni industriali"},{"$f":"+'Costi Fissi'!H21","v":0.22},{"$f":"+'Costi Fissi'!I21","v":30},{"$f":"+'Costi Fissi'!J21","v":0},{"$f":"+'Costi Fissi'!K21","v":0},{"$f":"+'Costi Fissi'!L21","v":0},{"$f":"+'Costi Fissi'!M21","v":0},{"$f":"+'Costi Fissi'!N21","v":0},{"$f":"+'Costi Fissi'!O21","v":0},{"$f":"+'Costi Fissi'!P21","v":0},{"$f":"+'Costi Fissi'!Q21","v":0},{"$f":"+'Costi Fissi'!R21","v":0},{"$f":"+'Costi Fissi'!S21","v":0},{"$f":"+'Costi Fissi'!T21","v":0},{"$f":"+'Costi Fissi'!U21","v":0},{"$f":"+'Costi Fissi'!V21","v":0},{"$f":"+'Costi Fissi'!W21","v":0},{"$f":"+'Costi Fissi'!X21","v":0},{"$f":"+'Costi Fissi'!Y21","v":0},{"$f":"+'Costi Fissi'!Z21","v":0},{"$f":"+'Costi Fissi'!AA21","v":0},{"$f":"+'Costi Fissi'!AB21","v":0},{"$f":"+'Costi Fissi'!AC21","v":0},{"$f":"+'Costi Fissi'!AD21","v":0},{"$f":"+'Costi Fissi'!AE21","v":0},{"$f":"+'Costi Fissi'!AF21","v":0},{"$f":"+'Costi Fissi'!AG21","v":0},{"$f":"+'Costi Fissi'!AH21","v":0},{"$f":"+'Costi Fissi'!AI21","v":0},{"$f":"+'Costi Fissi'!AJ21","v":0},{"$f":"+'Costi Fissi'!AK21","v":0},{"$f":"+'Costi Fissi'!AL21","v":0},{"$f":"+'Costi Fissi'!AM21","v":0},{"$f":"+'Costi Fissi'!AN21","v":0},{"$f":"+'Costi Fissi'!AO21","v":0},{"$f":"+'Costi Fissi'!AP21","v":0},{"$f":"+'Costi Fissi'!AQ21","v":0},{"$f":"+'Costi Fissi'!AR21","v":0},{"$f":"+'Costi Fissi'!AS21","v":0},{"$f":"+'Costi Fissi'!AT21","v":0},{"$f":"+'Costi Fissi'!AU21","v":0},{"$f":"+'Costi Fissi'!AV21","v":0},{"$f":"+'Costi Fissi'!AW21","v":0},{"$f":"+'Costi Fissi'!AX21","v":0},{"$f":"+'Costi Fissi'!AY21","v":0},{"$f":"+'Costi Fissi'!AZ21","v":0},{"$f":"+'Costi Fissi'!BA21","v":0},{"$f":"+'Costi Fissi'!BB21","v":0},{"$f":"+'Costi Fissi'!BC21","v":0},{"$f":"+'Costi Fissi'!BD21","v":0},{"$f":"+'Costi Fissi'!BE21","v":0},{"$f":"+'Costi Fissi'!BF21","v":0},{"$f":"+'Costi Fissi'!BG21","v":0},{"$f":"+'Costi Fissi'!BH21","v":0},{"$f":"+'Costi Fissi'!BI21","v":0},{"$f":"+'Costi Fissi'!BJ21","v":0},{"$f":"+'Costi Fissi'!BK21","v":0},{"$f":"+'Costi Fissi'!BL21","v":0},{"$f":"+'Costi Fissi'!BM21","v":0},{"$f":"+'Costi Fissi'!BN21","v":0},{"$f":"+'Costi Fissi'!BO21","v":0},{"$f":"+'Costi Fissi'!BP21","v":0},{"$f":"+'Costi Fissi'!BQ21","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+'Costi Fissi'!G22","v":"8) servizi vari"},{"$f":"+'Costi Fissi'!H22","v":0.22},{"$f":"+'Costi Fissi'!I22","v":30},{"$f":"+'Costi Fissi'!J22","v":0},{"$f":"+'Costi Fissi'!K22","v":0},{"$f":"+'Costi Fissi'!L22","v":0},{"$f":"+'Costi Fissi'!M22","v":0},{"$f":"+'Costi Fissi'!N22","v":0},{"$f":"+'Costi Fissi'!O22","v":0},{"$f":"+'Costi Fissi'!P22","v":0},{"$f":"+'Costi Fissi'!Q22","v":0},{"$f":"+'Costi Fissi'!R22","v":0},{"$f":"+'Costi Fissi'!S22","v":0},{"$f":"+'Costi Fissi'!T22","v":0},{"$f":"+'Costi Fissi'!U22","v":0},{"$f":"+'Costi Fissi'!V22","v":0},{"$f":"+'Costi Fissi'!W22","v":0},{"$f":"+'Costi Fissi'!X22","v":0},{"$f":"+'Costi Fissi'!Y22","v":0},{"$f":"+'Costi Fissi'!Z22","v":0},{"$f":"+'Costi Fissi'!AA22","v":0},{"$f":"+'Costi Fissi'!AB22","v":0},{"$f":"+'Costi Fissi'!AC22","v":0},{"$f":"+'Costi Fissi'!AD22","v":0},{"$f":"+'Costi Fissi'!AE22","v":0},{"$f":"+'Costi Fissi'!AF22","v":0},{"$f":"+'Costi Fissi'!AG22","v":0},{"$f":"+'Costi Fissi'!AH22","v":0},{"$f":"+'Costi Fissi'!AI22","v":0},{"$f":"+'Costi Fissi'!AJ22","v":0},{"$f":"+'Costi Fissi'!AK22","v":0},{"$f":"+'Costi Fissi'!AL22","v":0},{"$f":"+'Costi Fissi'!AM22","v":0},{"$f":"+'Costi Fissi'!AN22","v":0},{"$f":"+'Costi Fissi'!AO22","v":0},{"$f":"+'Costi Fissi'!AP22","v":0},{"$f":"+'Costi Fissi'!AQ22","v":0},{"$f":"+'Costi Fissi'!AR22","v":0},{"$f":"+'Costi Fissi'!AS22","v":0},{"$f":"+'Costi Fissi'!AT22","v":0},{"$f":"+'Costi Fissi'!AU22","v":0},{"$f":"+'Costi Fissi'!AV22","v":0},{"$f":"+'Costi Fissi'!AW22","v":0},{"$f":"+'Costi Fissi'!AX22","v":0},{"$f":"+'Costi Fissi'!AY22","v":0},{"$f":"+'Costi Fissi'!AZ22","v":0},{"$f":"+'Costi Fissi'!BA22","v":0},{"$f":"+'Costi Fissi'!BB22","v":0},{"$f":"+'Costi Fissi'!BC22","v":0},{"$f":"+'Costi Fissi'!BD22","v":0},{"$f":"+'Costi Fissi'!BE22","v":0},{"$f":"+'Costi Fissi'!BF22","v":0},{"$f":"+'Costi Fissi'!BG22","v":0},{"$f":"+'Costi Fissi'!BH22","v":0},{"$f":"+'Costi Fissi'!BI22","v":0},{"$f":"+'Costi Fissi'!BJ22","v":0},{"$f":"+'Costi Fissi'!BK22","v":0},{"$f":"+'Costi Fissi'!BL22","v":0},{"$f":"+'Costi Fissi'!BM22","v":0},{"$f":"+'Costi Fissi'!BN22","v":0},{"$f":"+'Costi Fissi'!BO22","v":0},{"$f":"+'Costi Fissi'!BP22","v":0},{"$f":"+'Costi Fissi'!BQ22","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+'Costi Fissi'!G23","v":"9) provvigioni"},{"$f":"+'Costi Fissi'!H23","v":0.22},{"$f":"+'Costi Fissi'!I23","v":30},{"$f":"+'Costi Fissi'!J23","v":0},{"$f":"+'Costi Fissi'!K23","v":0},{"$f":"+'Costi Fissi'!L23","v":0},{"$f":"+'Costi Fissi'!M23","v":0},{"$f":"+'Costi Fissi'!N23","v":0},{"$f":"+'Costi Fissi'!O23","v":0},{"$f":"+'Costi Fissi'!P23","v":0},{"$f":"+'Costi Fissi'!Q23","v":0},{"$f":"+'Costi Fissi'!R23","v":0},{"$f":"+'Costi Fissi'!S23","v":0},{"$f":"+'Costi Fissi'!T23","v":0},{"$f":"+'Costi Fissi'!U23","v":0},{"$f":"+'Costi Fissi'!V23","v":0},{"$f":"+'Costi Fissi'!W23","v":0},{"$f":"+'Costi Fissi'!X23","v":0},{"$f":"+'Costi Fissi'!Y23","v":0},{"$f":"+'Costi Fissi'!Z23","v":0},{"$f":"+'Costi Fissi'!AA23","v":0},{"$f":"+'Costi Fissi'!AB23","v":0},{"$f":"+'Costi Fissi'!AC23","v":0},{"$f":"+'Costi Fissi'!AD23","v":0},{"$f":"+'Costi Fissi'!AE23","v":0},{"$f":"+'Costi Fissi'!AF23","v":0},{"$f":"+'Costi Fissi'!AG23","v":0},{"$f":"+'Costi Fissi'!AH23","v":0},{"$f":"+'Costi Fissi'!AI23","v":0},{"$f":"+'Costi Fissi'!AJ23","v":0},{"$f":"+'Costi Fissi'!AK23","v":0},{"$f":"+'Costi Fissi'!AL23","v":0},{"$f":"+'Costi Fissi'!AM23","v":0},{"$f":"+'Costi Fissi'!AN23","v":0},{"$f":"+'Costi Fissi'!AO23","v":0},{"$f":"+'Costi Fissi'!AP23","v":0},{"$f":"+'Costi Fissi'!AQ23","v":0},{"$f":"+'Costi Fissi'!AR23","v":0},{"$f":"+'Costi Fissi'!AS23","v":0},{"$f":"+'Costi Fissi'!AT23","v":0},{"$f":"+'Costi Fissi'!AU23","v":0},{"$f":"+'Costi Fissi'!AV23","v":0},{"$f":"+'Costi Fissi'!AW23","v":0},{"$f":"+'Costi Fissi'!AX23","v":0},{"$f":"+'Costi Fissi'!AY23","v":0},{"$f":"+'Costi Fissi'!AZ23","v":0},{"$f":"+'Costi Fissi'!BA23","v":0},{"$f":"+'Costi Fissi'!BB23","v":0},{"$f":"+'Costi Fissi'!BC23","v":0},{"$f":"+'Costi Fissi'!BD23","v":0},{"$f":"+'Costi Fissi'!BE23","v":0},{"$f":"+'Costi Fissi'!BF23","v":0},{"$f":"+'Costi Fissi'!BG23","v":0},{"$f":"+'Costi Fissi'!BH23","v":0},{"$f":"+'Costi Fissi'!BI23","v":0},{"$f":"+'Costi Fissi'!BJ23","v":0},{"$f":"+'Costi Fissi'!BK23","v":0},{"$f":"+'Costi Fissi'!BL23","v":0},{"$f":"+'Costi Fissi'!BM23","v":0},{"$f":"+'Costi Fissi'!BN23","v":0},{"$f":"+'Costi Fissi'!BO23","v":0},{"$f":"+'Costi Fissi'!BP23","v":0},{"$f":"+'Costi Fissi'!BQ23","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+'Costi Fissi'!G24","v":"10) noleggi"},{"$f":"+'Costi Fissi'!H24","v":0.22},{"$f":"+'Costi Fissi'!I24","v":30},{"$f":"+'Costi Fissi'!J24","v":0},{"$f":"+'Costi Fissi'!K24","v":0},{"$f":"+'Costi Fissi'!L24","v":0},{"$f":"+'Costi Fissi'!M24","v":0},{"$f":"+'Costi Fissi'!N24","v":0},{"$f":"+'Costi Fissi'!O24","v":0},{"$f":"+'Costi Fissi'!P24","v":0},{"$f":"+'Costi Fissi'!Q24","v":0},{"$f":"+'Costi Fissi'!R24","v":0},{"$f":"+'Costi Fissi'!S24","v":0},{"$f":"+'Costi Fissi'!T24","v":0},{"$f":"+'Costi Fissi'!U24","v":0},{"$f":"+'Costi Fissi'!V24","v":0},{"$f":"+'Costi Fissi'!W24","v":0},{"$f":"+'Costi Fissi'!X24","v":0},{"$f":"+'Costi Fissi'!Y24","v":0},{"$f":"+'Costi Fissi'!Z24","v":0},{"$f":"+'Costi Fissi'!AA24","v":0},{"$f":"+'Costi Fissi'!AB24","v":0},{"$f":"+'Costi Fissi'!AC24","v":0},{"$f":"+'Costi Fissi'!AD24","v":0},{"$f":"+'Costi Fissi'!AE24","v":0},{"$f":"+'Costi Fissi'!AF24","v":0},{"$f":"+'Costi Fissi'!AG24","v":0},{"$f":"+'Costi Fissi'!AH24","v":0},{"$f":"+'Costi Fissi'!AI24","v":0},{"$f":"+'Costi Fissi'!AJ24","v":0},{"$f":"+'Costi Fissi'!AK24","v":0},{"$f":"+'Costi Fissi'!AL24","v":0},{"$f":"+'Costi Fissi'!AM24","v":0},{"$f":"+'Costi Fissi'!AN24","v":0},{"$f":"+'Costi Fissi'!AO24","v":0},{"$f":"+'Costi Fissi'!AP24","v":0},{"$f":"+'Costi Fissi'!AQ24","v":0},{"$f":"+'Costi Fissi'!AR24","v":0},{"$f":"+'Costi Fissi'!AS24","v":0},{"$f":"+'Costi Fissi'!AT24","v":0},{"$f":"+'Costi Fissi'!AU24","v":0},{"$f":"+'Costi Fissi'!AV24","v":0},{"$f":"+'Costi Fissi'!AW24","v":0},{"$f":"+'Costi Fissi'!AX24","v":0},{"$f":"+'Costi Fissi'!AY24","v":0},{"$f":"+'Costi Fissi'!AZ24","v":0},{"$f":"+'Costi Fissi'!BA24","v":0},{"$f":"+'Costi Fissi'!BB24","v":0},{"$f":"+'Costi Fissi'!BC24","v":0},{"$f":"+'Costi Fissi'!BD24","v":0},{"$f":"+'Costi Fissi'!BE24","v":0},{"$f":"+'Costi Fissi'!BF24","v":0},{"$f":"+'Costi Fissi'!BG24","v":0},{"$f":"+'Costi Fissi'!BH24","v":0},{"$f":"+'Costi Fissi'!BI24","v":0},{"$f":"+'Costi Fissi'!BJ24","v":0},{"$f":"+'Costi Fissi'!BK24","v":0},{"$f":"+'Costi Fissi'!BL24","v":0},{"$f":"+'Costi Fissi'!BM24","v":0},{"$f":"+'Costi Fissi'!BN24","v":0},{"$f":"+'Costi Fissi'!BO24","v":0},{"$f":"+'Costi Fissi'!BP24","v":0},{"$f":"+'Costi Fissi'!BQ24","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+'Costi Fissi'!G25","v":"11) Cancelleria"},{"$f":"+'Costi Fissi'!H25","v":0.22},{"$f":"+'Costi Fissi'!I25","v":30},{"$f":"+'Costi Fissi'!J25","v":0},{"$f":"+'Costi Fissi'!K25","v":0},{"$f":"+'Costi Fissi'!L25","v":0},{"$f":"+'Costi Fissi'!M25","v":0},{"$f":"+'Costi Fissi'!N25","v":0},{"$f":"+'Costi Fissi'!O25","v":0},{"$f":"+'Costi Fissi'!P25","v":0},{"$f":"+'Costi Fissi'!Q25","v":0},{"$f":"+'Costi Fissi'!R25","v":0},{"$f":"+'Costi Fissi'!S25","v":0},{"$f":"+'Costi Fissi'!T25","v":0},{"$f":"+'Costi Fissi'!U25","v":0},{"$f":"+'Costi Fissi'!V25","v":0},{"$f":"+'Costi Fissi'!W25","v":0},{"$f":"+'Costi Fissi'!X25","v":0},{"$f":"+'Costi Fissi'!Y25","v":0},{"$f":"+'Costi Fissi'!Z25","v":0},{"$f":"+'Costi Fissi'!AA25","v":0},{"$f":"+'Costi Fissi'!AB25","v":0},{"$f":"+'Costi Fissi'!AC25","v":0},{"$f":"+'Costi Fissi'!AD25","v":0},{"$f":"+'Costi Fissi'!AE25","v":0},{"$f":"+'Costi Fissi'!AF25","v":0},{"$f":"+'Costi Fissi'!AG25","v":0},{"$f":"+'Costi Fissi'!AH25","v":0},{"$f":"+'Costi Fissi'!AI25","v":0},{"$f":"+'Costi Fissi'!AJ25","v":0},{"$f":"+'Costi Fissi'!AK25","v":0},{"$f":"+'Costi Fissi'!AL25","v":0},{"$f":"+'Costi Fissi'!AM25","v":0},{"$f":"+'Costi Fissi'!AN25","v":0},{"$f":"+'Costi Fissi'!AO25","v":0},{"$f":"+'Costi Fissi'!AP25","v":0},{"$f":"+'Costi Fissi'!AQ25","v":0},{"$f":"+'Costi Fissi'!AR25","v":0},{"$f":"+'Costi Fissi'!AS25","v":0},{"$f":"+'Costi Fissi'!AT25","v":0},{"$f":"+'Costi Fissi'!AU25","v":0},{"$f":"+'Costi Fissi'!AV25","v":0},{"$f":"+'Costi Fissi'!AW25","v":0},{"$f":"+'Costi Fissi'!AX25","v":0},{"$f":"+'Costi Fissi'!AY25","v":0},{"$f":"+'Costi Fissi'!AZ25","v":0},{"$f":"+'Costi Fissi'!BA25","v":0},{"$f":"+'Costi Fissi'!BB25","v":0},{"$f":"+'Costi Fissi'!BC25","v":0},{"$f":"+'Costi Fissi'!BD25","v":0},{"$f":"+'Costi Fissi'!BE25","v":0},{"$f":"+'Costi Fissi'!BF25","v":0},{"$f":"+'Costi Fissi'!BG25","v":0},{"$f":"+'Costi Fissi'!BH25","v":0},{"$f":"+'Costi Fissi'!BI25","v":0},{"$f":"+'Costi Fissi'!BJ25","v":0},{"$f":"+'Costi Fissi'!BK25","v":0},{"$f":"+'Costi Fissi'!BL25","v":0},{"$f":"+'Costi Fissi'!BM25","v":0},{"$f":"+'Costi Fissi'!BN25","v":0},{"$f":"+'Costi Fissi'!BO25","v":0},{"$f":"+'Costi Fissi'!BP25","v":0},{"$f":"+'Costi Fissi'!BQ25","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+'Costi Fissi'!G26","v":"12) spese varie"},{"$f":"+'Costi Fissi'!H26","v":0.22},{"$f":"+'Costi Fissi'!I26","v":30},{"$f":"+'Costi Fissi'!J26","v":0},{"$f":"+'Costi Fissi'!K26","v":0},{"$f":"+'Costi Fissi'!L26","v":0},{"$f":"+'Costi Fissi'!M26","v":0},{"$f":"+'Costi Fissi'!N26","v":0},{"$f":"+'Costi Fissi'!O26","v":0},{"$f":"+'Costi Fissi'!P26","v":0},{"$f":"+'Costi Fissi'!Q26","v":0},{"$f":"+'Costi Fissi'!R26","v":0},{"$f":"+'Costi Fissi'!S26","v":0},{"$f":"+'Costi Fissi'!T26","v":0},{"$f":"+'Costi Fissi'!U26","v":0},{"$f":"+'Costi Fissi'!V26","v":0},{"$f":"+'Costi Fissi'!W26","v":0},{"$f":"+'Costi Fissi'!X26","v":0},{"$f":"+'Costi Fissi'!Y26","v":0},{"$f":"+'Costi Fissi'!Z26","v":0},{"$f":"+'Costi Fissi'!AA26","v":0},{"$f":"+'Costi Fissi'!AB26","v":0},{"$f":"+'Costi Fissi'!AC26","v":0},{"$f":"+'Costi Fissi'!AD26","v":0},{"$f":"+'Costi Fissi'!AE26","v":0},{"$f":"+'Costi Fissi'!AF26","v":0},{"$f":"+'Costi Fissi'!AG26","v":0},{"$f":"+'Costi Fissi'!AH26","v":0},{"$f":"+'Costi Fissi'!AI26","v":0},{"$f":"+'Costi Fissi'!AJ26","v":0},{"$f":"+'Costi Fissi'!AK26","v":0},{"$f":"+'Costi Fissi'!AL26","v":0},{"$f":"+'Costi Fissi'!AM26","v":0},{"$f":"+'Costi Fissi'!AN26","v":0},{"$f":"+'Costi Fissi'!AO26","v":0},{"$f":"+'Costi Fissi'!AP26","v":0},{"$f":"+'Costi Fissi'!AQ26","v":0},{"$f":"+'Costi Fissi'!AR26","v":0},{"$f":"+'Costi Fissi'!AS26","v":0},{"$f":"+'Costi Fissi'!AT26","v":0},{"$f":"+'Costi Fissi'!AU26","v":0},{"$f":"+'Costi Fissi'!AV26","v":0},{"$f":"+'Costi Fissi'!AW26","v":0},{"$f":"+'Costi Fissi'!AX26","v":0},{"$f":"+'Costi Fissi'!AY26","v":0},{"$f":"+'Costi Fissi'!AZ26","v":0},{"$f":"+'Costi Fissi'!BA26","v":0},{"$f":"+'Costi Fissi'!BB26","v":0},{"$f":"+'Costi Fissi'!BC26","v":0},{"$f":"+'Costi Fissi'!BD26","v":0},{"$f":"+'Costi Fissi'!BE26","v":0},{"$f":"+'Costi Fissi'!BF26","v":0},{"$f":"+'Costi Fissi'!BG26","v":0},{"$f":"+'Costi Fissi'!BH26","v":0},{"$f":"+'Costi Fissi'!BI26","v":0},{"$f":"+'Costi Fissi'!BJ26","v":0},{"$f":"+'Costi Fissi'!BK26","v":0},{"$f":"+'Costi Fissi'!BL26","v":0},{"$f":"+'Costi Fissi'!BM26","v":0},{"$f":"+'Costi Fissi'!BN26","v":0},{"$f":"+'Costi Fissi'!BO26","v":0},{"$f":"+'Costi Fissi'!BP26","v":0},{"$f":"+'Costi Fissi'!BQ26","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+'Costi Fissi'!G27","v":"13) royalties"},{"$f":"+'Costi Fissi'!H27","v":0.22},{"$f":"+'Costi Fissi'!I27","v":30},{"$f":"+'Costi Fissi'!J27","v":0},{"$f":"+'Costi Fissi'!K27","v":0},{"$f":"+'Costi Fissi'!L27","v":0},{"$f":"+'Costi Fissi'!M27","v":0},{"$f":"+'Costi Fissi'!N27","v":0},{"$f":"+'Costi Fissi'!O27","v":0},{"$f":"+'Costi Fissi'!P27","v":0},{"$f":"+'Costi Fissi'!Q27","v":0},{"$f":"+'Costi Fissi'!R27","v":0},{"$f":"+'Costi Fissi'!S27","v":0},{"$f":"+'Costi Fissi'!T27","v":0},{"$f":"+'Costi Fissi'!U27","v":0},{"$f":"+'Costi Fissi'!V27","v":0},{"$f":"+'Costi Fissi'!W27","v":0},{"$f":"+'Costi Fissi'!X27","v":0},{"$f":"+'Costi Fissi'!Y27","v":0},{"$f":"+'Costi Fissi'!Z27","v":0},{"$f":"+'Costi Fissi'!AA27","v":0},{"$f":"+'Costi Fissi'!AB27","v":0},{"$f":"+'Costi Fissi'!AC27","v":0},{"$f":"+'Costi Fissi'!AD27","v":0},{"$f":"+'Costi Fissi'!AE27","v":0},{"$f":"+'Costi Fissi'!AF27","v":0},{"$f":"+'Costi Fissi'!AG27","v":0},{"$f":"+'Costi Fissi'!AH27","v":0},{"$f":"+'Costi Fissi'!AI27","v":0},{"$f":"+'Costi Fissi'!AJ27","v":0},{"$f":"+'Costi Fissi'!AK27","v":0},{"$f":"+'Costi Fissi'!AL27","v":0},{"$f":"+'Costi Fissi'!AM27","v":0},{"$f":"+'Costi Fissi'!AN27","v":0},{"$f":"+'Costi Fissi'!AO27","v":0},{"$f":"+'Costi Fissi'!AP27","v":0},{"$f":"+'Costi Fissi'!AQ27","v":0},{"$f":"+'Costi Fissi'!AR27","v":0},{"$f":"+'Costi Fissi'!AS27","v":0},{"$f":"+'Costi Fissi'!AT27","v":0},{"$f":"+'Costi Fissi'!AU27","v":0},{"$f":"+'Costi Fissi'!AV27","v":0},{"$f":"+'Costi Fissi'!AW27","v":0},{"$f":"+'Costi Fissi'!AX27","v":0},{"$f":"+'Costi Fissi'!AY27","v":0},{"$f":"+'Costi Fissi'!AZ27","v":0},{"$f":"+'Costi Fissi'!BA27","v":0},{"$f":"+'Costi Fissi'!BB27","v":0},{"$f":"+'Costi Fissi'!BC27","v":0},{"$f":"+'Costi Fissi'!BD27","v":0},{"$f":"+'Costi Fissi'!BE27","v":0},{"$f":"+'Costi Fissi'!BF27","v":0},{"$f":"+'Costi Fissi'!BG27","v":0},{"$f":"+'Costi Fissi'!BH27","v":0},{"$f":"+'Costi Fissi'!BI27","v":0},{"$f":"+'Costi Fissi'!BJ27","v":0},{"$f":"+'Costi Fissi'!BK27","v":0},{"$f":"+'Costi Fissi'!BL27","v":0},{"$f":"+'Costi Fissi'!BM27","v":0},{"$f":"+'Costi Fissi'!BN27","v":0},{"$f":"+'Costi Fissi'!BO27","v":0},{"$f":"+'Costi Fissi'!BP27","v":0},{"$f":"+'Costi Fissi'!BQ27","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+'Costi Fissi'!G28","v":"14) consulenze legali, fiscali, notarili, ecc…"},{"$f":"+'Costi Fissi'!H28","v":0.22},{"$f":"+'Costi Fissi'!I28","v":30},{"$f":"+'Costi Fissi'!J28","v":200},{"$f":"+'Costi Fissi'!K28","v":200},{"$f":"+'Costi Fissi'!L28","v":200},{"$f":"+'Costi Fissi'!M28","v":200},{"$f":"+'Costi Fissi'!N28","v":200},{"$f":"+'Costi Fissi'!O28","v":200},{"$f":"+'Costi Fissi'!P28","v":200},{"$f":"+'Costi Fissi'!Q28","v":200},{"$f":"+'Costi Fissi'!R28","v":200},{"$f":"+'Costi Fissi'!S28","v":200},{"$f":"+'Costi Fissi'!T28","v":200},{"$f":"+'Costi Fissi'!U28","v":200},{"$f":"+'Costi Fissi'!V28","v":200},{"$f":"+'Costi Fissi'!W28","v":200},{"$f":"+'Costi Fissi'!X28","v":200},{"$f":"+'Costi Fissi'!Y28","v":200},{"$f":"+'Costi Fissi'!Z28","v":200},{"$f":"+'Costi Fissi'!AA28","v":200},{"$f":"+'Costi Fissi'!AB28","v":200},{"$f":"+'Costi Fissi'!AC28","v":200},{"$f":"+'Costi Fissi'!AD28","v":200},{"$f":"+'Costi Fissi'!AE28","v":200},{"$f":"+'Costi Fissi'!AF28","v":200},{"$f":"+'Costi Fissi'!AG28","v":200},{"$f":"+'Costi Fissi'!AH28","v":200},{"$f":"+'Costi Fissi'!AI28","v":200},{"$f":"+'Costi Fissi'!AJ28","v":200},{"$f":"+'Costi Fissi'!AK28","v":200},{"$f":"+'Costi Fissi'!AL28","v":200},{"$f":"+'Costi Fissi'!AM28","v":200},{"$f":"+'Costi Fissi'!AN28","v":200},{"$f":"+'Costi Fissi'!AO28","v":200},{"$f":"+'Costi Fissi'!AP28","v":200},{"$f":"+'Costi Fissi'!AQ28","v":200},{"$f":"+'Costi Fissi'!AR28","v":200},{"$f":"+'Costi Fissi'!AS28","v":200},{"$f":"+'Costi Fissi'!AT28","v":200},{"$f":"+'Costi Fissi'!AU28","v":200},{"$f":"+'Costi Fissi'!AV28","v":200},{"$f":"+'Costi Fissi'!AW28","v":200},{"$f":"+'Costi Fissi'!AX28","v":200},{"$f":"+'Costi Fissi'!AY28","v":200},{"$f":"+'Costi Fissi'!AZ28","v":200},{"$f":"+'Costi Fissi'!BA28","v":200},{"$f":"+'Costi Fissi'!BB28","v":200},{"$f":"+'Costi Fissi'!BC28","v":200},{"$f":"+'Costi Fissi'!BD28","v":200},{"$f":"+'Costi Fissi'!BE28","v":200},{"$f":"+'Costi Fissi'!BF28","v":200},{"$f":"+'Costi Fissi'!BG28","v":200},{"$f":"+'Costi Fissi'!BH28","v":200},{"$f":"+'Costi Fissi'!BI28","v":200},{"$f":"+'Costi Fissi'!BJ28","v":200},{"$f":"+'Costi Fissi'!BK28","v":200},{"$f":"+'Costi Fissi'!BL28","v":200},{"$f":"+'Costi Fissi'!BM28","v":200},{"$f":"+'Costi Fissi'!BN28","v":200},{"$f":"+'Costi Fissi'!BO28","v":200},{"$f":"+'Costi Fissi'!BP28","v":200},{"$f":"+'Costi Fissi'!BQ28","v":200},null,null,2400,2400,2400,2400,2400]
[null,null,null,null,null,{"$f":"+'Costi Fissi'!G29","v":"15) altre consulenze"},{"$f":"+'Costi Fissi'!H29","v":0.22},{"$f":"+'Costi Fissi'!I29","v":30},{"$f":"+'Costi Fissi'!J29","v":0},{"$f":"+'Costi Fissi'!K29","v":0},{"$f":"+'Costi Fissi'!L29","v":0},{"$f":"+'Costi Fissi'!M29","v":0},{"$f":"+'Costi Fissi'!N29","v":0},{"$f":"+'Costi Fissi'!O29","v":0},{"$f":"+'Costi Fissi'!P29","v":0},{"$f":"+'Costi Fissi'!Q29","v":0},{"$f":"+'Costi Fissi'!R29","v":0},{"$f":"+'Costi Fissi'!S29","v":0},{"$f":"+'Costi Fissi'!T29","v":0},{"$f":"+'Costi Fissi'!U29","v":0},{"$f":"+'Costi Fissi'!V29","v":0},{"$f":"+'Costi Fissi'!W29","v":0},{"$f":"+'Costi Fissi'!X29","v":0},{"$f":"+'Costi Fissi'!Y29","v":0},{"$f":"+'Costi Fissi'!Z29","v":0},{"$f":"+'Costi Fissi'!AA29","v":0},{"$f":"+'Costi Fissi'!AB29","v":0},{"$f":"+'Costi Fissi'!AC29","v":0},{"$f":"+'Costi Fissi'!AD29","v":0},{"$f":"+'Costi Fissi'!AE29","v":0},{"$f":"+'Costi Fissi'!AF29","v":0},{"$f":"+'Costi Fissi'!AG29","v":0},{"$f":"+'Costi Fissi'!AH29","v":0},{"$f":"+'Costi Fissi'!AI29","v":0},{"$f":"+'Costi Fissi'!AJ29","v":0},{"$f":"+'Costi Fissi'!AK29","v":0},{"$f":"+'Costi Fissi'!AL29","v":0},{"$f":"+'Costi Fissi'!AM29","v":0},{"$f":"+'Costi Fissi'!AN29","v":0},{"$f":"+'Costi Fissi'!AO29","v":0},{"$f":"+'Costi Fissi'!AP29","v":0},{"$f":"+'Costi Fissi'!AQ29","v":0},{"$f":"+'Costi Fissi'!AR29","v":0},{"$f":"+'Costi Fissi'!AS29","v":0},{"$f":"+'Costi Fissi'!AT29","v":0},{"$f":"+'Costi Fissi'!AU29","v":0},{"$f":"+'Costi Fissi'!AV29","v":0},{"$f":"+'Costi Fissi'!AW29","v":0},{"$f":"+'Costi Fissi'!AX29","v":0},{"$f":"+'Costi Fissi'!AY29","v":0},{"$f":"+'Costi Fissi'!AZ29","v":0},{"$f":"+'Costi Fissi'!BA29","v":0},{"$f":"+'Costi Fissi'!BB29","v":0},{"$f":"+'Costi Fissi'!BC29","v":0},{"$f":"+'Costi Fissi'!BD29","v":0},{"$f":"+'Costi Fissi'!BE29","v":0},{"$f":"+'Costi Fissi'!BF29","v":0},{"$f":"+'Costi Fissi'!BG29","v":0},{"$f":"+'Costi Fissi'!BH29","v":0},{"$f":"+'Costi Fissi'!BI29","v":0},{"$f":"+'Costi Fissi'!BJ29","v":0},{"$f":"+'Costi Fissi'!BK29","v":0},{"$f":"+'Costi Fissi'!BL29","v":0},{"$f":"+'Costi Fissi'!BM29","v":0},{"$f":"+'Costi Fissi'!BN29","v":0},{"$f":"+'Costi Fissi'!BO29","v":0},{"$f":"+'Costi Fissi'!BP29","v":0},{"$f":"+'Costi Fissi'!BQ29","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+'Costi Fissi'!G30","v":"16) Utenze"},{"$f":"+'Costi Fissi'!H30","v":0.22},{"$f":"+'Costi Fissi'!I30","v":30},{"$f":"+'Costi Fissi'!J30","v":200},{"$f":"+'Costi Fissi'!K30","v":200},{"$f":"+'Costi Fissi'!L30","v":200},{"$f":"+'Costi Fissi'!M30","v":200},{"$f":"+'Costi Fissi'!N30","v":200},{"$f":"+'Costi Fissi'!O30","v":200},{"$f":"+'Costi Fissi'!P30","v":200},{"$f":"+'Costi Fissi'!Q30","v":200},{"$f":"+'Costi Fissi'!R30","v":200},{"$f":"+'Costi Fissi'!S30","v":200},{"$f":"+'Costi Fissi'!T30","v":200},{"$f":"+'Costi Fissi'!U30","v":200},{"$f":"+'Costi Fissi'!V30","v":200},{"$f":"+'Costi Fissi'!W30","v":200},{"$f":"+'Costi Fissi'!X30","v":200},{"$f":"+'Costi Fissi'!Y30","v":200},{"$f":"+'Costi Fissi'!Z30","v":200},{"$f":"+'Costi Fissi'!AA30","v":200},{"$f":"+'Costi Fissi'!AB30","v":200},{"$f":"+'Costi Fissi'!AC30","v":200},{"$f":"+'Costi Fissi'!AD30","v":200},{"$f":"+'Costi Fissi'!AE30","v":200},{"$f":"+'Costi Fissi'!AF30","v":200},{"$f":"+'Costi Fissi'!AG30","v":200},{"$f":"+'Costi Fissi'!AH30","v":200},{"$f":"+'Costi Fissi'!AI30","v":200},{"$f":"+'Costi Fissi'!AJ30","v":200},{"$f":"+'Costi Fissi'!AK30","v":200},{"$f":"+'Costi Fissi'!AL30","v":200},{"$f":"+'Costi Fissi'!AM30","v":200},{"$f":"+'Costi Fissi'!AN30","v":200},{"$f":"+'Costi Fissi'!AO30","v":200},{"$f":"+'Costi Fissi'!AP30","v":200},{"$f":"+'Costi Fissi'!AQ30","v":200},{"$f":"+'Costi Fissi'!AR30","v":200},{"$f":"+'Costi Fissi'!AS30","v":200},{"$f":"+'Costi Fissi'!AT30","v":200},{"$f":"+'Costi Fissi'!AU30","v":200},{"$f":"+'Costi Fissi'!AV30","v":200},{"$f":"+'Costi Fissi'!AW30","v":200},{"$f":"+'Costi Fissi'!AX30","v":200},{"$f":"+'Costi Fissi'!AY30","v":200},{"$f":"+'Costi Fissi'!AZ30","v":200},{"$f":"+'Costi Fissi'!BA30","v":200},{"$f":"+'Costi Fissi'!BB30","v":200},{"$f":"+'Costi Fissi'!BC30","v":200},{"$f":"+'Costi Fissi'!BD30","v":200},{"$f":"+'Costi Fissi'!BE30","v":200},{"$f":"+'Costi Fissi'!BF30","v":200},{"$f":"+'Costi Fissi'!BG30","v":200},{"$f":"+'Costi Fissi'!BH30","v":200},{"$f":"+'Costi Fissi'!BI30","v":200},{"$f":"+'Costi Fissi'!BJ30","v":200},{"$f":"+'Costi Fissi'!BK30","v":200},{"$f":"+'Costi Fissi'!BL30","v":200},{"$f":"+'Costi Fissi'!BM30","v":200},{"$f":"+'Costi Fissi'!BN30","v":200},{"$f":"+'Costi Fissi'!BO30","v":200},{"$f":"+'Costi Fissi'!BP30","v":200},{"$f":"+'Costi Fissi'!BQ30","v":200},null,null,2400,2400,2400,2400,2400]
[null,null,null,null,null,{"$f":"+'Costi Fissi'!G31","v":"17) affitti e locazioni passive"},{"$f":"+'Costi Fissi'!H31","v":0},{"$f":"+'Costi Fissi'!I31","v":30},{"$f":"+'Costi Fissi'!J31","v":600},{"$f":"+'Costi Fissi'!K31","v":600},{"$f":"+'Costi Fissi'!L31","v":600},{"$f":"+'Costi Fissi'!M31","v":600},{"$f":"+'Costi Fissi'!N31","v":600},{"$f":"+'Costi Fissi'!O31","v":600},{"$f":"+'Costi Fissi'!P31","v":600},{"$f":"+'Costi Fissi'!Q31","v":600},{"$f":"+'Costi Fissi'!R31","v":600},{"$f":"+'Costi Fissi'!S31","v":600},{"$f":"+'Costi Fissi'!T31","v":600},{"$f":"+'Costi Fissi'!U31","v":600},{"$f":"+'Costi Fissi'!V31","v":600},{"$f":"+'Costi Fissi'!W31","v":600},{"$f":"+'Costi Fissi'!X31","v":600},{"$f":"+'Costi Fissi'!Y31","v":600},{"$f":"+'Costi Fissi'!Z31","v":600},{"$f":"+'Costi Fissi'!AA31","v":600},{"$f":"+'Costi Fissi'!AB31","v":600},{"$f":"+'Costi Fissi'!AC31","v":600},{"$f":"+'Costi Fissi'!AD31","v":600},{"$f":"+'Costi Fissi'!AE31","v":600},{"$f":"+'Costi Fissi'!AF31","v":600},{"$f":"+'Costi Fissi'!AG31","v":600},{"$f":"+'Costi Fissi'!AH31","v":600},{"$f":"+'Costi Fissi'!AI31","v":600},{"$f":"+'Costi Fissi'!AJ31","v":600},{"$f":"+'Costi Fissi'!AK31","v":600},{"$f":"+'Costi Fissi'!AL31","v":600},{"$f":"+'Costi Fissi'!AM31","v":600},{"$f":"+'Costi Fissi'!AN31","v":600},{"$f":"+'Costi Fissi'!AO31","v":600},{"$f":"+'Costi Fissi'!AP31","v":600},{"$f":"+'Costi Fissi'!AQ31","v":600},{"$f":"+'Costi Fissi'!AR31","v":600},{"$f":"+'Costi Fissi'!AS31","v":600},{"$f":"+'Costi Fissi'!AT31","v":600},{"$f":"+'Costi Fissi'!AU31","v":600},{"$f":"+'Costi Fissi'!AV31","v":600},{"$f":"+'Costi Fissi'!AW31","v":600},{"$f":"+'Costi Fissi'!AX31","v":600},{"$f":"+'Costi Fissi'!AY31","v":600},{"$f":"+'Costi Fissi'!AZ31","v":600},{"$f":"+'Costi Fissi'!BA31","v":600},{"$f":"+'Costi Fissi'!BB31","v":600},{"$f":"+'Costi Fissi'!BC31","v":600},{"$f":"+'Costi Fissi'!BD31","v":600},{"$f":"+'Costi Fissi'!BE31","v":600},{"$f":"+'Costi Fissi'!BF31","v":600},{"$f":"+'Costi Fissi'!BG31","v":600},{"$f":"+'Costi Fissi'!BH31","v":600},{"$f":"+'Costi Fissi'!BI31","v":600},{"$f":"+'Costi Fissi'!BJ31","v":600},{"$f":"+'Costi Fissi'!BK31","v":600},{"$f":"+'Costi Fissi'!BL31","v":600},{"$f":"+'Costi Fissi'!BM31","v":600},{"$f":"+'Costi Fissi'!BN31","v":600},{"$f":"+'Costi Fissi'!BO31","v":600},{"$f":"+'Costi Fissi'!BP31","v":600},{"$f":"+'Costi Fissi'!BQ31","v":600},null,null,7200,7200,7200,7200,7200]
[null,null,null,null,null,{"$f":"+'Costi Fissi'!G32","v":"18) Spese amministrative"},{"$f":"+'Costi Fissi'!H32","v":0.22},{"$f":"+'Costi Fissi'!I32","v":30},{"$f":"+'Costi Fissi'!J32","v":100},{"$f":"+'Costi Fissi'!K32","v":100},{"$f":"+'Costi Fissi'!L32","v":100},{"$f":"+'Costi Fissi'!M32","v":100},{"$f":"+'Costi Fissi'!N32","v":100},{"$f":"+'Costi Fissi'!O32","v":100},{"$f":"+'Costi Fissi'!P32","v":100},{"$f":"+'Costi Fissi'!Q32","v":100},{"$f":"+'Costi Fissi'!R32","v":100},{"$f":"+'Costi Fissi'!S32","v":100},{"$f":"+'Costi Fissi'!T32","v":100},{"$f":"+'Costi Fissi'!U32","v":100},{"$f":"+'Costi Fissi'!V32","v":100},{"$f":"+'Costi Fissi'!W32","v":100},{"$f":"+'Costi Fissi'!X32","v":100},{"$f":"+'Costi Fissi'!Y32","v":100},{"$f":"+'Costi Fissi'!Z32","v":100},{"$f":"+'Costi Fissi'!AA32","v":100},{"$f":"+'Costi Fissi'!AB32","v":100},{"$f":"+'Costi Fissi'!AC32","v":100},{"$f":"+'Costi Fissi'!AD32","v":100},{"$f":"+'Costi Fissi'!AE32","v":100},{"$f":"+'Costi Fissi'!AF32","v":100},{"$f":"+'Costi Fissi'!AG32","v":100},{"$f":"+'Costi Fissi'!AH32","v":100},{"$f":"+'Costi Fissi'!AI32","v":100},{"$f":"+'Costi Fissi'!AJ32","v":100},{"$f":"+'Costi Fissi'!AK32","v":100},{"$f":"+'Costi Fissi'!AL32","v":100},{"$f":"+'Costi Fissi'!AM32","v":100},{"$f":"+'Costi Fissi'!AN32","v":100},{"$f":"+'Costi Fissi'!AO32","v":100},{"$f":"+'Costi Fissi'!AP32","v":100},{"$f":"+'Costi Fissi'!AQ32","v":100},{"$f":"+'Costi Fissi'!AR32","v":100},{"$f":"+'Costi Fissi'!AS32","v":100},{"$f":"+'Costi Fissi'!AT32","v":100},{"$f":"+'Costi Fissi'!AU32","v":100},{"$f":"+'Costi Fissi'!AV32","v":100},{"$f":"+'Costi Fissi'!AW32","v":100},{"$f":"+'Costi Fissi'!AX32","v":100},{"$f":"+'Costi Fissi'!AY32","v":100},{"$f":"+'Costi Fissi'!AZ32","v":100},{"$f":"+'Costi Fissi'!BA32","v":100},{"$f":"+'Costi Fissi'!BB32","v":100},{"$f":"+'Costi Fissi'!BC32","v":100},{"$f":"+'Costi Fissi'!BD32","v":100},{"$f":"+'Costi Fissi'!BE32","v":100},{"$f":"+'Costi Fissi'!BF32","v":100},{"$f":"+'Costi Fissi'!BG32","v":100},{"$f":"+'Costi Fissi'!BH32","v":100},{"$f":"+'Costi Fissi'!BI32","v":100},{"$f":"+'Costi Fissi'!BJ32","v":100},{"$f":"+'Costi Fissi'!BK32","v":100},{"$f":"+'Costi Fissi'!BL32","v":100},{"$f":"+'Costi Fissi'!BM32","v":100},{"$f":"+'Costi Fissi'!BN32","v":100},{"$f":"+'Costi Fissi'!BO32","v":100},{"$f":"+'Costi Fissi'!BP32","v":100},{"$f":"+'Costi Fissi'!BQ32","v":100},null,null,1200,1200,1200,1200,1200]
[null,null,null,null,null,{"$f":"+'Costi Fissi'!G33","v":"19) premi assicurativi"},{"$f":"+'Costi Fissi'!H33","v":0.22},{"$f":"+'Costi Fissi'!I33","v":30},{"$f":"+'Costi Fissi'!J33","v":100},{"$f":"+'Costi Fissi'!K33","v":100},{"$f":"+'Costi Fissi'!L33","v":100},{"$f":"+'Costi Fissi'!M33","v":100},{"$f":"+'Costi Fissi'!N33","v":100},{"$f":"+'Costi Fissi'!O33","v":100},{"$f":"+'Costi Fissi'!P33","v":100},{"$f":"+'Costi Fissi'!Q33","v":100},{"$f":"+'Costi Fissi'!R33","v":100},{"$f":"+'Costi Fissi'!S33","v":100},{"$f":"+'Costi Fissi'!T33","v":100},{"$f":"+'Costi Fissi'!U33","v":100},{"$f":"+'Costi Fissi'!V33","v":100},{"$f":"+'Costi Fissi'!W33","v":100},{"$f":"+'Costi Fissi'!X33","v":100},{"$f":"+'Costi Fissi'!Y33","v":100},{"$f":"+'Costi Fissi'!Z33","v":100},{"$f":"+'Costi Fissi'!AA33","v":100},{"$f":"+'Costi Fissi'!AB33","v":100},{"$f":"+'Costi Fissi'!AC33","v":100},{"$f":"+'Costi Fissi'!AD33","v":100},{"$f":"+'Costi Fissi'!AE33","v":100},{"$f":"+'Costi Fissi'!AF33","v":100},{"$f":"+'Costi Fissi'!AG33","v":100},{"$f":"+'Costi Fissi'!AH33","v":100},{"$f":"+'Costi Fissi'!AI33","v":100},{"$f":"+'Costi Fissi'!AJ33","v":100},{"$f":"+'Costi Fissi'!AK33","v":100},{"$f":"+'Costi Fissi'!AL33","v":100},{"$f":"+'Costi Fissi'!AM33","v":100},{"$f":"+'Costi Fissi'!AN33","v":100},{"$f":"+'Costi Fissi'!AO33","v":100},{"$f":"+'Costi Fissi'!AP33","v":100},{"$f":"+'Costi Fissi'!AQ33","v":100},{"$f":"+'Costi Fissi'!AR33","v":100},{"$f":"+'Costi Fissi'!AS33","v":100},{"$f":"+'Costi Fissi'!AT33","v":100},{"$f":"+'Costi Fissi'!AU33","v":100},{"$f":"+'Costi Fissi'!AV33","v":100},{"$f":"+'Costi Fissi'!AW33","v":100},{"$f":"+'Costi Fissi'!AX33","v":100},{"$f":"+'Costi Fissi'!AY33","v":100},{"$f":"+'Costi Fissi'!AZ33","v":100},{"$f":"+'Costi Fissi'!BA33","v":100},{"$f":"+'Costi Fissi'!BB33","v":100},{"$f":"+'Costi Fissi'!BC33","v":100},{"$f":"+'Costi Fissi'!BD33","v":100},{"$f":"+'Costi Fissi'!BE33","v":100},{"$f":"+'Costi Fissi'!BF33","v":100},{"$f":"+'Costi Fissi'!BG33","v":100},{"$f":"+'Costi Fissi'!BH33","v":100},{"$f":"+'Costi Fissi'!BI33","v":100},{"$f":"+'Costi Fissi'!BJ33","v":100},{"$f":"+'Costi Fissi'!BK33","v":100},{"$f":"+'Costi Fissi'!BL33","v":100},{"$f":"+'Costi Fissi'!BM33","v":100},{"$f":"+'Costi Fissi'!BN33","v":100},{"$f":"+'Costi Fissi'!BO33","v":100},{"$f":"+'Costi Fissi'!BP33","v":100},{"$f":"+'Costi Fissi'!BQ33","v":100},null,null,1200,1200,1200,1200,1200]
[]
[null,null,null,null,null,"Totale",null,null,{"$f":"SUM(I13:I31)","v":1300},{"$f":"SUM(J13:J31)","v":1300},1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,null,null,15600,15600,{"$f":"+SUM(AG33:AR33)","v":15600},15600,15600]
[]
[]
[null,null,null,null,"Debiti verso fornitori"]
[null,null,null,null,null,null,{"$f":"+'Costi Fissi'!H14","v":"Aliquota Iva"},{"$f":"+'Costi Fissi'!I14","v":"gg dilazione"},{"$f":"+'Costi Fissi'!J14","v":"2017-01-01"},{"$f":"+'Costi Fissi'!K14","v":"2017-02-28"},{"$f":"+'Costi Fissi'!L14","v":"2017-03-31"},{"$f":"+'Costi Fissi'!M14","v":"2017-04-30"},{"$f":"+'Costi Fissi'!N14","v":"2017-05-31"},{"$f":"+'Costi Fissi'!O14","v":"2017-06-30"},{"$f":"+'Costi Fissi'!P14","v":"2017-07-31"},{"$f":"+'Costi Fissi'!Q14","v":"2017-08-31"},{"$f":"+'Costi Fissi'!R14","v":"2017-09-30"},{"$f":"+'Costi Fissi'!S14","v":"2017-10-31"},{"$f":"+'Costi Fissi'!T14","v":"2017-11-30"},{"$f":"+'Costi Fissi'!U14","v":"2017-12-31"},{"$f":"+'Costi Fissi'!V14","v":"2018-01-31"},{"$f":"+'Costi Fissi'!W14","v":"2018-02-28"},{"$f":"+'Costi Fissi'!X14","v":"2018-03-31"},{"$f":"+'Costi Fissi'!Y14","v":"2018-04-30"},{"$f":"+'Costi Fissi'!Z14","v":"2018-05-31"},{"$f":"+'Costi Fissi'!AA14","v":"2018-06-30"},{"$f":"+'Costi Fissi'!AB14","v":"2018-07-31"},{"$f":"+'Costi Fissi'!AC14","v":"2018-08-31"},{"$f":"+'Costi Fissi'!AD14","v":"2018-09-30"},{"$f":"+'Costi Fissi'!AE14","v":"2018-10-31"},{"$f":"+'Costi Fissi'!AF14","v":"2018-11-30"},{"$f":"+'Costi Fissi'!AG14","v":"2018-12-31"},{"$f":"+'Costi Fissi'!AH14","v":"2019-01-31"},{"$f":"+'Costi Fissi'!AI14","v":"2019-02-28"},{"$f":"+'Costi Fissi'!AJ14","v":"2019-03-31"},{"$f":"+'Costi Fissi'!AK14","v":"2019-04-30"},{"$f":"+'Costi Fissi'!AL14","v":"2019-05-31"},{"$f":"+'Costi Fissi'!AM14","v":"2019-06-30"},{"$f":"+'Costi Fissi'!AN14","v":"2019-07-31"},{"$f":"+'Costi Fissi'!AO14","v":"2019-08-31"},{"$f":"+'Costi Fissi'!AP14","v":"2019-09-30"},{"$f":"+'Costi Fissi'!AQ14","v":"2019-10-31"},{"$f":"+'Costi Fissi'!AR14","v":"2019-11-30"},{"$f":"+'Costi Fissi'!AS14","v":"2019-12-31"},{"$f":"+'Costi Fissi'!AT14","v":"2020-01-31"},{"$f":"+'Costi Fissi'!AU14","v":"2020-02-29"},{"$f":"+'Costi Fissi'!AV14","v":"2020-03-31"},{"$f":"+'Costi Fissi'!AW14","v":"2020-04-30"},{"$f":"+'Costi Fissi'!AX14","v":"2020-05-31"},{"$f":"+'Costi Fissi'!AY14","v":"2020-06-30"},{"$f":"+'Costi Fissi'!AZ14","v":"2020-07-31"},{"$f":"+'Costi Fissi'!BA14","v":"2020-08-31"},{"$f":"+'Costi Fissi'!BB14","v":"2020-09-30"},{"$f":"+'Costi Fissi'!BC14","v":"2020-10-31"},{"$f":"+'Costi Fissi'!BD14","v":"2020-11-30"},{"$f":"+'Costi Fissi'!BE14","v":"2020-12-31"},{"$f":"+'Costi Fissi'!BF14","v":"2021-01-31"},{"$f":"+'Costi Fissi'!BG14","v":"2021-02-28"},{"$f":"+'Costi Fissi'!BH14","v":"2021-03-31"},{"$f":"+'Costi Fissi'!BI14","v":"2021-04-30"},{"$f":"+'Costi Fissi'!BJ14","v":"2021-05-31"},{"$f":"+'Costi Fissi'!BK14","v":"2021-06-30"},{"$f":"+'Costi Fissi'!BL14","v":"2021-07-31"},{"$f":"+'Costi Fissi'!BM14","v":"2021-08-31"},{"$f":"+'Costi Fissi'!BN14","v":"2021-09-30"},{"$f":"+'Costi Fissi'!BO14","v":"2021-10-31"},{"$f":"+'Costi Fissi'!BP14","v":"2021-11-30"},{"$f":"+'Costi Fissi'!BQ14","v":"2021-12-31"},null,null,{"$f":"+YEAR(T37)","v":2017},{"$f":"+YEAR(AF37)","v":2018},{"$f":"+YEAR(AR37)","v":2019},{"$f":"+YEAR(BD37)","v":2020},{"$f":"+YEAR(BP37)","v":2021}]
[null,null,null,null,null,"1) spese di rappresentanza",{"$f":"+'Costi Fissi'!H15","v":0.22},{"$f":"+'Costi Fissi'!I15","v":30},{"$f":"+IF($H38=0,0,('Costi Fissi'!J15*(1+'E_Costi Fissi'!G38)))","v":122},{"$f":"+IF($H38=0,0,IF($H38=30,('Costi Fissi'!K15*(1+$G38)),('Costi Fissi'!J15+'Costi Fissi'!K15)*(1+$G38)))","v":122},{"$f":"+IF($H38=0,0,IF($H38=30,('Costi Fissi'!L15*(1+'E_Costi Fissi'!$G38)),IF($H38=60,(('Costi Fissi'!L15+'Costi Fissi'!K15)*(1+'E_Costi Fissi'!$G38)),('Costi Fissi'!L15+'Costi Fissi'!K15+'Costi Fissi'!J15)*(1+'E_Costi Fissi'!$G38))))","v":122},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!M15*(1+$G38)),IF($H38=60,(('Costi Fissi'!M15+'Costi Fissi'!L15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!M15+'Costi Fissi'!L15+'Costi Fissi'!K15)*(1+$G38)),('Costi Fissi'!M15+'Costi Fissi'!L15+'Costi Fissi'!K15+'Costi Fissi'!J15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!N15*(1+$G38)),IF($H38=60,(('Costi Fissi'!N15+'Costi Fissi'!M15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!N15+'Costi Fissi'!M15+'Costi Fissi'!L15)*(1+$G38)),('Costi Fissi'!N15+'Costi Fissi'!M15+'Costi Fissi'!L15+'Costi Fissi'!K15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!O15*(1+$G38)),IF($H38=60,(('Costi Fissi'!O15+'Costi Fissi'!N15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!O15+'Costi Fissi'!N15+'Costi Fissi'!M15)*(1+$G38)),('Costi Fissi'!O15+'Costi Fissi'!N15+'Costi Fissi'!M15+'Costi Fissi'!L15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!P15*(1+$G38)),IF($H38=60,(('Costi Fissi'!P15+'Costi Fissi'!O15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!P15+'Costi Fissi'!O15+'Costi Fissi'!N15)*(1+$G38)),('Costi Fissi'!P15+'Costi Fissi'!O15+'Costi Fissi'!N15+'Costi Fissi'!M15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!Q15*(1+$G38)),IF($H38=60,(('Costi Fissi'!Q15+'Costi Fissi'!P15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!Q15+'Costi Fissi'!P15+'Costi Fissi'!O15)*(1+$G38)),('Costi Fissi'!Q15+'Costi Fissi'!P15+'Costi Fissi'!O15+'Costi Fissi'!N15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!R15*(1+$G38)),IF($H38=60,(('Costi Fissi'!R15+'Costi Fissi'!Q15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!R15+'Costi Fissi'!Q15+'Costi Fissi'!P15)*(1+$G38)),('Costi Fissi'!R15+'Costi Fissi'!Q15+'Costi Fissi'!P15+'Costi Fissi'!O15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!S15*(1+$G38)),IF($H38=60,(('Costi Fissi'!S15+'Costi Fissi'!R15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!S15+'Costi Fissi'!R15+'Costi Fissi'!Q15)*(1+$G38)),('Costi Fissi'!S15+'Costi Fissi'!R15+'Costi Fissi'!Q15+'Costi Fissi'!P15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!T15*(1+$G38)),IF($H38=60,(('Costi Fissi'!T15+'Costi Fissi'!S15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!T15+'Costi Fissi'!S15+'Costi Fissi'!R15)*(1+$G38)),('Costi Fissi'!T15+'Costi Fissi'!S15+'Costi Fissi'!R15+'Costi Fissi'!Q15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!U15*(1+$G38)),IF($H38=60,(('Costi Fissi'!U15+'Costi Fissi'!T15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!U15+'Costi Fissi'!T15+'Costi Fissi'!S15)*(1+$G38)),('Costi Fissi'!U15+'Costi Fissi'!T15+'Costi Fissi'!S15+'Costi Fissi'!R15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!V15*(1+$G38)),IF($H38=60,(('Costi Fissi'!V15+'Costi Fissi'!U15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!V15+'Costi Fissi'!U15+'Costi Fissi'!T15)*(1+$G38)),('Costi Fissi'!V15+'Costi Fissi'!U15+'Costi Fissi'!T15+'Costi Fissi'!S15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!W15*(1+$G38)),IF($H38=60,(('Costi Fissi'!W15+'Costi Fissi'!V15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!W15+'Costi Fissi'!V15+'Costi Fissi'!U15)*(1+$G38)),('Costi Fissi'!W15+'Costi Fissi'!V15+'Costi Fissi'!U15+'Costi Fissi'!T15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!X15*(1+$G38)),IF($H38=60,(('Costi Fissi'!X15+'Costi Fissi'!W15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!X15+'Costi Fissi'!W15+'Costi Fissi'!V15)*(1+$G38)),('Costi Fissi'!X15+'Costi Fissi'!W15+'Costi Fissi'!V15+'Costi Fissi'!U15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!Y15*(1+$G38)),IF($H38=60,(('Costi Fissi'!Y15+'Costi Fissi'!X15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!Y15+'Costi Fissi'!X15+'Costi Fissi'!W15)*(1+$G38)),('Costi Fissi'!Y15+'Costi Fissi'!X15+'Costi Fissi'!W15+'Costi Fissi'!V15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!Z15*(1+$G38)),IF($H38=60,(('Costi Fissi'!Z15+'Costi Fissi'!Y15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!Z15+'Costi Fissi'!Y15+'Costi Fissi'!X15)*(1+$G38)),('Costi Fissi'!Z15+'Costi Fissi'!Y15+'Costi Fissi'!X15+'Costi Fissi'!W15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!AA15*(1+$G38)),IF($H38=60,(('Costi Fissi'!AA15+'Costi Fissi'!Z15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!AA15+'Costi Fissi'!Z15+'Costi Fissi'!Y15)*(1+$G38)),('Costi Fissi'!AA15+'Costi Fissi'!Z15+'Costi Fissi'!Y15+'Costi Fissi'!X15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!AB15*(1+$G38)),IF($H38=60,(('Costi Fissi'!AB15+'Costi Fissi'!AA15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!AB15+'Costi Fissi'!AA15+'Costi Fissi'!Z15)*(1+$G38)),('Costi Fissi'!AB15+'Costi Fissi'!AA15+'Costi Fissi'!Z15+'Costi Fissi'!Y15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!AC15*(1+$G38)),IF($H38=60,(('Costi Fissi'!AC15+'Costi Fissi'!AB15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!AC15+'Costi Fissi'!AB15+'Costi Fissi'!AA15)*(1+$G38)),('Costi Fissi'!AC15+'Costi Fissi'!AB15+'Costi Fissi'!AA15+'Costi Fissi'!Z15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!AD15*(1+$G38)),IF($H38=60,(('Costi Fissi'!AD15+'Costi Fissi'!AC15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!AD15+'Costi Fissi'!AC15+'Costi Fissi'!AB15)*(1+$G38)),('Costi Fissi'!AD15+'Costi Fissi'!AC15+'Costi Fissi'!AB15+'Costi Fissi'!AA15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!AE15*(1+$G38)),IF($H38=60,(('Costi Fissi'!AE15+'Costi Fissi'!AD15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!AE15+'Costi Fissi'!AD15+'Costi Fissi'!AC15)*(1+$G38)),('Costi Fissi'!AE15+'Costi Fissi'!AD15+'Costi Fissi'!AC15+'Costi Fissi'!AB15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!AF15*(1+$G38)),IF($H38=60,(('Costi Fissi'!AF15+'Costi Fissi'!AE15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!AF15+'Costi Fissi'!AE15+'Costi Fissi'!AD15)*(1+$G38)),('Costi Fissi'!AF15+'Costi Fissi'!AE15+'Costi Fissi'!AD15+'Costi Fissi'!AC15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!AG15*(1+$G38)),IF($H38=60,(('Costi Fissi'!AG15+'Costi Fissi'!AF15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!AG15+'Costi Fissi'!AF15+'Costi Fissi'!AE15)*(1+$G38)),('Costi Fissi'!AG15+'Costi Fissi'!AF15+'Costi Fissi'!AE15+'Costi Fissi'!AD15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!AH15*(1+$G38)),IF($H38=60,(('Costi Fissi'!AH15+'Costi Fissi'!AG15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!AH15+'Costi Fissi'!AG15+'Costi Fissi'!AF15)*(1+$G38)),('Costi Fissi'!AH15+'Costi Fissi'!AG15+'Costi Fissi'!AF15+'Costi Fissi'!AE15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!AI15*(1+$G38)),IF($H38=60,(('Costi Fissi'!AI15+'Costi Fissi'!AH15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!AI15+'Costi Fissi'!AH15+'Costi Fissi'!AG15)*(1+$G38)),('Costi Fissi'!AI15+'Costi Fissi'!AH15+'Costi Fissi'!AG15+'Costi Fissi'!AF15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!AJ15*(1+$G38)),IF($H38=60,(('Costi Fissi'!AJ15+'Costi Fissi'!AI15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!AJ15+'Costi Fissi'!AI15+'Costi Fissi'!AH15)*(1+$G38)),('Costi Fissi'!AJ15+'Costi Fissi'!AI15+'Costi Fissi'!AH15+'Costi Fissi'!AG15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!AK15*(1+$G38)),IF($H38=60,(('Costi Fissi'!AK15+'Costi Fissi'!AJ15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!AK15+'Costi Fissi'!AJ15+'Costi Fissi'!AI15)*(1+$G38)),('Costi Fissi'!AK15+'Costi Fissi'!AJ15+'Costi Fissi'!AI15+'Costi Fissi'!AH15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!AL15*(1+$G38)),IF($H38=60,(('Costi Fissi'!AL15+'Costi Fissi'!AK15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!AL15+'Costi Fissi'!AK15+'Costi Fissi'!AJ15)*(1+$G38)),('Costi Fissi'!AL15+'Costi Fissi'!AK15+'Costi Fissi'!AJ15+'Costi Fissi'!AI15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!AM15*(1+$G38)),IF($H38=60,(('Costi Fissi'!AM15+'Costi Fissi'!AL15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!AM15+'Costi Fissi'!AL15+'Costi Fissi'!AK15)*(1+$G38)),('Costi Fissi'!AM15+'Costi Fissi'!AL15+'Costi Fissi'!AK15+'Costi Fissi'!AJ15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!AN15*(1+$G38)),IF($H38=60,(('Costi Fissi'!AN15+'Costi Fissi'!AM15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!AN15+'Costi Fissi'!AM15+'Costi Fissi'!AL15)*(1+$G38)),('Costi Fissi'!AN15+'Costi Fissi'!AM15+'Costi Fissi'!AL15+'Costi Fissi'!AK15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!AO15*(1+$G38)),IF($H38=60,(('Costi Fissi'!AO15+'Costi Fissi'!AN15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!AO15+'Costi Fissi'!AN15+'Costi Fissi'!AM15)*(1+$G38)),('Costi Fissi'!AO15+'Costi Fissi'!AN15+'Costi Fissi'!AM15+'Costi Fissi'!AL15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!AP15*(1+$G38)),IF($H38=60,(('Costi Fissi'!AP15+'Costi Fissi'!AO15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!AP15+'Costi Fissi'!AO15+'Costi Fissi'!AN15)*(1+$G38)),('Costi Fissi'!AP15+'Costi Fissi'!AO15+'Costi Fissi'!AN15+'Costi Fissi'!AM15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!AQ15*(1+$G38)),IF($H38=60,(('Costi Fissi'!AQ15+'Costi Fissi'!AP15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!AQ15+'Costi Fissi'!AP15+'Costi Fissi'!AO15)*(1+$G38)),('Costi Fissi'!AQ15+'Costi Fissi'!AP15+'Costi Fissi'!AO15+'Costi Fissi'!AN15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!AR15*(1+$G38)),IF($H38=60,(('Costi Fissi'!AR15+'Costi Fissi'!AQ15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!AR15+'Costi Fissi'!AQ15+'Costi Fissi'!AP15)*(1+$G38)),('Costi Fissi'!AR15+'Costi Fissi'!AQ15+'Costi Fissi'!AP15+'Costi Fissi'!AO15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!AS15*(1+$G38)),IF($H38=60,(('Costi Fissi'!AS15+'Costi Fissi'!AR15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!AS15+'Costi Fissi'!AR15+'Costi Fissi'!AQ15)*(1+$G38)),('Costi Fissi'!AS15+'Costi Fissi'!AR15+'Costi Fissi'!AQ15+'Costi Fissi'!AP15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!AT15*(1+$G38)),IF($H38=60,(('Costi Fissi'!AT15+'Costi Fissi'!AS15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!AT15+'Costi Fissi'!AS15+'Costi Fissi'!AR15)*(1+$G38)),('Costi Fissi'!AT15+'Costi Fissi'!AS15+'Costi Fissi'!AR15+'Costi Fissi'!AQ15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!AU15*(1+$G38)),IF($H38=60,(('Costi Fissi'!AU15+'Costi Fissi'!AT15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!AU15+'Costi Fissi'!AT15+'Costi Fissi'!AS15)*(1+$G38)),('Costi Fissi'!AU15+'Costi Fissi'!AT15+'Costi Fissi'!AS15+'Costi Fissi'!AR15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!AV15*(1+$G38)),IF($H38=60,(('Costi Fissi'!AV15+'Costi Fissi'!AU15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!AV15+'Costi Fissi'!AU15+'Costi Fissi'!AT15)*(1+$G38)),('Costi Fissi'!AV15+'Costi Fissi'!AU15+'Costi Fissi'!AT15+'Costi Fissi'!AS15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!AW15*(1+$G38)),IF($H38=60,(('Costi Fissi'!AW15+'Costi Fissi'!AV15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!AW15+'Costi Fissi'!AV15+'Costi Fissi'!AU15)*(1+$G38)),('Costi Fissi'!AW15+'Costi Fissi'!AV15+'Costi Fissi'!AU15+'Costi Fissi'!AT15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!AX15*(1+$G38)),IF($H38=60,(('Costi Fissi'!AX15+'Costi Fissi'!AW15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!AX15+'Costi Fissi'!AW15+'Costi Fissi'!AV15)*(1+$G38)),('Costi Fissi'!AX15+'Costi Fissi'!AW15+'Costi Fissi'!AV15+'Costi Fissi'!AU15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!AY15*(1+$G38)),IF($H38=60,(('Costi Fissi'!AY15+'Costi Fissi'!AX15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!AY15+'Costi Fissi'!AX15+'Costi Fissi'!AW15)*(1+$G38)),('Costi Fissi'!AY15+'Costi Fissi'!AX15+'Costi Fissi'!AW15+'Costi Fissi'!AV15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!AZ15*(1+$G38)),IF($H38=60,(('Costi Fissi'!AZ15+'Costi Fissi'!AY15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!AZ15+'Costi Fissi'!AY15+'Costi Fissi'!AX15)*(1+$G38)),('Costi Fissi'!AZ15+'Costi Fissi'!AY15+'Costi Fissi'!AX15+'Costi Fissi'!AW15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!BA15*(1+$G38)),IF($H38=60,(('Costi Fissi'!BA15+'Costi Fissi'!AZ15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!BA15+'Costi Fissi'!AZ15+'Costi Fissi'!AY15)*(1+$G38)),('Costi Fissi'!BA15+'Costi Fissi'!AZ15+'Costi Fissi'!AY15+'Costi Fissi'!AX15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!BB15*(1+$G38)),IF($H38=60,(('Costi Fissi'!BB15+'Costi Fissi'!BA15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!BB15+'Costi Fissi'!BA15+'Costi Fissi'!AZ15)*(1+$G38)),('Costi Fissi'!BB15+'Costi Fissi'!BA15+'Costi Fissi'!AZ15+'Costi Fissi'!AY15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!BC15*(1+$G38)),IF($H38=60,(('Costi Fissi'!BC15+'Costi Fissi'!BB15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!BC15+'Costi Fissi'!BB15+'Costi Fissi'!BA15)*(1+$G38)),('Costi Fissi'!BC15+'Costi Fissi'!BB15+'Costi Fissi'!BA15+'Costi Fissi'!AZ15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!BD15*(1+$G38)),IF($H38=60,(('Costi Fissi'!BD15+'Costi Fissi'!BC15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!BD15+'Costi Fissi'!BC15+'Costi Fissi'!BB15)*(1+$G38)),('Costi Fissi'!BD15+'Costi Fissi'!BC15+'Costi Fissi'!BB15+'Costi Fissi'!BA15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!BE15*(1+$G38)),IF($H38=60,(('Costi Fissi'!BE15+'Costi Fissi'!BD15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!BE15+'Costi Fissi'!BD15+'Costi Fissi'!BC15)*(1+$G38)),('Costi Fissi'!BE15+'Costi Fissi'!BD15+'Costi Fissi'!BC15+'Costi Fissi'!BB15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!BF15*(1+$G38)),IF($H38=60,(('Costi Fissi'!BF15+'Costi Fissi'!BE15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!BF15+'Costi Fissi'!BE15+'Costi Fissi'!BD15)*(1+$G38)),('Costi Fissi'!BF15+'Costi Fissi'!BE15+'Costi Fissi'!BD15+'Costi Fissi'!BC15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!BG15*(1+$G38)),IF($H38=60,(('Costi Fissi'!BG15+'Costi Fissi'!BF15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!BG15+'Costi Fissi'!BF15+'Costi Fissi'!BE15)*(1+$G38)),('Costi Fissi'!BG15+'Costi Fissi'!BF15+'Costi Fissi'!BE15+'Costi Fissi'!BD15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!BH15*(1+$G38)),IF($H38=60,(('Costi Fissi'!BH15+'Costi Fissi'!BG15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!BH15+'Costi Fissi'!BG15+'Costi Fissi'!BF15)*(1+$G38)),('Costi Fissi'!BH15+'Costi Fissi'!BG15+'Costi Fissi'!BF15+'Costi Fissi'!BE15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!BI15*(1+$G38)),IF($H38=60,(('Costi Fissi'!BI15+'Costi Fissi'!BH15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!BI15+'Costi Fissi'!BH15+'Costi Fissi'!BG15)*(1+$G38)),('Costi Fissi'!BI15+'Costi Fissi'!BH15+'Costi Fissi'!BG15+'Costi Fissi'!BF15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!BJ15*(1+$G38)),IF($H38=60,(('Costi Fissi'!BJ15+'Costi Fissi'!BI15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!BJ15+'Costi Fissi'!BI15+'Costi Fissi'!BH15)*(1+$G38)),('Costi Fissi'!BJ15+'Costi Fissi'!BI15+'Costi Fissi'!BH15+'Costi Fissi'!BG15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!BK15*(1+$G38)),IF($H38=60,(('Costi Fissi'!BK15+'Costi Fissi'!BJ15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!BK15+'Costi Fissi'!BJ15+'Costi Fissi'!BI15)*(1+$G38)),('Costi Fissi'!BK15+'Costi Fissi'!BJ15+'Costi Fissi'!BI15+'Costi Fissi'!BH15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!BL15*(1+$G38)),IF($H38=60,(('Costi Fissi'!BL15+'Costi Fissi'!BK15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!BL15+'Costi Fissi'!BK15+'Costi Fissi'!BJ15)*(1+$G38)),('Costi Fissi'!BL15+'Costi Fissi'!BK15+'Costi Fissi'!BJ15+'Costi Fissi'!BI15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!BM15*(1+$G38)),IF($H38=60,(('Costi Fissi'!BM15+'Costi Fissi'!BL15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!BM15+'Costi Fissi'!BL15+'Costi Fissi'!BK15)*(1+$G38)),('Costi Fissi'!BM15+'Costi Fissi'!BL15+'Costi Fissi'!BK15+'Costi Fissi'!BJ15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!BN15*(1+$G38)),IF($H38=60,(('Costi Fissi'!BN15+'Costi Fissi'!BM15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!BN15+'Costi Fissi'!BM15+'Costi Fissi'!BL15)*(1+$G38)),('Costi Fissi'!BN15+'Costi Fissi'!BM15+'Costi Fissi'!BL15+'Costi Fissi'!BK15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!BO15*(1+$G38)),IF($H38=60,(('Costi Fissi'!BO15+'Costi Fissi'!BN15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!BO15+'Costi Fissi'!BN15+'Costi Fissi'!BM15)*(1+$G38)),('Costi Fissi'!BO15+'Costi Fissi'!BN15+'Costi Fissi'!BM15+'Costi Fissi'!BL15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!BP15*(1+$G38)),IF($H38=60,(('Costi Fissi'!BP15+'Costi Fissi'!BO15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!BP15+'Costi Fissi'!BO15+'Costi Fissi'!BN15)*(1+$G38)),('Costi Fissi'!BP15+'Costi Fissi'!BO15+'Costi Fissi'!BN15+'Costi Fissi'!BM15)*(1+$G38)))))","v":488},{"$f":"+IF($H38=0,0,IF($I38=30,('Costi Fissi'!BQ15*(1+$G38)),IF($H38=60,(('Costi Fissi'!BQ15+'Costi Fissi'!BP15)*(1+$G38)),IF($H38=90,(('Costi Fissi'!BQ15+'Costi Fissi'!BP15+'Costi Fissi'!BO15)*(1+$G38)),('Costi Fissi'!BQ15+'Costi Fissi'!BP15+'Costi Fissi'!BO15+'Costi Fissi'!BN15)*(1+$G38)))))","v":488},null,null,{"$f":"+T38","v":488},{"$f":"+AF38","v":488},{"$f":"+AR38","v":488},{"$f":"+BD38","v":488},{"$f":"+BP38","v":488}]
[null,null,null,null,null,"2) spese di pubblicità e promozioni",{"$f":"+'Costi Fissi'!H16","v":0.22},{"$f":"+'Costi Fissi'!I16","v":30},{"$f":"+IF($H39=0,0,('Costi Fissi'!J16*(1+'E_Costi Fissi'!G39)))","v":0},{"$f":"+IF($H39=0,0,IF($H39=30,('Costi Fissi'!K16*(1+$G39)),('Costi Fissi'!J16+'Costi Fissi'!K16)*(1+$G39)))","v":0},{"$f":"+IF($H39=0,0,IF($H39=30,('Costi Fissi'!L16*(1+'E_Costi Fissi'!$G39)),IF($H39=60,(('Costi Fissi'!L16+'Costi Fissi'!K16)*(1+'E_Costi Fissi'!$G39)),('Costi Fissi'!L16+'Costi Fissi'!K16+'Costi Fissi'!J16)*(1+'E_Costi Fissi'!$G39))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!M16*(1+$G39)),IF($H39=60,(('Costi Fissi'!M16+'Costi Fissi'!L16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!M16+'Costi Fissi'!L16+'Costi Fissi'!K16)*(1+$G39)),('Costi Fissi'!M16+'Costi Fissi'!L16+'Costi Fissi'!K16+'Costi Fissi'!J16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!N16*(1+$G39)),IF($H39=60,(('Costi Fissi'!N16+'Costi Fissi'!M16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!N16+'Costi Fissi'!M16+'Costi Fissi'!L16)*(1+$G39)),('Costi Fissi'!N16+'Costi Fissi'!M16+'Costi Fissi'!L16+'Costi Fissi'!K16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!O16*(1+$G39)),IF($H39=60,(('Costi Fissi'!O16+'Costi Fissi'!N16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!O16+'Costi Fissi'!N16+'Costi Fissi'!M16)*(1+$G39)),('Costi Fissi'!O16+'Costi Fissi'!N16+'Costi Fissi'!M16+'Costi Fissi'!L16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!P16*(1+$G39)),IF($H39=60,(('Costi Fissi'!P16+'Costi Fissi'!O16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!P16+'Costi Fissi'!O16+'Costi Fissi'!N16)*(1+$G39)),('Costi Fissi'!P16+'Costi Fissi'!O16+'Costi Fissi'!N16+'Costi Fissi'!M16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!Q16*(1+$G39)),IF($H39=60,(('Costi Fissi'!Q16+'Costi Fissi'!P16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!Q16+'Costi Fissi'!P16+'Costi Fissi'!O16)*(1+$G39)),('Costi Fissi'!Q16+'Costi Fissi'!P16+'Costi Fissi'!O16+'Costi Fissi'!N16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!R16*(1+$G39)),IF($H39=60,(('Costi Fissi'!R16+'Costi Fissi'!Q16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!R16+'Costi Fissi'!Q16+'Costi Fissi'!P16)*(1+$G39)),('Costi Fissi'!R16+'Costi Fissi'!Q16+'Costi Fissi'!P16+'Costi Fissi'!O16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!S16*(1+$G39)),IF($H39=60,(('Costi Fissi'!S16+'Costi Fissi'!R16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!S16+'Costi Fissi'!R16+'Costi Fissi'!Q16)*(1+$G39)),('Costi Fissi'!S16+'Costi Fissi'!R16+'Costi Fissi'!Q16+'Costi Fissi'!P16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!T16*(1+$G39)),IF($H39=60,(('Costi Fissi'!T16+'Costi Fissi'!S16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!T16+'Costi Fissi'!S16+'Costi Fissi'!R16)*(1+$G39)),('Costi Fissi'!T16+'Costi Fissi'!S16+'Costi Fissi'!R16+'Costi Fissi'!Q16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!U16*(1+$G39)),IF($H39=60,(('Costi Fissi'!U16+'Costi Fissi'!T16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!U16+'Costi Fissi'!T16+'Costi Fissi'!S16)*(1+$G39)),('Costi Fissi'!U16+'Costi Fissi'!T16+'Costi Fissi'!S16+'Costi Fissi'!R16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!V16*(1+$G39)),IF($H39=60,(('Costi Fissi'!V16+'Costi Fissi'!U16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!V16+'Costi Fissi'!U16+'Costi Fissi'!T16)*(1+$G39)),('Costi Fissi'!V16+'Costi Fissi'!U16+'Costi Fissi'!T16+'Costi Fissi'!S16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!W16*(1+$G39)),IF($H39=60,(('Costi Fissi'!W16+'Costi Fissi'!V16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!W16+'Costi Fissi'!V16+'Costi Fissi'!U16)*(1+$G39)),('Costi Fissi'!W16+'Costi Fissi'!V16+'Costi Fissi'!U16+'Costi Fissi'!T16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!X16*(1+$G39)),IF($H39=60,(('Costi Fissi'!X16+'Costi Fissi'!W16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!X16+'Costi Fissi'!W16+'Costi Fissi'!V16)*(1+$G39)),('Costi Fissi'!X16+'Costi Fissi'!W16+'Costi Fissi'!V16+'Costi Fissi'!U16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!Y16*(1+$G39)),IF($H39=60,(('Costi Fissi'!Y16+'Costi Fissi'!X16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!Y16+'Costi Fissi'!X16+'Costi Fissi'!W16)*(1+$G39)),('Costi Fissi'!Y16+'Costi Fissi'!X16+'Costi Fissi'!W16+'Costi Fissi'!V16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!Z16*(1+$G39)),IF($H39=60,(('Costi Fissi'!Z16+'Costi Fissi'!Y16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!Z16+'Costi Fissi'!Y16+'Costi Fissi'!X16)*(1+$G39)),('Costi Fissi'!Z16+'Costi Fissi'!Y16+'Costi Fissi'!X16+'Costi Fissi'!W16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!AA16*(1+$G39)),IF($H39=60,(('Costi Fissi'!AA16+'Costi Fissi'!Z16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!AA16+'Costi Fissi'!Z16+'Costi Fissi'!Y16)*(1+$G39)),('Costi Fissi'!AA16+'Costi Fissi'!Z16+'Costi Fissi'!Y16+'Costi Fissi'!X16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!AB16*(1+$G39)),IF($H39=60,(('Costi Fissi'!AB16+'Costi Fissi'!AA16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!AB16+'Costi Fissi'!AA16+'Costi Fissi'!Z16)*(1+$G39)),('Costi Fissi'!AB16+'Costi Fissi'!AA16+'Costi Fissi'!Z16+'Costi Fissi'!Y16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!AC16*(1+$G39)),IF($H39=60,(('Costi Fissi'!AC16+'Costi Fissi'!AB16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!AC16+'Costi Fissi'!AB16+'Costi Fissi'!AA16)*(1+$G39)),('Costi Fissi'!AC16+'Costi Fissi'!AB16+'Costi Fissi'!AA16+'Costi Fissi'!Z16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!AD16*(1+$G39)),IF($H39=60,(('Costi Fissi'!AD16+'Costi Fissi'!AC16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!AD16+'Costi Fissi'!AC16+'Costi Fissi'!AB16)*(1+$G39)),('Costi Fissi'!AD16+'Costi Fissi'!AC16+'Costi Fissi'!AB16+'Costi Fissi'!AA16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!AE16*(1+$G39)),IF($H39=60,(('Costi Fissi'!AE16+'Costi Fissi'!AD16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!AE16+'Costi Fissi'!AD16+'Costi Fissi'!AC16)*(1+$G39)),('Costi Fissi'!AE16+'Costi Fissi'!AD16+'Costi Fissi'!AC16+'Costi Fissi'!AB16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!AF16*(1+$G39)),IF($H39=60,(('Costi Fissi'!AF16+'Costi Fissi'!AE16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!AF16+'Costi Fissi'!AE16+'Costi Fissi'!AD16)*(1+$G39)),('Costi Fissi'!AF16+'Costi Fissi'!AE16+'Costi Fissi'!AD16+'Costi Fissi'!AC16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!AG16*(1+$G39)),IF($H39=60,(('Costi Fissi'!AG16+'Costi Fissi'!AF16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!AG16+'Costi Fissi'!AF16+'Costi Fissi'!AE16)*(1+$G39)),('Costi Fissi'!AG16+'Costi Fissi'!AF16+'Costi Fissi'!AE16+'Costi Fissi'!AD16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!AH16*(1+$G39)),IF($H39=60,(('Costi Fissi'!AH16+'Costi Fissi'!AG16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!AH16+'Costi Fissi'!AG16+'Costi Fissi'!AF16)*(1+$G39)),('Costi Fissi'!AH16+'Costi Fissi'!AG16+'Costi Fissi'!AF16+'Costi Fissi'!AE16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!AI16*(1+$G39)),IF($H39=60,(('Costi Fissi'!AI16+'Costi Fissi'!AH16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!AI16+'Costi Fissi'!AH16+'Costi Fissi'!AG16)*(1+$G39)),('Costi Fissi'!AI16+'Costi Fissi'!AH16+'Costi Fissi'!AG16+'Costi Fissi'!AF16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!AJ16*(1+$G39)),IF($H39=60,(('Costi Fissi'!AJ16+'Costi Fissi'!AI16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!AJ16+'Costi Fissi'!AI16+'Costi Fissi'!AH16)*(1+$G39)),('Costi Fissi'!AJ16+'Costi Fissi'!AI16+'Costi Fissi'!AH16+'Costi Fissi'!AG16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!AK16*(1+$G39)),IF($H39=60,(('Costi Fissi'!AK16+'Costi Fissi'!AJ16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!AK16+'Costi Fissi'!AJ16+'Costi Fissi'!AI16)*(1+$G39)),('Costi Fissi'!AK16+'Costi Fissi'!AJ16+'Costi Fissi'!AI16+'Costi Fissi'!AH16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!AL16*(1+$G39)),IF($H39=60,(('Costi Fissi'!AL16+'Costi Fissi'!AK16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!AL16+'Costi Fissi'!AK16+'Costi Fissi'!AJ16)*(1+$G39)),('Costi Fissi'!AL16+'Costi Fissi'!AK16+'Costi Fissi'!AJ16+'Costi Fissi'!AI16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!AM16*(1+$G39)),IF($H39=60,(('Costi Fissi'!AM16+'Costi Fissi'!AL16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!AM16+'Costi Fissi'!AL16+'Costi Fissi'!AK16)*(1+$G39)),('Costi Fissi'!AM16+'Costi Fissi'!AL16+'Costi Fissi'!AK16+'Costi Fissi'!AJ16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!AN16*(1+$G39)),IF($H39=60,(('Costi Fissi'!AN16+'Costi Fissi'!AM16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!AN16+'Costi Fissi'!AM16+'Costi Fissi'!AL16)*(1+$G39)),('Costi Fissi'!AN16+'Costi Fissi'!AM16+'Costi Fissi'!AL16+'Costi Fissi'!AK16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!AO16*(1+$G39)),IF($H39=60,(('Costi Fissi'!AO16+'Costi Fissi'!AN16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!AO16+'Costi Fissi'!AN16+'Costi Fissi'!AM16)*(1+$G39)),('Costi Fissi'!AO16+'Costi Fissi'!AN16+'Costi Fissi'!AM16+'Costi Fissi'!AL16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!AP16*(1+$G39)),IF($H39=60,(('Costi Fissi'!AP16+'Costi Fissi'!AO16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!AP16+'Costi Fissi'!AO16+'Costi Fissi'!AN16)*(1+$G39)),('Costi Fissi'!AP16+'Costi Fissi'!AO16+'Costi Fissi'!AN16+'Costi Fissi'!AM16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!AQ16*(1+$G39)),IF($H39=60,(('Costi Fissi'!AQ16+'Costi Fissi'!AP16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!AQ16+'Costi Fissi'!AP16+'Costi Fissi'!AO16)*(1+$G39)),('Costi Fissi'!AQ16+'Costi Fissi'!AP16+'Costi Fissi'!AO16+'Costi Fissi'!AN16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!AR16*(1+$G39)),IF($H39=60,(('Costi Fissi'!AR16+'Costi Fissi'!AQ16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!AR16+'Costi Fissi'!AQ16+'Costi Fissi'!AP16)*(1+$G39)),('Costi Fissi'!AR16+'Costi Fissi'!AQ16+'Costi Fissi'!AP16+'Costi Fissi'!AO16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!AS16*(1+$G39)),IF($H39=60,(('Costi Fissi'!AS16+'Costi Fissi'!AR16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!AS16+'Costi Fissi'!AR16+'Costi Fissi'!AQ16)*(1+$G39)),('Costi Fissi'!AS16+'Costi Fissi'!AR16+'Costi Fissi'!AQ16+'Costi Fissi'!AP16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!AT16*(1+$G39)),IF($H39=60,(('Costi Fissi'!AT16+'Costi Fissi'!AS16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!AT16+'Costi Fissi'!AS16+'Costi Fissi'!AR16)*(1+$G39)),('Costi Fissi'!AT16+'Costi Fissi'!AS16+'Costi Fissi'!AR16+'Costi Fissi'!AQ16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!AU16*(1+$G39)),IF($H39=60,(('Costi Fissi'!AU16+'Costi Fissi'!AT16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!AU16+'Costi Fissi'!AT16+'Costi Fissi'!AS16)*(1+$G39)),('Costi Fissi'!AU16+'Costi Fissi'!AT16+'Costi Fissi'!AS16+'Costi Fissi'!AR16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!AV16*(1+$G39)),IF($H39=60,(('Costi Fissi'!AV16+'Costi Fissi'!AU16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!AV16+'Costi Fissi'!AU16+'Costi Fissi'!AT16)*(1+$G39)),('Costi Fissi'!AV16+'Costi Fissi'!AU16+'Costi Fissi'!AT16+'Costi Fissi'!AS16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!AW16*(1+$G39)),IF($H39=60,(('Costi Fissi'!AW16+'Costi Fissi'!AV16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!AW16+'Costi Fissi'!AV16+'Costi Fissi'!AU16)*(1+$G39)),('Costi Fissi'!AW16+'Costi Fissi'!AV16+'Costi Fissi'!AU16+'Costi Fissi'!AT16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!AX16*(1+$G39)),IF($H39=60,(('Costi Fissi'!AX16+'Costi Fissi'!AW16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!AX16+'Costi Fissi'!AW16+'Costi Fissi'!AV16)*(1+$G39)),('Costi Fissi'!AX16+'Costi Fissi'!AW16+'Costi Fissi'!AV16+'Costi Fissi'!AU16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!AY16*(1+$G39)),IF($H39=60,(('Costi Fissi'!AY16+'Costi Fissi'!AX16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!AY16+'Costi Fissi'!AX16+'Costi Fissi'!AW16)*(1+$G39)),('Costi Fissi'!AY16+'Costi Fissi'!AX16+'Costi Fissi'!AW16+'Costi Fissi'!AV16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!AZ16*(1+$G39)),IF($H39=60,(('Costi Fissi'!AZ16+'Costi Fissi'!AY16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!AZ16+'Costi Fissi'!AY16+'Costi Fissi'!AX16)*(1+$G39)),('Costi Fissi'!AZ16+'Costi Fissi'!AY16+'Costi Fissi'!AX16+'Costi Fissi'!AW16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!BA16*(1+$G39)),IF($H39=60,(('Costi Fissi'!BA16+'Costi Fissi'!AZ16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!BA16+'Costi Fissi'!AZ16+'Costi Fissi'!AY16)*(1+$G39)),('Costi Fissi'!BA16+'Costi Fissi'!AZ16+'Costi Fissi'!AY16+'Costi Fissi'!AX16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!BB16*(1+$G39)),IF($H39=60,(('Costi Fissi'!BB16+'Costi Fissi'!BA16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!BB16+'Costi Fissi'!BA16+'Costi Fissi'!AZ16)*(1+$G39)),('Costi Fissi'!BB16+'Costi Fissi'!BA16+'Costi Fissi'!AZ16+'Costi Fissi'!AY16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!BC16*(1+$G39)),IF($H39=60,(('Costi Fissi'!BC16+'Costi Fissi'!BB16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!BC16+'Costi Fissi'!BB16+'Costi Fissi'!BA16)*(1+$G39)),('Costi Fissi'!BC16+'Costi Fissi'!BB16+'Costi Fissi'!BA16+'Costi Fissi'!AZ16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!BD16*(1+$G39)),IF($H39=60,(('Costi Fissi'!BD16+'Costi Fissi'!BC16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!BD16+'Costi Fissi'!BC16+'Costi Fissi'!BB16)*(1+$G39)),('Costi Fissi'!BD16+'Costi Fissi'!BC16+'Costi Fissi'!BB16+'Costi Fissi'!BA16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!BE16*(1+$G39)),IF($H39=60,(('Costi Fissi'!BE16+'Costi Fissi'!BD16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!BE16+'Costi Fissi'!BD16+'Costi Fissi'!BC16)*(1+$G39)),('Costi Fissi'!BE16+'Costi Fissi'!BD16+'Costi Fissi'!BC16+'Costi Fissi'!BB16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!BF16*(1+$G39)),IF($H39=60,(('Costi Fissi'!BF16+'Costi Fissi'!BE16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!BF16+'Costi Fissi'!BE16+'Costi Fissi'!BD16)*(1+$G39)),('Costi Fissi'!BF16+'Costi Fissi'!BE16+'Costi Fissi'!BD16+'Costi Fissi'!BC16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!BG16*(1+$G39)),IF($H39=60,(('Costi Fissi'!BG16+'Costi Fissi'!BF16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!BG16+'Costi Fissi'!BF16+'Costi Fissi'!BE16)*(1+$G39)),('Costi Fissi'!BG16+'Costi Fissi'!BF16+'Costi Fissi'!BE16+'Costi Fissi'!BD16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!BH16*(1+$G39)),IF($H39=60,(('Costi Fissi'!BH16+'Costi Fissi'!BG16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!BH16+'Costi Fissi'!BG16+'Costi Fissi'!BF16)*(1+$G39)),('Costi Fissi'!BH16+'Costi Fissi'!BG16+'Costi Fissi'!BF16+'Costi Fissi'!BE16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!BI16*(1+$G39)),IF($H39=60,(('Costi Fissi'!BI16+'Costi Fissi'!BH16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!BI16+'Costi Fissi'!BH16+'Costi Fissi'!BG16)*(1+$G39)),('Costi Fissi'!BI16+'Costi Fissi'!BH16+'Costi Fissi'!BG16+'Costi Fissi'!BF16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!BJ16*(1+$G39)),IF($H39=60,(('Costi Fissi'!BJ16+'Costi Fissi'!BI16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!BJ16+'Costi Fissi'!BI16+'Costi Fissi'!BH16)*(1+$G39)),('Costi Fissi'!BJ16+'Costi Fissi'!BI16+'Costi Fissi'!BH16+'Costi Fissi'!BG16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!BK16*(1+$G39)),IF($H39=60,(('Costi Fissi'!BK16+'Costi Fissi'!BJ16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!BK16+'Costi Fissi'!BJ16+'Costi Fissi'!BI16)*(1+$G39)),('Costi Fissi'!BK16+'Costi Fissi'!BJ16+'Costi Fissi'!BI16+'Costi Fissi'!BH16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!BL16*(1+$G39)),IF($H39=60,(('Costi Fissi'!BL16+'Costi Fissi'!BK16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!BL16+'Costi Fissi'!BK16+'Costi Fissi'!BJ16)*(1+$G39)),('Costi Fissi'!BL16+'Costi Fissi'!BK16+'Costi Fissi'!BJ16+'Costi Fissi'!BI16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!BM16*(1+$G39)),IF($H39=60,(('Costi Fissi'!BM16+'Costi Fissi'!BL16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!BM16+'Costi Fissi'!BL16+'Costi Fissi'!BK16)*(1+$G39)),('Costi Fissi'!BM16+'Costi Fissi'!BL16+'Costi Fissi'!BK16+'Costi Fissi'!BJ16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!BN16*(1+$G39)),IF($H39=60,(('Costi Fissi'!BN16+'Costi Fissi'!BM16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!BN16+'Costi Fissi'!BM16+'Costi Fissi'!BL16)*(1+$G39)),('Costi Fissi'!BN16+'Costi Fissi'!BM16+'Costi Fissi'!BL16+'Costi Fissi'!BK16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!BO16*(1+$G39)),IF($H39=60,(('Costi Fissi'!BO16+'Costi Fissi'!BN16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!BO16+'Costi Fissi'!BN16+'Costi Fissi'!BM16)*(1+$G39)),('Costi Fissi'!BO16+'Costi Fissi'!BN16+'Costi Fissi'!BM16+'Costi Fissi'!BL16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!BP16*(1+$G39)),IF($H39=60,(('Costi Fissi'!BP16+'Costi Fissi'!BO16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!BP16+'Costi Fissi'!BO16+'Costi Fissi'!BN16)*(1+$G39)),('Costi Fissi'!BP16+'Costi Fissi'!BO16+'Costi Fissi'!BN16+'Costi Fissi'!BM16)*(1+$G39)))))","v":0},{"$f":"+IF($H39=0,0,IF($I39=30,('Costi Fissi'!BQ16*(1+$G39)),IF($H39=60,(('Costi Fissi'!BQ16+'Costi Fissi'!BP16)*(1+$G39)),IF($H39=90,(('Costi Fissi'!BQ16+'Costi Fissi'!BP16+'Costi Fissi'!BO16)*(1+$G39)),('Costi Fissi'!BQ16+'Costi Fissi'!BP16+'Costi Fissi'!BO16+'Costi Fissi'!BN16)*(1+$G39)))))","v":0},null,null,{"$f":"+T39","v":0},{"$f":"+AF39","v":0},{"$f":"+AR39","v":0},{"$f":"+BD39","v":0},{"$f":"+BP39","v":0}]
[null,null,null,null,null,"3) Compensi Amministratori",{"$f":"+'Costi Fissi'!H17","v":0.22},{"$f":"+'Costi Fissi'!I17","v":30},{"$f":"+IF($H40=0,0,('Costi Fissi'!J17*(1+'E_Costi Fissi'!G40)))","v":0},{"$f":"+IF($H40=0,0,IF($H40=30,('Costi Fissi'!K17*(1+$G40)),('Costi Fissi'!J17+'Costi Fissi'!K17)*(1+$G40)))","v":0},{"$f":"+IF($H40=0,0,IF($H40=30,('Costi Fissi'!L17*(1+'E_Costi Fissi'!$G40)),IF($H40=60,(('Costi Fissi'!L17+'Costi Fissi'!K17)*(1+'E_Costi Fissi'!$G40)),('Costi Fissi'!L17+'Costi Fissi'!K17+'Costi Fissi'!J17)*(1+'E_Costi Fissi'!$G40))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!M17*(1+$G40)),IF($H40=60,(('Costi Fissi'!M17+'Costi Fissi'!L17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!M17+'Costi Fissi'!L17+'Costi Fissi'!K17)*(1+$G40)),('Costi Fissi'!M17+'Costi Fissi'!L17+'Costi Fissi'!K17+'Costi Fissi'!J17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!N17*(1+$G40)),IF($H40=60,(('Costi Fissi'!N17+'Costi Fissi'!M17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!N17+'Costi Fissi'!M17+'Costi Fissi'!L17)*(1+$G40)),('Costi Fissi'!N17+'Costi Fissi'!M17+'Costi Fissi'!L17+'Costi Fissi'!K17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!O17*(1+$G40)),IF($H40=60,(('Costi Fissi'!O17+'Costi Fissi'!N17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!O17+'Costi Fissi'!N17+'Costi Fissi'!M17)*(1+$G40)),('Costi Fissi'!O17+'Costi Fissi'!N17+'Costi Fissi'!M17+'Costi Fissi'!L17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!P17*(1+$G40)),IF($H40=60,(('Costi Fissi'!P17+'Costi Fissi'!O17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!P17+'Costi Fissi'!O17+'Costi Fissi'!N17)*(1+$G40)),('Costi Fissi'!P17+'Costi Fissi'!O17+'Costi Fissi'!N17+'Costi Fissi'!M17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!Q17*(1+$G40)),IF($H40=60,(('Costi Fissi'!Q17+'Costi Fissi'!P17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!Q17+'Costi Fissi'!P17+'Costi Fissi'!O17)*(1+$G40)),('Costi Fissi'!Q17+'Costi Fissi'!P17+'Costi Fissi'!O17+'Costi Fissi'!N17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!R17*(1+$G40)),IF($H40=60,(('Costi Fissi'!R17+'Costi Fissi'!Q17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!R17+'Costi Fissi'!Q17+'Costi Fissi'!P17)*(1+$G40)),('Costi Fissi'!R17+'Costi Fissi'!Q17+'Costi Fissi'!P17+'Costi Fissi'!O17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!S17*(1+$G40)),IF($H40=60,(('Costi Fissi'!S17+'Costi Fissi'!R17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!S17+'Costi Fissi'!R17+'Costi Fissi'!Q17)*(1+$G40)),('Costi Fissi'!S17+'Costi Fissi'!R17+'Costi Fissi'!Q17+'Costi Fissi'!P17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!T17*(1+$G40)),IF($H40=60,(('Costi Fissi'!T17+'Costi Fissi'!S17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!T17+'Costi Fissi'!S17+'Costi Fissi'!R17)*(1+$G40)),('Costi Fissi'!T17+'Costi Fissi'!S17+'Costi Fissi'!R17+'Costi Fissi'!Q17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!U17*(1+$G40)),IF($H40=60,(('Costi Fissi'!U17+'Costi Fissi'!T17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!U17+'Costi Fissi'!T17+'Costi Fissi'!S17)*(1+$G40)),('Costi Fissi'!U17+'Costi Fissi'!T17+'Costi Fissi'!S17+'Costi Fissi'!R17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!V17*(1+$G40)),IF($H40=60,(('Costi Fissi'!V17+'Costi Fissi'!U17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!V17+'Costi Fissi'!U17+'Costi Fissi'!T17)*(1+$G40)),('Costi Fissi'!V17+'Costi Fissi'!U17+'Costi Fissi'!T17+'Costi Fissi'!S17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!W17*(1+$G40)),IF($H40=60,(('Costi Fissi'!W17+'Costi Fissi'!V17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!W17+'Costi Fissi'!V17+'Costi Fissi'!U17)*(1+$G40)),('Costi Fissi'!W17+'Costi Fissi'!V17+'Costi Fissi'!U17+'Costi Fissi'!T17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!X17*(1+$G40)),IF($H40=60,(('Costi Fissi'!X17+'Costi Fissi'!W17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!X17+'Costi Fissi'!W17+'Costi Fissi'!V17)*(1+$G40)),('Costi Fissi'!X17+'Costi Fissi'!W17+'Costi Fissi'!V17+'Costi Fissi'!U17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!Y17*(1+$G40)),IF($H40=60,(('Costi Fissi'!Y17+'Costi Fissi'!X17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!Y17+'Costi Fissi'!X17+'Costi Fissi'!W17)*(1+$G40)),('Costi Fissi'!Y17+'Costi Fissi'!X17+'Costi Fissi'!W17+'Costi Fissi'!V17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!Z17*(1+$G40)),IF($H40=60,(('Costi Fissi'!Z17+'Costi Fissi'!Y17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!Z17+'Costi Fissi'!Y17+'Costi Fissi'!X17)*(1+$G40)),('Costi Fissi'!Z17+'Costi Fissi'!Y17+'Costi Fissi'!X17+'Costi Fissi'!W17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!AA17*(1+$G40)),IF($H40=60,(('Costi Fissi'!AA17+'Costi Fissi'!Z17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!AA17+'Costi Fissi'!Z17+'Costi Fissi'!Y17)*(1+$G40)),('Costi Fissi'!AA17+'Costi Fissi'!Z17+'Costi Fissi'!Y17+'Costi Fissi'!X17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!AB17*(1+$G40)),IF($H40=60,(('Costi Fissi'!AB17+'Costi Fissi'!AA17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!AB17+'Costi Fissi'!AA17+'Costi Fissi'!Z17)*(1+$G40)),('Costi Fissi'!AB17+'Costi Fissi'!AA17+'Costi Fissi'!Z17+'Costi Fissi'!Y17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!AC17*(1+$G40)),IF($H40=60,(('Costi Fissi'!AC17+'Costi Fissi'!AB17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!AC17+'Costi Fissi'!AB17+'Costi Fissi'!AA17)*(1+$G40)),('Costi Fissi'!AC17+'Costi Fissi'!AB17+'Costi Fissi'!AA17+'Costi Fissi'!Z17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!AD17*(1+$G40)),IF($H40=60,(('Costi Fissi'!AD17+'Costi Fissi'!AC17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!AD17+'Costi Fissi'!AC17+'Costi Fissi'!AB17)*(1+$G40)),('Costi Fissi'!AD17+'Costi Fissi'!AC17+'Costi Fissi'!AB17+'Costi Fissi'!AA17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!AE17*(1+$G40)),IF($H40=60,(('Costi Fissi'!AE17+'Costi Fissi'!AD17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!AE17+'Costi Fissi'!AD17+'Costi Fissi'!AC17)*(1+$G40)),('Costi Fissi'!AE17+'Costi Fissi'!AD17+'Costi Fissi'!AC17+'Costi Fissi'!AB17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!AF17*(1+$G40)),IF($H40=60,(('Costi Fissi'!AF17+'Costi Fissi'!AE17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!AF17+'Costi Fissi'!AE17+'Costi Fissi'!AD17)*(1+$G40)),('Costi Fissi'!AF17+'Costi Fissi'!AE17+'Costi Fissi'!AD17+'Costi Fissi'!AC17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!AG17*(1+$G40)),IF($H40=60,(('Costi Fissi'!AG17+'Costi Fissi'!AF17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!AG17+'Costi Fissi'!AF17+'Costi Fissi'!AE17)*(1+$G40)),('Costi Fissi'!AG17+'Costi Fissi'!AF17+'Costi Fissi'!AE17+'Costi Fissi'!AD17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!AH17*(1+$G40)),IF($H40=60,(('Costi Fissi'!AH17+'Costi Fissi'!AG17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!AH17+'Costi Fissi'!AG17+'Costi Fissi'!AF17)*(1+$G40)),('Costi Fissi'!AH17+'Costi Fissi'!AG17+'Costi Fissi'!AF17+'Costi Fissi'!AE17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!AI17*(1+$G40)),IF($H40=60,(('Costi Fissi'!AI17+'Costi Fissi'!AH17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!AI17+'Costi Fissi'!AH17+'Costi Fissi'!AG17)*(1+$G40)),('Costi Fissi'!AI17+'Costi Fissi'!AH17+'Costi Fissi'!AG17+'Costi Fissi'!AF17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!AJ17*(1+$G40)),IF($H40=60,(('Costi Fissi'!AJ17+'Costi Fissi'!AI17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!AJ17+'Costi Fissi'!AI17+'Costi Fissi'!AH17)*(1+$G40)),('Costi Fissi'!AJ17+'Costi Fissi'!AI17+'Costi Fissi'!AH17+'Costi Fissi'!AG17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!AK17*(1+$G40)),IF($H40=60,(('Costi Fissi'!AK17+'Costi Fissi'!AJ17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!AK17+'Costi Fissi'!AJ17+'Costi Fissi'!AI17)*(1+$G40)),('Costi Fissi'!AK17+'Costi Fissi'!AJ17+'Costi Fissi'!AI17+'Costi Fissi'!AH17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!AL17*(1+$G40)),IF($H40=60,(('Costi Fissi'!AL17+'Costi Fissi'!AK17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!AL17+'Costi Fissi'!AK17+'Costi Fissi'!AJ17)*(1+$G40)),('Costi Fissi'!AL17+'Costi Fissi'!AK17+'Costi Fissi'!AJ17+'Costi Fissi'!AI17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!AM17*(1+$G40)),IF($H40=60,(('Costi Fissi'!AM17+'Costi Fissi'!AL17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!AM17+'Costi Fissi'!AL17+'Costi Fissi'!AK17)*(1+$G40)),('Costi Fissi'!AM17+'Costi Fissi'!AL17+'Costi Fissi'!AK17+'Costi Fissi'!AJ17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!AN17*(1+$G40)),IF($H40=60,(('Costi Fissi'!AN17+'Costi Fissi'!AM17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!AN17+'Costi Fissi'!AM17+'Costi Fissi'!AL17)*(1+$G40)),('Costi Fissi'!AN17+'Costi Fissi'!AM17+'Costi Fissi'!AL17+'Costi Fissi'!AK17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!AO17*(1+$G40)),IF($H40=60,(('Costi Fissi'!AO17+'Costi Fissi'!AN17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!AO17+'Costi Fissi'!AN17+'Costi Fissi'!AM17)*(1+$G40)),('Costi Fissi'!AO17+'Costi Fissi'!AN17+'Costi Fissi'!AM17+'Costi Fissi'!AL17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!AP17*(1+$G40)),IF($H40=60,(('Costi Fissi'!AP17+'Costi Fissi'!AO17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!AP17+'Costi Fissi'!AO17+'Costi Fissi'!AN17)*(1+$G40)),('Costi Fissi'!AP17+'Costi Fissi'!AO17+'Costi Fissi'!AN17+'Costi Fissi'!AM17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!AQ17*(1+$G40)),IF($H40=60,(('Costi Fissi'!AQ17+'Costi Fissi'!AP17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!AQ17+'Costi Fissi'!AP17+'Costi Fissi'!AO17)*(1+$G40)),('Costi Fissi'!AQ17+'Costi Fissi'!AP17+'Costi Fissi'!AO17+'Costi Fissi'!AN17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!AR17*(1+$G40)),IF($H40=60,(('Costi Fissi'!AR17+'Costi Fissi'!AQ17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!AR17+'Costi Fissi'!AQ17+'Costi Fissi'!AP17)*(1+$G40)),('Costi Fissi'!AR17+'Costi Fissi'!AQ17+'Costi Fissi'!AP17+'Costi Fissi'!AO17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!AS17*(1+$G40)),IF($H40=60,(('Costi Fissi'!AS17+'Costi Fissi'!AR17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!AS17+'Costi Fissi'!AR17+'Costi Fissi'!AQ17)*(1+$G40)),('Costi Fissi'!AS17+'Costi Fissi'!AR17+'Costi Fissi'!AQ17+'Costi Fissi'!AP17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!AT17*(1+$G40)),IF($H40=60,(('Costi Fissi'!AT17+'Costi Fissi'!AS17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!AT17+'Costi Fissi'!AS17+'Costi Fissi'!AR17)*(1+$G40)),('Costi Fissi'!AT17+'Costi Fissi'!AS17+'Costi Fissi'!AR17+'Costi Fissi'!AQ17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!AU17*(1+$G40)),IF($H40=60,(('Costi Fissi'!AU17+'Costi Fissi'!AT17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!AU17+'Costi Fissi'!AT17+'Costi Fissi'!AS17)*(1+$G40)),('Costi Fissi'!AU17+'Costi Fissi'!AT17+'Costi Fissi'!AS17+'Costi Fissi'!AR17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!AV17*(1+$G40)),IF($H40=60,(('Costi Fissi'!AV17+'Costi Fissi'!AU17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!AV17+'Costi Fissi'!AU17+'Costi Fissi'!AT17)*(1+$G40)),('Costi Fissi'!AV17+'Costi Fissi'!AU17+'Costi Fissi'!AT17+'Costi Fissi'!AS17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!AW17*(1+$G40)),IF($H40=60,(('Costi Fissi'!AW17+'Costi Fissi'!AV17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!AW17+'Costi Fissi'!AV17+'Costi Fissi'!AU17)*(1+$G40)),('Costi Fissi'!AW17+'Costi Fissi'!AV17+'Costi Fissi'!AU17+'Costi Fissi'!AT17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!AX17*(1+$G40)),IF($H40=60,(('Costi Fissi'!AX17+'Costi Fissi'!AW17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!AX17+'Costi Fissi'!AW17+'Costi Fissi'!AV17)*(1+$G40)),('Costi Fissi'!AX17+'Costi Fissi'!AW17+'Costi Fissi'!AV17+'Costi Fissi'!AU17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!AY17*(1+$G40)),IF($H40=60,(('Costi Fissi'!AY17+'Costi Fissi'!AX17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!AY17+'Costi Fissi'!AX17+'Costi Fissi'!AW17)*(1+$G40)),('Costi Fissi'!AY17+'Costi Fissi'!AX17+'Costi Fissi'!AW17+'Costi Fissi'!AV17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!AZ17*(1+$G40)),IF($H40=60,(('Costi Fissi'!AZ17+'Costi Fissi'!AY17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!AZ17+'Costi Fissi'!AY17+'Costi Fissi'!AX17)*(1+$G40)),('Costi Fissi'!AZ17+'Costi Fissi'!AY17+'Costi Fissi'!AX17+'Costi Fissi'!AW17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!BA17*(1+$G40)),IF($H40=60,(('Costi Fissi'!BA17+'Costi Fissi'!AZ17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!BA17+'Costi Fissi'!AZ17+'Costi Fissi'!AY17)*(1+$G40)),('Costi Fissi'!BA17+'Costi Fissi'!AZ17+'Costi Fissi'!AY17+'Costi Fissi'!AX17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!BB17*(1+$G40)),IF($H40=60,(('Costi Fissi'!BB17+'Costi Fissi'!BA17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!BB17+'Costi Fissi'!BA17+'Costi Fissi'!AZ17)*(1+$G40)),('Costi Fissi'!BB17+'Costi Fissi'!BA17+'Costi Fissi'!AZ17+'Costi Fissi'!AY17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!BC17*(1+$G40)),IF($H40=60,(('Costi Fissi'!BC17+'Costi Fissi'!BB17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!BC17+'Costi Fissi'!BB17+'Costi Fissi'!BA17)*(1+$G40)),('Costi Fissi'!BC17+'Costi Fissi'!BB17+'Costi Fissi'!BA17+'Costi Fissi'!AZ17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!BD17*(1+$G40)),IF($H40=60,(('Costi Fissi'!BD17+'Costi Fissi'!BC17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!BD17+'Costi Fissi'!BC17+'Costi Fissi'!BB17)*(1+$G40)),('Costi Fissi'!BD17+'Costi Fissi'!BC17+'Costi Fissi'!BB17+'Costi Fissi'!BA17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!BE17*(1+$G40)),IF($H40=60,(('Costi Fissi'!BE17+'Costi Fissi'!BD17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!BE17+'Costi Fissi'!BD17+'Costi Fissi'!BC17)*(1+$G40)),('Costi Fissi'!BE17+'Costi Fissi'!BD17+'Costi Fissi'!BC17+'Costi Fissi'!BB17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!BF17*(1+$G40)),IF($H40=60,(('Costi Fissi'!BF17+'Costi Fissi'!BE17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!BF17+'Costi Fissi'!BE17+'Costi Fissi'!BD17)*(1+$G40)),('Costi Fissi'!BF17+'Costi Fissi'!BE17+'Costi Fissi'!BD17+'Costi Fissi'!BC17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!BG17*(1+$G40)),IF($H40=60,(('Costi Fissi'!BG17+'Costi Fissi'!BF17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!BG17+'Costi Fissi'!BF17+'Costi Fissi'!BE17)*(1+$G40)),('Costi Fissi'!BG17+'Costi Fissi'!BF17+'Costi Fissi'!BE17+'Costi Fissi'!BD17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!BH17*(1+$G40)),IF($H40=60,(('Costi Fissi'!BH17+'Costi Fissi'!BG17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!BH17+'Costi Fissi'!BG17+'Costi Fissi'!BF17)*(1+$G40)),('Costi Fissi'!BH17+'Costi Fissi'!BG17+'Costi Fissi'!BF17+'Costi Fissi'!BE17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!BI17*(1+$G40)),IF($H40=60,(('Costi Fissi'!BI17+'Costi Fissi'!BH17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!BI17+'Costi Fissi'!BH17+'Costi Fissi'!BG17)*(1+$G40)),('Costi Fissi'!BI17+'Costi Fissi'!BH17+'Costi Fissi'!BG17+'Costi Fissi'!BF17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!BJ17*(1+$G40)),IF($H40=60,(('Costi Fissi'!BJ17+'Costi Fissi'!BI17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!BJ17+'Costi Fissi'!BI17+'Costi Fissi'!BH17)*(1+$G40)),('Costi Fissi'!BJ17+'Costi Fissi'!BI17+'Costi Fissi'!BH17+'Costi Fissi'!BG17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!BK17*(1+$G40)),IF($H40=60,(('Costi Fissi'!BK17+'Costi Fissi'!BJ17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!BK17+'Costi Fissi'!BJ17+'Costi Fissi'!BI17)*(1+$G40)),('Costi Fissi'!BK17+'Costi Fissi'!BJ17+'Costi Fissi'!BI17+'Costi Fissi'!BH17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!BL17*(1+$G40)),IF($H40=60,(('Costi Fissi'!BL17+'Costi Fissi'!BK17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!BL17+'Costi Fissi'!BK17+'Costi Fissi'!BJ17)*(1+$G40)),('Costi Fissi'!BL17+'Costi Fissi'!BK17+'Costi Fissi'!BJ17+'Costi Fissi'!BI17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!BM17*(1+$G40)),IF($H40=60,(('Costi Fissi'!BM17+'Costi Fissi'!BL17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!BM17+'Costi Fissi'!BL17+'Costi Fissi'!BK17)*(1+$G40)),('Costi Fissi'!BM17+'Costi Fissi'!BL17+'Costi Fissi'!BK17+'Costi Fissi'!BJ17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!BN17*(1+$G40)),IF($H40=60,(('Costi Fissi'!BN17+'Costi Fissi'!BM17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!BN17+'Costi Fissi'!BM17+'Costi Fissi'!BL17)*(1+$G40)),('Costi Fissi'!BN17+'Costi Fissi'!BM17+'Costi Fissi'!BL17+'Costi Fissi'!BK17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!BO17*(1+$G40)),IF($H40=60,(('Costi Fissi'!BO17+'Costi Fissi'!BN17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!BO17+'Costi Fissi'!BN17+'Costi Fissi'!BM17)*(1+$G40)),('Costi Fissi'!BO17+'Costi Fissi'!BN17+'Costi Fissi'!BM17+'Costi Fissi'!BL17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!BP17*(1+$G40)),IF($H40=60,(('Costi Fissi'!BP17+'Costi Fissi'!BO17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!BP17+'Costi Fissi'!BO17+'Costi Fissi'!BN17)*(1+$G40)),('Costi Fissi'!BP17+'Costi Fissi'!BO17+'Costi Fissi'!BN17+'Costi Fissi'!BM17)*(1+$G40)))))","v":0},{"$f":"+IF($H40=0,0,IF($I40=30,('Costi Fissi'!BQ17*(1+$G40)),IF($H40=60,(('Costi Fissi'!BQ17+'Costi Fissi'!BP17)*(1+$G40)),IF($H40=90,(('Costi Fissi'!BQ17+'Costi Fissi'!BP17+'Costi Fissi'!BO17)*(1+$G40)),('Costi Fissi'!BQ17+'Costi Fissi'!BP17+'Costi Fissi'!BO17+'Costi Fissi'!BN17)*(1+$G40)))))","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"4) spese di trasporto",{"$f":"+'Costi Fissi'!H18","v":0.22},{"$f":"+'Costi Fissi'!I18","v":30},{"$f":"+IF($H41=0,0,('Costi Fissi'!J18*(1+'E_Costi Fissi'!G41)))","v":0},{"$f":"+IF($H41=0,0,IF($H41=30,('Costi Fissi'!K18*(1+$G41)),('Costi Fissi'!J18+'Costi Fissi'!K18)*(1+$G41)))","v":0},{"$f":"+IF($H41=0,0,IF($H41=30,('Costi Fissi'!L18*(1+'E_Costi Fissi'!$G41)),IF($H41=60,(('Costi Fissi'!L18+'Costi Fissi'!K18)*(1+'E_Costi Fissi'!$G41)),('Costi Fissi'!L18+'Costi Fissi'!K18+'Costi Fissi'!J18)*(1+'E_Costi Fissi'!$G41))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!M18*(1+$G41)),IF($H41=60,(('Costi Fissi'!M18+'Costi Fissi'!L18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!M18+'Costi Fissi'!L18+'Costi Fissi'!K18)*(1+$G41)),('Costi Fissi'!M18+'Costi Fissi'!L18+'Costi Fissi'!K18+'Costi Fissi'!J18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!N18*(1+$G41)),IF($H41=60,(('Costi Fissi'!N18+'Costi Fissi'!M18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!N18+'Costi Fissi'!M18+'Costi Fissi'!L18)*(1+$G41)),('Costi Fissi'!N18+'Costi Fissi'!M18+'Costi Fissi'!L18+'Costi Fissi'!K18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!O18*(1+$G41)),IF($H41=60,(('Costi Fissi'!O18+'Costi Fissi'!N18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!O18+'Costi Fissi'!N18+'Costi Fissi'!M18)*(1+$G41)),('Costi Fissi'!O18+'Costi Fissi'!N18+'Costi Fissi'!M18+'Costi Fissi'!L18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!P18*(1+$G41)),IF($H41=60,(('Costi Fissi'!P18+'Costi Fissi'!O18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!P18+'Costi Fissi'!O18+'Costi Fissi'!N18)*(1+$G41)),('Costi Fissi'!P18+'Costi Fissi'!O18+'Costi Fissi'!N18+'Costi Fissi'!M18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!Q18*(1+$G41)),IF($H41=60,(('Costi Fissi'!Q18+'Costi Fissi'!P18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!Q18+'Costi Fissi'!P18+'Costi Fissi'!O18)*(1+$G41)),('Costi Fissi'!Q18+'Costi Fissi'!P18+'Costi Fissi'!O18+'Costi Fissi'!N18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!R18*(1+$G41)),IF($H41=60,(('Costi Fissi'!R18+'Costi Fissi'!Q18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!R18+'Costi Fissi'!Q18+'Costi Fissi'!P18)*(1+$G41)),('Costi Fissi'!R18+'Costi Fissi'!Q18+'Costi Fissi'!P18+'Costi Fissi'!O18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!S18*(1+$G41)),IF($H41=60,(('Costi Fissi'!S18+'Costi Fissi'!R18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!S18+'Costi Fissi'!R18+'Costi Fissi'!Q18)*(1+$G41)),('Costi Fissi'!S18+'Costi Fissi'!R18+'Costi Fissi'!Q18+'Costi Fissi'!P18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!T18*(1+$G41)),IF($H41=60,(('Costi Fissi'!T18+'Costi Fissi'!S18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!T18+'Costi Fissi'!S18+'Costi Fissi'!R18)*(1+$G41)),('Costi Fissi'!T18+'Costi Fissi'!S18+'Costi Fissi'!R18+'Costi Fissi'!Q18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!U18*(1+$G41)),IF($H41=60,(('Costi Fissi'!U18+'Costi Fissi'!T18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!U18+'Costi Fissi'!T18+'Costi Fissi'!S18)*(1+$G41)),('Costi Fissi'!U18+'Costi Fissi'!T18+'Costi Fissi'!S18+'Costi Fissi'!R18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!V18*(1+$G41)),IF($H41=60,(('Costi Fissi'!V18+'Costi Fissi'!U18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!V18+'Costi Fissi'!U18+'Costi Fissi'!T18)*(1+$G41)),('Costi Fissi'!V18+'Costi Fissi'!U18+'Costi Fissi'!T18+'Costi Fissi'!S18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!W18*(1+$G41)),IF($H41=60,(('Costi Fissi'!W18+'Costi Fissi'!V18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!W18+'Costi Fissi'!V18+'Costi Fissi'!U18)*(1+$G41)),('Costi Fissi'!W18+'Costi Fissi'!V18+'Costi Fissi'!U18+'Costi Fissi'!T18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!X18*(1+$G41)),IF($H41=60,(('Costi Fissi'!X18+'Costi Fissi'!W18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!X18+'Costi Fissi'!W18+'Costi Fissi'!V18)*(1+$G41)),('Costi Fissi'!X18+'Costi Fissi'!W18+'Costi Fissi'!V18+'Costi Fissi'!U18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!Y18*(1+$G41)),IF($H41=60,(('Costi Fissi'!Y18+'Costi Fissi'!X18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!Y18+'Costi Fissi'!X18+'Costi Fissi'!W18)*(1+$G41)),('Costi Fissi'!Y18+'Costi Fissi'!X18+'Costi Fissi'!W18+'Costi Fissi'!V18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!Z18*(1+$G41)),IF($H41=60,(('Costi Fissi'!Z18+'Costi Fissi'!Y18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!Z18+'Costi Fissi'!Y18+'Costi Fissi'!X18)*(1+$G41)),('Costi Fissi'!Z18+'Costi Fissi'!Y18+'Costi Fissi'!X18+'Costi Fissi'!W18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!AA18*(1+$G41)),IF($H41=60,(('Costi Fissi'!AA18+'Costi Fissi'!Z18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!AA18+'Costi Fissi'!Z18+'Costi Fissi'!Y18)*(1+$G41)),('Costi Fissi'!AA18+'Costi Fissi'!Z18+'Costi Fissi'!Y18+'Costi Fissi'!X18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!AB18*(1+$G41)),IF($H41=60,(('Costi Fissi'!AB18+'Costi Fissi'!AA18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!AB18+'Costi Fissi'!AA18+'Costi Fissi'!Z18)*(1+$G41)),('Costi Fissi'!AB18+'Costi Fissi'!AA18+'Costi Fissi'!Z18+'Costi Fissi'!Y18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!AC18*(1+$G41)),IF($H41=60,(('Costi Fissi'!AC18+'Costi Fissi'!AB18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!AC18+'Costi Fissi'!AB18+'Costi Fissi'!AA18)*(1+$G41)),('Costi Fissi'!AC18+'Costi Fissi'!AB18+'Costi Fissi'!AA18+'Costi Fissi'!Z18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!AD18*(1+$G41)),IF($H41=60,(('Costi Fissi'!AD18+'Costi Fissi'!AC18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!AD18+'Costi Fissi'!AC18+'Costi Fissi'!AB18)*(1+$G41)),('Costi Fissi'!AD18+'Costi Fissi'!AC18+'Costi Fissi'!AB18+'Costi Fissi'!AA18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!AE18*(1+$G41)),IF($H41=60,(('Costi Fissi'!AE18+'Costi Fissi'!AD18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!AE18+'Costi Fissi'!AD18+'Costi Fissi'!AC18)*(1+$G41)),('Costi Fissi'!AE18+'Costi Fissi'!AD18+'Costi Fissi'!AC18+'Costi Fissi'!AB18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!AF18*(1+$G41)),IF($H41=60,(('Costi Fissi'!AF18+'Costi Fissi'!AE18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!AF18+'Costi Fissi'!AE18+'Costi Fissi'!AD18)*(1+$G41)),('Costi Fissi'!AF18+'Costi Fissi'!AE18+'Costi Fissi'!AD18+'Costi Fissi'!AC18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!AG18*(1+$G41)),IF($H41=60,(('Costi Fissi'!AG18+'Costi Fissi'!AF18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!AG18+'Costi Fissi'!AF18+'Costi Fissi'!AE18)*(1+$G41)),('Costi Fissi'!AG18+'Costi Fissi'!AF18+'Costi Fissi'!AE18+'Costi Fissi'!AD18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!AH18*(1+$G41)),IF($H41=60,(('Costi Fissi'!AH18+'Costi Fissi'!AG18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!AH18+'Costi Fissi'!AG18+'Costi Fissi'!AF18)*(1+$G41)),('Costi Fissi'!AH18+'Costi Fissi'!AG18+'Costi Fissi'!AF18+'Costi Fissi'!AE18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!AI18*(1+$G41)),IF($H41=60,(('Costi Fissi'!AI18+'Costi Fissi'!AH18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!AI18+'Costi Fissi'!AH18+'Costi Fissi'!AG18)*(1+$G41)),('Costi Fissi'!AI18+'Costi Fissi'!AH18+'Costi Fissi'!AG18+'Costi Fissi'!AF18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!AJ18*(1+$G41)),IF($H41=60,(('Costi Fissi'!AJ18+'Costi Fissi'!AI18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!AJ18+'Costi Fissi'!AI18+'Costi Fissi'!AH18)*(1+$G41)),('Costi Fissi'!AJ18+'Costi Fissi'!AI18+'Costi Fissi'!AH18+'Costi Fissi'!AG18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!AK18*(1+$G41)),IF($H41=60,(('Costi Fissi'!AK18+'Costi Fissi'!AJ18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!AK18+'Costi Fissi'!AJ18+'Costi Fissi'!AI18)*(1+$G41)),('Costi Fissi'!AK18+'Costi Fissi'!AJ18+'Costi Fissi'!AI18+'Costi Fissi'!AH18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!AL18*(1+$G41)),IF($H41=60,(('Costi Fissi'!AL18+'Costi Fissi'!AK18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!AL18+'Costi Fissi'!AK18+'Costi Fissi'!AJ18)*(1+$G41)),('Costi Fissi'!AL18+'Costi Fissi'!AK18+'Costi Fissi'!AJ18+'Costi Fissi'!AI18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!AM18*(1+$G41)),IF($H41=60,(('Costi Fissi'!AM18+'Costi Fissi'!AL18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!AM18+'Costi Fissi'!AL18+'Costi Fissi'!AK18)*(1+$G41)),('Costi Fissi'!AM18+'Costi Fissi'!AL18+'Costi Fissi'!AK18+'Costi Fissi'!AJ18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!AN18*(1+$G41)),IF($H41=60,(('Costi Fissi'!AN18+'Costi Fissi'!AM18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!AN18+'Costi Fissi'!AM18+'Costi Fissi'!AL18)*(1+$G41)),('Costi Fissi'!AN18+'Costi Fissi'!AM18+'Costi Fissi'!AL18+'Costi Fissi'!AK18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!AO18*(1+$G41)),IF($H41=60,(('Costi Fissi'!AO18+'Costi Fissi'!AN18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!AO18+'Costi Fissi'!AN18+'Costi Fissi'!AM18)*(1+$G41)),('Costi Fissi'!AO18+'Costi Fissi'!AN18+'Costi Fissi'!AM18+'Costi Fissi'!AL18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!AP18*(1+$G41)),IF($H41=60,(('Costi Fissi'!AP18+'Costi Fissi'!AO18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!AP18+'Costi Fissi'!AO18+'Costi Fissi'!AN18)*(1+$G41)),('Costi Fissi'!AP18+'Costi Fissi'!AO18+'Costi Fissi'!AN18+'Costi Fissi'!AM18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!AQ18*(1+$G41)),IF($H41=60,(('Costi Fissi'!AQ18+'Costi Fissi'!AP18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!AQ18+'Costi Fissi'!AP18+'Costi Fissi'!AO18)*(1+$G41)),('Costi Fissi'!AQ18+'Costi Fissi'!AP18+'Costi Fissi'!AO18+'Costi Fissi'!AN18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!AR18*(1+$G41)),IF($H41=60,(('Costi Fissi'!AR18+'Costi Fissi'!AQ18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!AR18+'Costi Fissi'!AQ18+'Costi Fissi'!AP18)*(1+$G41)),('Costi Fissi'!AR18+'Costi Fissi'!AQ18+'Costi Fissi'!AP18+'Costi Fissi'!AO18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!AS18*(1+$G41)),IF($H41=60,(('Costi Fissi'!AS18+'Costi Fissi'!AR18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!AS18+'Costi Fissi'!AR18+'Costi Fissi'!AQ18)*(1+$G41)),('Costi Fissi'!AS18+'Costi Fissi'!AR18+'Costi Fissi'!AQ18+'Costi Fissi'!AP18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!AT18*(1+$G41)),IF($H41=60,(('Costi Fissi'!AT18+'Costi Fissi'!AS18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!AT18+'Costi Fissi'!AS18+'Costi Fissi'!AR18)*(1+$G41)),('Costi Fissi'!AT18+'Costi Fissi'!AS18+'Costi Fissi'!AR18+'Costi Fissi'!AQ18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!AU18*(1+$G41)),IF($H41=60,(('Costi Fissi'!AU18+'Costi Fissi'!AT18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!AU18+'Costi Fissi'!AT18+'Costi Fissi'!AS18)*(1+$G41)),('Costi Fissi'!AU18+'Costi Fissi'!AT18+'Costi Fissi'!AS18+'Costi Fissi'!AR18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!AV18*(1+$G41)),IF($H41=60,(('Costi Fissi'!AV18+'Costi Fissi'!AU18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!AV18+'Costi Fissi'!AU18+'Costi Fissi'!AT18)*(1+$G41)),('Costi Fissi'!AV18+'Costi Fissi'!AU18+'Costi Fissi'!AT18+'Costi Fissi'!AS18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!AW18*(1+$G41)),IF($H41=60,(('Costi Fissi'!AW18+'Costi Fissi'!AV18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!AW18+'Costi Fissi'!AV18+'Costi Fissi'!AU18)*(1+$G41)),('Costi Fissi'!AW18+'Costi Fissi'!AV18+'Costi Fissi'!AU18+'Costi Fissi'!AT18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!AX18*(1+$G41)),IF($H41=60,(('Costi Fissi'!AX18+'Costi Fissi'!AW18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!AX18+'Costi Fissi'!AW18+'Costi Fissi'!AV18)*(1+$G41)),('Costi Fissi'!AX18+'Costi Fissi'!AW18+'Costi Fissi'!AV18+'Costi Fissi'!AU18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!AY18*(1+$G41)),IF($H41=60,(('Costi Fissi'!AY18+'Costi Fissi'!AX18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!AY18+'Costi Fissi'!AX18+'Costi Fissi'!AW18)*(1+$G41)),('Costi Fissi'!AY18+'Costi Fissi'!AX18+'Costi Fissi'!AW18+'Costi Fissi'!AV18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!AZ18*(1+$G41)),IF($H41=60,(('Costi Fissi'!AZ18+'Costi Fissi'!AY18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!AZ18+'Costi Fissi'!AY18+'Costi Fissi'!AX18)*(1+$G41)),('Costi Fissi'!AZ18+'Costi Fissi'!AY18+'Costi Fissi'!AX18+'Costi Fissi'!AW18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!BA18*(1+$G41)),IF($H41=60,(('Costi Fissi'!BA18+'Costi Fissi'!AZ18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!BA18+'Costi Fissi'!AZ18+'Costi Fissi'!AY18)*(1+$G41)),('Costi Fissi'!BA18+'Costi Fissi'!AZ18+'Costi Fissi'!AY18+'Costi Fissi'!AX18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!BB18*(1+$G41)),IF($H41=60,(('Costi Fissi'!BB18+'Costi Fissi'!BA18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!BB18+'Costi Fissi'!BA18+'Costi Fissi'!AZ18)*(1+$G41)),('Costi Fissi'!BB18+'Costi Fissi'!BA18+'Costi Fissi'!AZ18+'Costi Fissi'!AY18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!BC18*(1+$G41)),IF($H41=60,(('Costi Fissi'!BC18+'Costi Fissi'!BB18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!BC18+'Costi Fissi'!BB18+'Costi Fissi'!BA18)*(1+$G41)),('Costi Fissi'!BC18+'Costi Fissi'!BB18+'Costi Fissi'!BA18+'Costi Fissi'!AZ18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!BD18*(1+$G41)),IF($H41=60,(('Costi Fissi'!BD18+'Costi Fissi'!BC18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!BD18+'Costi Fissi'!BC18+'Costi Fissi'!BB18)*(1+$G41)),('Costi Fissi'!BD18+'Costi Fissi'!BC18+'Costi Fissi'!BB18+'Costi Fissi'!BA18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!BE18*(1+$G41)),IF($H41=60,(('Costi Fissi'!BE18+'Costi Fissi'!BD18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!BE18+'Costi Fissi'!BD18+'Costi Fissi'!BC18)*(1+$G41)),('Costi Fissi'!BE18+'Costi Fissi'!BD18+'Costi Fissi'!BC18+'Costi Fissi'!BB18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!BF18*(1+$G41)),IF($H41=60,(('Costi Fissi'!BF18+'Costi Fissi'!BE18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!BF18+'Costi Fissi'!BE18+'Costi Fissi'!BD18)*(1+$G41)),('Costi Fissi'!BF18+'Costi Fissi'!BE18+'Costi Fissi'!BD18+'Costi Fissi'!BC18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!BG18*(1+$G41)),IF($H41=60,(('Costi Fissi'!BG18+'Costi Fissi'!BF18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!BG18+'Costi Fissi'!BF18+'Costi Fissi'!BE18)*(1+$G41)),('Costi Fissi'!BG18+'Costi Fissi'!BF18+'Costi Fissi'!BE18+'Costi Fissi'!BD18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!BH18*(1+$G41)),IF($H41=60,(('Costi Fissi'!BH18+'Costi Fissi'!BG18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!BH18+'Costi Fissi'!BG18+'Costi Fissi'!BF18)*(1+$G41)),('Costi Fissi'!BH18+'Costi Fissi'!BG18+'Costi Fissi'!BF18+'Costi Fissi'!BE18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!BI18*(1+$G41)),IF($H41=60,(('Costi Fissi'!BI18+'Costi Fissi'!BH18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!BI18+'Costi Fissi'!BH18+'Costi Fissi'!BG18)*(1+$G41)),('Costi Fissi'!BI18+'Costi Fissi'!BH18+'Costi Fissi'!BG18+'Costi Fissi'!BF18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!BJ18*(1+$G41)),IF($H41=60,(('Costi Fissi'!BJ18+'Costi Fissi'!BI18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!BJ18+'Costi Fissi'!BI18+'Costi Fissi'!BH18)*(1+$G41)),('Costi Fissi'!BJ18+'Costi Fissi'!BI18+'Costi Fissi'!BH18+'Costi Fissi'!BG18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!BK18*(1+$G41)),IF($H41=60,(('Costi Fissi'!BK18+'Costi Fissi'!BJ18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!BK18+'Costi Fissi'!BJ18+'Costi Fissi'!BI18)*(1+$G41)),('Costi Fissi'!BK18+'Costi Fissi'!BJ18+'Costi Fissi'!BI18+'Costi Fissi'!BH18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!BL18*(1+$G41)),IF($H41=60,(('Costi Fissi'!BL18+'Costi Fissi'!BK18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!BL18+'Costi Fissi'!BK18+'Costi Fissi'!BJ18)*(1+$G41)),('Costi Fissi'!BL18+'Costi Fissi'!BK18+'Costi Fissi'!BJ18+'Costi Fissi'!BI18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!BM18*(1+$G41)),IF($H41=60,(('Costi Fissi'!BM18+'Costi Fissi'!BL18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!BM18+'Costi Fissi'!BL18+'Costi Fissi'!BK18)*(1+$G41)),('Costi Fissi'!BM18+'Costi Fissi'!BL18+'Costi Fissi'!BK18+'Costi Fissi'!BJ18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!BN18*(1+$G41)),IF($H41=60,(('Costi Fissi'!BN18+'Costi Fissi'!BM18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!BN18+'Costi Fissi'!BM18+'Costi Fissi'!BL18)*(1+$G41)),('Costi Fissi'!BN18+'Costi Fissi'!BM18+'Costi Fissi'!BL18+'Costi Fissi'!BK18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!BO18*(1+$G41)),IF($H41=60,(('Costi Fissi'!BO18+'Costi Fissi'!BN18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!BO18+'Costi Fissi'!BN18+'Costi Fissi'!BM18)*(1+$G41)),('Costi Fissi'!BO18+'Costi Fissi'!BN18+'Costi Fissi'!BM18+'Costi Fissi'!BL18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!BP18*(1+$G41)),IF($H41=60,(('Costi Fissi'!BP18+'Costi Fissi'!BO18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!BP18+'Costi Fissi'!BO18+'Costi Fissi'!BN18)*(1+$G41)),('Costi Fissi'!BP18+'Costi Fissi'!BO18+'Costi Fissi'!BN18+'Costi Fissi'!BM18)*(1+$G41)))))","v":0},{"$f":"+IF($H41=0,0,IF($I41=30,('Costi Fissi'!BQ18*(1+$G41)),IF($H41=60,(('Costi Fissi'!BQ18+'Costi Fissi'!BP18)*(1+$G41)),IF($H41=90,(('Costi Fissi'!BQ18+'Costi Fissi'!BP18+'Costi Fissi'!BO18)*(1+$G41)),('Costi Fissi'!BQ18+'Costi Fissi'!BP18+'Costi Fissi'!BO18+'Costi Fissi'!BN18)*(1+$G41)))))","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"5) lavorazioni presso terzi",{"$f":"+'Costi Fissi'!H19","v":0.22},{"$f":"+'Costi Fissi'!I19","v":30},{"$f":"+IF($H42=0,0,('Costi Fissi'!J19*(1+'E_Costi Fissi'!G42)))","v":0},{"$f":"+IF($H42=0,0,IF($H42=30,('Costi Fissi'!K19*(1+$G42)),('Costi Fissi'!J19+'Costi Fissi'!K19)*(1+$G42)))","v":0},{"$f":"+IF($H42=0,0,IF($H42=30,('Costi Fissi'!L19*(1+'E_Costi Fissi'!$G42)),IF($H42=60,(('Costi Fissi'!L19+'Costi Fissi'!K19)*(1+'E_Costi Fissi'!$G42)),('Costi Fissi'!L19+'Costi Fissi'!K19+'Costi Fissi'!J19)*(1+'E_Costi Fissi'!$G42))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!M19*(1+$G42)),IF($H42=60,(('Costi Fissi'!M19+'Costi Fissi'!L19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!M19+'Costi Fissi'!L19+'Costi Fissi'!K19)*(1+$G42)),('Costi Fissi'!M19+'Costi Fissi'!L19+'Costi Fissi'!K19+'Costi Fissi'!J19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!N19*(1+$G42)),IF($H42=60,(('Costi Fissi'!N19+'Costi Fissi'!M19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!N19+'Costi Fissi'!M19+'Costi Fissi'!L19)*(1+$G42)),('Costi Fissi'!N19+'Costi Fissi'!M19+'Costi Fissi'!L19+'Costi Fissi'!K19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!O19*(1+$G42)),IF($H42=60,(('Costi Fissi'!O19+'Costi Fissi'!N19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!O19+'Costi Fissi'!N19+'Costi Fissi'!M19)*(1+$G42)),('Costi Fissi'!O19+'Costi Fissi'!N19+'Costi Fissi'!M19+'Costi Fissi'!L19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!P19*(1+$G42)),IF($H42=60,(('Costi Fissi'!P19+'Costi Fissi'!O19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!P19+'Costi Fissi'!O19+'Costi Fissi'!N19)*(1+$G42)),('Costi Fissi'!P19+'Costi Fissi'!O19+'Costi Fissi'!N19+'Costi Fissi'!M19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!Q19*(1+$G42)),IF($H42=60,(('Costi Fissi'!Q19+'Costi Fissi'!P19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!Q19+'Costi Fissi'!P19+'Costi Fissi'!O19)*(1+$G42)),('Costi Fissi'!Q19+'Costi Fissi'!P19+'Costi Fissi'!O19+'Costi Fissi'!N19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!R19*(1+$G42)),IF($H42=60,(('Costi Fissi'!R19+'Costi Fissi'!Q19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!R19+'Costi Fissi'!Q19+'Costi Fissi'!P19)*(1+$G42)),('Costi Fissi'!R19+'Costi Fissi'!Q19+'Costi Fissi'!P19+'Costi Fissi'!O19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!S19*(1+$G42)),IF($H42=60,(('Costi Fissi'!S19+'Costi Fissi'!R19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!S19+'Costi Fissi'!R19+'Costi Fissi'!Q19)*(1+$G42)),('Costi Fissi'!S19+'Costi Fissi'!R19+'Costi Fissi'!Q19+'Costi Fissi'!P19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!T19*(1+$G42)),IF($H42=60,(('Costi Fissi'!T19+'Costi Fissi'!S19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!T19+'Costi Fissi'!S19+'Costi Fissi'!R19)*(1+$G42)),('Costi Fissi'!T19+'Costi Fissi'!S19+'Costi Fissi'!R19+'Costi Fissi'!Q19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!U19*(1+$G42)),IF($H42=60,(('Costi Fissi'!U19+'Costi Fissi'!T19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!U19+'Costi Fissi'!T19+'Costi Fissi'!S19)*(1+$G42)),('Costi Fissi'!U19+'Costi Fissi'!T19+'Costi Fissi'!S19+'Costi Fissi'!R19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!V19*(1+$G42)),IF($H42=60,(('Costi Fissi'!V19+'Costi Fissi'!U19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!V19+'Costi Fissi'!U19+'Costi Fissi'!T19)*(1+$G42)),('Costi Fissi'!V19+'Costi Fissi'!U19+'Costi Fissi'!T19+'Costi Fissi'!S19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!W19*(1+$G42)),IF($H42=60,(('Costi Fissi'!W19+'Costi Fissi'!V19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!W19+'Costi Fissi'!V19+'Costi Fissi'!U19)*(1+$G42)),('Costi Fissi'!W19+'Costi Fissi'!V19+'Costi Fissi'!U19+'Costi Fissi'!T19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!X19*(1+$G42)),IF($H42=60,(('Costi Fissi'!X19+'Costi Fissi'!W19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!X19+'Costi Fissi'!W19+'Costi Fissi'!V19)*(1+$G42)),('Costi Fissi'!X19+'Costi Fissi'!W19+'Costi Fissi'!V19+'Costi Fissi'!U19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!Y19*(1+$G42)),IF($H42=60,(('Costi Fissi'!Y19+'Costi Fissi'!X19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!Y19+'Costi Fissi'!X19+'Costi Fissi'!W19)*(1+$G42)),('Costi Fissi'!Y19+'Costi Fissi'!X19+'Costi Fissi'!W19+'Costi Fissi'!V19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!Z19*(1+$G42)),IF($H42=60,(('Costi Fissi'!Z19+'Costi Fissi'!Y19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!Z19+'Costi Fissi'!Y19+'Costi Fissi'!X19)*(1+$G42)),('Costi Fissi'!Z19+'Costi Fissi'!Y19+'Costi Fissi'!X19+'Costi Fissi'!W19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!AA19*(1+$G42)),IF($H42=60,(('Costi Fissi'!AA19+'Costi Fissi'!Z19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!AA19+'Costi Fissi'!Z19+'Costi Fissi'!Y19)*(1+$G42)),('Costi Fissi'!AA19+'Costi Fissi'!Z19+'Costi Fissi'!Y19+'Costi Fissi'!X19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!AB19*(1+$G42)),IF($H42=60,(('Costi Fissi'!AB19+'Costi Fissi'!AA19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!AB19+'Costi Fissi'!AA19+'Costi Fissi'!Z19)*(1+$G42)),('Costi Fissi'!AB19+'Costi Fissi'!AA19+'Costi Fissi'!Z19+'Costi Fissi'!Y19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!AC19*(1+$G42)),IF($H42=60,(('Costi Fissi'!AC19+'Costi Fissi'!AB19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!AC19+'Costi Fissi'!AB19+'Costi Fissi'!AA19)*(1+$G42)),('Costi Fissi'!AC19+'Costi Fissi'!AB19+'Costi Fissi'!AA19+'Costi Fissi'!Z19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!AD19*(1+$G42)),IF($H42=60,(('Costi Fissi'!AD19+'Costi Fissi'!AC19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!AD19+'Costi Fissi'!AC19+'Costi Fissi'!AB19)*(1+$G42)),('Costi Fissi'!AD19+'Costi Fissi'!AC19+'Costi Fissi'!AB19+'Costi Fissi'!AA19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!AE19*(1+$G42)),IF($H42=60,(('Costi Fissi'!AE19+'Costi Fissi'!AD19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!AE19+'Costi Fissi'!AD19+'Costi Fissi'!AC19)*(1+$G42)),('Costi Fissi'!AE19+'Costi Fissi'!AD19+'Costi Fissi'!AC19+'Costi Fissi'!AB19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!AF19*(1+$G42)),IF($H42=60,(('Costi Fissi'!AF19+'Costi Fissi'!AE19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!AF19+'Costi Fissi'!AE19+'Costi Fissi'!AD19)*(1+$G42)),('Costi Fissi'!AF19+'Costi Fissi'!AE19+'Costi Fissi'!AD19+'Costi Fissi'!AC19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!AG19*(1+$G42)),IF($H42=60,(('Costi Fissi'!AG19+'Costi Fissi'!AF19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!AG19+'Costi Fissi'!AF19+'Costi Fissi'!AE19)*(1+$G42)),('Costi Fissi'!AG19+'Costi Fissi'!AF19+'Costi Fissi'!AE19+'Costi Fissi'!AD19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!AH19*(1+$G42)),IF($H42=60,(('Costi Fissi'!AH19+'Costi Fissi'!AG19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!AH19+'Costi Fissi'!AG19+'Costi Fissi'!AF19)*(1+$G42)),('Costi Fissi'!AH19+'Costi Fissi'!AG19+'Costi Fissi'!AF19+'Costi Fissi'!AE19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!AI19*(1+$G42)),IF($H42=60,(('Costi Fissi'!AI19+'Costi Fissi'!AH19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!AI19+'Costi Fissi'!AH19+'Costi Fissi'!AG19)*(1+$G42)),('Costi Fissi'!AI19+'Costi Fissi'!AH19+'Costi Fissi'!AG19+'Costi Fissi'!AF19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!AJ19*(1+$G42)),IF($H42=60,(('Costi Fissi'!AJ19+'Costi Fissi'!AI19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!AJ19+'Costi Fissi'!AI19+'Costi Fissi'!AH19)*(1+$G42)),('Costi Fissi'!AJ19+'Costi Fissi'!AI19+'Costi Fissi'!AH19+'Costi Fissi'!AG19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!AK19*(1+$G42)),IF($H42=60,(('Costi Fissi'!AK19+'Costi Fissi'!AJ19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!AK19+'Costi Fissi'!AJ19+'Costi Fissi'!AI19)*(1+$G42)),('Costi Fissi'!AK19+'Costi Fissi'!AJ19+'Costi Fissi'!AI19+'Costi Fissi'!AH19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!AL19*(1+$G42)),IF($H42=60,(('Costi Fissi'!AL19+'Costi Fissi'!AK19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!AL19+'Costi Fissi'!AK19+'Costi Fissi'!AJ19)*(1+$G42)),('Costi Fissi'!AL19+'Costi Fissi'!AK19+'Costi Fissi'!AJ19+'Costi Fissi'!AI19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!AM19*(1+$G42)),IF($H42=60,(('Costi Fissi'!AM19+'Costi Fissi'!AL19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!AM19+'Costi Fissi'!AL19+'Costi Fissi'!AK19)*(1+$G42)),('Costi Fissi'!AM19+'Costi Fissi'!AL19+'Costi Fissi'!AK19+'Costi Fissi'!AJ19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!AN19*(1+$G42)),IF($H42=60,(('Costi Fissi'!AN19+'Costi Fissi'!AM19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!AN19+'Costi Fissi'!AM19+'Costi Fissi'!AL19)*(1+$G42)),('Costi Fissi'!AN19+'Costi Fissi'!AM19+'Costi Fissi'!AL19+'Costi Fissi'!AK19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!AO19*(1+$G42)),IF($H42=60,(('Costi Fissi'!AO19+'Costi Fissi'!AN19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!AO19+'Costi Fissi'!AN19+'Costi Fissi'!AM19)*(1+$G42)),('Costi Fissi'!AO19+'Costi Fissi'!AN19+'Costi Fissi'!AM19+'Costi Fissi'!AL19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!AP19*(1+$G42)),IF($H42=60,(('Costi Fissi'!AP19+'Costi Fissi'!AO19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!AP19+'Costi Fissi'!AO19+'Costi Fissi'!AN19)*(1+$G42)),('Costi Fissi'!AP19+'Costi Fissi'!AO19+'Costi Fissi'!AN19+'Costi Fissi'!AM19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!AQ19*(1+$G42)),IF($H42=60,(('Costi Fissi'!AQ19+'Costi Fissi'!AP19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!AQ19+'Costi Fissi'!AP19+'Costi Fissi'!AO19)*(1+$G42)),('Costi Fissi'!AQ19+'Costi Fissi'!AP19+'Costi Fissi'!AO19+'Costi Fissi'!AN19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!AR19*(1+$G42)),IF($H42=60,(('Costi Fissi'!AR19+'Costi Fissi'!AQ19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!AR19+'Costi Fissi'!AQ19+'Costi Fissi'!AP19)*(1+$G42)),('Costi Fissi'!AR19+'Costi Fissi'!AQ19+'Costi Fissi'!AP19+'Costi Fissi'!AO19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!AS19*(1+$G42)),IF($H42=60,(('Costi Fissi'!AS19+'Costi Fissi'!AR19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!AS19+'Costi Fissi'!AR19+'Costi Fissi'!AQ19)*(1+$G42)),('Costi Fissi'!AS19+'Costi Fissi'!AR19+'Costi Fissi'!AQ19+'Costi Fissi'!AP19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!AT19*(1+$G42)),IF($H42=60,(('Costi Fissi'!AT19+'Costi Fissi'!AS19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!AT19+'Costi Fissi'!AS19+'Costi Fissi'!AR19)*(1+$G42)),('Costi Fissi'!AT19+'Costi Fissi'!AS19+'Costi Fissi'!AR19+'Costi Fissi'!AQ19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!AU19*(1+$G42)),IF($H42=60,(('Costi Fissi'!AU19+'Costi Fissi'!AT19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!AU19+'Costi Fissi'!AT19+'Costi Fissi'!AS19)*(1+$G42)),('Costi Fissi'!AU19+'Costi Fissi'!AT19+'Costi Fissi'!AS19+'Costi Fissi'!AR19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!AV19*(1+$G42)),IF($H42=60,(('Costi Fissi'!AV19+'Costi Fissi'!AU19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!AV19+'Costi Fissi'!AU19+'Costi Fissi'!AT19)*(1+$G42)),('Costi Fissi'!AV19+'Costi Fissi'!AU19+'Costi Fissi'!AT19+'Costi Fissi'!AS19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!AW19*(1+$G42)),IF($H42=60,(('Costi Fissi'!AW19+'Costi Fissi'!AV19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!AW19+'Costi Fissi'!AV19+'Costi Fissi'!AU19)*(1+$G42)),('Costi Fissi'!AW19+'Costi Fissi'!AV19+'Costi Fissi'!AU19+'Costi Fissi'!AT19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!AX19*(1+$G42)),IF($H42=60,(('Costi Fissi'!AX19+'Costi Fissi'!AW19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!AX19+'Costi Fissi'!AW19+'Costi Fissi'!AV19)*(1+$G42)),('Costi Fissi'!AX19+'Costi Fissi'!AW19+'Costi Fissi'!AV19+'Costi Fissi'!AU19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!AY19*(1+$G42)),IF($H42=60,(('Costi Fissi'!AY19+'Costi Fissi'!AX19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!AY19+'Costi Fissi'!AX19+'Costi Fissi'!AW19)*(1+$G42)),('Costi Fissi'!AY19+'Costi Fissi'!AX19+'Costi Fissi'!AW19+'Costi Fissi'!AV19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!AZ19*(1+$G42)),IF($H42=60,(('Costi Fissi'!AZ19+'Costi Fissi'!AY19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!AZ19+'Costi Fissi'!AY19+'Costi Fissi'!AX19)*(1+$G42)),('Costi Fissi'!AZ19+'Costi Fissi'!AY19+'Costi Fissi'!AX19+'Costi Fissi'!AW19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!BA19*(1+$G42)),IF($H42=60,(('Costi Fissi'!BA19+'Costi Fissi'!AZ19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!BA19+'Costi Fissi'!AZ19+'Costi Fissi'!AY19)*(1+$G42)),('Costi Fissi'!BA19+'Costi Fissi'!AZ19+'Costi Fissi'!AY19+'Costi Fissi'!AX19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!BB19*(1+$G42)),IF($H42=60,(('Costi Fissi'!BB19+'Costi Fissi'!BA19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!BB19+'Costi Fissi'!BA19+'Costi Fissi'!AZ19)*(1+$G42)),('Costi Fissi'!BB19+'Costi Fissi'!BA19+'Costi Fissi'!AZ19+'Costi Fissi'!AY19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!BC19*(1+$G42)),IF($H42=60,(('Costi Fissi'!BC19+'Costi Fissi'!BB19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!BC19+'Costi Fissi'!BB19+'Costi Fissi'!BA19)*(1+$G42)),('Costi Fissi'!BC19+'Costi Fissi'!BB19+'Costi Fissi'!BA19+'Costi Fissi'!AZ19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!BD19*(1+$G42)),IF($H42=60,(('Costi Fissi'!BD19+'Costi Fissi'!BC19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!BD19+'Costi Fissi'!BC19+'Costi Fissi'!BB19)*(1+$G42)),('Costi Fissi'!BD19+'Costi Fissi'!BC19+'Costi Fissi'!BB19+'Costi Fissi'!BA19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!BE19*(1+$G42)),IF($H42=60,(('Costi Fissi'!BE19+'Costi Fissi'!BD19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!BE19+'Costi Fissi'!BD19+'Costi Fissi'!BC19)*(1+$G42)),('Costi Fissi'!BE19+'Costi Fissi'!BD19+'Costi Fissi'!BC19+'Costi Fissi'!BB19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!BF19*(1+$G42)),IF($H42=60,(('Costi Fissi'!BF19+'Costi Fissi'!BE19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!BF19+'Costi Fissi'!BE19+'Costi Fissi'!BD19)*(1+$G42)),('Costi Fissi'!BF19+'Costi Fissi'!BE19+'Costi Fissi'!BD19+'Costi Fissi'!BC19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!BG19*(1+$G42)),IF($H42=60,(('Costi Fissi'!BG19+'Costi Fissi'!BF19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!BG19+'Costi Fissi'!BF19+'Costi Fissi'!BE19)*(1+$G42)),('Costi Fissi'!BG19+'Costi Fissi'!BF19+'Costi Fissi'!BE19+'Costi Fissi'!BD19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!BH19*(1+$G42)),IF($H42=60,(('Costi Fissi'!BH19+'Costi Fissi'!BG19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!BH19+'Costi Fissi'!BG19+'Costi Fissi'!BF19)*(1+$G42)),('Costi Fissi'!BH19+'Costi Fissi'!BG19+'Costi Fissi'!BF19+'Costi Fissi'!BE19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!BI19*(1+$G42)),IF($H42=60,(('Costi Fissi'!BI19+'Costi Fissi'!BH19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!BI19+'Costi Fissi'!BH19+'Costi Fissi'!BG19)*(1+$G42)),('Costi Fissi'!BI19+'Costi Fissi'!BH19+'Costi Fissi'!BG19+'Costi Fissi'!BF19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!BJ19*(1+$G42)),IF($H42=60,(('Costi Fissi'!BJ19+'Costi Fissi'!BI19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!BJ19+'Costi Fissi'!BI19+'Costi Fissi'!BH19)*(1+$G42)),('Costi Fissi'!BJ19+'Costi Fissi'!BI19+'Costi Fissi'!BH19+'Costi Fissi'!BG19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!BK19*(1+$G42)),IF($H42=60,(('Costi Fissi'!BK19+'Costi Fissi'!BJ19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!BK19+'Costi Fissi'!BJ19+'Costi Fissi'!BI19)*(1+$G42)),('Costi Fissi'!BK19+'Costi Fissi'!BJ19+'Costi Fissi'!BI19+'Costi Fissi'!BH19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!BL19*(1+$G42)),IF($H42=60,(('Costi Fissi'!BL19+'Costi Fissi'!BK19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!BL19+'Costi Fissi'!BK19+'Costi Fissi'!BJ19)*(1+$G42)),('Costi Fissi'!BL19+'Costi Fissi'!BK19+'Costi Fissi'!BJ19+'Costi Fissi'!BI19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!BM19*(1+$G42)),IF($H42=60,(('Costi Fissi'!BM19+'Costi Fissi'!BL19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!BM19+'Costi Fissi'!BL19+'Costi Fissi'!BK19)*(1+$G42)),('Costi Fissi'!BM19+'Costi Fissi'!BL19+'Costi Fissi'!BK19+'Costi Fissi'!BJ19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!BN19*(1+$G42)),IF($H42=60,(('Costi Fissi'!BN19+'Costi Fissi'!BM19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!BN19+'Costi Fissi'!BM19+'Costi Fissi'!BL19)*(1+$G42)),('Costi Fissi'!BN19+'Costi Fissi'!BM19+'Costi Fissi'!BL19+'Costi Fissi'!BK19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!BO19*(1+$G42)),IF($H42=60,(('Costi Fissi'!BO19+'Costi Fissi'!BN19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!BO19+'Costi Fissi'!BN19+'Costi Fissi'!BM19)*(1+$G42)),('Costi Fissi'!BO19+'Costi Fissi'!BN19+'Costi Fissi'!BM19+'Costi Fissi'!BL19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!BP19*(1+$G42)),IF($H42=60,(('Costi Fissi'!BP19+'Costi Fissi'!BO19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!BP19+'Costi Fissi'!BO19+'Costi Fissi'!BN19)*(1+$G42)),('Costi Fissi'!BP19+'Costi Fissi'!BO19+'Costi Fissi'!BN19+'Costi Fissi'!BM19)*(1+$G42)))))","v":0},{"$f":"+IF($H42=0,0,IF($I42=30,('Costi Fissi'!BQ19*(1+$G42)),IF($H42=60,(('Costi Fissi'!BQ19+'Costi Fissi'!BP19)*(1+$G42)),IF($H42=90,(('Costi Fissi'!BQ19+'Costi Fissi'!BP19+'Costi Fissi'!BO19)*(1+$G42)),('Costi Fissi'!BQ19+'Costi Fissi'!BP19+'Costi Fissi'!BO19+'Costi Fissi'!BN19)*(1+$G42)))))","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"6) consulenze tecnico-produttive",{"$f":"+'Costi Fissi'!H20","v":0.22},{"$f":"+'Costi Fissi'!I20","v":30},{"$f":"+IF($H43=0,0,('Costi Fissi'!J20*(1+'E_Costi Fissi'!G43)))","v":0},{"$f":"+IF($H43=0,0,IF($H43=30,('Costi Fissi'!K20*(1+$G43)),('Costi Fissi'!J20+'Costi Fissi'!K20)*(1+$G43)))","v":0},{"$f":"+IF($H43=0,0,IF($H43=30,('Costi Fissi'!L20*(1+'E_Costi Fissi'!$G43)),IF($H43=60,(('Costi Fissi'!L20+'Costi Fissi'!K20)*(1+'E_Costi Fissi'!$G43)),('Costi Fissi'!L20+'Costi Fissi'!K20+'Costi Fissi'!J20)*(1+'E_Costi Fissi'!$G43))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!M20*(1+$G43)),IF($H43=60,(('Costi Fissi'!M20+'Costi Fissi'!L20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!M20+'Costi Fissi'!L20+'Costi Fissi'!K20)*(1+$G43)),('Costi Fissi'!M20+'Costi Fissi'!L20+'Costi Fissi'!K20+'Costi Fissi'!J20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!N20*(1+$G43)),IF($H43=60,(('Costi Fissi'!N20+'Costi Fissi'!M20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!N20+'Costi Fissi'!M20+'Costi Fissi'!L20)*(1+$G43)),('Costi Fissi'!N20+'Costi Fissi'!M20+'Costi Fissi'!L20+'Costi Fissi'!K20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!O20*(1+$G43)),IF($H43=60,(('Costi Fissi'!O20+'Costi Fissi'!N20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!O20+'Costi Fissi'!N20+'Costi Fissi'!M20)*(1+$G43)),('Costi Fissi'!O20+'Costi Fissi'!N20+'Costi Fissi'!M20+'Costi Fissi'!L20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!P20*(1+$G43)),IF($H43=60,(('Costi Fissi'!P20+'Costi Fissi'!O20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!P20+'Costi Fissi'!O20+'Costi Fissi'!N20)*(1+$G43)),('Costi Fissi'!P20+'Costi Fissi'!O20+'Costi Fissi'!N20+'Costi Fissi'!M20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!Q20*(1+$G43)),IF($H43=60,(('Costi Fissi'!Q20+'Costi Fissi'!P20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!Q20+'Costi Fissi'!P20+'Costi Fissi'!O20)*(1+$G43)),('Costi Fissi'!Q20+'Costi Fissi'!P20+'Costi Fissi'!O20+'Costi Fissi'!N20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!R20*(1+$G43)),IF($H43=60,(('Costi Fissi'!R20+'Costi Fissi'!Q20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!R20+'Costi Fissi'!Q20+'Costi Fissi'!P20)*(1+$G43)),('Costi Fissi'!R20+'Costi Fissi'!Q20+'Costi Fissi'!P20+'Costi Fissi'!O20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!S20*(1+$G43)),IF($H43=60,(('Costi Fissi'!S20+'Costi Fissi'!R20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!S20+'Costi Fissi'!R20+'Costi Fissi'!Q20)*(1+$G43)),('Costi Fissi'!S20+'Costi Fissi'!R20+'Costi Fissi'!Q20+'Costi Fissi'!P20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!T20*(1+$G43)),IF($H43=60,(('Costi Fissi'!T20+'Costi Fissi'!S20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!T20+'Costi Fissi'!S20+'Costi Fissi'!R20)*(1+$G43)),('Costi Fissi'!T20+'Costi Fissi'!S20+'Costi Fissi'!R20+'Costi Fissi'!Q20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!U20*(1+$G43)),IF($H43=60,(('Costi Fissi'!U20+'Costi Fissi'!T20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!U20+'Costi Fissi'!T20+'Costi Fissi'!S20)*(1+$G43)),('Costi Fissi'!U20+'Costi Fissi'!T20+'Costi Fissi'!S20+'Costi Fissi'!R20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!V20*(1+$G43)),IF($H43=60,(('Costi Fissi'!V20+'Costi Fissi'!U20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!V20+'Costi Fissi'!U20+'Costi Fissi'!T20)*(1+$G43)),('Costi Fissi'!V20+'Costi Fissi'!U20+'Costi Fissi'!T20+'Costi Fissi'!S20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!W20*(1+$G43)),IF($H43=60,(('Costi Fissi'!W20+'Costi Fissi'!V20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!W20+'Costi Fissi'!V20+'Costi Fissi'!U20)*(1+$G43)),('Costi Fissi'!W20+'Costi Fissi'!V20+'Costi Fissi'!U20+'Costi Fissi'!T20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!X20*(1+$G43)),IF($H43=60,(('Costi Fissi'!X20+'Costi Fissi'!W20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!X20+'Costi Fissi'!W20+'Costi Fissi'!V20)*(1+$G43)),('Costi Fissi'!X20+'Costi Fissi'!W20+'Costi Fissi'!V20+'Costi Fissi'!U20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!Y20*(1+$G43)),IF($H43=60,(('Costi Fissi'!Y20+'Costi Fissi'!X20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!Y20+'Costi Fissi'!X20+'Costi Fissi'!W20)*(1+$G43)),('Costi Fissi'!Y20+'Costi Fissi'!X20+'Costi Fissi'!W20+'Costi Fissi'!V20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!Z20*(1+$G43)),IF($H43=60,(('Costi Fissi'!Z20+'Costi Fissi'!Y20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!Z20+'Costi Fissi'!Y20+'Costi Fissi'!X20)*(1+$G43)),('Costi Fissi'!Z20+'Costi Fissi'!Y20+'Costi Fissi'!X20+'Costi Fissi'!W20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!AA20*(1+$G43)),IF($H43=60,(('Costi Fissi'!AA20+'Costi Fissi'!Z20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!AA20+'Costi Fissi'!Z20+'Costi Fissi'!Y20)*(1+$G43)),('Costi Fissi'!AA20+'Costi Fissi'!Z20+'Costi Fissi'!Y20+'Costi Fissi'!X20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!AB20*(1+$G43)),IF($H43=60,(('Costi Fissi'!AB20+'Costi Fissi'!AA20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!AB20+'Costi Fissi'!AA20+'Costi Fissi'!Z20)*(1+$G43)),('Costi Fissi'!AB20+'Costi Fissi'!AA20+'Costi Fissi'!Z20+'Costi Fissi'!Y20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!AC20*(1+$G43)),IF($H43=60,(('Costi Fissi'!AC20+'Costi Fissi'!AB20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!AC20+'Costi Fissi'!AB20+'Costi Fissi'!AA20)*(1+$G43)),('Costi Fissi'!AC20+'Costi Fissi'!AB20+'Costi Fissi'!AA20+'Costi Fissi'!Z20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!AD20*(1+$G43)),IF($H43=60,(('Costi Fissi'!AD20+'Costi Fissi'!AC20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!AD20+'Costi Fissi'!AC20+'Costi Fissi'!AB20)*(1+$G43)),('Costi Fissi'!AD20+'Costi Fissi'!AC20+'Costi Fissi'!AB20+'Costi Fissi'!AA20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!AE20*(1+$G43)),IF($H43=60,(('Costi Fissi'!AE20+'Costi Fissi'!AD20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!AE20+'Costi Fissi'!AD20+'Costi Fissi'!AC20)*(1+$G43)),('Costi Fissi'!AE20+'Costi Fissi'!AD20+'Costi Fissi'!AC20+'Costi Fissi'!AB20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!AF20*(1+$G43)),IF($H43=60,(('Costi Fissi'!AF20+'Costi Fissi'!AE20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!AF20+'Costi Fissi'!AE20+'Costi Fissi'!AD20)*(1+$G43)),('Costi Fissi'!AF20+'Costi Fissi'!AE20+'Costi Fissi'!AD20+'Costi Fissi'!AC20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!AG20*(1+$G43)),IF($H43=60,(('Costi Fissi'!AG20+'Costi Fissi'!AF20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!AG20+'Costi Fissi'!AF20+'Costi Fissi'!AE20)*(1+$G43)),('Costi Fissi'!AG20+'Costi Fissi'!AF20+'Costi Fissi'!AE20+'Costi Fissi'!AD20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!AH20*(1+$G43)),IF($H43=60,(('Costi Fissi'!AH20+'Costi Fissi'!AG20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!AH20+'Costi Fissi'!AG20+'Costi Fissi'!AF20)*(1+$G43)),('Costi Fissi'!AH20+'Costi Fissi'!AG20+'Costi Fissi'!AF20+'Costi Fissi'!AE20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!AI20*(1+$G43)),IF($H43=60,(('Costi Fissi'!AI20+'Costi Fissi'!AH20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!AI20+'Costi Fissi'!AH20+'Costi Fissi'!AG20)*(1+$G43)),('Costi Fissi'!AI20+'Costi Fissi'!AH20+'Costi Fissi'!AG20+'Costi Fissi'!AF20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!AJ20*(1+$G43)),IF($H43=60,(('Costi Fissi'!AJ20+'Costi Fissi'!AI20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!AJ20+'Costi Fissi'!AI20+'Costi Fissi'!AH20)*(1+$G43)),('Costi Fissi'!AJ20+'Costi Fissi'!AI20+'Costi Fissi'!AH20+'Costi Fissi'!AG20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!AK20*(1+$G43)),IF($H43=60,(('Costi Fissi'!AK20+'Costi Fissi'!AJ20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!AK20+'Costi Fissi'!AJ20+'Costi Fissi'!AI20)*(1+$G43)),('Costi Fissi'!AK20+'Costi Fissi'!AJ20+'Costi Fissi'!AI20+'Costi Fissi'!AH20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!AL20*(1+$G43)),IF($H43=60,(('Costi Fissi'!AL20+'Costi Fissi'!AK20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!AL20+'Costi Fissi'!AK20+'Costi Fissi'!AJ20)*(1+$G43)),('Costi Fissi'!AL20+'Costi Fissi'!AK20+'Costi Fissi'!AJ20+'Costi Fissi'!AI20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!AM20*(1+$G43)),IF($H43=60,(('Costi Fissi'!AM20+'Costi Fissi'!AL20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!AM20+'Costi Fissi'!AL20+'Costi Fissi'!AK20)*(1+$G43)),('Costi Fissi'!AM20+'Costi Fissi'!AL20+'Costi Fissi'!AK20+'Costi Fissi'!AJ20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!AN20*(1+$G43)),IF($H43=60,(('Costi Fissi'!AN20+'Costi Fissi'!AM20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!AN20+'Costi Fissi'!AM20+'Costi Fissi'!AL20)*(1+$G43)),('Costi Fissi'!AN20+'Costi Fissi'!AM20+'Costi Fissi'!AL20+'Costi Fissi'!AK20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!AO20*(1+$G43)),IF($H43=60,(('Costi Fissi'!AO20+'Costi Fissi'!AN20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!AO20+'Costi Fissi'!AN20+'Costi Fissi'!AM20)*(1+$G43)),('Costi Fissi'!AO20+'Costi Fissi'!AN20+'Costi Fissi'!AM20+'Costi Fissi'!AL20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!AP20*(1+$G43)),IF($H43=60,(('Costi Fissi'!AP20+'Costi Fissi'!AO20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!AP20+'Costi Fissi'!AO20+'Costi Fissi'!AN20)*(1+$G43)),('Costi Fissi'!AP20+'Costi Fissi'!AO20+'Costi Fissi'!AN20+'Costi Fissi'!AM20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!AQ20*(1+$G43)),IF($H43=60,(('Costi Fissi'!AQ20+'Costi Fissi'!AP20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!AQ20+'Costi Fissi'!AP20+'Costi Fissi'!AO20)*(1+$G43)),('Costi Fissi'!AQ20+'Costi Fissi'!AP20+'Costi Fissi'!AO20+'Costi Fissi'!AN20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!AR20*(1+$G43)),IF($H43=60,(('Costi Fissi'!AR20+'Costi Fissi'!AQ20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!AR20+'Costi Fissi'!AQ20+'Costi Fissi'!AP20)*(1+$G43)),('Costi Fissi'!AR20+'Costi Fissi'!AQ20+'Costi Fissi'!AP20+'Costi Fissi'!AO20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!AS20*(1+$G43)),IF($H43=60,(('Costi Fissi'!AS20+'Costi Fissi'!AR20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!AS20+'Costi Fissi'!AR20+'Costi Fissi'!AQ20)*(1+$G43)),('Costi Fissi'!AS20+'Costi Fissi'!AR20+'Costi Fissi'!AQ20+'Costi Fissi'!AP20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!AT20*(1+$G43)),IF($H43=60,(('Costi Fissi'!AT20+'Costi Fissi'!AS20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!AT20+'Costi Fissi'!AS20+'Costi Fissi'!AR20)*(1+$G43)),('Costi Fissi'!AT20+'Costi Fissi'!AS20+'Costi Fissi'!AR20+'Costi Fissi'!AQ20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!AU20*(1+$G43)),IF($H43=60,(('Costi Fissi'!AU20+'Costi Fissi'!AT20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!AU20+'Costi Fissi'!AT20+'Costi Fissi'!AS20)*(1+$G43)),('Costi Fissi'!AU20+'Costi Fissi'!AT20+'Costi Fissi'!AS20+'Costi Fissi'!AR20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!AV20*(1+$G43)),IF($H43=60,(('Costi Fissi'!AV20+'Costi Fissi'!AU20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!AV20+'Costi Fissi'!AU20+'Costi Fissi'!AT20)*(1+$G43)),('Costi Fissi'!AV20+'Costi Fissi'!AU20+'Costi Fissi'!AT20+'Costi Fissi'!AS20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!AW20*(1+$G43)),IF($H43=60,(('Costi Fissi'!AW20+'Costi Fissi'!AV20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!AW20+'Costi Fissi'!AV20+'Costi Fissi'!AU20)*(1+$G43)),('Costi Fissi'!AW20+'Costi Fissi'!AV20+'Costi Fissi'!AU20+'Costi Fissi'!AT20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!AX20*(1+$G43)),IF($H43=60,(('Costi Fissi'!AX20+'Costi Fissi'!AW20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!AX20+'Costi Fissi'!AW20+'Costi Fissi'!AV20)*(1+$G43)),('Costi Fissi'!AX20+'Costi Fissi'!AW20+'Costi Fissi'!AV20+'Costi Fissi'!AU20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!AY20*(1+$G43)),IF($H43=60,(('Costi Fissi'!AY20+'Costi Fissi'!AX20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!AY20+'Costi Fissi'!AX20+'Costi Fissi'!AW20)*(1+$G43)),('Costi Fissi'!AY20+'Costi Fissi'!AX20+'Costi Fissi'!AW20+'Costi Fissi'!AV20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!AZ20*(1+$G43)),IF($H43=60,(('Costi Fissi'!AZ20+'Costi Fissi'!AY20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!AZ20+'Costi Fissi'!AY20+'Costi Fissi'!AX20)*(1+$G43)),('Costi Fissi'!AZ20+'Costi Fissi'!AY20+'Costi Fissi'!AX20+'Costi Fissi'!AW20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!BA20*(1+$G43)),IF($H43=60,(('Costi Fissi'!BA20+'Costi Fissi'!AZ20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!BA20+'Costi Fissi'!AZ20+'Costi Fissi'!AY20)*(1+$G43)),('Costi Fissi'!BA20+'Costi Fissi'!AZ20+'Costi Fissi'!AY20+'Costi Fissi'!AX20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!BB20*(1+$G43)),IF($H43=60,(('Costi Fissi'!BB20+'Costi Fissi'!BA20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!BB20+'Costi Fissi'!BA20+'Costi Fissi'!AZ20)*(1+$G43)),('Costi Fissi'!BB20+'Costi Fissi'!BA20+'Costi Fissi'!AZ20+'Costi Fissi'!AY20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!BC20*(1+$G43)),IF($H43=60,(('Costi Fissi'!BC20+'Costi Fissi'!BB20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!BC20+'Costi Fissi'!BB20+'Costi Fissi'!BA20)*(1+$G43)),('Costi Fissi'!BC20+'Costi Fissi'!BB20+'Costi Fissi'!BA20+'Costi Fissi'!AZ20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!BD20*(1+$G43)),IF($H43=60,(('Costi Fissi'!BD20+'Costi Fissi'!BC20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!BD20+'Costi Fissi'!BC20+'Costi Fissi'!BB20)*(1+$G43)),('Costi Fissi'!BD20+'Costi Fissi'!BC20+'Costi Fissi'!BB20+'Costi Fissi'!BA20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!BE20*(1+$G43)),IF($H43=60,(('Costi Fissi'!BE20+'Costi Fissi'!BD20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!BE20+'Costi Fissi'!BD20+'Costi Fissi'!BC20)*(1+$G43)),('Costi Fissi'!BE20+'Costi Fissi'!BD20+'Costi Fissi'!BC20+'Costi Fissi'!BB20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!BF20*(1+$G43)),IF($H43=60,(('Costi Fissi'!BF20+'Costi Fissi'!BE20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!BF20+'Costi Fissi'!BE20+'Costi Fissi'!BD20)*(1+$G43)),('Costi Fissi'!BF20+'Costi Fissi'!BE20+'Costi Fissi'!BD20+'Costi Fissi'!BC20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!BG20*(1+$G43)),IF($H43=60,(('Costi Fissi'!BG20+'Costi Fissi'!BF20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!BG20+'Costi Fissi'!BF20+'Costi Fissi'!BE20)*(1+$G43)),('Costi Fissi'!BG20+'Costi Fissi'!BF20+'Costi Fissi'!BE20+'Costi Fissi'!BD20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!BH20*(1+$G43)),IF($H43=60,(('Costi Fissi'!BH20+'Costi Fissi'!BG20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!BH20+'Costi Fissi'!BG20+'Costi Fissi'!BF20)*(1+$G43)),('Costi Fissi'!BH20+'Costi Fissi'!BG20+'Costi Fissi'!BF20+'Costi Fissi'!BE20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!BI20*(1+$G43)),IF($H43=60,(('Costi Fissi'!BI20+'Costi Fissi'!BH20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!BI20+'Costi Fissi'!BH20+'Costi Fissi'!BG20)*(1+$G43)),('Costi Fissi'!BI20+'Costi Fissi'!BH20+'Costi Fissi'!BG20+'Costi Fissi'!BF20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!BJ20*(1+$G43)),IF($H43=60,(('Costi Fissi'!BJ20+'Costi Fissi'!BI20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!BJ20+'Costi Fissi'!BI20+'Costi Fissi'!BH20)*(1+$G43)),('Costi Fissi'!BJ20+'Costi Fissi'!BI20+'Costi Fissi'!BH20+'Costi Fissi'!BG20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!BK20*(1+$G43)),IF($H43=60,(('Costi Fissi'!BK20+'Costi Fissi'!BJ20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!BK20+'Costi Fissi'!BJ20+'Costi Fissi'!BI20)*(1+$G43)),('Costi Fissi'!BK20+'Costi Fissi'!BJ20+'Costi Fissi'!BI20+'Costi Fissi'!BH20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!BL20*(1+$G43)),IF($H43=60,(('Costi Fissi'!BL20+'Costi Fissi'!BK20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!BL20+'Costi Fissi'!BK20+'Costi Fissi'!BJ20)*(1+$G43)),('Costi Fissi'!BL20+'Costi Fissi'!BK20+'Costi Fissi'!BJ20+'Costi Fissi'!BI20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!BM20*(1+$G43)),IF($H43=60,(('Costi Fissi'!BM20+'Costi Fissi'!BL20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!BM20+'Costi Fissi'!BL20+'Costi Fissi'!BK20)*(1+$G43)),('Costi Fissi'!BM20+'Costi Fissi'!BL20+'Costi Fissi'!BK20+'Costi Fissi'!BJ20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!BN20*(1+$G43)),IF($H43=60,(('Costi Fissi'!BN20+'Costi Fissi'!BM20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!BN20+'Costi Fissi'!BM20+'Costi Fissi'!BL20)*(1+$G43)),('Costi Fissi'!BN20+'Costi Fissi'!BM20+'Costi Fissi'!BL20+'Costi Fissi'!BK20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!BO20*(1+$G43)),IF($H43=60,(('Costi Fissi'!BO20+'Costi Fissi'!BN20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!BO20+'Costi Fissi'!BN20+'Costi Fissi'!BM20)*(1+$G43)),('Costi Fissi'!BO20+'Costi Fissi'!BN20+'Costi Fissi'!BM20+'Costi Fissi'!BL20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!BP20*(1+$G43)),IF($H43=60,(('Costi Fissi'!BP20+'Costi Fissi'!BO20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!BP20+'Costi Fissi'!BO20+'Costi Fissi'!BN20)*(1+$G43)),('Costi Fissi'!BP20+'Costi Fissi'!BO20+'Costi Fissi'!BN20+'Costi Fissi'!BM20)*(1+$G43)))))","v":0},{"$f":"+IF($H43=0,0,IF($I43=30,('Costi Fissi'!BQ20*(1+$G43)),IF($H43=60,(('Costi Fissi'!BQ20+'Costi Fissi'!BP20)*(1+$G43)),IF($H43=90,(('Costi Fissi'!BQ20+'Costi Fissi'!BP20+'Costi Fissi'!BO20)*(1+$G43)),('Costi Fissi'!BQ20+'Costi Fissi'!BP20+'Costi Fissi'!BO20+'Costi Fissi'!BN20)*(1+$G43)))))","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"7) manutenzioni industriali",{"$f":"+'Costi Fissi'!H21","v":0.22},{"$f":"+'Costi Fissi'!I21","v":30},{"$f":"+IF($H44=0,0,('Costi Fissi'!J21*(1+'E_Costi Fissi'!G44)))","v":0},{"$f":"+IF($H44=0,0,IF($H44=30,('Costi Fissi'!K21*(1+$G44)),('Costi Fissi'!J21+'Costi Fissi'!K21)*(1+$G44)))","v":0},{"$f":"+IF($H44=0,0,IF($H44=30,('Costi Fissi'!L21*(1+'E_Costi Fissi'!$G44)),IF($H44=60,(('Costi Fissi'!L21+'Costi Fissi'!K21)*(1+'E_Costi Fissi'!$G44)),('Costi Fissi'!L21+'Costi Fissi'!K21+'Costi Fissi'!J21)*(1+'E_Costi Fissi'!$G44))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!M21*(1+$G44)),IF($H44=60,(('Costi Fissi'!M21+'Costi Fissi'!L21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!M21+'Costi Fissi'!L21+'Costi Fissi'!K21)*(1+$G44)),('Costi Fissi'!M21+'Costi Fissi'!L21+'Costi Fissi'!K21+'Costi Fissi'!J21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!N21*(1+$G44)),IF($H44=60,(('Costi Fissi'!N21+'Costi Fissi'!M21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!N21+'Costi Fissi'!M21+'Costi Fissi'!L21)*(1+$G44)),('Costi Fissi'!N21+'Costi Fissi'!M21+'Costi Fissi'!L21+'Costi Fissi'!K21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!O21*(1+$G44)),IF($H44=60,(('Costi Fissi'!O21+'Costi Fissi'!N21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!O21+'Costi Fissi'!N21+'Costi Fissi'!M21)*(1+$G44)),('Costi Fissi'!O21+'Costi Fissi'!N21+'Costi Fissi'!M21+'Costi Fissi'!L21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!P21*(1+$G44)),IF($H44=60,(('Costi Fissi'!P21+'Costi Fissi'!O21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!P21+'Costi Fissi'!O21+'Costi Fissi'!N21)*(1+$G44)),('Costi Fissi'!P21+'Costi Fissi'!O21+'Costi Fissi'!N21+'Costi Fissi'!M21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!Q21*(1+$G44)),IF($H44=60,(('Costi Fissi'!Q21+'Costi Fissi'!P21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!Q21+'Costi Fissi'!P21+'Costi Fissi'!O21)*(1+$G44)),('Costi Fissi'!Q21+'Costi Fissi'!P21+'Costi Fissi'!O21+'Costi Fissi'!N21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!R21*(1+$G44)),IF($H44=60,(('Costi Fissi'!R21+'Costi Fissi'!Q21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!R21+'Costi Fissi'!Q21+'Costi Fissi'!P21)*(1+$G44)),('Costi Fissi'!R21+'Costi Fissi'!Q21+'Costi Fissi'!P21+'Costi Fissi'!O21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!S21*(1+$G44)),IF($H44=60,(('Costi Fissi'!S21+'Costi Fissi'!R21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!S21+'Costi Fissi'!R21+'Costi Fissi'!Q21)*(1+$G44)),('Costi Fissi'!S21+'Costi Fissi'!R21+'Costi Fissi'!Q21+'Costi Fissi'!P21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!T21*(1+$G44)),IF($H44=60,(('Costi Fissi'!T21+'Costi Fissi'!S21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!T21+'Costi Fissi'!S21+'Costi Fissi'!R21)*(1+$G44)),('Costi Fissi'!T21+'Costi Fissi'!S21+'Costi Fissi'!R21+'Costi Fissi'!Q21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!U21*(1+$G44)),IF($H44=60,(('Costi Fissi'!U21+'Costi Fissi'!T21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!U21+'Costi Fissi'!T21+'Costi Fissi'!S21)*(1+$G44)),('Costi Fissi'!U21+'Costi Fissi'!T21+'Costi Fissi'!S21+'Costi Fissi'!R21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!V21*(1+$G44)),IF($H44=60,(('Costi Fissi'!V21+'Costi Fissi'!U21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!V21+'Costi Fissi'!U21+'Costi Fissi'!T21)*(1+$G44)),('Costi Fissi'!V21+'Costi Fissi'!U21+'Costi Fissi'!T21+'Costi Fissi'!S21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!W21*(1+$G44)),IF($H44=60,(('Costi Fissi'!W21+'Costi Fissi'!V21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!W21+'Costi Fissi'!V21+'Costi Fissi'!U21)*(1+$G44)),('Costi Fissi'!W21+'Costi Fissi'!V21+'Costi Fissi'!U21+'Costi Fissi'!T21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!X21*(1+$G44)),IF($H44=60,(('Costi Fissi'!X21+'Costi Fissi'!W21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!X21+'Costi Fissi'!W21+'Costi Fissi'!V21)*(1+$G44)),('Costi Fissi'!X21+'Costi Fissi'!W21+'Costi Fissi'!V21+'Costi Fissi'!U21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!Y21*(1+$G44)),IF($H44=60,(('Costi Fissi'!Y21+'Costi Fissi'!X21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!Y21+'Costi Fissi'!X21+'Costi Fissi'!W21)*(1+$G44)),('Costi Fissi'!Y21+'Costi Fissi'!X21+'Costi Fissi'!W21+'Costi Fissi'!V21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!Z21*(1+$G44)),IF($H44=60,(('Costi Fissi'!Z21+'Costi Fissi'!Y21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!Z21+'Costi Fissi'!Y21+'Costi Fissi'!X21)*(1+$G44)),('Costi Fissi'!Z21+'Costi Fissi'!Y21+'Costi Fissi'!X21+'Costi Fissi'!W21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!AA21*(1+$G44)),IF($H44=60,(('Costi Fissi'!AA21+'Costi Fissi'!Z21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!AA21+'Costi Fissi'!Z21+'Costi Fissi'!Y21)*(1+$G44)),('Costi Fissi'!AA21+'Costi Fissi'!Z21+'Costi Fissi'!Y21+'Costi Fissi'!X21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!AB21*(1+$G44)),IF($H44=60,(('Costi Fissi'!AB21+'Costi Fissi'!AA21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!AB21+'Costi Fissi'!AA21+'Costi Fissi'!Z21)*(1+$G44)),('Costi Fissi'!AB21+'Costi Fissi'!AA21+'Costi Fissi'!Z21+'Costi Fissi'!Y21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!AC21*(1+$G44)),IF($H44=60,(('Costi Fissi'!AC21+'Costi Fissi'!AB21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!AC21+'Costi Fissi'!AB21+'Costi Fissi'!AA21)*(1+$G44)),('Costi Fissi'!AC21+'Costi Fissi'!AB21+'Costi Fissi'!AA21+'Costi Fissi'!Z21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!AD21*(1+$G44)),IF($H44=60,(('Costi Fissi'!AD21+'Costi Fissi'!AC21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!AD21+'Costi Fissi'!AC21+'Costi Fissi'!AB21)*(1+$G44)),('Costi Fissi'!AD21+'Costi Fissi'!AC21+'Costi Fissi'!AB21+'Costi Fissi'!AA21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!AE21*(1+$G44)),IF($H44=60,(('Costi Fissi'!AE21+'Costi Fissi'!AD21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!AE21+'Costi Fissi'!AD21+'Costi Fissi'!AC21)*(1+$G44)),('Costi Fissi'!AE21+'Costi Fissi'!AD21+'Costi Fissi'!AC21+'Costi Fissi'!AB21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!AF21*(1+$G44)),IF($H44=60,(('Costi Fissi'!AF21+'Costi Fissi'!AE21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!AF21+'Costi Fissi'!AE21+'Costi Fissi'!AD21)*(1+$G44)),('Costi Fissi'!AF21+'Costi Fissi'!AE21+'Costi Fissi'!AD21+'Costi Fissi'!AC21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!AG21*(1+$G44)),IF($H44=60,(('Costi Fissi'!AG21+'Costi Fissi'!AF21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!AG21+'Costi Fissi'!AF21+'Costi Fissi'!AE21)*(1+$G44)),('Costi Fissi'!AG21+'Costi Fissi'!AF21+'Costi Fissi'!AE21+'Costi Fissi'!AD21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!AH21*(1+$G44)),IF($H44=60,(('Costi Fissi'!AH21+'Costi Fissi'!AG21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!AH21+'Costi Fissi'!AG21+'Costi Fissi'!AF21)*(1+$G44)),('Costi Fissi'!AH21+'Costi Fissi'!AG21+'Costi Fissi'!AF21+'Costi Fissi'!AE21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!AI21*(1+$G44)),IF($H44=60,(('Costi Fissi'!AI21+'Costi Fissi'!AH21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!AI21+'Costi Fissi'!AH21+'Costi Fissi'!AG21)*(1+$G44)),('Costi Fissi'!AI21+'Costi Fissi'!AH21+'Costi Fissi'!AG21+'Costi Fissi'!AF21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!AJ21*(1+$G44)),IF($H44=60,(('Costi Fissi'!AJ21+'Costi Fissi'!AI21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!AJ21+'Costi Fissi'!AI21+'Costi Fissi'!AH21)*(1+$G44)),('Costi Fissi'!AJ21+'Costi Fissi'!AI21+'Costi Fissi'!AH21+'Costi Fissi'!AG21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!AK21*(1+$G44)),IF($H44=60,(('Costi Fissi'!AK21+'Costi Fissi'!AJ21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!AK21+'Costi Fissi'!AJ21+'Costi Fissi'!AI21)*(1+$G44)),('Costi Fissi'!AK21+'Costi Fissi'!AJ21+'Costi Fissi'!AI21+'Costi Fissi'!AH21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!AL21*(1+$G44)),IF($H44=60,(('Costi Fissi'!AL21+'Costi Fissi'!AK21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!AL21+'Costi Fissi'!AK21+'Costi Fissi'!AJ21)*(1+$G44)),('Costi Fissi'!AL21+'Costi Fissi'!AK21+'Costi Fissi'!AJ21+'Costi Fissi'!AI21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!AM21*(1+$G44)),IF($H44=60,(('Costi Fissi'!AM21+'Costi Fissi'!AL21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!AM21+'Costi Fissi'!AL21+'Costi Fissi'!AK21)*(1+$G44)),('Costi Fissi'!AM21+'Costi Fissi'!AL21+'Costi Fissi'!AK21+'Costi Fissi'!AJ21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!AN21*(1+$G44)),IF($H44=60,(('Costi Fissi'!AN21+'Costi Fissi'!AM21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!AN21+'Costi Fissi'!AM21+'Costi Fissi'!AL21)*(1+$G44)),('Costi Fissi'!AN21+'Costi Fissi'!AM21+'Costi Fissi'!AL21+'Costi Fissi'!AK21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!AO21*(1+$G44)),IF($H44=60,(('Costi Fissi'!AO21+'Costi Fissi'!AN21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!AO21+'Costi Fissi'!AN21+'Costi Fissi'!AM21)*(1+$G44)),('Costi Fissi'!AO21+'Costi Fissi'!AN21+'Costi Fissi'!AM21+'Costi Fissi'!AL21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!AP21*(1+$G44)),IF($H44=60,(('Costi Fissi'!AP21+'Costi Fissi'!AO21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!AP21+'Costi Fissi'!AO21+'Costi Fissi'!AN21)*(1+$G44)),('Costi Fissi'!AP21+'Costi Fissi'!AO21+'Costi Fissi'!AN21+'Costi Fissi'!AM21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!AQ21*(1+$G44)),IF($H44=60,(('Costi Fissi'!AQ21+'Costi Fissi'!AP21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!AQ21+'Costi Fissi'!AP21+'Costi Fissi'!AO21)*(1+$G44)),('Costi Fissi'!AQ21+'Costi Fissi'!AP21+'Costi Fissi'!AO21+'Costi Fissi'!AN21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!AR21*(1+$G44)),IF($H44=60,(('Costi Fissi'!AR21+'Costi Fissi'!AQ21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!AR21+'Costi Fissi'!AQ21+'Costi Fissi'!AP21)*(1+$G44)),('Costi Fissi'!AR21+'Costi Fissi'!AQ21+'Costi Fissi'!AP21+'Costi Fissi'!AO21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!AS21*(1+$G44)),IF($H44=60,(('Costi Fissi'!AS21+'Costi Fissi'!AR21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!AS21+'Costi Fissi'!AR21+'Costi Fissi'!AQ21)*(1+$G44)),('Costi Fissi'!AS21+'Costi Fissi'!AR21+'Costi Fissi'!AQ21+'Costi Fissi'!AP21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!AT21*(1+$G44)),IF($H44=60,(('Costi Fissi'!AT21+'Costi Fissi'!AS21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!AT21+'Costi Fissi'!AS21+'Costi Fissi'!AR21)*(1+$G44)),('Costi Fissi'!AT21+'Costi Fissi'!AS21+'Costi Fissi'!AR21+'Costi Fissi'!AQ21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!AU21*(1+$G44)),IF($H44=60,(('Costi Fissi'!AU21+'Costi Fissi'!AT21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!AU21+'Costi Fissi'!AT21+'Costi Fissi'!AS21)*(1+$G44)),('Costi Fissi'!AU21+'Costi Fissi'!AT21+'Costi Fissi'!AS21+'Costi Fissi'!AR21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!AV21*(1+$G44)),IF($H44=60,(('Costi Fissi'!AV21+'Costi Fissi'!AU21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!AV21+'Costi Fissi'!AU21+'Costi Fissi'!AT21)*(1+$G44)),('Costi Fissi'!AV21+'Costi Fissi'!AU21+'Costi Fissi'!AT21+'Costi Fissi'!AS21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!AW21*(1+$G44)),IF($H44=60,(('Costi Fissi'!AW21+'Costi Fissi'!AV21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!AW21+'Costi Fissi'!AV21+'Costi Fissi'!AU21)*(1+$G44)),('Costi Fissi'!AW21+'Costi Fissi'!AV21+'Costi Fissi'!AU21+'Costi Fissi'!AT21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!AX21*(1+$G44)),IF($H44=60,(('Costi Fissi'!AX21+'Costi Fissi'!AW21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!AX21+'Costi Fissi'!AW21+'Costi Fissi'!AV21)*(1+$G44)),('Costi Fissi'!AX21+'Costi Fissi'!AW21+'Costi Fissi'!AV21+'Costi Fissi'!AU21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!AY21*(1+$G44)),IF($H44=60,(('Costi Fissi'!AY21+'Costi Fissi'!AX21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!AY21+'Costi Fissi'!AX21+'Costi Fissi'!AW21)*(1+$G44)),('Costi Fissi'!AY21+'Costi Fissi'!AX21+'Costi Fissi'!AW21+'Costi Fissi'!AV21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!AZ21*(1+$G44)),IF($H44=60,(('Costi Fissi'!AZ21+'Costi Fissi'!AY21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!AZ21+'Costi Fissi'!AY21+'Costi Fissi'!AX21)*(1+$G44)),('Costi Fissi'!AZ21+'Costi Fissi'!AY21+'Costi Fissi'!AX21+'Costi Fissi'!AW21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!BA21*(1+$G44)),IF($H44=60,(('Costi Fissi'!BA21+'Costi Fissi'!AZ21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!BA21+'Costi Fissi'!AZ21+'Costi Fissi'!AY21)*(1+$G44)),('Costi Fissi'!BA21+'Costi Fissi'!AZ21+'Costi Fissi'!AY21+'Costi Fissi'!AX21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!BB21*(1+$G44)),IF($H44=60,(('Costi Fissi'!BB21+'Costi Fissi'!BA21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!BB21+'Costi Fissi'!BA21+'Costi Fissi'!AZ21)*(1+$G44)),('Costi Fissi'!BB21+'Costi Fissi'!BA21+'Costi Fissi'!AZ21+'Costi Fissi'!AY21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!BC21*(1+$G44)),IF($H44=60,(('Costi Fissi'!BC21+'Costi Fissi'!BB21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!BC21+'Costi Fissi'!BB21+'Costi Fissi'!BA21)*(1+$G44)),('Costi Fissi'!BC21+'Costi Fissi'!BB21+'Costi Fissi'!BA21+'Costi Fissi'!AZ21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!BD21*(1+$G44)),IF($H44=60,(('Costi Fissi'!BD21+'Costi Fissi'!BC21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!BD21+'Costi Fissi'!BC21+'Costi Fissi'!BB21)*(1+$G44)),('Costi Fissi'!BD21+'Costi Fissi'!BC21+'Costi Fissi'!BB21+'Costi Fissi'!BA21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!BE21*(1+$G44)),IF($H44=60,(('Costi Fissi'!BE21+'Costi Fissi'!BD21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!BE21+'Costi Fissi'!BD21+'Costi Fissi'!BC21)*(1+$G44)),('Costi Fissi'!BE21+'Costi Fissi'!BD21+'Costi Fissi'!BC21+'Costi Fissi'!BB21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!BF21*(1+$G44)),IF($H44=60,(('Costi Fissi'!BF21+'Costi Fissi'!BE21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!BF21+'Costi Fissi'!BE21+'Costi Fissi'!BD21)*(1+$G44)),('Costi Fissi'!BF21+'Costi Fissi'!BE21+'Costi Fissi'!BD21+'Costi Fissi'!BC21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!BG21*(1+$G44)),IF($H44=60,(('Costi Fissi'!BG21+'Costi Fissi'!BF21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!BG21+'Costi Fissi'!BF21+'Costi Fissi'!BE21)*(1+$G44)),('Costi Fissi'!BG21+'Costi Fissi'!BF21+'Costi Fissi'!BE21+'Costi Fissi'!BD21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!BH21*(1+$G44)),IF($H44=60,(('Costi Fissi'!BH21+'Costi Fissi'!BG21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!BH21+'Costi Fissi'!BG21+'Costi Fissi'!BF21)*(1+$G44)),('Costi Fissi'!BH21+'Costi Fissi'!BG21+'Costi Fissi'!BF21+'Costi Fissi'!BE21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!BI21*(1+$G44)),IF($H44=60,(('Costi Fissi'!BI21+'Costi Fissi'!BH21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!BI21+'Costi Fissi'!BH21+'Costi Fissi'!BG21)*(1+$G44)),('Costi Fissi'!BI21+'Costi Fissi'!BH21+'Costi Fissi'!BG21+'Costi Fissi'!BF21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!BJ21*(1+$G44)),IF($H44=60,(('Costi Fissi'!BJ21+'Costi Fissi'!BI21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!BJ21+'Costi Fissi'!BI21+'Costi Fissi'!BH21)*(1+$G44)),('Costi Fissi'!BJ21+'Costi Fissi'!BI21+'Costi Fissi'!BH21+'Costi Fissi'!BG21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!BK21*(1+$G44)),IF($H44=60,(('Costi Fissi'!BK21+'Costi Fissi'!BJ21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!BK21+'Costi Fissi'!BJ21+'Costi Fissi'!BI21)*(1+$G44)),('Costi Fissi'!BK21+'Costi Fissi'!BJ21+'Costi Fissi'!BI21+'Costi Fissi'!BH21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!BL21*(1+$G44)),IF($H44=60,(('Costi Fissi'!BL21+'Costi Fissi'!BK21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!BL21+'Costi Fissi'!BK21+'Costi Fissi'!BJ21)*(1+$G44)),('Costi Fissi'!BL21+'Costi Fissi'!BK21+'Costi Fissi'!BJ21+'Costi Fissi'!BI21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!BM21*(1+$G44)),IF($H44=60,(('Costi Fissi'!BM21+'Costi Fissi'!BL21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!BM21+'Costi Fissi'!BL21+'Costi Fissi'!BK21)*(1+$G44)),('Costi Fissi'!BM21+'Costi Fissi'!BL21+'Costi Fissi'!BK21+'Costi Fissi'!BJ21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!BN21*(1+$G44)),IF($H44=60,(('Costi Fissi'!BN21+'Costi Fissi'!BM21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!BN21+'Costi Fissi'!BM21+'Costi Fissi'!BL21)*(1+$G44)),('Costi Fissi'!BN21+'Costi Fissi'!BM21+'Costi Fissi'!BL21+'Costi Fissi'!BK21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!BO21*(1+$G44)),IF($H44=60,(('Costi Fissi'!BO21+'Costi Fissi'!BN21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!BO21+'Costi Fissi'!BN21+'Costi Fissi'!BM21)*(1+$G44)),('Costi Fissi'!BO21+'Costi Fissi'!BN21+'Costi Fissi'!BM21+'Costi Fissi'!BL21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!BP21*(1+$G44)),IF($H44=60,(('Costi Fissi'!BP21+'Costi Fissi'!BO21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!BP21+'Costi Fissi'!BO21+'Costi Fissi'!BN21)*(1+$G44)),('Costi Fissi'!BP21+'Costi Fissi'!BO21+'Costi Fissi'!BN21+'Costi Fissi'!BM21)*(1+$G44)))))","v":0},{"$f":"+IF($H44=0,0,IF($I44=30,('Costi Fissi'!BQ21*(1+$G44)),IF($H44=60,(('Costi Fissi'!BQ21+'Costi Fissi'!BP21)*(1+$G44)),IF($H44=90,(('Costi Fissi'!BQ21+'Costi Fissi'!BP21+'Costi Fissi'!BO21)*(1+$G44)),('Costi Fissi'!BQ21+'Costi Fissi'!BP21+'Costi Fissi'!BO21+'Costi Fissi'!BN21)*(1+$G44)))))","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"8) servizi vari",{"$f":"+'Costi Fissi'!H22","v":0.22},{"$f":"+'Costi Fissi'!I22","v":30},{"$f":"+IF($H45=0,0,('Costi Fissi'!J22*(1+'E_Costi Fissi'!G45)))","v":0},{"$f":"+IF($H45=0,0,IF($H45=30,('Costi Fissi'!K22*(1+$G45)),('Costi Fissi'!J22+'Costi Fissi'!K22)*(1+$G45)))","v":0},{"$f":"+IF($H45=0,0,IF($H45=30,('Costi Fissi'!L22*(1+'E_Costi Fissi'!$G45)),IF($H45=60,(('Costi Fissi'!L22+'Costi Fissi'!K22)*(1+'E_Costi Fissi'!$G45)),('Costi Fissi'!L22+'Costi Fissi'!K22+'Costi Fissi'!J22)*(1+'E_Costi Fissi'!$G45))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!M22*(1+$G45)),IF($H45=60,(('Costi Fissi'!M22+'Costi Fissi'!L22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!M22+'Costi Fissi'!L22+'Costi Fissi'!K22)*(1+$G45)),('Costi Fissi'!M22+'Costi Fissi'!L22+'Costi Fissi'!K22+'Costi Fissi'!J22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!N22*(1+$G45)),IF($H45=60,(('Costi Fissi'!N22+'Costi Fissi'!M22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!N22+'Costi Fissi'!M22+'Costi Fissi'!L22)*(1+$G45)),('Costi Fissi'!N22+'Costi Fissi'!M22+'Costi Fissi'!L22+'Costi Fissi'!K22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!O22*(1+$G45)),IF($H45=60,(('Costi Fissi'!O22+'Costi Fissi'!N22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!O22+'Costi Fissi'!N22+'Costi Fissi'!M22)*(1+$G45)),('Costi Fissi'!O22+'Costi Fissi'!N22+'Costi Fissi'!M22+'Costi Fissi'!L22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!P22*(1+$G45)),IF($H45=60,(('Costi Fissi'!P22+'Costi Fissi'!O22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!P22+'Costi Fissi'!O22+'Costi Fissi'!N22)*(1+$G45)),('Costi Fissi'!P22+'Costi Fissi'!O22+'Costi Fissi'!N22+'Costi Fissi'!M22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!Q22*(1+$G45)),IF($H45=60,(('Costi Fissi'!Q22+'Costi Fissi'!P22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!Q22+'Costi Fissi'!P22+'Costi Fissi'!O22)*(1+$G45)),('Costi Fissi'!Q22+'Costi Fissi'!P22+'Costi Fissi'!O22+'Costi Fissi'!N22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!R22*(1+$G45)),IF($H45=60,(('Costi Fissi'!R22+'Costi Fissi'!Q22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!R22+'Costi Fissi'!Q22+'Costi Fissi'!P22)*(1+$G45)),('Costi Fissi'!R22+'Costi Fissi'!Q22+'Costi Fissi'!P22+'Costi Fissi'!O22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!S22*(1+$G45)),IF($H45=60,(('Costi Fissi'!S22+'Costi Fissi'!R22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!S22+'Costi Fissi'!R22+'Costi Fissi'!Q22)*(1+$G45)),('Costi Fissi'!S22+'Costi Fissi'!R22+'Costi Fissi'!Q22+'Costi Fissi'!P22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!T22*(1+$G45)),IF($H45=60,(('Costi Fissi'!T22+'Costi Fissi'!S22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!T22+'Costi Fissi'!S22+'Costi Fissi'!R22)*(1+$G45)),('Costi Fissi'!T22+'Costi Fissi'!S22+'Costi Fissi'!R22+'Costi Fissi'!Q22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!U22*(1+$G45)),IF($H45=60,(('Costi Fissi'!U22+'Costi Fissi'!T22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!U22+'Costi Fissi'!T22+'Costi Fissi'!S22)*(1+$G45)),('Costi Fissi'!U22+'Costi Fissi'!T22+'Costi Fissi'!S22+'Costi Fissi'!R22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!V22*(1+$G45)),IF($H45=60,(('Costi Fissi'!V22+'Costi Fissi'!U22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!V22+'Costi Fissi'!U22+'Costi Fissi'!T22)*(1+$G45)),('Costi Fissi'!V22+'Costi Fissi'!U22+'Costi Fissi'!T22+'Costi Fissi'!S22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!W22*(1+$G45)),IF($H45=60,(('Costi Fissi'!W22+'Costi Fissi'!V22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!W22+'Costi Fissi'!V22+'Costi Fissi'!U22)*(1+$G45)),('Costi Fissi'!W22+'Costi Fissi'!V22+'Costi Fissi'!U22+'Costi Fissi'!T22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!X22*(1+$G45)),IF($H45=60,(('Costi Fissi'!X22+'Costi Fissi'!W22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!X22+'Costi Fissi'!W22+'Costi Fissi'!V22)*(1+$G45)),('Costi Fissi'!X22+'Costi Fissi'!W22+'Costi Fissi'!V22+'Costi Fissi'!U22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!Y22*(1+$G45)),IF($H45=60,(('Costi Fissi'!Y22+'Costi Fissi'!X22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!Y22+'Costi Fissi'!X22+'Costi Fissi'!W22)*(1+$G45)),('Costi Fissi'!Y22+'Costi Fissi'!X22+'Costi Fissi'!W22+'Costi Fissi'!V22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!Z22*(1+$G45)),IF($H45=60,(('Costi Fissi'!Z22+'Costi Fissi'!Y22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!Z22+'Costi Fissi'!Y22+'Costi Fissi'!X22)*(1+$G45)),('Costi Fissi'!Z22+'Costi Fissi'!Y22+'Costi Fissi'!X22+'Costi Fissi'!W22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!AA22*(1+$G45)),IF($H45=60,(('Costi Fissi'!AA22+'Costi Fissi'!Z22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!AA22+'Costi Fissi'!Z22+'Costi Fissi'!Y22)*(1+$G45)),('Costi Fissi'!AA22+'Costi Fissi'!Z22+'Costi Fissi'!Y22+'Costi Fissi'!X22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!AB22*(1+$G45)),IF($H45=60,(('Costi Fissi'!AB22+'Costi Fissi'!AA22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!AB22+'Costi Fissi'!AA22+'Costi Fissi'!Z22)*(1+$G45)),('Costi Fissi'!AB22+'Costi Fissi'!AA22+'Costi Fissi'!Z22+'Costi Fissi'!Y22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!AC22*(1+$G45)),IF($H45=60,(('Costi Fissi'!AC22+'Costi Fissi'!AB22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!AC22+'Costi Fissi'!AB22+'Costi Fissi'!AA22)*(1+$G45)),('Costi Fissi'!AC22+'Costi Fissi'!AB22+'Costi Fissi'!AA22+'Costi Fissi'!Z22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!AD22*(1+$G45)),IF($H45=60,(('Costi Fissi'!AD22+'Costi Fissi'!AC22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!AD22+'Costi Fissi'!AC22+'Costi Fissi'!AB22)*(1+$G45)),('Costi Fissi'!AD22+'Costi Fissi'!AC22+'Costi Fissi'!AB22+'Costi Fissi'!AA22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!AE22*(1+$G45)),IF($H45=60,(('Costi Fissi'!AE22+'Costi Fissi'!AD22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!AE22+'Costi Fissi'!AD22+'Costi Fissi'!AC22)*(1+$G45)),('Costi Fissi'!AE22+'Costi Fissi'!AD22+'Costi Fissi'!AC22+'Costi Fissi'!AB22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!AF22*(1+$G45)),IF($H45=60,(('Costi Fissi'!AF22+'Costi Fissi'!AE22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!AF22+'Costi Fissi'!AE22+'Costi Fissi'!AD22)*(1+$G45)),('Costi Fissi'!AF22+'Costi Fissi'!AE22+'Costi Fissi'!AD22+'Costi Fissi'!AC22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!AG22*(1+$G45)),IF($H45=60,(('Costi Fissi'!AG22+'Costi Fissi'!AF22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!AG22+'Costi Fissi'!AF22+'Costi Fissi'!AE22)*(1+$G45)),('Costi Fissi'!AG22+'Costi Fissi'!AF22+'Costi Fissi'!AE22+'Costi Fissi'!AD22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!AH22*(1+$G45)),IF($H45=60,(('Costi Fissi'!AH22+'Costi Fissi'!AG22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!AH22+'Costi Fissi'!AG22+'Costi Fissi'!AF22)*(1+$G45)),('Costi Fissi'!AH22+'Costi Fissi'!AG22+'Costi Fissi'!AF22+'Costi Fissi'!AE22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!AI22*(1+$G45)),IF($H45=60,(('Costi Fissi'!AI22+'Costi Fissi'!AH22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!AI22+'Costi Fissi'!AH22+'Costi Fissi'!AG22)*(1+$G45)),('Costi Fissi'!AI22+'Costi Fissi'!AH22+'Costi Fissi'!AG22+'Costi Fissi'!AF22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!AJ22*(1+$G45)),IF($H45=60,(('Costi Fissi'!AJ22+'Costi Fissi'!AI22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!AJ22+'Costi Fissi'!AI22+'Costi Fissi'!AH22)*(1+$G45)),('Costi Fissi'!AJ22+'Costi Fissi'!AI22+'Costi Fissi'!AH22+'Costi Fissi'!AG22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!AK22*(1+$G45)),IF($H45=60,(('Costi Fissi'!AK22+'Costi Fissi'!AJ22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!AK22+'Costi Fissi'!AJ22+'Costi Fissi'!AI22)*(1+$G45)),('Costi Fissi'!AK22+'Costi Fissi'!AJ22+'Costi Fissi'!AI22+'Costi Fissi'!AH22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!AL22*(1+$G45)),IF($H45=60,(('Costi Fissi'!AL22+'Costi Fissi'!AK22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!AL22+'Costi Fissi'!AK22+'Costi Fissi'!AJ22)*(1+$G45)),('Costi Fissi'!AL22+'Costi Fissi'!AK22+'Costi Fissi'!AJ22+'Costi Fissi'!AI22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!AM22*(1+$G45)),IF($H45=60,(('Costi Fissi'!AM22+'Costi Fissi'!AL22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!AM22+'Costi Fissi'!AL22+'Costi Fissi'!AK22)*(1+$G45)),('Costi Fissi'!AM22+'Costi Fissi'!AL22+'Costi Fissi'!AK22+'Costi Fissi'!AJ22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!AN22*(1+$G45)),IF($H45=60,(('Costi Fissi'!AN22+'Costi Fissi'!AM22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!AN22+'Costi Fissi'!AM22+'Costi Fissi'!AL22)*(1+$G45)),('Costi Fissi'!AN22+'Costi Fissi'!AM22+'Costi Fissi'!AL22+'Costi Fissi'!AK22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!AO22*(1+$G45)),IF($H45=60,(('Costi Fissi'!AO22+'Costi Fissi'!AN22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!AO22+'Costi Fissi'!AN22+'Costi Fissi'!AM22)*(1+$G45)),('Costi Fissi'!AO22+'Costi Fissi'!AN22+'Costi Fissi'!AM22+'Costi Fissi'!AL22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!AP22*(1+$G45)),IF($H45=60,(('Costi Fissi'!AP22+'Costi Fissi'!AO22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!AP22+'Costi Fissi'!AO22+'Costi Fissi'!AN22)*(1+$G45)),('Costi Fissi'!AP22+'Costi Fissi'!AO22+'Costi Fissi'!AN22+'Costi Fissi'!AM22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!AQ22*(1+$G45)),IF($H45=60,(('Costi Fissi'!AQ22+'Costi Fissi'!AP22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!AQ22+'Costi Fissi'!AP22+'Costi Fissi'!AO22)*(1+$G45)),('Costi Fissi'!AQ22+'Costi Fissi'!AP22+'Costi Fissi'!AO22+'Costi Fissi'!AN22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!AR22*(1+$G45)),IF($H45=60,(('Costi Fissi'!AR22+'Costi Fissi'!AQ22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!AR22+'Costi Fissi'!AQ22+'Costi Fissi'!AP22)*(1+$G45)),('Costi Fissi'!AR22+'Costi Fissi'!AQ22+'Costi Fissi'!AP22+'Costi Fissi'!AO22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!AS22*(1+$G45)),IF($H45=60,(('Costi Fissi'!AS22+'Costi Fissi'!AR22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!AS22+'Costi Fissi'!AR22+'Costi Fissi'!AQ22)*(1+$G45)),('Costi Fissi'!AS22+'Costi Fissi'!AR22+'Costi Fissi'!AQ22+'Costi Fissi'!AP22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!AT22*(1+$G45)),IF($H45=60,(('Costi Fissi'!AT22+'Costi Fissi'!AS22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!AT22+'Costi Fissi'!AS22+'Costi Fissi'!AR22)*(1+$G45)),('Costi Fissi'!AT22+'Costi Fissi'!AS22+'Costi Fissi'!AR22+'Costi Fissi'!AQ22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!AU22*(1+$G45)),IF($H45=60,(('Costi Fissi'!AU22+'Costi Fissi'!AT22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!AU22+'Costi Fissi'!AT22+'Costi Fissi'!AS22)*(1+$G45)),('Costi Fissi'!AU22+'Costi Fissi'!AT22+'Costi Fissi'!AS22+'Costi Fissi'!AR22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!AV22*(1+$G45)),IF($H45=60,(('Costi Fissi'!AV22+'Costi Fissi'!AU22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!AV22+'Costi Fissi'!AU22+'Costi Fissi'!AT22)*(1+$G45)),('Costi Fissi'!AV22+'Costi Fissi'!AU22+'Costi Fissi'!AT22+'Costi Fissi'!AS22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!AW22*(1+$G45)),IF($H45=60,(('Costi Fissi'!AW22+'Costi Fissi'!AV22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!AW22+'Costi Fissi'!AV22+'Costi Fissi'!AU22)*(1+$G45)),('Costi Fissi'!AW22+'Costi Fissi'!AV22+'Costi Fissi'!AU22+'Costi Fissi'!AT22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!AX22*(1+$G45)),IF($H45=60,(('Costi Fissi'!AX22+'Costi Fissi'!AW22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!AX22+'Costi Fissi'!AW22+'Costi Fissi'!AV22)*(1+$G45)),('Costi Fissi'!AX22+'Costi Fissi'!AW22+'Costi Fissi'!AV22+'Costi Fissi'!AU22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!AY22*(1+$G45)),IF($H45=60,(('Costi Fissi'!AY22+'Costi Fissi'!AX22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!AY22+'Costi Fissi'!AX22+'Costi Fissi'!AW22)*(1+$G45)),('Costi Fissi'!AY22+'Costi Fissi'!AX22+'Costi Fissi'!AW22+'Costi Fissi'!AV22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!AZ22*(1+$G45)),IF($H45=60,(('Costi Fissi'!AZ22+'Costi Fissi'!AY22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!AZ22+'Costi Fissi'!AY22+'Costi Fissi'!AX22)*(1+$G45)),('Costi Fissi'!AZ22+'Costi Fissi'!AY22+'Costi Fissi'!AX22+'Costi Fissi'!AW22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!BA22*(1+$G45)),IF($H45=60,(('Costi Fissi'!BA22+'Costi Fissi'!AZ22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!BA22+'Costi Fissi'!AZ22+'Costi Fissi'!AY22)*(1+$G45)),('Costi Fissi'!BA22+'Costi Fissi'!AZ22+'Costi Fissi'!AY22+'Costi Fissi'!AX22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!BB22*(1+$G45)),IF($H45=60,(('Costi Fissi'!BB22+'Costi Fissi'!BA22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!BB22+'Costi Fissi'!BA22+'Costi Fissi'!AZ22)*(1+$G45)),('Costi Fissi'!BB22+'Costi Fissi'!BA22+'Costi Fissi'!AZ22+'Costi Fissi'!AY22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!BC22*(1+$G45)),IF($H45=60,(('Costi Fissi'!BC22+'Costi Fissi'!BB22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!BC22+'Costi Fissi'!BB22+'Costi Fissi'!BA22)*(1+$G45)),('Costi Fissi'!BC22+'Costi Fissi'!BB22+'Costi Fissi'!BA22+'Costi Fissi'!AZ22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!BD22*(1+$G45)),IF($H45=60,(('Costi Fissi'!BD22+'Costi Fissi'!BC22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!BD22+'Costi Fissi'!BC22+'Costi Fissi'!BB22)*(1+$G45)),('Costi Fissi'!BD22+'Costi Fissi'!BC22+'Costi Fissi'!BB22+'Costi Fissi'!BA22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!BE22*(1+$G45)),IF($H45=60,(('Costi Fissi'!BE22+'Costi Fissi'!BD22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!BE22+'Costi Fissi'!BD22+'Costi Fissi'!BC22)*(1+$G45)),('Costi Fissi'!BE22+'Costi Fissi'!BD22+'Costi Fissi'!BC22+'Costi Fissi'!BB22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!BF22*(1+$G45)),IF($H45=60,(('Costi Fissi'!BF22+'Costi Fissi'!BE22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!BF22+'Costi Fissi'!BE22+'Costi Fissi'!BD22)*(1+$G45)),('Costi Fissi'!BF22+'Costi Fissi'!BE22+'Costi Fissi'!BD22+'Costi Fissi'!BC22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!BG22*(1+$G45)),IF($H45=60,(('Costi Fissi'!BG22+'Costi Fissi'!BF22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!BG22+'Costi Fissi'!BF22+'Costi Fissi'!BE22)*(1+$G45)),('Costi Fissi'!BG22+'Costi Fissi'!BF22+'Costi Fissi'!BE22+'Costi Fissi'!BD22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!BH22*(1+$G45)),IF($H45=60,(('Costi Fissi'!BH22+'Costi Fissi'!BG22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!BH22+'Costi Fissi'!BG22+'Costi Fissi'!BF22)*(1+$G45)),('Costi Fissi'!BH22+'Costi Fissi'!BG22+'Costi Fissi'!BF22+'Costi Fissi'!BE22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!BI22*(1+$G45)),IF($H45=60,(('Costi Fissi'!BI22+'Costi Fissi'!BH22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!BI22+'Costi Fissi'!BH22+'Costi Fissi'!BG22)*(1+$G45)),('Costi Fissi'!BI22+'Costi Fissi'!BH22+'Costi Fissi'!BG22+'Costi Fissi'!BF22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!BJ22*(1+$G45)),IF($H45=60,(('Costi Fissi'!BJ22+'Costi Fissi'!BI22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!BJ22+'Costi Fissi'!BI22+'Costi Fissi'!BH22)*(1+$G45)),('Costi Fissi'!BJ22+'Costi Fissi'!BI22+'Costi Fissi'!BH22+'Costi Fissi'!BG22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!BK22*(1+$G45)),IF($H45=60,(('Costi Fissi'!BK22+'Costi Fissi'!BJ22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!BK22+'Costi Fissi'!BJ22+'Costi Fissi'!BI22)*(1+$G45)),('Costi Fissi'!BK22+'Costi Fissi'!BJ22+'Costi Fissi'!BI22+'Costi Fissi'!BH22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!BL22*(1+$G45)),IF($H45=60,(('Costi Fissi'!BL22+'Costi Fissi'!BK22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!BL22+'Costi Fissi'!BK22+'Costi Fissi'!BJ22)*(1+$G45)),('Costi Fissi'!BL22+'Costi Fissi'!BK22+'Costi Fissi'!BJ22+'Costi Fissi'!BI22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!BM22*(1+$G45)),IF($H45=60,(('Costi Fissi'!BM22+'Costi Fissi'!BL22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!BM22+'Costi Fissi'!BL22+'Costi Fissi'!BK22)*(1+$G45)),('Costi Fissi'!BM22+'Costi Fissi'!BL22+'Costi Fissi'!BK22+'Costi Fissi'!BJ22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!BN22*(1+$G45)),IF($H45=60,(('Costi Fissi'!BN22+'Costi Fissi'!BM22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!BN22+'Costi Fissi'!BM22+'Costi Fissi'!BL22)*(1+$G45)),('Costi Fissi'!BN22+'Costi Fissi'!BM22+'Costi Fissi'!BL22+'Costi Fissi'!BK22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!BO22*(1+$G45)),IF($H45=60,(('Costi Fissi'!BO22+'Costi Fissi'!BN22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!BO22+'Costi Fissi'!BN22+'Costi Fissi'!BM22)*(1+$G45)),('Costi Fissi'!BO22+'Costi Fissi'!BN22+'Costi Fissi'!BM22+'Costi Fissi'!BL22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!BP22*(1+$G45)),IF($H45=60,(('Costi Fissi'!BP22+'Costi Fissi'!BO22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!BP22+'Costi Fissi'!BO22+'Costi Fissi'!BN22)*(1+$G45)),('Costi Fissi'!BP22+'Costi Fissi'!BO22+'Costi Fissi'!BN22+'Costi Fissi'!BM22)*(1+$G45)))))","v":0},{"$f":"+IF($H45=0,0,IF($I45=30,('Costi Fissi'!BQ22*(1+$G45)),IF($H45=60,(('Costi Fissi'!BQ22+'Costi Fissi'!BP22)*(1+$G45)),IF($H45=90,(('Costi Fissi'!BQ22+'Costi Fissi'!BP22+'Costi Fissi'!BO22)*(1+$G45)),('Costi Fissi'!BQ22+'Costi Fissi'!BP22+'Costi Fissi'!BO22+'Costi Fissi'!BN22)*(1+$G45)))))","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"9) provvigioni",{"$f":"+'Costi Fissi'!H23","v":0.22},{"$f":"+'Costi Fissi'!I23","v":30},{"$f":"+IF($H46=0,0,('Costi Fissi'!J23*(1+'E_Costi Fissi'!G46)))","v":0},{"$f":"+IF($H46=0,0,IF($H46=30,('Costi Fissi'!K23*(1+$G46)),('Costi Fissi'!J23+'Costi Fissi'!K23)*(1+$G46)))","v":0},{"$f":"+IF($H46=0,0,IF($H46=30,('Costi Fissi'!L23*(1+'E_Costi Fissi'!$G46)),IF($H46=60,(('Costi Fissi'!L23+'Costi Fissi'!K23)*(1+'E_Costi Fissi'!$G46)),('Costi Fissi'!L23+'Costi Fissi'!K23+'Costi Fissi'!J23)*(1+'E_Costi Fissi'!$G46))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!M23*(1+$G46)),IF($H46=60,(('Costi Fissi'!M23+'Costi Fissi'!L23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!M23+'Costi Fissi'!L23+'Costi Fissi'!K23)*(1+$G46)),('Costi Fissi'!M23+'Costi Fissi'!L23+'Costi Fissi'!K23+'Costi Fissi'!J23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!N23*(1+$G46)),IF($H46=60,(('Costi Fissi'!N23+'Costi Fissi'!M23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!N23+'Costi Fissi'!M23+'Costi Fissi'!L23)*(1+$G46)),('Costi Fissi'!N23+'Costi Fissi'!M23+'Costi Fissi'!L23+'Costi Fissi'!K23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!O23*(1+$G46)),IF($H46=60,(('Costi Fissi'!O23+'Costi Fissi'!N23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!O23+'Costi Fissi'!N23+'Costi Fissi'!M23)*(1+$G46)),('Costi Fissi'!O23+'Costi Fissi'!N23+'Costi Fissi'!M23+'Costi Fissi'!L23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!P23*(1+$G46)),IF($H46=60,(('Costi Fissi'!P23+'Costi Fissi'!O23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!P23+'Costi Fissi'!O23+'Costi Fissi'!N23)*(1+$G46)),('Costi Fissi'!P23+'Costi Fissi'!O23+'Costi Fissi'!N23+'Costi Fissi'!M23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!Q23*(1+$G46)),IF($H46=60,(('Costi Fissi'!Q23+'Costi Fissi'!P23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!Q23+'Costi Fissi'!P23+'Costi Fissi'!O23)*(1+$G46)),('Costi Fissi'!Q23+'Costi Fissi'!P23+'Costi Fissi'!O23+'Costi Fissi'!N23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!R23*(1+$G46)),IF($H46=60,(('Costi Fissi'!R23+'Costi Fissi'!Q23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!R23+'Costi Fissi'!Q23+'Costi Fissi'!P23)*(1+$G46)),('Costi Fissi'!R23+'Costi Fissi'!Q23+'Costi Fissi'!P23+'Costi Fissi'!O23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!S23*(1+$G46)),IF($H46=60,(('Costi Fissi'!S23+'Costi Fissi'!R23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!S23+'Costi Fissi'!R23+'Costi Fissi'!Q23)*(1+$G46)),('Costi Fissi'!S23+'Costi Fissi'!R23+'Costi Fissi'!Q23+'Costi Fissi'!P23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!T23*(1+$G46)),IF($H46=60,(('Costi Fissi'!T23+'Costi Fissi'!S23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!T23+'Costi Fissi'!S23+'Costi Fissi'!R23)*(1+$G46)),('Costi Fissi'!T23+'Costi Fissi'!S23+'Costi Fissi'!R23+'Costi Fissi'!Q23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!U23*(1+$G46)),IF($H46=60,(('Costi Fissi'!U23+'Costi Fissi'!T23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!U23+'Costi Fissi'!T23+'Costi Fissi'!S23)*(1+$G46)),('Costi Fissi'!U23+'Costi Fissi'!T23+'Costi Fissi'!S23+'Costi Fissi'!R23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!V23*(1+$G46)),IF($H46=60,(('Costi Fissi'!V23+'Costi Fissi'!U23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!V23+'Costi Fissi'!U23+'Costi Fissi'!T23)*(1+$G46)),('Costi Fissi'!V23+'Costi Fissi'!U23+'Costi Fissi'!T23+'Costi Fissi'!S23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!W23*(1+$G46)),IF($H46=60,(('Costi Fissi'!W23+'Costi Fissi'!V23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!W23+'Costi Fissi'!V23+'Costi Fissi'!U23)*(1+$G46)),('Costi Fissi'!W23+'Costi Fissi'!V23+'Costi Fissi'!U23+'Costi Fissi'!T23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!X23*(1+$G46)),IF($H46=60,(('Costi Fissi'!X23+'Costi Fissi'!W23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!X23+'Costi Fissi'!W23+'Costi Fissi'!V23)*(1+$G46)),('Costi Fissi'!X23+'Costi Fissi'!W23+'Costi Fissi'!V23+'Costi Fissi'!U23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!Y23*(1+$G46)),IF($H46=60,(('Costi Fissi'!Y23+'Costi Fissi'!X23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!Y23+'Costi Fissi'!X23+'Costi Fissi'!W23)*(1+$G46)),('Costi Fissi'!Y23+'Costi Fissi'!X23+'Costi Fissi'!W23+'Costi Fissi'!V23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!Z23*(1+$G46)),IF($H46=60,(('Costi Fissi'!Z23+'Costi Fissi'!Y23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!Z23+'Costi Fissi'!Y23+'Costi Fissi'!X23)*(1+$G46)),('Costi Fissi'!Z23+'Costi Fissi'!Y23+'Costi Fissi'!X23+'Costi Fissi'!W23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!AA23*(1+$G46)),IF($H46=60,(('Costi Fissi'!AA23+'Costi Fissi'!Z23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!AA23+'Costi Fissi'!Z23+'Costi Fissi'!Y23)*(1+$G46)),('Costi Fissi'!AA23+'Costi Fissi'!Z23+'Costi Fissi'!Y23+'Costi Fissi'!X23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!AB23*(1+$G46)),IF($H46=60,(('Costi Fissi'!AB23+'Costi Fissi'!AA23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!AB23+'Costi Fissi'!AA23+'Costi Fissi'!Z23)*(1+$G46)),('Costi Fissi'!AB23+'Costi Fissi'!AA23+'Costi Fissi'!Z23+'Costi Fissi'!Y23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!AC23*(1+$G46)),IF($H46=60,(('Costi Fissi'!AC23+'Costi Fissi'!AB23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!AC23+'Costi Fissi'!AB23+'Costi Fissi'!AA23)*(1+$G46)),('Costi Fissi'!AC23+'Costi Fissi'!AB23+'Costi Fissi'!AA23+'Costi Fissi'!Z23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!AD23*(1+$G46)),IF($H46=60,(('Costi Fissi'!AD23+'Costi Fissi'!AC23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!AD23+'Costi Fissi'!AC23+'Costi Fissi'!AB23)*(1+$G46)),('Costi Fissi'!AD23+'Costi Fissi'!AC23+'Costi Fissi'!AB23+'Costi Fissi'!AA23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!AE23*(1+$G46)),IF($H46=60,(('Costi Fissi'!AE23+'Costi Fissi'!AD23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!AE23+'Costi Fissi'!AD23+'Costi Fissi'!AC23)*(1+$G46)),('Costi Fissi'!AE23+'Costi Fissi'!AD23+'Costi Fissi'!AC23+'Costi Fissi'!AB23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!AF23*(1+$G46)),IF($H46=60,(('Costi Fissi'!AF23+'Costi Fissi'!AE23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!AF23+'Costi Fissi'!AE23+'Costi Fissi'!AD23)*(1+$G46)),('Costi Fissi'!AF23+'Costi Fissi'!AE23+'Costi Fissi'!AD23+'Costi Fissi'!AC23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!AG23*(1+$G46)),IF($H46=60,(('Costi Fissi'!AG23+'Costi Fissi'!AF23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!AG23+'Costi Fissi'!AF23+'Costi Fissi'!AE23)*(1+$G46)),('Costi Fissi'!AG23+'Costi Fissi'!AF23+'Costi Fissi'!AE23+'Costi Fissi'!AD23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!AH23*(1+$G46)),IF($H46=60,(('Costi Fissi'!AH23+'Costi Fissi'!AG23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!AH23+'Costi Fissi'!AG23+'Costi Fissi'!AF23)*(1+$G46)),('Costi Fissi'!AH23+'Costi Fissi'!AG23+'Costi Fissi'!AF23+'Costi Fissi'!AE23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!AI23*(1+$G46)),IF($H46=60,(('Costi Fissi'!AI23+'Costi Fissi'!AH23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!AI23+'Costi Fissi'!AH23+'Costi Fissi'!AG23)*(1+$G46)),('Costi Fissi'!AI23+'Costi Fissi'!AH23+'Costi Fissi'!AG23+'Costi Fissi'!AF23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!AJ23*(1+$G46)),IF($H46=60,(('Costi Fissi'!AJ23+'Costi Fissi'!AI23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!AJ23+'Costi Fissi'!AI23+'Costi Fissi'!AH23)*(1+$G46)),('Costi Fissi'!AJ23+'Costi Fissi'!AI23+'Costi Fissi'!AH23+'Costi Fissi'!AG23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!AK23*(1+$G46)),IF($H46=60,(('Costi Fissi'!AK23+'Costi Fissi'!AJ23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!AK23+'Costi Fissi'!AJ23+'Costi Fissi'!AI23)*(1+$G46)),('Costi Fissi'!AK23+'Costi Fissi'!AJ23+'Costi Fissi'!AI23+'Costi Fissi'!AH23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!AL23*(1+$G46)),IF($H46=60,(('Costi Fissi'!AL23+'Costi Fissi'!AK23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!AL23+'Costi Fissi'!AK23+'Costi Fissi'!AJ23)*(1+$G46)),('Costi Fissi'!AL23+'Costi Fissi'!AK23+'Costi Fissi'!AJ23+'Costi Fissi'!AI23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!AM23*(1+$G46)),IF($H46=60,(('Costi Fissi'!AM23+'Costi Fissi'!AL23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!AM23+'Costi Fissi'!AL23+'Costi Fissi'!AK23)*(1+$G46)),('Costi Fissi'!AM23+'Costi Fissi'!AL23+'Costi Fissi'!AK23+'Costi Fissi'!AJ23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!AN23*(1+$G46)),IF($H46=60,(('Costi Fissi'!AN23+'Costi Fissi'!AM23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!AN23+'Costi Fissi'!AM23+'Costi Fissi'!AL23)*(1+$G46)),('Costi Fissi'!AN23+'Costi Fissi'!AM23+'Costi Fissi'!AL23+'Costi Fissi'!AK23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!AO23*(1+$G46)),IF($H46=60,(('Costi Fissi'!AO23+'Costi Fissi'!AN23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!AO23+'Costi Fissi'!AN23+'Costi Fissi'!AM23)*(1+$G46)),('Costi Fissi'!AO23+'Costi Fissi'!AN23+'Costi Fissi'!AM23+'Costi Fissi'!AL23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!AP23*(1+$G46)),IF($H46=60,(('Costi Fissi'!AP23+'Costi Fissi'!AO23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!AP23+'Costi Fissi'!AO23+'Costi Fissi'!AN23)*(1+$G46)),('Costi Fissi'!AP23+'Costi Fissi'!AO23+'Costi Fissi'!AN23+'Costi Fissi'!AM23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!AQ23*(1+$G46)),IF($H46=60,(('Costi Fissi'!AQ23+'Costi Fissi'!AP23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!AQ23+'Costi Fissi'!AP23+'Costi Fissi'!AO23)*(1+$G46)),('Costi Fissi'!AQ23+'Costi Fissi'!AP23+'Costi Fissi'!AO23+'Costi Fissi'!AN23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!AR23*(1+$G46)),IF($H46=60,(('Costi Fissi'!AR23+'Costi Fissi'!AQ23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!AR23+'Costi Fissi'!AQ23+'Costi Fissi'!AP23)*(1+$G46)),('Costi Fissi'!AR23+'Costi Fissi'!AQ23+'Costi Fissi'!AP23+'Costi Fissi'!AO23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!AS23*(1+$G46)),IF($H46=60,(('Costi Fissi'!AS23+'Costi Fissi'!AR23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!AS23+'Costi Fissi'!AR23+'Costi Fissi'!AQ23)*(1+$G46)),('Costi Fissi'!AS23+'Costi Fissi'!AR23+'Costi Fissi'!AQ23+'Costi Fissi'!AP23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!AT23*(1+$G46)),IF($H46=60,(('Costi Fissi'!AT23+'Costi Fissi'!AS23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!AT23+'Costi Fissi'!AS23+'Costi Fissi'!AR23)*(1+$G46)),('Costi Fissi'!AT23+'Costi Fissi'!AS23+'Costi Fissi'!AR23+'Costi Fissi'!AQ23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!AU23*(1+$G46)),IF($H46=60,(('Costi Fissi'!AU23+'Costi Fissi'!AT23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!AU23+'Costi Fissi'!AT23+'Costi Fissi'!AS23)*(1+$G46)),('Costi Fissi'!AU23+'Costi Fissi'!AT23+'Costi Fissi'!AS23+'Costi Fissi'!AR23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!AV23*(1+$G46)),IF($H46=60,(('Costi Fissi'!AV23+'Costi Fissi'!AU23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!AV23+'Costi Fissi'!AU23+'Costi Fissi'!AT23)*(1+$G46)),('Costi Fissi'!AV23+'Costi Fissi'!AU23+'Costi Fissi'!AT23+'Costi Fissi'!AS23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!AW23*(1+$G46)),IF($H46=60,(('Costi Fissi'!AW23+'Costi Fissi'!AV23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!AW23+'Costi Fissi'!AV23+'Costi Fissi'!AU23)*(1+$G46)),('Costi Fissi'!AW23+'Costi Fissi'!AV23+'Costi Fissi'!AU23+'Costi Fissi'!AT23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!AX23*(1+$G46)),IF($H46=60,(('Costi Fissi'!AX23+'Costi Fissi'!AW23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!AX23+'Costi Fissi'!AW23+'Costi Fissi'!AV23)*(1+$G46)),('Costi Fissi'!AX23+'Costi Fissi'!AW23+'Costi Fissi'!AV23+'Costi Fissi'!AU23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!AY23*(1+$G46)),IF($H46=60,(('Costi Fissi'!AY23+'Costi Fissi'!AX23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!AY23+'Costi Fissi'!AX23+'Costi Fissi'!AW23)*(1+$G46)),('Costi Fissi'!AY23+'Costi Fissi'!AX23+'Costi Fissi'!AW23+'Costi Fissi'!AV23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!AZ23*(1+$G46)),IF($H46=60,(('Costi Fissi'!AZ23+'Costi Fissi'!AY23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!AZ23+'Costi Fissi'!AY23+'Costi Fissi'!AX23)*(1+$G46)),('Costi Fissi'!AZ23+'Costi Fissi'!AY23+'Costi Fissi'!AX23+'Costi Fissi'!AW23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!BA23*(1+$G46)),IF($H46=60,(('Costi Fissi'!BA23+'Costi Fissi'!AZ23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!BA23+'Costi Fissi'!AZ23+'Costi Fissi'!AY23)*(1+$G46)),('Costi Fissi'!BA23+'Costi Fissi'!AZ23+'Costi Fissi'!AY23+'Costi Fissi'!AX23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!BB23*(1+$G46)),IF($H46=60,(('Costi Fissi'!BB23+'Costi Fissi'!BA23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!BB23+'Costi Fissi'!BA23+'Costi Fissi'!AZ23)*(1+$G46)),('Costi Fissi'!BB23+'Costi Fissi'!BA23+'Costi Fissi'!AZ23+'Costi Fissi'!AY23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!BC23*(1+$G46)),IF($H46=60,(('Costi Fissi'!BC23+'Costi Fissi'!BB23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!BC23+'Costi Fissi'!BB23+'Costi Fissi'!BA23)*(1+$G46)),('Costi Fissi'!BC23+'Costi Fissi'!BB23+'Costi Fissi'!BA23+'Costi Fissi'!AZ23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!BD23*(1+$G46)),IF($H46=60,(('Costi Fissi'!BD23+'Costi Fissi'!BC23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!BD23+'Costi Fissi'!BC23+'Costi Fissi'!BB23)*(1+$G46)),('Costi Fissi'!BD23+'Costi Fissi'!BC23+'Costi Fissi'!BB23+'Costi Fissi'!BA23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!BE23*(1+$G46)),IF($H46=60,(('Costi Fissi'!BE23+'Costi Fissi'!BD23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!BE23+'Costi Fissi'!BD23+'Costi Fissi'!BC23)*(1+$G46)),('Costi Fissi'!BE23+'Costi Fissi'!BD23+'Costi Fissi'!BC23+'Costi Fissi'!BB23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!BF23*(1+$G46)),IF($H46=60,(('Costi Fissi'!BF23+'Costi Fissi'!BE23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!BF23+'Costi Fissi'!BE23+'Costi Fissi'!BD23)*(1+$G46)),('Costi Fissi'!BF23+'Costi Fissi'!BE23+'Costi Fissi'!BD23+'Costi Fissi'!BC23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!BG23*(1+$G46)),IF($H46=60,(('Costi Fissi'!BG23+'Costi Fissi'!BF23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!BG23+'Costi Fissi'!BF23+'Costi Fissi'!BE23)*(1+$G46)),('Costi Fissi'!BG23+'Costi Fissi'!BF23+'Costi Fissi'!BE23+'Costi Fissi'!BD23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!BH23*(1+$G46)),IF($H46=60,(('Costi Fissi'!BH23+'Costi Fissi'!BG23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!BH23+'Costi Fissi'!BG23+'Costi Fissi'!BF23)*(1+$G46)),('Costi Fissi'!BH23+'Costi Fissi'!BG23+'Costi Fissi'!BF23+'Costi Fissi'!BE23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!BI23*(1+$G46)),IF($H46=60,(('Costi Fissi'!BI23+'Costi Fissi'!BH23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!BI23+'Costi Fissi'!BH23+'Costi Fissi'!BG23)*(1+$G46)),('Costi Fissi'!BI23+'Costi Fissi'!BH23+'Costi Fissi'!BG23+'Costi Fissi'!BF23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!BJ23*(1+$G46)),IF($H46=60,(('Costi Fissi'!BJ23+'Costi Fissi'!BI23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!BJ23+'Costi Fissi'!BI23+'Costi Fissi'!BH23)*(1+$G46)),('Costi Fissi'!BJ23+'Costi Fissi'!BI23+'Costi Fissi'!BH23+'Costi Fissi'!BG23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!BK23*(1+$G46)),IF($H46=60,(('Costi Fissi'!BK23+'Costi Fissi'!BJ23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!BK23+'Costi Fissi'!BJ23+'Costi Fissi'!BI23)*(1+$G46)),('Costi Fissi'!BK23+'Costi Fissi'!BJ23+'Costi Fissi'!BI23+'Costi Fissi'!BH23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!BL23*(1+$G46)),IF($H46=60,(('Costi Fissi'!BL23+'Costi Fissi'!BK23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!BL23+'Costi Fissi'!BK23+'Costi Fissi'!BJ23)*(1+$G46)),('Costi Fissi'!BL23+'Costi Fissi'!BK23+'Costi Fissi'!BJ23+'Costi Fissi'!BI23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!BM23*(1+$G46)),IF($H46=60,(('Costi Fissi'!BM23+'Costi Fissi'!BL23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!BM23+'Costi Fissi'!BL23+'Costi Fissi'!BK23)*(1+$G46)),('Costi Fissi'!BM23+'Costi Fissi'!BL23+'Costi Fissi'!BK23+'Costi Fissi'!BJ23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!BN23*(1+$G46)),IF($H46=60,(('Costi Fissi'!BN23+'Costi Fissi'!BM23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!BN23+'Costi Fissi'!BM23+'Costi Fissi'!BL23)*(1+$G46)),('Costi Fissi'!BN23+'Costi Fissi'!BM23+'Costi Fissi'!BL23+'Costi Fissi'!BK23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!BO23*(1+$G46)),IF($H46=60,(('Costi Fissi'!BO23+'Costi Fissi'!BN23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!BO23+'Costi Fissi'!BN23+'Costi Fissi'!BM23)*(1+$G46)),('Costi Fissi'!BO23+'Costi Fissi'!BN23+'Costi Fissi'!BM23+'Costi Fissi'!BL23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!BP23*(1+$G46)),IF($H46=60,(('Costi Fissi'!BP23+'Costi Fissi'!BO23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!BP23+'Costi Fissi'!BO23+'Costi Fissi'!BN23)*(1+$G46)),('Costi Fissi'!BP23+'Costi Fissi'!BO23+'Costi Fissi'!BN23+'Costi Fissi'!BM23)*(1+$G46)))))","v":0},{"$f":"+IF($H46=0,0,IF($I46=30,('Costi Fissi'!BQ23*(1+$G46)),IF($H46=60,(('Costi Fissi'!BQ23+'Costi Fissi'!BP23)*(1+$G46)),IF($H46=90,(('Costi Fissi'!BQ23+'Costi Fissi'!BP23+'Costi Fissi'!BO23)*(1+$G46)),('Costi Fissi'!BQ23+'Costi Fissi'!BP23+'Costi Fissi'!BO23+'Costi Fissi'!BN23)*(1+$G46)))))","v":0},null,null,{"$f":"+T46","v":0},{"$f":"+AF46","v":0},{"$f":"+AR46","v":0},{"$f":"+BD46","v":0},{"$f":"+BP46","v":0}]
[null,null,null,null,null,"1) canoni per affitto d'azienda",{"$f":"+'Costi Fissi'!H24","v":0.22},{"$f":"+'Costi Fissi'!I24","v":30},{"$f":"+IF($H47=0,0,('Costi Fissi'!J24*(1+'E_Costi Fissi'!G47)))","v":0},{"$f":"+IF($H47=0,0,IF($H47=30,('Costi Fissi'!K24*(1+$G47)),('Costi Fissi'!J24+'Costi Fissi'!K24)*(1+$G47)))","v":0},{"$f":"+IF($H47=0,0,IF($H47=30,('Costi Fissi'!L24*(1+'E_Costi Fissi'!$G47)),IF($H47=60,(('Costi Fissi'!L24+'Costi Fissi'!K24)*(1+'E_Costi Fissi'!$G47)),('Costi Fissi'!L24+'Costi Fissi'!K24+'Costi Fissi'!J24)*(1+'E_Costi Fissi'!$G47))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!M24*(1+$G47)),IF($H47=60,(('Costi Fissi'!M24+'Costi Fissi'!L24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!M24+'Costi Fissi'!L24+'Costi Fissi'!K24)*(1+$G47)),('Costi Fissi'!M24+'Costi Fissi'!L24+'Costi Fissi'!K24+'Costi Fissi'!J24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!N24*(1+$G47)),IF($H47=60,(('Costi Fissi'!N24+'Costi Fissi'!M24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!N24+'Costi Fissi'!M24+'Costi Fissi'!L24)*(1+$G47)),('Costi Fissi'!N24+'Costi Fissi'!M24+'Costi Fissi'!L24+'Costi Fissi'!K24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!O24*(1+$G47)),IF($H47=60,(('Costi Fissi'!O24+'Costi Fissi'!N24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!O24+'Costi Fissi'!N24+'Costi Fissi'!M24)*(1+$G47)),('Costi Fissi'!O24+'Costi Fissi'!N24+'Costi Fissi'!M24+'Costi Fissi'!L24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!P24*(1+$G47)),IF($H47=60,(('Costi Fissi'!P24+'Costi Fissi'!O24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!P24+'Costi Fissi'!O24+'Costi Fissi'!N24)*(1+$G47)),('Costi Fissi'!P24+'Costi Fissi'!O24+'Costi Fissi'!N24+'Costi Fissi'!M24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!Q24*(1+$G47)),IF($H47=60,(('Costi Fissi'!Q24+'Costi Fissi'!P24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!Q24+'Costi Fissi'!P24+'Costi Fissi'!O24)*(1+$G47)),('Costi Fissi'!Q24+'Costi Fissi'!P24+'Costi Fissi'!O24+'Costi Fissi'!N24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!R24*(1+$G47)),IF($H47=60,(('Costi Fissi'!R24+'Costi Fissi'!Q24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!R24+'Costi Fissi'!Q24+'Costi Fissi'!P24)*(1+$G47)),('Costi Fissi'!R24+'Costi Fissi'!Q24+'Costi Fissi'!P24+'Costi Fissi'!O24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!S24*(1+$G47)),IF($H47=60,(('Costi Fissi'!S24+'Costi Fissi'!R24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!S24+'Costi Fissi'!R24+'Costi Fissi'!Q24)*(1+$G47)),('Costi Fissi'!S24+'Costi Fissi'!R24+'Costi Fissi'!Q24+'Costi Fissi'!P24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!T24*(1+$G47)),IF($H47=60,(('Costi Fissi'!T24+'Costi Fissi'!S24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!T24+'Costi Fissi'!S24+'Costi Fissi'!R24)*(1+$G47)),('Costi Fissi'!T24+'Costi Fissi'!S24+'Costi Fissi'!R24+'Costi Fissi'!Q24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!U24*(1+$G47)),IF($H47=60,(('Costi Fissi'!U24+'Costi Fissi'!T24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!U24+'Costi Fissi'!T24+'Costi Fissi'!S24)*(1+$G47)),('Costi Fissi'!U24+'Costi Fissi'!T24+'Costi Fissi'!S24+'Costi Fissi'!R24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!V24*(1+$G47)),IF($H47=60,(('Costi Fissi'!V24+'Costi Fissi'!U24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!V24+'Costi Fissi'!U24+'Costi Fissi'!T24)*(1+$G47)),('Costi Fissi'!V24+'Costi Fissi'!U24+'Costi Fissi'!T24+'Costi Fissi'!S24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!W24*(1+$G47)),IF($H47=60,(('Costi Fissi'!W24+'Costi Fissi'!V24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!W24+'Costi Fissi'!V24+'Costi Fissi'!U24)*(1+$G47)),('Costi Fissi'!W24+'Costi Fissi'!V24+'Costi Fissi'!U24+'Costi Fissi'!T24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!X24*(1+$G47)),IF($H47=60,(('Costi Fissi'!X24+'Costi Fissi'!W24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!X24+'Costi Fissi'!W24+'Costi Fissi'!V24)*(1+$G47)),('Costi Fissi'!X24+'Costi Fissi'!W24+'Costi Fissi'!V24+'Costi Fissi'!U24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!Y24*(1+$G47)),IF($H47=60,(('Costi Fissi'!Y24+'Costi Fissi'!X24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!Y24+'Costi Fissi'!X24+'Costi Fissi'!W24)*(1+$G47)),('Costi Fissi'!Y24+'Costi Fissi'!X24+'Costi Fissi'!W24+'Costi Fissi'!V24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!Z24*(1+$G47)),IF($H47=60,(('Costi Fissi'!Z24+'Costi Fissi'!Y24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!Z24+'Costi Fissi'!Y24+'Costi Fissi'!X24)*(1+$G47)),('Costi Fissi'!Z24+'Costi Fissi'!Y24+'Costi Fissi'!X24+'Costi Fissi'!W24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!AA24*(1+$G47)),IF($H47=60,(('Costi Fissi'!AA24+'Costi Fissi'!Z24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!AA24+'Costi Fissi'!Z24+'Costi Fissi'!Y24)*(1+$G47)),('Costi Fissi'!AA24+'Costi Fissi'!Z24+'Costi Fissi'!Y24+'Costi Fissi'!X24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!AB24*(1+$G47)),IF($H47=60,(('Costi Fissi'!AB24+'Costi Fissi'!AA24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!AB24+'Costi Fissi'!AA24+'Costi Fissi'!Z24)*(1+$G47)),('Costi Fissi'!AB24+'Costi Fissi'!AA24+'Costi Fissi'!Z24+'Costi Fissi'!Y24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!AC24*(1+$G47)),IF($H47=60,(('Costi Fissi'!AC24+'Costi Fissi'!AB24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!AC24+'Costi Fissi'!AB24+'Costi Fissi'!AA24)*(1+$G47)),('Costi Fissi'!AC24+'Costi Fissi'!AB24+'Costi Fissi'!AA24+'Costi Fissi'!Z24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!AD24*(1+$G47)),IF($H47=60,(('Costi Fissi'!AD24+'Costi Fissi'!AC24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!AD24+'Costi Fissi'!AC24+'Costi Fissi'!AB24)*(1+$G47)),('Costi Fissi'!AD24+'Costi Fissi'!AC24+'Costi Fissi'!AB24+'Costi Fissi'!AA24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!AE24*(1+$G47)),IF($H47=60,(('Costi Fissi'!AE24+'Costi Fissi'!AD24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!AE24+'Costi Fissi'!AD24+'Costi Fissi'!AC24)*(1+$G47)),('Costi Fissi'!AE24+'Costi Fissi'!AD24+'Costi Fissi'!AC24+'Costi Fissi'!AB24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!AF24*(1+$G47)),IF($H47=60,(('Costi Fissi'!AF24+'Costi Fissi'!AE24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!AF24+'Costi Fissi'!AE24+'Costi Fissi'!AD24)*(1+$G47)),('Costi Fissi'!AF24+'Costi Fissi'!AE24+'Costi Fissi'!AD24+'Costi Fissi'!AC24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!AG24*(1+$G47)),IF($H47=60,(('Costi Fissi'!AG24+'Costi Fissi'!AF24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!AG24+'Costi Fissi'!AF24+'Costi Fissi'!AE24)*(1+$G47)),('Costi Fissi'!AG24+'Costi Fissi'!AF24+'Costi Fissi'!AE24+'Costi Fissi'!AD24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!AH24*(1+$G47)),IF($H47=60,(('Costi Fissi'!AH24+'Costi Fissi'!AG24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!AH24+'Costi Fissi'!AG24+'Costi Fissi'!AF24)*(1+$G47)),('Costi Fissi'!AH24+'Costi Fissi'!AG24+'Costi Fissi'!AF24+'Costi Fissi'!AE24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!AI24*(1+$G47)),IF($H47=60,(('Costi Fissi'!AI24+'Costi Fissi'!AH24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!AI24+'Costi Fissi'!AH24+'Costi Fissi'!AG24)*(1+$G47)),('Costi Fissi'!AI24+'Costi Fissi'!AH24+'Costi Fissi'!AG24+'Costi Fissi'!AF24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!AJ24*(1+$G47)),IF($H47=60,(('Costi Fissi'!AJ24+'Costi Fissi'!AI24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!AJ24+'Costi Fissi'!AI24+'Costi Fissi'!AH24)*(1+$G47)),('Costi Fissi'!AJ24+'Costi Fissi'!AI24+'Costi Fissi'!AH24+'Costi Fissi'!AG24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!AK24*(1+$G47)),IF($H47=60,(('Costi Fissi'!AK24+'Costi Fissi'!AJ24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!AK24+'Costi Fissi'!AJ24+'Costi Fissi'!AI24)*(1+$G47)),('Costi Fissi'!AK24+'Costi Fissi'!AJ24+'Costi Fissi'!AI24+'Costi Fissi'!AH24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!AL24*(1+$G47)),IF($H47=60,(('Costi Fissi'!AL24+'Costi Fissi'!AK24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!AL24+'Costi Fissi'!AK24+'Costi Fissi'!AJ24)*(1+$G47)),('Costi Fissi'!AL24+'Costi Fissi'!AK24+'Costi Fissi'!AJ24+'Costi Fissi'!AI24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!AM24*(1+$G47)),IF($H47=60,(('Costi Fissi'!AM24+'Costi Fissi'!AL24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!AM24+'Costi Fissi'!AL24+'Costi Fissi'!AK24)*(1+$G47)),('Costi Fissi'!AM24+'Costi Fissi'!AL24+'Costi Fissi'!AK24+'Costi Fissi'!AJ24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!AN24*(1+$G47)),IF($H47=60,(('Costi Fissi'!AN24+'Costi Fissi'!AM24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!AN24+'Costi Fissi'!AM24+'Costi Fissi'!AL24)*(1+$G47)),('Costi Fissi'!AN24+'Costi Fissi'!AM24+'Costi Fissi'!AL24+'Costi Fissi'!AK24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!AO24*(1+$G47)),IF($H47=60,(('Costi Fissi'!AO24+'Costi Fissi'!AN24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!AO24+'Costi Fissi'!AN24+'Costi Fissi'!AM24)*(1+$G47)),('Costi Fissi'!AO24+'Costi Fissi'!AN24+'Costi Fissi'!AM24+'Costi Fissi'!AL24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!AP24*(1+$G47)),IF($H47=60,(('Costi Fissi'!AP24+'Costi Fissi'!AO24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!AP24+'Costi Fissi'!AO24+'Costi Fissi'!AN24)*(1+$G47)),('Costi Fissi'!AP24+'Costi Fissi'!AO24+'Costi Fissi'!AN24+'Costi Fissi'!AM24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!AQ24*(1+$G47)),IF($H47=60,(('Costi Fissi'!AQ24+'Costi Fissi'!AP24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!AQ24+'Costi Fissi'!AP24+'Costi Fissi'!AO24)*(1+$G47)),('Costi Fissi'!AQ24+'Costi Fissi'!AP24+'Costi Fissi'!AO24+'Costi Fissi'!AN24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!AR24*(1+$G47)),IF($H47=60,(('Costi Fissi'!AR24+'Costi Fissi'!AQ24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!AR24+'Costi Fissi'!AQ24+'Costi Fissi'!AP24)*(1+$G47)),('Costi Fissi'!AR24+'Costi Fissi'!AQ24+'Costi Fissi'!AP24+'Costi Fissi'!AO24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!AS24*(1+$G47)),IF($H47=60,(('Costi Fissi'!AS24+'Costi Fissi'!AR24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!AS24+'Costi Fissi'!AR24+'Costi Fissi'!AQ24)*(1+$G47)),('Costi Fissi'!AS24+'Costi Fissi'!AR24+'Costi Fissi'!AQ24+'Costi Fissi'!AP24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!AT24*(1+$G47)),IF($H47=60,(('Costi Fissi'!AT24+'Costi Fissi'!AS24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!AT24+'Costi Fissi'!AS24+'Costi Fissi'!AR24)*(1+$G47)),('Costi Fissi'!AT24+'Costi Fissi'!AS24+'Costi Fissi'!AR24+'Costi Fissi'!AQ24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!AU24*(1+$G47)),IF($H47=60,(('Costi Fissi'!AU24+'Costi Fissi'!AT24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!AU24+'Costi Fissi'!AT24+'Costi Fissi'!AS24)*(1+$G47)),('Costi Fissi'!AU24+'Costi Fissi'!AT24+'Costi Fissi'!AS24+'Costi Fissi'!AR24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!AV24*(1+$G47)),IF($H47=60,(('Costi Fissi'!AV24+'Costi Fissi'!AU24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!AV24+'Costi Fissi'!AU24+'Costi Fissi'!AT24)*(1+$G47)),('Costi Fissi'!AV24+'Costi Fissi'!AU24+'Costi Fissi'!AT24+'Costi Fissi'!AS24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!AW24*(1+$G47)),IF($H47=60,(('Costi Fissi'!AW24+'Costi Fissi'!AV24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!AW24+'Costi Fissi'!AV24+'Costi Fissi'!AU24)*(1+$G47)),('Costi Fissi'!AW24+'Costi Fissi'!AV24+'Costi Fissi'!AU24+'Costi Fissi'!AT24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!AX24*(1+$G47)),IF($H47=60,(('Costi Fissi'!AX24+'Costi Fissi'!AW24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!AX24+'Costi Fissi'!AW24+'Costi Fissi'!AV24)*(1+$G47)),('Costi Fissi'!AX24+'Costi Fissi'!AW24+'Costi Fissi'!AV24+'Costi Fissi'!AU24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!AY24*(1+$G47)),IF($H47=60,(('Costi Fissi'!AY24+'Costi Fissi'!AX24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!AY24+'Costi Fissi'!AX24+'Costi Fissi'!AW24)*(1+$G47)),('Costi Fissi'!AY24+'Costi Fissi'!AX24+'Costi Fissi'!AW24+'Costi Fissi'!AV24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!AZ24*(1+$G47)),IF($H47=60,(('Costi Fissi'!AZ24+'Costi Fissi'!AY24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!AZ24+'Costi Fissi'!AY24+'Costi Fissi'!AX24)*(1+$G47)),('Costi Fissi'!AZ24+'Costi Fissi'!AY24+'Costi Fissi'!AX24+'Costi Fissi'!AW24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!BA24*(1+$G47)),IF($H47=60,(('Costi Fissi'!BA24+'Costi Fissi'!AZ24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!BA24+'Costi Fissi'!AZ24+'Costi Fissi'!AY24)*(1+$G47)),('Costi Fissi'!BA24+'Costi Fissi'!AZ24+'Costi Fissi'!AY24+'Costi Fissi'!AX24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!BB24*(1+$G47)),IF($H47=60,(('Costi Fissi'!BB24+'Costi Fissi'!BA24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!BB24+'Costi Fissi'!BA24+'Costi Fissi'!AZ24)*(1+$G47)),('Costi Fissi'!BB24+'Costi Fissi'!BA24+'Costi Fissi'!AZ24+'Costi Fissi'!AY24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!BC24*(1+$G47)),IF($H47=60,(('Costi Fissi'!BC24+'Costi Fissi'!BB24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!BC24+'Costi Fissi'!BB24+'Costi Fissi'!BA24)*(1+$G47)),('Costi Fissi'!BC24+'Costi Fissi'!BB24+'Costi Fissi'!BA24+'Costi Fissi'!AZ24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!BD24*(1+$G47)),IF($H47=60,(('Costi Fissi'!BD24+'Costi Fissi'!BC24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!BD24+'Costi Fissi'!BC24+'Costi Fissi'!BB24)*(1+$G47)),('Costi Fissi'!BD24+'Costi Fissi'!BC24+'Costi Fissi'!BB24+'Costi Fissi'!BA24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!BE24*(1+$G47)),IF($H47=60,(('Costi Fissi'!BE24+'Costi Fissi'!BD24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!BE24+'Costi Fissi'!BD24+'Costi Fissi'!BC24)*(1+$G47)),('Costi Fissi'!BE24+'Costi Fissi'!BD24+'Costi Fissi'!BC24+'Costi Fissi'!BB24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!BF24*(1+$G47)),IF($H47=60,(('Costi Fissi'!BF24+'Costi Fissi'!BE24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!BF24+'Costi Fissi'!BE24+'Costi Fissi'!BD24)*(1+$G47)),('Costi Fissi'!BF24+'Costi Fissi'!BE24+'Costi Fissi'!BD24+'Costi Fissi'!BC24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!BG24*(1+$G47)),IF($H47=60,(('Costi Fissi'!BG24+'Costi Fissi'!BF24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!BG24+'Costi Fissi'!BF24+'Costi Fissi'!BE24)*(1+$G47)),('Costi Fissi'!BG24+'Costi Fissi'!BF24+'Costi Fissi'!BE24+'Costi Fissi'!BD24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!BH24*(1+$G47)),IF($H47=60,(('Costi Fissi'!BH24+'Costi Fissi'!BG24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!BH24+'Costi Fissi'!BG24+'Costi Fissi'!BF24)*(1+$G47)),('Costi Fissi'!BH24+'Costi Fissi'!BG24+'Costi Fissi'!BF24+'Costi Fissi'!BE24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!BI24*(1+$G47)),IF($H47=60,(('Costi Fissi'!BI24+'Costi Fissi'!BH24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!BI24+'Costi Fissi'!BH24+'Costi Fissi'!BG24)*(1+$G47)),('Costi Fissi'!BI24+'Costi Fissi'!BH24+'Costi Fissi'!BG24+'Costi Fissi'!BF24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!BJ24*(1+$G47)),IF($H47=60,(('Costi Fissi'!BJ24+'Costi Fissi'!BI24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!BJ24+'Costi Fissi'!BI24+'Costi Fissi'!BH24)*(1+$G47)),('Costi Fissi'!BJ24+'Costi Fissi'!BI24+'Costi Fissi'!BH24+'Costi Fissi'!BG24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!BK24*(1+$G47)),IF($H47=60,(('Costi Fissi'!BK24+'Costi Fissi'!BJ24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!BK24+'Costi Fissi'!BJ24+'Costi Fissi'!BI24)*(1+$G47)),('Costi Fissi'!BK24+'Costi Fissi'!BJ24+'Costi Fissi'!BI24+'Costi Fissi'!BH24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!BL24*(1+$G47)),IF($H47=60,(('Costi Fissi'!BL24+'Costi Fissi'!BK24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!BL24+'Costi Fissi'!BK24+'Costi Fissi'!BJ24)*(1+$G47)),('Costi Fissi'!BL24+'Costi Fissi'!BK24+'Costi Fissi'!BJ24+'Costi Fissi'!BI24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!BM24*(1+$G47)),IF($H47=60,(('Costi Fissi'!BM24+'Costi Fissi'!BL24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!BM24+'Costi Fissi'!BL24+'Costi Fissi'!BK24)*(1+$G47)),('Costi Fissi'!BM24+'Costi Fissi'!BL24+'Costi Fissi'!BK24+'Costi Fissi'!BJ24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!BN24*(1+$G47)),IF($H47=60,(('Costi Fissi'!BN24+'Costi Fissi'!BM24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!BN24+'Costi Fissi'!BM24+'Costi Fissi'!BL24)*(1+$G47)),('Costi Fissi'!BN24+'Costi Fissi'!BM24+'Costi Fissi'!BL24+'Costi Fissi'!BK24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!BO24*(1+$G47)),IF($H47=60,(('Costi Fissi'!BO24+'Costi Fissi'!BN24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!BO24+'Costi Fissi'!BN24+'Costi Fissi'!BM24)*(1+$G47)),('Costi Fissi'!BO24+'Costi Fissi'!BN24+'Costi Fissi'!BM24+'Costi Fissi'!BL24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!BP24*(1+$G47)),IF($H47=60,(('Costi Fissi'!BP24+'Costi Fissi'!BO24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!BP24+'Costi Fissi'!BO24+'Costi Fissi'!BN24)*(1+$G47)),('Costi Fissi'!BP24+'Costi Fissi'!BO24+'Costi Fissi'!BN24+'Costi Fissi'!BM24)*(1+$G47)))))","v":0},{"$f":"+IF($H47=0,0,IF($I47=30,('Costi Fissi'!BQ24*(1+$G47)),IF($H47=60,(('Costi Fissi'!BQ24+'Costi Fissi'!BP24)*(1+$G47)),IF($H47=90,(('Costi Fissi'!BQ24+'Costi Fissi'!BP24+'Costi Fissi'!BO24)*(1+$G47)),('Costi Fissi'!BQ24+'Costi Fissi'!BP24+'Costi Fissi'!BO24+'Costi Fissi'!BN24)*(1+$G47)))))","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"3) spese di trasporto",{"$f":"+'Costi Fissi'!H25","v":0.22},{"$f":"+'Costi Fissi'!I25","v":30},{"$f":"+IF($H48=0,0,('Costi Fissi'!J25*(1+'E_Costi Fissi'!G48)))","v":0},{"$f":"+IF($H48=0,0,IF($H48=30,('Costi Fissi'!K25*(1+$G48)),('Costi Fissi'!J25+'Costi Fissi'!K25)*(1+$G48)))","v":0},{"$f":"+IF($H48=0,0,IF($H48=30,('Costi Fissi'!L25*(1+'E_Costi Fissi'!$G48)),IF($H48=60,(('Costi Fissi'!L25+'Costi Fissi'!K25)*(1+'E_Costi Fissi'!$G48)),('Costi Fissi'!L25+'Costi Fissi'!K25+'Costi Fissi'!J25)*(1+'E_Costi Fissi'!$G48))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!M25*(1+$G48)),IF($H48=60,(('Costi Fissi'!M25+'Costi Fissi'!L25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!M25+'Costi Fissi'!L25+'Costi Fissi'!K25)*(1+$G48)),('Costi Fissi'!M25+'Costi Fissi'!L25+'Costi Fissi'!K25+'Costi Fissi'!J25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!N25*(1+$G48)),IF($H48=60,(('Costi Fissi'!N25+'Costi Fissi'!M25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!N25+'Costi Fissi'!M25+'Costi Fissi'!L25)*(1+$G48)),('Costi Fissi'!N25+'Costi Fissi'!M25+'Costi Fissi'!L25+'Costi Fissi'!K25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!O25*(1+$G48)),IF($H48=60,(('Costi Fissi'!O25+'Costi Fissi'!N25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!O25+'Costi Fissi'!N25+'Costi Fissi'!M25)*(1+$G48)),('Costi Fissi'!O25+'Costi Fissi'!N25+'Costi Fissi'!M25+'Costi Fissi'!L25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!P25*(1+$G48)),IF($H48=60,(('Costi Fissi'!P25+'Costi Fissi'!O25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!P25+'Costi Fissi'!O25+'Costi Fissi'!N25)*(1+$G48)),('Costi Fissi'!P25+'Costi Fissi'!O25+'Costi Fissi'!N25+'Costi Fissi'!M25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!Q25*(1+$G48)),IF($H48=60,(('Costi Fissi'!Q25+'Costi Fissi'!P25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!Q25+'Costi Fissi'!P25+'Costi Fissi'!O25)*(1+$G48)),('Costi Fissi'!Q25+'Costi Fissi'!P25+'Costi Fissi'!O25+'Costi Fissi'!N25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!R25*(1+$G48)),IF($H48=60,(('Costi Fissi'!R25+'Costi Fissi'!Q25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!R25+'Costi Fissi'!Q25+'Costi Fissi'!P25)*(1+$G48)),('Costi Fissi'!R25+'Costi Fissi'!Q25+'Costi Fissi'!P25+'Costi Fissi'!O25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!S25*(1+$G48)),IF($H48=60,(('Costi Fissi'!S25+'Costi Fissi'!R25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!S25+'Costi Fissi'!R25+'Costi Fissi'!Q25)*(1+$G48)),('Costi Fissi'!S25+'Costi Fissi'!R25+'Costi Fissi'!Q25+'Costi Fissi'!P25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!T25*(1+$G48)),IF($H48=60,(('Costi Fissi'!T25+'Costi Fissi'!S25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!T25+'Costi Fissi'!S25+'Costi Fissi'!R25)*(1+$G48)),('Costi Fissi'!T25+'Costi Fissi'!S25+'Costi Fissi'!R25+'Costi Fissi'!Q25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!U25*(1+$G48)),IF($H48=60,(('Costi Fissi'!U25+'Costi Fissi'!T25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!U25+'Costi Fissi'!T25+'Costi Fissi'!S25)*(1+$G48)),('Costi Fissi'!U25+'Costi Fissi'!T25+'Costi Fissi'!S25+'Costi Fissi'!R25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!V25*(1+$G48)),IF($H48=60,(('Costi Fissi'!V25+'Costi Fissi'!U25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!V25+'Costi Fissi'!U25+'Costi Fissi'!T25)*(1+$G48)),('Costi Fissi'!V25+'Costi Fissi'!U25+'Costi Fissi'!T25+'Costi Fissi'!S25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!W25*(1+$G48)),IF($H48=60,(('Costi Fissi'!W25+'Costi Fissi'!V25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!W25+'Costi Fissi'!V25+'Costi Fissi'!U25)*(1+$G48)),('Costi Fissi'!W25+'Costi Fissi'!V25+'Costi Fissi'!U25+'Costi Fissi'!T25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!X25*(1+$G48)),IF($H48=60,(('Costi Fissi'!X25+'Costi Fissi'!W25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!X25+'Costi Fissi'!W25+'Costi Fissi'!V25)*(1+$G48)),('Costi Fissi'!X25+'Costi Fissi'!W25+'Costi Fissi'!V25+'Costi Fissi'!U25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!Y25*(1+$G48)),IF($H48=60,(('Costi Fissi'!Y25+'Costi Fissi'!X25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!Y25+'Costi Fissi'!X25+'Costi Fissi'!W25)*(1+$G48)),('Costi Fissi'!Y25+'Costi Fissi'!X25+'Costi Fissi'!W25+'Costi Fissi'!V25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!Z25*(1+$G48)),IF($H48=60,(('Costi Fissi'!Z25+'Costi Fissi'!Y25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!Z25+'Costi Fissi'!Y25+'Costi Fissi'!X25)*(1+$G48)),('Costi Fissi'!Z25+'Costi Fissi'!Y25+'Costi Fissi'!X25+'Costi Fissi'!W25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!AA25*(1+$G48)),IF($H48=60,(('Costi Fissi'!AA25+'Costi Fissi'!Z25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!AA25+'Costi Fissi'!Z25+'Costi Fissi'!Y25)*(1+$G48)),('Costi Fissi'!AA25+'Costi Fissi'!Z25+'Costi Fissi'!Y25+'Costi Fissi'!X25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!AB25*(1+$G48)),IF($H48=60,(('Costi Fissi'!AB25+'Costi Fissi'!AA25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!AB25+'Costi Fissi'!AA25+'Costi Fissi'!Z25)*(1+$G48)),('Costi Fissi'!AB25+'Costi Fissi'!AA25+'Costi Fissi'!Z25+'Costi Fissi'!Y25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!AC25*(1+$G48)),IF($H48=60,(('Costi Fissi'!AC25+'Costi Fissi'!AB25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!AC25+'Costi Fissi'!AB25+'Costi Fissi'!AA25)*(1+$G48)),('Costi Fissi'!AC25+'Costi Fissi'!AB25+'Costi Fissi'!AA25+'Costi Fissi'!Z25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!AD25*(1+$G48)),IF($H48=60,(('Costi Fissi'!AD25+'Costi Fissi'!AC25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!AD25+'Costi Fissi'!AC25+'Costi Fissi'!AB25)*(1+$G48)),('Costi Fissi'!AD25+'Costi Fissi'!AC25+'Costi Fissi'!AB25+'Costi Fissi'!AA25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!AE25*(1+$G48)),IF($H48=60,(('Costi Fissi'!AE25+'Costi Fissi'!AD25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!AE25+'Costi Fissi'!AD25+'Costi Fissi'!AC25)*(1+$G48)),('Costi Fissi'!AE25+'Costi Fissi'!AD25+'Costi Fissi'!AC25+'Costi Fissi'!AB25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!AF25*(1+$G48)),IF($H48=60,(('Costi Fissi'!AF25+'Costi Fissi'!AE25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!AF25+'Costi Fissi'!AE25+'Costi Fissi'!AD25)*(1+$G48)),('Costi Fissi'!AF25+'Costi Fissi'!AE25+'Costi Fissi'!AD25+'Costi Fissi'!AC25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!AG25*(1+$G48)),IF($H48=60,(('Costi Fissi'!AG25+'Costi Fissi'!AF25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!AG25+'Costi Fissi'!AF25+'Costi Fissi'!AE25)*(1+$G48)),('Costi Fissi'!AG25+'Costi Fissi'!AF25+'Costi Fissi'!AE25+'Costi Fissi'!AD25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!AH25*(1+$G48)),IF($H48=60,(('Costi Fissi'!AH25+'Costi Fissi'!AG25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!AH25+'Costi Fissi'!AG25+'Costi Fissi'!AF25)*(1+$G48)),('Costi Fissi'!AH25+'Costi Fissi'!AG25+'Costi Fissi'!AF25+'Costi Fissi'!AE25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!AI25*(1+$G48)),IF($H48=60,(('Costi Fissi'!AI25+'Costi Fissi'!AH25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!AI25+'Costi Fissi'!AH25+'Costi Fissi'!AG25)*(1+$G48)),('Costi Fissi'!AI25+'Costi Fissi'!AH25+'Costi Fissi'!AG25+'Costi Fissi'!AF25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!AJ25*(1+$G48)),IF($H48=60,(('Costi Fissi'!AJ25+'Costi Fissi'!AI25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!AJ25+'Costi Fissi'!AI25+'Costi Fissi'!AH25)*(1+$G48)),('Costi Fissi'!AJ25+'Costi Fissi'!AI25+'Costi Fissi'!AH25+'Costi Fissi'!AG25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!AK25*(1+$G48)),IF($H48=60,(('Costi Fissi'!AK25+'Costi Fissi'!AJ25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!AK25+'Costi Fissi'!AJ25+'Costi Fissi'!AI25)*(1+$G48)),('Costi Fissi'!AK25+'Costi Fissi'!AJ25+'Costi Fissi'!AI25+'Costi Fissi'!AH25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!AL25*(1+$G48)),IF($H48=60,(('Costi Fissi'!AL25+'Costi Fissi'!AK25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!AL25+'Costi Fissi'!AK25+'Costi Fissi'!AJ25)*(1+$G48)),('Costi Fissi'!AL25+'Costi Fissi'!AK25+'Costi Fissi'!AJ25+'Costi Fissi'!AI25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!AM25*(1+$G48)),IF($H48=60,(('Costi Fissi'!AM25+'Costi Fissi'!AL25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!AM25+'Costi Fissi'!AL25+'Costi Fissi'!AK25)*(1+$G48)),('Costi Fissi'!AM25+'Costi Fissi'!AL25+'Costi Fissi'!AK25+'Costi Fissi'!AJ25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!AN25*(1+$G48)),IF($H48=60,(('Costi Fissi'!AN25+'Costi Fissi'!AM25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!AN25+'Costi Fissi'!AM25+'Costi Fissi'!AL25)*(1+$G48)),('Costi Fissi'!AN25+'Costi Fissi'!AM25+'Costi Fissi'!AL25+'Costi Fissi'!AK25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!AO25*(1+$G48)),IF($H48=60,(('Costi Fissi'!AO25+'Costi Fissi'!AN25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!AO25+'Costi Fissi'!AN25+'Costi Fissi'!AM25)*(1+$G48)),('Costi Fissi'!AO25+'Costi Fissi'!AN25+'Costi Fissi'!AM25+'Costi Fissi'!AL25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!AP25*(1+$G48)),IF($H48=60,(('Costi Fissi'!AP25+'Costi Fissi'!AO25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!AP25+'Costi Fissi'!AO25+'Costi Fissi'!AN25)*(1+$G48)),('Costi Fissi'!AP25+'Costi Fissi'!AO25+'Costi Fissi'!AN25+'Costi Fissi'!AM25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!AQ25*(1+$G48)),IF($H48=60,(('Costi Fissi'!AQ25+'Costi Fissi'!AP25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!AQ25+'Costi Fissi'!AP25+'Costi Fissi'!AO25)*(1+$G48)),('Costi Fissi'!AQ25+'Costi Fissi'!AP25+'Costi Fissi'!AO25+'Costi Fissi'!AN25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!AR25*(1+$G48)),IF($H48=60,(('Costi Fissi'!AR25+'Costi Fissi'!AQ25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!AR25+'Costi Fissi'!AQ25+'Costi Fissi'!AP25)*(1+$G48)),('Costi Fissi'!AR25+'Costi Fissi'!AQ25+'Costi Fissi'!AP25+'Costi Fissi'!AO25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!AS25*(1+$G48)),IF($H48=60,(('Costi Fissi'!AS25+'Costi Fissi'!AR25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!AS25+'Costi Fissi'!AR25+'Costi Fissi'!AQ25)*(1+$G48)),('Costi Fissi'!AS25+'Costi Fissi'!AR25+'Costi Fissi'!AQ25+'Costi Fissi'!AP25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!AT25*(1+$G48)),IF($H48=60,(('Costi Fissi'!AT25+'Costi Fissi'!AS25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!AT25+'Costi Fissi'!AS25+'Costi Fissi'!AR25)*(1+$G48)),('Costi Fissi'!AT25+'Costi Fissi'!AS25+'Costi Fissi'!AR25+'Costi Fissi'!AQ25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!AU25*(1+$G48)),IF($H48=60,(('Costi Fissi'!AU25+'Costi Fissi'!AT25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!AU25+'Costi Fissi'!AT25+'Costi Fissi'!AS25)*(1+$G48)),('Costi Fissi'!AU25+'Costi Fissi'!AT25+'Costi Fissi'!AS25+'Costi Fissi'!AR25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!AV25*(1+$G48)),IF($H48=60,(('Costi Fissi'!AV25+'Costi Fissi'!AU25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!AV25+'Costi Fissi'!AU25+'Costi Fissi'!AT25)*(1+$G48)),('Costi Fissi'!AV25+'Costi Fissi'!AU25+'Costi Fissi'!AT25+'Costi Fissi'!AS25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!AW25*(1+$G48)),IF($H48=60,(('Costi Fissi'!AW25+'Costi Fissi'!AV25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!AW25+'Costi Fissi'!AV25+'Costi Fissi'!AU25)*(1+$G48)),('Costi Fissi'!AW25+'Costi Fissi'!AV25+'Costi Fissi'!AU25+'Costi Fissi'!AT25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!AX25*(1+$G48)),IF($H48=60,(('Costi Fissi'!AX25+'Costi Fissi'!AW25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!AX25+'Costi Fissi'!AW25+'Costi Fissi'!AV25)*(1+$G48)),('Costi Fissi'!AX25+'Costi Fissi'!AW25+'Costi Fissi'!AV25+'Costi Fissi'!AU25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!AY25*(1+$G48)),IF($H48=60,(('Costi Fissi'!AY25+'Costi Fissi'!AX25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!AY25+'Costi Fissi'!AX25+'Costi Fissi'!AW25)*(1+$G48)),('Costi Fissi'!AY25+'Costi Fissi'!AX25+'Costi Fissi'!AW25+'Costi Fissi'!AV25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!AZ25*(1+$G48)),IF($H48=60,(('Costi Fissi'!AZ25+'Costi Fissi'!AY25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!AZ25+'Costi Fissi'!AY25+'Costi Fissi'!AX25)*(1+$G48)),('Costi Fissi'!AZ25+'Costi Fissi'!AY25+'Costi Fissi'!AX25+'Costi Fissi'!AW25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!BA25*(1+$G48)),IF($H48=60,(('Costi Fissi'!BA25+'Costi Fissi'!AZ25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!BA25+'Costi Fissi'!AZ25+'Costi Fissi'!AY25)*(1+$G48)),('Costi Fissi'!BA25+'Costi Fissi'!AZ25+'Costi Fissi'!AY25+'Costi Fissi'!AX25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!BB25*(1+$G48)),IF($H48=60,(('Costi Fissi'!BB25+'Costi Fissi'!BA25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!BB25+'Costi Fissi'!BA25+'Costi Fissi'!AZ25)*(1+$G48)),('Costi Fissi'!BB25+'Costi Fissi'!BA25+'Costi Fissi'!AZ25+'Costi Fissi'!AY25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!BC25*(1+$G48)),IF($H48=60,(('Costi Fissi'!BC25+'Costi Fissi'!BB25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!BC25+'Costi Fissi'!BB25+'Costi Fissi'!BA25)*(1+$G48)),('Costi Fissi'!BC25+'Costi Fissi'!BB25+'Costi Fissi'!BA25+'Costi Fissi'!AZ25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!BD25*(1+$G48)),IF($H48=60,(('Costi Fissi'!BD25+'Costi Fissi'!BC25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!BD25+'Costi Fissi'!BC25+'Costi Fissi'!BB25)*(1+$G48)),('Costi Fissi'!BD25+'Costi Fissi'!BC25+'Costi Fissi'!BB25+'Costi Fissi'!BA25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!BE25*(1+$G48)),IF($H48=60,(('Costi Fissi'!BE25+'Costi Fissi'!BD25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!BE25+'Costi Fissi'!BD25+'Costi Fissi'!BC25)*(1+$G48)),('Costi Fissi'!BE25+'Costi Fissi'!BD25+'Costi Fissi'!BC25+'Costi Fissi'!BB25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!BF25*(1+$G48)),IF($H48=60,(('Costi Fissi'!BF25+'Costi Fissi'!BE25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!BF25+'Costi Fissi'!BE25+'Costi Fissi'!BD25)*(1+$G48)),('Costi Fissi'!BF25+'Costi Fissi'!BE25+'Costi Fissi'!BD25+'Costi Fissi'!BC25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!BG25*(1+$G48)),IF($H48=60,(('Costi Fissi'!BG25+'Costi Fissi'!BF25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!BG25+'Costi Fissi'!BF25+'Costi Fissi'!BE25)*(1+$G48)),('Costi Fissi'!BG25+'Costi Fissi'!BF25+'Costi Fissi'!BE25+'Costi Fissi'!BD25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!BH25*(1+$G48)),IF($H48=60,(('Costi Fissi'!BH25+'Costi Fissi'!BG25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!BH25+'Costi Fissi'!BG25+'Costi Fissi'!BF25)*(1+$G48)),('Costi Fissi'!BH25+'Costi Fissi'!BG25+'Costi Fissi'!BF25+'Costi Fissi'!BE25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!BI25*(1+$G48)),IF($H48=60,(('Costi Fissi'!BI25+'Costi Fissi'!BH25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!BI25+'Costi Fissi'!BH25+'Costi Fissi'!BG25)*(1+$G48)),('Costi Fissi'!BI25+'Costi Fissi'!BH25+'Costi Fissi'!BG25+'Costi Fissi'!BF25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!BJ25*(1+$G48)),IF($H48=60,(('Costi Fissi'!BJ25+'Costi Fissi'!BI25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!BJ25+'Costi Fissi'!BI25+'Costi Fissi'!BH25)*(1+$G48)),('Costi Fissi'!BJ25+'Costi Fissi'!BI25+'Costi Fissi'!BH25+'Costi Fissi'!BG25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!BK25*(1+$G48)),IF($H48=60,(('Costi Fissi'!BK25+'Costi Fissi'!BJ25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!BK25+'Costi Fissi'!BJ25+'Costi Fissi'!BI25)*(1+$G48)),('Costi Fissi'!BK25+'Costi Fissi'!BJ25+'Costi Fissi'!BI25+'Costi Fissi'!BH25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!BL25*(1+$G48)),IF($H48=60,(('Costi Fissi'!BL25+'Costi Fissi'!BK25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!BL25+'Costi Fissi'!BK25+'Costi Fissi'!BJ25)*(1+$G48)),('Costi Fissi'!BL25+'Costi Fissi'!BK25+'Costi Fissi'!BJ25+'Costi Fissi'!BI25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!BM25*(1+$G48)),IF($H48=60,(('Costi Fissi'!BM25+'Costi Fissi'!BL25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!BM25+'Costi Fissi'!BL25+'Costi Fissi'!BK25)*(1+$G48)),('Costi Fissi'!BM25+'Costi Fissi'!BL25+'Costi Fissi'!BK25+'Costi Fissi'!BJ25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!BN25*(1+$G48)),IF($H48=60,(('Costi Fissi'!BN25+'Costi Fissi'!BM25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!BN25+'Costi Fissi'!BM25+'Costi Fissi'!BL25)*(1+$G48)),('Costi Fissi'!BN25+'Costi Fissi'!BM25+'Costi Fissi'!BL25+'Costi Fissi'!BK25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!BO25*(1+$G48)),IF($H48=60,(('Costi Fissi'!BO25+'Costi Fissi'!BN25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!BO25+'Costi Fissi'!BN25+'Costi Fissi'!BM25)*(1+$G48)),('Costi Fissi'!BO25+'Costi Fissi'!BN25+'Costi Fissi'!BM25+'Costi Fissi'!BL25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!BP25*(1+$G48)),IF($H48=60,(('Costi Fissi'!BP25+'Costi Fissi'!BO25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!BP25+'Costi Fissi'!BO25+'Costi Fissi'!BN25)*(1+$G48)),('Costi Fissi'!BP25+'Costi Fissi'!BO25+'Costi Fissi'!BN25+'Costi Fissi'!BM25)*(1+$G48)))))","v":0},{"$f":"+IF($H48=0,0,IF($I48=30,('Costi Fissi'!BQ25*(1+$G48)),IF($H48=60,(('Costi Fissi'!BQ25+'Costi Fissi'!BP25)*(1+$G48)),IF($H48=90,(('Costi Fissi'!BQ25+'Costi Fissi'!BP25+'Costi Fissi'!BO25)*(1+$G48)),('Costi Fissi'!BQ25+'Costi Fissi'!BP25+'Costi Fissi'!BO25+'Costi Fissi'!BN25)*(1+$G48)))))","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"4) spese varie",{"$f":"+'Costi Fissi'!H26","v":0.22},{"$f":"+'Costi Fissi'!I26","v":30},{"$f":"+IF($H49=0,0,('Costi Fissi'!J26*(1+'E_Costi Fissi'!G49)))","v":0},{"$f":"+IF($H49=0,0,IF($H49=30,('Costi Fissi'!K26*(1+$G49)),('Costi Fissi'!J26+'Costi Fissi'!K26)*(1+$G49)))","v":0},{"$f":"+IF($H49=0,0,IF($H49=30,('Costi Fissi'!L26*(1+'E_Costi Fissi'!$G49)),IF($H49=60,(('Costi Fissi'!L26+'Costi Fissi'!K26)*(1+'E_Costi Fissi'!$G49)),('Costi Fissi'!L26+'Costi Fissi'!K26+'Costi Fissi'!J26)*(1+'E_Costi Fissi'!$G49))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!M26*(1+$G49)),IF($H49=60,(('Costi Fissi'!M26+'Costi Fissi'!L26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!M26+'Costi Fissi'!L26+'Costi Fissi'!K26)*(1+$G49)),('Costi Fissi'!M26+'Costi Fissi'!L26+'Costi Fissi'!K26+'Costi Fissi'!J26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!N26*(1+$G49)),IF($H49=60,(('Costi Fissi'!N26+'Costi Fissi'!M26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!N26+'Costi Fissi'!M26+'Costi Fissi'!L26)*(1+$G49)),('Costi Fissi'!N26+'Costi Fissi'!M26+'Costi Fissi'!L26+'Costi Fissi'!K26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!O26*(1+$G49)),IF($H49=60,(('Costi Fissi'!O26+'Costi Fissi'!N26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!O26+'Costi Fissi'!N26+'Costi Fissi'!M26)*(1+$G49)),('Costi Fissi'!O26+'Costi Fissi'!N26+'Costi Fissi'!M26+'Costi Fissi'!L26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!P26*(1+$G49)),IF($H49=60,(('Costi Fissi'!P26+'Costi Fissi'!O26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!P26+'Costi Fissi'!O26+'Costi Fissi'!N26)*(1+$G49)),('Costi Fissi'!P26+'Costi Fissi'!O26+'Costi Fissi'!N26+'Costi Fissi'!M26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!Q26*(1+$G49)),IF($H49=60,(('Costi Fissi'!Q26+'Costi Fissi'!P26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!Q26+'Costi Fissi'!P26+'Costi Fissi'!O26)*(1+$G49)),('Costi Fissi'!Q26+'Costi Fissi'!P26+'Costi Fissi'!O26+'Costi Fissi'!N26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!R26*(1+$G49)),IF($H49=60,(('Costi Fissi'!R26+'Costi Fissi'!Q26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!R26+'Costi Fissi'!Q26+'Costi Fissi'!P26)*(1+$G49)),('Costi Fissi'!R26+'Costi Fissi'!Q26+'Costi Fissi'!P26+'Costi Fissi'!O26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!S26*(1+$G49)),IF($H49=60,(('Costi Fissi'!S26+'Costi Fissi'!R26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!S26+'Costi Fissi'!R26+'Costi Fissi'!Q26)*(1+$G49)),('Costi Fissi'!S26+'Costi Fissi'!R26+'Costi Fissi'!Q26+'Costi Fissi'!P26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!T26*(1+$G49)),IF($H49=60,(('Costi Fissi'!T26+'Costi Fissi'!S26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!T26+'Costi Fissi'!S26+'Costi Fissi'!R26)*(1+$G49)),('Costi Fissi'!T26+'Costi Fissi'!S26+'Costi Fissi'!R26+'Costi Fissi'!Q26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!U26*(1+$G49)),IF($H49=60,(('Costi Fissi'!U26+'Costi Fissi'!T26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!U26+'Costi Fissi'!T26+'Costi Fissi'!S26)*(1+$G49)),('Costi Fissi'!U26+'Costi Fissi'!T26+'Costi Fissi'!S26+'Costi Fissi'!R26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!V26*(1+$G49)),IF($H49=60,(('Costi Fissi'!V26+'Costi Fissi'!U26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!V26+'Costi Fissi'!U26+'Costi Fissi'!T26)*(1+$G49)),('Costi Fissi'!V26+'Costi Fissi'!U26+'Costi Fissi'!T26+'Costi Fissi'!S26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!W26*(1+$G49)),IF($H49=60,(('Costi Fissi'!W26+'Costi Fissi'!V26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!W26+'Costi Fissi'!V26+'Costi Fissi'!U26)*(1+$G49)),('Costi Fissi'!W26+'Costi Fissi'!V26+'Costi Fissi'!U26+'Costi Fissi'!T26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!X26*(1+$G49)),IF($H49=60,(('Costi Fissi'!X26+'Costi Fissi'!W26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!X26+'Costi Fissi'!W26+'Costi Fissi'!V26)*(1+$G49)),('Costi Fissi'!X26+'Costi Fissi'!W26+'Costi Fissi'!V26+'Costi Fissi'!U26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!Y26*(1+$G49)),IF($H49=60,(('Costi Fissi'!Y26+'Costi Fissi'!X26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!Y26+'Costi Fissi'!X26+'Costi Fissi'!W26)*(1+$G49)),('Costi Fissi'!Y26+'Costi Fissi'!X26+'Costi Fissi'!W26+'Costi Fissi'!V26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!Z26*(1+$G49)),IF($H49=60,(('Costi Fissi'!Z26+'Costi Fissi'!Y26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!Z26+'Costi Fissi'!Y26+'Costi Fissi'!X26)*(1+$G49)),('Costi Fissi'!Z26+'Costi Fissi'!Y26+'Costi Fissi'!X26+'Costi Fissi'!W26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!AA26*(1+$G49)),IF($H49=60,(('Costi Fissi'!AA26+'Costi Fissi'!Z26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!AA26+'Costi Fissi'!Z26+'Costi Fissi'!Y26)*(1+$G49)),('Costi Fissi'!AA26+'Costi Fissi'!Z26+'Costi Fissi'!Y26+'Costi Fissi'!X26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!AB26*(1+$G49)),IF($H49=60,(('Costi Fissi'!AB26+'Costi Fissi'!AA26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!AB26+'Costi Fissi'!AA26+'Costi Fissi'!Z26)*(1+$G49)),('Costi Fissi'!AB26+'Costi Fissi'!AA26+'Costi Fissi'!Z26+'Costi Fissi'!Y26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!AC26*(1+$G49)),IF($H49=60,(('Costi Fissi'!AC26+'Costi Fissi'!AB26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!AC26+'Costi Fissi'!AB26+'Costi Fissi'!AA26)*(1+$G49)),('Costi Fissi'!AC26+'Costi Fissi'!AB26+'Costi Fissi'!AA26+'Costi Fissi'!Z26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!AD26*(1+$G49)),IF($H49=60,(('Costi Fissi'!AD26+'Costi Fissi'!AC26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!AD26+'Costi Fissi'!AC26+'Costi Fissi'!AB26)*(1+$G49)),('Costi Fissi'!AD26+'Costi Fissi'!AC26+'Costi Fissi'!AB26+'Costi Fissi'!AA26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!AE26*(1+$G49)),IF($H49=60,(('Costi Fissi'!AE26+'Costi Fissi'!AD26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!AE26+'Costi Fissi'!AD26+'Costi Fissi'!AC26)*(1+$G49)),('Costi Fissi'!AE26+'Costi Fissi'!AD26+'Costi Fissi'!AC26+'Costi Fissi'!AB26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!AF26*(1+$G49)),IF($H49=60,(('Costi Fissi'!AF26+'Costi Fissi'!AE26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!AF26+'Costi Fissi'!AE26+'Costi Fissi'!AD26)*(1+$G49)),('Costi Fissi'!AF26+'Costi Fissi'!AE26+'Costi Fissi'!AD26+'Costi Fissi'!AC26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!AG26*(1+$G49)),IF($H49=60,(('Costi Fissi'!AG26+'Costi Fissi'!AF26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!AG26+'Costi Fissi'!AF26+'Costi Fissi'!AE26)*(1+$G49)),('Costi Fissi'!AG26+'Costi Fissi'!AF26+'Costi Fissi'!AE26+'Costi Fissi'!AD26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!AH26*(1+$G49)),IF($H49=60,(('Costi Fissi'!AH26+'Costi Fissi'!AG26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!AH26+'Costi Fissi'!AG26+'Costi Fissi'!AF26)*(1+$G49)),('Costi Fissi'!AH26+'Costi Fissi'!AG26+'Costi Fissi'!AF26+'Costi Fissi'!AE26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!AI26*(1+$G49)),IF($H49=60,(('Costi Fissi'!AI26+'Costi Fissi'!AH26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!AI26+'Costi Fissi'!AH26+'Costi Fissi'!AG26)*(1+$G49)),('Costi Fissi'!AI26+'Costi Fissi'!AH26+'Costi Fissi'!AG26+'Costi Fissi'!AF26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!AJ26*(1+$G49)),IF($H49=60,(('Costi Fissi'!AJ26+'Costi Fissi'!AI26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!AJ26+'Costi Fissi'!AI26+'Costi Fissi'!AH26)*(1+$G49)),('Costi Fissi'!AJ26+'Costi Fissi'!AI26+'Costi Fissi'!AH26+'Costi Fissi'!AG26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!AK26*(1+$G49)),IF($H49=60,(('Costi Fissi'!AK26+'Costi Fissi'!AJ26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!AK26+'Costi Fissi'!AJ26+'Costi Fissi'!AI26)*(1+$G49)),('Costi Fissi'!AK26+'Costi Fissi'!AJ26+'Costi Fissi'!AI26+'Costi Fissi'!AH26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!AL26*(1+$G49)),IF($H49=60,(('Costi Fissi'!AL26+'Costi Fissi'!AK26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!AL26+'Costi Fissi'!AK26+'Costi Fissi'!AJ26)*(1+$G49)),('Costi Fissi'!AL26+'Costi Fissi'!AK26+'Costi Fissi'!AJ26+'Costi Fissi'!AI26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!AM26*(1+$G49)),IF($H49=60,(('Costi Fissi'!AM26+'Costi Fissi'!AL26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!AM26+'Costi Fissi'!AL26+'Costi Fissi'!AK26)*(1+$G49)),('Costi Fissi'!AM26+'Costi Fissi'!AL26+'Costi Fissi'!AK26+'Costi Fissi'!AJ26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!AN26*(1+$G49)),IF($H49=60,(('Costi Fissi'!AN26+'Costi Fissi'!AM26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!AN26+'Costi Fissi'!AM26+'Costi Fissi'!AL26)*(1+$G49)),('Costi Fissi'!AN26+'Costi Fissi'!AM26+'Costi Fissi'!AL26+'Costi Fissi'!AK26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!AO26*(1+$G49)),IF($H49=60,(('Costi Fissi'!AO26+'Costi Fissi'!AN26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!AO26+'Costi Fissi'!AN26+'Costi Fissi'!AM26)*(1+$G49)),('Costi Fissi'!AO26+'Costi Fissi'!AN26+'Costi Fissi'!AM26+'Costi Fissi'!AL26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!AP26*(1+$G49)),IF($H49=60,(('Costi Fissi'!AP26+'Costi Fissi'!AO26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!AP26+'Costi Fissi'!AO26+'Costi Fissi'!AN26)*(1+$G49)),('Costi Fissi'!AP26+'Costi Fissi'!AO26+'Costi Fissi'!AN26+'Costi Fissi'!AM26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!AQ26*(1+$G49)),IF($H49=60,(('Costi Fissi'!AQ26+'Costi Fissi'!AP26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!AQ26+'Costi Fissi'!AP26+'Costi Fissi'!AO26)*(1+$G49)),('Costi Fissi'!AQ26+'Costi Fissi'!AP26+'Costi Fissi'!AO26+'Costi Fissi'!AN26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!AR26*(1+$G49)),IF($H49=60,(('Costi Fissi'!AR26+'Costi Fissi'!AQ26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!AR26+'Costi Fissi'!AQ26+'Costi Fissi'!AP26)*(1+$G49)),('Costi Fissi'!AR26+'Costi Fissi'!AQ26+'Costi Fissi'!AP26+'Costi Fissi'!AO26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!AS26*(1+$G49)),IF($H49=60,(('Costi Fissi'!AS26+'Costi Fissi'!AR26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!AS26+'Costi Fissi'!AR26+'Costi Fissi'!AQ26)*(1+$G49)),('Costi Fissi'!AS26+'Costi Fissi'!AR26+'Costi Fissi'!AQ26+'Costi Fissi'!AP26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!AT26*(1+$G49)),IF($H49=60,(('Costi Fissi'!AT26+'Costi Fissi'!AS26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!AT26+'Costi Fissi'!AS26+'Costi Fissi'!AR26)*(1+$G49)),('Costi Fissi'!AT26+'Costi Fissi'!AS26+'Costi Fissi'!AR26+'Costi Fissi'!AQ26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!AU26*(1+$G49)),IF($H49=60,(('Costi Fissi'!AU26+'Costi Fissi'!AT26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!AU26+'Costi Fissi'!AT26+'Costi Fissi'!AS26)*(1+$G49)),('Costi Fissi'!AU26+'Costi Fissi'!AT26+'Costi Fissi'!AS26+'Costi Fissi'!AR26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!AV26*(1+$G49)),IF($H49=60,(('Costi Fissi'!AV26+'Costi Fissi'!AU26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!AV26+'Costi Fissi'!AU26+'Costi Fissi'!AT26)*(1+$G49)),('Costi Fissi'!AV26+'Costi Fissi'!AU26+'Costi Fissi'!AT26+'Costi Fissi'!AS26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!AW26*(1+$G49)),IF($H49=60,(('Costi Fissi'!AW26+'Costi Fissi'!AV26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!AW26+'Costi Fissi'!AV26+'Costi Fissi'!AU26)*(1+$G49)),('Costi Fissi'!AW26+'Costi Fissi'!AV26+'Costi Fissi'!AU26+'Costi Fissi'!AT26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!AX26*(1+$G49)),IF($H49=60,(('Costi Fissi'!AX26+'Costi Fissi'!AW26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!AX26+'Costi Fissi'!AW26+'Costi Fissi'!AV26)*(1+$G49)),('Costi Fissi'!AX26+'Costi Fissi'!AW26+'Costi Fissi'!AV26+'Costi Fissi'!AU26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!AY26*(1+$G49)),IF($H49=60,(('Costi Fissi'!AY26+'Costi Fissi'!AX26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!AY26+'Costi Fissi'!AX26+'Costi Fissi'!AW26)*(1+$G49)),('Costi Fissi'!AY26+'Costi Fissi'!AX26+'Costi Fissi'!AW26+'Costi Fissi'!AV26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!AZ26*(1+$G49)),IF($H49=60,(('Costi Fissi'!AZ26+'Costi Fissi'!AY26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!AZ26+'Costi Fissi'!AY26+'Costi Fissi'!AX26)*(1+$G49)),('Costi Fissi'!AZ26+'Costi Fissi'!AY26+'Costi Fissi'!AX26+'Costi Fissi'!AW26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!BA26*(1+$G49)),IF($H49=60,(('Costi Fissi'!BA26+'Costi Fissi'!AZ26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!BA26+'Costi Fissi'!AZ26+'Costi Fissi'!AY26)*(1+$G49)),('Costi Fissi'!BA26+'Costi Fissi'!AZ26+'Costi Fissi'!AY26+'Costi Fissi'!AX26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!BB26*(1+$G49)),IF($H49=60,(('Costi Fissi'!BB26+'Costi Fissi'!BA26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!BB26+'Costi Fissi'!BA26+'Costi Fissi'!AZ26)*(1+$G49)),('Costi Fissi'!BB26+'Costi Fissi'!BA26+'Costi Fissi'!AZ26+'Costi Fissi'!AY26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!BC26*(1+$G49)),IF($H49=60,(('Costi Fissi'!BC26+'Costi Fissi'!BB26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!BC26+'Costi Fissi'!BB26+'Costi Fissi'!BA26)*(1+$G49)),('Costi Fissi'!BC26+'Costi Fissi'!BB26+'Costi Fissi'!BA26+'Costi Fissi'!AZ26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!BD26*(1+$G49)),IF($H49=60,(('Costi Fissi'!BD26+'Costi Fissi'!BC26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!BD26+'Costi Fissi'!BC26+'Costi Fissi'!BB26)*(1+$G49)),('Costi Fissi'!BD26+'Costi Fissi'!BC26+'Costi Fissi'!BB26+'Costi Fissi'!BA26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!BE26*(1+$G49)),IF($H49=60,(('Costi Fissi'!BE26+'Costi Fissi'!BD26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!BE26+'Costi Fissi'!BD26+'Costi Fissi'!BC26)*(1+$G49)),('Costi Fissi'!BE26+'Costi Fissi'!BD26+'Costi Fissi'!BC26+'Costi Fissi'!BB26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!BF26*(1+$G49)),IF($H49=60,(('Costi Fissi'!BF26+'Costi Fissi'!BE26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!BF26+'Costi Fissi'!BE26+'Costi Fissi'!BD26)*(1+$G49)),('Costi Fissi'!BF26+'Costi Fissi'!BE26+'Costi Fissi'!BD26+'Costi Fissi'!BC26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!BG26*(1+$G49)),IF($H49=60,(('Costi Fissi'!BG26+'Costi Fissi'!BF26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!BG26+'Costi Fissi'!BF26+'Costi Fissi'!BE26)*(1+$G49)),('Costi Fissi'!BG26+'Costi Fissi'!BF26+'Costi Fissi'!BE26+'Costi Fissi'!BD26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!BH26*(1+$G49)),IF($H49=60,(('Costi Fissi'!BH26+'Costi Fissi'!BG26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!BH26+'Costi Fissi'!BG26+'Costi Fissi'!BF26)*(1+$G49)),('Costi Fissi'!BH26+'Costi Fissi'!BG26+'Costi Fissi'!BF26+'Costi Fissi'!BE26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!BI26*(1+$G49)),IF($H49=60,(('Costi Fissi'!BI26+'Costi Fissi'!BH26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!BI26+'Costi Fissi'!BH26+'Costi Fissi'!BG26)*(1+$G49)),('Costi Fissi'!BI26+'Costi Fissi'!BH26+'Costi Fissi'!BG26+'Costi Fissi'!BF26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!BJ26*(1+$G49)),IF($H49=60,(('Costi Fissi'!BJ26+'Costi Fissi'!BI26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!BJ26+'Costi Fissi'!BI26+'Costi Fissi'!BH26)*(1+$G49)),('Costi Fissi'!BJ26+'Costi Fissi'!BI26+'Costi Fissi'!BH26+'Costi Fissi'!BG26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!BK26*(1+$G49)),IF($H49=60,(('Costi Fissi'!BK26+'Costi Fissi'!BJ26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!BK26+'Costi Fissi'!BJ26+'Costi Fissi'!BI26)*(1+$G49)),('Costi Fissi'!BK26+'Costi Fissi'!BJ26+'Costi Fissi'!BI26+'Costi Fissi'!BH26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!BL26*(1+$G49)),IF($H49=60,(('Costi Fissi'!BL26+'Costi Fissi'!BK26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!BL26+'Costi Fissi'!BK26+'Costi Fissi'!BJ26)*(1+$G49)),('Costi Fissi'!BL26+'Costi Fissi'!BK26+'Costi Fissi'!BJ26+'Costi Fissi'!BI26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!BM26*(1+$G49)),IF($H49=60,(('Costi Fissi'!BM26+'Costi Fissi'!BL26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!BM26+'Costi Fissi'!BL26+'Costi Fissi'!BK26)*(1+$G49)),('Costi Fissi'!BM26+'Costi Fissi'!BL26+'Costi Fissi'!BK26+'Costi Fissi'!BJ26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!BN26*(1+$G49)),IF($H49=60,(('Costi Fissi'!BN26+'Costi Fissi'!BM26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!BN26+'Costi Fissi'!BM26+'Costi Fissi'!BL26)*(1+$G49)),('Costi Fissi'!BN26+'Costi Fissi'!BM26+'Costi Fissi'!BL26+'Costi Fissi'!BK26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!BO26*(1+$G49)),IF($H49=60,(('Costi Fissi'!BO26+'Costi Fissi'!BN26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!BO26+'Costi Fissi'!BN26+'Costi Fissi'!BM26)*(1+$G49)),('Costi Fissi'!BO26+'Costi Fissi'!BN26+'Costi Fissi'!BM26+'Costi Fissi'!BL26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!BP26*(1+$G49)),IF($H49=60,(('Costi Fissi'!BP26+'Costi Fissi'!BO26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!BP26+'Costi Fissi'!BO26+'Costi Fissi'!BN26)*(1+$G49)),('Costi Fissi'!BP26+'Costi Fissi'!BO26+'Costi Fissi'!BN26+'Costi Fissi'!BM26)*(1+$G49)))))","v":0},{"$f":"+IF($H49=0,0,IF($I49=30,('Costi Fissi'!BQ26*(1+$G49)),IF($H49=60,(('Costi Fissi'!BQ26+'Costi Fissi'!BP26)*(1+$G49)),IF($H49=90,(('Costi Fissi'!BQ26+'Costi Fissi'!BP26+'Costi Fissi'!BO26)*(1+$G49)),('Costi Fissi'!BQ26+'Costi Fissi'!BP26+'Costi Fissi'!BO26+'Costi Fissi'!BN26)*(1+$G49)))))","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"5) royalties",{"$f":"+'Costi Fissi'!H27","v":0.22},{"$f":"+'Costi Fissi'!I27","v":30},{"$f":"+IF($H50=0,0,('Costi Fissi'!J27*(1+'E_Costi Fissi'!G50)))","v":0},{"$f":"+IF($H50=0,0,IF($H50=30,('Costi Fissi'!K27*(1+$G50)),('Costi Fissi'!J27+'Costi Fissi'!K27)*(1+$G50)))","v":0},{"$f":"+IF($H50=0,0,IF($H50=30,('Costi Fissi'!L27*(1+'E_Costi Fissi'!$G50)),IF($H50=60,(('Costi Fissi'!L27+'Costi Fissi'!K27)*(1+'E_Costi Fissi'!$G50)),('Costi Fissi'!L27+'Costi Fissi'!K27+'Costi Fissi'!J27)*(1+'E_Costi Fissi'!$G50))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!M27*(1+$G50)),IF($H50=60,(('Costi Fissi'!M27+'Costi Fissi'!L27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!M27+'Costi Fissi'!L27+'Costi Fissi'!K27)*(1+$G50)),('Costi Fissi'!M27+'Costi Fissi'!L27+'Costi Fissi'!K27+'Costi Fissi'!J27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!N27*(1+$G50)),IF($H50=60,(('Costi Fissi'!N27+'Costi Fissi'!M27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!N27+'Costi Fissi'!M27+'Costi Fissi'!L27)*(1+$G50)),('Costi Fissi'!N27+'Costi Fissi'!M27+'Costi Fissi'!L27+'Costi Fissi'!K27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!O27*(1+$G50)),IF($H50=60,(('Costi Fissi'!O27+'Costi Fissi'!N27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!O27+'Costi Fissi'!N27+'Costi Fissi'!M27)*(1+$G50)),('Costi Fissi'!O27+'Costi Fissi'!N27+'Costi Fissi'!M27+'Costi Fissi'!L27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!P27*(1+$G50)),IF($H50=60,(('Costi Fissi'!P27+'Costi Fissi'!O27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!P27+'Costi Fissi'!O27+'Costi Fissi'!N27)*(1+$G50)),('Costi Fissi'!P27+'Costi Fissi'!O27+'Costi Fissi'!N27+'Costi Fissi'!M27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!Q27*(1+$G50)),IF($H50=60,(('Costi Fissi'!Q27+'Costi Fissi'!P27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!Q27+'Costi Fissi'!P27+'Costi Fissi'!O27)*(1+$G50)),('Costi Fissi'!Q27+'Costi Fissi'!P27+'Costi Fissi'!O27+'Costi Fissi'!N27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!R27*(1+$G50)),IF($H50=60,(('Costi Fissi'!R27+'Costi Fissi'!Q27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!R27+'Costi Fissi'!Q27+'Costi Fissi'!P27)*(1+$G50)),('Costi Fissi'!R27+'Costi Fissi'!Q27+'Costi Fissi'!P27+'Costi Fissi'!O27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!S27*(1+$G50)),IF($H50=60,(('Costi Fissi'!S27+'Costi Fissi'!R27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!S27+'Costi Fissi'!R27+'Costi Fissi'!Q27)*(1+$G50)),('Costi Fissi'!S27+'Costi Fissi'!R27+'Costi Fissi'!Q27+'Costi Fissi'!P27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!T27*(1+$G50)),IF($H50=60,(('Costi Fissi'!T27+'Costi Fissi'!S27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!T27+'Costi Fissi'!S27+'Costi Fissi'!R27)*(1+$G50)),('Costi Fissi'!T27+'Costi Fissi'!S27+'Costi Fissi'!R27+'Costi Fissi'!Q27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!U27*(1+$G50)),IF($H50=60,(('Costi Fissi'!U27+'Costi Fissi'!T27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!U27+'Costi Fissi'!T27+'Costi Fissi'!S27)*(1+$G50)),('Costi Fissi'!U27+'Costi Fissi'!T27+'Costi Fissi'!S27+'Costi Fissi'!R27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!V27*(1+$G50)),IF($H50=60,(('Costi Fissi'!V27+'Costi Fissi'!U27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!V27+'Costi Fissi'!U27+'Costi Fissi'!T27)*(1+$G50)),('Costi Fissi'!V27+'Costi Fissi'!U27+'Costi Fissi'!T27+'Costi Fissi'!S27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!W27*(1+$G50)),IF($H50=60,(('Costi Fissi'!W27+'Costi Fissi'!V27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!W27+'Costi Fissi'!V27+'Costi Fissi'!U27)*(1+$G50)),('Costi Fissi'!W27+'Costi Fissi'!V27+'Costi Fissi'!U27+'Costi Fissi'!T27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!X27*(1+$G50)),IF($H50=60,(('Costi Fissi'!X27+'Costi Fissi'!W27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!X27+'Costi Fissi'!W27+'Costi Fissi'!V27)*(1+$G50)),('Costi Fissi'!X27+'Costi Fissi'!W27+'Costi Fissi'!V27+'Costi Fissi'!U27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!Y27*(1+$G50)),IF($H50=60,(('Costi Fissi'!Y27+'Costi Fissi'!X27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!Y27+'Costi Fissi'!X27+'Costi Fissi'!W27)*(1+$G50)),('Costi Fissi'!Y27+'Costi Fissi'!X27+'Costi Fissi'!W27+'Costi Fissi'!V27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!Z27*(1+$G50)),IF($H50=60,(('Costi Fissi'!Z27+'Costi Fissi'!Y27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!Z27+'Costi Fissi'!Y27+'Costi Fissi'!X27)*(1+$G50)),('Costi Fissi'!Z27+'Costi Fissi'!Y27+'Costi Fissi'!X27+'Costi Fissi'!W27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!AA27*(1+$G50)),IF($H50=60,(('Costi Fissi'!AA27+'Costi Fissi'!Z27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!AA27+'Costi Fissi'!Z27+'Costi Fissi'!Y27)*(1+$G50)),('Costi Fissi'!AA27+'Costi Fissi'!Z27+'Costi Fissi'!Y27+'Costi Fissi'!X27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!AB27*(1+$G50)),IF($H50=60,(('Costi Fissi'!AB27+'Costi Fissi'!AA27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!AB27+'Costi Fissi'!AA27+'Costi Fissi'!Z27)*(1+$G50)),('Costi Fissi'!AB27+'Costi Fissi'!AA27+'Costi Fissi'!Z27+'Costi Fissi'!Y27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!AC27*(1+$G50)),IF($H50=60,(('Costi Fissi'!AC27+'Costi Fissi'!AB27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!AC27+'Costi Fissi'!AB27+'Costi Fissi'!AA27)*(1+$G50)),('Costi Fissi'!AC27+'Costi Fissi'!AB27+'Costi Fissi'!AA27+'Costi Fissi'!Z27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!AD27*(1+$G50)),IF($H50=60,(('Costi Fissi'!AD27+'Costi Fissi'!AC27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!AD27+'Costi Fissi'!AC27+'Costi Fissi'!AB27)*(1+$G50)),('Costi Fissi'!AD27+'Costi Fissi'!AC27+'Costi Fissi'!AB27+'Costi Fissi'!AA27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!AE27*(1+$G50)),IF($H50=60,(('Costi Fissi'!AE27+'Costi Fissi'!AD27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!AE27+'Costi Fissi'!AD27+'Costi Fissi'!AC27)*(1+$G50)),('Costi Fissi'!AE27+'Costi Fissi'!AD27+'Costi Fissi'!AC27+'Costi Fissi'!AB27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!AF27*(1+$G50)),IF($H50=60,(('Costi Fissi'!AF27+'Costi Fissi'!AE27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!AF27+'Costi Fissi'!AE27+'Costi Fissi'!AD27)*(1+$G50)),('Costi Fissi'!AF27+'Costi Fissi'!AE27+'Costi Fissi'!AD27+'Costi Fissi'!AC27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!AG27*(1+$G50)),IF($H50=60,(('Costi Fissi'!AG27+'Costi Fissi'!AF27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!AG27+'Costi Fissi'!AF27+'Costi Fissi'!AE27)*(1+$G50)),('Costi Fissi'!AG27+'Costi Fissi'!AF27+'Costi Fissi'!AE27+'Costi Fissi'!AD27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!AH27*(1+$G50)),IF($H50=60,(('Costi Fissi'!AH27+'Costi Fissi'!AG27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!AH27+'Costi Fissi'!AG27+'Costi Fissi'!AF27)*(1+$G50)),('Costi Fissi'!AH27+'Costi Fissi'!AG27+'Costi Fissi'!AF27+'Costi Fissi'!AE27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!AI27*(1+$G50)),IF($H50=60,(('Costi Fissi'!AI27+'Costi Fissi'!AH27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!AI27+'Costi Fissi'!AH27+'Costi Fissi'!AG27)*(1+$G50)),('Costi Fissi'!AI27+'Costi Fissi'!AH27+'Costi Fissi'!AG27+'Costi Fissi'!AF27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!AJ27*(1+$G50)),IF($H50=60,(('Costi Fissi'!AJ27+'Costi Fissi'!AI27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!AJ27+'Costi Fissi'!AI27+'Costi Fissi'!AH27)*(1+$G50)),('Costi Fissi'!AJ27+'Costi Fissi'!AI27+'Costi Fissi'!AH27+'Costi Fissi'!AG27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!AK27*(1+$G50)),IF($H50=60,(('Costi Fissi'!AK27+'Costi Fissi'!AJ27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!AK27+'Costi Fissi'!AJ27+'Costi Fissi'!AI27)*(1+$G50)),('Costi Fissi'!AK27+'Costi Fissi'!AJ27+'Costi Fissi'!AI27+'Costi Fissi'!AH27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!AL27*(1+$G50)),IF($H50=60,(('Costi Fissi'!AL27+'Costi Fissi'!AK27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!AL27+'Costi Fissi'!AK27+'Costi Fissi'!AJ27)*(1+$G50)),('Costi Fissi'!AL27+'Costi Fissi'!AK27+'Costi Fissi'!AJ27+'Costi Fissi'!AI27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!AM27*(1+$G50)),IF($H50=60,(('Costi Fissi'!AM27+'Costi Fissi'!AL27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!AM27+'Costi Fissi'!AL27+'Costi Fissi'!AK27)*(1+$G50)),('Costi Fissi'!AM27+'Costi Fissi'!AL27+'Costi Fissi'!AK27+'Costi Fissi'!AJ27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!AN27*(1+$G50)),IF($H50=60,(('Costi Fissi'!AN27+'Costi Fissi'!AM27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!AN27+'Costi Fissi'!AM27+'Costi Fissi'!AL27)*(1+$G50)),('Costi Fissi'!AN27+'Costi Fissi'!AM27+'Costi Fissi'!AL27+'Costi Fissi'!AK27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!AO27*(1+$G50)),IF($H50=60,(('Costi Fissi'!AO27+'Costi Fissi'!AN27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!AO27+'Costi Fissi'!AN27+'Costi Fissi'!AM27)*(1+$G50)),('Costi Fissi'!AO27+'Costi Fissi'!AN27+'Costi Fissi'!AM27+'Costi Fissi'!AL27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!AP27*(1+$G50)),IF($H50=60,(('Costi Fissi'!AP27+'Costi Fissi'!AO27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!AP27+'Costi Fissi'!AO27+'Costi Fissi'!AN27)*(1+$G50)),('Costi Fissi'!AP27+'Costi Fissi'!AO27+'Costi Fissi'!AN27+'Costi Fissi'!AM27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!AQ27*(1+$G50)),IF($H50=60,(('Costi Fissi'!AQ27+'Costi Fissi'!AP27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!AQ27+'Costi Fissi'!AP27+'Costi Fissi'!AO27)*(1+$G50)),('Costi Fissi'!AQ27+'Costi Fissi'!AP27+'Costi Fissi'!AO27+'Costi Fissi'!AN27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!AR27*(1+$G50)),IF($H50=60,(('Costi Fissi'!AR27+'Costi Fissi'!AQ27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!AR27+'Costi Fissi'!AQ27+'Costi Fissi'!AP27)*(1+$G50)),('Costi Fissi'!AR27+'Costi Fissi'!AQ27+'Costi Fissi'!AP27+'Costi Fissi'!AO27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!AS27*(1+$G50)),IF($H50=60,(('Costi Fissi'!AS27+'Costi Fissi'!AR27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!AS27+'Costi Fissi'!AR27+'Costi Fissi'!AQ27)*(1+$G50)),('Costi Fissi'!AS27+'Costi Fissi'!AR27+'Costi Fissi'!AQ27+'Costi Fissi'!AP27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!AT27*(1+$G50)),IF($H50=60,(('Costi Fissi'!AT27+'Costi Fissi'!AS27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!AT27+'Costi Fissi'!AS27+'Costi Fissi'!AR27)*(1+$G50)),('Costi Fissi'!AT27+'Costi Fissi'!AS27+'Costi Fissi'!AR27+'Costi Fissi'!AQ27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!AU27*(1+$G50)),IF($H50=60,(('Costi Fissi'!AU27+'Costi Fissi'!AT27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!AU27+'Costi Fissi'!AT27+'Costi Fissi'!AS27)*(1+$G50)),('Costi Fissi'!AU27+'Costi Fissi'!AT27+'Costi Fissi'!AS27+'Costi Fissi'!AR27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!AV27*(1+$G50)),IF($H50=60,(('Costi Fissi'!AV27+'Costi Fissi'!AU27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!AV27+'Costi Fissi'!AU27+'Costi Fissi'!AT27)*(1+$G50)),('Costi Fissi'!AV27+'Costi Fissi'!AU27+'Costi Fissi'!AT27+'Costi Fissi'!AS27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!AW27*(1+$G50)),IF($H50=60,(('Costi Fissi'!AW27+'Costi Fissi'!AV27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!AW27+'Costi Fissi'!AV27+'Costi Fissi'!AU27)*(1+$G50)),('Costi Fissi'!AW27+'Costi Fissi'!AV27+'Costi Fissi'!AU27+'Costi Fissi'!AT27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!AX27*(1+$G50)),IF($H50=60,(('Costi Fissi'!AX27+'Costi Fissi'!AW27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!AX27+'Costi Fissi'!AW27+'Costi Fissi'!AV27)*(1+$G50)),('Costi Fissi'!AX27+'Costi Fissi'!AW27+'Costi Fissi'!AV27+'Costi Fissi'!AU27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!AY27*(1+$G50)),IF($H50=60,(('Costi Fissi'!AY27+'Costi Fissi'!AX27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!AY27+'Costi Fissi'!AX27+'Costi Fissi'!AW27)*(1+$G50)),('Costi Fissi'!AY27+'Costi Fissi'!AX27+'Costi Fissi'!AW27+'Costi Fissi'!AV27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!AZ27*(1+$G50)),IF($H50=60,(('Costi Fissi'!AZ27+'Costi Fissi'!AY27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!AZ27+'Costi Fissi'!AY27+'Costi Fissi'!AX27)*(1+$G50)),('Costi Fissi'!AZ27+'Costi Fissi'!AY27+'Costi Fissi'!AX27+'Costi Fissi'!AW27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!BA27*(1+$G50)),IF($H50=60,(('Costi Fissi'!BA27+'Costi Fissi'!AZ27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!BA27+'Costi Fissi'!AZ27+'Costi Fissi'!AY27)*(1+$G50)),('Costi Fissi'!BA27+'Costi Fissi'!AZ27+'Costi Fissi'!AY27+'Costi Fissi'!AX27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!BB27*(1+$G50)),IF($H50=60,(('Costi Fissi'!BB27+'Costi Fissi'!BA27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!BB27+'Costi Fissi'!BA27+'Costi Fissi'!AZ27)*(1+$G50)),('Costi Fissi'!BB27+'Costi Fissi'!BA27+'Costi Fissi'!AZ27+'Costi Fissi'!AY27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!BC27*(1+$G50)),IF($H50=60,(('Costi Fissi'!BC27+'Costi Fissi'!BB27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!BC27+'Costi Fissi'!BB27+'Costi Fissi'!BA27)*(1+$G50)),('Costi Fissi'!BC27+'Costi Fissi'!BB27+'Costi Fissi'!BA27+'Costi Fissi'!AZ27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!BD27*(1+$G50)),IF($H50=60,(('Costi Fissi'!BD27+'Costi Fissi'!BC27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!BD27+'Costi Fissi'!BC27+'Costi Fissi'!BB27)*(1+$G50)),('Costi Fissi'!BD27+'Costi Fissi'!BC27+'Costi Fissi'!BB27+'Costi Fissi'!BA27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!BE27*(1+$G50)),IF($H50=60,(('Costi Fissi'!BE27+'Costi Fissi'!BD27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!BE27+'Costi Fissi'!BD27+'Costi Fissi'!BC27)*(1+$G50)),('Costi Fissi'!BE27+'Costi Fissi'!BD27+'Costi Fissi'!BC27+'Costi Fissi'!BB27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!BF27*(1+$G50)),IF($H50=60,(('Costi Fissi'!BF27+'Costi Fissi'!BE27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!BF27+'Costi Fissi'!BE27+'Costi Fissi'!BD27)*(1+$G50)),('Costi Fissi'!BF27+'Costi Fissi'!BE27+'Costi Fissi'!BD27+'Costi Fissi'!BC27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!BG27*(1+$G50)),IF($H50=60,(('Costi Fissi'!BG27+'Costi Fissi'!BF27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!BG27+'Costi Fissi'!BF27+'Costi Fissi'!BE27)*(1+$G50)),('Costi Fissi'!BG27+'Costi Fissi'!BF27+'Costi Fissi'!BE27+'Costi Fissi'!BD27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!BH27*(1+$G50)),IF($H50=60,(('Costi Fissi'!BH27+'Costi Fissi'!BG27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!BH27+'Costi Fissi'!BG27+'Costi Fissi'!BF27)*(1+$G50)),('Costi Fissi'!BH27+'Costi Fissi'!BG27+'Costi Fissi'!BF27+'Costi Fissi'!BE27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!BI27*(1+$G50)),IF($H50=60,(('Costi Fissi'!BI27+'Costi Fissi'!BH27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!BI27+'Costi Fissi'!BH27+'Costi Fissi'!BG27)*(1+$G50)),('Costi Fissi'!BI27+'Costi Fissi'!BH27+'Costi Fissi'!BG27+'Costi Fissi'!BF27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!BJ27*(1+$G50)),IF($H50=60,(('Costi Fissi'!BJ27+'Costi Fissi'!BI27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!BJ27+'Costi Fissi'!BI27+'Costi Fissi'!BH27)*(1+$G50)),('Costi Fissi'!BJ27+'Costi Fissi'!BI27+'Costi Fissi'!BH27+'Costi Fissi'!BG27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!BK27*(1+$G50)),IF($H50=60,(('Costi Fissi'!BK27+'Costi Fissi'!BJ27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!BK27+'Costi Fissi'!BJ27+'Costi Fissi'!BI27)*(1+$G50)),('Costi Fissi'!BK27+'Costi Fissi'!BJ27+'Costi Fissi'!BI27+'Costi Fissi'!BH27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!BL27*(1+$G50)),IF($H50=60,(('Costi Fissi'!BL27+'Costi Fissi'!BK27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!BL27+'Costi Fissi'!BK27+'Costi Fissi'!BJ27)*(1+$G50)),('Costi Fissi'!BL27+'Costi Fissi'!BK27+'Costi Fissi'!BJ27+'Costi Fissi'!BI27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!BM27*(1+$G50)),IF($H50=60,(('Costi Fissi'!BM27+'Costi Fissi'!BL27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!BM27+'Costi Fissi'!BL27+'Costi Fissi'!BK27)*(1+$G50)),('Costi Fissi'!BM27+'Costi Fissi'!BL27+'Costi Fissi'!BK27+'Costi Fissi'!BJ27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!BN27*(1+$G50)),IF($H50=60,(('Costi Fissi'!BN27+'Costi Fissi'!BM27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!BN27+'Costi Fissi'!BM27+'Costi Fissi'!BL27)*(1+$G50)),('Costi Fissi'!BN27+'Costi Fissi'!BM27+'Costi Fissi'!BL27+'Costi Fissi'!BK27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!BO27*(1+$G50)),IF($H50=60,(('Costi Fissi'!BO27+'Costi Fissi'!BN27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!BO27+'Costi Fissi'!BN27+'Costi Fissi'!BM27)*(1+$G50)),('Costi Fissi'!BO27+'Costi Fissi'!BN27+'Costi Fissi'!BM27+'Costi Fissi'!BL27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!BP27*(1+$G50)),IF($H50=60,(('Costi Fissi'!BP27+'Costi Fissi'!BO27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!BP27+'Costi Fissi'!BO27+'Costi Fissi'!BN27)*(1+$G50)),('Costi Fissi'!BP27+'Costi Fissi'!BO27+'Costi Fissi'!BN27+'Costi Fissi'!BM27)*(1+$G50)))))","v":0},{"$f":"+IF($H50=0,0,IF($I50=30,('Costi Fissi'!BQ27*(1+$G50)),IF($H50=60,(('Costi Fissi'!BQ27+'Costi Fissi'!BP27)*(1+$G50)),IF($H50=90,(('Costi Fissi'!BQ27+'Costi Fissi'!BP27+'Costi Fissi'!BO27)*(1+$G50)),('Costi Fissi'!BQ27+'Costi Fissi'!BP27+'Costi Fissi'!BO27+'Costi Fissi'!BN27)*(1+$G50)))))","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"1) consulenze legali, fiscali, notarili, ecc…",{"$f":"+'Costi Fissi'!H28","v":0.22},{"$f":"+'Costi Fissi'!I28","v":30},{"$f":"+IF($H51=0,0,('Costi Fissi'!J28*(1+'E_Costi Fissi'!G51)))","v":244},{"$f":"+IF($H51=0,0,IF($H51=30,('Costi Fissi'!K28*(1+$G51)),('Costi Fissi'!J28+'Costi Fissi'!K28)*(1+$G51)))","v":244},{"$f":"+IF($H51=0,0,IF($H51=30,('Costi Fissi'!L28*(1+'E_Costi Fissi'!$G51)),IF($H51=60,(('Costi Fissi'!L28+'Costi Fissi'!K28)*(1+'E_Costi Fissi'!$G51)),('Costi Fissi'!L28+'Costi Fissi'!K28+'Costi Fissi'!J28)*(1+'E_Costi Fissi'!$G51))))","v":244},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!M28*(1+$G51)),IF($H51=60,(('Costi Fissi'!M28+'Costi Fissi'!L28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!M28+'Costi Fissi'!L28+'Costi Fissi'!K28)*(1+$G51)),('Costi Fissi'!M28+'Costi Fissi'!L28+'Costi Fissi'!K28+'Costi Fissi'!J28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!N28*(1+$G51)),IF($H51=60,(('Costi Fissi'!N28+'Costi Fissi'!M28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!N28+'Costi Fissi'!M28+'Costi Fissi'!L28)*(1+$G51)),('Costi Fissi'!N28+'Costi Fissi'!M28+'Costi Fissi'!L28+'Costi Fissi'!K28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!O28*(1+$G51)),IF($H51=60,(('Costi Fissi'!O28+'Costi Fissi'!N28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!O28+'Costi Fissi'!N28+'Costi Fissi'!M28)*(1+$G51)),('Costi Fissi'!O28+'Costi Fissi'!N28+'Costi Fissi'!M28+'Costi Fissi'!L28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!P28*(1+$G51)),IF($H51=60,(('Costi Fissi'!P28+'Costi Fissi'!O28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!P28+'Costi Fissi'!O28+'Costi Fissi'!N28)*(1+$G51)),('Costi Fissi'!P28+'Costi Fissi'!O28+'Costi Fissi'!N28+'Costi Fissi'!M28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!Q28*(1+$G51)),IF($H51=60,(('Costi Fissi'!Q28+'Costi Fissi'!P28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!Q28+'Costi Fissi'!P28+'Costi Fissi'!O28)*(1+$G51)),('Costi Fissi'!Q28+'Costi Fissi'!P28+'Costi Fissi'!O28+'Costi Fissi'!N28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!R28*(1+$G51)),IF($H51=60,(('Costi Fissi'!R28+'Costi Fissi'!Q28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!R28+'Costi Fissi'!Q28+'Costi Fissi'!P28)*(1+$G51)),('Costi Fissi'!R28+'Costi Fissi'!Q28+'Costi Fissi'!P28+'Costi Fissi'!O28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!S28*(1+$G51)),IF($H51=60,(('Costi Fissi'!S28+'Costi Fissi'!R28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!S28+'Costi Fissi'!R28+'Costi Fissi'!Q28)*(1+$G51)),('Costi Fissi'!S28+'Costi Fissi'!R28+'Costi Fissi'!Q28+'Costi Fissi'!P28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!T28*(1+$G51)),IF($H51=60,(('Costi Fissi'!T28+'Costi Fissi'!S28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!T28+'Costi Fissi'!S28+'Costi Fissi'!R28)*(1+$G51)),('Costi Fissi'!T28+'Costi Fissi'!S28+'Costi Fissi'!R28+'Costi Fissi'!Q28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!U28*(1+$G51)),IF($H51=60,(('Costi Fissi'!U28+'Costi Fissi'!T28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!U28+'Costi Fissi'!T28+'Costi Fissi'!S28)*(1+$G51)),('Costi Fissi'!U28+'Costi Fissi'!T28+'Costi Fissi'!S28+'Costi Fissi'!R28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!V28*(1+$G51)),IF($H51=60,(('Costi Fissi'!V28+'Costi Fissi'!U28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!V28+'Costi Fissi'!U28+'Costi Fissi'!T28)*(1+$G51)),('Costi Fissi'!V28+'Costi Fissi'!U28+'Costi Fissi'!T28+'Costi Fissi'!S28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!W28*(1+$G51)),IF($H51=60,(('Costi Fissi'!W28+'Costi Fissi'!V28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!W28+'Costi Fissi'!V28+'Costi Fissi'!U28)*(1+$G51)),('Costi Fissi'!W28+'Costi Fissi'!V28+'Costi Fissi'!U28+'Costi Fissi'!T28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!X28*(1+$G51)),IF($H51=60,(('Costi Fissi'!X28+'Costi Fissi'!W28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!X28+'Costi Fissi'!W28+'Costi Fissi'!V28)*(1+$G51)),('Costi Fissi'!X28+'Costi Fissi'!W28+'Costi Fissi'!V28+'Costi Fissi'!U28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!Y28*(1+$G51)),IF($H51=60,(('Costi Fissi'!Y28+'Costi Fissi'!X28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!Y28+'Costi Fissi'!X28+'Costi Fissi'!W28)*(1+$G51)),('Costi Fissi'!Y28+'Costi Fissi'!X28+'Costi Fissi'!W28+'Costi Fissi'!V28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!Z28*(1+$G51)),IF($H51=60,(('Costi Fissi'!Z28+'Costi Fissi'!Y28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!Z28+'Costi Fissi'!Y28+'Costi Fissi'!X28)*(1+$G51)),('Costi Fissi'!Z28+'Costi Fissi'!Y28+'Costi Fissi'!X28+'Costi Fissi'!W28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!AA28*(1+$G51)),IF($H51=60,(('Costi Fissi'!AA28+'Costi Fissi'!Z28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!AA28+'Costi Fissi'!Z28+'Costi Fissi'!Y28)*(1+$G51)),('Costi Fissi'!AA28+'Costi Fissi'!Z28+'Costi Fissi'!Y28+'Costi Fissi'!X28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!AB28*(1+$G51)),IF($H51=60,(('Costi Fissi'!AB28+'Costi Fissi'!AA28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!AB28+'Costi Fissi'!AA28+'Costi Fissi'!Z28)*(1+$G51)),('Costi Fissi'!AB28+'Costi Fissi'!AA28+'Costi Fissi'!Z28+'Costi Fissi'!Y28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!AC28*(1+$G51)),IF($H51=60,(('Costi Fissi'!AC28+'Costi Fissi'!AB28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!AC28+'Costi Fissi'!AB28+'Costi Fissi'!AA28)*(1+$G51)),('Costi Fissi'!AC28+'Costi Fissi'!AB28+'Costi Fissi'!AA28+'Costi Fissi'!Z28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!AD28*(1+$G51)),IF($H51=60,(('Costi Fissi'!AD28+'Costi Fissi'!AC28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!AD28+'Costi Fissi'!AC28+'Costi Fissi'!AB28)*(1+$G51)),('Costi Fissi'!AD28+'Costi Fissi'!AC28+'Costi Fissi'!AB28+'Costi Fissi'!AA28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!AE28*(1+$G51)),IF($H51=60,(('Costi Fissi'!AE28+'Costi Fissi'!AD28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!AE28+'Costi Fissi'!AD28+'Costi Fissi'!AC28)*(1+$G51)),('Costi Fissi'!AE28+'Costi Fissi'!AD28+'Costi Fissi'!AC28+'Costi Fissi'!AB28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!AF28*(1+$G51)),IF($H51=60,(('Costi Fissi'!AF28+'Costi Fissi'!AE28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!AF28+'Costi Fissi'!AE28+'Costi Fissi'!AD28)*(1+$G51)),('Costi Fissi'!AF28+'Costi Fissi'!AE28+'Costi Fissi'!AD28+'Costi Fissi'!AC28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!AG28*(1+$G51)),IF($H51=60,(('Costi Fissi'!AG28+'Costi Fissi'!AF28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!AG28+'Costi Fissi'!AF28+'Costi Fissi'!AE28)*(1+$G51)),('Costi Fissi'!AG28+'Costi Fissi'!AF28+'Costi Fissi'!AE28+'Costi Fissi'!AD28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!AH28*(1+$G51)),IF($H51=60,(('Costi Fissi'!AH28+'Costi Fissi'!AG28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!AH28+'Costi Fissi'!AG28+'Costi Fissi'!AF28)*(1+$G51)),('Costi Fissi'!AH28+'Costi Fissi'!AG28+'Costi Fissi'!AF28+'Costi Fissi'!AE28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!AI28*(1+$G51)),IF($H51=60,(('Costi Fissi'!AI28+'Costi Fissi'!AH28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!AI28+'Costi Fissi'!AH28+'Costi Fissi'!AG28)*(1+$G51)),('Costi Fissi'!AI28+'Costi Fissi'!AH28+'Costi Fissi'!AG28+'Costi Fissi'!AF28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!AJ28*(1+$G51)),IF($H51=60,(('Costi Fissi'!AJ28+'Costi Fissi'!AI28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!AJ28+'Costi Fissi'!AI28+'Costi Fissi'!AH28)*(1+$G51)),('Costi Fissi'!AJ28+'Costi Fissi'!AI28+'Costi Fissi'!AH28+'Costi Fissi'!AG28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!AK28*(1+$G51)),IF($H51=60,(('Costi Fissi'!AK28+'Costi Fissi'!AJ28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!AK28+'Costi Fissi'!AJ28+'Costi Fissi'!AI28)*(1+$G51)),('Costi Fissi'!AK28+'Costi Fissi'!AJ28+'Costi Fissi'!AI28+'Costi Fissi'!AH28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!AL28*(1+$G51)),IF($H51=60,(('Costi Fissi'!AL28+'Costi Fissi'!AK28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!AL28+'Costi Fissi'!AK28+'Costi Fissi'!AJ28)*(1+$G51)),('Costi Fissi'!AL28+'Costi Fissi'!AK28+'Costi Fissi'!AJ28+'Costi Fissi'!AI28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!AM28*(1+$G51)),IF($H51=60,(('Costi Fissi'!AM28+'Costi Fissi'!AL28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!AM28+'Costi Fissi'!AL28+'Costi Fissi'!AK28)*(1+$G51)),('Costi Fissi'!AM28+'Costi Fissi'!AL28+'Costi Fissi'!AK28+'Costi Fissi'!AJ28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!AN28*(1+$G51)),IF($H51=60,(('Costi Fissi'!AN28+'Costi Fissi'!AM28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!AN28+'Costi Fissi'!AM28+'Costi Fissi'!AL28)*(1+$G51)),('Costi Fissi'!AN28+'Costi Fissi'!AM28+'Costi Fissi'!AL28+'Costi Fissi'!AK28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!AO28*(1+$G51)),IF($H51=60,(('Costi Fissi'!AO28+'Costi Fissi'!AN28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!AO28+'Costi Fissi'!AN28+'Costi Fissi'!AM28)*(1+$G51)),('Costi Fissi'!AO28+'Costi Fissi'!AN28+'Costi Fissi'!AM28+'Costi Fissi'!AL28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!AP28*(1+$G51)),IF($H51=60,(('Costi Fissi'!AP28+'Costi Fissi'!AO28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!AP28+'Costi Fissi'!AO28+'Costi Fissi'!AN28)*(1+$G51)),('Costi Fissi'!AP28+'Costi Fissi'!AO28+'Costi Fissi'!AN28+'Costi Fissi'!AM28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!AQ28*(1+$G51)),IF($H51=60,(('Costi Fissi'!AQ28+'Costi Fissi'!AP28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!AQ28+'Costi Fissi'!AP28+'Costi Fissi'!AO28)*(1+$G51)),('Costi Fissi'!AQ28+'Costi Fissi'!AP28+'Costi Fissi'!AO28+'Costi Fissi'!AN28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!AR28*(1+$G51)),IF($H51=60,(('Costi Fissi'!AR28+'Costi Fissi'!AQ28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!AR28+'Costi Fissi'!AQ28+'Costi Fissi'!AP28)*(1+$G51)),('Costi Fissi'!AR28+'Costi Fissi'!AQ28+'Costi Fissi'!AP28+'Costi Fissi'!AO28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!AS28*(1+$G51)),IF($H51=60,(('Costi Fissi'!AS28+'Costi Fissi'!AR28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!AS28+'Costi Fissi'!AR28+'Costi Fissi'!AQ28)*(1+$G51)),('Costi Fissi'!AS28+'Costi Fissi'!AR28+'Costi Fissi'!AQ28+'Costi Fissi'!AP28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!AT28*(1+$G51)),IF($H51=60,(('Costi Fissi'!AT28+'Costi Fissi'!AS28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!AT28+'Costi Fissi'!AS28+'Costi Fissi'!AR28)*(1+$G51)),('Costi Fissi'!AT28+'Costi Fissi'!AS28+'Costi Fissi'!AR28+'Costi Fissi'!AQ28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!AU28*(1+$G51)),IF($H51=60,(('Costi Fissi'!AU28+'Costi Fissi'!AT28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!AU28+'Costi Fissi'!AT28+'Costi Fissi'!AS28)*(1+$G51)),('Costi Fissi'!AU28+'Costi Fissi'!AT28+'Costi Fissi'!AS28+'Costi Fissi'!AR28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!AV28*(1+$G51)),IF($H51=60,(('Costi Fissi'!AV28+'Costi Fissi'!AU28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!AV28+'Costi Fissi'!AU28+'Costi Fissi'!AT28)*(1+$G51)),('Costi Fissi'!AV28+'Costi Fissi'!AU28+'Costi Fissi'!AT28+'Costi Fissi'!AS28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!AW28*(1+$G51)),IF($H51=60,(('Costi Fissi'!AW28+'Costi Fissi'!AV28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!AW28+'Costi Fissi'!AV28+'Costi Fissi'!AU28)*(1+$G51)),('Costi Fissi'!AW28+'Costi Fissi'!AV28+'Costi Fissi'!AU28+'Costi Fissi'!AT28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!AX28*(1+$G51)),IF($H51=60,(('Costi Fissi'!AX28+'Costi Fissi'!AW28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!AX28+'Costi Fissi'!AW28+'Costi Fissi'!AV28)*(1+$G51)),('Costi Fissi'!AX28+'Costi Fissi'!AW28+'Costi Fissi'!AV28+'Costi Fissi'!AU28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!AY28*(1+$G51)),IF($H51=60,(('Costi Fissi'!AY28+'Costi Fissi'!AX28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!AY28+'Costi Fissi'!AX28+'Costi Fissi'!AW28)*(1+$G51)),('Costi Fissi'!AY28+'Costi Fissi'!AX28+'Costi Fissi'!AW28+'Costi Fissi'!AV28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!AZ28*(1+$G51)),IF($H51=60,(('Costi Fissi'!AZ28+'Costi Fissi'!AY28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!AZ28+'Costi Fissi'!AY28+'Costi Fissi'!AX28)*(1+$G51)),('Costi Fissi'!AZ28+'Costi Fissi'!AY28+'Costi Fissi'!AX28+'Costi Fissi'!AW28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!BA28*(1+$G51)),IF($H51=60,(('Costi Fissi'!BA28+'Costi Fissi'!AZ28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!BA28+'Costi Fissi'!AZ28+'Costi Fissi'!AY28)*(1+$G51)),('Costi Fissi'!BA28+'Costi Fissi'!AZ28+'Costi Fissi'!AY28+'Costi Fissi'!AX28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!BB28*(1+$G51)),IF($H51=60,(('Costi Fissi'!BB28+'Costi Fissi'!BA28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!BB28+'Costi Fissi'!BA28+'Costi Fissi'!AZ28)*(1+$G51)),('Costi Fissi'!BB28+'Costi Fissi'!BA28+'Costi Fissi'!AZ28+'Costi Fissi'!AY28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!BC28*(1+$G51)),IF($H51=60,(('Costi Fissi'!BC28+'Costi Fissi'!BB28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!BC28+'Costi Fissi'!BB28+'Costi Fissi'!BA28)*(1+$G51)),('Costi Fissi'!BC28+'Costi Fissi'!BB28+'Costi Fissi'!BA28+'Costi Fissi'!AZ28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!BD28*(1+$G51)),IF($H51=60,(('Costi Fissi'!BD28+'Costi Fissi'!BC28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!BD28+'Costi Fissi'!BC28+'Costi Fissi'!BB28)*(1+$G51)),('Costi Fissi'!BD28+'Costi Fissi'!BC28+'Costi Fissi'!BB28+'Costi Fissi'!BA28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!BE28*(1+$G51)),IF($H51=60,(('Costi Fissi'!BE28+'Costi Fissi'!BD28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!BE28+'Costi Fissi'!BD28+'Costi Fissi'!BC28)*(1+$G51)),('Costi Fissi'!BE28+'Costi Fissi'!BD28+'Costi Fissi'!BC28+'Costi Fissi'!BB28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!BF28*(1+$G51)),IF($H51=60,(('Costi Fissi'!BF28+'Costi Fissi'!BE28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!BF28+'Costi Fissi'!BE28+'Costi Fissi'!BD28)*(1+$G51)),('Costi Fissi'!BF28+'Costi Fissi'!BE28+'Costi Fissi'!BD28+'Costi Fissi'!BC28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!BG28*(1+$G51)),IF($H51=60,(('Costi Fissi'!BG28+'Costi Fissi'!BF28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!BG28+'Costi Fissi'!BF28+'Costi Fissi'!BE28)*(1+$G51)),('Costi Fissi'!BG28+'Costi Fissi'!BF28+'Costi Fissi'!BE28+'Costi Fissi'!BD28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!BH28*(1+$G51)),IF($H51=60,(('Costi Fissi'!BH28+'Costi Fissi'!BG28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!BH28+'Costi Fissi'!BG28+'Costi Fissi'!BF28)*(1+$G51)),('Costi Fissi'!BH28+'Costi Fissi'!BG28+'Costi Fissi'!BF28+'Costi Fissi'!BE28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!BI28*(1+$G51)),IF($H51=60,(('Costi Fissi'!BI28+'Costi Fissi'!BH28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!BI28+'Costi Fissi'!BH28+'Costi Fissi'!BG28)*(1+$G51)),('Costi Fissi'!BI28+'Costi Fissi'!BH28+'Costi Fissi'!BG28+'Costi Fissi'!BF28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!BJ28*(1+$G51)),IF($H51=60,(('Costi Fissi'!BJ28+'Costi Fissi'!BI28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!BJ28+'Costi Fissi'!BI28+'Costi Fissi'!BH28)*(1+$G51)),('Costi Fissi'!BJ28+'Costi Fissi'!BI28+'Costi Fissi'!BH28+'Costi Fissi'!BG28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!BK28*(1+$G51)),IF($H51=60,(('Costi Fissi'!BK28+'Costi Fissi'!BJ28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!BK28+'Costi Fissi'!BJ28+'Costi Fissi'!BI28)*(1+$G51)),('Costi Fissi'!BK28+'Costi Fissi'!BJ28+'Costi Fissi'!BI28+'Costi Fissi'!BH28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!BL28*(1+$G51)),IF($H51=60,(('Costi Fissi'!BL28+'Costi Fissi'!BK28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!BL28+'Costi Fissi'!BK28+'Costi Fissi'!BJ28)*(1+$G51)),('Costi Fissi'!BL28+'Costi Fissi'!BK28+'Costi Fissi'!BJ28+'Costi Fissi'!BI28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!BM28*(1+$G51)),IF($H51=60,(('Costi Fissi'!BM28+'Costi Fissi'!BL28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!BM28+'Costi Fissi'!BL28+'Costi Fissi'!BK28)*(1+$G51)),('Costi Fissi'!BM28+'Costi Fissi'!BL28+'Costi Fissi'!BK28+'Costi Fissi'!BJ28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!BN28*(1+$G51)),IF($H51=60,(('Costi Fissi'!BN28+'Costi Fissi'!BM28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!BN28+'Costi Fissi'!BM28+'Costi Fissi'!BL28)*(1+$G51)),('Costi Fissi'!BN28+'Costi Fissi'!BM28+'Costi Fissi'!BL28+'Costi Fissi'!BK28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!BO28*(1+$G51)),IF($H51=60,(('Costi Fissi'!BO28+'Costi Fissi'!BN28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!BO28+'Costi Fissi'!BN28+'Costi Fissi'!BM28)*(1+$G51)),('Costi Fissi'!BO28+'Costi Fissi'!BN28+'Costi Fissi'!BM28+'Costi Fissi'!BL28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!BP28*(1+$G51)),IF($H51=60,(('Costi Fissi'!BP28+'Costi Fissi'!BO28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!BP28+'Costi Fissi'!BO28+'Costi Fissi'!BN28)*(1+$G51)),('Costi Fissi'!BP28+'Costi Fissi'!BO28+'Costi Fissi'!BN28+'Costi Fissi'!BM28)*(1+$G51)))))","v":976},{"$f":"+IF($H51=0,0,IF($I51=30,('Costi Fissi'!BQ28*(1+$G51)),IF($H51=60,(('Costi Fissi'!BQ28+'Costi Fissi'!BP28)*(1+$G51)),IF($H51=90,(('Costi Fissi'!BQ28+'Costi Fissi'!BP28+'Costi Fissi'!BO28)*(1+$G51)),('Costi Fissi'!BQ28+'Costi Fissi'!BP28+'Costi Fissi'!BO28+'Costi Fissi'!BN28)*(1+$G51)))))","v":976},null,null,976,976,976,976,976]
[null,null,null,null,null,"2) altre consulenze",{"$f":"+'Costi Fissi'!H29","v":0.22},{"$f":"+'Costi Fissi'!I29","v":30},{"$f":"+IF($H52=0,0,('Costi Fissi'!J29*(1+'E_Costi Fissi'!G52)))","v":0},{"$f":"+IF($H52=0,0,IF($H52=30,('Costi Fissi'!K29*(1+$G52)),('Costi Fissi'!J29+'Costi Fissi'!K29)*(1+$G52)))","v":0},{"$f":"+IF($H52=0,0,IF($H52=30,('Costi Fissi'!L29*(1+'E_Costi Fissi'!$G52)),IF($H52=60,(('Costi Fissi'!L29+'Costi Fissi'!K29)*(1+'E_Costi Fissi'!$G52)),('Costi Fissi'!L29+'Costi Fissi'!K29+'Costi Fissi'!J29)*(1+'E_Costi Fissi'!$G52))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!M29*(1+$G52)),IF($H52=60,(('Costi Fissi'!M29+'Costi Fissi'!L29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!M29+'Costi Fissi'!L29+'Costi Fissi'!K29)*(1+$G52)),('Costi Fissi'!M29+'Costi Fissi'!L29+'Costi Fissi'!K29+'Costi Fissi'!J29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!N29*(1+$G52)),IF($H52=60,(('Costi Fissi'!N29+'Costi Fissi'!M29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!N29+'Costi Fissi'!M29+'Costi Fissi'!L29)*(1+$G52)),('Costi Fissi'!N29+'Costi Fissi'!M29+'Costi Fissi'!L29+'Costi Fissi'!K29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!O29*(1+$G52)),IF($H52=60,(('Costi Fissi'!O29+'Costi Fissi'!N29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!O29+'Costi Fissi'!N29+'Costi Fissi'!M29)*(1+$G52)),('Costi Fissi'!O29+'Costi Fissi'!N29+'Costi Fissi'!M29+'Costi Fissi'!L29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!P29*(1+$G52)),IF($H52=60,(('Costi Fissi'!P29+'Costi Fissi'!O29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!P29+'Costi Fissi'!O29+'Costi Fissi'!N29)*(1+$G52)),('Costi Fissi'!P29+'Costi Fissi'!O29+'Costi Fissi'!N29+'Costi Fissi'!M29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!Q29*(1+$G52)),IF($H52=60,(('Costi Fissi'!Q29+'Costi Fissi'!P29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!Q29+'Costi Fissi'!P29+'Costi Fissi'!O29)*(1+$G52)),('Costi Fissi'!Q29+'Costi Fissi'!P29+'Costi Fissi'!O29+'Costi Fissi'!N29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!R29*(1+$G52)),IF($H52=60,(('Costi Fissi'!R29+'Costi Fissi'!Q29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!R29+'Costi Fissi'!Q29+'Costi Fissi'!P29)*(1+$G52)),('Costi Fissi'!R29+'Costi Fissi'!Q29+'Costi Fissi'!P29+'Costi Fissi'!O29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!S29*(1+$G52)),IF($H52=60,(('Costi Fissi'!S29+'Costi Fissi'!R29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!S29+'Costi Fissi'!R29+'Costi Fissi'!Q29)*(1+$G52)),('Costi Fissi'!S29+'Costi Fissi'!R29+'Costi Fissi'!Q29+'Costi Fissi'!P29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!T29*(1+$G52)),IF($H52=60,(('Costi Fissi'!T29+'Costi Fissi'!S29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!T29+'Costi Fissi'!S29+'Costi Fissi'!R29)*(1+$G52)),('Costi Fissi'!T29+'Costi Fissi'!S29+'Costi Fissi'!R29+'Costi Fissi'!Q29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!U29*(1+$G52)),IF($H52=60,(('Costi Fissi'!U29+'Costi Fissi'!T29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!U29+'Costi Fissi'!T29+'Costi Fissi'!S29)*(1+$G52)),('Costi Fissi'!U29+'Costi Fissi'!T29+'Costi Fissi'!S29+'Costi Fissi'!R29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!V29*(1+$G52)),IF($H52=60,(('Costi Fissi'!V29+'Costi Fissi'!U29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!V29+'Costi Fissi'!U29+'Costi Fissi'!T29)*(1+$G52)),('Costi Fissi'!V29+'Costi Fissi'!U29+'Costi Fissi'!T29+'Costi Fissi'!S29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!W29*(1+$G52)),IF($H52=60,(('Costi Fissi'!W29+'Costi Fissi'!V29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!W29+'Costi Fissi'!V29+'Costi Fissi'!U29)*(1+$G52)),('Costi Fissi'!W29+'Costi Fissi'!V29+'Costi Fissi'!U29+'Costi Fissi'!T29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!X29*(1+$G52)),IF($H52=60,(('Costi Fissi'!X29+'Costi Fissi'!W29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!X29+'Costi Fissi'!W29+'Costi Fissi'!V29)*(1+$G52)),('Costi Fissi'!X29+'Costi Fissi'!W29+'Costi Fissi'!V29+'Costi Fissi'!U29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!Y29*(1+$G52)),IF($H52=60,(('Costi Fissi'!Y29+'Costi Fissi'!X29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!Y29+'Costi Fissi'!X29+'Costi Fissi'!W29)*(1+$G52)),('Costi Fissi'!Y29+'Costi Fissi'!X29+'Costi Fissi'!W29+'Costi Fissi'!V29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!Z29*(1+$G52)),IF($H52=60,(('Costi Fissi'!Z29+'Costi Fissi'!Y29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!Z29+'Costi Fissi'!Y29+'Costi Fissi'!X29)*(1+$G52)),('Costi Fissi'!Z29+'Costi Fissi'!Y29+'Costi Fissi'!X29+'Costi Fissi'!W29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!AA29*(1+$G52)),IF($H52=60,(('Costi Fissi'!AA29+'Costi Fissi'!Z29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!AA29+'Costi Fissi'!Z29+'Costi Fissi'!Y29)*(1+$G52)),('Costi Fissi'!AA29+'Costi Fissi'!Z29+'Costi Fissi'!Y29+'Costi Fissi'!X29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!AB29*(1+$G52)),IF($H52=60,(('Costi Fissi'!AB29+'Costi Fissi'!AA29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!AB29+'Costi Fissi'!AA29+'Costi Fissi'!Z29)*(1+$G52)),('Costi Fissi'!AB29+'Costi Fissi'!AA29+'Costi Fissi'!Z29+'Costi Fissi'!Y29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!AC29*(1+$G52)),IF($H52=60,(('Costi Fissi'!AC29+'Costi Fissi'!AB29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!AC29+'Costi Fissi'!AB29+'Costi Fissi'!AA29)*(1+$G52)),('Costi Fissi'!AC29+'Costi Fissi'!AB29+'Costi Fissi'!AA29+'Costi Fissi'!Z29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!AD29*(1+$G52)),IF($H52=60,(('Costi Fissi'!AD29+'Costi Fissi'!AC29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!AD29+'Costi Fissi'!AC29+'Costi Fissi'!AB29)*(1+$G52)),('Costi Fissi'!AD29+'Costi Fissi'!AC29+'Costi Fissi'!AB29+'Costi Fissi'!AA29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!AE29*(1+$G52)),IF($H52=60,(('Costi Fissi'!AE29+'Costi Fissi'!AD29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!AE29+'Costi Fissi'!AD29+'Costi Fissi'!AC29)*(1+$G52)),('Costi Fissi'!AE29+'Costi Fissi'!AD29+'Costi Fissi'!AC29+'Costi Fissi'!AB29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!AF29*(1+$G52)),IF($H52=60,(('Costi Fissi'!AF29+'Costi Fissi'!AE29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!AF29+'Costi Fissi'!AE29+'Costi Fissi'!AD29)*(1+$G52)),('Costi Fissi'!AF29+'Costi Fissi'!AE29+'Costi Fissi'!AD29+'Costi Fissi'!AC29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!AG29*(1+$G52)),IF($H52=60,(('Costi Fissi'!AG29+'Costi Fissi'!AF29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!AG29+'Costi Fissi'!AF29+'Costi Fissi'!AE29)*(1+$G52)),('Costi Fissi'!AG29+'Costi Fissi'!AF29+'Costi Fissi'!AE29+'Costi Fissi'!AD29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!AH29*(1+$G52)),IF($H52=60,(('Costi Fissi'!AH29+'Costi Fissi'!AG29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!AH29+'Costi Fissi'!AG29+'Costi Fissi'!AF29)*(1+$G52)),('Costi Fissi'!AH29+'Costi Fissi'!AG29+'Costi Fissi'!AF29+'Costi Fissi'!AE29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!AI29*(1+$G52)),IF($H52=60,(('Costi Fissi'!AI29+'Costi Fissi'!AH29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!AI29+'Costi Fissi'!AH29+'Costi Fissi'!AG29)*(1+$G52)),('Costi Fissi'!AI29+'Costi Fissi'!AH29+'Costi Fissi'!AG29+'Costi Fissi'!AF29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!AJ29*(1+$G52)),IF($H52=60,(('Costi Fissi'!AJ29+'Costi Fissi'!AI29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!AJ29+'Costi Fissi'!AI29+'Costi Fissi'!AH29)*(1+$G52)),('Costi Fissi'!AJ29+'Costi Fissi'!AI29+'Costi Fissi'!AH29+'Costi Fissi'!AG29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!AK29*(1+$G52)),IF($H52=60,(('Costi Fissi'!AK29+'Costi Fissi'!AJ29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!AK29+'Costi Fissi'!AJ29+'Costi Fissi'!AI29)*(1+$G52)),('Costi Fissi'!AK29+'Costi Fissi'!AJ29+'Costi Fissi'!AI29+'Costi Fissi'!AH29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!AL29*(1+$G52)),IF($H52=60,(('Costi Fissi'!AL29+'Costi Fissi'!AK29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!AL29+'Costi Fissi'!AK29+'Costi Fissi'!AJ29)*(1+$G52)),('Costi Fissi'!AL29+'Costi Fissi'!AK29+'Costi Fissi'!AJ29+'Costi Fissi'!AI29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!AM29*(1+$G52)),IF($H52=60,(('Costi Fissi'!AM29+'Costi Fissi'!AL29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!AM29+'Costi Fissi'!AL29+'Costi Fissi'!AK29)*(1+$G52)),('Costi Fissi'!AM29+'Costi Fissi'!AL29+'Costi Fissi'!AK29+'Costi Fissi'!AJ29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!AN29*(1+$G52)),IF($H52=60,(('Costi Fissi'!AN29+'Costi Fissi'!AM29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!AN29+'Costi Fissi'!AM29+'Costi Fissi'!AL29)*(1+$G52)),('Costi Fissi'!AN29+'Costi Fissi'!AM29+'Costi Fissi'!AL29+'Costi Fissi'!AK29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!AO29*(1+$G52)),IF($H52=60,(('Costi Fissi'!AO29+'Costi Fissi'!AN29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!AO29+'Costi Fissi'!AN29+'Costi Fissi'!AM29)*(1+$G52)),('Costi Fissi'!AO29+'Costi Fissi'!AN29+'Costi Fissi'!AM29+'Costi Fissi'!AL29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!AP29*(1+$G52)),IF($H52=60,(('Costi Fissi'!AP29+'Costi Fissi'!AO29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!AP29+'Costi Fissi'!AO29+'Costi Fissi'!AN29)*(1+$G52)),('Costi Fissi'!AP29+'Costi Fissi'!AO29+'Costi Fissi'!AN29+'Costi Fissi'!AM29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!AQ29*(1+$G52)),IF($H52=60,(('Costi Fissi'!AQ29+'Costi Fissi'!AP29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!AQ29+'Costi Fissi'!AP29+'Costi Fissi'!AO29)*(1+$G52)),('Costi Fissi'!AQ29+'Costi Fissi'!AP29+'Costi Fissi'!AO29+'Costi Fissi'!AN29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!AR29*(1+$G52)),IF($H52=60,(('Costi Fissi'!AR29+'Costi Fissi'!AQ29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!AR29+'Costi Fissi'!AQ29+'Costi Fissi'!AP29)*(1+$G52)),('Costi Fissi'!AR29+'Costi Fissi'!AQ29+'Costi Fissi'!AP29+'Costi Fissi'!AO29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!AS29*(1+$G52)),IF($H52=60,(('Costi Fissi'!AS29+'Costi Fissi'!AR29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!AS29+'Costi Fissi'!AR29+'Costi Fissi'!AQ29)*(1+$G52)),('Costi Fissi'!AS29+'Costi Fissi'!AR29+'Costi Fissi'!AQ29+'Costi Fissi'!AP29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!AT29*(1+$G52)),IF($H52=60,(('Costi Fissi'!AT29+'Costi Fissi'!AS29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!AT29+'Costi Fissi'!AS29+'Costi Fissi'!AR29)*(1+$G52)),('Costi Fissi'!AT29+'Costi Fissi'!AS29+'Costi Fissi'!AR29+'Costi Fissi'!AQ29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!AU29*(1+$G52)),IF($H52=60,(('Costi Fissi'!AU29+'Costi Fissi'!AT29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!AU29+'Costi Fissi'!AT29+'Costi Fissi'!AS29)*(1+$G52)),('Costi Fissi'!AU29+'Costi Fissi'!AT29+'Costi Fissi'!AS29+'Costi Fissi'!AR29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!AV29*(1+$G52)),IF($H52=60,(('Costi Fissi'!AV29+'Costi Fissi'!AU29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!AV29+'Costi Fissi'!AU29+'Costi Fissi'!AT29)*(1+$G52)),('Costi Fissi'!AV29+'Costi Fissi'!AU29+'Costi Fissi'!AT29+'Costi Fissi'!AS29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!AW29*(1+$G52)),IF($H52=60,(('Costi Fissi'!AW29+'Costi Fissi'!AV29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!AW29+'Costi Fissi'!AV29+'Costi Fissi'!AU29)*(1+$G52)),('Costi Fissi'!AW29+'Costi Fissi'!AV29+'Costi Fissi'!AU29+'Costi Fissi'!AT29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!AX29*(1+$G52)),IF($H52=60,(('Costi Fissi'!AX29+'Costi Fissi'!AW29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!AX29+'Costi Fissi'!AW29+'Costi Fissi'!AV29)*(1+$G52)),('Costi Fissi'!AX29+'Costi Fissi'!AW29+'Costi Fissi'!AV29+'Costi Fissi'!AU29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!AY29*(1+$G52)),IF($H52=60,(('Costi Fissi'!AY29+'Costi Fissi'!AX29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!AY29+'Costi Fissi'!AX29+'Costi Fissi'!AW29)*(1+$G52)),('Costi Fissi'!AY29+'Costi Fissi'!AX29+'Costi Fissi'!AW29+'Costi Fissi'!AV29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!AZ29*(1+$G52)),IF($H52=60,(('Costi Fissi'!AZ29+'Costi Fissi'!AY29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!AZ29+'Costi Fissi'!AY29+'Costi Fissi'!AX29)*(1+$G52)),('Costi Fissi'!AZ29+'Costi Fissi'!AY29+'Costi Fissi'!AX29+'Costi Fissi'!AW29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!BA29*(1+$G52)),IF($H52=60,(('Costi Fissi'!BA29+'Costi Fissi'!AZ29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!BA29+'Costi Fissi'!AZ29+'Costi Fissi'!AY29)*(1+$G52)),('Costi Fissi'!BA29+'Costi Fissi'!AZ29+'Costi Fissi'!AY29+'Costi Fissi'!AX29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!BB29*(1+$G52)),IF($H52=60,(('Costi Fissi'!BB29+'Costi Fissi'!BA29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!BB29+'Costi Fissi'!BA29+'Costi Fissi'!AZ29)*(1+$G52)),('Costi Fissi'!BB29+'Costi Fissi'!BA29+'Costi Fissi'!AZ29+'Costi Fissi'!AY29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!BC29*(1+$G52)),IF($H52=60,(('Costi Fissi'!BC29+'Costi Fissi'!BB29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!BC29+'Costi Fissi'!BB29+'Costi Fissi'!BA29)*(1+$G52)),('Costi Fissi'!BC29+'Costi Fissi'!BB29+'Costi Fissi'!BA29+'Costi Fissi'!AZ29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!BD29*(1+$G52)),IF($H52=60,(('Costi Fissi'!BD29+'Costi Fissi'!BC29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!BD29+'Costi Fissi'!BC29+'Costi Fissi'!BB29)*(1+$G52)),('Costi Fissi'!BD29+'Costi Fissi'!BC29+'Costi Fissi'!BB29+'Costi Fissi'!BA29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!BE29*(1+$G52)),IF($H52=60,(('Costi Fissi'!BE29+'Costi Fissi'!BD29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!BE29+'Costi Fissi'!BD29+'Costi Fissi'!BC29)*(1+$G52)),('Costi Fissi'!BE29+'Costi Fissi'!BD29+'Costi Fissi'!BC29+'Costi Fissi'!BB29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!BF29*(1+$G52)),IF($H52=60,(('Costi Fissi'!BF29+'Costi Fissi'!BE29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!BF29+'Costi Fissi'!BE29+'Costi Fissi'!BD29)*(1+$G52)),('Costi Fissi'!BF29+'Costi Fissi'!BE29+'Costi Fissi'!BD29+'Costi Fissi'!BC29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!BG29*(1+$G52)),IF($H52=60,(('Costi Fissi'!BG29+'Costi Fissi'!BF29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!BG29+'Costi Fissi'!BF29+'Costi Fissi'!BE29)*(1+$G52)),('Costi Fissi'!BG29+'Costi Fissi'!BF29+'Costi Fissi'!BE29+'Costi Fissi'!BD29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!BH29*(1+$G52)),IF($H52=60,(('Costi Fissi'!BH29+'Costi Fissi'!BG29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!BH29+'Costi Fissi'!BG29+'Costi Fissi'!BF29)*(1+$G52)),('Costi Fissi'!BH29+'Costi Fissi'!BG29+'Costi Fissi'!BF29+'Costi Fissi'!BE29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!BI29*(1+$G52)),IF($H52=60,(('Costi Fissi'!BI29+'Costi Fissi'!BH29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!BI29+'Costi Fissi'!BH29+'Costi Fissi'!BG29)*(1+$G52)),('Costi Fissi'!BI29+'Costi Fissi'!BH29+'Costi Fissi'!BG29+'Costi Fissi'!BF29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!BJ29*(1+$G52)),IF($H52=60,(('Costi Fissi'!BJ29+'Costi Fissi'!BI29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!BJ29+'Costi Fissi'!BI29+'Costi Fissi'!BH29)*(1+$G52)),('Costi Fissi'!BJ29+'Costi Fissi'!BI29+'Costi Fissi'!BH29+'Costi Fissi'!BG29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!BK29*(1+$G52)),IF($H52=60,(('Costi Fissi'!BK29+'Costi Fissi'!BJ29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!BK29+'Costi Fissi'!BJ29+'Costi Fissi'!BI29)*(1+$G52)),('Costi Fissi'!BK29+'Costi Fissi'!BJ29+'Costi Fissi'!BI29+'Costi Fissi'!BH29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!BL29*(1+$G52)),IF($H52=60,(('Costi Fissi'!BL29+'Costi Fissi'!BK29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!BL29+'Costi Fissi'!BK29+'Costi Fissi'!BJ29)*(1+$G52)),('Costi Fissi'!BL29+'Costi Fissi'!BK29+'Costi Fissi'!BJ29+'Costi Fissi'!BI29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!BM29*(1+$G52)),IF($H52=60,(('Costi Fissi'!BM29+'Costi Fissi'!BL29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!BM29+'Costi Fissi'!BL29+'Costi Fissi'!BK29)*(1+$G52)),('Costi Fissi'!BM29+'Costi Fissi'!BL29+'Costi Fissi'!BK29+'Costi Fissi'!BJ29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!BN29*(1+$G52)),IF($H52=60,(('Costi Fissi'!BN29+'Costi Fissi'!BM29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!BN29+'Costi Fissi'!BM29+'Costi Fissi'!BL29)*(1+$G52)),('Costi Fissi'!BN29+'Costi Fissi'!BM29+'Costi Fissi'!BL29+'Costi Fissi'!BK29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!BO29*(1+$G52)),IF($H52=60,(('Costi Fissi'!BO29+'Costi Fissi'!BN29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!BO29+'Costi Fissi'!BN29+'Costi Fissi'!BM29)*(1+$G52)),('Costi Fissi'!BO29+'Costi Fissi'!BN29+'Costi Fissi'!BM29+'Costi Fissi'!BL29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!BP29*(1+$G52)),IF($H52=60,(('Costi Fissi'!BP29+'Costi Fissi'!BO29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!BP29+'Costi Fissi'!BO29+'Costi Fissi'!BN29)*(1+$G52)),('Costi Fissi'!BP29+'Costi Fissi'!BO29+'Costi Fissi'!BN29+'Costi Fissi'!BM29)*(1+$G52)))))","v":0},{"$f":"+IF($H52=0,0,IF($I52=30,('Costi Fissi'!BQ29*(1+$G52)),IF($H52=60,(('Costi Fissi'!BQ29+'Costi Fissi'!BP29)*(1+$G52)),IF($H52=90,(('Costi Fissi'!BQ29+'Costi Fissi'!BP29+'Costi Fissi'!BO29)*(1+$G52)),('Costi Fissi'!BQ29+'Costi Fissi'!BP29+'Costi Fissi'!BO29+'Costi Fissi'!BN29)*(1+$G52)))))","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"3) Utenze",{"$f":"+'Costi Fissi'!H30","v":0.22},{"$f":"+'Costi Fissi'!I30","v":30},{"$f":"+IF($H53=0,0,('Costi Fissi'!J30*(1+'E_Costi Fissi'!G53)))","v":244},{"$f":"+IF($H53=0,0,IF($H53=30,('Costi Fissi'!K30*(1+$G53)),('Costi Fissi'!J30+'Costi Fissi'!K30)*(1+$G53)))","v":244},{"$f":"+IF($H53=0,0,IF($H53=30,('Costi Fissi'!L30*(1+'E_Costi Fissi'!$G53)),IF($H53=60,(('Costi Fissi'!L30+'Costi Fissi'!K30)*(1+'E_Costi Fissi'!$G53)),('Costi Fissi'!L30+'Costi Fissi'!K30+'Costi Fissi'!J30)*(1+'E_Costi Fissi'!$G53))))","v":244},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!M30*(1+$G53)),IF($H53=60,(('Costi Fissi'!M30+'Costi Fissi'!L30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!M30+'Costi Fissi'!L30+'Costi Fissi'!K30)*(1+$G53)),('Costi Fissi'!M30+'Costi Fissi'!L30+'Costi Fissi'!K30+'Costi Fissi'!J30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!N30*(1+$G53)),IF($H53=60,(('Costi Fissi'!N30+'Costi Fissi'!M30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!N30+'Costi Fissi'!M30+'Costi Fissi'!L30)*(1+$G53)),('Costi Fissi'!N30+'Costi Fissi'!M30+'Costi Fissi'!L30+'Costi Fissi'!K30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!O30*(1+$G53)),IF($H53=60,(('Costi Fissi'!O30+'Costi Fissi'!N30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!O30+'Costi Fissi'!N30+'Costi Fissi'!M30)*(1+$G53)),('Costi Fissi'!O30+'Costi Fissi'!N30+'Costi Fissi'!M30+'Costi Fissi'!L30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!P30*(1+$G53)),IF($H53=60,(('Costi Fissi'!P30+'Costi Fissi'!O30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!P30+'Costi Fissi'!O30+'Costi Fissi'!N30)*(1+$G53)),('Costi Fissi'!P30+'Costi Fissi'!O30+'Costi Fissi'!N30+'Costi Fissi'!M30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!Q30*(1+$G53)),IF($H53=60,(('Costi Fissi'!Q30+'Costi Fissi'!P30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!Q30+'Costi Fissi'!P30+'Costi Fissi'!O30)*(1+$G53)),('Costi Fissi'!Q30+'Costi Fissi'!P30+'Costi Fissi'!O30+'Costi Fissi'!N30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!R30*(1+$G53)),IF($H53=60,(('Costi Fissi'!R30+'Costi Fissi'!Q30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!R30+'Costi Fissi'!Q30+'Costi Fissi'!P30)*(1+$G53)),('Costi Fissi'!R30+'Costi Fissi'!Q30+'Costi Fissi'!P30+'Costi Fissi'!O30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!S30*(1+$G53)),IF($H53=60,(('Costi Fissi'!S30+'Costi Fissi'!R30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!S30+'Costi Fissi'!R30+'Costi Fissi'!Q30)*(1+$G53)),('Costi Fissi'!S30+'Costi Fissi'!R30+'Costi Fissi'!Q30+'Costi Fissi'!P30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!T30*(1+$G53)),IF($H53=60,(('Costi Fissi'!T30+'Costi Fissi'!S30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!T30+'Costi Fissi'!S30+'Costi Fissi'!R30)*(1+$G53)),('Costi Fissi'!T30+'Costi Fissi'!S30+'Costi Fissi'!R30+'Costi Fissi'!Q30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!U30*(1+$G53)),IF($H53=60,(('Costi Fissi'!U30+'Costi Fissi'!T30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!U30+'Costi Fissi'!T30+'Costi Fissi'!S30)*(1+$G53)),('Costi Fissi'!U30+'Costi Fissi'!T30+'Costi Fissi'!S30+'Costi Fissi'!R30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!V30*(1+$G53)),IF($H53=60,(('Costi Fissi'!V30+'Costi Fissi'!U30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!V30+'Costi Fissi'!U30+'Costi Fissi'!T30)*(1+$G53)),('Costi Fissi'!V30+'Costi Fissi'!U30+'Costi Fissi'!T30+'Costi Fissi'!S30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!W30*(1+$G53)),IF($H53=60,(('Costi Fissi'!W30+'Costi Fissi'!V30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!W30+'Costi Fissi'!V30+'Costi Fissi'!U30)*(1+$G53)),('Costi Fissi'!W30+'Costi Fissi'!V30+'Costi Fissi'!U30+'Costi Fissi'!T30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!X30*(1+$G53)),IF($H53=60,(('Costi Fissi'!X30+'Costi Fissi'!W30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!X30+'Costi Fissi'!W30+'Costi Fissi'!V30)*(1+$G53)),('Costi Fissi'!X30+'Costi Fissi'!W30+'Costi Fissi'!V30+'Costi Fissi'!U30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!Y30*(1+$G53)),IF($H53=60,(('Costi Fissi'!Y30+'Costi Fissi'!X30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!Y30+'Costi Fissi'!X30+'Costi Fissi'!W30)*(1+$G53)),('Costi Fissi'!Y30+'Costi Fissi'!X30+'Costi Fissi'!W30+'Costi Fissi'!V30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!Z30*(1+$G53)),IF($H53=60,(('Costi Fissi'!Z30+'Costi Fissi'!Y30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!Z30+'Costi Fissi'!Y30+'Costi Fissi'!X30)*(1+$G53)),('Costi Fissi'!Z30+'Costi Fissi'!Y30+'Costi Fissi'!X30+'Costi Fissi'!W30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!AA30*(1+$G53)),IF($H53=60,(('Costi Fissi'!AA30+'Costi Fissi'!Z30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!AA30+'Costi Fissi'!Z30+'Costi Fissi'!Y30)*(1+$G53)),('Costi Fissi'!AA30+'Costi Fissi'!Z30+'Costi Fissi'!Y30+'Costi Fissi'!X30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!AB30*(1+$G53)),IF($H53=60,(('Costi Fissi'!AB30+'Costi Fissi'!AA30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!AB30+'Costi Fissi'!AA30+'Costi Fissi'!Z30)*(1+$G53)),('Costi Fissi'!AB30+'Costi Fissi'!AA30+'Costi Fissi'!Z30+'Costi Fissi'!Y30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!AC30*(1+$G53)),IF($H53=60,(('Costi Fissi'!AC30+'Costi Fissi'!AB30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!AC30+'Costi Fissi'!AB30+'Costi Fissi'!AA30)*(1+$G53)),('Costi Fissi'!AC30+'Costi Fissi'!AB30+'Costi Fissi'!AA30+'Costi Fissi'!Z30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!AD30*(1+$G53)),IF($H53=60,(('Costi Fissi'!AD30+'Costi Fissi'!AC30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!AD30+'Costi Fissi'!AC30+'Costi Fissi'!AB30)*(1+$G53)),('Costi Fissi'!AD30+'Costi Fissi'!AC30+'Costi Fissi'!AB30+'Costi Fissi'!AA30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!AE30*(1+$G53)),IF($H53=60,(('Costi Fissi'!AE30+'Costi Fissi'!AD30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!AE30+'Costi Fissi'!AD30+'Costi Fissi'!AC30)*(1+$G53)),('Costi Fissi'!AE30+'Costi Fissi'!AD30+'Costi Fissi'!AC30+'Costi Fissi'!AB30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!AF30*(1+$G53)),IF($H53=60,(('Costi Fissi'!AF30+'Costi Fissi'!AE30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!AF30+'Costi Fissi'!AE30+'Costi Fissi'!AD30)*(1+$G53)),('Costi Fissi'!AF30+'Costi Fissi'!AE30+'Costi Fissi'!AD30+'Costi Fissi'!AC30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!AG30*(1+$G53)),IF($H53=60,(('Costi Fissi'!AG30+'Costi Fissi'!AF30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!AG30+'Costi Fissi'!AF30+'Costi Fissi'!AE30)*(1+$G53)),('Costi Fissi'!AG30+'Costi Fissi'!AF30+'Costi Fissi'!AE30+'Costi Fissi'!AD30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!AH30*(1+$G53)),IF($H53=60,(('Costi Fissi'!AH30+'Costi Fissi'!AG30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!AH30+'Costi Fissi'!AG30+'Costi Fissi'!AF30)*(1+$G53)),('Costi Fissi'!AH30+'Costi Fissi'!AG30+'Costi Fissi'!AF30+'Costi Fissi'!AE30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!AI30*(1+$G53)),IF($H53=60,(('Costi Fissi'!AI30+'Costi Fissi'!AH30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!AI30+'Costi Fissi'!AH30+'Costi Fissi'!AG30)*(1+$G53)),('Costi Fissi'!AI30+'Costi Fissi'!AH30+'Costi Fissi'!AG30+'Costi Fissi'!AF30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!AJ30*(1+$G53)),IF($H53=60,(('Costi Fissi'!AJ30+'Costi Fissi'!AI30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!AJ30+'Costi Fissi'!AI30+'Costi Fissi'!AH30)*(1+$G53)),('Costi Fissi'!AJ30+'Costi Fissi'!AI30+'Costi Fissi'!AH30+'Costi Fissi'!AG30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!AK30*(1+$G53)),IF($H53=60,(('Costi Fissi'!AK30+'Costi Fissi'!AJ30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!AK30+'Costi Fissi'!AJ30+'Costi Fissi'!AI30)*(1+$G53)),('Costi Fissi'!AK30+'Costi Fissi'!AJ30+'Costi Fissi'!AI30+'Costi Fissi'!AH30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!AL30*(1+$G53)),IF($H53=60,(('Costi Fissi'!AL30+'Costi Fissi'!AK30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!AL30+'Costi Fissi'!AK30+'Costi Fissi'!AJ30)*(1+$G53)),('Costi Fissi'!AL30+'Costi Fissi'!AK30+'Costi Fissi'!AJ30+'Costi Fissi'!AI30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!AM30*(1+$G53)),IF($H53=60,(('Costi Fissi'!AM30+'Costi Fissi'!AL30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!AM30+'Costi Fissi'!AL30+'Costi Fissi'!AK30)*(1+$G53)),('Costi Fissi'!AM30+'Costi Fissi'!AL30+'Costi Fissi'!AK30+'Costi Fissi'!AJ30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!AN30*(1+$G53)),IF($H53=60,(('Costi Fissi'!AN30+'Costi Fissi'!AM30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!AN30+'Costi Fissi'!AM30+'Costi Fissi'!AL30)*(1+$G53)),('Costi Fissi'!AN30+'Costi Fissi'!AM30+'Costi Fissi'!AL30+'Costi Fissi'!AK30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!AO30*(1+$G53)),IF($H53=60,(('Costi Fissi'!AO30+'Costi Fissi'!AN30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!AO30+'Costi Fissi'!AN30+'Costi Fissi'!AM30)*(1+$G53)),('Costi Fissi'!AO30+'Costi Fissi'!AN30+'Costi Fissi'!AM30+'Costi Fissi'!AL30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!AP30*(1+$G53)),IF($H53=60,(('Costi Fissi'!AP30+'Costi Fissi'!AO30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!AP30+'Costi Fissi'!AO30+'Costi Fissi'!AN30)*(1+$G53)),('Costi Fissi'!AP30+'Costi Fissi'!AO30+'Costi Fissi'!AN30+'Costi Fissi'!AM30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!AQ30*(1+$G53)),IF($H53=60,(('Costi Fissi'!AQ30+'Costi Fissi'!AP30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!AQ30+'Costi Fissi'!AP30+'Costi Fissi'!AO30)*(1+$G53)),('Costi Fissi'!AQ30+'Costi Fissi'!AP30+'Costi Fissi'!AO30+'Costi Fissi'!AN30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!AR30*(1+$G53)),IF($H53=60,(('Costi Fissi'!AR30+'Costi Fissi'!AQ30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!AR30+'Costi Fissi'!AQ30+'Costi Fissi'!AP30)*(1+$G53)),('Costi Fissi'!AR30+'Costi Fissi'!AQ30+'Costi Fissi'!AP30+'Costi Fissi'!AO30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!AS30*(1+$G53)),IF($H53=60,(('Costi Fissi'!AS30+'Costi Fissi'!AR30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!AS30+'Costi Fissi'!AR30+'Costi Fissi'!AQ30)*(1+$G53)),('Costi Fissi'!AS30+'Costi Fissi'!AR30+'Costi Fissi'!AQ30+'Costi Fissi'!AP30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!AT30*(1+$G53)),IF($H53=60,(('Costi Fissi'!AT30+'Costi Fissi'!AS30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!AT30+'Costi Fissi'!AS30+'Costi Fissi'!AR30)*(1+$G53)),('Costi Fissi'!AT30+'Costi Fissi'!AS30+'Costi Fissi'!AR30+'Costi Fissi'!AQ30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!AU30*(1+$G53)),IF($H53=60,(('Costi Fissi'!AU30+'Costi Fissi'!AT30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!AU30+'Costi Fissi'!AT30+'Costi Fissi'!AS30)*(1+$G53)),('Costi Fissi'!AU30+'Costi Fissi'!AT30+'Costi Fissi'!AS30+'Costi Fissi'!AR30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!AV30*(1+$G53)),IF($H53=60,(('Costi Fissi'!AV30+'Costi Fissi'!AU30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!AV30+'Costi Fissi'!AU30+'Costi Fissi'!AT30)*(1+$G53)),('Costi Fissi'!AV30+'Costi Fissi'!AU30+'Costi Fissi'!AT30+'Costi Fissi'!AS30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!AW30*(1+$G53)),IF($H53=60,(('Costi Fissi'!AW30+'Costi Fissi'!AV30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!AW30+'Costi Fissi'!AV30+'Costi Fissi'!AU30)*(1+$G53)),('Costi Fissi'!AW30+'Costi Fissi'!AV30+'Costi Fissi'!AU30+'Costi Fissi'!AT30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!AX30*(1+$G53)),IF($H53=60,(('Costi Fissi'!AX30+'Costi Fissi'!AW30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!AX30+'Costi Fissi'!AW30+'Costi Fissi'!AV30)*(1+$G53)),('Costi Fissi'!AX30+'Costi Fissi'!AW30+'Costi Fissi'!AV30+'Costi Fissi'!AU30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!AY30*(1+$G53)),IF($H53=60,(('Costi Fissi'!AY30+'Costi Fissi'!AX30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!AY30+'Costi Fissi'!AX30+'Costi Fissi'!AW30)*(1+$G53)),('Costi Fissi'!AY30+'Costi Fissi'!AX30+'Costi Fissi'!AW30+'Costi Fissi'!AV30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!AZ30*(1+$G53)),IF($H53=60,(('Costi Fissi'!AZ30+'Costi Fissi'!AY30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!AZ30+'Costi Fissi'!AY30+'Costi Fissi'!AX30)*(1+$G53)),('Costi Fissi'!AZ30+'Costi Fissi'!AY30+'Costi Fissi'!AX30+'Costi Fissi'!AW30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!BA30*(1+$G53)),IF($H53=60,(('Costi Fissi'!BA30+'Costi Fissi'!AZ30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!BA30+'Costi Fissi'!AZ30+'Costi Fissi'!AY30)*(1+$G53)),('Costi Fissi'!BA30+'Costi Fissi'!AZ30+'Costi Fissi'!AY30+'Costi Fissi'!AX30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!BB30*(1+$G53)),IF($H53=60,(('Costi Fissi'!BB30+'Costi Fissi'!BA30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!BB30+'Costi Fissi'!BA30+'Costi Fissi'!AZ30)*(1+$G53)),('Costi Fissi'!BB30+'Costi Fissi'!BA30+'Costi Fissi'!AZ30+'Costi Fissi'!AY30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!BC30*(1+$G53)),IF($H53=60,(('Costi Fissi'!BC30+'Costi Fissi'!BB30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!BC30+'Costi Fissi'!BB30+'Costi Fissi'!BA30)*(1+$G53)),('Costi Fissi'!BC30+'Costi Fissi'!BB30+'Costi Fissi'!BA30+'Costi Fissi'!AZ30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!BD30*(1+$G53)),IF($H53=60,(('Costi Fissi'!BD30+'Costi Fissi'!BC30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!BD30+'Costi Fissi'!BC30+'Costi Fissi'!BB30)*(1+$G53)),('Costi Fissi'!BD30+'Costi Fissi'!BC30+'Costi Fissi'!BB30+'Costi Fissi'!BA30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!BE30*(1+$G53)),IF($H53=60,(('Costi Fissi'!BE30+'Costi Fissi'!BD30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!BE30+'Costi Fissi'!BD30+'Costi Fissi'!BC30)*(1+$G53)),('Costi Fissi'!BE30+'Costi Fissi'!BD30+'Costi Fissi'!BC30+'Costi Fissi'!BB30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!BF30*(1+$G53)),IF($H53=60,(('Costi Fissi'!BF30+'Costi Fissi'!BE30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!BF30+'Costi Fissi'!BE30+'Costi Fissi'!BD30)*(1+$G53)),('Costi Fissi'!BF30+'Costi Fissi'!BE30+'Costi Fissi'!BD30+'Costi Fissi'!BC30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!BG30*(1+$G53)),IF($H53=60,(('Costi Fissi'!BG30+'Costi Fissi'!BF30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!BG30+'Costi Fissi'!BF30+'Costi Fissi'!BE30)*(1+$G53)),('Costi Fissi'!BG30+'Costi Fissi'!BF30+'Costi Fissi'!BE30+'Costi Fissi'!BD30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!BH30*(1+$G53)),IF($H53=60,(('Costi Fissi'!BH30+'Costi Fissi'!BG30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!BH30+'Costi Fissi'!BG30+'Costi Fissi'!BF30)*(1+$G53)),('Costi Fissi'!BH30+'Costi Fissi'!BG30+'Costi Fissi'!BF30+'Costi Fissi'!BE30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!BI30*(1+$G53)),IF($H53=60,(('Costi Fissi'!BI30+'Costi Fissi'!BH30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!BI30+'Costi Fissi'!BH30+'Costi Fissi'!BG30)*(1+$G53)),('Costi Fissi'!BI30+'Costi Fissi'!BH30+'Costi Fissi'!BG30+'Costi Fissi'!BF30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!BJ30*(1+$G53)),IF($H53=60,(('Costi Fissi'!BJ30+'Costi Fissi'!BI30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!BJ30+'Costi Fissi'!BI30+'Costi Fissi'!BH30)*(1+$G53)),('Costi Fissi'!BJ30+'Costi Fissi'!BI30+'Costi Fissi'!BH30+'Costi Fissi'!BG30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!BK30*(1+$G53)),IF($H53=60,(('Costi Fissi'!BK30+'Costi Fissi'!BJ30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!BK30+'Costi Fissi'!BJ30+'Costi Fissi'!BI30)*(1+$G53)),('Costi Fissi'!BK30+'Costi Fissi'!BJ30+'Costi Fissi'!BI30+'Costi Fissi'!BH30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!BL30*(1+$G53)),IF($H53=60,(('Costi Fissi'!BL30+'Costi Fissi'!BK30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!BL30+'Costi Fissi'!BK30+'Costi Fissi'!BJ30)*(1+$G53)),('Costi Fissi'!BL30+'Costi Fissi'!BK30+'Costi Fissi'!BJ30+'Costi Fissi'!BI30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!BM30*(1+$G53)),IF($H53=60,(('Costi Fissi'!BM30+'Costi Fissi'!BL30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!BM30+'Costi Fissi'!BL30+'Costi Fissi'!BK30)*(1+$G53)),('Costi Fissi'!BM30+'Costi Fissi'!BL30+'Costi Fissi'!BK30+'Costi Fissi'!BJ30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!BN30*(1+$G53)),IF($H53=60,(('Costi Fissi'!BN30+'Costi Fissi'!BM30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!BN30+'Costi Fissi'!BM30+'Costi Fissi'!BL30)*(1+$G53)),('Costi Fissi'!BN30+'Costi Fissi'!BM30+'Costi Fissi'!BL30+'Costi Fissi'!BK30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!BO30*(1+$G53)),IF($H53=60,(('Costi Fissi'!BO30+'Costi Fissi'!BN30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!BO30+'Costi Fissi'!BN30+'Costi Fissi'!BM30)*(1+$G53)),('Costi Fissi'!BO30+'Costi Fissi'!BN30+'Costi Fissi'!BM30+'Costi Fissi'!BL30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!BP30*(1+$G53)),IF($H53=60,(('Costi Fissi'!BP30+'Costi Fissi'!BO30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!BP30+'Costi Fissi'!BO30+'Costi Fissi'!BN30)*(1+$G53)),('Costi Fissi'!BP30+'Costi Fissi'!BO30+'Costi Fissi'!BN30+'Costi Fissi'!BM30)*(1+$G53)))))","v":976},{"$f":"+IF($H53=0,0,IF($I53=30,('Costi Fissi'!BQ30*(1+$G53)),IF($H53=60,(('Costi Fissi'!BQ30+'Costi Fissi'!BP30)*(1+$G53)),IF($H53=90,(('Costi Fissi'!BQ30+'Costi Fissi'!BP30+'Costi Fissi'!BO30)*(1+$G53)),('Costi Fissi'!BQ30+'Costi Fissi'!BP30+'Costi Fissi'!BO30+'Costi Fissi'!BN30)*(1+$G53)))))","v":976},null,null,976,976,976,976,976]
[null,null,null,null,null,"6) affitti e locazioni passive",{"$f":"+'Costi Fissi'!H31","v":0},{"$f":"+'Costi Fissi'!I31","v":30},{"$f":"+IF($H54=0,0,('Costi Fissi'!J31*(1+'E_Costi Fissi'!G54)))","v":600},{"$f":"+IF($H54=0,0,IF($H54=30,('Costi Fissi'!K31*(1+$G54)),('Costi Fissi'!J31+'Costi Fissi'!K31)*(1+$G54)))","v":600},{"$f":"+IF($H54=0,0,IF($H54=30,('Costi Fissi'!L31*(1+'E_Costi Fissi'!$G54)),IF($H54=60,(('Costi Fissi'!L31+'Costi Fissi'!K31)*(1+'E_Costi Fissi'!$G54)),('Costi Fissi'!L31+'Costi Fissi'!K31+'Costi Fissi'!J31)*(1+'E_Costi Fissi'!$G54))))","v":600},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!M31*(1+$G54)),IF($H54=60,(('Costi Fissi'!M31+'Costi Fissi'!L31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!M31+'Costi Fissi'!L31+'Costi Fissi'!K31)*(1+$G54)),('Costi Fissi'!M31+'Costi Fissi'!L31+'Costi Fissi'!K31+'Costi Fissi'!J31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!N31*(1+$G54)),IF($H54=60,(('Costi Fissi'!N31+'Costi Fissi'!M31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!N31+'Costi Fissi'!M31+'Costi Fissi'!L31)*(1+$G54)),('Costi Fissi'!N31+'Costi Fissi'!M31+'Costi Fissi'!L31+'Costi Fissi'!K31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!O31*(1+$G54)),IF($H54=60,(('Costi Fissi'!O31+'Costi Fissi'!N31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!O31+'Costi Fissi'!N31+'Costi Fissi'!M31)*(1+$G54)),('Costi Fissi'!O31+'Costi Fissi'!N31+'Costi Fissi'!M31+'Costi Fissi'!L31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!P31*(1+$G54)),IF($H54=60,(('Costi Fissi'!P31+'Costi Fissi'!O31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!P31+'Costi Fissi'!O31+'Costi Fissi'!N31)*(1+$G54)),('Costi Fissi'!P31+'Costi Fissi'!O31+'Costi Fissi'!N31+'Costi Fissi'!M31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!Q31*(1+$G54)),IF($H54=60,(('Costi Fissi'!Q31+'Costi Fissi'!P31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!Q31+'Costi Fissi'!P31+'Costi Fissi'!O31)*(1+$G54)),('Costi Fissi'!Q31+'Costi Fissi'!P31+'Costi Fissi'!O31+'Costi Fissi'!N31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!R31*(1+$G54)),IF($H54=60,(('Costi Fissi'!R31+'Costi Fissi'!Q31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!R31+'Costi Fissi'!Q31+'Costi Fissi'!P31)*(1+$G54)),('Costi Fissi'!R31+'Costi Fissi'!Q31+'Costi Fissi'!P31+'Costi Fissi'!O31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!S31*(1+$G54)),IF($H54=60,(('Costi Fissi'!S31+'Costi Fissi'!R31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!S31+'Costi Fissi'!R31+'Costi Fissi'!Q31)*(1+$G54)),('Costi Fissi'!S31+'Costi Fissi'!R31+'Costi Fissi'!Q31+'Costi Fissi'!P31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!T31*(1+$G54)),IF($H54=60,(('Costi Fissi'!T31+'Costi Fissi'!S31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!T31+'Costi Fissi'!S31+'Costi Fissi'!R31)*(1+$G54)),('Costi Fissi'!T31+'Costi Fissi'!S31+'Costi Fissi'!R31+'Costi Fissi'!Q31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!U31*(1+$G54)),IF($H54=60,(('Costi Fissi'!U31+'Costi Fissi'!T31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!U31+'Costi Fissi'!T31+'Costi Fissi'!S31)*(1+$G54)),('Costi Fissi'!U31+'Costi Fissi'!T31+'Costi Fissi'!S31+'Costi Fissi'!R31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!V31*(1+$G54)),IF($H54=60,(('Costi Fissi'!V31+'Costi Fissi'!U31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!V31+'Costi Fissi'!U31+'Costi Fissi'!T31)*(1+$G54)),('Costi Fissi'!V31+'Costi Fissi'!U31+'Costi Fissi'!T31+'Costi Fissi'!S31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!W31*(1+$G54)),IF($H54=60,(('Costi Fissi'!W31+'Costi Fissi'!V31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!W31+'Costi Fissi'!V31+'Costi Fissi'!U31)*(1+$G54)),('Costi Fissi'!W31+'Costi Fissi'!V31+'Costi Fissi'!U31+'Costi Fissi'!T31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!X31*(1+$G54)),IF($H54=60,(('Costi Fissi'!X31+'Costi Fissi'!W31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!X31+'Costi Fissi'!W31+'Costi Fissi'!V31)*(1+$G54)),('Costi Fissi'!X31+'Costi Fissi'!W31+'Costi Fissi'!V31+'Costi Fissi'!U31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!Y31*(1+$G54)),IF($H54=60,(('Costi Fissi'!Y31+'Costi Fissi'!X31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!Y31+'Costi Fissi'!X31+'Costi Fissi'!W31)*(1+$G54)),('Costi Fissi'!Y31+'Costi Fissi'!X31+'Costi Fissi'!W31+'Costi Fissi'!V31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!Z31*(1+$G54)),IF($H54=60,(('Costi Fissi'!Z31+'Costi Fissi'!Y31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!Z31+'Costi Fissi'!Y31+'Costi Fissi'!X31)*(1+$G54)),('Costi Fissi'!Z31+'Costi Fissi'!Y31+'Costi Fissi'!X31+'Costi Fissi'!W31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!AA31*(1+$G54)),IF($H54=60,(('Costi Fissi'!AA31+'Costi Fissi'!Z31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!AA31+'Costi Fissi'!Z31+'Costi Fissi'!Y31)*(1+$G54)),('Costi Fissi'!AA31+'Costi Fissi'!Z31+'Costi Fissi'!Y31+'Costi Fissi'!X31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!AB31*(1+$G54)),IF($H54=60,(('Costi Fissi'!AB31+'Costi Fissi'!AA31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!AB31+'Costi Fissi'!AA31+'Costi Fissi'!Z31)*(1+$G54)),('Costi Fissi'!AB31+'Costi Fissi'!AA31+'Costi Fissi'!Z31+'Costi Fissi'!Y31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!AC31*(1+$G54)),IF($H54=60,(('Costi Fissi'!AC31+'Costi Fissi'!AB31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!AC31+'Costi Fissi'!AB31+'Costi Fissi'!AA31)*(1+$G54)),('Costi Fissi'!AC31+'Costi Fissi'!AB31+'Costi Fissi'!AA31+'Costi Fissi'!Z31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!AD31*(1+$G54)),IF($H54=60,(('Costi Fissi'!AD31+'Costi Fissi'!AC31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!AD31+'Costi Fissi'!AC31+'Costi Fissi'!AB31)*(1+$G54)),('Costi Fissi'!AD31+'Costi Fissi'!AC31+'Costi Fissi'!AB31+'Costi Fissi'!AA31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!AE31*(1+$G54)),IF($H54=60,(('Costi Fissi'!AE31+'Costi Fissi'!AD31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!AE31+'Costi Fissi'!AD31+'Costi Fissi'!AC31)*(1+$G54)),('Costi Fissi'!AE31+'Costi Fissi'!AD31+'Costi Fissi'!AC31+'Costi Fissi'!AB31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!AF31*(1+$G54)),IF($H54=60,(('Costi Fissi'!AF31+'Costi Fissi'!AE31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!AF31+'Costi Fissi'!AE31+'Costi Fissi'!AD31)*(1+$G54)),('Costi Fissi'!AF31+'Costi Fissi'!AE31+'Costi Fissi'!AD31+'Costi Fissi'!AC31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!AG31*(1+$G54)),IF($H54=60,(('Costi Fissi'!AG31+'Costi Fissi'!AF31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!AG31+'Costi Fissi'!AF31+'Costi Fissi'!AE31)*(1+$G54)),('Costi Fissi'!AG31+'Costi Fissi'!AF31+'Costi Fissi'!AE31+'Costi Fissi'!AD31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!AH31*(1+$G54)),IF($H54=60,(('Costi Fissi'!AH31+'Costi Fissi'!AG31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!AH31+'Costi Fissi'!AG31+'Costi Fissi'!AF31)*(1+$G54)),('Costi Fissi'!AH31+'Costi Fissi'!AG31+'Costi Fissi'!AF31+'Costi Fissi'!AE31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!AI31*(1+$G54)),IF($H54=60,(('Costi Fissi'!AI31+'Costi Fissi'!AH31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!AI31+'Costi Fissi'!AH31+'Costi Fissi'!AG31)*(1+$G54)),('Costi Fissi'!AI31+'Costi Fissi'!AH31+'Costi Fissi'!AG31+'Costi Fissi'!AF31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!AJ31*(1+$G54)),IF($H54=60,(('Costi Fissi'!AJ31+'Costi Fissi'!AI31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!AJ31+'Costi Fissi'!AI31+'Costi Fissi'!AH31)*(1+$G54)),('Costi Fissi'!AJ31+'Costi Fissi'!AI31+'Costi Fissi'!AH31+'Costi Fissi'!AG31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!AK31*(1+$G54)),IF($H54=60,(('Costi Fissi'!AK31+'Costi Fissi'!AJ31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!AK31+'Costi Fissi'!AJ31+'Costi Fissi'!AI31)*(1+$G54)),('Costi Fissi'!AK31+'Costi Fissi'!AJ31+'Costi Fissi'!AI31+'Costi Fissi'!AH31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!AL31*(1+$G54)),IF($H54=60,(('Costi Fissi'!AL31+'Costi Fissi'!AK31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!AL31+'Costi Fissi'!AK31+'Costi Fissi'!AJ31)*(1+$G54)),('Costi Fissi'!AL31+'Costi Fissi'!AK31+'Costi Fissi'!AJ31+'Costi Fissi'!AI31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!AM31*(1+$G54)),IF($H54=60,(('Costi Fissi'!AM31+'Costi Fissi'!AL31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!AM31+'Costi Fissi'!AL31+'Costi Fissi'!AK31)*(1+$G54)),('Costi Fissi'!AM31+'Costi Fissi'!AL31+'Costi Fissi'!AK31+'Costi Fissi'!AJ31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!AN31*(1+$G54)),IF($H54=60,(('Costi Fissi'!AN31+'Costi Fissi'!AM31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!AN31+'Costi Fissi'!AM31+'Costi Fissi'!AL31)*(1+$G54)),('Costi Fissi'!AN31+'Costi Fissi'!AM31+'Costi Fissi'!AL31+'Costi Fissi'!AK31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!AO31*(1+$G54)),IF($H54=60,(('Costi Fissi'!AO31+'Costi Fissi'!AN31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!AO31+'Costi Fissi'!AN31+'Costi Fissi'!AM31)*(1+$G54)),('Costi Fissi'!AO31+'Costi Fissi'!AN31+'Costi Fissi'!AM31+'Costi Fissi'!AL31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!AP31*(1+$G54)),IF($H54=60,(('Costi Fissi'!AP31+'Costi Fissi'!AO31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!AP31+'Costi Fissi'!AO31+'Costi Fissi'!AN31)*(1+$G54)),('Costi Fissi'!AP31+'Costi Fissi'!AO31+'Costi Fissi'!AN31+'Costi Fissi'!AM31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!AQ31*(1+$G54)),IF($H54=60,(('Costi Fissi'!AQ31+'Costi Fissi'!AP31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!AQ31+'Costi Fissi'!AP31+'Costi Fissi'!AO31)*(1+$G54)),('Costi Fissi'!AQ31+'Costi Fissi'!AP31+'Costi Fissi'!AO31+'Costi Fissi'!AN31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!AR31*(1+$G54)),IF($H54=60,(('Costi Fissi'!AR31+'Costi Fissi'!AQ31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!AR31+'Costi Fissi'!AQ31+'Costi Fissi'!AP31)*(1+$G54)),('Costi Fissi'!AR31+'Costi Fissi'!AQ31+'Costi Fissi'!AP31+'Costi Fissi'!AO31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!AS31*(1+$G54)),IF($H54=60,(('Costi Fissi'!AS31+'Costi Fissi'!AR31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!AS31+'Costi Fissi'!AR31+'Costi Fissi'!AQ31)*(1+$G54)),('Costi Fissi'!AS31+'Costi Fissi'!AR31+'Costi Fissi'!AQ31+'Costi Fissi'!AP31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!AT31*(1+$G54)),IF($H54=60,(('Costi Fissi'!AT31+'Costi Fissi'!AS31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!AT31+'Costi Fissi'!AS31+'Costi Fissi'!AR31)*(1+$G54)),('Costi Fissi'!AT31+'Costi Fissi'!AS31+'Costi Fissi'!AR31+'Costi Fissi'!AQ31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!AU31*(1+$G54)),IF($H54=60,(('Costi Fissi'!AU31+'Costi Fissi'!AT31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!AU31+'Costi Fissi'!AT31+'Costi Fissi'!AS31)*(1+$G54)),('Costi Fissi'!AU31+'Costi Fissi'!AT31+'Costi Fissi'!AS31+'Costi Fissi'!AR31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!AV31*(1+$G54)),IF($H54=60,(('Costi Fissi'!AV31+'Costi Fissi'!AU31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!AV31+'Costi Fissi'!AU31+'Costi Fissi'!AT31)*(1+$G54)),('Costi Fissi'!AV31+'Costi Fissi'!AU31+'Costi Fissi'!AT31+'Costi Fissi'!AS31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!AW31*(1+$G54)),IF($H54=60,(('Costi Fissi'!AW31+'Costi Fissi'!AV31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!AW31+'Costi Fissi'!AV31+'Costi Fissi'!AU31)*(1+$G54)),('Costi Fissi'!AW31+'Costi Fissi'!AV31+'Costi Fissi'!AU31+'Costi Fissi'!AT31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!AX31*(1+$G54)),IF($H54=60,(('Costi Fissi'!AX31+'Costi Fissi'!AW31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!AX31+'Costi Fissi'!AW31+'Costi Fissi'!AV31)*(1+$G54)),('Costi Fissi'!AX31+'Costi Fissi'!AW31+'Costi Fissi'!AV31+'Costi Fissi'!AU31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!AY31*(1+$G54)),IF($H54=60,(('Costi Fissi'!AY31+'Costi Fissi'!AX31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!AY31+'Costi Fissi'!AX31+'Costi Fissi'!AW31)*(1+$G54)),('Costi Fissi'!AY31+'Costi Fissi'!AX31+'Costi Fissi'!AW31+'Costi Fissi'!AV31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!AZ31*(1+$G54)),IF($H54=60,(('Costi Fissi'!AZ31+'Costi Fissi'!AY31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!AZ31+'Costi Fissi'!AY31+'Costi Fissi'!AX31)*(1+$G54)),('Costi Fissi'!AZ31+'Costi Fissi'!AY31+'Costi Fissi'!AX31+'Costi Fissi'!AW31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!BA31*(1+$G54)),IF($H54=60,(('Costi Fissi'!BA31+'Costi Fissi'!AZ31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!BA31+'Costi Fissi'!AZ31+'Costi Fissi'!AY31)*(1+$G54)),('Costi Fissi'!BA31+'Costi Fissi'!AZ31+'Costi Fissi'!AY31+'Costi Fissi'!AX31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!BB31*(1+$G54)),IF($H54=60,(('Costi Fissi'!BB31+'Costi Fissi'!BA31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!BB31+'Costi Fissi'!BA31+'Costi Fissi'!AZ31)*(1+$G54)),('Costi Fissi'!BB31+'Costi Fissi'!BA31+'Costi Fissi'!AZ31+'Costi Fissi'!AY31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!BC31*(1+$G54)),IF($H54=60,(('Costi Fissi'!BC31+'Costi Fissi'!BB31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!BC31+'Costi Fissi'!BB31+'Costi Fissi'!BA31)*(1+$G54)),('Costi Fissi'!BC31+'Costi Fissi'!BB31+'Costi Fissi'!BA31+'Costi Fissi'!AZ31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!BD31*(1+$G54)),IF($H54=60,(('Costi Fissi'!BD31+'Costi Fissi'!BC31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!BD31+'Costi Fissi'!BC31+'Costi Fissi'!BB31)*(1+$G54)),('Costi Fissi'!BD31+'Costi Fissi'!BC31+'Costi Fissi'!BB31+'Costi Fissi'!BA31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!BE31*(1+$G54)),IF($H54=60,(('Costi Fissi'!BE31+'Costi Fissi'!BD31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!BE31+'Costi Fissi'!BD31+'Costi Fissi'!BC31)*(1+$G54)),('Costi Fissi'!BE31+'Costi Fissi'!BD31+'Costi Fissi'!BC31+'Costi Fissi'!BB31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!BF31*(1+$G54)),IF($H54=60,(('Costi Fissi'!BF31+'Costi Fissi'!BE31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!BF31+'Costi Fissi'!BE31+'Costi Fissi'!BD31)*(1+$G54)),('Costi Fissi'!BF31+'Costi Fissi'!BE31+'Costi Fissi'!BD31+'Costi Fissi'!BC31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!BG31*(1+$G54)),IF($H54=60,(('Costi Fissi'!BG31+'Costi Fissi'!BF31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!BG31+'Costi Fissi'!BF31+'Costi Fissi'!BE31)*(1+$G54)),('Costi Fissi'!BG31+'Costi Fissi'!BF31+'Costi Fissi'!BE31+'Costi Fissi'!BD31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!BH31*(1+$G54)),IF($H54=60,(('Costi Fissi'!BH31+'Costi Fissi'!BG31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!BH31+'Costi Fissi'!BG31+'Costi Fissi'!BF31)*(1+$G54)),('Costi Fissi'!BH31+'Costi Fissi'!BG31+'Costi Fissi'!BF31+'Costi Fissi'!BE31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!BI31*(1+$G54)),IF($H54=60,(('Costi Fissi'!BI31+'Costi Fissi'!BH31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!BI31+'Costi Fissi'!BH31+'Costi Fissi'!BG31)*(1+$G54)),('Costi Fissi'!BI31+'Costi Fissi'!BH31+'Costi Fissi'!BG31+'Costi Fissi'!BF31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!BJ31*(1+$G54)),IF($H54=60,(('Costi Fissi'!BJ31+'Costi Fissi'!BI31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!BJ31+'Costi Fissi'!BI31+'Costi Fissi'!BH31)*(1+$G54)),('Costi Fissi'!BJ31+'Costi Fissi'!BI31+'Costi Fissi'!BH31+'Costi Fissi'!BG31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!BK31*(1+$G54)),IF($H54=60,(('Costi Fissi'!BK31+'Costi Fissi'!BJ31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!BK31+'Costi Fissi'!BJ31+'Costi Fissi'!BI31)*(1+$G54)),('Costi Fissi'!BK31+'Costi Fissi'!BJ31+'Costi Fissi'!BI31+'Costi Fissi'!BH31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!BL31*(1+$G54)),IF($H54=60,(('Costi Fissi'!BL31+'Costi Fissi'!BK31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!BL31+'Costi Fissi'!BK31+'Costi Fissi'!BJ31)*(1+$G54)),('Costi Fissi'!BL31+'Costi Fissi'!BK31+'Costi Fissi'!BJ31+'Costi Fissi'!BI31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!BM31*(1+$G54)),IF($H54=60,(('Costi Fissi'!BM31+'Costi Fissi'!BL31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!BM31+'Costi Fissi'!BL31+'Costi Fissi'!BK31)*(1+$G54)),('Costi Fissi'!BM31+'Costi Fissi'!BL31+'Costi Fissi'!BK31+'Costi Fissi'!BJ31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!BN31*(1+$G54)),IF($H54=60,(('Costi Fissi'!BN31+'Costi Fissi'!BM31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!BN31+'Costi Fissi'!BM31+'Costi Fissi'!BL31)*(1+$G54)),('Costi Fissi'!BN31+'Costi Fissi'!BM31+'Costi Fissi'!BL31+'Costi Fissi'!BK31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!BO31*(1+$G54)),IF($H54=60,(('Costi Fissi'!BO31+'Costi Fissi'!BN31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!BO31+'Costi Fissi'!BN31+'Costi Fissi'!BM31)*(1+$G54)),('Costi Fissi'!BO31+'Costi Fissi'!BN31+'Costi Fissi'!BM31+'Costi Fissi'!BL31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!BP31*(1+$G54)),IF($H54=60,(('Costi Fissi'!BP31+'Costi Fissi'!BO31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!BP31+'Costi Fissi'!BO31+'Costi Fissi'!BN31)*(1+$G54)),('Costi Fissi'!BP31+'Costi Fissi'!BO31+'Costi Fissi'!BN31+'Costi Fissi'!BM31)*(1+$G54)))))","v":2400},{"$f":"+IF($H54=0,0,IF($I54=30,('Costi Fissi'!BQ31*(1+$G54)),IF($H54=60,(('Costi Fissi'!BQ31+'Costi Fissi'!BP31)*(1+$G54)),IF($H54=90,(('Costi Fissi'!BQ31+'Costi Fissi'!BP31+'Costi Fissi'!BO31)*(1+$G54)),('Costi Fissi'!BQ31+'Costi Fissi'!BP31+'Costi Fissi'!BO31+'Costi Fissi'!BN31)*(1+$G54)))))","v":2400},null,null,2400,2400,2400,2400,2400]
[null,null,null,null,null,"1) Spese amministrative",{"$f":"+'Costi Fissi'!H32","v":0.22},{"$f":"+'Costi Fissi'!I32","v":30},{"$f":"+IF($H55=0,0,('Costi Fissi'!J32*(1+'E_Costi Fissi'!G55)))","v":122},{"$f":"+IF($H55=0,0,IF($H55=30,('Costi Fissi'!K32*(1+$G55)),('Costi Fissi'!J32+'Costi Fissi'!K32)*(1+$G55)))","v":122},{"$f":"+IF($H55=0,0,IF($H55=30,('Costi Fissi'!L32*(1+'E_Costi Fissi'!$G55)),IF($H55=60,(('Costi Fissi'!L32+'Costi Fissi'!K32)*(1+'E_Costi Fissi'!$G55)),('Costi Fissi'!L32+'Costi Fissi'!K32+'Costi Fissi'!J32)*(1+'E_Costi Fissi'!$G55))))","v":122},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!M32*(1+$G55)),IF($H55=60,(('Costi Fissi'!M32+'Costi Fissi'!L32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!M32+'Costi Fissi'!L32+'Costi Fissi'!K32)*(1+$G55)),('Costi Fissi'!M32+'Costi Fissi'!L32+'Costi Fissi'!K32+'Costi Fissi'!J32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!N32*(1+$G55)),IF($H55=60,(('Costi Fissi'!N32+'Costi Fissi'!M32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!N32+'Costi Fissi'!M32+'Costi Fissi'!L32)*(1+$G55)),('Costi Fissi'!N32+'Costi Fissi'!M32+'Costi Fissi'!L32+'Costi Fissi'!K32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!O32*(1+$G55)),IF($H55=60,(('Costi Fissi'!O32+'Costi Fissi'!N32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!O32+'Costi Fissi'!N32+'Costi Fissi'!M32)*(1+$G55)),('Costi Fissi'!O32+'Costi Fissi'!N32+'Costi Fissi'!M32+'Costi Fissi'!L32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!P32*(1+$G55)),IF($H55=60,(('Costi Fissi'!P32+'Costi Fissi'!O32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!P32+'Costi Fissi'!O32+'Costi Fissi'!N32)*(1+$G55)),('Costi Fissi'!P32+'Costi Fissi'!O32+'Costi Fissi'!N32+'Costi Fissi'!M32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!Q32*(1+$G55)),IF($H55=60,(('Costi Fissi'!Q32+'Costi Fissi'!P32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!Q32+'Costi Fissi'!P32+'Costi Fissi'!O32)*(1+$G55)),('Costi Fissi'!Q32+'Costi Fissi'!P32+'Costi Fissi'!O32+'Costi Fissi'!N32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!R32*(1+$G55)),IF($H55=60,(('Costi Fissi'!R32+'Costi Fissi'!Q32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!R32+'Costi Fissi'!Q32+'Costi Fissi'!P32)*(1+$G55)),('Costi Fissi'!R32+'Costi Fissi'!Q32+'Costi Fissi'!P32+'Costi Fissi'!O32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!S32*(1+$G55)),IF($H55=60,(('Costi Fissi'!S32+'Costi Fissi'!R32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!S32+'Costi Fissi'!R32+'Costi Fissi'!Q32)*(1+$G55)),('Costi Fissi'!S32+'Costi Fissi'!R32+'Costi Fissi'!Q32+'Costi Fissi'!P32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!T32*(1+$G55)),IF($H55=60,(('Costi Fissi'!T32+'Costi Fissi'!S32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!T32+'Costi Fissi'!S32+'Costi Fissi'!R32)*(1+$G55)),('Costi Fissi'!T32+'Costi Fissi'!S32+'Costi Fissi'!R32+'Costi Fissi'!Q32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!U32*(1+$G55)),IF($H55=60,(('Costi Fissi'!U32+'Costi Fissi'!T32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!U32+'Costi Fissi'!T32+'Costi Fissi'!S32)*(1+$G55)),('Costi Fissi'!U32+'Costi Fissi'!T32+'Costi Fissi'!S32+'Costi Fissi'!R32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!V32*(1+$G55)),IF($H55=60,(('Costi Fissi'!V32+'Costi Fissi'!U32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!V32+'Costi Fissi'!U32+'Costi Fissi'!T32)*(1+$G55)),('Costi Fissi'!V32+'Costi Fissi'!U32+'Costi Fissi'!T32+'Costi Fissi'!S32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!W32*(1+$G55)),IF($H55=60,(('Costi Fissi'!W32+'Costi Fissi'!V32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!W32+'Costi Fissi'!V32+'Costi Fissi'!U32)*(1+$G55)),('Costi Fissi'!W32+'Costi Fissi'!V32+'Costi Fissi'!U32+'Costi Fissi'!T32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!X32*(1+$G55)),IF($H55=60,(('Costi Fissi'!X32+'Costi Fissi'!W32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!X32+'Costi Fissi'!W32+'Costi Fissi'!V32)*(1+$G55)),('Costi Fissi'!X32+'Costi Fissi'!W32+'Costi Fissi'!V32+'Costi Fissi'!U32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!Y32*(1+$G55)),IF($H55=60,(('Costi Fissi'!Y32+'Costi Fissi'!X32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!Y32+'Costi Fissi'!X32+'Costi Fissi'!W32)*(1+$G55)),('Costi Fissi'!Y32+'Costi Fissi'!X32+'Costi Fissi'!W32+'Costi Fissi'!V32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!Z32*(1+$G55)),IF($H55=60,(('Costi Fissi'!Z32+'Costi Fissi'!Y32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!Z32+'Costi Fissi'!Y32+'Costi Fissi'!X32)*(1+$G55)),('Costi Fissi'!Z32+'Costi Fissi'!Y32+'Costi Fissi'!X32+'Costi Fissi'!W32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!AA32*(1+$G55)),IF($H55=60,(('Costi Fissi'!AA32+'Costi Fissi'!Z32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!AA32+'Costi Fissi'!Z32+'Costi Fissi'!Y32)*(1+$G55)),('Costi Fissi'!AA32+'Costi Fissi'!Z32+'Costi Fissi'!Y32+'Costi Fissi'!X32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!AB32*(1+$G55)),IF($H55=60,(('Costi Fissi'!AB32+'Costi Fissi'!AA32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!AB32+'Costi Fissi'!AA32+'Costi Fissi'!Z32)*(1+$G55)),('Costi Fissi'!AB32+'Costi Fissi'!AA32+'Costi Fissi'!Z32+'Costi Fissi'!Y32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!AC32*(1+$G55)),IF($H55=60,(('Costi Fissi'!AC32+'Costi Fissi'!AB32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!AC32+'Costi Fissi'!AB32+'Costi Fissi'!AA32)*(1+$G55)),('Costi Fissi'!AC32+'Costi Fissi'!AB32+'Costi Fissi'!AA32+'Costi Fissi'!Z32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!AD32*(1+$G55)),IF($H55=60,(('Costi Fissi'!AD32+'Costi Fissi'!AC32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!AD32+'Costi Fissi'!AC32+'Costi Fissi'!AB32)*(1+$G55)),('Costi Fissi'!AD32+'Costi Fissi'!AC32+'Costi Fissi'!AB32+'Costi Fissi'!AA32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!AE32*(1+$G55)),IF($H55=60,(('Costi Fissi'!AE32+'Costi Fissi'!AD32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!AE32+'Costi Fissi'!AD32+'Costi Fissi'!AC32)*(1+$G55)),('Costi Fissi'!AE32+'Costi Fissi'!AD32+'Costi Fissi'!AC32+'Costi Fissi'!AB32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!AF32*(1+$G55)),IF($H55=60,(('Costi Fissi'!AF32+'Costi Fissi'!AE32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!AF32+'Costi Fissi'!AE32+'Costi Fissi'!AD32)*(1+$G55)),('Costi Fissi'!AF32+'Costi Fissi'!AE32+'Costi Fissi'!AD32+'Costi Fissi'!AC32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!AG32*(1+$G55)),IF($H55=60,(('Costi Fissi'!AG32+'Costi Fissi'!AF32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!AG32+'Costi Fissi'!AF32+'Costi Fissi'!AE32)*(1+$G55)),('Costi Fissi'!AG32+'Costi Fissi'!AF32+'Costi Fissi'!AE32+'Costi Fissi'!AD32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!AH32*(1+$G55)),IF($H55=60,(('Costi Fissi'!AH32+'Costi Fissi'!AG32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!AH32+'Costi Fissi'!AG32+'Costi Fissi'!AF32)*(1+$G55)),('Costi Fissi'!AH32+'Costi Fissi'!AG32+'Costi Fissi'!AF32+'Costi Fissi'!AE32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!AI32*(1+$G55)),IF($H55=60,(('Costi Fissi'!AI32+'Costi Fissi'!AH32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!AI32+'Costi Fissi'!AH32+'Costi Fissi'!AG32)*(1+$G55)),('Costi Fissi'!AI32+'Costi Fissi'!AH32+'Costi Fissi'!AG32+'Costi Fissi'!AF32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!AJ32*(1+$G55)),IF($H55=60,(('Costi Fissi'!AJ32+'Costi Fissi'!AI32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!AJ32+'Costi Fissi'!AI32+'Costi Fissi'!AH32)*(1+$G55)),('Costi Fissi'!AJ32+'Costi Fissi'!AI32+'Costi Fissi'!AH32+'Costi Fissi'!AG32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!AK32*(1+$G55)),IF($H55=60,(('Costi Fissi'!AK32+'Costi Fissi'!AJ32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!AK32+'Costi Fissi'!AJ32+'Costi Fissi'!AI32)*(1+$G55)),('Costi Fissi'!AK32+'Costi Fissi'!AJ32+'Costi Fissi'!AI32+'Costi Fissi'!AH32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!AL32*(1+$G55)),IF($H55=60,(('Costi Fissi'!AL32+'Costi Fissi'!AK32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!AL32+'Costi Fissi'!AK32+'Costi Fissi'!AJ32)*(1+$G55)),('Costi Fissi'!AL32+'Costi Fissi'!AK32+'Costi Fissi'!AJ32+'Costi Fissi'!AI32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!AM32*(1+$G55)),IF($H55=60,(('Costi Fissi'!AM32+'Costi Fissi'!AL32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!AM32+'Costi Fissi'!AL32+'Costi Fissi'!AK32)*(1+$G55)),('Costi Fissi'!AM32+'Costi Fissi'!AL32+'Costi Fissi'!AK32+'Costi Fissi'!AJ32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!AN32*(1+$G55)),IF($H55=60,(('Costi Fissi'!AN32+'Costi Fissi'!AM32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!AN32+'Costi Fissi'!AM32+'Costi Fissi'!AL32)*(1+$G55)),('Costi Fissi'!AN32+'Costi Fissi'!AM32+'Costi Fissi'!AL32+'Costi Fissi'!AK32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!AO32*(1+$G55)),IF($H55=60,(('Costi Fissi'!AO32+'Costi Fissi'!AN32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!AO32+'Costi Fissi'!AN32+'Costi Fissi'!AM32)*(1+$G55)),('Costi Fissi'!AO32+'Costi Fissi'!AN32+'Costi Fissi'!AM32+'Costi Fissi'!AL32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!AP32*(1+$G55)),IF($H55=60,(('Costi Fissi'!AP32+'Costi Fissi'!AO32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!AP32+'Costi Fissi'!AO32+'Costi Fissi'!AN32)*(1+$G55)),('Costi Fissi'!AP32+'Costi Fissi'!AO32+'Costi Fissi'!AN32+'Costi Fissi'!AM32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!AQ32*(1+$G55)),IF($H55=60,(('Costi Fissi'!AQ32+'Costi Fissi'!AP32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!AQ32+'Costi Fissi'!AP32+'Costi Fissi'!AO32)*(1+$G55)),('Costi Fissi'!AQ32+'Costi Fissi'!AP32+'Costi Fissi'!AO32+'Costi Fissi'!AN32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!AR32*(1+$G55)),IF($H55=60,(('Costi Fissi'!AR32+'Costi Fissi'!AQ32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!AR32+'Costi Fissi'!AQ32+'Costi Fissi'!AP32)*(1+$G55)),('Costi Fissi'!AR32+'Costi Fissi'!AQ32+'Costi Fissi'!AP32+'Costi Fissi'!AO32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!AS32*(1+$G55)),IF($H55=60,(('Costi Fissi'!AS32+'Costi Fissi'!AR32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!AS32+'Costi Fissi'!AR32+'Costi Fissi'!AQ32)*(1+$G55)),('Costi Fissi'!AS32+'Costi Fissi'!AR32+'Costi Fissi'!AQ32+'Costi Fissi'!AP32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!AT32*(1+$G55)),IF($H55=60,(('Costi Fissi'!AT32+'Costi Fissi'!AS32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!AT32+'Costi Fissi'!AS32+'Costi Fissi'!AR32)*(1+$G55)),('Costi Fissi'!AT32+'Costi Fissi'!AS32+'Costi Fissi'!AR32+'Costi Fissi'!AQ32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!AU32*(1+$G55)),IF($H55=60,(('Costi Fissi'!AU32+'Costi Fissi'!AT32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!AU32+'Costi Fissi'!AT32+'Costi Fissi'!AS32)*(1+$G55)),('Costi Fissi'!AU32+'Costi Fissi'!AT32+'Costi Fissi'!AS32+'Costi Fissi'!AR32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!AV32*(1+$G55)),IF($H55=60,(('Costi Fissi'!AV32+'Costi Fissi'!AU32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!AV32+'Costi Fissi'!AU32+'Costi Fissi'!AT32)*(1+$G55)),('Costi Fissi'!AV32+'Costi Fissi'!AU32+'Costi Fissi'!AT32+'Costi Fissi'!AS32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!AW32*(1+$G55)),IF($H55=60,(('Costi Fissi'!AW32+'Costi Fissi'!AV32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!AW32+'Costi Fissi'!AV32+'Costi Fissi'!AU32)*(1+$G55)),('Costi Fissi'!AW32+'Costi Fissi'!AV32+'Costi Fissi'!AU32+'Costi Fissi'!AT32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!AX32*(1+$G55)),IF($H55=60,(('Costi Fissi'!AX32+'Costi Fissi'!AW32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!AX32+'Costi Fissi'!AW32+'Costi Fissi'!AV32)*(1+$G55)),('Costi Fissi'!AX32+'Costi Fissi'!AW32+'Costi Fissi'!AV32+'Costi Fissi'!AU32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!AY32*(1+$G55)),IF($H55=60,(('Costi Fissi'!AY32+'Costi Fissi'!AX32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!AY32+'Costi Fissi'!AX32+'Costi Fissi'!AW32)*(1+$G55)),('Costi Fissi'!AY32+'Costi Fissi'!AX32+'Costi Fissi'!AW32+'Costi Fissi'!AV32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!AZ32*(1+$G55)),IF($H55=60,(('Costi Fissi'!AZ32+'Costi Fissi'!AY32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!AZ32+'Costi Fissi'!AY32+'Costi Fissi'!AX32)*(1+$G55)),('Costi Fissi'!AZ32+'Costi Fissi'!AY32+'Costi Fissi'!AX32+'Costi Fissi'!AW32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!BA32*(1+$G55)),IF($H55=60,(('Costi Fissi'!BA32+'Costi Fissi'!AZ32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!BA32+'Costi Fissi'!AZ32+'Costi Fissi'!AY32)*(1+$G55)),('Costi Fissi'!BA32+'Costi Fissi'!AZ32+'Costi Fissi'!AY32+'Costi Fissi'!AX32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!BB32*(1+$G55)),IF($H55=60,(('Costi Fissi'!BB32+'Costi Fissi'!BA32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!BB32+'Costi Fissi'!BA32+'Costi Fissi'!AZ32)*(1+$G55)),('Costi Fissi'!BB32+'Costi Fissi'!BA32+'Costi Fissi'!AZ32+'Costi Fissi'!AY32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!BC32*(1+$G55)),IF($H55=60,(('Costi Fissi'!BC32+'Costi Fissi'!BB32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!BC32+'Costi Fissi'!BB32+'Costi Fissi'!BA32)*(1+$G55)),('Costi Fissi'!BC32+'Costi Fissi'!BB32+'Costi Fissi'!BA32+'Costi Fissi'!AZ32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!BD32*(1+$G55)),IF($H55=60,(('Costi Fissi'!BD32+'Costi Fissi'!BC32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!BD32+'Costi Fissi'!BC32+'Costi Fissi'!BB32)*(1+$G55)),('Costi Fissi'!BD32+'Costi Fissi'!BC32+'Costi Fissi'!BB32+'Costi Fissi'!BA32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!BE32*(1+$G55)),IF($H55=60,(('Costi Fissi'!BE32+'Costi Fissi'!BD32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!BE32+'Costi Fissi'!BD32+'Costi Fissi'!BC32)*(1+$G55)),('Costi Fissi'!BE32+'Costi Fissi'!BD32+'Costi Fissi'!BC32+'Costi Fissi'!BB32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!BF32*(1+$G55)),IF($H55=60,(('Costi Fissi'!BF32+'Costi Fissi'!BE32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!BF32+'Costi Fissi'!BE32+'Costi Fissi'!BD32)*(1+$G55)),('Costi Fissi'!BF32+'Costi Fissi'!BE32+'Costi Fissi'!BD32+'Costi Fissi'!BC32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!BG32*(1+$G55)),IF($H55=60,(('Costi Fissi'!BG32+'Costi Fissi'!BF32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!BG32+'Costi Fissi'!BF32+'Costi Fissi'!BE32)*(1+$G55)),('Costi Fissi'!BG32+'Costi Fissi'!BF32+'Costi Fissi'!BE32+'Costi Fissi'!BD32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!BH32*(1+$G55)),IF($H55=60,(('Costi Fissi'!BH32+'Costi Fissi'!BG32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!BH32+'Costi Fissi'!BG32+'Costi Fissi'!BF32)*(1+$G55)),('Costi Fissi'!BH32+'Costi Fissi'!BG32+'Costi Fissi'!BF32+'Costi Fissi'!BE32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!BI32*(1+$G55)),IF($H55=60,(('Costi Fissi'!BI32+'Costi Fissi'!BH32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!BI32+'Costi Fissi'!BH32+'Costi Fissi'!BG32)*(1+$G55)),('Costi Fissi'!BI32+'Costi Fissi'!BH32+'Costi Fissi'!BG32+'Costi Fissi'!BF32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!BJ32*(1+$G55)),IF($H55=60,(('Costi Fissi'!BJ32+'Costi Fissi'!BI32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!BJ32+'Costi Fissi'!BI32+'Costi Fissi'!BH32)*(1+$G55)),('Costi Fissi'!BJ32+'Costi Fissi'!BI32+'Costi Fissi'!BH32+'Costi Fissi'!BG32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!BK32*(1+$G55)),IF($H55=60,(('Costi Fissi'!BK32+'Costi Fissi'!BJ32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!BK32+'Costi Fissi'!BJ32+'Costi Fissi'!BI32)*(1+$G55)),('Costi Fissi'!BK32+'Costi Fissi'!BJ32+'Costi Fissi'!BI32+'Costi Fissi'!BH32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!BL32*(1+$G55)),IF($H55=60,(('Costi Fissi'!BL32+'Costi Fissi'!BK32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!BL32+'Costi Fissi'!BK32+'Costi Fissi'!BJ32)*(1+$G55)),('Costi Fissi'!BL32+'Costi Fissi'!BK32+'Costi Fissi'!BJ32+'Costi Fissi'!BI32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!BM32*(1+$G55)),IF($H55=60,(('Costi Fissi'!BM32+'Costi Fissi'!BL32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!BM32+'Costi Fissi'!BL32+'Costi Fissi'!BK32)*(1+$G55)),('Costi Fissi'!BM32+'Costi Fissi'!BL32+'Costi Fissi'!BK32+'Costi Fissi'!BJ32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!BN32*(1+$G55)),IF($H55=60,(('Costi Fissi'!BN32+'Costi Fissi'!BM32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!BN32+'Costi Fissi'!BM32+'Costi Fissi'!BL32)*(1+$G55)),('Costi Fissi'!BN32+'Costi Fissi'!BM32+'Costi Fissi'!BL32+'Costi Fissi'!BK32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!BO32*(1+$G55)),IF($H55=60,(('Costi Fissi'!BO32+'Costi Fissi'!BN32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!BO32+'Costi Fissi'!BN32+'Costi Fissi'!BM32)*(1+$G55)),('Costi Fissi'!BO32+'Costi Fissi'!BN32+'Costi Fissi'!BM32+'Costi Fissi'!BL32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!BP32*(1+$G55)),IF($H55=60,(('Costi Fissi'!BP32+'Costi Fissi'!BO32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!BP32+'Costi Fissi'!BO32+'Costi Fissi'!BN32)*(1+$G55)),('Costi Fissi'!BP32+'Costi Fissi'!BO32+'Costi Fissi'!BN32+'Costi Fissi'!BM32)*(1+$G55)))))","v":488},{"$f":"+IF($H55=0,0,IF($I55=30,('Costi Fissi'!BQ32*(1+$G55)),IF($H55=60,(('Costi Fissi'!BQ32+'Costi Fissi'!BP32)*(1+$G55)),IF($H55=90,(('Costi Fissi'!BQ32+'Costi Fissi'!BP32+'Costi Fissi'!BO32)*(1+$G55)),('Costi Fissi'!BQ32+'Costi Fissi'!BP32+'Costi Fissi'!BO32+'Costi Fissi'!BN32)*(1+$G55)))))","v":488},null,null,488,488,488,488,488]
[null,null,null,null,null,"4) premi assicurativi",{"$f":"+'Costi Fissi'!H33","v":0.22},{"$f":"+'Costi Fissi'!I33","v":30},{"$f":"+IF($H56=0,0,('Costi Fissi'!J33*(1+'E_Costi Fissi'!G56)))","v":122},{"$f":"+IF($H56=0,0,IF($H56=30,('Costi Fissi'!K33*(1+$G56)),('Costi Fissi'!J33+'Costi Fissi'!K33)*(1+$G56)))","v":122},{"$f":"+IF($H56=0,0,IF($H56=30,('Costi Fissi'!L33*(1+'E_Costi Fissi'!$G56)),IF($H56=60,(('Costi Fissi'!L33+'Costi Fissi'!K33)*(1+'E_Costi Fissi'!$G56)),('Costi Fissi'!L33+'Costi Fissi'!K33+'Costi Fissi'!J33)*(1+'E_Costi Fissi'!$G56))))","v":122},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!M33*(1+$G56)),IF($H56=60,(('Costi Fissi'!M33+'Costi Fissi'!L33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!M33+'Costi Fissi'!L33+'Costi Fissi'!K33)*(1+$G56)),('Costi Fissi'!M33+'Costi Fissi'!L33+'Costi Fissi'!K33+'Costi Fissi'!J33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!N33*(1+$G56)),IF($H56=60,(('Costi Fissi'!N33+'Costi Fissi'!M33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!N33+'Costi Fissi'!M33+'Costi Fissi'!L33)*(1+$G56)),('Costi Fissi'!N33+'Costi Fissi'!M33+'Costi Fissi'!L33+'Costi Fissi'!K33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!O33*(1+$G56)),IF($H56=60,(('Costi Fissi'!O33+'Costi Fissi'!N33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!O33+'Costi Fissi'!N33+'Costi Fissi'!M33)*(1+$G56)),('Costi Fissi'!O33+'Costi Fissi'!N33+'Costi Fissi'!M33+'Costi Fissi'!L33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!P33*(1+$G56)),IF($H56=60,(('Costi Fissi'!P33+'Costi Fissi'!O33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!P33+'Costi Fissi'!O33+'Costi Fissi'!N33)*(1+$G56)),('Costi Fissi'!P33+'Costi Fissi'!O33+'Costi Fissi'!N33+'Costi Fissi'!M33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!Q33*(1+$G56)),IF($H56=60,(('Costi Fissi'!Q33+'Costi Fissi'!P33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!Q33+'Costi Fissi'!P33+'Costi Fissi'!O33)*(1+$G56)),('Costi Fissi'!Q33+'Costi Fissi'!P33+'Costi Fissi'!O33+'Costi Fissi'!N33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!R33*(1+$G56)),IF($H56=60,(('Costi Fissi'!R33+'Costi Fissi'!Q33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!R33+'Costi Fissi'!Q33+'Costi Fissi'!P33)*(1+$G56)),('Costi Fissi'!R33+'Costi Fissi'!Q33+'Costi Fissi'!P33+'Costi Fissi'!O33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!S33*(1+$G56)),IF($H56=60,(('Costi Fissi'!S33+'Costi Fissi'!R33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!S33+'Costi Fissi'!R33+'Costi Fissi'!Q33)*(1+$G56)),('Costi Fissi'!S33+'Costi Fissi'!R33+'Costi Fissi'!Q33+'Costi Fissi'!P33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!T33*(1+$G56)),IF($H56=60,(('Costi Fissi'!T33+'Costi Fissi'!S33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!T33+'Costi Fissi'!S33+'Costi Fissi'!R33)*(1+$G56)),('Costi Fissi'!T33+'Costi Fissi'!S33+'Costi Fissi'!R33+'Costi Fissi'!Q33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!U33*(1+$G56)),IF($H56=60,(('Costi Fissi'!U33+'Costi Fissi'!T33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!U33+'Costi Fissi'!T33+'Costi Fissi'!S33)*(1+$G56)),('Costi Fissi'!U33+'Costi Fissi'!T33+'Costi Fissi'!S33+'Costi Fissi'!R33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!V33*(1+$G56)),IF($H56=60,(('Costi Fissi'!V33+'Costi Fissi'!U33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!V33+'Costi Fissi'!U33+'Costi Fissi'!T33)*(1+$G56)),('Costi Fissi'!V33+'Costi Fissi'!U33+'Costi Fissi'!T33+'Costi Fissi'!S33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!W33*(1+$G56)),IF($H56=60,(('Costi Fissi'!W33+'Costi Fissi'!V33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!W33+'Costi Fissi'!V33+'Costi Fissi'!U33)*(1+$G56)),('Costi Fissi'!W33+'Costi Fissi'!V33+'Costi Fissi'!U33+'Costi Fissi'!T33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!X33*(1+$G56)),IF($H56=60,(('Costi Fissi'!X33+'Costi Fissi'!W33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!X33+'Costi Fissi'!W33+'Costi Fissi'!V33)*(1+$G56)),('Costi Fissi'!X33+'Costi Fissi'!W33+'Costi Fissi'!V33+'Costi Fissi'!U33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!Y33*(1+$G56)),IF($H56=60,(('Costi Fissi'!Y33+'Costi Fissi'!X33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!Y33+'Costi Fissi'!X33+'Costi Fissi'!W33)*(1+$G56)),('Costi Fissi'!Y33+'Costi Fissi'!X33+'Costi Fissi'!W33+'Costi Fissi'!V33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!Z33*(1+$G56)),IF($H56=60,(('Costi Fissi'!Z33+'Costi Fissi'!Y33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!Z33+'Costi Fissi'!Y33+'Costi Fissi'!X33)*(1+$G56)),('Costi Fissi'!Z33+'Costi Fissi'!Y33+'Costi Fissi'!X33+'Costi Fissi'!W33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!AA33*(1+$G56)),IF($H56=60,(('Costi Fissi'!AA33+'Costi Fissi'!Z33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!AA33+'Costi Fissi'!Z33+'Costi Fissi'!Y33)*(1+$G56)),('Costi Fissi'!AA33+'Costi Fissi'!Z33+'Costi Fissi'!Y33+'Costi Fissi'!X33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!AB33*(1+$G56)),IF($H56=60,(('Costi Fissi'!AB33+'Costi Fissi'!AA33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!AB33+'Costi Fissi'!AA33+'Costi Fissi'!Z33)*(1+$G56)),('Costi Fissi'!AB33+'Costi Fissi'!AA33+'Costi Fissi'!Z33+'Costi Fissi'!Y33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!AC33*(1+$G56)),IF($H56=60,(('Costi Fissi'!AC33+'Costi Fissi'!AB33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!AC33+'Costi Fissi'!AB33+'Costi Fissi'!AA33)*(1+$G56)),('Costi Fissi'!AC33+'Costi Fissi'!AB33+'Costi Fissi'!AA33+'Costi Fissi'!Z33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!AD33*(1+$G56)),IF($H56=60,(('Costi Fissi'!AD33+'Costi Fissi'!AC33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!AD33+'Costi Fissi'!AC33+'Costi Fissi'!AB33)*(1+$G56)),('Costi Fissi'!AD33+'Costi Fissi'!AC33+'Costi Fissi'!AB33+'Costi Fissi'!AA33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!AE33*(1+$G56)),IF($H56=60,(('Costi Fissi'!AE33+'Costi Fissi'!AD33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!AE33+'Costi Fissi'!AD33+'Costi Fissi'!AC33)*(1+$G56)),('Costi Fissi'!AE33+'Costi Fissi'!AD33+'Costi Fissi'!AC33+'Costi Fissi'!AB33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!AF33*(1+$G56)),IF($H56=60,(('Costi Fissi'!AF33+'Costi Fissi'!AE33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!AF33+'Costi Fissi'!AE33+'Costi Fissi'!AD33)*(1+$G56)),('Costi Fissi'!AF33+'Costi Fissi'!AE33+'Costi Fissi'!AD33+'Costi Fissi'!AC33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!AG33*(1+$G56)),IF($H56=60,(('Costi Fissi'!AG33+'Costi Fissi'!AF33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!AG33+'Costi Fissi'!AF33+'Costi Fissi'!AE33)*(1+$G56)),('Costi Fissi'!AG33+'Costi Fissi'!AF33+'Costi Fissi'!AE33+'Costi Fissi'!AD33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!AH33*(1+$G56)),IF($H56=60,(('Costi Fissi'!AH33+'Costi Fissi'!AG33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!AH33+'Costi Fissi'!AG33+'Costi Fissi'!AF33)*(1+$G56)),('Costi Fissi'!AH33+'Costi Fissi'!AG33+'Costi Fissi'!AF33+'Costi Fissi'!AE33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!AI33*(1+$G56)),IF($H56=60,(('Costi Fissi'!AI33+'Costi Fissi'!AH33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!AI33+'Costi Fissi'!AH33+'Costi Fissi'!AG33)*(1+$G56)),('Costi Fissi'!AI33+'Costi Fissi'!AH33+'Costi Fissi'!AG33+'Costi Fissi'!AF33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!AJ33*(1+$G56)),IF($H56=60,(('Costi Fissi'!AJ33+'Costi Fissi'!AI33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!AJ33+'Costi Fissi'!AI33+'Costi Fissi'!AH33)*(1+$G56)),('Costi Fissi'!AJ33+'Costi Fissi'!AI33+'Costi Fissi'!AH33+'Costi Fissi'!AG33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!AK33*(1+$G56)),IF($H56=60,(('Costi Fissi'!AK33+'Costi Fissi'!AJ33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!AK33+'Costi Fissi'!AJ33+'Costi Fissi'!AI33)*(1+$G56)),('Costi Fissi'!AK33+'Costi Fissi'!AJ33+'Costi Fissi'!AI33+'Costi Fissi'!AH33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!AL33*(1+$G56)),IF($H56=60,(('Costi Fissi'!AL33+'Costi Fissi'!AK33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!AL33+'Costi Fissi'!AK33+'Costi Fissi'!AJ33)*(1+$G56)),('Costi Fissi'!AL33+'Costi Fissi'!AK33+'Costi Fissi'!AJ33+'Costi Fissi'!AI33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!AM33*(1+$G56)),IF($H56=60,(('Costi Fissi'!AM33+'Costi Fissi'!AL33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!AM33+'Costi Fissi'!AL33+'Costi Fissi'!AK33)*(1+$G56)),('Costi Fissi'!AM33+'Costi Fissi'!AL33+'Costi Fissi'!AK33+'Costi Fissi'!AJ33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!AN33*(1+$G56)),IF($H56=60,(('Costi Fissi'!AN33+'Costi Fissi'!AM33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!AN33+'Costi Fissi'!AM33+'Costi Fissi'!AL33)*(1+$G56)),('Costi Fissi'!AN33+'Costi Fissi'!AM33+'Costi Fissi'!AL33+'Costi Fissi'!AK33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!AO33*(1+$G56)),IF($H56=60,(('Costi Fissi'!AO33+'Costi Fissi'!AN33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!AO33+'Costi Fissi'!AN33+'Costi Fissi'!AM33)*(1+$G56)),('Costi Fissi'!AO33+'Costi Fissi'!AN33+'Costi Fissi'!AM33+'Costi Fissi'!AL33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!AP33*(1+$G56)),IF($H56=60,(('Costi Fissi'!AP33+'Costi Fissi'!AO33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!AP33+'Costi Fissi'!AO33+'Costi Fissi'!AN33)*(1+$G56)),('Costi Fissi'!AP33+'Costi Fissi'!AO33+'Costi Fissi'!AN33+'Costi Fissi'!AM33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!AQ33*(1+$G56)),IF($H56=60,(('Costi Fissi'!AQ33+'Costi Fissi'!AP33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!AQ33+'Costi Fissi'!AP33+'Costi Fissi'!AO33)*(1+$G56)),('Costi Fissi'!AQ33+'Costi Fissi'!AP33+'Costi Fissi'!AO33+'Costi Fissi'!AN33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!AR33*(1+$G56)),IF($H56=60,(('Costi Fissi'!AR33+'Costi Fissi'!AQ33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!AR33+'Costi Fissi'!AQ33+'Costi Fissi'!AP33)*(1+$G56)),('Costi Fissi'!AR33+'Costi Fissi'!AQ33+'Costi Fissi'!AP33+'Costi Fissi'!AO33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!AS33*(1+$G56)),IF($H56=60,(('Costi Fissi'!AS33+'Costi Fissi'!AR33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!AS33+'Costi Fissi'!AR33+'Costi Fissi'!AQ33)*(1+$G56)),('Costi Fissi'!AS33+'Costi Fissi'!AR33+'Costi Fissi'!AQ33+'Costi Fissi'!AP33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!AT33*(1+$G56)),IF($H56=60,(('Costi Fissi'!AT33+'Costi Fissi'!AS33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!AT33+'Costi Fissi'!AS33+'Costi Fissi'!AR33)*(1+$G56)),('Costi Fissi'!AT33+'Costi Fissi'!AS33+'Costi Fissi'!AR33+'Costi Fissi'!AQ33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!AU33*(1+$G56)),IF($H56=60,(('Costi Fissi'!AU33+'Costi Fissi'!AT33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!AU33+'Costi Fissi'!AT33+'Costi Fissi'!AS33)*(1+$G56)),('Costi Fissi'!AU33+'Costi Fissi'!AT33+'Costi Fissi'!AS33+'Costi Fissi'!AR33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!AV33*(1+$G56)),IF($H56=60,(('Costi Fissi'!AV33+'Costi Fissi'!AU33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!AV33+'Costi Fissi'!AU33+'Costi Fissi'!AT33)*(1+$G56)),('Costi Fissi'!AV33+'Costi Fissi'!AU33+'Costi Fissi'!AT33+'Costi Fissi'!AS33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!AW33*(1+$G56)),IF($H56=60,(('Costi Fissi'!AW33+'Costi Fissi'!AV33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!AW33+'Costi Fissi'!AV33+'Costi Fissi'!AU33)*(1+$G56)),('Costi Fissi'!AW33+'Costi Fissi'!AV33+'Costi Fissi'!AU33+'Costi Fissi'!AT33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!AX33*(1+$G56)),IF($H56=60,(('Costi Fissi'!AX33+'Costi Fissi'!AW33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!AX33+'Costi Fissi'!AW33+'Costi Fissi'!AV33)*(1+$G56)),('Costi Fissi'!AX33+'Costi Fissi'!AW33+'Costi Fissi'!AV33+'Costi Fissi'!AU33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!AY33*(1+$G56)),IF($H56=60,(('Costi Fissi'!AY33+'Costi Fissi'!AX33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!AY33+'Costi Fissi'!AX33+'Costi Fissi'!AW33)*(1+$G56)),('Costi Fissi'!AY33+'Costi Fissi'!AX33+'Costi Fissi'!AW33+'Costi Fissi'!AV33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!AZ33*(1+$G56)),IF($H56=60,(('Costi Fissi'!AZ33+'Costi Fissi'!AY33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!AZ33+'Costi Fissi'!AY33+'Costi Fissi'!AX33)*(1+$G56)),('Costi Fissi'!AZ33+'Costi Fissi'!AY33+'Costi Fissi'!AX33+'Costi Fissi'!AW33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!BA33*(1+$G56)),IF($H56=60,(('Costi Fissi'!BA33+'Costi Fissi'!AZ33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!BA33+'Costi Fissi'!AZ33+'Costi Fissi'!AY33)*(1+$G56)),('Costi Fissi'!BA33+'Costi Fissi'!AZ33+'Costi Fissi'!AY33+'Costi Fissi'!AX33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!BB33*(1+$G56)),IF($H56=60,(('Costi Fissi'!BB33+'Costi Fissi'!BA33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!BB33+'Costi Fissi'!BA33+'Costi Fissi'!AZ33)*(1+$G56)),('Costi Fissi'!BB33+'Costi Fissi'!BA33+'Costi Fissi'!AZ33+'Costi Fissi'!AY33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!BC33*(1+$G56)),IF($H56=60,(('Costi Fissi'!BC33+'Costi Fissi'!BB33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!BC33+'Costi Fissi'!BB33+'Costi Fissi'!BA33)*(1+$G56)),('Costi Fissi'!BC33+'Costi Fissi'!BB33+'Costi Fissi'!BA33+'Costi Fissi'!AZ33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!BD33*(1+$G56)),IF($H56=60,(('Costi Fissi'!BD33+'Costi Fissi'!BC33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!BD33+'Costi Fissi'!BC33+'Costi Fissi'!BB33)*(1+$G56)),('Costi Fissi'!BD33+'Costi Fissi'!BC33+'Costi Fissi'!BB33+'Costi Fissi'!BA33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!BE33*(1+$G56)),IF($H56=60,(('Costi Fissi'!BE33+'Costi Fissi'!BD33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!BE33+'Costi Fissi'!BD33+'Costi Fissi'!BC33)*(1+$G56)),('Costi Fissi'!BE33+'Costi Fissi'!BD33+'Costi Fissi'!BC33+'Costi Fissi'!BB33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!BF33*(1+$G56)),IF($H56=60,(('Costi Fissi'!BF33+'Costi Fissi'!BE33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!BF33+'Costi Fissi'!BE33+'Costi Fissi'!BD33)*(1+$G56)),('Costi Fissi'!BF33+'Costi Fissi'!BE33+'Costi Fissi'!BD33+'Costi Fissi'!BC33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!BG33*(1+$G56)),IF($H56=60,(('Costi Fissi'!BG33+'Costi Fissi'!BF33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!BG33+'Costi Fissi'!BF33+'Costi Fissi'!BE33)*(1+$G56)),('Costi Fissi'!BG33+'Costi Fissi'!BF33+'Costi Fissi'!BE33+'Costi Fissi'!BD33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!BH33*(1+$G56)),IF($H56=60,(('Costi Fissi'!BH33+'Costi Fissi'!BG33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!BH33+'Costi Fissi'!BG33+'Costi Fissi'!BF33)*(1+$G56)),('Costi Fissi'!BH33+'Costi Fissi'!BG33+'Costi Fissi'!BF33+'Costi Fissi'!BE33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!BI33*(1+$G56)),IF($H56=60,(('Costi Fissi'!BI33+'Costi Fissi'!BH33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!BI33+'Costi Fissi'!BH33+'Costi Fissi'!BG33)*(1+$G56)),('Costi Fissi'!BI33+'Costi Fissi'!BH33+'Costi Fissi'!BG33+'Costi Fissi'!BF33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!BJ33*(1+$G56)),IF($H56=60,(('Costi Fissi'!BJ33+'Costi Fissi'!BI33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!BJ33+'Costi Fissi'!BI33+'Costi Fissi'!BH33)*(1+$G56)),('Costi Fissi'!BJ33+'Costi Fissi'!BI33+'Costi Fissi'!BH33+'Costi Fissi'!BG33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!BK33*(1+$G56)),IF($H56=60,(('Costi Fissi'!BK33+'Costi Fissi'!BJ33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!BK33+'Costi Fissi'!BJ33+'Costi Fissi'!BI33)*(1+$G56)),('Costi Fissi'!BK33+'Costi Fissi'!BJ33+'Costi Fissi'!BI33+'Costi Fissi'!BH33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!BL33*(1+$G56)),IF($H56=60,(('Costi Fissi'!BL33+'Costi Fissi'!BK33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!BL33+'Costi Fissi'!BK33+'Costi Fissi'!BJ33)*(1+$G56)),('Costi Fissi'!BL33+'Costi Fissi'!BK33+'Costi Fissi'!BJ33+'Costi Fissi'!BI33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!BM33*(1+$G56)),IF($H56=60,(('Costi Fissi'!BM33+'Costi Fissi'!BL33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!BM33+'Costi Fissi'!BL33+'Costi Fissi'!BK33)*(1+$G56)),('Costi Fissi'!BM33+'Costi Fissi'!BL33+'Costi Fissi'!BK33+'Costi Fissi'!BJ33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!BN33*(1+$G56)),IF($H56=60,(('Costi Fissi'!BN33+'Costi Fissi'!BM33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!BN33+'Costi Fissi'!BM33+'Costi Fissi'!BL33)*(1+$G56)),('Costi Fissi'!BN33+'Costi Fissi'!BM33+'Costi Fissi'!BL33+'Costi Fissi'!BK33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!BO33*(1+$G56)),IF($H56=60,(('Costi Fissi'!BO33+'Costi Fissi'!BN33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!BO33+'Costi Fissi'!BN33+'Costi Fissi'!BM33)*(1+$G56)),('Costi Fissi'!BO33+'Costi Fissi'!BN33+'Costi Fissi'!BM33+'Costi Fissi'!BL33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!BP33*(1+$G56)),IF($H56=60,(('Costi Fissi'!BP33+'Costi Fissi'!BO33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!BP33+'Costi Fissi'!BO33+'Costi Fissi'!BN33)*(1+$G56)),('Costi Fissi'!BP33+'Costi Fissi'!BO33+'Costi Fissi'!BN33+'Costi Fissi'!BM33)*(1+$G56)))))","v":488},{"$f":"+IF($H56=0,0,IF($I56=30,('Costi Fissi'!BQ33*(1+$G56)),IF($H56=60,(('Costi Fissi'!BQ33+'Costi Fissi'!BP33)*(1+$G56)),IF($H56=90,(('Costi Fissi'!BQ33+'Costi Fissi'!BP33+'Costi Fissi'!BO33)*(1+$G56)),('Costi Fissi'!BQ33+'Costi Fissi'!BP33+'Costi Fissi'!BO33+'Costi Fissi'!BN33)*(1+$G56)))))","v":488},null,null,488,488,488,488,488]
[]
[null,null,null,null,null,"Totale",null,null,{"$f":"SUM(I38:I56)","v":1454},{"$f":"SUM(J38:J56)","v":1454},1454,5816,5816,5816,5816,5816,5816,5816,5816,5816,5816,5816,5816,5816,5816,5816,5816,5816,5816,5816,5816,5816,5816,5816,5816,5816,5816,5816,5816,5816,5816,5816,5816,5816,5816,5816,5816,5816,5816,5816,5816,5816,5816,5816,5816,5816,5816,5816,5816,5816,5816,5816,5816,5816,5816,5816,5816,5816,null,null,5816,5816,5816,5816,5816]
[]
[]
[null,null,null,null,"Credito Iva"]
[]
[null,null,null,null,null,null,{"$f":"+G37","v":"Aliquota Iva"},{"$f":"+H37","v":"gg dilazione"},{"$f":"+I37","v":"2017-01-01"},{"$f":"+J37","v":"2017-02-28"},"2017-03-31","2017-04-30","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-30","2017-10-31","2017-11-30","2017-12-31","2018-01-31","2018-02-28","2018-03-31","2018-04-30","2018-05-31","2018-06-30","2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31",null,null,{"$f":"+YEAR(T63)","v":2017},{"$f":"+YEAR(AF63)","v":2018},{"$f":"+YEAR(AR63)","v":2019},{"$f":"+YEAR(BD63)","v":2020},{"$f":"+YEAR(BP63)","v":2021}]
[null,null,null,null,null,{"$f":"+F38","v":"1) spese di rappresentanza"},{"$f":"+G38","v":0.22},30,{"$f":"+'Costi Fissi'!J15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!K15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!L15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!M15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!N15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!O15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!P15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!Q15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!R15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!S15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!T15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!U15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!V15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!W15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!X15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!Y15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!Z15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!AA15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!AB15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!AC15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!AD15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!AE15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!AF15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!AG15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!AH15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!AI15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!AJ15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!AK15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!AL15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!AM15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!AN15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!AO15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!AP15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!AQ15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!AR15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!AS15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!AT15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!AU15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!AV15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!AW15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!AX15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!AY15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!AZ15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!BA15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!BB15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!BC15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!BD15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!BE15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!BF15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!BG15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!BH15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!BI15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!BJ15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!BK15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!BL15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!BM15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!BN15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!BO15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!BP15*'E_Costi Fissi'!$G64","v":22},{"$f":"+'Costi Fissi'!BQ15*'E_Costi Fissi'!$G64","v":22},null,null,{"$f":"+SUM(I64:T64)","v":264},{"$f":"+SUM(U64:AF64)","v":264},{"$f":"+SUM(AG64:AR64)","v":264},{"$f":"+SUM(AS64:BD64)","v":264},{"$f":"+SUM(BE64:BP64)","v":264}]
[null,null,null,null,null,{"$f":"+F39","v":"2) spese di pubblicità e promozioni"},0.22,30,{"$f":"+'Costi Fissi'!J16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!K16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!L16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!M16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!N16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!O16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!P16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!Q16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!R16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!S16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!T16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!U16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!V16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!W16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!X16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!Y16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!Z16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!AA16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!AB16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!AC16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!AD16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!AE16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!AF16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!AG16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!AH16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!AI16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!AJ16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!AK16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!AL16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!AM16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!AN16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!AO16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!AP16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!AQ16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!AR16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!AS16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!AT16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!AU16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!AV16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!AW16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!AX16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!AY16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!AZ16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!BA16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!BB16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!BC16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!BD16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!BE16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!BF16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!BG16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!BH16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!BI16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!BJ16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!BK16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!BL16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!BM16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!BN16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!BO16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!BP16*'E_Costi Fissi'!$G65","v":0},{"$f":"+'Costi Fissi'!BQ16*'E_Costi Fissi'!$G65","v":0},null,null,{"$f":"+SUM(I65:T65)","v":0},{"$f":"+SUM(U65:AF65)","v":0},{"$f":"+SUM(AG65:AR65)","v":0},{"$f":"+SUM(AS65:BD65)","v":0},{"$f":"+SUM(BE65:BP65)","v":0}]
[null,null,null,null,null,"3) Compensi Amministratori",0.22,30,{"$f":"+'Costi Fissi'!J17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!K17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!L17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!M17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!N17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!O17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!P17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!Q17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!R17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!S17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!T17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!U17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!V17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!W17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!X17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!Y17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!Z17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!AA17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!AB17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!AC17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!AD17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!AE17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!AF17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!AG17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!AH17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!AI17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!AJ17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!AK17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!AL17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!AM17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!AN17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!AO17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!AP17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!AQ17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!AR17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!AS17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!AT17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!AU17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!AV17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!AW17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!AX17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!AY17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!AZ17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!BA17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!BB17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!BC17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!BD17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!BE17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!BF17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!BG17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!BH17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!BI17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!BJ17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!BK17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!BL17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!BM17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!BN17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!BO17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!BP17*'E_Costi Fissi'!$G66","v":0},{"$f":"+'Costi Fissi'!BQ17*'E_Costi Fissi'!$G66","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"4) spese di trasporto",0.22,30,{"$f":"+'Costi Fissi'!J18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!K18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!L18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!M18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!N18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!O18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!P18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!Q18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!R18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!S18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!T18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!U18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!V18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!W18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!X18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!Y18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!Z18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!AA18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!AB18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!AC18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!AD18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!AE18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!AF18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!AG18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!AH18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!AI18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!AJ18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!AK18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!AL18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!AM18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!AN18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!AO18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!AP18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!AQ18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!AR18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!AS18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!AT18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!AU18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!AV18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!AW18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!AX18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!AY18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!AZ18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!BA18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!BB18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!BC18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!BD18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!BE18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!BF18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!BG18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!BH18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!BI18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!BJ18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!BK18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!BL18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!BM18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!BN18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!BO18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!BP18*'E_Costi Fissi'!$G67","v":0},{"$f":"+'Costi Fissi'!BQ18*'E_Costi Fissi'!$G67","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"5) lavorazioni presso terzi",0.22,30,{"$f":"+'Costi Fissi'!J19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!K19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!L19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!M19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!N19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!O19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!P19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!Q19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!R19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!S19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!T19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!U19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!V19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!W19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!X19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!Y19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!Z19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!AA19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!AB19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!AC19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!AD19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!AE19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!AF19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!AG19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!AH19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!AI19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!AJ19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!AK19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!AL19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!AM19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!AN19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!AO19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!AP19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!AQ19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!AR19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!AS19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!AT19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!AU19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!AV19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!AW19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!AX19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!AY19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!AZ19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!BA19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!BB19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!BC19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!BD19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!BE19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!BF19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!BG19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!BH19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!BI19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!BJ19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!BK19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!BL19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!BM19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!BN19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!BO19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!BP19*'E_Costi Fissi'!$G68","v":0},{"$f":"+'Costi Fissi'!BQ19*'E_Costi Fissi'!$G68","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"6) consulenze tecnico-produttive",0.22,30,{"$f":"+'Costi Fissi'!J20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!K20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!L20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!M20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!N20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!O20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!P20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!Q20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!R20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!S20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!T20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!U20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!V20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!W20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!X20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!Y20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!Z20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!AA20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!AB20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!AC20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!AD20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!AE20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!AF20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!AG20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!AH20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!AI20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!AJ20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!AK20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!AL20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!AM20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!AN20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!AO20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!AP20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!AQ20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!AR20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!AS20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!AT20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!AU20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!AV20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!AW20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!AX20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!AY20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!AZ20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!BA20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!BB20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!BC20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!BD20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!BE20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!BF20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!BG20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!BH20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!BI20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!BJ20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!BK20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!BL20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!BM20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!BN20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!BO20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!BP20*'E_Costi Fissi'!$G69","v":0},{"$f":"+'Costi Fissi'!BQ20*'E_Costi Fissi'!$G69","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"7) manutenzioni industriali",0.22,30,{"$f":"+'Costi Fissi'!J21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!K21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!L21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!M21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!N21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!O21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!P21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!Q21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!R21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!S21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!T21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!U21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!V21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!W21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!X21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!Y21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!Z21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!AA21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!AB21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!AC21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!AD21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!AE21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!AF21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!AG21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!AH21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!AI21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!AJ21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!AK21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!AL21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!AM21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!AN21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!AO21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!AP21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!AQ21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!AR21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!AS21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!AT21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!AU21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!AV21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!AW21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!AX21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!AY21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!AZ21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!BA21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!BB21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!BC21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!BD21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!BE21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!BF21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!BG21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!BH21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!BI21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!BJ21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!BK21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!BL21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!BM21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!BN21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!BO21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!BP21*'E_Costi Fissi'!$G70","v":0},{"$f":"+'Costi Fissi'!BQ21*'E_Costi Fissi'!$G70","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"8) servizi vari",0.22,30,{"$f":"+'Costi Fissi'!J22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!K22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!L22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!M22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!N22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!O22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!P22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!Q22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!R22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!S22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!T22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!U22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!V22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!W22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!X22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!Y22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!Z22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!AA22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!AB22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!AC22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!AD22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!AE22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!AF22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!AG22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!AH22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!AI22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!AJ22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!AK22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!AL22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!AM22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!AN22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!AO22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!AP22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!AQ22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!AR22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!AS22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!AT22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!AU22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!AV22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!AW22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!AX22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!AY22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!AZ22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!BA22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!BB22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!BC22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!BD22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!BE22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!BF22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!BG22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!BH22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!BI22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!BJ22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!BK22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!BL22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!BM22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!BN22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!BO22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!BP22*'E_Costi Fissi'!$G71","v":0},{"$f":"+'Costi Fissi'!BQ22*'E_Costi Fissi'!$G71","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"9) provvigioni",0.22,30,{"$f":"+'Costi Fissi'!J23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!K23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!L23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!M23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!N23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!O23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!P23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!Q23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!R23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!S23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!T23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!U23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!V23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!W23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!X23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!Y23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!Z23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!AA23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!AB23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!AC23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!AD23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!AE23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!AF23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!AG23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!AH23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!AI23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!AJ23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!AK23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!AL23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!AM23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!AN23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!AO23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!AP23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!AQ23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!AR23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!AS23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!AT23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!AU23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!AV23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!AW23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!AX23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!AY23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!AZ23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!BA23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!BB23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!BC23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!BD23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!BE23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!BF23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!BG23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!BH23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!BI23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!BJ23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!BK23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!BL23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!BM23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!BN23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!BO23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!BP23*'E_Costi Fissi'!$G72","v":0},{"$f":"+'Costi Fissi'!BQ23*'E_Costi Fissi'!$G72","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"1) canoni per affitto d'azienda",0.22,30,{"$f":"+'Costi Fissi'!J24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!K24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!L24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!M24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!N24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!O24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!P24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!Q24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!R24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!S24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!T24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!U24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!V24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!W24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!X24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!Y24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!Z24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!AA24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!AB24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!AC24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!AD24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!AE24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!AF24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!AG24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!AH24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!AI24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!AJ24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!AK24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!AL24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!AM24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!AN24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!AO24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!AP24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!AQ24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!AR24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!AS24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!AT24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!AU24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!AV24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!AW24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!AX24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!AY24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!AZ24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!BA24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!BB24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!BC24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!BD24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!BE24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!BF24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!BG24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!BH24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!BI24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!BJ24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!BK24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!BL24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!BM24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!BN24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!BO24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!BP24*'E_Costi Fissi'!$G73","v":0},{"$f":"+'Costi Fissi'!BQ24*'E_Costi Fissi'!$G73","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"3) spese di trasporto",0.22,30,{"$f":"+'Costi Fissi'!J25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!K25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!L25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!M25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!N25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!O25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!P25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!Q25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!R25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!S25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!T25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!U25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!V25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!W25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!X25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!Y25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!Z25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!AA25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!AB25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!AC25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!AD25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!AE25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!AF25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!AG25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!AH25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!AI25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!AJ25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!AK25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!AL25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!AM25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!AN25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!AO25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!AP25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!AQ25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!AR25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!AS25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!AT25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!AU25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!AV25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!AW25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!AX25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!AY25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!AZ25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!BA25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!BB25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!BC25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!BD25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!BE25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!BF25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!BG25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!BH25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!BI25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!BJ25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!BK25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!BL25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!BM25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!BN25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!BO25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!BP25*'E_Costi Fissi'!$G74","v":0},{"$f":"+'Costi Fissi'!BQ25*'E_Costi Fissi'!$G74","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"4) spese varie",0.22,30,{"$f":"+'Costi Fissi'!J26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!K26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!L26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!M26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!N26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!O26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!P26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!Q26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!R26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!S26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!T26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!U26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!V26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!W26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!X26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!Y26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!Z26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!AA26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!AB26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!AC26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!AD26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!AE26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!AF26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!AG26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!AH26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!AI26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!AJ26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!AK26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!AL26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!AM26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!AN26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!AO26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!AP26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!AQ26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!AR26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!AS26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!AT26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!AU26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!AV26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!AW26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!AX26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!AY26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!AZ26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!BA26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!BB26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!BC26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!BD26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!BE26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!BF26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!BG26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!BH26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!BI26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!BJ26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!BK26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!BL26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!BM26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!BN26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!BO26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!BP26*'E_Costi Fissi'!$G75","v":0},{"$f":"+'Costi Fissi'!BQ26*'E_Costi Fissi'!$G75","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"5) royalties",0.22,30,{"$f":"+'Costi Fissi'!J27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!K27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!L27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!M27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!N27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!O27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!P27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!Q27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!R27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!S27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!T27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!U27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!V27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!W27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!X27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!Y27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!Z27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!AA27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!AB27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!AC27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!AD27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!AE27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!AF27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!AG27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!AH27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!AI27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!AJ27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!AK27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!AL27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!AM27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!AN27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!AO27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!AP27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!AQ27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!AR27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!AS27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!AT27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!AU27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!AV27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!AW27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!AX27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!AY27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!AZ27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!BA27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!BB27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!BC27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!BD27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!BE27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!BF27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!BG27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!BH27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!BI27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!BJ27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!BK27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!BL27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!BM27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!BN27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!BO27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!BP27*'E_Costi Fissi'!$G76","v":0},{"$f":"+'Costi Fissi'!BQ27*'E_Costi Fissi'!$G76","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"1) consulenze legali, fiscali, notarili, ecc…",0.22,30,{"$f":"+'Costi Fissi'!J28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!K28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!L28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!M28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!N28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!O28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!P28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!Q28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!R28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!S28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!T28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!U28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!V28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!W28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!X28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!Y28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!Z28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!AA28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!AB28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!AC28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!AD28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!AE28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!AF28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!AG28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!AH28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!AI28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!AJ28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!AK28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!AL28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!AM28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!AN28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!AO28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!AP28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!AQ28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!AR28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!AS28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!AT28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!AU28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!AV28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!AW28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!AX28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!AY28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!AZ28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!BA28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!BB28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!BC28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!BD28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!BE28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!BF28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!BG28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!BH28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!BI28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!BJ28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!BK28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!BL28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!BM28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!BN28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!BO28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!BP28*'E_Costi Fissi'!$G77","v":44},{"$f":"+'Costi Fissi'!BQ28*'E_Costi Fissi'!$G77","v":44},null,null,528,528,528,528,528]
[null,null,null,null,null,"2) altre consulenze",0.22,30,{"$f":"+'Costi Fissi'!J29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!K29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!L29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!M29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!N29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!O29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!P29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!Q29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!R29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!S29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!T29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!U29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!V29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!W29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!X29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!Y29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!Z29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!AA29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!AB29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!AC29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!AD29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!AE29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!AF29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!AG29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!AH29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!AI29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!AJ29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!AK29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!AL29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!AM29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!AN29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!AO29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!AP29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!AQ29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!AR29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!AS29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!AT29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!AU29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!AV29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!AW29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!AX29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!AY29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!AZ29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!BA29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!BB29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!BC29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!BD29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!BE29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!BF29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!BG29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!BH29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!BI29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!BJ29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!BK29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!BL29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!BM29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!BN29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!BO29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!BP29*'E_Costi Fissi'!$G78","v":0},{"$f":"+'Costi Fissi'!BQ29*'E_Costi Fissi'!$G78","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"3) Utenze",0.22,30,{"$f":"+'Costi Fissi'!J30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!K30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!L30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!M30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!N30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!O30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!P30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!Q30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!R30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!S30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!T30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!U30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!V30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!W30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!X30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!Y30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!Z30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!AA30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!AB30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!AC30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!AD30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!AE30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!AF30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!AG30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!AH30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!AI30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!AJ30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!AK30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!AL30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!AM30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!AN30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!AO30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!AP30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!AQ30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!AR30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!AS30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!AT30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!AU30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!AV30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!AW30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!AX30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!AY30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!AZ30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!BA30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!BB30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!BC30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!BD30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!BE30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!BF30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!BG30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!BH30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!BI30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!BJ30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!BK30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!BL30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!BM30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!BN30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!BO30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!BP30*'E_Costi Fissi'!$G79","v":44},{"$f":"+'Costi Fissi'!BQ30*'E_Costi Fissi'!$G79","v":44},null,null,528,528,528,528,528]
[null,null,null,null,null,"6) affitti e locazioni passive",{"$f":"+G54","v":0},30,{"$f":"+'Costi Fissi'!J31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!K31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!L31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!M31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!N31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!O31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!P31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!Q31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!R31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!S31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!T31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!U31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!V31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!W31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!X31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!Y31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!Z31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!AA31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!AB31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!AC31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!AD31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!AE31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!AF31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!AG31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!AH31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!AI31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!AJ31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!AK31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!AL31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!AM31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!AN31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!AO31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!AP31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!AQ31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!AR31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!AS31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!AT31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!AU31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!AV31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!AW31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!AX31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!AY31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!AZ31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!BA31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!BB31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!BC31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!BD31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!BE31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!BF31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!BG31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!BH31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!BI31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!BJ31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!BK31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!BL31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!BM31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!BN31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!BO31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!BP31*'E_Costi Fissi'!$G80","v":0},{"$f":"+'Costi Fissi'!BQ31*'E_Costi Fissi'!$G80","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"1) Spese amministrative",0.22,30,{"$f":"+'Costi Fissi'!J32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!K32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!L32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!M32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!N32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!O32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!P32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!Q32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!R32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!S32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!T32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!U32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!V32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!W32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!X32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!Y32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!Z32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!AA32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!AB32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!AC32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!AD32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!AE32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!AF32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!AG32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!AH32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!AI32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!AJ32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!AK32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!AL32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!AM32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!AN32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!AO32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!AP32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!AQ32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!AR32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!AS32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!AT32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!AU32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!AV32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!AW32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!AX32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!AY32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!AZ32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!BA32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!BB32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!BC32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!BD32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!BE32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!BF32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!BG32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!BH32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!BI32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!BJ32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!BK32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!BL32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!BM32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!BN32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!BO32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!BP32*'E_Costi Fissi'!$G81","v":22},{"$f":"+'Costi Fissi'!BQ32*'E_Costi Fissi'!$G81","v":22},null,null,264,264,264,264,264]
[null,null,null,null,null,"4) premi assicurativi",0.22,30,{"$f":"+'Costi Fissi'!J33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!K33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!L33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!M33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!N33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!O33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!P33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!Q33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!R33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!S33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!T33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!U33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!V33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!W33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!X33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!Y33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!Z33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!AA33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!AB33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!AC33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!AD33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!AE33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!AF33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!AG33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!AH33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!AI33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!AJ33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!AK33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!AL33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!AM33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!AN33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!AO33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!AP33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!AQ33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!AR33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!AS33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!AT33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!AU33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!AV33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!AW33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!AX33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!AY33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!AZ33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!BA33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!BB33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!BC33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!BD33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!BE33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!BF33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!BG33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!BH33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!BI33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!BJ33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!BK33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!BL33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!BM33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!BN33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!BO33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!BP33*'E_Costi Fissi'!$G82","v":22},{"$f":"+'Costi Fissi'!BQ33*'E_Costi Fissi'!$G82","v":22},null,null,264,264,264,264,264]
[]
[null,null,null,null,null,"Totale",null,null,{"$f":"SUM(I64:I82)","v":154},154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,154,null,null,{"$f":"+SUM(I84:T84)","v":1848},{"$f":"+SUM(U84:AF84)","v":1848},{"$f":"+SUM(AG84:AR84)","v":1848},{"$f":"+SUM(AS84:BD84)","v":1848},{"$f":"+SUM(BE84:BP84)","v":1848}]
[]
[]
[null,null,null,null,"Banca/Cassa"]
[null,null,null,null,null,null,null,null,{"$f":"+I37","v":"2017-01-01"},{"$f":"+J37","v":"2017-02-28"},"2017-03-31","2017-04-30","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-30","2017-10-31","2017-11-30","2017-12-31","2018-01-31","2018-02-28","2018-03-31","2018-04-30","2018-05-31","2018-06-30","2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31",null,null,{"$f":"+YEAR(T88)","v":2017},{"$f":"+YEAR(AF88)","v":2018},{"$f":"+YEAR(AR88)","v":2019},{"$f":"+YEAR(BD88)","v":2020},{"$f":"+YEAR(BP88)","v":2021}]
[null,null,null,null,null,{"$f":"+F38","v":"1) spese di rappresentanza"},null,null,{"$f":"+I13+I64-I38","v":0},{"$f":"+J13+J64+I38-J38","v":122},{"$f":"+K13+K64+J38-K38","v":122},{"$f":"+L13+L64+K38-L38","v":-244},122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,null,null,{"$f":"+SUM(I89:T89)","v":976},{"$f":"+SUM(U89:AF89)","v":1464},{"$f":"+SUM(AG89:AR89)","v":1464},{"$f":"+SUM(AS89:BD89)","v":1464},{"$f":"+SUM(BE89:BP89)","v":1464}]
[null,null,null,null,null,{"$f":"+F39","v":"2) spese di pubblicità e promozioni"},null,null,{"$f":"+I14+I65-I39","v":0},{"$f":"+J14+J65+I39-J39","v":0},0,{"$f":"+L14+L65+K39-L39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,{"$f":"+SUM(AG90:AR90)","v":0},0,0]
[null,null,null,null,null,"3) Compensi Amministratori",null,null,0,0,0,{"$f":"+L15+L66+K40-L40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"4) spese di trasporto",null,null,0,0,0,{"$f":"+L16+L67+K41-L41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"5) lavorazioni presso terzi",null,null,0,0,0,{"$f":"+L17+L68+K42-L42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"6) consulenze tecnico-produttive",null,null,0,0,0,{"$f":"+L18+L69+K43-L43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"7) manutenzioni industriali",null,null,0,0,0,{"$f":"+L19+L70+K44-L44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"8) servizi vari",null,null,0,0,0,{"$f":"+L20+L71+K45-L45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"9) provvigioni",null,null,0,0,0,{"$f":"+L21+L72+K46-L46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"1) canoni per affitto d'azienda",null,null,0,0,0,{"$f":"+L22+L73+K47-L47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"3) spese di trasporto",null,null,0,0,0,{"$f":"+L23+L74+K48-L48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"4) spese varie",null,null,0,0,0,{"$f":"+L24+L75+K49-L49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"5) royalties",null,null,0,0,0,{"$f":"+L25+L76+K50-L50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"1) consulenze legali, fiscali, notarili, ecc…",null,null,0,244,244,{"$f":"+L26+L77+K51-L51","v":-488},244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,null,null,1952,2928,2928,2928,2928]
[null,null,null,null,null,"2) altre consulenze",null,null,0,0,0,{"$f":"+L27+L78+K52-L52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"3) Utenze",null,null,0,244,244,{"$f":"+L28+L79+K53-L53","v":-488},244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,244,null,null,1952,2928,2928,2928,2928]
[null,null,null,null,null,"6) affitti e locazioni passive",null,null,0,600,600,{"$f":"+L29+L80+K54-L54","v":-1200},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,null,null,4800,7200,7200,7200,7200]
[null,null,null,null,null,"1) Spese amministrative",null,null,0,122,122,{"$f":"+L30+L81+K55-L55","v":-244},122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,null,null,976,1464,1464,1464,1464]
[null,null,null,null,null,"4) premi assicurativi",null,null,0,122,122,{"$f":"+L31+L82+K56-L56","v":-244},122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,122,null,null,976,1464,1464,1464,1464]
[]
[null,null,null,null,null,"Totale",null,null,{"$f":"SUM(I89:I107)","v":0},1454,1454,-2908,1454,1454,1454,1454,1454,1454,1454,1454,1454,1454,1454,1454,1454,1454,1454,1454,1454,1454,1454,1454,1454,1454,1454,1454,1454,1454,1454,1454,1454,1454,1454,1454,1454,1454,1454,1454,1454,1454,1454,1454,1454,1454,1454,1454,1454,1454,1454,1454,1454,1454,1454,1454,1454,1454,1454,1454,null,null,{"$f":"+SUM(I109:T109)","v":11632},{"$f":"+SUM(U109:AF109)","v":17448},{"$f":"+SUM(AG109:AR109)","v":17448},{"$f":"+SUM(AS109:BD109)","v":17448},{"$f":"+SUM(BE109:BP109)","v":17448}]

{"sheet":"G_CF","index":19,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"E_Costi Variabili","index":20,"n_rows":159,"n_cols":75,"rows_kept":159,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Elaborati Costi Acquisto"]
[]
[null,null,null,null,"Costi Acquisto"]
[]
[null,null,null,null,null,null,null,"Incidenza Costi Variabili",{"$f":"+'Costi Variabili'!I16","v":"2017-01-01"},{"$f":"+'Costi Variabili'!J16","v":"2017-02-28"},{"$f":"+'Costi Variabili'!K16","v":"2017-03-31"},{"$f":"+'Costi Variabili'!L16","v":"2017-04-30"},{"$f":"+'Costi Variabili'!M16","v":"2017-05-31"},{"$f":"+'Costi Variabili'!N16","v":"2017-06-30"},{"$f":"+'Costi Variabili'!O16","v":"2017-07-31"},{"$f":"+'Costi Variabili'!P16","v":"2017-08-31"},{"$f":"+'Costi Variabili'!Q16","v":"2017-09-30"},{"$f":"+'Costi Variabili'!R16","v":"2017-10-31"},{"$f":"+'Costi Variabili'!S16","v":"2017-11-30"},{"$f":"+'Costi Variabili'!T16","v":"2017-12-31"},{"$f":"+'Costi Variabili'!U16","v":"2018-01-31"},{"$f":"+'Costi Variabili'!V16","v":"2018-02-28"},{"$f":"+'Costi Variabili'!W16","v":"2018-03-31"},{"$f":"+'Costi Variabili'!X16","v":"2018-04-30"},{"$f":"+'Costi Variabili'!Y16","v":"2018-05-31"},{"$f":"+'Costi Variabili'!Z16","v":"2018-06-30"},{"$f":"+'Costi Variabili'!AA16","v":"2018-07-31"},{"$f":"+'Costi Variabili'!AB16","v":"2018-08-31"},{"$f":"+'Costi Variabili'!AC16","v":"2018-09-30"},{"$f":"+'Costi Variabili'!AD16","v":"2018-10-31"},{"$f":"+'Costi Variabili'!AE16","v":"2018-11-30"},{"$f":"+'Costi Variabili'!AF16","v":"2018-12-31"},{"$f":"+'Costi Variabili'!AG16","v":"2019-01-31"},{"$f":"+'Costi Variabili'!AH16","v":"2019-02-28"},{"$f":"+'Costi Variabili'!AI16","v":"2019-03-31"},{"$f":"+'Costi Variabili'!AJ16","v":"2019-04-30"},{"$f":"+'Costi Variabili'!AK16","v":"2019-05-31"},{"$f":"+'Costi Variabili'!AL16","v":"2019-06-30"},{"$f":"+'Costi Variabili'!AM16","v":"2019-07-31"},{"$f":"+'Costi Variabili'!AN16","v":"2019-08-31"},{"$f":"+'Costi Variabili'!AO16","v":"2019-09-30"},{"$f":"+'Costi Variabili'!AP16","v":"2019-10-31"},{"$f":"+'Costi Variabili'!AQ16","v":"2019-11-30"},{"$f":"+'Costi Variabili'!AR16","v":"2019-12-31"},{"$f":"+'Costi Variabili'!AS16","v":"2020-01-31"},{"$f":"+'Costi Variabili'!AT16","v":"2020-02-29"},{"$f":"+'Costi Variabili'!AU16","v":"2020-03-31"},{"$f":"+'Costi Variabili'!AV16","v":"2020-04-30"},{"$f":"+'Costi Variabili'!AW16","v":"2020-05-31"},{"$f":"+'Costi Variabili'!AX16","v":"2020-06-30"},{"$f":"+'Costi Variabili'!AY16","v":"2020-07-31"},{"$f":"+'Costi Variabili'!AZ16","v":"2020-08-31"},{"$f":"+'Costi Variabili'!BA16","v":"2020-09-30"},{"$f":"+'Costi Variabili'!BB16","v":"2020-10-31"},{"$f":"+'Costi Variabili'!BC16","v":"2020-11-30"},{"$f":"+'Costi Variabili'!BD16","v":"2020-12-31"},{"$f":"+'Costi Variabili'!BE16","v":"2021-01-31"},{"$f":"+'Costi Variabili'!BF16","v":"2021-02-28"},{"$f":"+'Costi Variabili'!BG16","v":"2021-03-31"},{"$f":"+'Costi Variabili'!BH16","v":"2021-04-30"},{"$f":"+'Costi Variabili'!BI16","v":"2021-05-31"},{"$f":"+'Costi Variabili'!BJ16","v":"2021-06-30"},{"$f":"+'Costi Variabili'!BK16","v":"2021-07-31"},{"$f":"+'Costi Variabili'!BL16","v":"2021-08-31"},{"$f":"+'Costi Variabili'!BM16","v":"2021-09-30"},{"$f":"+'Costi Variabili'!BN16","v":"2021-10-31"},{"$f":"+'Costi Variabili'!BO16","v":"2021-11-30"},{"$f":"+'Costi Variabili'!BP16","v":"2021-12-31"},null,null,{"$f":"+YEAR(T13)","v":2017},{"$f":"+YEAR(AF13)","v":2018},{"$f":"+YEAR(AR13)","v":2019},{"$f":"+YEAR(BD13)","v":2020},{"$f":"+YEAR(BP13)","v":2021}]
[null,null,null,null,null,{"$f":"+E_Vendite!F14","v":"Linea 1"},null,{"$f":"+'Budget Vendite'!G13","v":0.3},{"$f":"+(E_Vendite!I14+E_Vendite!I193)*'Budget Vendite'!$G13","v":600},{"$f":"+(E_Vendite!J14+E_Vendite!J193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!K14+E_Vendite!K193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!L14+E_Vendite!L193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!M14+E_Vendite!M193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!N14+E_Vendite!N193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!O14+E_Vendite!O193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!P14+E_Vendite!P193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!Q14+E_Vendite!Q193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!R14+E_Vendite!R193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!S14+E_Vendite!S193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!T14+E_Vendite!T193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!U14+E_Vendite!U193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!V14+E_Vendite!V193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!W14+E_Vendite!W193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!X14+E_Vendite!X193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!Y14+E_Vendite!Y193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!Z14+E_Vendite!Z193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!AA14+E_Vendite!AA193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!AB14+E_Vendite!AB193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!AC14+E_Vendite!AC193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!AD14+E_Vendite!AD193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!AE14+E_Vendite!AE193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!AF14+E_Vendite!AF193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!AG14+E_Vendite!AG193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!AH14+E_Vendite!AH193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!AI14+E_Vendite!AI193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!AJ14+E_Vendite!AJ193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!AK14+E_Vendite!AK193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!AL14+E_Vendite!AL193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!AM14+E_Vendite!AM193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!AN14+E_Vendite!AN193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!AO14+E_Vendite!AO193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!AP14+E_Vendite!AP193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!AQ14+E_Vendite!AQ193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!AR14+E_Vendite!AR193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!AS14+E_Vendite!AS193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!AT14+E_Vendite!AT193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!AU14+E_Vendite!AU193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!AV14+E_Vendite!AV193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!AW14+E_Vendite!AW193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!AX14+E_Vendite!AX193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!AY14+E_Vendite!AY193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!AZ14+E_Vendite!AZ193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!BA14+E_Vendite!BA193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!BB14+E_Vendite!BB193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!BC14+E_Vendite!BC193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!BD14+E_Vendite!BD193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!BE14+E_Vendite!BE193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!BF14+E_Vendite!BF193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!BG14+E_Vendite!BG193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!BH14+E_Vendite!BH193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!BI14+E_Vendite!BI193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!BJ14+E_Vendite!BJ193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!BK14+E_Vendite!BK193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!BL14+E_Vendite!BL193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!BM14+E_Vendite!BM193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!BN14+E_Vendite!BN193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!BO14+E_Vendite!BO193)*'Budget Vendite'!$G13","v":300},{"$f":"+(E_Vendite!BP14+E_Vendite!BP193)*'Budget Vendite'!$G13","v":300},null,null,{"$f":"+SUM(I14:T14)","v":3900},{"$f":"+SUM(U14:AF14)","v":3600},{"$f":"+SUM(AG14:AR14)","v":3600},{"$f":"+SUM(AS14:BD14)","v":3600},{"$f":"+SUM(BE14:BP14)","v":3600}]
[null,null,null,null,null,{"$f":"+E_Vendite!F15","v":"Linea 2"},null,{"$f":"+'Budget Vendite'!G14","v":0.25},{"$f":"+(E_Vendite!I15+E_Vendite!I194)*'Budget Vendite'!$G14","v":3000},{"$f":"+(E_Vendite!J15+E_Vendite!J194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!K15+E_Vendite!K194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!L15+E_Vendite!L194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!M15+E_Vendite!M194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!N15+E_Vendite!N194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!O15+E_Vendite!O194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!P15+E_Vendite!P194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!Q15+E_Vendite!Q194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!R15+E_Vendite!R194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!S15+E_Vendite!S194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!T15+E_Vendite!T194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!U15+E_Vendite!U194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!V15+E_Vendite!V194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!W15+E_Vendite!W194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!X15+E_Vendite!X194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!Y15+E_Vendite!Y194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!Z15+E_Vendite!Z194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!AA15+E_Vendite!AA194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!AB15+E_Vendite!AB194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!AC15+E_Vendite!AC194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!AD15+E_Vendite!AD194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!AE15+E_Vendite!AE194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!AF15+E_Vendite!AF194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!AG15+E_Vendite!AG194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!AH15+E_Vendite!AH194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!AI15+E_Vendite!AI194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!AJ15+E_Vendite!AJ194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!AK15+E_Vendite!AK194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!AL15+E_Vendite!AL194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!AM15+E_Vendite!AM194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!AN15+E_Vendite!AN194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!AO15+E_Vendite!AO194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!AP15+E_Vendite!AP194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!AQ15+E_Vendite!AQ194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!AR15+E_Vendite!AR194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!AS15+E_Vendite!AS194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!AT15+E_Vendite!AT194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!AU15+E_Vendite!AU194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!AV15+E_Vendite!AV194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!AW15+E_Vendite!AW194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!AX15+E_Vendite!AX194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!AY15+E_Vendite!AY194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!AZ15+E_Vendite!AZ194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!BA15+E_Vendite!BA194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!BB15+E_Vendite!BB194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!BC15+E_Vendite!BC194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!BD15+E_Vendite!BD194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!BE15+E_Vendite!BE194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!BF15+E_Vendite!BF194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!BG15+E_Vendite!BG194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!BH15+E_Vendite!BH194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!BI15+E_Vendite!BI194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!BJ15+E_Vendite!BJ194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!BK15+E_Vendite!BK194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!BL15+E_Vendite!BL194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!BM15+E_Vendite!BM194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!BN15+E_Vendite!BN194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!BO15+E_Vendite!BO194)*'Budget Vendite'!$G14","v":1000},{"$f":"+(E_Vendite!BP15+E_Vendite!BP194)*'Budget Vendite'!$G14","v":1000},null,null,{"$f":"+SUM(I15:T15)","v":14000},{"$f":"+SUM(U15:AF15)","v":12000},{"$f":"+SUM(AG15:AR15)","v":12000},{"$f":"+SUM(AS15:BD15)","v":12000},{"$f":"+SUM(BE15:BP15)","v":12000}]
[null,null,null,null,null,{"$f":"+E_Vendite!F16","v":"Linea 3"},null,{"$f":"+'Budget Vendite'!G15","v":0.25},{"$f":"+(E_Vendite!I16+E_Vendite!I195)*'Budget Vendite'!$G15","v":750},{"$f":"+(E_Vendite!J16+E_Vendite!J195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!K16+E_Vendite!K195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!L16+E_Vendite!L195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!M16+E_Vendite!M195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!N16+E_Vendite!N195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!O16+E_Vendite!O195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!P16+E_Vendite!P195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!Q16+E_Vendite!Q195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!R16+E_Vendite!R195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!S16+E_Vendite!S195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!T16+E_Vendite!T195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!U16+E_Vendite!U195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!V16+E_Vendite!V195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!W16+E_Vendite!W195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!X16+E_Vendite!X195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!Y16+E_Vendite!Y195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!Z16+E_Vendite!Z195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!AA16+E_Vendite!AA195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!AB16+E_Vendite!AB195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!AC16+E_Vendite!AC195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!AD16+E_Vendite!AD195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!AE16+E_Vendite!AE195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!AF16+E_Vendite!AF195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!AG16+E_Vendite!AG195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!AH16+E_Vendite!AH195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!AI16+E_Vendite!AI195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!AJ16+E_Vendite!AJ195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!AK16+E_Vendite!AK195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!AL16+E_Vendite!AL195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!AM16+E_Vendite!AM195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!AN16+E_Vendite!AN195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!AO16+E_Vendite!AO195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!AP16+E_Vendite!AP195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!AQ16+E_Vendite!AQ195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!AR16+E_Vendite!AR195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!AS16+E_Vendite!AS195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!AT16+E_Vendite!AT195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!AU16+E_Vendite!AU195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!AV16+E_Vendite!AV195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!AW16+E_Vendite!AW195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!AX16+E_Vendite!AX195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!AY16+E_Vendite!AY195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!AZ16+E_Vendite!AZ195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!BA16+E_Vendite!BA195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!BB16+E_Vendite!BB195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!BC16+E_Vendite!BC195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!BD16+E_Vendite!BD195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!BE16+E_Vendite!BE195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!BF16+E_Vendite!BF195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!BG16+E_Vendite!BG195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!BH16+E_Vendite!BH195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!BI16+E_Vendite!BI195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!BJ16+E_Vendite!BJ195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!BK16+E_Vendite!BK195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!BL16+E_Vendite!BL195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!BM16+E_Vendite!BM195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!BN16+E_Vendite!BN195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!BO16+E_Vendite!BO195)*'Budget Vendite'!$G15","v":375},{"$f":"+(E_Vendite!BP16+E_Vendite!BP195)*'Budget Vendite'!$G15","v":375},null,null,4875,4500,4500,4500,4500]
[null,null,null,null,null,{"$f":"+E_Vendite!F17","v":"Linea 4"},null,{"$f":"+'Budget Vendite'!G16","v":0.2},{"$f":"+(E_Vendite!I17+E_Vendite!I196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!J17+E_Vendite!J196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!K17+E_Vendite!K196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!L17+E_Vendite!L196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!M17+E_Vendite!M196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!N17+E_Vendite!N196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!O17+E_Vendite!O196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!P17+E_Vendite!P196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!Q17+E_Vendite!Q196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!R17+E_Vendite!R196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!S17+E_Vendite!S196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!T17+E_Vendite!T196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!U17+E_Vendite!U196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!V17+E_Vendite!V196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!W17+E_Vendite!W196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!X17+E_Vendite!X196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!Y17+E_Vendite!Y196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!Z17+E_Vendite!Z196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!AA17+E_Vendite!AA196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!AB17+E_Vendite!AB196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!AC17+E_Vendite!AC196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!AD17+E_Vendite!AD196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!AE17+E_Vendite!AE196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!AF17+E_Vendite!AF196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!AG17+E_Vendite!AG196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!AH17+E_Vendite!AH196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!AI17+E_Vendite!AI196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!AJ17+E_Vendite!AJ196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!AK17+E_Vendite!AK196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!AL17+E_Vendite!AL196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!AM17+E_Vendite!AM196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!AN17+E_Vendite!AN196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!AO17+E_Vendite!AO196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!AP17+E_Vendite!AP196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!AQ17+E_Vendite!AQ196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!AR17+E_Vendite!AR196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!AS17+E_Vendite!AS196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!AT17+E_Vendite!AT196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!AU17+E_Vendite!AU196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!AV17+E_Vendite!AV196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!AW17+E_Vendite!AW196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!AX17+E_Vendite!AX196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!AY17+E_Vendite!AY196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!AZ17+E_Vendite!AZ196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!BA17+E_Vendite!BA196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!BB17+E_Vendite!BB196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!BC17+E_Vendite!BC196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!BD17+E_Vendite!BD196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!BE17+E_Vendite!BE196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!BF17+E_Vendite!BF196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!BG17+E_Vendite!BG196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!BH17+E_Vendite!BH196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!BI17+E_Vendite!BI196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!BJ17+E_Vendite!BJ196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!BK17+E_Vendite!BK196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!BL17+E_Vendite!BL196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!BM17+E_Vendite!BM196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!BN17+E_Vendite!BN196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!BO17+E_Vendite!BO196)*'Budget Vendite'!$G16","v":2400},{"$f":"+(E_Vendite!BP17+E_Vendite!BP196)*'Budget Vendite'!$G16","v":2400},null,null,28800,28800,28800,28800,28800]
[null,null,null,null,null,{"$f":"+E_Vendite!F18","v":"Linea 5"},null,{"$f":"+'Budget Vendite'!G17","v":0.14000000000000001},{"$f":"+(E_Vendite!I18+E_Vendite!I197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!J18+E_Vendite!J197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!K18+E_Vendite!K197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!L18+E_Vendite!L197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!M18+E_Vendite!M197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!N18+E_Vendite!N197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!O18+E_Vendite!O197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!P18+E_Vendite!P197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!Q18+E_Vendite!Q197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!R18+E_Vendite!R197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!S18+E_Vendite!S197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!T18+E_Vendite!T197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!U18+E_Vendite!U197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!V18+E_Vendite!V197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!W18+E_Vendite!W197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!X18+E_Vendite!X197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!Y18+E_Vendite!Y197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!Z18+E_Vendite!Z197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!AA18+E_Vendite!AA197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!AB18+E_Vendite!AB197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!AC18+E_Vendite!AC197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!AD18+E_Vendite!AD197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!AE18+E_Vendite!AE197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!AF18+E_Vendite!AF197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!AG18+E_Vendite!AG197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!AH18+E_Vendite!AH197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!AI18+E_Vendite!AI197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!AJ18+E_Vendite!AJ197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!AK18+E_Vendite!AK197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!AL18+E_Vendite!AL197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!AM18+E_Vendite!AM197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!AN18+E_Vendite!AN197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!AO18+E_Vendite!AO197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!AP18+E_Vendite!AP197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!AQ18+E_Vendite!AQ197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!AR18+E_Vendite!AR197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!AS18+E_Vendite!AS197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!AT18+E_Vendite!AT197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!AU18+E_Vendite!AU197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!AV18+E_Vendite!AV197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!AW18+E_Vendite!AW197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!AX18+E_Vendite!AX197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!AY18+E_Vendite!AY197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!AZ18+E_Vendite!AZ197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!BA18+E_Vendite!BA197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!BB18+E_Vendite!BB197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!BC18+E_Vendite!BC197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!BD18+E_Vendite!BD197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!BE18+E_Vendite!BE197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!BF18+E_Vendite!BF197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!BG18+E_Vendite!BG197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!BH18+E_Vendite!BH197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!BI18+E_Vendite!BI197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!BJ18+E_Vendite!BJ197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!BK18+E_Vendite!BK197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!BL18+E_Vendite!BL197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!BM18+E_Vendite!BM197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!BN18+E_Vendite!BN197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!BO18+E_Vendite!BO197)*'Budget Vendite'!$G17","v":0},{"$f":"+(E_Vendite!BP18+E_Vendite!BP197)*'Budget Vendite'!$G17","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+E_Vendite!F19","v":"Linea 6"},null,{"$f":"+'Budget Vendite'!G18","v":0.16},{"$f":"+(E_Vendite!I19+E_Vendite!I198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!J19+E_Vendite!J198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!K19+E_Vendite!K198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!L19+E_Vendite!L198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!M19+E_Vendite!M198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!N19+E_Vendite!N198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!O19+E_Vendite!O198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!P19+E_Vendite!P198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!Q19+E_Vendite!Q198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!R19+E_Vendite!R198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!S19+E_Vendite!S198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!T19+E_Vendite!T198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!U19+E_Vendite!U198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!V19+E_Vendite!V198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!W19+E_Vendite!W198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!X19+E_Vendite!X198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!Y19+E_Vendite!Y198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!Z19+E_Vendite!Z198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!AA19+E_Vendite!AA198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!AB19+E_Vendite!AB198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!AC19+E_Vendite!AC198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!AD19+E_Vendite!AD198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!AE19+E_Vendite!AE198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!AF19+E_Vendite!AF198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!AG19+E_Vendite!AG198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!AH19+E_Vendite!AH198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!AI19+E_Vendite!AI198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!AJ19+E_Vendite!AJ198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!AK19+E_Vendite!AK198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!AL19+E_Vendite!AL198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!AM19+E_Vendite!AM198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!AN19+E_Vendite!AN198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!AO19+E_Vendite!AO198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!AP19+E_Vendite!AP198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!AQ19+E_Vendite!AQ198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!AR19+E_Vendite!AR198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!AS19+E_Vendite!AS198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!AT19+E_Vendite!AT198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!AU19+E_Vendite!AU198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!AV19+E_Vendite!AV198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!AW19+E_Vendite!AW198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!AX19+E_Vendite!AX198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!AY19+E_Vendite!AY198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!AZ19+E_Vendite!AZ198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!BA19+E_Vendite!BA198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!BB19+E_Vendite!BB198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!BC19+E_Vendite!BC198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!BD19+E_Vendite!BD198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!BE19+E_Vendite!BE198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!BF19+E_Vendite!BF198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!BG19+E_Vendite!BG198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!BH19+E_Vendite!BH198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!BI19+E_Vendite!BI198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!BJ19+E_Vendite!BJ198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!BK19+E_Vendite!BK198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!BL19+E_Vendite!BL198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!BM19+E_Vendite!BM198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!BN19+E_Vendite!BN198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!BO19+E_Vendite!BO198)*'Budget Vendite'!$G18","v":0},{"$f":"+(E_Vendite!BP19+E_Vendite!BP198)*'Budget Vendite'!$G18","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+E_Vendite!F20","v":"Linea 7"},null,{"$f":"+'Budget Vendite'!G19","v":0.5},{"$f":"+(E_Vendite!I20+E_Vendite!I199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!J20+E_Vendite!J199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!K20+E_Vendite!K199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!L20+E_Vendite!L199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!M20+E_Vendite!M199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!N20+E_Vendite!N199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!O20+E_Vendite!O199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!P20+E_Vendite!P199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!Q20+E_Vendite!Q199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!R20+E_Vendite!R199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!S20+E_Vendite!S199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!T20+E_Vendite!T199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!U20+E_Vendite!U199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!V20+E_Vendite!V199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!W20+E_Vendite!W199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!X20+E_Vendite!X199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!Y20+E_Vendite!Y199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!Z20+E_Vendite!Z199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!AA20+E_Vendite!AA199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!AB20+E_Vendite!AB199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!AC20+E_Vendite!AC199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!AD20+E_Vendite!AD199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!AE20+E_Vendite!AE199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!AF20+E_Vendite!AF199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!AG20+E_Vendite!AG199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!AH20+E_Vendite!AH199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!AI20+E_Vendite!AI199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!AJ20+E_Vendite!AJ199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!AK20+E_Vendite!AK199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!AL20+E_Vendite!AL199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!AM20+E_Vendite!AM199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!AN20+E_Vendite!AN199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!AO20+E_Vendite!AO199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!AP20+E_Vendite!AP199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!AQ20+E_Vendite!AQ199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!AR20+E_Vendite!AR199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!AS20+E_Vendite!AS199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!AT20+E_Vendite!AT199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!AU20+E_Vendite!AU199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!AV20+E_Vendite!AV199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!AW20+E_Vendite!AW199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!AX20+E_Vendite!AX199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!AY20+E_Vendite!AY199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!AZ20+E_Vendite!AZ199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!BA20+E_Vendite!BA199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!BB20+E_Vendite!BB199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!BC20+E_Vendite!BC199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!BD20+E_Vendite!BD199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!BE20+E_Vendite!BE199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!BF20+E_Vendite!BF199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!BG20+E_Vendite!BG199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!BH20+E_Vendite!BH199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!BI20+E_Vendite!BI199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!BJ20+E_Vendite!BJ199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!BK20+E_Vendite!BK199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!BL20+E_Vendite!BL199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!BM20+E_Vendite!BM199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!BN20+E_Vendite!BN199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!BO20+E_Vendite!BO199)*'Budget Vendite'!$G19","v":0},{"$f":"+(E_Vendite!BP20+E_Vendite!BP199)*'Budget Vendite'!$G19","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+E_Vendite!F21","v":"Linea 8"},null,{"$f":"+'Budget Vendite'!G20","v":0.2},{"$f":"+(E_Vendite!I21+E_Vendite!I200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!J21+E_Vendite!J200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!K21+E_Vendite!K200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!L21+E_Vendite!L200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!M21+E_Vendite!M200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!N21+E_Vendite!N200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!O21+E_Vendite!O200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!P21+E_Vendite!P200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!Q21+E_Vendite!Q200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!R21+E_Vendite!R200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!S21+E_Vendite!S200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!T21+E_Vendite!T200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!U21+E_Vendite!U200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!V21+E_Vendite!V200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!W21+E_Vendite!W200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!X21+E_Vendite!X200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!Y21+E_Vendite!Y200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!Z21+E_Vendite!Z200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!AA21+E_Vendite!AA200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!AB21+E_Vendite!AB200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!AC21+E_Vendite!AC200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!AD21+E_Vendite!AD200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!AE21+E_Vendite!AE200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!AF21+E_Vendite!AF200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!AG21+E_Vendite!AG200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!AH21+E_Vendite!AH200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!AI21+E_Vendite!AI200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!AJ21+E_Vendite!AJ200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!AK21+E_Vendite!AK200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!AL21+E_Vendite!AL200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!AM21+E_Vendite!AM200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!AN21+E_Vendite!AN200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!AO21+E_Vendite!AO200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!AP21+E_Vendite!AP200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!AQ21+E_Vendite!AQ200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!AR21+E_Vendite!AR200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!AS21+E_Vendite!AS200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!AT21+E_Vendite!AT200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!AU21+E_Vendite!AU200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!AV21+E_Vendite!AV200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!AW21+E_Vendite!AW200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!AX21+E_Vendite!AX200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!AY21+E_Vendite!AY200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!AZ21+E_Vendite!AZ200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!BA21+E_Vendite!BA200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!BB21+E_Vendite!BB200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!BC21+E_Vendite!BC200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!BD21+E_Vendite!BD200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!BE21+E_Vendite!BE200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!BF21+E_Vendite!BF200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!BG21+E_Vendite!BG200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!BH21+E_Vendite!BH200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!BI21+E_Vendite!BI200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!BJ21+E_Vendite!BJ200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!BK21+E_Vendite!BK200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!BL21+E_Vendite!BL200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!BM21+E_Vendite!BM200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!BN21+E_Vendite!BN200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!BO21+E_Vendite!BO200)*'Budget Vendite'!$G20","v":0},{"$f":"+(E_Vendite!BP21+E_Vendite!BP200)*'Budget Vendite'!$G20","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+E_Vendite!F22","v":"Linea 9"},null,{"$f":"+'Budget Vendite'!G21","v":0.2},{"$f":"+(E_Vendite!I22+E_Vendite!I201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!J22+E_Vendite!J201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!K22+E_Vendite!K201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!L22+E_Vendite!L201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!M22+E_Vendite!M201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!N22+E_Vendite!N201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!O22+E_Vendite!O201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!P22+E_Vendite!P201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!Q22+E_Vendite!Q201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!R22+E_Vendite!R201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!S22+E_Vendite!S201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!T22+E_Vendite!T201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!U22+E_Vendite!U201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!V22+E_Vendite!V201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!W22+E_Vendite!W201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!X22+E_Vendite!X201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!Y22+E_Vendite!Y201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!Z22+E_Vendite!Z201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!AA22+E_Vendite!AA201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!AB22+E_Vendite!AB201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!AC22+E_Vendite!AC201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!AD22+E_Vendite!AD201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!AE22+E_Vendite!AE201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!AF22+E_Vendite!AF201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!AG22+E_Vendite!AG201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!AH22+E_Vendite!AH201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!AI22+E_Vendite!AI201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!AJ22+E_Vendite!AJ201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!AK22+E_Vendite!AK201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!AL22+E_Vendite!AL201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!AM22+E_Vendite!AM201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!AN22+E_Vendite!AN201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!AO22+E_Vendite!AO201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!AP22+E_Vendite!AP201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!AQ22+E_Vendite!AQ201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!AR22+E_Vendite!AR201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!AS22+E_Vendite!AS201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!AT22+E_Vendite!AT201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!AU22+E_Vendite!AU201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!AV22+E_Vendite!AV201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!AW22+E_Vendite!AW201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!AX22+E_Vendite!AX201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!AY22+E_Vendite!AY201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!AZ22+E_Vendite!AZ201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!BA22+E_Vendite!BA201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!BB22+E_Vendite!BB201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!BC22+E_Vendite!BC201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!BD22+E_Vendite!BD201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!BE22+E_Vendite!BE201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!BF22+E_Vendite!BF201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!BG22+E_Vendite!BG201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!BH22+E_Vendite!BH201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!BI22+E_Vendite!BI201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!BJ22+E_Vendite!BJ201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!BK22+E_Vendite!BK201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!BL22+E_Vendite!BL201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!BM22+E_Vendite!BM201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!BN22+E_Vendite!BN201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!BO22+E_Vendite!BO201)*'Budget Vendite'!$G21","v":0},{"$f":"+(E_Vendite!BP22+E_Vendite!BP201)*'Budget Vendite'!$G21","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+E_Vendite!F23","v":"Linea 10"},null,{"$f":"+'Budget Vendite'!G22","v":0.2},{"$f":"+(E_Vendite!I23+E_Vendite!I202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!J23+E_Vendite!J202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!K23+E_Vendite!K202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!L23+E_Vendite!L202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!M23+E_Vendite!M202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!N23+E_Vendite!N202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!O23+E_Vendite!O202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!P23+E_Vendite!P202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!Q23+E_Vendite!Q202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!R23+E_Vendite!R202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!S23+E_Vendite!S202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!T23+E_Vendite!T202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!U23+E_Vendite!U202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!V23+E_Vendite!V202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!W23+E_Vendite!W202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!X23+E_Vendite!X202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!Y23+E_Vendite!Y202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!Z23+E_Vendite!Z202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!AA23+E_Vendite!AA202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!AB23+E_Vendite!AB202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!AC23+E_Vendite!AC202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!AD23+E_Vendite!AD202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!AE23+E_Vendite!AE202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!AF23+E_Vendite!AF202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!AG23+E_Vendite!AG202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!AH23+E_Vendite!AH202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!AI23+E_Vendite!AI202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!AJ23+E_Vendite!AJ202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!AK23+E_Vendite!AK202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!AL23+E_Vendite!AL202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!AM23+E_Vendite!AM202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!AN23+E_Vendite!AN202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!AO23+E_Vendite!AO202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!AP23+E_Vendite!AP202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!AQ23+E_Vendite!AQ202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!AR23+E_Vendite!AR202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!AS23+E_Vendite!AS202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!AT23+E_Vendite!AT202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!AU23+E_Vendite!AU202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!AV23+E_Vendite!AV202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!AW23+E_Vendite!AW202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!AX23+E_Vendite!AX202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!AY23+E_Vendite!AY202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!AZ23+E_Vendite!AZ202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!BA23+E_Vendite!BA202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!BB23+E_Vendite!BB202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!BC23+E_Vendite!BC202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!BD23+E_Vendite!BD202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!BE23+E_Vendite!BE202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!BF23+E_Vendite!BF202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!BG23+E_Vendite!BG202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!BH23+E_Vendite!BH202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!BI23+E_Vendite!BI202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!BJ23+E_Vendite!BJ202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!BK23+E_Vendite!BK202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!BL23+E_Vendite!BL202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!BM23+E_Vendite!BM202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!BN23+E_Vendite!BN202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!BO23+E_Vendite!BO202)*'Budget Vendite'!$G22","v":0},{"$f":"+(E_Vendite!BP23+E_Vendite!BP202)*'Budget Vendite'!$G22","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+E_Vendite!F24","v":"Linea 11"},null,{"$f":"+'Budget Vendite'!G23","v":0.25},{"$f":"+(E_Vendite!I24+E_Vendite!I203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!J24+E_Vendite!J203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!K24+E_Vendite!K203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!L24+E_Vendite!L203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!M24+E_Vendite!M203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!N24+E_Vendite!N203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!O24+E_Vendite!O203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!P24+E_Vendite!P203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!Q24+E_Vendite!Q203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!R24+E_Vendite!R203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!S24+E_Vendite!S203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!T24+E_Vendite!T203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!U24+E_Vendite!U203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!V24+E_Vendite!V203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!W24+E_Vendite!W203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!X24+E_Vendite!X203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!Y24+E_Vendite!Y203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!Z24+E_Vendite!Z203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!AA24+E_Vendite!AA203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!AB24+E_Vendite!AB203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!AC24+E_Vendite!AC203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!AD24+E_Vendite!AD203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!AE24+E_Vendite!AE203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!AF24+E_Vendite!AF203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!AG24+E_Vendite!AG203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!AH24+E_Vendite!AH203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!AI24+E_Vendite!AI203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!AJ24+E_Vendite!AJ203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!AK24+E_Vendite!AK203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!AL24+E_Vendite!AL203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!AM24+E_Vendite!AM203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!AN24+E_Vendite!AN203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!AO24+E_Vendite!AO203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!AP24+E_Vendite!AP203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!AQ24+E_Vendite!AQ203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!AR24+E_Vendite!AR203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!AS24+E_Vendite!AS203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!AT24+E_Vendite!AT203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!AU24+E_Vendite!AU203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!AV24+E_Vendite!AV203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!AW24+E_Vendite!AW203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!AX24+E_Vendite!AX203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!AY24+E_Vendite!AY203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!AZ24+E_Vendite!AZ203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!BA24+E_Vendite!BA203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!BB24+E_Vendite!BB203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!BC24+E_Vendite!BC203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!BD24+E_Vendite!BD203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!BE24+E_Vendite!BE203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!BF24+E_Vendite!BF203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!BG24+E_Vendite!BG203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!BH24+E_Vendite!BH203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!BI24+E_Vendite!BI203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!BJ24+E_Vendite!BJ203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!BK24+E_Vendite!BK203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!BL24+E_Vendite!BL203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!BM24+E_Vendite!BM203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!BN24+E_Vendite!BN203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!BO24+E_Vendite!BO203)*'Budget Vendite'!$G23","v":0},{"$f":"+(E_Vendite!BP24+E_Vendite!BP203)*'Budget Vendite'!$G23","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+E_Vendite!F25","v":"Linea 12"},null,{"$f":"+'Budget Vendite'!G24","v":0.25},{"$f":"+(E_Vendite!I25+E_Vendite!I204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!J25+E_Vendite!J204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!K25+E_Vendite!K204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!L25+E_Vendite!L204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!M25+E_Vendite!M204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!N25+E_Vendite!N204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!O25+E_Vendite!O204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!P25+E_Vendite!P204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!Q25+E_Vendite!Q204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!R25+E_Vendite!R204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!S25+E_Vendite!S204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!T25+E_Vendite!T204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!U25+E_Vendite!U204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!V25+E_Vendite!V204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!W25+E_Vendite!W204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!X25+E_Vendite!X204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!Y25+E_Vendite!Y204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!Z25+E_Vendite!Z204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!AA25+E_Vendite!AA204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!AB25+E_Vendite!AB204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!AC25+E_Vendite!AC204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!AD25+E_Vendite!AD204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!AE25+E_Vendite!AE204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!AF25+E_Vendite!AF204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!AG25+E_Vendite!AG204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!AH25+E_Vendite!AH204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!AI25+E_Vendite!AI204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!AJ25+E_Vendite!AJ204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!AK25+E_Vendite!AK204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!AL25+E_Vendite!AL204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!AM25+E_Vendite!AM204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!AN25+E_Vendite!AN204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!AO25+E_Vendite!AO204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!AP25+E_Vendite!AP204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!AQ25+E_Vendite!AQ204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!AR25+E_Vendite!AR204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!AS25+E_Vendite!AS204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!AT25+E_Vendite!AT204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!AU25+E_Vendite!AU204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!AV25+E_Vendite!AV204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!AW25+E_Vendite!AW204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!AX25+E_Vendite!AX204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!AY25+E_Vendite!AY204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!AZ25+E_Vendite!AZ204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!BA25+E_Vendite!BA204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!BB25+E_Vendite!BB204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!BC25+E_Vendite!BC204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!BD25+E_Vendite!BD204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!BE25+E_Vendite!BE204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!BF25+E_Vendite!BF204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!BG25+E_Vendite!BG204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!BH25+E_Vendite!BH204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!BI25+E_Vendite!BI204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!BJ25+E_Vendite!BJ204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!BK25+E_Vendite!BK204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!BL25+E_Vendite!BL204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!BM25+E_Vendite!BM204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!BN25+E_Vendite!BN204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!BO25+E_Vendite!BO204)*'Budget Vendite'!$G24","v":0},{"$f":"+(E_Vendite!BP25+E_Vendite!BP204)*'Budget Vendite'!$G24","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+E_Vendite!F26","v":"Linea 13"},null,{"$f":"+'Budget Vendite'!G25","v":0.25},{"$f":"+(E_Vendite!I26+E_Vendite!I205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!J26+E_Vendite!J205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!K26+E_Vendite!K205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!L26+E_Vendite!L205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!M26+E_Vendite!M205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!N26+E_Vendite!N205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!O26+E_Vendite!O205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!P26+E_Vendite!P205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!Q26+E_Vendite!Q205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!R26+E_Vendite!R205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!S26+E_Vendite!S205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!T26+E_Vendite!T205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!U26+E_Vendite!U205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!V26+E_Vendite!V205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!W26+E_Vendite!W205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!X26+E_Vendite!X205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!Y26+E_Vendite!Y205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!Z26+E_Vendite!Z205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!AA26+E_Vendite!AA205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!AB26+E_Vendite!AB205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!AC26+E_Vendite!AC205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!AD26+E_Vendite!AD205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!AE26+E_Vendite!AE205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!AF26+E_Vendite!AF205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!AG26+E_Vendite!AG205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!AH26+E_Vendite!AH205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!AI26+E_Vendite!AI205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!AJ26+E_Vendite!AJ205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!AK26+E_Vendite!AK205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!AL26+E_Vendite!AL205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!AM26+E_Vendite!AM205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!AN26+E_Vendite!AN205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!AO26+E_Vendite!AO205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!AP26+E_Vendite!AP205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!AQ26+E_Vendite!AQ205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!AR26+E_Vendite!AR205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!AS26+E_Vendite!AS205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!AT26+E_Vendite!AT205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!AU26+E_Vendite!AU205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!AV26+E_Vendite!AV205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!AW26+E_Vendite!AW205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!AX26+E_Vendite!AX205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!AY26+E_Vendite!AY205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!AZ26+E_Vendite!AZ205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!BA26+E_Vendite!BA205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!BB26+E_Vendite!BB205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!BC26+E_Vendite!BC205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!BD26+E_Vendite!BD205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!BE26+E_Vendite!BE205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!BF26+E_Vendite!BF205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!BG26+E_Vendite!BG205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!BH26+E_Vendite!BH205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!BI26+E_Vendite!BI205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!BJ26+E_Vendite!BJ205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!BK26+E_Vendite!BK205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!BL26+E_Vendite!BL205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!BM26+E_Vendite!BM205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!BN26+E_Vendite!BN205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!BO26+E_Vendite!BO205)*'Budget Vendite'!$G25","v":0},{"$f":"+(E_Vendite!BP26+E_Vendite!BP205)*'Budget Vendite'!$G25","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+E_Vendite!F27","v":"Linea 14"},null,{"$f":"+'Budget Vendite'!G26","v":0.25},{"$f":"+(E_Vendite!I27+E_Vendite!I206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!J27+E_Vendite!J206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!K27+E_Vendite!K206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!L27+E_Vendite!L206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!M27+E_Vendite!M206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!N27+E_Vendite!N206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!O27+E_Vendite!O206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!P27+E_Vendite!P206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!Q27+E_Vendite!Q206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!R27+E_Vendite!R206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!S27+E_Vendite!S206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!T27+E_Vendite!T206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!U27+E_Vendite!U206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!V27+E_Vendite!V206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!W27+E_Vendite!W206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!X27+E_Vendite!X206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!Y27+E_Vendite!Y206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!Z27+E_Vendite!Z206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!AA27+E_Vendite!AA206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!AB27+E_Vendite!AB206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!AC27+E_Vendite!AC206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!AD27+E_Vendite!AD206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!AE27+E_Vendite!AE206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!AF27+E_Vendite!AF206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!AG27+E_Vendite!AG206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!AH27+E_Vendite!AH206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!AI27+E_Vendite!AI206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!AJ27+E_Vendite!AJ206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!AK27+E_Vendite!AK206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!AL27+E_Vendite!AL206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!AM27+E_Vendite!AM206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!AN27+E_Vendite!AN206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!AO27+E_Vendite!AO206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!AP27+E_Vendite!AP206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!AQ27+E_Vendite!AQ206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!AR27+E_Vendite!AR206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!AS27+E_Vendite!AS206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!AT27+E_Vendite!AT206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!AU27+E_Vendite!AU206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!AV27+E_Vendite!AV206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!AW27+E_Vendite!AW206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!AX27+E_Vendite!AX206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!AY27+E_Vendite!AY206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!AZ27+E_Vendite!AZ206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!BA27+E_Vendite!BA206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!BB27+E_Vendite!BB206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!BC27+E_Vendite!BC206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!BD27+E_Vendite!BD206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!BE27+E_Vendite!BE206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!BF27+E_Vendite!BF206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!BG27+E_Vendite!BG206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!BH27+E_Vendite!BH206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!BI27+E_Vendite!BI206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!BJ27+E_Vendite!BJ206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!BK27+E_Vendite!BK206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!BL27+E_Vendite!BL206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!BM27+E_Vendite!BM206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!BN27+E_Vendite!BN206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!BO27+E_Vendite!BO206)*'Budget Vendite'!$G26","v":0},{"$f":"+(E_Vendite!BP27+E_Vendite!BP206)*'Budget Vendite'!$G26","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+E_Vendite!F28","v":"Linea 15"},null,{"$f":"+'Budget Vendite'!G27","v":0.25},{"$f":"+(E_Vendite!I28+E_Vendite!I207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!J28+E_Vendite!J207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!K28+E_Vendite!K207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!L28+E_Vendite!L207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!M28+E_Vendite!M207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!N28+E_Vendite!N207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!O28+E_Vendite!O207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!P28+E_Vendite!P207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!Q28+E_Vendite!Q207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!R28+E_Vendite!R207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!S28+E_Vendite!S207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!T28+E_Vendite!T207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!U28+E_Vendite!U207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!V28+E_Vendite!V207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!W28+E_Vendite!W207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!X28+E_Vendite!X207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!Y28+E_Vendite!Y207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!Z28+E_Vendite!Z207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!AA28+E_Vendite!AA207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!AB28+E_Vendite!AB207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!AC28+E_Vendite!AC207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!AD28+E_Vendite!AD207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!AE28+E_Vendite!AE207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!AF28+E_Vendite!AF207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!AG28+E_Vendite!AG207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!AH28+E_Vendite!AH207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!AI28+E_Vendite!AI207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!AJ28+E_Vendite!AJ207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!AK28+E_Vendite!AK207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!AL28+E_Vendite!AL207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!AM28+E_Vendite!AM207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!AN28+E_Vendite!AN207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!AO28+E_Vendite!AO207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!AP28+E_Vendite!AP207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!AQ28+E_Vendite!AQ207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!AR28+E_Vendite!AR207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!AS28+E_Vendite!AS207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!AT28+E_Vendite!AT207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!AU28+E_Vendite!AU207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!AV28+E_Vendite!AV207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!AW28+E_Vendite!AW207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!AX28+E_Vendite!AX207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!AY28+E_Vendite!AY207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!AZ28+E_Vendite!AZ207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!BA28+E_Vendite!BA207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!BB28+E_Vendite!BB207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!BC28+E_Vendite!BC207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!BD28+E_Vendite!BD207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!BE28+E_Vendite!BE207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!BF28+E_Vendite!BF207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!BG28+E_Vendite!BG207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!BH28+E_Vendite!BH207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!BI28+E_Vendite!BI207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!BJ28+E_Vendite!BJ207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!BK28+E_Vendite!BK207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!BL28+E_Vendite!BL207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!BM28+E_Vendite!BM207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!BN28+E_Vendite!BN207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!BO28+E_Vendite!BO207)*'Budget Vendite'!$G27","v":0},{"$f":"+(E_Vendite!BP28+E_Vendite!BP207)*'Budget Vendite'!$G27","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+E_Vendite!F29","v":"Linea 16"},null,{"$f":"+'Budget Vendite'!G28","v":0.25},{"$f":"+(E_Vendite!I29+E_Vendite!I208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!J29+E_Vendite!J208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!K29+E_Vendite!K208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!L29+E_Vendite!L208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!M29+E_Vendite!M208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!N29+E_Vendite!N208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!O29+E_Vendite!O208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!P29+E_Vendite!P208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!Q29+E_Vendite!Q208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!R29+E_Vendite!R208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!S29+E_Vendite!S208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!T29+E_Vendite!T208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!U29+E_Vendite!U208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!V29+E_Vendite!V208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!W29+E_Vendite!W208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!X29+E_Vendite!X208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!Y29+E_Vendite!Y208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!Z29+E_Vendite!Z208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!AA29+E_Vendite!AA208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!AB29+E_Vendite!AB208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!AC29+E_Vendite!AC208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!AD29+E_Vendite!AD208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!AE29+E_Vendite!AE208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!AF29+E_Vendite!AF208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!AG29+E_Vendite!AG208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!AH29+E_Vendite!AH208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!AI29+E_Vendite!AI208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!AJ29+E_Vendite!AJ208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!AK29+E_Vendite!AK208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!AL29+E_Vendite!AL208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!AM29+E_Vendite!AM208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!AN29+E_Vendite!AN208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!AO29+E_Vendite!AO208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!AP29+E_Vendite!AP208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!AQ29+E_Vendite!AQ208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!AR29+E_Vendite!AR208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!AS29+E_Vendite!AS208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!AT29+E_Vendite!AT208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!AU29+E_Vendite!AU208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!AV29+E_Vendite!AV208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!AW29+E_Vendite!AW208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!AX29+E_Vendite!AX208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!AY29+E_Vendite!AY208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!AZ29+E_Vendite!AZ208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!BA29+E_Vendite!BA208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!BB29+E_Vendite!BB208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!BC29+E_Vendite!BC208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!BD29+E_Vendite!BD208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!BE29+E_Vendite!BE208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!BF29+E_Vendite!BF208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!BG29+E_Vendite!BG208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!BH29+E_Vendite!BH208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!BI29+E_Vendite!BI208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!BJ29+E_Vendite!BJ208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!BK29+E_Vendite!BK208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!BL29+E_Vendite!BL208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!BM29+E_Vendite!BM208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!BN29+E_Vendite!BN208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!BO29+E_Vendite!BO208)*'Budget Vendite'!$G28","v":0},{"$f":"+(E_Vendite!BP29+E_Vendite!BP208)*'Budget Vendite'!$G28","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+E_Vendite!F30","v":"Linea 17"},null,{"$f":"+'Budget Vendite'!G29","v":0.25},{"$f":"+(E_Vendite!I30+E_Vendite!I209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!J30+E_Vendite!J209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!K30+E_Vendite!K209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!L30+E_Vendite!L209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!M30+E_Vendite!M209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!N30+E_Vendite!N209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!O30+E_Vendite!O209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!P30+E_Vendite!P209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!Q30+E_Vendite!Q209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!R30+E_Vendite!R209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!S30+E_Vendite!S209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!T30+E_Vendite!T209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!U30+E_Vendite!U209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!V30+E_Vendite!V209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!W30+E_Vendite!W209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!X30+E_Vendite!X209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!Y30+E_Vendite!Y209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!Z30+E_Vendite!Z209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!AA30+E_Vendite!AA209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!AB30+E_Vendite!AB209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!AC30+E_Vendite!AC209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!AD30+E_Vendite!AD209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!AE30+E_Vendite!AE209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!AF30+E_Vendite!AF209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!AG30+E_Vendite!AG209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!AH30+E_Vendite!AH209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!AI30+E_Vendite!AI209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!AJ30+E_Vendite!AJ209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!AK30+E_Vendite!AK209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!AL30+E_Vendite!AL209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!AM30+E_Vendite!AM209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!AN30+E_Vendite!AN209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!AO30+E_Vendite!AO209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!AP30+E_Vendite!AP209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!AQ30+E_Vendite!AQ209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!AR30+E_Vendite!AR209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!AS30+E_Vendite!AS209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!AT30+E_Vendite!AT209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!AU30+E_Vendite!AU209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!AV30+E_Vendite!AV209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!AW30+E_Vendite!AW209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!AX30+E_Vendite!AX209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!AY30+E_Vendite!AY209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!AZ30+E_Vendite!AZ209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!BA30+E_Vendite!BA209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!BB30+E_Vendite!BB209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!BC30+E_Vendite!BC209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!BD30+E_Vendite!BD209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!BE30+E_Vendite!BE209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!BF30+E_Vendite!BF209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!BG30+E_Vendite!BG209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!BH30+E_Vendite!BH209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!BI30+E_Vendite!BI209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!BJ30+E_Vendite!BJ209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!BK30+E_Vendite!BK209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!BL30+E_Vendite!BL209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!BM30+E_Vendite!BM209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!BN30+E_Vendite!BN209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!BO30+E_Vendite!BO209)*'Budget Vendite'!$G29","v":0},{"$f":"+(E_Vendite!BP30+E_Vendite!BP209)*'Budget Vendite'!$G29","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+E_Vendite!F31","v":"Linea 18"},null,{"$f":"+'Budget Vendite'!G30","v":0.2},{"$f":"+(E_Vendite!I31+E_Vendite!I210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!J31+E_Vendite!J210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!K31+E_Vendite!K210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!L31+E_Vendite!L210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!M31+E_Vendite!M210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!N31+E_Vendite!N210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!O31+E_Vendite!O210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!P31+E_Vendite!P210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!Q31+E_Vendite!Q210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!R31+E_Vendite!R210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!S31+E_Vendite!S210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!T31+E_Vendite!T210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!U31+E_Vendite!U210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!V31+E_Vendite!V210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!W31+E_Vendite!W210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!X31+E_Vendite!X210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!Y31+E_Vendite!Y210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!Z31+E_Vendite!Z210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!AA31+E_Vendite!AA210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!AB31+E_Vendite!AB210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!AC31+E_Vendite!AC210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!AD31+E_Vendite!AD210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!AE31+E_Vendite!AE210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!AF31+E_Vendite!AF210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!AG31+E_Vendite!AG210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!AH31+E_Vendite!AH210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!AI31+E_Vendite!AI210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!AJ31+E_Vendite!AJ210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!AK31+E_Vendite!AK210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!AL31+E_Vendite!AL210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!AM31+E_Vendite!AM210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!AN31+E_Vendite!AN210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!AO31+E_Vendite!AO210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!AP31+E_Vendite!AP210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!AQ31+E_Vendite!AQ210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!AR31+E_Vendite!AR210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!AS31+E_Vendite!AS210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!AT31+E_Vendite!AT210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!AU31+E_Vendite!AU210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!AV31+E_Vendite!AV210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!AW31+E_Vendite!AW210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!AX31+E_Vendite!AX210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!AY31+E_Vendite!AY210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!AZ31+E_Vendite!AZ210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!BA31+E_Vendite!BA210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!BB31+E_Vendite!BB210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!BC31+E_Vendite!BC210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!BD31+E_Vendite!BD210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!BE31+E_Vendite!BE210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!BF31+E_Vendite!BF210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!BG31+E_Vendite!BG210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!BH31+E_Vendite!BH210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!BI31+E_Vendite!BI210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!BJ31+E_Vendite!BJ210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!BK31+E_Vendite!BK210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!BL31+E_Vendite!BL210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!BM31+E_Vendite!BM210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!BN31+E_Vendite!BN210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!BO31+E_Vendite!BO210)*'Budget Vendite'!$G30","v":0},{"$f":"+(E_Vendite!BP31+E_Vendite!BP210)*'Budget Vendite'!$G30","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+E_Vendite!F32","v":"Linea 19"},null,{"$f":"+'Budget Vendite'!G31","v":0.15},{"$f":"+(E_Vendite!I32+E_Vendite!I211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!J32+E_Vendite!J211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!K32+E_Vendite!K211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!L32+E_Vendite!L211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!M32+E_Vendite!M211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!N32+E_Vendite!N211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!O32+E_Vendite!O211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!P32+E_Vendite!P211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!Q32+E_Vendite!Q211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!R32+E_Vendite!R211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!S32+E_Vendite!S211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!T32+E_Vendite!T211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!U32+E_Vendite!U211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!V32+E_Vendite!V211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!W32+E_Vendite!W211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!X32+E_Vendite!X211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!Y32+E_Vendite!Y211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!Z32+E_Vendite!Z211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!AA32+E_Vendite!AA211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!AB32+E_Vendite!AB211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!AC32+E_Vendite!AC211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!AD32+E_Vendite!AD211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!AE32+E_Vendite!AE211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!AF32+E_Vendite!AF211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!AG32+E_Vendite!AG211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!AH32+E_Vendite!AH211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!AI32+E_Vendite!AI211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!AJ32+E_Vendite!AJ211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!AK32+E_Vendite!AK211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!AL32+E_Vendite!AL211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!AM32+E_Vendite!AM211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!AN32+E_Vendite!AN211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!AO32+E_Vendite!AO211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!AP32+E_Vendite!AP211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!AQ32+E_Vendite!AQ211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!AR32+E_Vendite!AR211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!AS32+E_Vendite!AS211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!AT32+E_Vendite!AT211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!AU32+E_Vendite!AU211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!AV32+E_Vendite!AV211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!AW32+E_Vendite!AW211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!AX32+E_Vendite!AX211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!AY32+E_Vendite!AY211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!AZ32+E_Vendite!AZ211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!BA32+E_Vendite!BA211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!BB32+E_Vendite!BB211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!BC32+E_Vendite!BC211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!BD32+E_Vendite!BD211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!BE32+E_Vendite!BE211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!BF32+E_Vendite!BF211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!BG32+E_Vendite!BG211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!BH32+E_Vendite!BH211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!BI32+E_Vendite!BI211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!BJ32+E_Vendite!BJ211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!BK32+E_Vendite!BK211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!BL32+E_Vendite!BL211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!BM32+E_Vendite!BM211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!BN32+E_Vendite!BN211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!BO32+E_Vendite!BO211)*'Budget Vendite'!$G31","v":0},{"$f":"+(E_Vendite!BP32+E_Vendite!BP211)*'Budget Vendite'!$G31","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+E_Vendite!F33","v":"Linea 20"},null,{"$f":"+'Budget Vendite'!G32","v":0.15},{"$f":"+(E_Vendite!I33+E_Vendite!I212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!J33+E_Vendite!J212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!K33+E_Vendite!K212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!L33+E_Vendite!L212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!M33+E_Vendite!M212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!N33+E_Vendite!N212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!O33+E_Vendite!O212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!P33+E_Vendite!P212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!Q33+E_Vendite!Q212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!R33+E_Vendite!R212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!S33+E_Vendite!S212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!T33+E_Vendite!T212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!U33+E_Vendite!U212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!V33+E_Vendite!V212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!W33+E_Vendite!W212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!X33+E_Vendite!X212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!Y33+E_Vendite!Y212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!Z33+E_Vendite!Z212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!AA33+E_Vendite!AA212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!AB33+E_Vendite!AB212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!AC33+E_Vendite!AC212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!AD33+E_Vendite!AD212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!AE33+E_Vendite!AE212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!AF33+E_Vendite!AF212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!AG33+E_Vendite!AG212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!AH33+E_Vendite!AH212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!AI33+E_Vendite!AI212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!AJ33+E_Vendite!AJ212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!AK33+E_Vendite!AK212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!AL33+E_Vendite!AL212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!AM33+E_Vendite!AM212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!AN33+E_Vendite!AN212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!AO33+E_Vendite!AO212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!AP33+E_Vendite!AP212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!AQ33+E_Vendite!AQ212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!AR33+E_Vendite!AR212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!AS33+E_Vendite!AS212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!AT33+E_Vendite!AT212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!AU33+E_Vendite!AU212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!AV33+E_Vendite!AV212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!AW33+E_Vendite!AW212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!AX33+E_Vendite!AX212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!AY33+E_Vendite!AY212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!AZ33+E_Vendite!AZ212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!BA33+E_Vendite!BA212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!BB33+E_Vendite!BB212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!BC33+E_Vendite!BC212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!BD33+E_Vendite!BD212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!BE33+E_Vendite!BE212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!BF33+E_Vendite!BF212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!BG33+E_Vendite!BG212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!BH33+E_Vendite!BH212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!BI33+E_Vendite!BI212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!BJ33+E_Vendite!BJ212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!BK33+E_Vendite!BK212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!BL33+E_Vendite!BL212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!BM33+E_Vendite!BM212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!BN33+E_Vendite!BN212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!BO33+E_Vendite!BO212)*'Budget Vendite'!$G32","v":0},{"$f":"+(E_Vendite!BP33+E_Vendite!BP212)*'Budget Vendite'!$G32","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+E_Vendite!F34","v":"Linea 21"},null,{"$f":"+'Budget Vendite'!G33","v":0.1},{"$f":"+(E_Vendite!I34+E_Vendite!I213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!J34+E_Vendite!J213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!K34+E_Vendite!K213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!L34+E_Vendite!L213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!M34+E_Vendite!M213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!N34+E_Vendite!N213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!O34+E_Vendite!O213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!P34+E_Vendite!P213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!Q34+E_Vendite!Q213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!R34+E_Vendite!R213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!S34+E_Vendite!S213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!T34+E_Vendite!T213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!U34+E_Vendite!U213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!V34+E_Vendite!V213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!W34+E_Vendite!W213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!X34+E_Vendite!X213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!Y34+E_Vendite!Y213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!Z34+E_Vendite!Z213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!AA34+E_Vendite!AA213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!AB34+E_Vendite!AB213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!AC34+E_Vendite!AC213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!AD34+E_Vendite!AD213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!AE34+E_Vendite!AE213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!AF34+E_Vendite!AF213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!AG34+E_Vendite!AG213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!AH34+E_Vendite!AH213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!AI34+E_Vendite!AI213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!AJ34+E_Vendite!AJ213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!AK34+E_Vendite!AK213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!AL34+E_Vendite!AL213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!AM34+E_Vendite!AM213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!AN34+E_Vendite!AN213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!AO34+E_Vendite!AO213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!AP34+E_Vendite!AP213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!AQ34+E_Vendite!AQ213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!AR34+E_Vendite!AR213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!AS34+E_Vendite!AS213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!AT34+E_Vendite!AT213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!AU34+E_Vendite!AU213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!AV34+E_Vendite!AV213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!AW34+E_Vendite!AW213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!AX34+E_Vendite!AX213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!AY34+E_Vendite!AY213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!AZ34+E_Vendite!AZ213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!BA34+E_Vendite!BA213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!BB34+E_Vendite!BB213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!BC34+E_Vendite!BC213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!BD34+E_Vendite!BD213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!BE34+E_Vendite!BE213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!BF34+E_Vendite!BF213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!BG34+E_Vendite!BG213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!BH34+E_Vendite!BH213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!BI34+E_Vendite!BI213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!BJ34+E_Vendite!BJ213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!BK34+E_Vendite!BK213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!BL34+E_Vendite!BL213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!BM34+E_Vendite!BM213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!BN34+E_Vendite!BN213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!BO34+E_Vendite!BO213)*'Budget Vendite'!$G33","v":0},{"$f":"+(E_Vendite!BP34+E_Vendite!BP213)*'Budget Vendite'!$G33","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+E_Vendite!F35","v":"Linea 22"},null,{"$f":"+'Budget Vendite'!G34","v":0},{"$f":"+(E_Vendite!I35+E_Vendite!I214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!J35+E_Vendite!J214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!K35+E_Vendite!K214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!L35+E_Vendite!L214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!M35+E_Vendite!M214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!N35+E_Vendite!N214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!O35+E_Vendite!O214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!P35+E_Vendite!P214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!Q35+E_Vendite!Q214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!R35+E_Vendite!R214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!S35+E_Vendite!S214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!T35+E_Vendite!T214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!U35+E_Vendite!U214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!V35+E_Vendite!V214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!W35+E_Vendite!W214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!X35+E_Vendite!X214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!Y35+E_Vendite!Y214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!Z35+E_Vendite!Z214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!AA35+E_Vendite!AA214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!AB35+E_Vendite!AB214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!AC35+E_Vendite!AC214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!AD35+E_Vendite!AD214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!AE35+E_Vendite!AE214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!AF35+E_Vendite!AF214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!AG35+E_Vendite!AG214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!AH35+E_Vendite!AH214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!AI35+E_Vendite!AI214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!AJ35+E_Vendite!AJ214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!AK35+E_Vendite!AK214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!AL35+E_Vendite!AL214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!AM35+E_Vendite!AM214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!AN35+E_Vendite!AN214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!AO35+E_Vendite!AO214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!AP35+E_Vendite!AP214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!AQ35+E_Vendite!AQ214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!AR35+E_Vendite!AR214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!AS35+E_Vendite!AS214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!AT35+E_Vendite!AT214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!AU35+E_Vendite!AU214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!AV35+E_Vendite!AV214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!AW35+E_Vendite!AW214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!AX35+E_Vendite!AX214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!AY35+E_Vendite!AY214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!AZ35+E_Vendite!AZ214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!BA35+E_Vendite!BA214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!BB35+E_Vendite!BB214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!BC35+E_Vendite!BC214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!BD35+E_Vendite!BD214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!BE35+E_Vendite!BE214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!BF35+E_Vendite!BF214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!BG35+E_Vendite!BG214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!BH35+E_Vendite!BH214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!BI35+E_Vendite!BI214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!BJ35+E_Vendite!BJ214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!BK35+E_Vendite!BK214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!BL35+E_Vendite!BL214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!BM35+E_Vendite!BM214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!BN35+E_Vendite!BN214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!BO35+E_Vendite!BO214)*'Budget Vendite'!$G34","v":0},{"$f":"+(E_Vendite!BP35+E_Vendite!BP214)*'Budget Vendite'!$G34","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+E_Vendite!F36","v":"Linea 23"},null,{"$f":"+'Budget Vendite'!G35","v":0},{"$f":"+(E_Vendite!I36+E_Vendite!I215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!J36+E_Vendite!J215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!K36+E_Vendite!K215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!L36+E_Vendite!L215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!M36+E_Vendite!M215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!N36+E_Vendite!N215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!O36+E_Vendite!O215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!P36+E_Vendite!P215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!Q36+E_Vendite!Q215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!R36+E_Vendite!R215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!S36+E_Vendite!S215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!T36+E_Vendite!T215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!U36+E_Vendite!U215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!V36+E_Vendite!V215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!W36+E_Vendite!W215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!X36+E_Vendite!X215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!Y36+E_Vendite!Y215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!Z36+E_Vendite!Z215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!AA36+E_Vendite!AA215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!AB36+E_Vendite!AB215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!AC36+E_Vendite!AC215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!AD36+E_Vendite!AD215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!AE36+E_Vendite!AE215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!AF36+E_Vendite!AF215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!AG36+E_Vendite!AG215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!AH36+E_Vendite!AH215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!AI36+E_Vendite!AI215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!AJ36+E_Vendite!AJ215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!AK36+E_Vendite!AK215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!AL36+E_Vendite!AL215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!AM36+E_Vendite!AM215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!AN36+E_Vendite!AN215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!AO36+E_Vendite!AO215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!AP36+E_Vendite!AP215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!AQ36+E_Vendite!AQ215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!AR36+E_Vendite!AR215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!AS36+E_Vendite!AS215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!AT36+E_Vendite!AT215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!AU36+E_Vendite!AU215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!AV36+E_Vendite!AV215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!AW36+E_Vendite!AW215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!AX36+E_Vendite!AX215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!AY36+E_Vendite!AY215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!AZ36+E_Vendite!AZ215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!BA36+E_Vendite!BA215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!BB36+E_Vendite!BB215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!BC36+E_Vendite!BC215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!BD36+E_Vendite!BD215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!BE36+E_Vendite!BE215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!BF36+E_Vendite!BF215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!BG36+E_Vendite!BG215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!BH36+E_Vendite!BH215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!BI36+E_Vendite!BI215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!BJ36+E_Vendite!BJ215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!BK36+E_Vendite!BK215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!BL36+E_Vendite!BL215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!BM36+E_Vendite!BM215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!BN36+E_Vendite!BN215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!BO36+E_Vendite!BO215)*'Budget Vendite'!$G35","v":0},{"$f":"+(E_Vendite!BP36+E_Vendite!BP215)*'Budget Vendite'!$G35","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+E_Vendite!F37","v":"Linea 24"},null,{"$f":"+'Budget Vendite'!G36","v":0},{"$f":"+(E_Vendite!I37+E_Vendite!I216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!J37+E_Vendite!J216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!K37+E_Vendite!K216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!L37+E_Vendite!L216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!M37+E_Vendite!M216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!N37+E_Vendite!N216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!O37+E_Vendite!O216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!P37+E_Vendite!P216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!Q37+E_Vendite!Q216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!R37+E_Vendite!R216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!S37+E_Vendite!S216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!T37+E_Vendite!T216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!U37+E_Vendite!U216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!V37+E_Vendite!V216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!W37+E_Vendite!W216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!X37+E_Vendite!X216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!Y37+E_Vendite!Y216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!Z37+E_Vendite!Z216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!AA37+E_Vendite!AA216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!AB37+E_Vendite!AB216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!AC37+E_Vendite!AC216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!AD37+E_Vendite!AD216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!AE37+E_Vendite!AE216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!AF37+E_Vendite!AF216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!AG37+E_Vendite!AG216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!AH37+E_Vendite!AH216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!AI37+E_Vendite!AI216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!AJ37+E_Vendite!AJ216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!AK37+E_Vendite!AK216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!AL37+E_Vendite!AL216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!AM37+E_Vendite!AM216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!AN37+E_Vendite!AN216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!AO37+E_Vendite!AO216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!AP37+E_Vendite!AP216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!AQ37+E_Vendite!AQ216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!AR37+E_Vendite!AR216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!AS37+E_Vendite!AS216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!AT37+E_Vendite!AT216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!AU37+E_Vendite!AU216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!AV37+E_Vendite!AV216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!AW37+E_Vendite!AW216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!AX37+E_Vendite!AX216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!AY37+E_Vendite!AY216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!AZ37+E_Vendite!AZ216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!BA37+E_Vendite!BA216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!BB37+E_Vendite!BB216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!BC37+E_Vendite!BC216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!BD37+E_Vendite!BD216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!BE37+E_Vendite!BE216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!BF37+E_Vendite!BF216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!BG37+E_Vendite!BG216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!BH37+E_Vendite!BH216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!BI37+E_Vendite!BI216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!BJ37+E_Vendite!BJ216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!BK37+E_Vendite!BK216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!BL37+E_Vendite!BL216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!BM37+E_Vendite!BM216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!BN37+E_Vendite!BN216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!BO37+E_Vendite!BO216)*'Budget Vendite'!$G36","v":0},{"$f":"+(E_Vendite!BP37+E_Vendite!BP216)*'Budget Vendite'!$G36","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+E_Vendite!F38","v":"Linea 25"},null,{"$f":"+'Budget Vendite'!G37","v":0},{"$f":"+(E_Vendite!I38+E_Vendite!I217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!J38+E_Vendite!J217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!K38+E_Vendite!K217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!L38+E_Vendite!L217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!M38+E_Vendite!M217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!N38+E_Vendite!N217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!O38+E_Vendite!O217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!P38+E_Vendite!P217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!Q38+E_Vendite!Q217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!R38+E_Vendite!R217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!S38+E_Vendite!S217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!T38+E_Vendite!T217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!U38+E_Vendite!U217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!V38+E_Vendite!V217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!W38+E_Vendite!W217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!X38+E_Vendite!X217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!Y38+E_Vendite!Y217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!Z38+E_Vendite!Z217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!AA38+E_Vendite!AA217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!AB38+E_Vendite!AB217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!AC38+E_Vendite!AC217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!AD38+E_Vendite!AD217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!AE38+E_Vendite!AE217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!AF38+E_Vendite!AF217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!AG38+E_Vendite!AG217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!AH38+E_Vendite!AH217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!AI38+E_Vendite!AI217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!AJ38+E_Vendite!AJ217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!AK38+E_Vendite!AK217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!AL38+E_Vendite!AL217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!AM38+E_Vendite!AM217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!AN38+E_Vendite!AN217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!AO38+E_Vendite!AO217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!AP38+E_Vendite!AP217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!AQ38+E_Vendite!AQ217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!AR38+E_Vendite!AR217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!AS38+E_Vendite!AS217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!AT38+E_Vendite!AT217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!AU38+E_Vendite!AU217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!AV38+E_Vendite!AV217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!AW38+E_Vendite!AW217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!AX38+E_Vendite!AX217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!AY38+E_Vendite!AY217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!AZ38+E_Vendite!AZ217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!BA38+E_Vendite!BA217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!BB38+E_Vendite!BB217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!BC38+E_Vendite!BC217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!BD38+E_Vendite!BD217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!BE38+E_Vendite!BE217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!BF38+E_Vendite!BF217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!BG38+E_Vendite!BG217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!BH38+E_Vendite!BH217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!BI38+E_Vendite!BI217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!BJ38+E_Vendite!BJ217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!BK38+E_Vendite!BK217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!BL38+E_Vendite!BL217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!BM38+E_Vendite!BM217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!BN38+E_Vendite!BN217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!BO38+E_Vendite!BO217)*'Budget Vendite'!$G37","v":0},{"$f":"+(E_Vendite!BP38+E_Vendite!BP217)*'Budget Vendite'!$G37","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+E_Vendite!F39","v":"Linea 26"},null,{"$f":"+'Budget Vendite'!G38","v":0},{"$f":"+(E_Vendite!I39+E_Vendite!I218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!J39+E_Vendite!J218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!K39+E_Vendite!K218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!L39+E_Vendite!L218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!M39+E_Vendite!M218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!N39+E_Vendite!N218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!O39+E_Vendite!O218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!P39+E_Vendite!P218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!Q39+E_Vendite!Q218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!R39+E_Vendite!R218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!S39+E_Vendite!S218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!T39+E_Vendite!T218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!U39+E_Vendite!U218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!V39+E_Vendite!V218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!W39+E_Vendite!W218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!X39+E_Vendite!X218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!Y39+E_Vendite!Y218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!Z39+E_Vendite!Z218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!AA39+E_Vendite!AA218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!AB39+E_Vendite!AB218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!AC39+E_Vendite!AC218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!AD39+E_Vendite!AD218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!AE39+E_Vendite!AE218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!AF39+E_Vendite!AF218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!AG39+E_Vendite!AG218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!AH39+E_Vendite!AH218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!AI39+E_Vendite!AI218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!AJ39+E_Vendite!AJ218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!AK39+E_Vendite!AK218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!AL39+E_Vendite!AL218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!AM39+E_Vendite!AM218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!AN39+E_Vendite!AN218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!AO39+E_Vendite!AO218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!AP39+E_Vendite!AP218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!AQ39+E_Vendite!AQ218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!AR39+E_Vendite!AR218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!AS39+E_Vendite!AS218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!AT39+E_Vendite!AT218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!AU39+E_Vendite!AU218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!AV39+E_Vendite!AV218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!AW39+E_Vendite!AW218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!AX39+E_Vendite!AX218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!AY39+E_Vendite!AY218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!AZ39+E_Vendite!AZ218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!BA39+E_Vendite!BA218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!BB39+E_Vendite!BB218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!BC39+E_Vendite!BC218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!BD39+E_Vendite!BD218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!BE39+E_Vendite!BE218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!BF39+E_Vendite!BF218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!BG39+E_Vendite!BG218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!BH39+E_Vendite!BH218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!BI39+E_Vendite!BI218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!BJ39+E_Vendite!BJ218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!BK39+E_Vendite!BK218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!BL39+E_Vendite!BL218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!BM39+E_Vendite!BM218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!BN39+E_Vendite!BN218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!BO39+E_Vendite!BO218)*'Budget Vendite'!$G38","v":0},{"$f":"+(E_Vendite!BP39+E_Vendite!BP218)*'Budget Vendite'!$G38","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+E_Vendite!F40","v":"Linea 27"},null,{"$f":"+'Budget Vendite'!G39","v":0},{"$f":"+(E_Vendite!I40+E_Vendite!I219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!J40+E_Vendite!J219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!K40+E_Vendite!K219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!L40+E_Vendite!L219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!M40+E_Vendite!M219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!N40+E_Vendite!N219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!O40+E_Vendite!O219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!P40+E_Vendite!P219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!Q40+E_Vendite!Q219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!R40+E_Vendite!R219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!S40+E_Vendite!S219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!T40+E_Vendite!T219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!U40+E_Vendite!U219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!V40+E_Vendite!V219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!W40+E_Vendite!W219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!X40+E_Vendite!X219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!Y40+E_Vendite!Y219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!Z40+E_Vendite!Z219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!AA40+E_Vendite!AA219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!AB40+E_Vendite!AB219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!AC40+E_Vendite!AC219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!AD40+E_Vendite!AD219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!AE40+E_Vendite!AE219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!AF40+E_Vendite!AF219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!AG40+E_Vendite!AG219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!AH40+E_Vendite!AH219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!AI40+E_Vendite!AI219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!AJ40+E_Vendite!AJ219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!AK40+E_Vendite!AK219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!AL40+E_Vendite!AL219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!AM40+E_Vendite!AM219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!AN40+E_Vendite!AN219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!AO40+E_Vendite!AO219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!AP40+E_Vendite!AP219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!AQ40+E_Vendite!AQ219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!AR40+E_Vendite!AR219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!AS40+E_Vendite!AS219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!AT40+E_Vendite!AT219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!AU40+E_Vendite!AU219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!AV40+E_Vendite!AV219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!AW40+E_Vendite!AW219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!AX40+E_Vendite!AX219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!AY40+E_Vendite!AY219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!AZ40+E_Vendite!AZ219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!BA40+E_Vendite!BA219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!BB40+E_Vendite!BB219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!BC40+E_Vendite!BC219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!BD40+E_Vendite!BD219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!BE40+E_Vendite!BE219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!BF40+E_Vendite!BF219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!BG40+E_Vendite!BG219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!BH40+E_Vendite!BH219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!BI40+E_Vendite!BI219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!BJ40+E_Vendite!BJ219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!BK40+E_Vendite!BK219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!BL40+E_Vendite!BL219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!BM40+E_Vendite!BM219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!BN40+E_Vendite!BN219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!BO40+E_Vendite!BO219)*'Budget Vendite'!$G39","v":0},{"$f":"+(E_Vendite!BP40+E_Vendite!BP219)*'Budget Vendite'!$G39","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+E_Vendite!F41","v":"Linea 28"},null,{"$f":"+'Budget Vendite'!G40","v":0},{"$f":"+(E_Vendite!I41+E_Vendite!I220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!J41+E_Vendite!J220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!K41+E_Vendite!K220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!L41+E_Vendite!L220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!M41+E_Vendite!M220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!N41+E_Vendite!N220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!O41+E_Vendite!O220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!P41+E_Vendite!P220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!Q41+E_Vendite!Q220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!R41+E_Vendite!R220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!S41+E_Vendite!S220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!T41+E_Vendite!T220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!U41+E_Vendite!U220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!V41+E_Vendite!V220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!W41+E_Vendite!W220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!X41+E_Vendite!X220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!Y41+E_Vendite!Y220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!Z41+E_Vendite!Z220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!AA41+E_Vendite!AA220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!AB41+E_Vendite!AB220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!AC41+E_Vendite!AC220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!AD41+E_Vendite!AD220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!AE41+E_Vendite!AE220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!AF41+E_Vendite!AF220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!AG41+E_Vendite!AG220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!AH41+E_Vendite!AH220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!AI41+E_Vendite!AI220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!AJ41+E_Vendite!AJ220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!AK41+E_Vendite!AK220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!AL41+E_Vendite!AL220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!AM41+E_Vendite!AM220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!AN41+E_Vendite!AN220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!AO41+E_Vendite!AO220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!AP41+E_Vendite!AP220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!AQ41+E_Vendite!AQ220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!AR41+E_Vendite!AR220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!AS41+E_Vendite!AS220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!AT41+E_Vendite!AT220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!AU41+E_Vendite!AU220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!AV41+E_Vendite!AV220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!AW41+E_Vendite!AW220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!AX41+E_Vendite!AX220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!AY41+E_Vendite!AY220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!AZ41+E_Vendite!AZ220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!BA41+E_Vendite!BA220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!BB41+E_Vendite!BB220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!BC41+E_Vendite!BC220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!BD41+E_Vendite!BD220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!BE41+E_Vendite!BE220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!BF41+E_Vendite!BF220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!BG41+E_Vendite!BG220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!BH41+E_Vendite!BH220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!BI41+E_Vendite!BI220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!BJ41+E_Vendite!BJ220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!BK41+E_Vendite!BK220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!BL41+E_Vendite!BL220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!BM41+E_Vendite!BM220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!BN41+E_Vendite!BN220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!BO41+E_Vendite!BO220)*'Budget Vendite'!$G40","v":0},{"$f":"+(E_Vendite!BP41+E_Vendite!BP220)*'Budget Vendite'!$G40","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+E_Vendite!F42","v":"Linea 29"},null,{"$f":"+'Budget Vendite'!G41","v":0},{"$f":"+(E_Vendite!I42+E_Vendite!I221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!J42+E_Vendite!J221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!K42+E_Vendite!K221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!L42+E_Vendite!L221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!M42+E_Vendite!M221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!N42+E_Vendite!N221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!O42+E_Vendite!O221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!P42+E_Vendite!P221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!Q42+E_Vendite!Q221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!R42+E_Vendite!R221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!S42+E_Vendite!S221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!T42+E_Vendite!T221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!U42+E_Vendite!U221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!V42+E_Vendite!V221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!W42+E_Vendite!W221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!X42+E_Vendite!X221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!Y42+E_Vendite!Y221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!Z42+E_Vendite!Z221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!AA42+E_Vendite!AA221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!AB42+E_Vendite!AB221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!AC42+E_Vendite!AC221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!AD42+E_Vendite!AD221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!AE42+E_Vendite!AE221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!AF42+E_Vendite!AF221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!AG42+E_Vendite!AG221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!AH42+E_Vendite!AH221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!AI42+E_Vendite!AI221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!AJ42+E_Vendite!AJ221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!AK42+E_Vendite!AK221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!AL42+E_Vendite!AL221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!AM42+E_Vendite!AM221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!AN42+E_Vendite!AN221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!AO42+E_Vendite!AO221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!AP42+E_Vendite!AP221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!AQ42+E_Vendite!AQ221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!AR42+E_Vendite!AR221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!AS42+E_Vendite!AS221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!AT42+E_Vendite!AT221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!AU42+E_Vendite!AU221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!AV42+E_Vendite!AV221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!AW42+E_Vendite!AW221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!AX42+E_Vendite!AX221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!AY42+E_Vendite!AY221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!AZ42+E_Vendite!AZ221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!BA42+E_Vendite!BA221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!BB42+E_Vendite!BB221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!BC42+E_Vendite!BC221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!BD42+E_Vendite!BD221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!BE42+E_Vendite!BE221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!BF42+E_Vendite!BF221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!BG42+E_Vendite!BG221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!BH42+E_Vendite!BH221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!BI42+E_Vendite!BI221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!BJ42+E_Vendite!BJ221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!BK42+E_Vendite!BK221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!BL42+E_Vendite!BL221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!BM42+E_Vendite!BM221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!BN42+E_Vendite!BN221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!BO42+E_Vendite!BO221)*'Budget Vendite'!$G41","v":0},{"$f":"+(E_Vendite!BP42+E_Vendite!BP221)*'Budget Vendite'!$G41","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+E_Vendite!F43","v":"Linea 30"},null,{"$f":"+'Budget Vendite'!G42","v":0},{"$f":"+(E_Vendite!I43+E_Vendite!I222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!J43+E_Vendite!J222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!K43+E_Vendite!K222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!L43+E_Vendite!L222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!M43+E_Vendite!M222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!N43+E_Vendite!N222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!O43+E_Vendite!O222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!P43+E_Vendite!P222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!Q43+E_Vendite!Q222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!R43+E_Vendite!R222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!S43+E_Vendite!S222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!T43+E_Vendite!T222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!U43+E_Vendite!U222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!V43+E_Vendite!V222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!W43+E_Vendite!W222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!X43+E_Vendite!X222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!Y43+E_Vendite!Y222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!Z43+E_Vendite!Z222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!AA43+E_Vendite!AA222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!AB43+E_Vendite!AB222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!AC43+E_Vendite!AC222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!AD43+E_Vendite!AD222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!AE43+E_Vendite!AE222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!AF43+E_Vendite!AF222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!AG43+E_Vendite!AG222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!AH43+E_Vendite!AH222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!AI43+E_Vendite!AI222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!AJ43+E_Vendite!AJ222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!AK43+E_Vendite!AK222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!AL43+E_Vendite!AL222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!AM43+E_Vendite!AM222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!AN43+E_Vendite!AN222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!AO43+E_Vendite!AO222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!AP43+E_Vendite!AP222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!AQ43+E_Vendite!AQ222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!AR43+E_Vendite!AR222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!AS43+E_Vendite!AS222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!AT43+E_Vendite!AT222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!AU43+E_Vendite!AU222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!AV43+E_Vendite!AV222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!AW43+E_Vendite!AW222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!AX43+E_Vendite!AX222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!AY43+E_Vendite!AY222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!AZ43+E_Vendite!AZ222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!BA43+E_Vendite!BA222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!BB43+E_Vendite!BB222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!BC43+E_Vendite!BC222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!BD43+E_Vendite!BD222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!BE43+E_Vendite!BE222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!BF43+E_Vendite!BF222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!BG43+E_Vendite!BG222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!BH43+E_Vendite!BH222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!BI43+E_Vendite!BI222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!BJ43+E_Vendite!BJ222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!BK43+E_Vendite!BK222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!BL43+E_Vendite!BL222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!BM43+E_Vendite!BM222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!BN43+E_Vendite!BN222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!BO43+E_Vendite!BO222)*'Budget Vendite'!$G42","v":0},{"$f":"+(E_Vendite!BP43+E_Vendite!BP222)*'Budget Vendite'!$G42","v":0},null,null,0,0,0,0,0]
[]
[null,null,null,null,null,"Totale",null,null,{"$f":"SUM(I14:I43)","v":6750},4075,4075,4075,4075,4075,4075,4075,4075,4075,4075,4075,4075,4075,4075,4075,4075,4075,4075,4075,4075,4075,4075,4075,4075,4075,4075,4075,4075,4075,4075,4075,4075,4075,4075,4075,4075,4075,4075,4075,4075,4075,4075,4075,4075,4075,4075,4075,4075,4075,4075,4075,4075,4075,4075,4075,4075,4075,4075,{"$f":"SUM(BP14:BP43)","v":4075},null,null,{"$f":"+SUM(I45:T45)","v":51575},{"$f":"+SUM(U45:AF45)","v":48900},{"$f":"+SUM(AG45:AR45)","v":48900},{"$f":"+SUM(AS45:BD45)","v":48900},{"$f":"+SUM(BE45:BP45)","v":48900}]
[]
[]
[]
[]
[]
[null,null,null,null,"Debiti Commerciali"]
[]
[null,null,null,null,null,null,null,"gg dilazione",{"$f":"+'Costi Variabili'!I16","v":"2017-01-01"},{"$f":"+'Costi Variabili'!J16","v":"2017-02-28"},{"$f":"+'Costi Variabili'!K16","v":"2017-03-31"},{"$f":"+'Costi Variabili'!L16","v":"2017-04-30"},{"$f":"+'Costi Variabili'!M16","v":"2017-05-31"},{"$f":"+'Costi Variabili'!N16","v":"2017-06-30"},{"$f":"+'Costi Variabili'!O16","v":"2017-07-31"},{"$f":"+'Costi Variabili'!P16","v":"2017-08-31"},{"$f":"+'Costi Variabili'!Q16","v":"2017-09-30"},{"$f":"+'Costi Variabili'!R16","v":"2017-10-31"},{"$f":"+'Costi Variabili'!S16","v":"2017-11-30"},{"$f":"+'Costi Variabili'!T16","v":"2017-12-31"},{"$f":"+'Costi Variabili'!U16","v":"2018-01-31"},{"$f":"+'Costi Variabili'!V16","v":"2018-02-28"},{"$f":"+'Costi Variabili'!W16","v":"2018-03-31"},{"$f":"+'Costi Variabili'!X16","v":"2018-04-30"},{"$f":"+'Costi Variabili'!Y16","v":"2018-05-31"},{"$f":"+'Costi Variabili'!Z16","v":"2018-06-30"},{"$f":"+'Costi Variabili'!AA16","v":"2018-07-31"},{"$f":"+'Costi Variabili'!AB16","v":"2018-08-31"},{"$f":"+'Costi Variabili'!AC16","v":"2018-09-30"},{"$f":"+'Costi Variabili'!AD16","v":"2018-10-31"},{"$f":"+'Costi Variabili'!AE16","v":"2018-11-30"},{"$f":"+'Costi Variabili'!AF16","v":"2018-12-31"},{"$f":"+'Costi Variabili'!AG16","v":"2019-01-31"},{"$f":"+'Costi Variabili'!AH16","v":"2019-02-28"},{"$f":"+'Costi Variabili'!AI16","v":"2019-03-31"},{"$f":"+'Costi Variabili'!AJ16","v":"2019-04-30"},{"$f":"+'Costi Variabili'!AK16","v":"2019-05-31"},{"$f":"+'Costi Variabili'!AL16","v":"2019-06-30"},{"$f":"+'Costi Variabili'!AM16","v":"2019-07-31"},{"$f":"+'Costi Variabili'!AN16","v":"2019-08-31"},{"$f":"+'Costi Variabili'!AO16","v":"2019-09-30"},{"$f":"+'Costi Variabili'!AP16","v":"2019-10-31"},{"$f":"+'Costi Variabili'!AQ16","v":"2019-11-30"},{"$f":"+'Costi Variabili'!AR16","v":"2019-12-31"},{"$f":"+'Costi Variabili'!AS16","v":"2020-01-31"},{"$f":"+'Costi Variabili'!AT16","v":"2020-02-29"},{"$f":"+'Costi Variabili'!AU16","v":"2020-03-31"},{"$f":"+'Costi Variabili'!AV16","v":"2020-04-30"},{"$f":"+'Costi Variabili'!AW16","v":"2020-05-31"},{"$f":"+'Costi Variabili'!AX16","v":"2020-06-30"},{"$f":"+'Costi Variabili'!AY16","v":"2020-07-31"},{"$f":"+'Costi Variabili'!AZ16","v":"2020-08-31"},{"$f":"+'Costi Variabili'!BA16","v":"2020-09-30"},{"$f":"+'Costi Variabili'!BB16","v":"2020-10-31"},{"$f":"+'Costi Variabili'!BC16","v":"2020-11-30"},{"$f":"+'Costi Variabili'!BD16","v":"2020-12-31"},{"$f":"+'Costi Variabili'!BE16","v":"2021-01-31"},{"$f":"+'Costi Variabili'!BF16","v":"2021-02-28"},{"$f":"+'Costi Variabili'!BG16","v":"2021-03-31"},{"$f":"+'Costi Variabili'!BH16","v":"2021-04-30"},{"$f":"+'Costi Variabili'!BI16","v":"2021-05-31"},{"$f":"+'Costi Variabili'!BJ16","v":"2021-06-30"},{"$f":"+'Costi Variabili'!BK16","v":"2021-07-31"},{"$f":"+'Costi Variabili'!BL16","v":"2021-08-31"},{"$f":"+'Costi Variabili'!BM16","v":"2021-09-30"},{"$f":"+'Costi Variabili'!BN16","v":"2021-10-31"},{"$f":"+'Costi Variabili'!BO16","v":"2021-11-30"},{"$f":"+'Costi Variabili'!BP16","v":"2021-12-31"},null,null,{"$f":"+YEAR(T53)","v":2017},{"$f":"+YEAR(AF53)","v":2018},{"$f":"+YEAR(AR53)","v":2019},{"$f":"+YEAR(BD53)","v":2020},{"$f":"+YEAR(BP53)","v":2021}]
[null,null,null,null,null,{"$f":"+F14","v":"Linea 1"},null,{"$f":"+'Budget Vendite'!K13","v":30},{"$f":"+IF($H54=0,0,(I14+I91))","v":732},{"$f":"+IF($H54=0,0,IF($H54=30,(J14+J91),SUM(I14:J14)+SUM(I91:J91)))","v":366},{"$f":"+IF($H54=0,0,IF($H54=30,(K14+K91),IF($H54=60,SUM(J14:K14)+SUM(J91:K91,SUM(I14:K14)+SUM(I91:K91)))))","v":366},{"$f":"+IF($H54=0,0,IF($H54=30,(L14+L91),IF($H54=60,SUM(K14:L14)+SUM(K91:L91,SUM(J14:L14)+SUM(J91:L91),SUM(I14:L14)+SUM(I91:L91)))))","v":366},{"$f":"+IF($H54=0,0,IF($H54=30,(M14+M91),IF($H54=60,SUM(L14:M14)+SUM(L91:M91,SUM(K14:M14)+SUM(K91:M91),SUM(J14:M14)+SUM(J91:M91)))))","v":366},366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,null,null,{"$f":"+T54","v":366},{"$f":"+AF54","v":366},{"$f":"+AR54","v":366},{"$f":"+BD54","v":366},{"$f":"+BP54","v":366}]
[null,null,null,null,null,{"$f":"+F15","v":"Linea 2"},null,{"$f":"+'Budget Vendite'!K14","v":30},{"$f":"+IF($H55=0,0,(I15+I92))","v":3660},{"$f":"+IF($H55=0,0,IF($H55=30,(J15+J92),SUM(I15:J15)+SUM(I92:J92)))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(K15+K92),IF($H55=60,SUM(J15:K15)+SUM(J92:K92,SUM(I15:K15)+SUM(I92:K92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(L15+L92),IF($H55=60,SUM(K15:L15)+SUM(K92:L92,SUM(J15:L15)+SUM(J92:L92),SUM(I15:L15)+SUM(I92:L92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(M15+M92),IF($H55=60,SUM(L15:M15)+SUM(L92:M92,SUM(K15:M15)+SUM(K92:M92),SUM(J15:M15)+SUM(J92:M92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(N15+N92),IF($H55=60,SUM(M15:N15)+SUM(M92:N92,SUM(L15:N15)+SUM(L92:N92),SUM(K15:N15)+SUM(K92:N92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(O15+O92),IF($H55=60,SUM(N15:O15)+SUM(N92:O92,SUM(M15:O15)+SUM(M92:O92),SUM(L15:O15)+SUM(L92:O92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(P15+P92),IF($H55=60,SUM(O15:P15)+SUM(O92:P92,SUM(N15:P15)+SUM(N92:P92),SUM(M15:P15)+SUM(M92:P92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(Q15+Q92),IF($H55=60,SUM(P15:Q15)+SUM(P92:Q92,SUM(O15:Q15)+SUM(O92:Q92),SUM(N15:Q15)+SUM(N92:Q92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(R15+R92),IF($H55=60,SUM(Q15:R15)+SUM(Q92:R92,SUM(P15:R15)+SUM(P92:R92),SUM(O15:R15)+SUM(O92:R92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(S15+S92),IF($H55=60,SUM(R15:S15)+SUM(R92:S92,SUM(Q15:S15)+SUM(Q92:S92),SUM(P15:S15)+SUM(P92:S92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(T15+T92),IF($H55=60,SUM(S15:T15)+SUM(S92:T92,SUM(R15:T15)+SUM(R92:T92),SUM(Q15:T15)+SUM(Q92:T92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(U15+U92),IF($H55=60,SUM(T15:U15)+SUM(T92:U92,SUM(S15:U15)+SUM(S92:U92),SUM(R15:U15)+SUM(R92:U92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(V15+V92),IF($H55=60,SUM(U15:V15)+SUM(U92:V92,SUM(T15:V15)+SUM(T92:V92),SUM(S15:V15)+SUM(S92:V92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(W15+W92),IF($H55=60,SUM(V15:W15)+SUM(V92:W92,SUM(U15:W15)+SUM(U92:W92),SUM(T15:W15)+SUM(T92:W92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(X15+X92),IF($H55=60,SUM(W15:X15)+SUM(W92:X92,SUM(V15:X15)+SUM(V92:X92),SUM(U15:X15)+SUM(U92:X92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(Y15+Y92),IF($H55=60,SUM(X15:Y15)+SUM(X92:Y92,SUM(W15:Y15)+SUM(W92:Y92),SUM(V15:Y15)+SUM(V92:Y92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(Z15+Z92),IF($H55=60,SUM(Y15:Z15)+SUM(Y92:Z92,SUM(X15:Z15)+SUM(X92:Z92),SUM(W15:Z15)+SUM(W92:Z92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(AA15+AA92),IF($H55=60,SUM(Z15:AA15)+SUM(Z92:AA92,SUM(Y15:AA15)+SUM(Y92:AA92),SUM(X15:AA15)+SUM(X92:AA92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(AB15+AB92),IF($H55=60,SUM(AA15:AB15)+SUM(AA92:AB92,SUM(Z15:AB15)+SUM(Z92:AB92),SUM(Y15:AB15)+SUM(Y92:AB92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(AC15+AC92),IF($H55=60,SUM(AB15:AC15)+SUM(AB92:AC92,SUM(AA15:AC15)+SUM(AA92:AC92),SUM(Z15:AC15)+SUM(Z92:AC92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(AD15+AD92),IF($H55=60,SUM(AC15:AD15)+SUM(AC92:AD92,SUM(AB15:AD15)+SUM(AB92:AD92),SUM(AA15:AD15)+SUM(AA92:AD92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(AE15+AE92),IF($H55=60,SUM(AD15:AE15)+SUM(AD92:AE92,SUM(AC15:AE15)+SUM(AC92:AE92),SUM(AB15:AE15)+SUM(AB92:AE92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(AF15+AF92),IF($H55=60,SUM(AE15:AF15)+SUM(AE92:AF92,SUM(AD15:AF15)+SUM(AD92:AF92),SUM(AC15:AF15)+SUM(AC92:AF92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(AG15+AG92),IF($H55=60,SUM(AF15:AG15)+SUM(AF92:AG92,SUM(AE15:AG15)+SUM(AE92:AG92),SUM(AD15:AG15)+SUM(AD92:AG92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(AH15+AH92),IF($H55=60,SUM(AG15:AH15)+SUM(AG92:AH92,SUM(AF15:AH15)+SUM(AF92:AH92),SUM(AE15:AH15)+SUM(AE92:AH92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(AI15+AI92),IF($H55=60,SUM(AH15:AI15)+SUM(AH92:AI92,SUM(AG15:AI15)+SUM(AG92:AI92),SUM(AF15:AI15)+SUM(AF92:AI92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(AJ15+AJ92),IF($H55=60,SUM(AI15:AJ15)+SUM(AI92:AJ92,SUM(AH15:AJ15)+SUM(AH92:AJ92),SUM(AG15:AJ15)+SUM(AG92:AJ92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(AK15+AK92),IF($H55=60,SUM(AJ15:AK15)+SUM(AJ92:AK92,SUM(AI15:AK15)+SUM(AI92:AK92),SUM(AH15:AK15)+SUM(AH92:AK92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(AL15+AL92),IF($H55=60,SUM(AK15:AL15)+SUM(AK92:AL92,SUM(AJ15:AL15)+SUM(AJ92:AL92),SUM(AI15:AL15)+SUM(AI92:AL92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(AM15+AM92),IF($H55=60,SUM(AL15:AM15)+SUM(AL92:AM92,SUM(AK15:AM15)+SUM(AK92:AM92),SUM(AJ15:AM15)+SUM(AJ92:AM92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(AN15+AN92),IF($H55=60,SUM(AM15:AN15)+SUM(AM92:AN92,SUM(AL15:AN15)+SUM(AL92:AN92),SUM(AK15:AN15)+SUM(AK92:AN92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(AO15+AO92),IF($H55=60,SUM(AN15:AO15)+SUM(AN92:AO92,SUM(AM15:AO15)+SUM(AM92:AO92),SUM(AL15:AO15)+SUM(AL92:AO92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(AP15+AP92),IF($H55=60,SUM(AO15:AP15)+SUM(AO92:AP92,SUM(AN15:AP15)+SUM(AN92:AP92),SUM(AM15:AP15)+SUM(AM92:AP92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(AQ15+AQ92),IF($H55=60,SUM(AP15:AQ15)+SUM(AP92:AQ92,SUM(AO15:AQ15)+SUM(AO92:AQ92),SUM(AN15:AQ15)+SUM(AN92:AQ92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(AR15+AR92),IF($H55=60,SUM(AQ15:AR15)+SUM(AQ92:AR92,SUM(AP15:AR15)+SUM(AP92:AR92),SUM(AO15:AR15)+SUM(AO92:AR92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(AS15+AS92),IF($H55=60,SUM(AR15:AS15)+SUM(AR92:AS92,SUM(AQ15:AS15)+SUM(AQ92:AS92),SUM(AP15:AS15)+SUM(AP92:AS92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(AT15+AT92),IF($H55=60,SUM(AS15:AT15)+SUM(AS92:AT92,SUM(AR15:AT15)+SUM(AR92:AT92),SUM(AQ15:AT15)+SUM(AQ92:AT92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(AU15+AU92),IF($H55=60,SUM(AT15:AU15)+SUM(AT92:AU92,SUM(AS15:AU15)+SUM(AS92:AU92),SUM(AR15:AU15)+SUM(AR92:AU92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(AV15+AV92),IF($H55=60,SUM(AU15:AV15)+SUM(AU92:AV92,SUM(AT15:AV15)+SUM(AT92:AV92),SUM(AS15:AV15)+SUM(AS92:AV92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(AW15+AW92),IF($H55=60,SUM(AV15:AW15)+SUM(AV92:AW92,SUM(AU15:AW15)+SUM(AU92:AW92),SUM(AT15:AW15)+SUM(AT92:AW92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(AX15+AX92),IF($H55=60,SUM(AW15:AX15)+SUM(AW92:AX92,SUM(AV15:AX15)+SUM(AV92:AX92),SUM(AU15:AX15)+SUM(AU92:AX92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(AY15+AY92),IF($H55=60,SUM(AX15:AY15)+SUM(AX92:AY92,SUM(AW15:AY15)+SUM(AW92:AY92),SUM(AV15:AY15)+SUM(AV92:AY92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(AZ15+AZ92),IF($H55=60,SUM(AY15:AZ15)+SUM(AY92:AZ92,SUM(AX15:AZ15)+SUM(AX92:AZ92),SUM(AW15:AZ15)+SUM(AW92:AZ92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(BA15+BA92),IF($H55=60,SUM(AZ15:BA15)+SUM(AZ92:BA92,SUM(AY15:BA15)+SUM(AY92:BA92),SUM(AX15:BA15)+SUM(AX92:BA92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(BB15+BB92),IF($H55=60,SUM(BA15:BB15)+SUM(BA92:BB92,SUM(AZ15:BB15)+SUM(AZ92:BB92),SUM(AY15:BB15)+SUM(AY92:BB92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(BC15+BC92),IF($H55=60,SUM(BB15:BC15)+SUM(BB92:BC92,SUM(BA15:BC15)+SUM(BA92:BC92),SUM(AZ15:BC15)+SUM(AZ92:BC92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(BD15+BD92),IF($H55=60,SUM(BC15:BD15)+SUM(BC92:BD92,SUM(BB15:BD15)+SUM(BB92:BD92),SUM(BA15:BD15)+SUM(BA92:BD92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(BE15+BE92),IF($H55=60,SUM(BD15:BE15)+SUM(BD92:BE92,SUM(BC15:BE15)+SUM(BC92:BE92),SUM(BB15:BE15)+SUM(BB92:BE92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(BF15+BF92),IF($H55=60,SUM(BE15:BF15)+SUM(BE92:BF92,SUM(BD15:BF15)+SUM(BD92:BF92),SUM(BC15:BF15)+SUM(BC92:BF92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(BG15+BG92),IF($H55=60,SUM(BF15:BG15)+SUM(BF92:BG92,SUM(BE15:BG15)+SUM(BE92:BG92),SUM(BD15:BG15)+SUM(BD92:BG92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(BH15+BH92),IF($H55=60,SUM(BG15:BH15)+SUM(BG92:BH92,SUM(BF15:BH15)+SUM(BF92:BH92),SUM(BE15:BH15)+SUM(BE92:BH92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(BI15+BI92),IF($H55=60,SUM(BH15:BI15)+SUM(BH92:BI92,SUM(BG15:BI15)+SUM(BG92:BI92),SUM(BF15:BI15)+SUM(BF92:BI92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(BJ15+BJ92),IF($H55=60,SUM(BI15:BJ15)+SUM(BI92:BJ92,SUM(BH15:BJ15)+SUM(BH92:BJ92),SUM(BG15:BJ15)+SUM(BG92:BJ92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(BK15+BK92),IF($H55=60,SUM(BJ15:BK15)+SUM(BJ92:BK92,SUM(BI15:BK15)+SUM(BI92:BK92),SUM(BH15:BK15)+SUM(BH92:BK92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(BL15+BL92),IF($H55=60,SUM(BK15:BL15)+SUM(BK92:BL92,SUM(BJ15:BL15)+SUM(BJ92:BL92),SUM(BI15:BL15)+SUM(BI92:BL92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(BM15+BM92),IF($H55=60,SUM(BL15:BM15)+SUM(BL92:BM92,SUM(BK15:BM15)+SUM(BK92:BM92),SUM(BJ15:BM15)+SUM(BJ92:BM92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(BN15+BN92),IF($H55=60,SUM(BM15:BN15)+SUM(BM92:BN92,SUM(BL15:BN15)+SUM(BL92:BN92),SUM(BK15:BN15)+SUM(BK92:BN92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(BO15+BO92),IF($H55=60,SUM(BN15:BO15)+SUM(BN92:BO92,SUM(BM15:BO15)+SUM(BM92:BO92),SUM(BL15:BO15)+SUM(BL92:BO92)))))","v":1220},{"$f":"+IF($H55=0,0,IF($H55=30,(BP15+BP92),IF($H55=60,SUM(BO15:BP15)+SUM(BO92:BP92,SUM(BN15:BP15)+SUM(BN92:BP92),SUM(BM15:BP15)+SUM(BM92:BP92)))))","v":1220},null,null,{"$f":"+T55","v":1220},{"$f":"+AF55","v":1220},{"$f":"+AR55","v":1220},{"$f":"+BD55","v":1220},{"$f":"+BP55","v":1220}]
[null,null,null,null,null,"Linea 3",null,{"$f":"+'Budget Vendite'!K15","v":30},915,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,null,null,457.5,457.5,457.5,457.5,457.5]
[null,null,null,null,null,"Linea 4",null,{"$f":"+'Budget Vendite'!K16","v":30},2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,null,null,2928,2928,2928,2928,2928]
[null,null,null,null,null,"Linea 5",null,{"$f":"+'Budget Vendite'!K17","v":30},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 6",null,{"$f":"+'Budget Vendite'!K18","v":30},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 7",null,{"$f":"+'Budget Vendite'!K19","v":30},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 8",null,{"$f":"+'Budget Vendite'!K20","v":30},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 9",null,{"$f":"+'Budget Vendite'!K21","v":30},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 10",null,{"$f":"+'Budget Vendite'!K22","v":30},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 11",null,{"$f":"+'Budget Vendite'!K23","v":30},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 12",null,{"$f":"+'Budget Vendite'!K24","v":30},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 13",null,{"$f":"+'Budget Vendite'!K25","v":30},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 14",null,{"$f":"+'Budget Vendite'!K26","v":30},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 15",null,{"$f":"+'Budget Vendite'!K27","v":30},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 16",null,{"$f":"+'Budget Vendite'!K28","v":30},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 17",null,{"$f":"+'Budget Vendite'!K29","v":30},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 18",null,{"$f":"+'Budget Vendite'!K30","v":30},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 19",null,{"$f":"+'Budget Vendite'!K31","v":30},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 20",null,{"$f":"+'Budget Vendite'!K32","v":30},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 21",null,{"$f":"+'Budget Vendite'!K33","v":30},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 22",null,{"$f":"+'Budget Vendite'!K34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 23",null,{"$f":"+'Budget Vendite'!K35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 24",null,{"$f":"+'Budget Vendite'!K36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 25",null,{"$f":"+'Budget Vendite'!K37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 26",null,{"$f":"+'Budget Vendite'!K38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 27",null,{"$f":"+'Budget Vendite'!K39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 28",null,{"$f":"+'Budget Vendite'!K40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 29",null,{"$f":"+'Budget Vendite'!K41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 30",null,{"$f":"+'Budget Vendite'!K42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[]
[null,null,null,null,null,"Totale",null,null,{"$f":"SUM(I54:I84)","v":8235},{"$f":"SUM(J54:J84)","v":4971.5},4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,null,null,{"$f":"SUM(BS54:BS84)","v":4971.5},{"$f":"SUM(BT54:BT84)","v":4971.5},{"$f":"SUM(BU54:BU84)","v":4971.5},{"$f":"SUM(BV54:BV84)","v":4971.5},{"$f":"SUM(BW54:BW84)","v":4971.5}]
[]
[null,null,null,null,null,{"$f":"+IF(F51=0,\"\",F51)","v":""}]
[null,null,null,null,"Iva a Credito"]
[]
[null,null,null,null,null,null,null,"Aliquota Iva",{"$f":"+I53","v":"2017-01-01"},"2017-02-28","2017-03-31","2017-04-30","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-30","2017-10-31","2017-11-30","2017-12-31","2018-01-31","2018-02-28","2018-03-31","2018-04-30","2018-05-31","2018-06-30","2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31",{"$f":"+AO53","v":"2019-09-30"},"2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31",null,null,{"$f":"+YEAR(T90)","v":2017},{"$f":"+YEAR(AF90)","v":2018},{"$f":"+YEAR(AR90)","v":2019},{"$f":"+YEAR(BD90)","v":2020},{"$f":"+YEAR(BP90)","v":2021}]
[null,null,null,null,null,{"$f":"+F54","v":"Linea 1"},null,{"$f":"+Parametri!$F$16/100","v":0.22},{"$f":"+$H$91*I14","v":132},{"$f":"+$H$91*J14","v":66},66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,null,null,{"$f":"+SUM(I91:T91)","v":858},{"$f":"+SUM(U91:AF91)","v":792},{"$f":"+SUM(AG91:AR91)","v":792},{"$f":"+SUM(AS91:BD91)","v":792},{"$f":"+SUM(BE91:BP91)","v":792}]
[null,null,null,null,null,{"$f":"+F55","v":"Linea 2"},null,{"$f":"+Parametri!$F$16/100","v":0.22},660,{"$f":"+$H$91*J15","v":220},220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,null,null,{"$f":"+SUM(I92:T92)","v":3080},{"$f":"+SUM(U92:AF92)","v":2640},{"$f":"+SUM(AG92:AR92)","v":2640},{"$f":"+SUM(AS92:BD92)","v":2640},{"$f":"+SUM(BE92:BP92)","v":2640}]
[null,null,null,null,null,"Linea 3",null,{"$f":"+Parametri!$F$16/100","v":0.22},165,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,82.5,null,null,1072.5,990,990,990,990]
[null,null,null,null,null,"Linea 4",null,{"$f":"+Parametri!$F$16/100","v":0.22},528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,null,null,6336,6336,6336,6336,6336]
[null,null,null,null,null,"Linea 5",null,{"$f":"+Parametri!$F$16/100","v":0.22},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$H$91*AR18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 6",null,{"$f":"+Parametri!$F$16/100","v":0.22},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 7",null,{"$f":"+Parametri!$F$16/100","v":0.22},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 8",null,{"$f":"+Parametri!$F$16/100","v":0.22},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 9",null,{"$f":"+Parametri!$F$16/100","v":0.22},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$H$91*BK22","v":0},0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 10",null,{"$f":"+Parametri!$F$16/100","v":0.22},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 11",null,{"$f":"+Parametri!$F$16/100","v":0.22},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 12",null,{"$f":"+Parametri!$F$16/100","v":0.22},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 13",null,{"$f":"+Parametri!$F$16/100","v":0.22},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 14",null,{"$f":"+Parametri!$F$16/100","v":0.22},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$H$91*W27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 15",null,{"$f":"+Parametri!$F$16/100","v":0.22},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 16",null,{"$f":"+Parametri!$F$16/100","v":0.22},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 17",null,{"$f":"+Parametri!$F$16/100","v":0.22},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 18",null,{"$f":"+Parametri!$F$16/100","v":0.22},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$H$91*AP31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 19",null,{"$f":"+Parametri!$F$16/100","v":0.22},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 20",null,{"$f":"+Parametri!$F$16/100","v":0.22},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 21",null,{"$f":"+Parametri!$F$16/100","v":0.22},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 22",null,{"$f":"+Parametri!$F$16/100","v":0.22},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$H$91*BI35","v":0},0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 23",null,{"$f":"+Parametri!$F$16/100","v":0.22},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 24",null,{"$f":"+Parametri!$F$16/100","v":0.22},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 25",null,{"$f":"+Parametri!$F$16/100","v":0.22},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 26",null,{"$f":"+Parametri!$F$16/100","v":0.22},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 27",null,{"$f":"+Parametri!$F$16/100","v":0.22},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$H$91*U40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 28",null,{"$f":"+Parametri!$F$16/100","v":0.22},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 29",null,{"$f":"+Parametri!$F$16/100","v":0.22},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 30",null,{"$f":"+Parametri!$F$16/100","v":0.22},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[]
[null,null,null,null,null,"Totale",null,null,{"$f":"SUM(I91:I120)","v":1485},{"$f":"SUM(J91:J120)","v":896.5},{"$f":"SUM(K91:K120)","v":896.5},896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,896.5,null,null,{"$f":"+SUM(I122:T122)","v":11346.5},{"$f":"+SUM(U122:AF122)","v":10758},{"$f":"+SUM(AG122:AR122)","v":10758},{"$f":"+SUM(AS122:BD122)","v":10758},{"$f":"+SUM(BE122:BP122)","v":10758}]
[]
[]
[null,null,null,null,"Uscite"]
[]
[null,null,null,null,null,null,null,null,{"$f":"+I53","v":"2017-01-01"},"2017-02-28","2017-03-31","2017-04-30","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-30","2017-10-31","2017-11-30","2017-12-31","2018-01-31","2018-02-28","2018-03-31","2018-04-30","2018-05-31","2018-06-30","2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31",{"$f":"+AO53","v":"2019-09-30"},"2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31",null,null,{"$f":"+YEAR(T127)","v":2017},{"$f":"+YEAR(AF127)","v":2018},{"$f":"+YEAR(AR127)","v":2019},{"$f":"+YEAR(BD127)","v":2020},{"$f":"+YEAR(BP127)","v":2021}]
[null,null,null,null,null,{"$f":"+F14","v":"Linea 1"},null,null,{"$f":"+I14+I91-I54","v":0},{"$f":"+J14+J91+I54-J54","v":732},366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,{"$f":"+AP14+AP91+AO54-AP54","v":366},366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,366,null,null,{"$f":"+SUM(I128:T128)","v":4392},{"$f":"+SUM(U128:AF128)","v":4392},{"$f":"+SUM(AG128:AR128)","v":4392},{"$f":"+SUM(AS128:BD128)","v":4392},{"$f":"+SUM(BE128:BP128)","v":4392}]
[null,null,null,null,null,{"$f":"+F15","v":"Linea 2"},null,null,{"$f":"+I15+I92-I55","v":0},{"$f":"+J15+J92+I55-J55","v":3660},1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,1220,null,null,{"$f":"+SUM(I129:T129)","v":15860},{"$f":"+SUM(U129:AF129)","v":14640},{"$f":"+SUM(AG129:AR129)","v":14640},{"$f":"+SUM(AS129:BD129)","v":14640},{"$f":"+SUM(BE129:BP129)","v":14640}]
[null,null,null,null,null,"Linea 3",null,null,0,{"$f":"+J16+J93+I56-J56","v":915},457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,457.5,null,null,5490,5490,5490,5490,5490]
[null,null,null,null,null,"Linea 4",null,null,0,{"$f":"+J17+J94+I57-J57","v":2928},2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,2928,null,null,32208,35136,35136,35136,35136]
[null,null,null,null,null,"Linea 5",null,null,0,{"$f":"+J18+J95+I58-J58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 6",null,null,0,{"$f":"+J19+J96+I59-J59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 7",null,null,0,{"$f":"+J20+J97+I60-J60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 8",null,null,0,{"$f":"+J21+J98+I61-J61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 9",null,null,0,{"$f":"+J22+J99+I62-J62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 10",null,null,0,{"$f":"+J23+J100+I63-J63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 11",null,null,0,{"$f":"+J24+J101+I64-J64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 12",null,null,0,{"$f":"+J25+J102+I65-J65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 13",null,null,0,{"$f":"+J26+J103+I66-J66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 14",null,null,0,{"$f":"+J27+J104+I67-J67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 15",null,null,0,{"$f":"+J28+J105+I68-J68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 16",null,null,0,{"$f":"+J29+J106+I69-J69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 17",null,null,0,{"$f":"+J30+J107+I70-J70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 18",null,null,0,{"$f":"+J31+J108+I71-J71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 19",null,null,0,{"$f":"+J32+J109+I72-J72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 20",null,null,0,{"$f":"+J33+J110+I73-J73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 21",null,null,0,{"$f":"+J34+J111+I74-J74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 22",null,null,0,{"$f":"+J35+J112+I75-J75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 23",null,null,0,{"$f":"+J36+J113+I76-J76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 24",null,null,0,{"$f":"+J37+J114+I77-J77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 25",null,null,0,{"$f":"+J38+J115+I78-J78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 26",null,null,0,{"$f":"+J39+J116+I79-J79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 27",null,null,0,{"$f":"+J40+J117+I80-J80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 28",null,null,0,{"$f":"+J41+J118+I81-J81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 29",null,null,0,{"$f":"+J42+J119+I82-J82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Linea 30",null,null,0,{"$f":"+J43+J120+I83-J83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[]
[null,null,null,null,null,"Totale",null,null,{"$f":"SUM(I128:I158)","v":0},{"$f":"SUM(J128:J158)","v":8235},4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,4971.5,null,null,{"$f":"SUM(BS128:BS158)","v":57950},{"$f":"SUM(BT128:BT158)","v":59658},{"$f":"SUM(BU128:BU158)","v":59658},{"$f":"SUM(BV128:BV158)","v":59658},{"$f":"SUM(BW128:BW158)","v":59658}]

{"sheet":"G_CV","index":21,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"E_Investimenti","index":22,"n_rows":113,"n_cols":77,"rows_kept":113,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Elaborati Investimenti"]
[]
[null,null,null,null,null,"Investimenti"]
[]
[null,null,null,null,null,null,"Descrizione","Tipologia",null,null,{"$f":"+Investimenti!J13","v":"2017-01-01"},{"$f":"+Investimenti!K13","v":"2017-02-28"},{"$f":"+Investimenti!L13","v":"2017-03-31"},{"$f":"+Investimenti!M13","v":"2017-04-30"},{"$f":"+Investimenti!N13","v":"2017-05-31"},{"$f":"+Investimenti!O13","v":"2017-06-30"},{"$f":"+Investimenti!P13","v":"2017-07-31"},{"$f":"+Investimenti!Q13","v":"2017-08-31"},{"$f":"+Investimenti!R13","v":"2017-09-30"},{"$f":"+Investimenti!S13","v":"2017-10-31"},{"$f":"+Investimenti!T13","v":"2017-11-30"},{"$f":"+Investimenti!U13","v":"2017-12-31"},{"$f":"+Investimenti!V13","v":"2018-01-31"},{"$f":"+Investimenti!W13","v":"2018-02-28"},{"$f":"+Investimenti!X13","v":"2018-03-31"},{"$f":"+Investimenti!Y13","v":"2018-04-30"},{"$f":"+Investimenti!Z13","v":"2018-05-31"},{"$f":"+Investimenti!AA13","v":"2018-06-30"},{"$f":"+Investimenti!AB13","v":"2018-07-31"},{"$f":"+Investimenti!AC13","v":"2018-08-31"},{"$f":"+Investimenti!AD13","v":"2018-09-30"},{"$f":"+Investimenti!AE13","v":"2018-10-31"},{"$f":"+Investimenti!AF13","v":"2018-11-30"},{"$f":"+Investimenti!AG13","v":"2018-12-31"},{"$f":"+Investimenti!AH13","v":"2019-01-31"},{"$f":"+Investimenti!AI13","v":"2019-02-28"},{"$f":"+Investimenti!AJ13","v":"2019-03-31"},{"$f":"+Investimenti!AK13","v":"2019-04-30"},{"$f":"+Investimenti!AL13","v":"2019-05-31"},{"$f":"+Investimenti!AM13","v":"2019-06-30"},{"$f":"+Investimenti!AN13","v":"2019-07-31"},{"$f":"+Investimenti!AO13","v":"2019-08-31"},{"$f":"+Investimenti!AP13","v":"2019-09-30"},{"$f":"+Investimenti!AQ13","v":"2019-10-31"},{"$f":"+Investimenti!AR13","v":"2019-11-30"},{"$f":"+Investimenti!AS13","v":"2019-12-31"},{"$f":"+Investimenti!AT13","v":"2020-01-31"},{"$f":"+Investimenti!AU13","v":"2020-02-29"},{"$f":"+Investimenti!AV13","v":"2020-03-31"},{"$f":"+Investimenti!AW13","v":"2020-04-30"},{"$f":"+Investimenti!AX13","v":"2020-05-31"},{"$f":"+Investimenti!AY13","v":"2020-06-30"},{"$f":"+Investimenti!AZ13","v":"2020-07-31"},{"$f":"+Investimenti!BA13","v":"2020-08-31"},{"$f":"+Investimenti!BB13","v":"2020-09-30"},{"$f":"+Investimenti!BC13","v":"2020-10-31"},{"$f":"+Investimenti!BD13","v":"2020-11-30"},{"$f":"+Investimenti!BE13","v":"2020-12-31"},{"$f":"+Investimenti!BF13","v":"2021-01-31"},{"$f":"+Investimenti!BG13","v":"2021-02-28"},{"$f":"+Investimenti!BH13","v":"2021-03-31"},{"$f":"+Investimenti!BI13","v":"2021-04-30"},{"$f":"+Investimenti!BJ13","v":"2021-05-31"},{"$f":"+Investimenti!BK13","v":"2021-06-30"},{"$f":"+Investimenti!BL13","v":"2021-07-31"},{"$f":"+Investimenti!BM13","v":"2021-08-31"},{"$f":"+Investimenti!BN13","v":"2021-09-30"},{"$f":"+Investimenti!BO13","v":"2021-10-31"},{"$f":"+Investimenti!BP13","v":"2021-11-30"},{"$f":"+Investimenti!BQ13","v":"2021-12-31"},null,null,{"$f":"+YEAR(V13)","v":2017},{"$f":"+YEAR(AH13)","v":2018},{"$f":"+YEAR(AT13)","v":2019},{"$f":"+YEAR(BF13)","v":2020},{"$f":"+YEAR(BR13)","v":2021}]
[null,null,null,null,null,null,{"$f":"+IF(Investimenti!F14=0,\"\",Investimenti!F14)","v":"Arredamento"},{"$f":"+Investimenti!G14","v":"Attrezzature Industriali e commerciali"},null,null,{"$f":"+Investimenti!J14","v":40000},{"$f":"+Investimenti!K14","v":0},{"$f":"+Investimenti!L14","v":0},{"$f":"+Investimenti!M14","v":0},{"$f":"+Investimenti!N14","v":0},{"$f":"+Investimenti!O14","v":0},{"$f":"+Investimenti!P14","v":0},{"$f":"+Investimenti!Q14","v":0},{"$f":"+Investimenti!R14","v":0},{"$f":"+Investimenti!S14","v":0},{"$f":"+Investimenti!T14","v":0},{"$f":"+Investimenti!U14","v":0},{"$f":"+Investimenti!V14","v":0},{"$f":"+Investimenti!W14","v":0},{"$f":"+Investimenti!X14","v":0},{"$f":"+Investimenti!Y14","v":0},{"$f":"+Investimenti!Z14","v":0},{"$f":"+Investimenti!AA14","v":0},{"$f":"+Investimenti!AB14","v":0},{"$f":"+Investimenti!AC14","v":0},{"$f":"+Investimenti!AD14","v":0},{"$f":"+Investimenti!AE14","v":0},{"$f":"+Investimenti!AF14","v":0},{"$f":"+Investimenti!AG14","v":0},{"$f":"+Investimenti!AH14","v":0},{"$f":"+Investimenti!AI14","v":0},{"$f":"+Investimenti!AJ14","v":0},{"$f":"+Investimenti!AK14","v":0},{"$f":"+Investimenti!AL14","v":0},{"$f":"+Investimenti!AM14","v":0},{"$f":"+Investimenti!AN14","v":0},{"$f":"+Investimenti!AO14","v":0},{"$f":"+Investimenti!AP14","v":0},{"$f":"+Investimenti!AQ14","v":0},{"$f":"+Investimenti!AR14","v":0},{"$f":"+Investimenti!AS14","v":0},{"$f":"+Investimenti!AT14","v":0},{"$f":"+Investimenti!AU14","v":0},{"$f":"+Investimenti!AV14","v":0},{"$f":"+Investimenti!AW14","v":0},{"$f":"+Investimenti!AX14","v":0},{"$f":"+Investimenti!AY14","v":0},{"$f":"+Investimenti!AZ14","v":0},{"$f":"+Investimenti!BA14","v":0},{"$f":"+Investimenti!BB14","v":0},{"$f":"+Investimenti!BC14","v":0},{"$f":"+Investimenti!BD14","v":0},{"$f":"+Investimenti!BE14","v":0},{"$f":"+Investimenti!BF14","v":0},{"$f":"+Investimenti!BG14","v":0},{"$f":"+Investimenti!BH14","v":0},{"$f":"+Investimenti!BI14","v":0},{"$f":"+Investimenti!BJ14","v":0},{"$f":"+Investimenti!BK14","v":0},{"$f":"+Investimenti!BL14","v":0},{"$f":"+Investimenti!BM14","v":0},{"$f":"+Investimenti!BN14","v":0},{"$f":"+Investimenti!BO14","v":0},{"$f":"+Investimenti!BP14","v":0},{"$f":"+Investimenti!BQ14","v":0},null,null,{"$f":"+SUM(K14:V14)","v":40000},{"$f":"+SUM(W14:AH14)","v":0},{"$f":"+SUM(AI14:AT14)","v":0},{"$f":"+SUM(AU14:BF14)","v":0},{"$f":"+SUM(BG14:BR14)","v":0}]
[null,null,null,null,null,null,{"$f":"+IF(Investimenti!F15=0,\"\",Investimenti!F15)","v":"Ristrutturazione"},{"$f":"+Investimenti!G15","v":"Costi d'impianto e ampliamento"},null,null,{"$f":"+Investimenti!J15","v":50000},{"$f":"+Investimenti!K15","v":0},{"$f":"+Investimenti!L15","v":0},{"$f":"+Investimenti!M15","v":0},{"$f":"+Investimenti!N15","v":0},{"$f":"+Investimenti!O15","v":0},{"$f":"+Investimenti!P15","v":0},{"$f":"+Investimenti!Q15","v":0},{"$f":"+Investimenti!R15","v":0},{"$f":"+Investimenti!S15","v":0},{"$f":"+Investimenti!T15","v":0},{"$f":"+Investimenti!U15","v":0},{"$f":"+Investimenti!V15","v":0},{"$f":"+Investimenti!W15","v":0},{"$f":"+Investimenti!X15","v":0},{"$f":"+Investimenti!Y15","v":0},{"$f":"+Investimenti!Z15","v":0},{"$f":"+Investimenti!AA15","v":0},{"$f":"+Investimenti!AB15","v":0},{"$f":"+Investimenti!AC15","v":0},{"$f":"+Investimenti!AD15","v":0},{"$f":"+Investimenti!AE15","v":0},{"$f":"+Investimenti!AF15","v":0},{"$f":"+Investimenti!AG15","v":0},{"$f":"+Investimenti!AH15","v":0},{"$f":"+Investimenti!AI15","v":0},{"$f":"+Investimenti!AJ15","v":0},{"$f":"+Investimenti!AK15","v":0},{"$f":"+Investimenti!AL15","v":0},{"$f":"+Investimenti!AM15","v":0},{"$f":"+Investimenti!AN15","v":0},{"$f":"+Investimenti!AO15","v":0},{"$f":"+Investimenti!AP15","v":0},{"$f":"+Investimenti!AQ15","v":0},{"$f":"+Investimenti!AR15","v":0},{"$f":"+Investimenti!AS15","v":0},{"$f":"+Investimenti!AT15","v":0},{"$f":"+Investimenti!AU15","v":0},{"$f":"+Investimenti!AV15","v":0},{"$f":"+Investimenti!AW15","v":0},{"$f":"+Investimenti!AX15","v":0},{"$f":"+Investimenti!AY15","v":0},{"$f":"+Investimenti!AZ15","v":0},{"$f":"+Investimenti!BA15","v":0},{"$f":"+Investimenti!BB15","v":0},{"$f":"+Investimenti!BC15","v":0},{"$f":"+Investimenti!BD15","v":0},{"$f":"+Investimenti!BE15","v":0},{"$f":"+Investimenti!BF15","v":0},{"$f":"+Investimenti!BG15","v":0},{"$f":"+Investimenti!BH15","v":0},{"$f":"+Investimenti!BI15","v":0},{"$f":"+Investimenti!BJ15","v":0},{"$f":"+Investimenti!BK15","v":0},{"$f":"+Investimenti!BL15","v":0},{"$f":"+Investimenti!BM15","v":0},{"$f":"+Investimenti!BN15","v":0},{"$f":"+Investimenti!BO15","v":0},{"$f":"+Investimenti!BP15","v":0},{"$f":"+Investimenti!BQ15","v":0},null,null,{"$f":"+SUM(K15:V15)","v":50000},{"$f":"+SUM(W15:AH15)","v":0},{"$f":"+SUM(AI15:AT15)","v":0},{"$f":"+SUM(AU15:BF15)","v":0},{"$f":"+SUM(BG15:BR15)","v":0}]
[null,null,null,null,null,null,{"$f":"+IF(Investimenti!F16=0,\"\",Investimenti!F16)","v":"Investimento 3"},{"$f":"+Investimenti!G16","v":"Impianti e macchinari"},null,null,{"$f":"+Investimenti!J16","v":0},{"$f":"+Investimenti!K16","v":0},{"$f":"+Investimenti!L16","v":0},{"$f":"+Investimenti!M16","v":0},{"$f":"+Investimenti!N16","v":0},{"$f":"+Investimenti!O16","v":0},{"$f":"+Investimenti!P16","v":0},{"$f":"+Investimenti!Q16","v":0},{"$f":"+Investimenti!R16","v":0},{"$f":"+Investimenti!S16","v":0},{"$f":"+Investimenti!T16","v":0},{"$f":"+Investimenti!U16","v":0},{"$f":"+Investimenti!V16","v":0},{"$f":"+Investimenti!W16","v":0},{"$f":"+Investimenti!X16","v":0},{"$f":"+Investimenti!Y16","v":0},{"$f":"+Investimenti!Z16","v":0},{"$f":"+Investimenti!AA16","v":0},{"$f":"+Investimenti!AB16","v":0},{"$f":"+Investimenti!AC16","v":0},{"$f":"+Investimenti!AD16","v":0},{"$f":"+Investimenti!AE16","v":0},{"$f":"+Investimenti!AF16","v":0},{"$f":"+Investimenti!AG16","v":0},{"$f":"+Investimenti!AH16","v":0},{"$f":"+Investimenti!AI16","v":0},{"$f":"+Investimenti!AJ16","v":0},{"$f":"+Investimenti!AK16","v":0},{"$f":"+Investimenti!AL16","v":0},{"$f":"+Investimenti!AM16","v":0},{"$f":"+Investimenti!AN16","v":0},{"$f":"+Investimenti!AO16","v":0},{"$f":"+Investimenti!AP16","v":0},{"$f":"+Investimenti!AQ16","v":0},{"$f":"+Investimenti!AR16","v":0},{"$f":"+Investimenti!AS16","v":0},{"$f":"+Investimenti!AT16","v":0},{"$f":"+Investimenti!AU16","v":0},{"$f":"+Investimenti!AV16","v":0},{"$f":"+Investimenti!AW16","v":0},{"$f":"+Investimenti!AX16","v":0},{"$f":"+Investimenti!AY16","v":0},{"$f":"+Investimenti!AZ16","v":0},{"$f":"+Investimenti!BA16","v":0},{"$f":"+Investimenti!BB16","v":0},{"$f":"+Investimenti!BC16","v":0},{"$f":"+Investimenti!BD16","v":0},{"$f":"+Investimenti!BE16","v":0},{"$f":"+Investimenti!BF16","v":0},{"$f":"+Investimenti!BG16","v":0},{"$f":"+Investimenti!BH16","v":0},{"$f":"+Investimenti!BI16","v":0},{"$f":"+Investimenti!BJ16","v":0},{"$f":"+Investimenti!BK16","v":0},{"$f":"+Investimenti!BL16","v":0},{"$f":"+Investimenti!BM16","v":0},{"$f":"+Investimenti!BN16","v":0},{"$f":"+Investimenti!BO16","v":0},{"$f":"+Investimenti!BP16","v":0},{"$f":"+Investimenti!BQ16","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"+IF(Investimenti!F17=0,\"\",Investimenti!F17)","v":"Investimento 4"},{"$f":"+Investimenti!G17","v":"Impianti e macchinari"},null,null,{"$f":"+Investimenti!J17","v":0},{"$f":"+Investimenti!K17","v":0},{"$f":"+Investimenti!L17","v":0},{"$f":"+Investimenti!M17","v":0},{"$f":"+Investimenti!N17","v":0},{"$f":"+Investimenti!O17","v":0},{"$f":"+Investimenti!P17","v":0},{"$f":"+Investimenti!Q17","v":0},{"$f":"+Investimenti!R17","v":0},{"$f":"+Investimenti!S17","v":0},{"$f":"+Investimenti!T17","v":0},{"$f":"+Investimenti!U17","v":0},{"$f":"+Investimenti!V17","v":0},{"$f":"+Investimenti!W17","v":0},{"$f":"+Investimenti!X17","v":0},{"$f":"+Investimenti!Y17","v":0},{"$f":"+Investimenti!Z17","v":0},{"$f":"+Investimenti!AA17","v":0},{"$f":"+Investimenti!AB17","v":0},{"$f":"+Investimenti!AC17","v":0},{"$f":"+Investimenti!AD17","v":0},{"$f":"+Investimenti!AE17","v":0},{"$f":"+Investimenti!AF17","v":0},{"$f":"+Investimenti!AG17","v":0},{"$f":"+Investimenti!AH17","v":0},{"$f":"+Investimenti!AI17","v":0},{"$f":"+Investimenti!AJ17","v":0},{"$f":"+Investimenti!AK17","v":0},{"$f":"+Investimenti!AL17","v":0},{"$f":"+Investimenti!AM17","v":0},{"$f":"+Investimenti!AN17","v":0},{"$f":"+Investimenti!AO17","v":0},{"$f":"+Investimenti!AP17","v":0},{"$f":"+Investimenti!AQ17","v":0},{"$f":"+Investimenti!AR17","v":0},{"$f":"+Investimenti!AS17","v":0},{"$f":"+Investimenti!AT17","v":0},{"$f":"+Investimenti!AU17","v":0},{"$f":"+Investimenti!AV17","v":0},{"$f":"+Investimenti!AW17","v":0},{"$f":"+Investimenti!AX17","v":0},{"$f":"+Investimenti!AY17","v":0},{"$f":"+Investimenti!AZ17","v":0},{"$f":"+Investimenti!BA17","v":0},{"$f":"+Investimenti!BB17","v":0},{"$f":"+Investimenti!BC17","v":0},{"$f":"+Investimenti!BD17","v":0},{"$f":"+Investimenti!BE17","v":0},{"$f":"+Investimenti!BF17","v":0},{"$f":"+Investimenti!BG17","v":0},{"$f":"+Investimenti!BH17","v":0},{"$f":"+Investimenti!BI17","v":0},{"$f":"+Investimenti!BJ17","v":0},{"$f":"+Investimenti!BK17","v":0},{"$f":"+Investimenti!BL17","v":0},{"$f":"+Investimenti!BM17","v":0},{"$f":"+Investimenti!BN17","v":0},{"$f":"+Investimenti!BO17","v":0},{"$f":"+Investimenti!BP17","v":0},{"$f":"+Investimenti!BQ17","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"+IF(Investimenti!F18=0,\"\",Investimenti!F18)","v":"Investimento 5"},{"$f":"+Investimenti!G18","v":"Impianti e macchinari"},null,null,{"$f":"+Investimenti!J18","v":0},{"$f":"+Investimenti!K18","v":0},{"$f":"+Investimenti!L18","v":0},{"$f":"+Investimenti!M18","v":0},{"$f":"+Investimenti!N18","v":0},{"$f":"+Investimenti!O18","v":0},{"$f":"+Investimenti!P18","v":0},{"$f":"+Investimenti!Q18","v":0},{"$f":"+Investimenti!R18","v":0},{"$f":"+Investimenti!S18","v":0},{"$f":"+Investimenti!T18","v":0},{"$f":"+Investimenti!U18","v":0},{"$f":"+Investimenti!V18","v":0},{"$f":"+Investimenti!W18","v":0},{"$f":"+Investimenti!X18","v":0},{"$f":"+Investimenti!Y18","v":0},{"$f":"+Investimenti!Z18","v":0},{"$f":"+Investimenti!AA18","v":0},{"$f":"+Investimenti!AB18","v":0},{"$f":"+Investimenti!AC18","v":0},{"$f":"+Investimenti!AD18","v":0},{"$f":"+Investimenti!AE18","v":0},{"$f":"+Investimenti!AF18","v":0},{"$f":"+Investimenti!AG18","v":0},{"$f":"+Investimenti!AH18","v":0},{"$f":"+Investimenti!AI18","v":0},{"$f":"+Investimenti!AJ18","v":0},{"$f":"+Investimenti!AK18","v":0},{"$f":"+Investimenti!AL18","v":0},{"$f":"+Investimenti!AM18","v":0},{"$f":"+Investimenti!AN18","v":0},{"$f":"+Investimenti!AO18","v":0},{"$f":"+Investimenti!AP18","v":0},{"$f":"+Investimenti!AQ18","v":0},{"$f":"+Investimenti!AR18","v":0},{"$f":"+Investimenti!AS18","v":0},{"$f":"+Investimenti!AT18","v":0},{"$f":"+Investimenti!AU18","v":0},{"$f":"+Investimenti!AV18","v":0},{"$f":"+Investimenti!AW18","v":0},{"$f":"+Investimenti!AX18","v":0},{"$f":"+Investimenti!AY18","v":0},{"$f":"+Investimenti!AZ18","v":0},{"$f":"+Investimenti!BA18","v":0},{"$f":"+Investimenti!BB18","v":0},{"$f":"+Investimenti!BC18","v":0},{"$f":"+Investimenti!BD18","v":0},{"$f":"+Investimenti!BE18","v":0},{"$f":"+Investimenti!BF18","v":0},{"$f":"+Investimenti!BG18","v":0},{"$f":"+Investimenti!BH18","v":0},{"$f":"+Investimenti!BI18","v":0},{"$f":"+Investimenti!BJ18","v":0},{"$f":"+Investimenti!BK18","v":0},{"$f":"+Investimenti!BL18","v":0},{"$f":"+Investimenti!BM18","v":0},{"$f":"+Investimenti!BN18","v":0},{"$f":"+Investimenti!BO18","v":0},{"$f":"+Investimenti!BP18","v":0},{"$f":"+Investimenti!BQ18","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"+IF(Investimenti!F19=0,\"\",Investimenti!F19)","v":"Investimento 6"},{"$f":"+Investimenti!G19","v":"Impianti e macchinari"},null,null,{"$f":"+Investimenti!J19","v":0},{"$f":"+Investimenti!K19","v":0},{"$f":"+Investimenti!L19","v":0},{"$f":"+Investimenti!M19","v":0},{"$f":"+Investimenti!N19","v":0},{"$f":"+Investimenti!O19","v":0},{"$f":"+Investimenti!P19","v":0},{"$f":"+Investimenti!Q19","v":0},{"$f":"+Investimenti!R19","v":0},{"$f":"+Investimenti!S19","v":0},{"$f":"+Investimenti!T19","v":0},{"$f":"+Investimenti!U19","v":0},{"$f":"+Investimenti!V19","v":0},{"$f":"+Investimenti!W19","v":0},{"$f":"+Investimenti!X19","v":0},{"$f":"+Investimenti!Y19","v":0},{"$f":"+Investimenti!Z19","v":0},{"$f":"+Investimenti!AA19","v":0},{"$f":"+Investimenti!AB19","v":0},{"$f":"+Investimenti!AC19","v":0},{"$f":"+Investimenti!AD19","v":0},{"$f":"+Investimenti!AE19","v":0},{"$f":"+Investimenti!AF19","v":0},{"$f":"+Investimenti!AG19","v":0},{"$f":"+Investimenti!AH19","v":0},{"$f":"+Investimenti!AI19","v":0},{"$f":"+Investimenti!AJ19","v":0},{"$f":"+Investimenti!AK19","v":0},{"$f":"+Investimenti!AL19","v":0},{"$f":"+Investimenti!AM19","v":0},{"$f":"+Investimenti!AN19","v":0},{"$f":"+Investimenti!AO19","v":0},{"$f":"+Investimenti!AP19","v":0},{"$f":"+Investimenti!AQ19","v":0},{"$f":"+Investimenti!AR19","v":0},{"$f":"+Investimenti!AS19","v":0},{"$f":"+Investimenti!AT19","v":0},{"$f":"+Investimenti!AU19","v":0},{"$f":"+Investimenti!AV19","v":0},{"$f":"+Investimenti!AW19","v":0},{"$f":"+Investimenti!AX19","v":0},{"$f":"+Investimenti!AY19","v":0},{"$f":"+Investimenti!AZ19","v":0},{"$f":"+Investimenti!BA19","v":0},{"$f":"+Investimenti!BB19","v":0},{"$f":"+Investimenti!BC19","v":0},{"$f":"+Investimenti!BD19","v":0},{"$f":"+Investimenti!BE19","v":0},{"$f":"+Investimenti!BF19","v":0},{"$f":"+Investimenti!BG19","v":0},{"$f":"+Investimenti!BH19","v":0},{"$f":"+Investimenti!BI19","v":0},{"$f":"+Investimenti!BJ19","v":0},{"$f":"+Investimenti!BK19","v":0},{"$f":"+Investimenti!BL19","v":0},{"$f":"+Investimenti!BM19","v":0},{"$f":"+Investimenti!BN19","v":0},{"$f":"+Investimenti!BO19","v":0},{"$f":"+Investimenti!BP19","v":0},{"$f":"+Investimenti!BQ19","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"+IF(Investimenti!F20=0,\"\",Investimenti!F20)","v":"Investimento 7"},{"$f":"+Investimenti!G20","v":"Impianti e macchinari"},null,null,{"$f":"+Investimenti!J20","v":0},{"$f":"+Investimenti!K20","v":0},{"$f":"+Investimenti!L20","v":0},{"$f":"+Investimenti!M20","v":0},{"$f":"+Investimenti!N20","v":0},{"$f":"+Investimenti!O20","v":0},{"$f":"+Investimenti!P20","v":0},{"$f":"+Investimenti!Q20","v":0},{"$f":"+Investimenti!R20","v":0},{"$f":"+Investimenti!S20","v":0},{"$f":"+Investimenti!T20","v":0},{"$f":"+Investimenti!U20","v":0},{"$f":"+Investimenti!V20","v":0},{"$f":"+Investimenti!W20","v":0},{"$f":"+Investimenti!X20","v":0},{"$f":"+Investimenti!Y20","v":0},{"$f":"+Investimenti!Z20","v":0},{"$f":"+Investimenti!AA20","v":0},{"$f":"+Investimenti!AB20","v":0},{"$f":"+Investimenti!AC20","v":0},{"$f":"+Investimenti!AD20","v":0},{"$f":"+Investimenti!AE20","v":0},{"$f":"+Investimenti!AF20","v":0},{"$f":"+Investimenti!AG20","v":0},{"$f":"+Investimenti!AH20","v":0},{"$f":"+Investimenti!AI20","v":0},{"$f":"+Investimenti!AJ20","v":0},{"$f":"+Investimenti!AK20","v":0},{"$f":"+Investimenti!AL20","v":0},{"$f":"+Investimenti!AM20","v":0},{"$f":"+Investimenti!AN20","v":0},{"$f":"+Investimenti!AO20","v":0},{"$f":"+Investimenti!AP20","v":0},{"$f":"+Investimenti!AQ20","v":0},{"$f":"+Investimenti!AR20","v":0},{"$f":"+Investimenti!AS20","v":0},{"$f":"+Investimenti!AT20","v":0},{"$f":"+Investimenti!AU20","v":0},{"$f":"+Investimenti!AV20","v":0},{"$f":"+Investimenti!AW20","v":0},{"$f":"+Investimenti!AX20","v":0},{"$f":"+Investimenti!AY20","v":0},{"$f":"+Investimenti!AZ20","v":0},{"$f":"+Investimenti!BA20","v":0},{"$f":"+Investimenti!BB20","v":0},{"$f":"+Investimenti!BC20","v":0},{"$f":"+Investimenti!BD20","v":0},{"$f":"+Investimenti!BE20","v":0},{"$f":"+Investimenti!BF20","v":0},{"$f":"+Investimenti!BG20","v":0},{"$f":"+Investimenti!BH20","v":0},{"$f":"+Investimenti!BI20","v":0},{"$f":"+Investimenti!BJ20","v":0},{"$f":"+Investimenti!BK20","v":0},{"$f":"+Investimenti!BL20","v":0},{"$f":"+Investimenti!BM20","v":0},{"$f":"+Investimenti!BN20","v":0},{"$f":"+Investimenti!BO20","v":0},{"$f":"+Investimenti!BP20","v":0},{"$f":"+Investimenti!BQ20","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"+IF(Investimenti!F21=0,\"\",Investimenti!F21)","v":"Investimento 8"},{"$f":"+Investimenti!G21","v":"Impianti e macchinari"},null,null,{"$f":"+Investimenti!J21","v":0},{"$f":"+Investimenti!K21","v":0},{"$f":"+Investimenti!L21","v":0},{"$f":"+Investimenti!M21","v":0},{"$f":"+Investimenti!N21","v":0},{"$f":"+Investimenti!O21","v":0},{"$f":"+Investimenti!P21","v":0},{"$f":"+Investimenti!Q21","v":0},{"$f":"+Investimenti!R21","v":0},{"$f":"+Investimenti!S21","v":0},{"$f":"+Investimenti!T21","v":0},{"$f":"+Investimenti!U21","v":0},{"$f":"+Investimenti!V21","v":0},{"$f":"+Investimenti!W21","v":0},{"$f":"+Investimenti!X21","v":0},{"$f":"+Investimenti!Y21","v":0},{"$f":"+Investimenti!Z21","v":0},{"$f":"+Investimenti!AA21","v":0},{"$f":"+Investimenti!AB21","v":0},{"$f":"+Investimenti!AC21","v":0},{"$f":"+Investimenti!AD21","v":0},{"$f":"+Investimenti!AE21","v":0},{"$f":"+Investimenti!AF21","v":0},{"$f":"+Investimenti!AG21","v":0},{"$f":"+Investimenti!AH21","v":0},{"$f":"+Investimenti!AI21","v":0},{"$f":"+Investimenti!AJ21","v":0},{"$f":"+Investimenti!AK21","v":0},{"$f":"+Investimenti!AL21","v":0},{"$f":"+Investimenti!AM21","v":0},{"$f":"+Investimenti!AN21","v":0},{"$f":"+Investimenti!AO21","v":0},{"$f":"+Investimenti!AP21","v":0},{"$f":"+Investimenti!AQ21","v":0},{"$f":"+Investimenti!AR21","v":0},{"$f":"+Investimenti!AS21","v":0},{"$f":"+Investimenti!AT21","v":0},{"$f":"+Investimenti!AU21","v":0},{"$f":"+Investimenti!AV21","v":0},{"$f":"+Investimenti!AW21","v":0},{"$f":"+Investimenti!AX21","v":0},{"$f":"+Investimenti!AY21","v":0},{"$f":"+Investimenti!AZ21","v":0},{"$f":"+Investimenti!BA21","v":0},{"$f":"+Investimenti!BB21","v":0},{"$f":"+Investimenti!BC21","v":0},{"$f":"+Investimenti!BD21","v":0},{"$f":"+Investimenti!BE21","v":0},{"$f":"+Investimenti!BF21","v":0},{"$f":"+Investimenti!BG21","v":0},{"$f":"+Investimenti!BH21","v":0},{"$f":"+Investimenti!BI21","v":0},{"$f":"+Investimenti!BJ21","v":0},{"$f":"+Investimenti!BK21","v":0},{"$f":"+Investimenti!BL21","v":0},{"$f":"+Investimenti!BM21","v":0},{"$f":"+Investimenti!BN21","v":0},{"$f":"+Investimenti!BO21","v":0},{"$f":"+Investimenti!BP21","v":0},{"$f":"+Investimenti!BQ21","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"+IF(Investimenti!F22=0,\"\",Investimenti!F22)","v":"Investimento 9"},{"$f":"+Investimenti!G22","v":"Impianti e macchinari"},null,null,{"$f":"+Investimenti!J22","v":0},{"$f":"+Investimenti!K22","v":0},{"$f":"+Investimenti!L22","v":0},{"$f":"+Investimenti!M22","v":0},{"$f":"+Investimenti!N22","v":0},{"$f":"+Investimenti!O22","v":0},{"$f":"+Investimenti!P22","v":0},{"$f":"+Investimenti!Q22","v":0},{"$f":"+Investimenti!R22","v":0},{"$f":"+Investimenti!S22","v":0},{"$f":"+Investimenti!T22","v":0},{"$f":"+Investimenti!U22","v":0},{"$f":"+Investimenti!V22","v":0},{"$f":"+Investimenti!W22","v":0},{"$f":"+Investimenti!X22","v":0},{"$f":"+Investimenti!Y22","v":0},{"$f":"+Investimenti!Z22","v":0},{"$f":"+Investimenti!AA22","v":0},{"$f":"+Investimenti!AB22","v":0},{"$f":"+Investimenti!AC22","v":0},{"$f":"+Investimenti!AD22","v":0},{"$f":"+Investimenti!AE22","v":0},{"$f":"+Investimenti!AF22","v":0},{"$f":"+Investimenti!AG22","v":0},{"$f":"+Investimenti!AH22","v":0},{"$f":"+Investimenti!AI22","v":0},{"$f":"+Investimenti!AJ22","v":0},{"$f":"+Investimenti!AK22","v":0},{"$f":"+Investimenti!AL22","v":0},{"$f":"+Investimenti!AM22","v":0},{"$f":"+Investimenti!AN22","v":0},{"$f":"+Investimenti!AO22","v":0},{"$f":"+Investimenti!AP22","v":0},{"$f":"+Investimenti!AQ22","v":0},{"$f":"+Investimenti!AR22","v":0},{"$f":"+Investimenti!AS22","v":0},{"$f":"+Investimenti!AT22","v":0},{"$f":"+Investimenti!AU22","v":0},{"$f":"+Investimenti!AV22","v":0},{"$f":"+Investimenti!AW22","v":0},{"$f":"+Investimenti!AX22","v":0},{"$f":"+Investimenti!AY22","v":0},{"$f":"+Investimenti!AZ22","v":0},{"$f":"+Investimenti!BA22","v":0},{"$f":"+Investimenti!BB22","v":0},{"$f":"+Investimenti!BC22","v":0},{"$f":"+Investimenti!BD22","v":0},{"$f":"+Investimenti!BE22","v":0},{"$f":"+Investimenti!BF22","v":0},{"$f":"+Investimenti!BG22","v":0},{"$f":"+Investimenti!BH22","v":0},{"$f":"+Investimenti!BI22","v":0},{"$f":"+Investimenti!BJ22","v":0},{"$f":"+Investimenti!BK22","v":0},{"$f":"+Investimenti!BL22","v":0},{"$f":"+Investimenti!BM22","v":0},{"$f":"+Investimenti!BN22","v":0},{"$f":"+Investimenti!BO22","v":0},{"$f":"+Investimenti!BP22","v":0},{"$f":"+Investimenti!BQ22","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"+IF(Investimenti!F23=0,\"\",Investimenti!F23)","v":"Investimento 10"},{"$f":"+Investimenti!G23","v":"Impianti e macchinari"},null,null,{"$f":"+Investimenti!J23","v":0},{"$f":"+Investimenti!K23","v":0},{"$f":"+Investimenti!L23","v":0},{"$f":"+Investimenti!M23","v":0},{"$f":"+Investimenti!N23","v":0},{"$f":"+Investimenti!O23","v":0},{"$f":"+Investimenti!P23","v":0},{"$f":"+Investimenti!Q23","v":0},{"$f":"+Investimenti!R23","v":0},{"$f":"+Investimenti!S23","v":0},{"$f":"+Investimenti!T23","v":0},{"$f":"+Investimenti!U23","v":0},{"$f":"+Investimenti!V23","v":0},{"$f":"+Investimenti!W23","v":0},{"$f":"+Investimenti!X23","v":0},{"$f":"+Investimenti!Y23","v":0},{"$f":"+Investimenti!Z23","v":0},{"$f":"+Investimenti!AA23","v":0},{"$f":"+Investimenti!AB23","v":0},{"$f":"+Investimenti!AC23","v":0},{"$f":"+Investimenti!AD23","v":0},{"$f":"+Investimenti!AE23","v":0},{"$f":"+Investimenti!AF23","v":0},{"$f":"+Investimenti!AG23","v":0},{"$f":"+Investimenti!AH23","v":0},{"$f":"+Investimenti!AI23","v":0},{"$f":"+Investimenti!AJ23","v":0},{"$f":"+Investimenti!AK23","v":0},{"$f":"+Investimenti!AL23","v":0},{"$f":"+Investimenti!AM23","v":0},{"$f":"+Investimenti!AN23","v":0},{"$f":"+Investimenti!AO23","v":0},{"$f":"+Investimenti!AP23","v":0},{"$f":"+Investimenti!AQ23","v":0},{"$f":"+Investimenti!AR23","v":0},{"$f":"+Investimenti!AS23","v":0},{"$f":"+Investimenti!AT23","v":0},{"$f":"+Investimenti!AU23","v":0},{"$f":"+Investimenti!AV23","v":0},{"$f":"+Investimenti!AW23","v":0},{"$f":"+Investimenti!AX23","v":0},{"$f":"+Investimenti!AY23","v":0},{"$f":"+Investimenti!AZ23","v":0},{"$f":"+Investimenti!BA23","v":0},{"$f":"+Investimenti!BB23","v":0},{"$f":"+Investimenti!BC23","v":0},{"$f":"+Investimenti!BD23","v":0},{"$f":"+Investimenti!BE23","v":0},{"$f":"+Investimenti!BF23","v":0},{"$f":"+Investimenti!BG23","v":0},{"$f":"+Investimenti!BH23","v":0},{"$f":"+Investimenti!BI23","v":0},{"$f":"+Investimenti!BJ23","v":0},{"$f":"+Investimenti!BK23","v":0},{"$f":"+Investimenti!BL23","v":0},{"$f":"+Investimenti!BM23","v":0},{"$f":"+Investimenti!BN23","v":0},{"$f":"+Investimenti!BO23","v":0},{"$f":"+Investimenti!BP23","v":0},{"$f":"+Investimenti!BQ23","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"+IF(Investimenti!F24=0,\"\",Investimenti!F24)","v":"Investimento 11"},{"$f":"+Investimenti!G24","v":"Impianti e macchinari"},null,null,{"$f":"+Investimenti!J24","v":0},{"$f":"+Investimenti!K24","v":0},{"$f":"+Investimenti!L24","v":0},{"$f":"+Investimenti!M24","v":0},{"$f":"+Investimenti!N24","v":0},{"$f":"+Investimenti!O24","v":0},{"$f":"+Investimenti!P24","v":0},{"$f":"+Investimenti!Q24","v":0},{"$f":"+Investimenti!R24","v":0},{"$f":"+Investimenti!S24","v":0},{"$f":"+Investimenti!T24","v":0},{"$f":"+Investimenti!U24","v":0},{"$f":"+Investimenti!V24","v":0},{"$f":"+Investimenti!W24","v":0},{"$f":"+Investimenti!X24","v":0},{"$f":"+Investimenti!Y24","v":0},{"$f":"+Investimenti!Z24","v":0},{"$f":"+Investimenti!AA24","v":0},{"$f":"+Investimenti!AB24","v":0},{"$f":"+Investimenti!AC24","v":0},{"$f":"+Investimenti!AD24","v":0},{"$f":"+Investimenti!AE24","v":0},{"$f":"+Investimenti!AF24","v":0},{"$f":"+Investimenti!AG24","v":0},{"$f":"+Investimenti!AH24","v":0},{"$f":"+Investimenti!AI24","v":0},{"$f":"+Investimenti!AJ24","v":0},{"$f":"+Investimenti!AK24","v":0},{"$f":"+Investimenti!AL24","v":0},{"$f":"+Investimenti!AM24","v":0},{"$f":"+Investimenti!AN24","v":0},{"$f":"+Investimenti!AO24","v":0},{"$f":"+Investimenti!AP24","v":0},{"$f":"+Investimenti!AQ24","v":0},{"$f":"+Investimenti!AR24","v":0},{"$f":"+Investimenti!AS24","v":0},{"$f":"+Investimenti!AT24","v":0},{"$f":"+Investimenti!AU24","v":0},{"$f":"+Investimenti!AV24","v":0},{"$f":"+Investimenti!AW24","v":0},{"$f":"+Investimenti!AX24","v":0},{"$f":"+Investimenti!AY24","v":0},{"$f":"+Investimenti!AZ24","v":0},{"$f":"+Investimenti!BA24","v":0},{"$f":"+Investimenti!BB24","v":0},{"$f":"+Investimenti!BC24","v":0},{"$f":"+Investimenti!BD24","v":0},{"$f":"+Investimenti!BE24","v":0},{"$f":"+Investimenti!BF24","v":0},{"$f":"+Investimenti!BG24","v":0},{"$f":"+Investimenti!BH24","v":0},{"$f":"+Investimenti!BI24","v":0},{"$f":"+Investimenti!BJ24","v":0},{"$f":"+Investimenti!BK24","v":0},{"$f":"+Investimenti!BL24","v":0},{"$f":"+Investimenti!BM24","v":0},{"$f":"+Investimenti!BN24","v":0},{"$f":"+Investimenti!BO24","v":0},{"$f":"+Investimenti!BP24","v":0},{"$f":"+Investimenti!BQ24","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"+IF(Investimenti!F25=0,\"\",Investimenti!F25)","v":"Investimento 12"},{"$f":"+Investimenti!G25","v":"Impianti e macchinari"},null,null,{"$f":"+Investimenti!J25","v":0},{"$f":"+Investimenti!K25","v":0},{"$f":"+Investimenti!L25","v":0},{"$f":"+Investimenti!M25","v":0},{"$f":"+Investimenti!N25","v":0},{"$f":"+Investimenti!O25","v":0},{"$f":"+Investimenti!P25","v":0},{"$f":"+Investimenti!Q25","v":0},{"$f":"+Investimenti!R25","v":0},{"$f":"+Investimenti!S25","v":0},{"$f":"+Investimenti!T25","v":0},{"$f":"+Investimenti!U25","v":0},{"$f":"+Investimenti!V25","v":0},{"$f":"+Investimenti!W25","v":0},{"$f":"+Investimenti!X25","v":0},{"$f":"+Investimenti!Y25","v":0},{"$f":"+Investimenti!Z25","v":0},{"$f":"+Investimenti!AA25","v":0},{"$f":"+Investimenti!AB25","v":0},{"$f":"+Investimenti!AC25","v":0},{"$f":"+Investimenti!AD25","v":0},{"$f":"+Investimenti!AE25","v":0},{"$f":"+Investimenti!AF25","v":0},{"$f":"+Investimenti!AG25","v":0},{"$f":"+Investimenti!AH25","v":0},{"$f":"+Investimenti!AI25","v":0},{"$f":"+Investimenti!AJ25","v":0},{"$f":"+Investimenti!AK25","v":0},{"$f":"+Investimenti!AL25","v":0},{"$f":"+Investimenti!AM25","v":0},{"$f":"+Investimenti!AN25","v":0},{"$f":"+Investimenti!AO25","v":0},{"$f":"+Investimenti!AP25","v":0},{"$f":"+Investimenti!AQ25","v":0},{"$f":"+Investimenti!AR25","v":0},{"$f":"+Investimenti!AS25","v":0},{"$f":"+Investimenti!AT25","v":0},{"$f":"+Investimenti!AU25","v":0},{"$f":"+Investimenti!AV25","v":0},{"$f":"+Investimenti!AW25","v":0},{"$f":"+Investimenti!AX25","v":0},{"$f":"+Investimenti!AY25","v":0},{"$f":"+Investimenti!AZ25","v":0},{"$f":"+Investimenti!BA25","v":0},{"$f":"+Investimenti!BB25","v":0},{"$f":"+Investimenti!BC25","v":0},{"$f":"+Investimenti!BD25","v":0},{"$f":"+Investimenti!BE25","v":0},{"$f":"+Investimenti!BF25","v":0},{"$f":"+Investimenti!BG25","v":0},{"$f":"+Investimenti!BH25","v":0},{"$f":"+Investimenti!BI25","v":0},{"$f":"+Investimenti!BJ25","v":0},{"$f":"+Investimenti!BK25","v":0},{"$f":"+Investimenti!BL25","v":0},{"$f":"+Investimenti!BM25","v":0},{"$f":"+Investimenti!BN25","v":0},{"$f":"+Investimenti!BO25","v":0},{"$f":"+Investimenti!BP25","v":0},{"$f":"+Investimenti!BQ25","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"+IF(Investimenti!F26=0,\"\",Investimenti!F26)","v":"Investimento 13"},{"$f":"+Investimenti!G26","v":"Impianti e macchinari"},null,null,{"$f":"+Investimenti!J26","v":0},{"$f":"+Investimenti!K26","v":0},{"$f":"+Investimenti!L26","v":0},{"$f":"+Investimenti!M26","v":0},{"$f":"+Investimenti!N26","v":0},{"$f":"+Investimenti!O26","v":0},{"$f":"+Investimenti!P26","v":0},{"$f":"+Investimenti!Q26","v":0},{"$f":"+Investimenti!R26","v":0},{"$f":"+Investimenti!S26","v":0},{"$f":"+Investimenti!T26","v":0},{"$f":"+Investimenti!U26","v":0},{"$f":"+Investimenti!V26","v":0},{"$f":"+Investimenti!W26","v":0},{"$f":"+Investimenti!X26","v":0},{"$f":"+Investimenti!Y26","v":0},{"$f":"+Investimenti!Z26","v":0},{"$f":"+Investimenti!AA26","v":0},{"$f":"+Investimenti!AB26","v":0},{"$f":"+Investimenti!AC26","v":0},{"$f":"+Investimenti!AD26","v":0},{"$f":"+Investimenti!AE26","v":0},{"$f":"+Investimenti!AF26","v":0},{"$f":"+Investimenti!AG26","v":0},{"$f":"+Investimenti!AH26","v":0},{"$f":"+Investimenti!AI26","v":0},{"$f":"+Investimenti!AJ26","v":0},{"$f":"+Investimenti!AK26","v":0},{"$f":"+Investimenti!AL26","v":0},{"$f":"+Investimenti!AM26","v":0},{"$f":"+Investimenti!AN26","v":0},{"$f":"+Investimenti!AO26","v":0},{"$f":"+Investimenti!AP26","v":0},{"$f":"+Investimenti!AQ26","v":0},{"$f":"+Investimenti!AR26","v":0},{"$f":"+Investimenti!AS26","v":0},{"$f":"+Investimenti!AT26","v":0},{"$f":"+Investimenti!AU26","v":0},{"$f":"+Investimenti!AV26","v":0},{"$f":"+Investimenti!AW26","v":0},{"$f":"+Investimenti!AX26","v":0},{"$f":"+Investimenti!AY26","v":0},{"$f":"+Investimenti!AZ26","v":0},{"$f":"+Investimenti!BA26","v":0},{"$f":"+Investimenti!BB26","v":0},{"$f":"+Investimenti!BC26","v":0},{"$f":"+Investimenti!BD26","v":0},{"$f":"+Investimenti!BE26","v":0},{"$f":"+Investimenti!BF26","v":0},{"$f":"+Investimenti!BG26","v":0},{"$f":"+Investimenti!BH26","v":0},{"$f":"+Investimenti!BI26","v":0},{"$f":"+Investimenti!BJ26","v":0},{"$f":"+Investimenti!BK26","v":0},{"$f":"+Investimenti!BL26","v":0},{"$f":"+Investimenti!BM26","v":0},{"$f":"+Investimenti!BN26","v":0},{"$f":"+Investimenti!BO26","v":0},{"$f":"+Investimenti!BP26","v":0},{"$f":"+Investimenti!BQ26","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"+IF(Investimenti!F27=0,\"\",Investimenti!F27)","v":"Investimento 14"},{"$f":"+Investimenti!G27","v":"Impianti e macchinari"},null,null,{"$f":"+Investimenti!J27","v":0},{"$f":"+Investimenti!K27","v":0},{"$f":"+Investimenti!L27","v":0},{"$f":"+Investimenti!M27","v":0},{"$f":"+Investimenti!N27","v":0},{"$f":"+Investimenti!O27","v":0},{"$f":"+Investimenti!P27","v":0},{"$f":"+Investimenti!Q27","v":0},{"$f":"+Investimenti!R27","v":0},{"$f":"+Investimenti!S27","v":0},{"$f":"+Investimenti!T27","v":0},{"$f":"+Investimenti!U27","v":0},{"$f":"+Investimenti!V27","v":0},{"$f":"+Investimenti!W27","v":0},{"$f":"+Investimenti!X27","v":0},{"$f":"+Investimenti!Y27","v":0},{"$f":"+Investimenti!Z27","v":0},{"$f":"+Investimenti!AA27","v":0},{"$f":"+Investimenti!AB27","v":0},{"$f":"+Investimenti!AC27","v":0},{"$f":"+Investimenti!AD27","v":0},{"$f":"+Investimenti!AE27","v":0},{"$f":"+Investimenti!AF27","v":0},{"$f":"+Investimenti!AG27","v":0},{"$f":"+Investimenti!AH27","v":0},{"$f":"+Investimenti!AI27","v":0},{"$f":"+Investimenti!AJ27","v":0},{"$f":"+Investimenti!AK27","v":0},{"$f":"+Investimenti!AL27","v":0},{"$f":"+Investimenti!AM27","v":0},{"$f":"+Investimenti!AN27","v":0},{"$f":"+Investimenti!AO27","v":0},{"$f":"+Investimenti!AP27","v":0},{"$f":"+Investimenti!AQ27","v":0},{"$f":"+Investimenti!AR27","v":0},{"$f":"+Investimenti!AS27","v":0},{"$f":"+Investimenti!AT27","v":0},{"$f":"+Investimenti!AU27","v":0},{"$f":"+Investimenti!AV27","v":0},{"$f":"+Investimenti!AW27","v":0},{"$f":"+Investimenti!AX27","v":0},{"$f":"+Investimenti!AY27","v":0},{"$f":"+Investimenti!AZ27","v":0},{"$f":"+Investimenti!BA27","v":0},{"$f":"+Investimenti!BB27","v":0},{"$f":"+Investimenti!BC27","v":0},{"$f":"+Investimenti!BD27","v":0},{"$f":"+Investimenti!BE27","v":0},{"$f":"+Investimenti!BF27","v":0},{"$f":"+Investimenti!BG27","v":0},{"$f":"+Investimenti!BH27","v":0},{"$f":"+Investimenti!BI27","v":0},{"$f":"+Investimenti!BJ27","v":0},{"$f":"+Investimenti!BK27","v":0},{"$f":"+Investimenti!BL27","v":0},{"$f":"+Investimenti!BM27","v":0},{"$f":"+Investimenti!BN27","v":0},{"$f":"+Investimenti!BO27","v":0},{"$f":"+Investimenti!BP27","v":0},{"$f":"+Investimenti!BQ27","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"+IF(Investimenti!F28=0,\"\",Investimenti!F28)","v":"Investimento 15"},{"$f":"+Investimenti!G28","v":"Impianti e macchinari"},null,null,{"$f":"+Investimenti!J28","v":0},{"$f":"+Investimenti!K28","v":0},{"$f":"+Investimenti!L28","v":0},{"$f":"+Investimenti!M28","v":0},{"$f":"+Investimenti!N28","v":0},{"$f":"+Investimenti!O28","v":0},{"$f":"+Investimenti!P28","v":0},{"$f":"+Investimenti!Q28","v":0},{"$f":"+Investimenti!R28","v":0},{"$f":"+Investimenti!S28","v":0},{"$f":"+Investimenti!T28","v":0},{"$f":"+Investimenti!U28","v":0},{"$f":"+Investimenti!V28","v":0},{"$f":"+Investimenti!W28","v":0},{"$f":"+Investimenti!X28","v":0},{"$f":"+Investimenti!Y28","v":0},{"$f":"+Investimenti!Z28","v":0},{"$f":"+Investimenti!AA28","v":0},{"$f":"+Investimenti!AB28","v":0},{"$f":"+Investimenti!AC28","v":0},{"$f":"+Investimenti!AD28","v":0},{"$f":"+Investimenti!AE28","v":0},{"$f":"+Investimenti!AF28","v":0},{"$f":"+Investimenti!AG28","v":0},{"$f":"+Investimenti!AH28","v":0},{"$f":"+Investimenti!AI28","v":0},{"$f":"+Investimenti!AJ28","v":0},{"$f":"+Investimenti!AK28","v":0},{"$f":"+Investimenti!AL28","v":0},{"$f":"+Investimenti!AM28","v":0},{"$f":"+Investimenti!AN28","v":0},{"$f":"+Investimenti!AO28","v":0},{"$f":"+Investimenti!AP28","v":0},{"$f":"+Investimenti!AQ28","v":0},{"$f":"+Investimenti!AR28","v":0},{"$f":"+Investimenti!AS28","v":0},{"$f":"+Investimenti!AT28","v":0},{"$f":"+Investimenti!AU28","v":0},{"$f":"+Investimenti!AV28","v":0},{"$f":"+Investimenti!AW28","v":0},{"$f":"+Investimenti!AX28","v":0},{"$f":"+Investimenti!AY28","v":0},{"$f":"+Investimenti!AZ28","v":0},{"$f":"+Investimenti!BA28","v":0},{"$f":"+Investimenti!BB28","v":0},{"$f":"+Investimenti!BC28","v":0},{"$f":"+Investimenti!BD28","v":0},{"$f":"+Investimenti!BE28","v":0},{"$f":"+Investimenti!BF28","v":0},{"$f":"+Investimenti!BG28","v":0},{"$f":"+Investimenti!BH28","v":0},{"$f":"+Investimenti!BI28","v":0},{"$f":"+Investimenti!BJ28","v":0},{"$f":"+Investimenti!BK28","v":0},{"$f":"+Investimenti!BL28","v":0},{"$f":"+Investimenti!BM28","v":0},{"$f":"+Investimenti!BN28","v":0},{"$f":"+Investimenti!BO28","v":0},{"$f":"+Investimenti!BP28","v":0},{"$f":"+Investimenti!BQ28","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"+IF(Investimenti!F29=0,\"\",Investimenti!F29)","v":"Investimento 16"},{"$f":"+Investimenti!G29","v":"Impianti e macchinari"},null,null,{"$f":"+Investimenti!J29","v":0},{"$f":"+Investimenti!K29","v":0},{"$f":"+Investimenti!L29","v":0},{"$f":"+Investimenti!M29","v":0},{"$f":"+Investimenti!N29","v":0},{"$f":"+Investimenti!O29","v":0},{"$f":"+Investimenti!P29","v":0},{"$f":"+Investimenti!Q29","v":0},{"$f":"+Investimenti!R29","v":0},{"$f":"+Investimenti!S29","v":0},{"$f":"+Investimenti!T29","v":0},{"$f":"+Investimenti!U29","v":0},{"$f":"+Investimenti!V29","v":0},{"$f":"+Investimenti!W29","v":0},{"$f":"+Investimenti!X29","v":0},{"$f":"+Investimenti!Y29","v":0},{"$f":"+Investimenti!Z29","v":0},{"$f":"+Investimenti!AA29","v":0},{"$f":"+Investimenti!AB29","v":0},{"$f":"+Investimenti!AC29","v":0},{"$f":"+Investimenti!AD29","v":0},{"$f":"+Investimenti!AE29","v":0},{"$f":"+Investimenti!AF29","v":0},{"$f":"+Investimenti!AG29","v":0},{"$f":"+Investimenti!AH29","v":0},{"$f":"+Investimenti!AI29","v":0},{"$f":"+Investimenti!AJ29","v":0},{"$f":"+Investimenti!AK29","v":0},{"$f":"+Investimenti!AL29","v":0},{"$f":"+Investimenti!AM29","v":0},{"$f":"+Investimenti!AN29","v":0},{"$f":"+Investimenti!AO29","v":0},{"$f":"+Investimenti!AP29","v":0},{"$f":"+Investimenti!AQ29","v":0},{"$f":"+Investimenti!AR29","v":0},{"$f":"+Investimenti!AS29","v":0},{"$f":"+Investimenti!AT29","v":0},{"$f":"+Investimenti!AU29","v":0},{"$f":"+Investimenti!AV29","v":0},{"$f":"+Investimenti!AW29","v":0},{"$f":"+Investimenti!AX29","v":0},{"$f":"+Investimenti!AY29","v":0},{"$f":"+Investimenti!AZ29","v":0},{"$f":"+Investimenti!BA29","v":0},{"$f":"+Investimenti!BB29","v":0},{"$f":"+Investimenti!BC29","v":0},{"$f":"+Investimenti!BD29","v":0},{"$f":"+Investimenti!BE29","v":0},{"$f":"+Investimenti!BF29","v":0},{"$f":"+Investimenti!BG29","v":0},{"$f":"+Investimenti!BH29","v":0},{"$f":"+Investimenti!BI29","v":0},{"$f":"+Investimenti!BJ29","v":0},{"$f":"+Investimenti!BK29","v":0},{"$f":"+Investimenti!BL29","v":0},{"$f":"+Investimenti!BM29","v":0},{"$f":"+Investimenti!BN29","v":0},{"$f":"+Investimenti!BO29","v":0},{"$f":"+Investimenti!BP29","v":0},{"$f":"+Investimenti!BQ29","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"+IF(Investimenti!F30=0,\"\",Investimenti!F30)","v":"Investimento 17"},{"$f":"+Investimenti!G30","v":"Impianti e macchinari"},null,null,{"$f":"+Investimenti!J30","v":0},{"$f":"+Investimenti!K30","v":0},{"$f":"+Investimenti!L30","v":0},{"$f":"+Investimenti!M30","v":0},{"$f":"+Investimenti!N30","v":0},{"$f":"+Investimenti!O30","v":0},{"$f":"+Investimenti!P30","v":0},{"$f":"+Investimenti!Q30","v":0},{"$f":"+Investimenti!R30","v":0},{"$f":"+Investimenti!S30","v":0},{"$f":"+Investimenti!T30","v":0},{"$f":"+Investimenti!U30","v":0},{"$f":"+Investimenti!V30","v":0},{"$f":"+Investimenti!W30","v":0},{"$f":"+Investimenti!X30","v":0},{"$f":"+Investimenti!Y30","v":0},{"$f":"+Investimenti!Z30","v":0},{"$f":"+Investimenti!AA30","v":0},{"$f":"+Investimenti!AB30","v":0},{"$f":"+Investimenti!AC30","v":0},{"$f":"+Investimenti!AD30","v":0},{"$f":"+Investimenti!AE30","v":0},{"$f":"+Investimenti!AF30","v":0},{"$f":"+Investimenti!AG30","v":0},{"$f":"+Investimenti!AH30","v":0},{"$f":"+Investimenti!AI30","v":0},{"$f":"+Investimenti!AJ30","v":0},{"$f":"+Investimenti!AK30","v":0},{"$f":"+Investimenti!AL30","v":0},{"$f":"+Investimenti!AM30","v":0},{"$f":"+Investimenti!AN30","v":0},{"$f":"+Investimenti!AO30","v":0},{"$f":"+Investimenti!AP30","v":0},{"$f":"+Investimenti!AQ30","v":0},{"$f":"+Investimenti!AR30","v":0},{"$f":"+Investimenti!AS30","v":0},{"$f":"+Investimenti!AT30","v":0},{"$f":"+Investimenti!AU30","v":0},{"$f":"+Investimenti!AV30","v":0},{"$f":"+Investimenti!AW30","v":0},{"$f":"+Investimenti!AX30","v":0},{"$f":"+Investimenti!AY30","v":0},{"$f":"+Investimenti!AZ30","v":0},{"$f":"+Investimenti!BA30","v":0},{"$f":"+Investimenti!BB30","v":0},{"$f":"+Investimenti!BC30","v":0},{"$f":"+Investimenti!BD30","v":0},{"$f":"+Investimenti!BE30","v":0},{"$f":"+Investimenti!BF30","v":0},{"$f":"+Investimenti!BG30","v":0},{"$f":"+Investimenti!BH30","v":0},{"$f":"+Investimenti!BI30","v":0},{"$f":"+Investimenti!BJ30","v":0},{"$f":"+Investimenti!BK30","v":0},{"$f":"+Investimenti!BL30","v":0},{"$f":"+Investimenti!BM30","v":0},{"$f":"+Investimenti!BN30","v":0},{"$f":"+Investimenti!BO30","v":0},{"$f":"+Investimenti!BP30","v":0},{"$f":"+Investimenti!BQ30","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"+IF(Investimenti!F31=0,\"\",Investimenti!F31)","v":"Investimento 18"},{"$f":"+Investimenti!G31","v":"Impianti e macchinari"},null,null,{"$f":"+Investimenti!J31","v":0},{"$f":"+Investimenti!K31","v":0},{"$f":"+Investimenti!L31","v":0},{"$f":"+Investimenti!M31","v":0},{"$f":"+Investimenti!N31","v":0},{"$f":"+Investimenti!O31","v":0},{"$f":"+Investimenti!P31","v":0},{"$f":"+Investimenti!Q31","v":0},{"$f":"+Investimenti!R31","v":0},{"$f":"+Investimenti!S31","v":0},{"$f":"+Investimenti!T31","v":0},{"$f":"+Investimenti!U31","v":0},{"$f":"+Investimenti!V31","v":0},{"$f":"+Investimenti!W31","v":0},{"$f":"+Investimenti!X31","v":0},{"$f":"+Investimenti!Y31","v":0},{"$f":"+Investimenti!Z31","v":0},{"$f":"+Investimenti!AA31","v":0},{"$f":"+Investimenti!AB31","v":0},{"$f":"+Investimenti!AC31","v":0},{"$f":"+Investimenti!AD31","v":0},{"$f":"+Investimenti!AE31","v":0},{"$f":"+Investimenti!AF31","v":0},{"$f":"+Investimenti!AG31","v":0},{"$f":"+Investimenti!AH31","v":0},{"$f":"+Investimenti!AI31","v":0},{"$f":"+Investimenti!AJ31","v":0},{"$f":"+Investimenti!AK31","v":0},{"$f":"+Investimenti!AL31","v":0},{"$f":"+Investimenti!AM31","v":0},{"$f":"+Investimenti!AN31","v":0},{"$f":"+Investimenti!AO31","v":0},{"$f":"+Investimenti!AP31","v":0},{"$f":"+Investimenti!AQ31","v":0},{"$f":"+Investimenti!AR31","v":0},{"$f":"+Investimenti!AS31","v":0},{"$f":"+Investimenti!AT31","v":0},{"$f":"+Investimenti!AU31","v":0},{"$f":"+Investimenti!AV31","v":0},{"$f":"+Investimenti!AW31","v":0},{"$f":"+Investimenti!AX31","v":0},{"$f":"+Investimenti!AY31","v":0},{"$f":"+Investimenti!AZ31","v":0},{"$f":"+Investimenti!BA31","v":0},{"$f":"+Investimenti!BB31","v":0},{"$f":"+Investimenti!BC31","v":0},{"$f":"+Investimenti!BD31","v":0},{"$f":"+Investimenti!BE31","v":0},{"$f":"+Investimenti!BF31","v":0},{"$f":"+Investimenti!BG31","v":0},{"$f":"+Investimenti!BH31","v":0},{"$f":"+Investimenti!BI31","v":0},{"$f":"+Investimenti!BJ31","v":0},{"$f":"+Investimenti!BK31","v":0},{"$f":"+Investimenti!BL31","v":0},{"$f":"+Investimenti!BM31","v":0},{"$f":"+Investimenti!BN31","v":0},{"$f":"+Investimenti!BO31","v":0},{"$f":"+Investimenti!BP31","v":0},{"$f":"+Investimenti!BQ31","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"+IF(Investimenti!F32=0,\"\",Investimenti!F32)","v":"Investimento 19"},{"$f":"+Investimenti!G32","v":"Impianti e macchinari"},null,null,{"$f":"+Investimenti!J32","v":0},{"$f":"+Investimenti!K32","v":0},{"$f":"+Investimenti!L32","v":0},{"$f":"+Investimenti!M32","v":0},{"$f":"+Investimenti!N32","v":0},{"$f":"+Investimenti!O32","v":0},{"$f":"+Investimenti!P32","v":0},{"$f":"+Investimenti!Q32","v":0},{"$f":"+Investimenti!R32","v":0},{"$f":"+Investimenti!S32","v":0},{"$f":"+Investimenti!T32","v":0},{"$f":"+Investimenti!U32","v":0},{"$f":"+Investimenti!V32","v":0},{"$f":"+Investimenti!W32","v":0},{"$f":"+Investimenti!X32","v":0},{"$f":"+Investimenti!Y32","v":0},{"$f":"+Investimenti!Z32","v":0},{"$f":"+Investimenti!AA32","v":0},{"$f":"+Investimenti!AB32","v":0},{"$f":"+Investimenti!AC32","v":0},{"$f":"+Investimenti!AD32","v":0},{"$f":"+Investimenti!AE32","v":0},{"$f":"+Investimenti!AF32","v":0},{"$f":"+Investimenti!AG32","v":0},{"$f":"+Investimenti!AH32","v":0},{"$f":"+Investimenti!AI32","v":0},{"$f":"+Investimenti!AJ32","v":0},{"$f":"+Investimenti!AK32","v":0},{"$f":"+Investimenti!AL32","v":0},{"$f":"+Investimenti!AM32","v":0},{"$f":"+Investimenti!AN32","v":0},{"$f":"+Investimenti!AO32","v":0},{"$f":"+Investimenti!AP32","v":0},{"$f":"+Investimenti!AQ32","v":0},{"$f":"+Investimenti!AR32","v":0},{"$f":"+Investimenti!AS32","v":0},{"$f":"+Investimenti!AT32","v":0},{"$f":"+Investimenti!AU32","v":0},{"$f":"+Investimenti!AV32","v":0},{"$f":"+Investimenti!AW32","v":0},{"$f":"+Investimenti!AX32","v":0},{"$f":"+Investimenti!AY32","v":0},{"$f":"+Investimenti!AZ32","v":0},{"$f":"+Investimenti!BA32","v":0},{"$f":"+Investimenti!BB32","v":0},{"$f":"+Investimenti!BC32","v":0},{"$f":"+Investimenti!BD32","v":0},{"$f":"+Investimenti!BE32","v":0},{"$f":"+Investimenti!BF32","v":0},{"$f":"+Investimenti!BG32","v":0},{"$f":"+Investimenti!BH32","v":0},{"$f":"+Investimenti!BI32","v":0},{"$f":"+Investimenti!BJ32","v":0},{"$f":"+Investimenti!BK32","v":0},{"$f":"+Investimenti!BL32","v":0},{"$f":"+Investimenti!BM32","v":0},{"$f":"+Investimenti!BN32","v":0},{"$f":"+Investimenti!BO32","v":0},{"$f":"+Investimenti!BP32","v":0},{"$f":"+Investimenti!BQ32","v":0},null,null,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Totale",null,null,null,{"$f":"SUM(K14:K32)","v":90000},{"$f":"SUM(L14:L32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD14:BD32)","v":0},{"$f":"SUM(BE14:BE32)","v":0},{"$f":"SUM(BF14:BF32)","v":0},{"$f":"SUM(BG14:BG32)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+SUM(K34:V34)","v":90000},{"$f":"+SUM(W34:AH34)","v":0},{"$f":"+SUM(AI34:AT34)","v":0},{"$f":"+SUM(AU34:BF34)","v":0},{"$f":"+SUM(BG34:BR34)","v":0}]
[]
[]
[null,null,null,null,null,"Pagamenti (comprensivi IVA)"]
[]
[null,null,null,null,null,null,"Descrizione","Tipologia",null,null,{"$f":"+Investimenti!J13","v":"2017-01-01"},{"$f":"+Investimenti!K13","v":"2017-02-28"},{"$f":"+Investimenti!L13","v":"2017-03-31"},{"$f":"+Investimenti!M13","v":"2017-04-30"},{"$f":"+Investimenti!N13","v":"2017-05-31"},{"$f":"+Investimenti!O13","v":"2017-06-30"},{"$f":"+Investimenti!P13","v":"2017-07-31"},{"$f":"+Investimenti!Q13","v":"2017-08-31"},{"$f":"+Investimenti!R13","v":"2017-09-30"},{"$f":"+Investimenti!S13","v":"2017-10-31"},{"$f":"+Investimenti!T13","v":"2017-11-30"},{"$f":"+Investimenti!U13","v":"2017-12-31"},{"$f":"+Investimenti!V13","v":"2018-01-31"},{"$f":"+Investimenti!W13","v":"2018-02-28"},{"$f":"+Investimenti!X13","v":"2018-03-31"},{"$f":"+Investimenti!Y13","v":"2018-04-30"},{"$f":"+Investimenti!Z13","v":"2018-05-31"},{"$f":"+Investimenti!AA13","v":"2018-06-30"},{"$f":"+Investimenti!AB13","v":"2018-07-31"},{"$f":"+Investimenti!AC13","v":"2018-08-31"},{"$f":"+Investimenti!AD13","v":"2018-09-30"},{"$f":"+Investimenti!AE13","v":"2018-10-31"},{"$f":"+Investimenti!AF13","v":"2018-11-30"},{"$f":"+Investimenti!AG13","v":"2018-12-31"},{"$f":"+Investimenti!AH13","v":"2019-01-31"},{"$f":"+Investimenti!AI13","v":"2019-02-28"},{"$f":"+Investimenti!AJ13","v":"2019-03-31"},{"$f":"+Investimenti!AK13","v":"2019-04-30"},{"$f":"+Investimenti!AL13","v":"2019-05-31"},{"$f":"+Investimenti!AM13","v":"2019-06-30"},{"$f":"+Investimenti!AN13","v":"2019-07-31"},{"$f":"+Investimenti!AO13","v":"2019-08-31"},{"$f":"+Investimenti!AP13","v":"2019-09-30"},{"$f":"+Investimenti!AQ13","v":"2019-10-31"},{"$f":"+Investimenti!AR13","v":"2019-11-30"},{"$f":"+Investimenti!AS13","v":"2019-12-31"},{"$f":"+Investimenti!AT13","v":"2020-01-31"},{"$f":"+Investimenti!AU13","v":"2020-02-29"},{"$f":"+Investimenti!AV13","v":"2020-03-31"},{"$f":"+Investimenti!AW13","v":"2020-04-30"},{"$f":"+Investimenti!AX13","v":"2020-05-31"},{"$f":"+Investimenti!AY13","v":"2020-06-30"},{"$f":"+Investimenti!AZ13","v":"2020-07-31"},{"$f":"+Investimenti!BA13","v":"2020-08-31"},{"$f":"+Investimenti!BB13","v":"2020-09-30"},{"$f":"+Investimenti!BC13","v":"2020-10-31"},{"$f":"+Investimenti!BD13","v":"2020-11-30"},{"$f":"+Investimenti!BE13","v":"2020-12-31"},{"$f":"+Investimenti!BF13","v":"2021-01-31"},{"$f":"+Investimenti!BG13","v":"2021-02-28"},{"$f":"+Investimenti!BH13","v":"2021-03-31"},{"$f":"+Investimenti!BI13","v":"2021-04-30"},{"$f":"+Investimenti!BJ13","v":"2021-05-31"},{"$f":"+Investimenti!BK13","v":"2021-06-30"},{"$f":"+Investimenti!BL13","v":"2021-07-31"},{"$f":"+Investimenti!BM13","v":"2021-08-31"},{"$f":"+Investimenti!BN13","v":"2021-09-30"},{"$f":"+Investimenti!BO13","v":"2021-10-31"},{"$f":"+Investimenti!BP13","v":"2021-11-30"},{"$f":"+Investimenti!BQ13","v":"2021-12-31"},null,null,{"$f":"+YEAR(V39)","v":2017},{"$f":"+YEAR(AH39)","v":2018},{"$f":"+YEAR(AT39)","v":2019},{"$f":"+YEAR(BF39)","v":2020},{"$f":"+YEAR(BR39)","v":2021}]
[null,null,null,null,null,null,{"$f":"+G14","v":"Arredamento"},{"$f":"+Investimenti!G14","v":"Attrezzature Industriali e commerciali"},null,null,{"$f":"+Investimenti!J14*(1+Investimenti!$H14)","v":48800},{"$f":"+Investimenti!K14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!L14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!M14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!N14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!O14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!P14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!Q14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!R14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!S14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!T14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!U14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!V14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!W14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!X14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!Y14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!Z14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!AA14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!AB14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!AC14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!AD14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!AE14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!AF14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!AG14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!AH14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!AI14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!AJ14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!AK14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!AL14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!AM14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!AN14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!AO14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!AP14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!AQ14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!AR14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!AS14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!AT14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!AU14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!AV14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!AW14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!AX14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!AY14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!AZ14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!BA14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!BB14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!BC14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!BD14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!BE14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!BF14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!BG14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!BH14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!BI14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!BJ14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!BK14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!BL14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!BM14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!BN14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!BO14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!BP14*(1+Investimenti!$H14)","v":0},{"$f":"+Investimenti!BQ14*(1+Investimenti!$H14)","v":0},null,null,{"$f":"+SUM(K40:V40)","v":48800},{"$f":"+SUM(W40:AH40)","v":0},{"$f":"+SUM(AI40:AT40)","v":0},{"$f":"+SUM(AU40:BF40)","v":0},{"$f":"+SUM(BG40:BR40)","v":0}]
[null,null,null,null,null,null,{"$f":"+G15","v":"Ristrutturazione"},{"$f":"+Investimenti!G15","v":"Costi d'impianto e ampliamento"},null,null,{"$f":"+Investimenti!J15*(1+Investimenti!$H15)","v":61000},{"$f":"+Investimenti!K15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!L15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!M15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!N15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!O15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!P15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!Q15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!R15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!S15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!T15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!U15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!V15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!W15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!X15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!Y15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!Z15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!AA15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!AB15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!AC15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!AD15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!AE15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!AF15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!AG15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!AH15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!AI15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!AJ15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!AK15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!AL15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!AM15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!AN15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!AO15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!AP15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!AQ15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!AR15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!AS15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!AT15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!AU15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!AV15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!AW15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!AX15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!AY15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!AZ15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!BA15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!BB15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!BC15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!BD15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!BE15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!BF15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!BG15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!BH15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!BI15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!BJ15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!BK15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!BL15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!BM15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!BN15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!BO15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!BP15*(1+Investimenti!$H15)","v":0},{"$f":"+Investimenti!BQ15*(1+Investimenti!$H15)","v":0},null,null,{"$f":"+SUM(K41:V41)","v":61000},{"$f":"+SUM(W41:AH41)","v":0},{"$f":"+SUM(AI41:AT41)","v":0},{"$f":"+SUM(AU41:BF41)","v":0},{"$f":"+SUM(BG41:BR41)","v":0}]
[null,null,null,null,null,null,"Investimento 3",{"$f":"+Investimenti!G16","v":"Impianti e macchinari"},null,null,{"$f":"+Investimenti!J16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!K16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!L16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!M16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!N16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!O16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!P16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!Q16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!R16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!S16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!T16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!U16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!V16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!W16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!X16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!Y16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!Z16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!AA16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!AB16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!AC16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!AD16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!AE16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!AF16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!AG16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!AH16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!AI16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!AJ16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!AK16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!AL16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!AM16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!AN16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!AO16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!AP16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!AQ16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!AR16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!AS16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!AT16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!AU16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!AV16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!AW16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!AX16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!AY16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!AZ16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!BA16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!BB16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!BC16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!BD16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!BE16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!BF16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!BG16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!BH16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!BI16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!BJ16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!BK16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!BL16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!BM16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!BN16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!BO16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!BP16*(1+Investimenti!$H16)","v":0},{"$f":"+Investimenti!BQ16*(1+Investimenti!$H16)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Investimento 4",{"$f":"+Investimenti!G17","v":"Impianti e macchinari"},null,null,{"$f":"+Investimenti!J17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!K17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!L17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!M17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!N17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!O17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!P17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!Q17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!R17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!S17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!T17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!U17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!V17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!W17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!X17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!Y17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!Z17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!AA17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!AB17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!AC17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!AD17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!AE17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!AF17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!AG17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!AH17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!AI17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!AJ17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!AK17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!AL17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!AM17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!AN17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!AO17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!AP17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!AQ17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!AR17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!AS17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!AT17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!AU17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!AV17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!AW17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!AX17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!AY17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!AZ17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!BA17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!BB17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!BC17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!BD17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!BE17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!BF17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!BG17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!BH17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!BI17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!BJ17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!BK17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!BL17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!BM17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!BN17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!BO17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!BP17*(1+Investimenti!$H17)","v":0},{"$f":"+Investimenti!BQ17*(1+Investimenti!$H17)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Investimento 5",{"$f":"+Investimenti!G18","v":"Impianti e macchinari"},null,null,{"$f":"+Investimenti!J18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!K18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!L18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!M18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!N18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!O18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!P18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!Q18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!R18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!S18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!T18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!U18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!V18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!W18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!X18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!Y18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!Z18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!AA18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!AB18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!AC18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!AD18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!AE18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!AF18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!AG18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!AH18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!AI18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!AJ18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!AK18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!AL18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!AM18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!AN18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!AO18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!AP18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!AQ18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!AR18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!AS18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!AT18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!AU18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!AV18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!AW18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!AX18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!AY18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!AZ18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!BA18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!BB18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!BC18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!BD18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!BE18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!BF18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!BG18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!BH18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!BI18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!BJ18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!BK18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!BL18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!BM18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!BN18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!BO18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!BP18*(1+Investimenti!$H18)","v":0},{"$f":"+Investimenti!BQ18*(1+Investimenti!$H18)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Investimento 6",{"$f":"+Investimenti!G19","v":"Impianti e macchinari"},null,null,{"$f":"+Investimenti!J19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!K19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!L19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!M19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!N19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!O19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!P19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!Q19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!R19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!S19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!T19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!U19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!V19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!W19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!X19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!Y19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!Z19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!AA19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!AB19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!AC19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!AD19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!AE19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!AF19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!AG19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!AH19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!AI19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!AJ19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!AK19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!AL19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!AM19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!AN19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!AO19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!AP19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!AQ19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!AR19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!AS19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!AT19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!AU19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!AV19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!AW19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!AX19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!AY19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!AZ19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!BA19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!BB19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!BC19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!BD19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!BE19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!BF19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!BG19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!BH19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!BI19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!BJ19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!BK19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!BL19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!BM19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!BN19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!BO19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!BP19*(1+Investimenti!$H19)","v":0},{"$f":"+Investimenti!BQ19*(1+Investimenti!$H19)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Investimento 7",{"$f":"+Investimenti!G20","v":"Impianti e macchinari"},null,null,{"$f":"+Investimenti!J20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!K20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!L20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!M20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!N20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!O20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!P20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!Q20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!R20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!S20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!T20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!U20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!V20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!W20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!X20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!Y20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!Z20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!AA20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!AB20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!AC20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!AD20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!AE20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!AF20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!AG20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!AH20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!AI20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!AJ20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!AK20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!AL20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!AM20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!AN20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!AO20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!AP20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!AQ20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!AR20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!AS20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!AT20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!AU20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!AV20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!AW20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!AX20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!AY20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!AZ20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!BA20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!BB20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!BC20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!BD20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!BE20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!BF20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!BG20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!BH20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!BI20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!BJ20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!BK20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!BL20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!BM20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!BN20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!BO20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!BP20*(1+Investimenti!$H20)","v":0},{"$f":"+Investimenti!BQ20*(1+Investimenti!$H20)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Investimento 8",{"$f":"+Investimenti!G21","v":"Impianti e macchinari"},null,null,{"$f":"+Investimenti!J21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!K21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!L21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!M21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!N21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!O21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!P21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!Q21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!R21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!S21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!T21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!U21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!V21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!W21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!X21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!Y21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!Z21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!AA21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!AB21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!AC21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!AD21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!AE21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!AF21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!AG21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!AH21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!AI21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!AJ21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!AK21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!AL21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!AM21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!AN21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!AO21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!AP21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!AQ21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!AR21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!AS21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!AT21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!AU21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!AV21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!AW21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!AX21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!AY21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!AZ21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!BA21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!BB21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!BC21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!BD21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!BE21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!BF21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!BG21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!BH21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!BI21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!BJ21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!BK21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!BL21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!BM21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!BN21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!BO21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!BP21*(1+Investimenti!$H21)","v":0},{"$f":"+Investimenti!BQ21*(1+Investimenti!$H21)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Investimento 9",{"$f":"+Investimenti!G22","v":"Impianti e macchinari"},null,null,{"$f":"+Investimenti!J22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!K22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!L22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!M22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!N22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!O22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!P22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!Q22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!R22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!S22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!T22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!U22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!V22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!W22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!X22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!Y22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!Z22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!AA22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!AB22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!AC22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!AD22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!AE22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!AF22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!AG22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!AH22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!AI22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!AJ22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!AK22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!AL22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!AM22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!AN22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!AO22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!AP22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!AQ22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!AR22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!AS22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!AT22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!AU22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!AV22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!AW22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!AX22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!AY22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!AZ22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!BA22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!BB22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!BC22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!BD22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!BE22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!BF22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!BG22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!BH22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!BI22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!BJ22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!BK22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!BL22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!BM22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!BN22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!BO22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!BP22*(1+Investimenti!$H22)","v":0},{"$f":"+Investimenti!BQ22*(1+Investimenti!$H22)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Investimento 10",{"$f":"+Investimenti!G23","v":"Impianti e macchinari"},null,null,{"$f":"+Investimenti!J23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!K23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!L23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!M23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!N23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!O23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!P23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!Q23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!R23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!S23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!T23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!U23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!V23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!W23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!X23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!Y23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!Z23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!AA23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!AB23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!AC23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!AD23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!AE23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!AF23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!AG23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!AH23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!AI23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!AJ23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!AK23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!AL23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!AM23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!AN23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!AO23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!AP23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!AQ23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!AR23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!AS23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!AT23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!AU23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!AV23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!AW23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!AX23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!AY23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!AZ23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!BA23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!BB23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!BC23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!BD23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!BE23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!BF23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!BG23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!BH23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!BI23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!BJ23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!BK23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!BL23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!BM23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!BN23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!BO23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!BP23*(1+Investimenti!$H23)","v":0},{"$f":"+Investimenti!BQ23*(1+Investimenti!$H23)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Investimento 11",{"$f":"+Investimenti!G24","v":"Impianti e macchinari"},null,null,{"$f":"+Investimenti!J24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!K24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!L24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!M24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!N24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!O24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!P24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!Q24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!R24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!S24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!T24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!U24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!V24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!W24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!X24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!Y24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!Z24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!AA24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!AB24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!AC24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!AD24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!AE24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!AF24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!AG24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!AH24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!AI24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!AJ24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!AK24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!AL24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!AM24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!AN24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!AO24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!AP24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!AQ24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!AR24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!AS24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!AT24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!AU24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!AV24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!AW24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!AX24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!AY24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!AZ24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!BA24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!BB24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!BC24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!BD24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!BE24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!BF24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!BG24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!BH24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!BI24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!BJ24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!BK24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!BL24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!BM24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!BN24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!BO24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!BP24*(1+Investimenti!$H24)","v":0},{"$f":"+Investimenti!BQ24*(1+Investimenti!$H24)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Investimento 12",{"$f":"+Investimenti!G25","v":"Impianti e macchinari"},null,null,{"$f":"+Investimenti!J25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!K25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!L25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!M25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!N25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!O25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!P25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!Q25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!R25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!S25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!T25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!U25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!V25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!W25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!X25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!Y25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!Z25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!AA25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!AB25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!AC25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!AD25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!AE25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!AF25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!AG25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!AH25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!AI25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!AJ25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!AK25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!AL25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!AM25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!AN25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!AO25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!AP25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!AQ25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!AR25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!AS25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!AT25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!AU25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!AV25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!AW25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!AX25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!AY25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!AZ25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!BA25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!BB25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!BC25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!BD25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!BE25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!BF25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!BG25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!BH25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!BI25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!BJ25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!BK25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!BL25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!BM25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!BN25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!BO25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!BP25*(1+Investimenti!$H25)","v":0},{"$f":"+Investimenti!BQ25*(1+Investimenti!$H25)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Investimento 13",{"$f":"+Investimenti!G26","v":"Impianti e macchinari"},null,null,{"$f":"+Investimenti!J26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!K26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!L26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!M26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!N26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!O26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!P26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!Q26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!R26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!S26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!T26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!U26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!V26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!W26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!X26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!Y26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!Z26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!AA26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!AB26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!AC26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!AD26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!AE26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!AF26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!AG26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!AH26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!AI26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!AJ26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!AK26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!AL26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!AM26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!AN26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!AO26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!AP26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!AQ26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!AR26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!AS26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!AT26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!AU26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!AV26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!AW26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!AX26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!AY26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!AZ26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!BA26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!BB26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!BC26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!BD26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!BE26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!BF26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!BG26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!BH26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!BI26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!BJ26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!BK26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!BL26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!BM26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!BN26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!BO26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!BP26*(1+Investimenti!$H26)","v":0},{"$f":"+Investimenti!BQ26*(1+Investimenti!$H26)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Investimento 14",{"$f":"+Investimenti!G27","v":"Impianti e macchinari"},null,null,{"$f":"+Investimenti!J27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!K27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!L27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!M27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!N27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!O27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!P27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!Q27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!R27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!S27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!T27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!U27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!V27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!W27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!X27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!Y27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!Z27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!AA27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!AB27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!AC27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!AD27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!AE27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!AF27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!AG27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!AH27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!AI27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!AJ27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!AK27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!AL27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!AM27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!AN27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!AO27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!AP27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!AQ27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!AR27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!AS27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!AT27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!AU27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!AV27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!AW27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!AX27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!AY27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!AZ27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!BA27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!BB27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!BC27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!BD27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!BE27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!BF27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!BG27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!BH27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!BI27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!BJ27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!BK27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!BL27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!BM27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!BN27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!BO27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!BP27*(1+Investimenti!$H27)","v":0},{"$f":"+Investimenti!BQ27*(1+Investimenti!$H27)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Investimento 15",{"$f":"+Investimenti!G28","v":"Impianti e macchinari"},null,null,{"$f":"+Investimenti!J28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!K28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!L28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!M28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!N28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!O28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!P28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!Q28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!R28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!S28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!T28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!U28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!V28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!W28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!X28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!Y28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!Z28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!AA28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!AB28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!AC28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!AD28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!AE28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!AF28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!AG28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!AH28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!AI28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!AJ28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!AK28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!AL28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!AM28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!AN28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!AO28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!AP28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!AQ28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!AR28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!AS28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!AT28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!AU28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!AV28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!AW28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!AX28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!AY28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!AZ28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!BA28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!BB28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!BC28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!BD28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!BE28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!BF28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!BG28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!BH28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!BI28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!BJ28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!BK28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!BL28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!BM28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!BN28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!BO28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!BP28*(1+Investimenti!$H28)","v":0},{"$f":"+Investimenti!BQ28*(1+Investimenti!$H28)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Investimento 16",{"$f":"+Investimenti!G29","v":"Impianti e macchinari"},null,null,{"$f":"+Investimenti!J29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!K29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!L29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!M29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!N29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!O29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!P29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!Q29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!R29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!S29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!T29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!U29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!V29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!W29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!X29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!Y29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!Z29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!AA29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!AB29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!AC29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!AD29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!AE29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!AF29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!AG29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!AH29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!AI29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!AJ29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!AK29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!AL29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!AM29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!AN29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!AO29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!AP29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!AQ29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!AR29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!AS29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!AT29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!AU29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!AV29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!AW29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!AX29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!AY29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!AZ29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!BA29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!BB29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!BC29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!BD29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!BE29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!BF29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!BG29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!BH29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!BI29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!BJ29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!BK29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!BL29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!BM29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!BN29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!BO29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!BP29*(1+Investimenti!$H29)","v":0},{"$f":"+Investimenti!BQ29*(1+Investimenti!$H29)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Investimento 17",{"$f":"+Investimenti!G30","v":"Impianti e macchinari"},null,null,{"$f":"+Investimenti!J30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!K30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!L30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!M30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!N30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!O30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!P30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!Q30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!R30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!S30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!T30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!U30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!V30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!W30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!X30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!Y30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!Z30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!AA30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!AB30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!AC30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!AD30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!AE30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!AF30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!AG30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!AH30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!AI30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!AJ30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!AK30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!AL30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!AM30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!AN30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!AO30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!AP30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!AQ30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!AR30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!AS30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!AT30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!AU30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!AV30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!AW30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!AX30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!AY30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!AZ30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!BA30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!BB30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!BC30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!BD30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!BE30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!BF30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!BG30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!BH30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!BI30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!BJ30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!BK30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!BL30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!BM30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!BN30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!BO30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!BP30*(1+Investimenti!$H30)","v":0},{"$f":"+Investimenti!BQ30*(1+Investimenti!$H30)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Investimento 18",{"$f":"+Investimenti!G31","v":"Impianti e macchinari"},null,null,{"$f":"+Investimenti!J31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!K31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!L31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!M31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!N31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!O31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!P31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!Q31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!R31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!S31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!T31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!U31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!V31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!W31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!X31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!Y31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!Z31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!AA31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!AB31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!AC31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!AD31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!AE31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!AF31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!AG31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!AH31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!AI31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!AJ31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!AK31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!AL31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!AM31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!AN31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!AO31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!AP31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!AQ31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!AR31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!AS31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!AT31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!AU31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!AV31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!AW31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!AX31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!AY31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!AZ31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!BA31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!BB31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!BC31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!BD31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!BE31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!BF31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!BG31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!BH31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!BI31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!BJ31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!BK31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!BL31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!BM31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!BN31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!BO31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!BP31*(1+Investimenti!$H31)","v":0},{"$f":"+Investimenti!BQ31*(1+Investimenti!$H31)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Investimento 19",{"$f":"+Investimenti!G32","v":"Impianti e macchinari"},null,null,{"$f":"+Investimenti!J32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!K32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!L32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!M32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!N32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!O32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!P32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!Q32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!R32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!S32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!T32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!U32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!V32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!W32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!X32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!Y32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!Z32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!AA32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!AB32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!AC32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!AD32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!AE32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!AF32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!AG32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!AH32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!AI32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!AJ32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!AK32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!AL32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!AM32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!AN32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!AO32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!AP32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!AQ32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!AR32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!AS32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!AT32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!AU32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!AV32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!AW32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!AX32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!AY32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!AZ32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!BA32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!BB32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!BC32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!BD32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!BE32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!BF32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!BG32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!BH32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!BI32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!BJ32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!BK32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!BL32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!BM32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!BN32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!BO32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!BP32*(1+Investimenti!$H32)","v":0},{"$f":"+Investimenti!BQ32*(1+Investimenti!$H32)","v":0},null,null,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Totale",null,null,null,{"$f":"SUM(K40:K58)","v":109800},{"$f":"SUM(L40:L58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD40:BD58)","v":0},{"$f":"SUM(BE40:BE58)","v":0},{"$f":"SUM(BF40:BF58)","v":0},{"$f":"SUM(BG40:BG58)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+SUM(K60:V60)","v":109800},{"$f":"+SUM(W60:AH60)","v":0},{"$f":"+SUM(AI60:AT60)","v":0},{"$f":"+SUM(AU60:BF60)","v":0},{"$f":"+SUM(BG60:BR60)","v":0}]
[null,null,null,null,null,null,"Stato Patrimoniale"]
[]
[null,null,null,null,null,"Credito Iva"]
[]
[null,null,null,null,null,null,"Descrizione","Tipologia",null,null,{"$f":"+K39","v":"2017-01-01"},{"$f":"+L39","v":"2017-02-28"},"2017-03-31","2017-04-30","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-30","2017-10-31","2017-11-30","2017-12-31","2018-01-31","2018-02-28","2018-03-31","2018-04-30","2018-05-31","2018-06-30","2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31",null,null,{"$f":"+YEAR(V65)","v":2017},{"$f":"+YEAR(AH65)","v":2018},{"$f":"+YEAR(AT65)","v":2019},{"$f":"+YEAR(BF65)","v":2020},{"$f":"+YEAR(BR65)","v":2021}]
[null,null,null,null,null,null,{"$f":"+G40","v":"Arredamento"},{"$f":"+H40","v":"Attrezzature Industriali e commerciali"},null,null,{"$f":"+Investimenti!J14*Investimenti!$H14","v":8800},{"$f":"+Investimenti!K14*Investimenti!$H14","v":0},{"$f":"+Investimenti!L14*Investimenti!$H14","v":0},{"$f":"+Investimenti!M14*Investimenti!$H14","v":0},{"$f":"+Investimenti!N14*Investimenti!$H14","v":0},{"$f":"+Investimenti!O14*Investimenti!$H14","v":0},{"$f":"+Investimenti!P14*Investimenti!$H14","v":0},{"$f":"+Investimenti!Q14*Investimenti!$H14","v":0},{"$f":"+Investimenti!R14*Investimenti!$H14","v":0},{"$f":"+Investimenti!S14*Investimenti!$H14","v":0},{"$f":"+Investimenti!T14*Investimenti!$H14","v":0},{"$f":"+Investimenti!U14*Investimenti!$H14","v":0},{"$f":"+Investimenti!V14*Investimenti!$H14","v":0},{"$f":"+Investimenti!W14*Investimenti!$H14","v":0},{"$f":"+Investimenti!X14*Investimenti!$H14","v":0},{"$f":"+Investimenti!Y14*Investimenti!$H14","v":0},{"$f":"+Investimenti!Z14*Investimenti!$H14","v":0},{"$f":"+Investimenti!AA14*Investimenti!$H14","v":0},{"$f":"+Investimenti!AB14*Investimenti!$H14","v":0},{"$f":"+Investimenti!AC14*Investimenti!$H14","v":0},{"$f":"+Investimenti!AD14*Investimenti!$H14","v":0},{"$f":"+Investimenti!AE14*Investimenti!$H14","v":0},{"$f":"+Investimenti!AF14*Investimenti!$H14","v":0},{"$f":"+Investimenti!AG14*Investimenti!$H14","v":0},{"$f":"+Investimenti!AH14*Investimenti!$H14","v":0},{"$f":"+Investimenti!AI14*Investimenti!$H14","v":0},{"$f":"+Investimenti!AJ14*Investimenti!$H14","v":0},{"$f":"+Investimenti!AK14*Investimenti!$H14","v":0},{"$f":"+Investimenti!AL14*Investimenti!$H14","v":0},{"$f":"+Investimenti!AM14*Investimenti!$H14","v":0},{"$f":"+Investimenti!AN14*Investimenti!$H14","v":0},{"$f":"+Investimenti!AO14*Investimenti!$H14","v":0},{"$f":"+Investimenti!AP14*Investimenti!$H14","v":0},{"$f":"+Investimenti!AQ14*Investimenti!$H14","v":0},{"$f":"+Investimenti!AR14*Investimenti!$H14","v":0},{"$f":"+Investimenti!AS14*Investimenti!$H14","v":0},{"$f":"+Investimenti!AT14*Investimenti!$H14","v":0},{"$f":"+Investimenti!AU14*Investimenti!$H14","v":0},{"$f":"+Investimenti!AV14*Investimenti!$H14","v":0},{"$f":"+Investimenti!AW14*Investimenti!$H14","v":0},{"$f":"+Investimenti!AX14*Investimenti!$H14","v":0},{"$f":"+Investimenti!AY14*Investimenti!$H14","v":0},{"$f":"+Investimenti!AZ14*Investimenti!$H14","v":0},{"$f":"+Investimenti!BA14*Investimenti!$H14","v":0},{"$f":"+Investimenti!BB14*Investimenti!$H14","v":0},{"$f":"+Investimenti!BC14*Investimenti!$H14","v":0},{"$f":"+Investimenti!BD14*Investimenti!$H14","v":0},{"$f":"+Investimenti!BE14*Investimenti!$H14","v":0},{"$f":"+Investimenti!BF14*Investimenti!$H14","v":0},{"$f":"+Investimenti!BG14*Investimenti!$H14","v":0},{"$f":"+Investimenti!BH14*Investimenti!$H14","v":0},{"$f":"+Investimenti!BI14*Investimenti!$H14","v":0},{"$f":"+Investimenti!BJ14*Investimenti!$H14","v":0},{"$f":"+Investimenti!BK14*Investimenti!$H14","v":0},{"$f":"+Investimenti!BL14*Investimenti!$H14","v":0},{"$f":"+Investimenti!BM14*Investimenti!$H14","v":0},{"$f":"+Investimenti!BN14*Investimenti!$H14","v":0},{"$f":"+Investimenti!BO14*Investimenti!$H14","v":0},{"$f":"+Investimenti!BP14*Investimenti!$H14","v":0},{"$f":"+Investimenti!BQ14*Investimenti!$H14","v":0},null,null,{"$f":"+SUM(K66:V66)","v":8800},{"$f":"+SUM(W66:AH66)","v":0},{"$f":"+SUM(AI66:AT66)","v":0},{"$f":"+SUM(AU66:BF66)","v":0},{"$f":"+SUM(BG66:BR66)","v":0}]
[null,null,null,null,null,null,{"$f":"+G41","v":"Ristrutturazione"},"Costi d'impianto e ampliamento",null,null,{"$f":"+Investimenti!J15*Investimenti!$H15","v":11000},{"$f":"+Investimenti!K15*Investimenti!$H15","v":0},{"$f":"+Investimenti!L15*Investimenti!$H15","v":0},{"$f":"+Investimenti!M15*Investimenti!$H15","v":0},{"$f":"+Investimenti!N15*Investimenti!$H15","v":0},{"$f":"+Investimenti!O15*Investimenti!$H15","v":0},{"$f":"+Investimenti!P15*Investimenti!$H15","v":0},{"$f":"+Investimenti!Q15*Investimenti!$H15","v":0},{"$f":"+Investimenti!R15*Investimenti!$H15","v":0},{"$f":"+Investimenti!S15*Investimenti!$H15","v":0},{"$f":"+Investimenti!T15*Investimenti!$H15","v":0},{"$f":"+Investimenti!U15*Investimenti!$H15","v":0},{"$f":"+Investimenti!V15*Investimenti!$H15","v":0},{"$f":"+Investimenti!W15*Investimenti!$H15","v":0},{"$f":"+Investimenti!X15*Investimenti!$H15","v":0},{"$f":"+Investimenti!Y15*Investimenti!$H15","v":0},{"$f":"+Investimenti!Z15*Investimenti!$H15","v":0},{"$f":"+Investimenti!AA15*Investimenti!$H15","v":0},{"$f":"+Investimenti!AB15*Investimenti!$H15","v":0},{"$f":"+Investimenti!AC15*Investimenti!$H15","v":0},{"$f":"+Investimenti!AD15*Investimenti!$H15","v":0},{"$f":"+Investimenti!AE15*Investimenti!$H15","v":0},{"$f":"+Investimenti!AF15*Investimenti!$H15","v":0},{"$f":"+Investimenti!AG15*Investimenti!$H15","v":0},{"$f":"+Investimenti!AH15*Investimenti!$H15","v":0},{"$f":"+Investimenti!AI15*Investimenti!$H15","v":0},{"$f":"+Investimenti!AJ15*Investimenti!$H15","v":0},{"$f":"+Investimenti!AK15*Investimenti!$H15","v":0},{"$f":"+Investimenti!AL15*Investimenti!$H15","v":0},{"$f":"+Investimenti!AM15*Investimenti!$H15","v":0},{"$f":"+Investimenti!AN15*Investimenti!$H15","v":0},{"$f":"+Investimenti!AO15*Investimenti!$H15","v":0},{"$f":"+Investimenti!AP15*Investimenti!$H15","v":0},{"$f":"+Investimenti!AQ15*Investimenti!$H15","v":0},{"$f":"+Investimenti!AR15*Investimenti!$H15","v":0},{"$f":"+Investimenti!AS15*Investimenti!$H15","v":0},{"$f":"+Investimenti!AT15*Investimenti!$H15","v":0},{"$f":"+Investimenti!AU15*Investimenti!$H15","v":0},{"$f":"+Investimenti!AV15*Investimenti!$H15","v":0},{"$f":"+Investimenti!AW15*Investimenti!$H15","v":0},{"$f":"+Investimenti!AX15*Investimenti!$H15","v":0},{"$f":"+Investimenti!AY15*Investimenti!$H15","v":0},{"$f":"+Investimenti!AZ15*Investimenti!$H15","v":0},{"$f":"+Investimenti!BA15*Investimenti!$H15","v":0},{"$f":"+Investimenti!BB15*Investimenti!$H15","v":0},{"$f":"+Investimenti!BC15*Investimenti!$H15","v":0},{"$f":"+Investimenti!BD15*Investimenti!$H15","v":0},{"$f":"+Investimenti!BE15*Investimenti!$H15","v":0},{"$f":"+Investimenti!BF15*Investimenti!$H15","v":0},{"$f":"+Investimenti!BG15*Investimenti!$H15","v":0},{"$f":"+Investimenti!BH15*Investimenti!$H15","v":0},{"$f":"+Investimenti!BI15*Investimenti!$H15","v":0},{"$f":"+Investimenti!BJ15*Investimenti!$H15","v":0},{"$f":"+Investimenti!BK15*Investimenti!$H15","v":0},{"$f":"+Investimenti!BL15*Investimenti!$H15","v":0},{"$f":"+Investimenti!BM15*Investimenti!$H15","v":0},{"$f":"+Investimenti!BN15*Investimenti!$H15","v":0},{"$f":"+Investimenti!BO15*Investimenti!$H15","v":0},{"$f":"+Investimenti!BP15*Investimenti!$H15","v":0},{"$f":"+Investimenti!BQ15*Investimenti!$H15","v":0},null,null,11000,0,0,0,0]
[null,null,null,null,null,null,"Investimento 3","Impianti e macchinari",null,null,{"$f":"+Investimenti!J16*Investimenti!$H16","v":0},{"$f":"+Investimenti!K16*Investimenti!$H16","v":0},{"$f":"+Investimenti!L16*Investimenti!$H16","v":0},{"$f":"+Investimenti!M16*Investimenti!$H16","v":0},{"$f":"+Investimenti!N16*Investimenti!$H16","v":0},{"$f":"+Investimenti!O16*Investimenti!$H16","v":0},{"$f":"+Investimenti!P16*Investimenti!$H16","v":0},{"$f":"+Investimenti!Q16*Investimenti!$H16","v":0},{"$f":"+Investimenti!R16*Investimenti!$H16","v":0},{"$f":"+Investimenti!S16*Investimenti!$H16","v":0},{"$f":"+Investimenti!T16*Investimenti!$H16","v":0},{"$f":"+Investimenti!U16*Investimenti!$H16","v":0},{"$f":"+Investimenti!V16*Investimenti!$H16","v":0},{"$f":"+Investimenti!W16*Investimenti!$H16","v":0},{"$f":"+Investimenti!X16*Investimenti!$H16","v":0},{"$f":"+Investimenti!Y16*Investimenti!$H16","v":0},{"$f":"+Investimenti!Z16*Investimenti!$H16","v":0},{"$f":"+Investimenti!AA16*Investimenti!$H16","v":0},{"$f":"+Investimenti!AB16*Investimenti!$H16","v":0},{"$f":"+Investimenti!AC16*Investimenti!$H16","v":0},{"$f":"+Investimenti!AD16*Investimenti!$H16","v":0},{"$f":"+Investimenti!AE16*Investimenti!$H16","v":0},{"$f":"+Investimenti!AF16*Investimenti!$H16","v":0},{"$f":"+Investimenti!AG16*Investimenti!$H16","v":0},{"$f":"+Investimenti!AH16*Investimenti!$H16","v":0},{"$f":"+Investimenti!AI16*Investimenti!$H16","v":0},{"$f":"+Investimenti!AJ16*Investimenti!$H16","v":0},{"$f":"+Investimenti!AK16*Investimenti!$H16","v":0},{"$f":"+Investimenti!AL16*Investimenti!$H16","v":0},{"$f":"+Investimenti!AM16*Investimenti!$H16","v":0},{"$f":"+Investimenti!AN16*Investimenti!$H16","v":0},{"$f":"+Investimenti!AO16*Investimenti!$H16","v":0},{"$f":"+Investimenti!AP16*Investimenti!$H16","v":0},{"$f":"+Investimenti!AQ16*Investimenti!$H16","v":0},{"$f":"+Investimenti!AR16*Investimenti!$H16","v":0},{"$f":"+Investimenti!AS16*Investimenti!$H16","v":0},{"$f":"+Investimenti!AT16*Investimenti!$H16","v":0},{"$f":"+Investimenti!AU16*Investimenti!$H16","v":0},{"$f":"+Investimenti!AV16*Investimenti!$H16","v":0},{"$f":"+Investimenti!AW16*Investimenti!$H16","v":0},{"$f":"+Investimenti!AX16*Investimenti!$H16","v":0},{"$f":"+Investimenti!AY16*Investimenti!$H16","v":0},{"$f":"+Investimenti!AZ16*Investimenti!$H16","v":0},{"$f":"+Investimenti!BA16*Investimenti!$H16","v":0},{"$f":"+Investimenti!BB16*Investimenti!$H16","v":0},{"$f":"+Investimenti!BC16*Investimenti!$H16","v":0},{"$f":"+Investimenti!BD16*Investimenti!$H16","v":0},{"$f":"+Investimenti!BE16*Investimenti!$H16","v":0},{"$f":"+Investimenti!BF16*Investimenti!$H16","v":0},{"$f":"+Investimenti!BG16*Investimenti!$H16","v":0},{"$f":"+Investimenti!BH16*Investimenti!$H16","v":0},{"$f":"+Investimenti!BI16*Investimenti!$H16","v":0},{"$f":"+Investimenti!BJ16*Investimenti!$H16","v":0},{"$f":"+Investimenti!BK16*Investimenti!$H16","v":0},{"$f":"+Investimenti!BL16*Investimenti!$H16","v":0},{"$f":"+Investimenti!BM16*Investimenti!$H16","v":0},{"$f":"+Investimenti!BN16*Investimenti!$H16","v":0},{"$f":"+Investimenti!BO16*Investimenti!$H16","v":0},{"$f":"+Investimenti!BP16*Investimenti!$H16","v":0},{"$f":"+Investimenti!BQ16*Investimenti!$H16","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Investimento 4","Impianti e macchinari",null,null,{"$f":"+Investimenti!J17*Investimenti!$H17","v":0},{"$f":"+Investimenti!K17*Investimenti!$H17","v":0},{"$f":"+Investimenti!L17*Investimenti!$H17","v":0},{"$f":"+Investimenti!M17*Investimenti!$H17","v":0},{"$f":"+Investimenti!N17*Investimenti!$H17","v":0},{"$f":"+Investimenti!O17*Investimenti!$H17","v":0},{"$f":"+Investimenti!P17*Investimenti!$H17","v":0},{"$f":"+Investimenti!Q17*Investimenti!$H17","v":0},{"$f":"+Investimenti!R17*Investimenti!$H17","v":0},{"$f":"+Investimenti!S17*Investimenti!$H17","v":0},{"$f":"+Investimenti!T17*Investimenti!$H17","v":0},{"$f":"+Investimenti!U17*Investimenti!$H17","v":0},{"$f":"+Investimenti!V17*Investimenti!$H17","v":0},{"$f":"+Investimenti!W17*Investimenti!$H17","v":0},{"$f":"+Investimenti!X17*Investimenti!$H17","v":0},{"$f":"+Investimenti!Y17*Investimenti!$H17","v":0},{"$f":"+Investimenti!Z17*Investimenti!$H17","v":0},{"$f":"+Investimenti!AA17*Investimenti!$H17","v":0},{"$f":"+Investimenti!AB17*Investimenti!$H17","v":0},{"$f":"+Investimenti!AC17*Investimenti!$H17","v":0},{"$f":"+Investimenti!AD17*Investimenti!$H17","v":0},{"$f":"+Investimenti!AE17*Investimenti!$H17","v":0},{"$f":"+Investimenti!AF17*Investimenti!$H17","v":0},{"$f":"+Investimenti!AG17*Investimenti!$H17","v":0},{"$f":"+Investimenti!AH17*Investimenti!$H17","v":0},{"$f":"+Investimenti!AI17*Investimenti!$H17","v":0},{"$f":"+Investimenti!AJ17*Investimenti!$H17","v":0},{"$f":"+Investimenti!AK17*Investimenti!$H17","v":0},{"$f":"+Investimenti!AL17*Investimenti!$H17","v":0},{"$f":"+Investimenti!AM17*Investimenti!$H17","v":0},{"$f":"+Investimenti!AN17*Investimenti!$H17","v":0},{"$f":"+Investimenti!AO17*Investimenti!$H17","v":0},{"$f":"+Investimenti!AP17*Investimenti!$H17","v":0},{"$f":"+Investimenti!AQ17*Investimenti!$H17","v":0},{"$f":"+Investimenti!AR17*Investimenti!$H17","v":0},{"$f":"+Investimenti!AS17*Investimenti!$H17","v":0},{"$f":"+Investimenti!AT17*Investimenti!$H17","v":0},{"$f":"+Investimenti!AU17*Investimenti!$H17","v":0},{"$f":"+Investimenti!AV17*Investimenti!$H17","v":0},{"$f":"+Investimenti!AW17*Investimenti!$H17","v":0},{"$f":"+Investimenti!AX17*Investimenti!$H17","v":0},{"$f":"+Investimenti!AY17*Investimenti!$H17","v":0},{"$f":"+Investimenti!AZ17*Investimenti!$H17","v":0},{"$f":"+Investimenti!BA17*Investimenti!$H17","v":0},{"$f":"+Investimenti!BB17*Investimenti!$H17","v":0},{"$f":"+Investimenti!BC17*Investimenti!$H17","v":0},{"$f":"+Investimenti!BD17*Investimenti!$H17","v":0},{"$f":"+Investimenti!BE17*Investimenti!$H17","v":0},{"$f":"+Investimenti!BF17*Investimenti!$H17","v":0},{"$f":"+Investimenti!BG17*Investimenti!$H17","v":0},{"$f":"+Investimenti!BH17*Investimenti!$H17","v":0},{"$f":"+Investimenti!BI17*Investimenti!$H17","v":0},{"$f":"+Investimenti!BJ17*Investimenti!$H17","v":0},{"$f":"+Investimenti!BK17*Investimenti!$H17","v":0},{"$f":"+Investimenti!BL17*Investimenti!$H17","v":0},{"$f":"+Investimenti!BM17*Investimenti!$H17","v":0},{"$f":"+Investimenti!BN17*Investimenti!$H17","v":0},{"$f":"+Investimenti!BO17*Investimenti!$H17","v":0},{"$f":"+Investimenti!BP17*Investimenti!$H17","v":0},{"$f":"+Investimenti!BQ17*Investimenti!$H17","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Investimento 5","Impianti e macchinari",null,null,{"$f":"+Investimenti!J18*Investimenti!$H18","v":0},{"$f":"+Investimenti!K18*Investimenti!$H18","v":0},{"$f":"+Investimenti!L18*Investimenti!$H18","v":0},{"$f":"+Investimenti!M18*Investimenti!$H18","v":0},{"$f":"+Investimenti!N18*Investimenti!$H18","v":0},{"$f":"+Investimenti!O18*Investimenti!$H18","v":0},{"$f":"+Investimenti!P18*Investimenti!$H18","v":0},{"$f":"+Investimenti!Q18*Investimenti!$H18","v":0},{"$f":"+Investimenti!R18*Investimenti!$H18","v":0},{"$f":"+Investimenti!S18*Investimenti!$H18","v":0},{"$f":"+Investimenti!T18*Investimenti!$H18","v":0},{"$f":"+Investimenti!U18*Investimenti!$H18","v":0},{"$f":"+Investimenti!V18*Investimenti!$H18","v":0},{"$f":"+Investimenti!W18*Investimenti!$H18","v":0},{"$f":"+Investimenti!X18*Investimenti!$H18","v":0},{"$f":"+Investimenti!Y18*Investimenti!$H18","v":0},{"$f":"+Investimenti!Z18*Investimenti!$H18","v":0},{"$f":"+Investimenti!AA18*Investimenti!$H18","v":0},{"$f":"+Investimenti!AB18*Investimenti!$H18","v":0},{"$f":"+Investimenti!AC18*Investimenti!$H18","v":0},{"$f":"+Investimenti!AD18*Investimenti!$H18","v":0},{"$f":"+Investimenti!AE18*Investimenti!$H18","v":0},{"$f":"+Investimenti!AF18*Investimenti!$H18","v":0},{"$f":"+Investimenti!AG18*Investimenti!$H18","v":0},{"$f":"+Investimenti!AH18*Investimenti!$H18","v":0},{"$f":"+Investimenti!AI18*Investimenti!$H18","v":0},{"$f":"+Investimenti!AJ18*Investimenti!$H18","v":0},{"$f":"+Investimenti!AK18*Investimenti!$H18","v":0},{"$f":"+Investimenti!AL18*Investimenti!$H18","v":0},{"$f":"+Investimenti!AM18*Investimenti!$H18","v":0},{"$f":"+Investimenti!AN18*Investimenti!$H18","v":0},{"$f":"+Investimenti!AO18*Investimenti!$H18","v":0},{"$f":"+Investimenti!AP18*Investimenti!$H18","v":0},{"$f":"+Investimenti!AQ18*Investimenti!$H18","v":0},{"$f":"+Investimenti!AR18*Investimenti!$H18","v":0},{"$f":"+Investimenti!AS18*Investimenti!$H18","v":0},{"$f":"+Investimenti!AT18*Investimenti!$H18","v":0},{"$f":"+Investimenti!AU18*Investimenti!$H18","v":0},{"$f":"+Investimenti!AV18*Investimenti!$H18","v":0},{"$f":"+Investimenti!AW18*Investimenti!$H18","v":0},{"$f":"+Investimenti!AX18*Investimenti!$H18","v":0},{"$f":"+Investimenti!AY18*Investimenti!$H18","v":0},{"$f":"+Investimenti!AZ18*Investimenti!$H18","v":0},{"$f":"+Investimenti!BA18*Investimenti!$H18","v":0},{"$f":"+Investimenti!BB18*Investimenti!$H18","v":0},{"$f":"+Investimenti!BC18*Investimenti!$H18","v":0},{"$f":"+Investimenti!BD18*Investimenti!$H18","v":0},{"$f":"+Investimenti!BE18*Investimenti!$H18","v":0},{"$f":"+Investimenti!BF18*Investimenti!$H18","v":0},{"$f":"+Investimenti!BG18*Investimenti!$H18","v":0},{"$f":"+Investimenti!BH18*Investimenti!$H18","v":0},{"$f":"+Investimenti!BI18*Investimenti!$H18","v":0},{"$f":"+Investimenti!BJ18*Investimenti!$H18","v":0},{"$f":"+Investimenti!BK18*Investimenti!$H18","v":0},{"$f":"+Investimenti!BL18*Investimenti!$H18","v":0},{"$f":"+Investimenti!BM18*Investimenti!$H18","v":0},{"$f":"+Investimenti!BN18*Investimenti!$H18","v":0},{"$f":"+Investimenti!BO18*Investimenti!$H18","v":0},{"$f":"+Investimenti!BP18*Investimenti!$H18","v":0},{"$f":"+Investimenti!BQ18*Investimenti!$H18","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Investimento 6","Impianti e macchinari",null,null,{"$f":"+Investimenti!J19*Investimenti!$H19","v":0},{"$f":"+Investimenti!K19*Investimenti!$H19","v":0},{"$f":"+Investimenti!L19*Investimenti!$H19","v":0},{"$f":"+Investimenti!M19*Investimenti!$H19","v":0},{"$f":"+Investimenti!N19*Investimenti!$H19","v":0},{"$f":"+Investimenti!O19*Investimenti!$H19","v":0},{"$f":"+Investimenti!P19*Investimenti!$H19","v":0},{"$f":"+Investimenti!Q19*Investimenti!$H19","v":0},{"$f":"+Investimenti!R19*Investimenti!$H19","v":0},{"$f":"+Investimenti!S19*Investimenti!$H19","v":0},{"$f":"+Investimenti!T19*Investimenti!$H19","v":0},{"$f":"+Investimenti!U19*Investimenti!$H19","v":0},{"$f":"+Investimenti!V19*Investimenti!$H19","v":0},{"$f":"+Investimenti!W19*Investimenti!$H19","v":0},{"$f":"+Investimenti!X19*Investimenti!$H19","v":0},{"$f":"+Investimenti!Y19*Investimenti!$H19","v":0},{"$f":"+Investimenti!Z19*Investimenti!$H19","v":0},{"$f":"+Investimenti!AA19*Investimenti!$H19","v":0},{"$f":"+Investimenti!AB19*Investimenti!$H19","v":0},{"$f":"+Investimenti!AC19*Investimenti!$H19","v":0},{"$f":"+Investimenti!AD19*Investimenti!$H19","v":0},{"$f":"+Investimenti!AE19*Investimenti!$H19","v":0},{"$f":"+Investimenti!AF19*Investimenti!$H19","v":0},{"$f":"+Investimenti!AG19*Investimenti!$H19","v":0},{"$f":"+Investimenti!AH19*Investimenti!$H19","v":0},{"$f":"+Investimenti!AI19*Investimenti!$H19","v":0},{"$f":"+Investimenti!AJ19*Investimenti!$H19","v":0},{"$f":"+Investimenti!AK19*Investimenti!$H19","v":0},{"$f":"+Investimenti!AL19*Investimenti!$H19","v":0},{"$f":"+Investimenti!AM19*Investimenti!$H19","v":0},{"$f":"+Investimenti!AN19*Investimenti!$H19","v":0},{"$f":"+Investimenti!AO19*Investimenti!$H19","v":0},{"$f":"+Investimenti!AP19*Investimenti!$H19","v":0},{"$f":"+Investimenti!AQ19*Investimenti!$H19","v":0},{"$f":"+Investimenti!AR19*Investimenti!$H19","v":0},{"$f":"+Investimenti!AS19*Investimenti!$H19","v":0},{"$f":"+Investimenti!AT19*Investimenti!$H19","v":0},{"$f":"+Investimenti!AU19*Investimenti!$H19","v":0},{"$f":"+Investimenti!AV19*Investimenti!$H19","v":0},{"$f":"+Investimenti!AW19*Investimenti!$H19","v":0},{"$f":"+Investimenti!AX19*Investimenti!$H19","v":0},{"$f":"+Investimenti!AY19*Investimenti!$H19","v":0},{"$f":"+Investimenti!AZ19*Investimenti!$H19","v":0},{"$f":"+Investimenti!BA19*Investimenti!$H19","v":0},{"$f":"+Investimenti!BB19*Investimenti!$H19","v":0},{"$f":"+Investimenti!BC19*Investimenti!$H19","v":0},{"$f":"+Investimenti!BD19*Investimenti!$H19","v":0},{"$f":"+Investimenti!BE19*Investimenti!$H19","v":0},{"$f":"+Investimenti!BF19*Investimenti!$H19","v":0},{"$f":"+Investimenti!BG19*Investimenti!$H19","v":0},{"$f":"+Investimenti!BH19*Investimenti!$H19","v":0},{"$f":"+Investimenti!BI19*Investimenti!$H19","v":0},{"$f":"+Investimenti!BJ19*Investimenti!$H19","v":0},{"$f":"+Investimenti!BK19*Investimenti!$H19","v":0},{"$f":"+Investimenti!BL19*Investimenti!$H19","v":0},{"$f":"+Investimenti!BM19*Investimenti!$H19","v":0},{"$f":"+Investimenti!BN19*Investimenti!$H19","v":0},{"$f":"+Investimenti!BO19*Investimenti!$H19","v":0},{"$f":"+Investimenti!BP19*Investimenti!$H19","v":0},{"$f":"+Investimenti!BQ19*Investimenti!$H19","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Investimento 7","Impianti e macchinari",null,null,{"$f":"+Investimenti!J20*Investimenti!$H20","v":0},{"$f":"+Investimenti!K20*Investimenti!$H20","v":0},{"$f":"+Investimenti!L20*Investimenti!$H20","v":0},{"$f":"+Investimenti!M20*Investimenti!$H20","v":0},{"$f":"+Investimenti!N20*Investimenti!$H20","v":0},{"$f":"+Investimenti!O20*Investimenti!$H20","v":0},{"$f":"+Investimenti!P20*Investimenti!$H20","v":0},{"$f":"+Investimenti!Q20*Investimenti!$H20","v":0},{"$f":"+Investimenti!R20*Investimenti!$H20","v":0},{"$f":"+Investimenti!S20*Investimenti!$H20","v":0},{"$f":"+Investimenti!T20*Investimenti!$H20","v":0},{"$f":"+Investimenti!U20*Investimenti!$H20","v":0},{"$f":"+Investimenti!V20*Investimenti!$H20","v":0},{"$f":"+Investimenti!W20*Investimenti!$H20","v":0},{"$f":"+Investimenti!X20*Investimenti!$H20","v":0},{"$f":"+Investimenti!Y20*Investimenti!$H20","v":0},{"$f":"+Investimenti!Z20*Investimenti!$H20","v":0},{"$f":"+Investimenti!AA20*Investimenti!$H20","v":0},{"$f":"+Investimenti!AB20*Investimenti!$H20","v":0},{"$f":"+Investimenti!AC20*Investimenti!$H20","v":0},{"$f":"+Investimenti!AD20*Investimenti!$H20","v":0},{"$f":"+Investimenti!AE20*Investimenti!$H20","v":0},{"$f":"+Investimenti!AF20*Investimenti!$H20","v":0},{"$f":"+Investimenti!AG20*Investimenti!$H20","v":0},{"$f":"+Investimenti!AH20*Investimenti!$H20","v":0},{"$f":"+Investimenti!AI20*Investimenti!$H20","v":0},{"$f":"+Investimenti!AJ20*Investimenti!$H20","v":0},{"$f":"+Investimenti!AK20*Investimenti!$H20","v":0},{"$f":"+Investimenti!AL20*Investimenti!$H20","v":0},{"$f":"+Investimenti!AM20*Investimenti!$H20","v":0},{"$f":"+Investimenti!AN20*Investimenti!$H20","v":0},{"$f":"+Investimenti!AO20*Investimenti!$H20","v":0},{"$f":"+Investimenti!AP20*Investimenti!$H20","v":0},{"$f":"+Investimenti!AQ20*Investimenti!$H20","v":0},{"$f":"+Investimenti!AR20*Investimenti!$H20","v":0},{"$f":"+Investimenti!AS20*Investimenti!$H20","v":0},{"$f":"+Investimenti!AT20*Investimenti!$H20","v":0},{"$f":"+Investimenti!AU20*Investimenti!$H20","v":0},{"$f":"+Investimenti!AV20*Investimenti!$H20","v":0},{"$f":"+Investimenti!AW20*Investimenti!$H20","v":0},{"$f":"+Investimenti!AX20*Investimenti!$H20","v":0},{"$f":"+Investimenti!AY20*Investimenti!$H20","v":0},{"$f":"+Investimenti!AZ20*Investimenti!$H20","v":0},{"$f":"+Investimenti!BA20*Investimenti!$H20","v":0},{"$f":"+Investimenti!BB20*Investimenti!$H20","v":0},{"$f":"+Investimenti!BC20*Investimenti!$H20","v":0},{"$f":"+Investimenti!BD20*Investimenti!$H20","v":0},{"$f":"+Investimenti!BE20*Investimenti!$H20","v":0},{"$f":"+Investimenti!BF20*Investimenti!$H20","v":0},{"$f":"+Investimenti!BG20*Investimenti!$H20","v":0},{"$f":"+Investimenti!BH20*Investimenti!$H20","v":0},{"$f":"+Investimenti!BI20*Investimenti!$H20","v":0},{"$f":"+Investimenti!BJ20*Investimenti!$H20","v":0},{"$f":"+Investimenti!BK20*Investimenti!$H20","v":0},{"$f":"+Investimenti!BL20*Investimenti!$H20","v":0},{"$f":"+Investimenti!BM20*Investimenti!$H20","v":0},{"$f":"+Investimenti!BN20*Investimenti!$H20","v":0},{"$f":"+Investimenti!BO20*Investimenti!$H20","v":0},{"$f":"+Investimenti!BP20*Investimenti!$H20","v":0},{"$f":"+Investimenti!BQ20*Investimenti!$H20","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Investimento 8","Impianti e macchinari",null,null,{"$f":"+Investimenti!J21*Investimenti!$H21","v":0},{"$f":"+Investimenti!K21*Investimenti!$H21","v":0},{"$f":"+Investimenti!L21*Investimenti!$H21","v":0},{"$f":"+Investimenti!M21*Investimenti!$H21","v":0},{"$f":"+Investimenti!N21*Investimenti!$H21","v":0},{"$f":"+Investimenti!O21*Investimenti!$H21","v":0},{"$f":"+Investimenti!P21*Investimenti!$H21","v":0},{"$f":"+Investimenti!Q21*Investimenti!$H21","v":0},{"$f":"+Investimenti!R21*Investimenti!$H21","v":0},{"$f":"+Investimenti!S21*Investimenti!$H21","v":0},{"$f":"+Investimenti!T21*Investimenti!$H21","v":0},{"$f":"+Investimenti!U21*Investimenti!$H21","v":0},{"$f":"+Investimenti!V21*Investimenti!$H21","v":0},{"$f":"+Investimenti!W21*Investimenti!$H21","v":0},{"$f":"+Investimenti!X21*Investimenti!$H21","v":0},{"$f":"+Investimenti!Y21*Investimenti!$H21","v":0},{"$f":"+Investimenti!Z21*Investimenti!$H21","v":0},{"$f":"+Investimenti!AA21*Investimenti!$H21","v":0},{"$f":"+Investimenti!AB21*Investimenti!$H21","v":0},{"$f":"+Investimenti!AC21*Investimenti!$H21","v":0},{"$f":"+Investimenti!AD21*Investimenti!$H21","v":0},{"$f":"+Investimenti!AE21*Investimenti!$H21","v":0},{"$f":"+Investimenti!AF21*Investimenti!$H21","v":0},{"$f":"+Investimenti!AG21*Investimenti!$H21","v":0},{"$f":"+Investimenti!AH21*Investimenti!$H21","v":0},{"$f":"+Investimenti!AI21*Investimenti!$H21","v":0},{"$f":"+Investimenti!AJ21*Investimenti!$H21","v":0},{"$f":"+Investimenti!AK21*Investimenti!$H21","v":0},{"$f":"+Investimenti!AL21*Investimenti!$H21","v":0},{"$f":"+Investimenti!AM21*Investimenti!$H21","v":0},{"$f":"+Investimenti!AN21*Investimenti!$H21","v":0},{"$f":"+Investimenti!AO21*Investimenti!$H21","v":0},{"$f":"+Investimenti!AP21*Investimenti!$H21","v":0},{"$f":"+Investimenti!AQ21*Investimenti!$H21","v":0},{"$f":"+Investimenti!AR21*Investimenti!$H21","v":0},{"$f":"+Investimenti!AS21*Investimenti!$H21","v":0},{"$f":"+Investimenti!AT21*Investimenti!$H21","v":0},{"$f":"+Investimenti!AU21*Investimenti!$H21","v":0},{"$f":"+Investimenti!AV21*Investimenti!$H21","v":0},{"$f":"+Investimenti!AW21*Investimenti!$H21","v":0},{"$f":"+Investimenti!AX21*Investimenti!$H21","v":0},{"$f":"+Investimenti!AY21*Investimenti!$H21","v":0},{"$f":"+Investimenti!AZ21*Investimenti!$H21","v":0},{"$f":"+Investimenti!BA21*Investimenti!$H21","v":0},{"$f":"+Investimenti!BB21*Investimenti!$H21","v":0},{"$f":"+Investimenti!BC21*Investimenti!$H21","v":0},{"$f":"+Investimenti!BD21*Investimenti!$H21","v":0},{"$f":"+Investimenti!BE21*Investimenti!$H21","v":0},{"$f":"+Investimenti!BF21*Investimenti!$H21","v":0},{"$f":"+Investimenti!BG21*Investimenti!$H21","v":0},{"$f":"+Investimenti!BH21*Investimenti!$H21","v":0},{"$f":"+Investimenti!BI21*Investimenti!$H21","v":0},{"$f":"+Investimenti!BJ21*Investimenti!$H21","v":0},{"$f":"+Investimenti!BK21*Investimenti!$H21","v":0},{"$f":"+Investimenti!BL21*Investimenti!$H21","v":0},{"$f":"+Investimenti!BM21*Investimenti!$H21","v":0},{"$f":"+Investimenti!BN21*Investimenti!$H21","v":0},{"$f":"+Investimenti!BO21*Investimenti!$H21","v":0},{"$f":"+Investimenti!BP21*Investimenti!$H21","v":0},{"$f":"+Investimenti!BQ21*Investimenti!$H21","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Investimento 9","Impianti e macchinari",null,null,{"$f":"+Investimenti!J22*Investimenti!$H22","v":0},{"$f":"+Investimenti!K22*Investimenti!$H22","v":0},{"$f":"+Investimenti!L22*Investimenti!$H22","v":0},{"$f":"+Investimenti!M22*Investimenti!$H22","v":0},{"$f":"+Investimenti!N22*Investimenti!$H22","v":0},{"$f":"+Investimenti!O22*Investimenti!$H22","v":0},{"$f":"+Investimenti!P22*Investimenti!$H22","v":0},{"$f":"+Investimenti!Q22*Investimenti!$H22","v":0},{"$f":"+Investimenti!R22*Investimenti!$H22","v":0},{"$f":"+Investimenti!S22*Investimenti!$H22","v":0},{"$f":"+Investimenti!T22*Investimenti!$H22","v":0},{"$f":"+Investimenti!U22*Investimenti!$H22","v":0},{"$f":"+Investimenti!V22*Investimenti!$H22","v":0},{"$f":"+Investimenti!W22*Investimenti!$H22","v":0},{"$f":"+Investimenti!X22*Investimenti!$H22","v":0},{"$f":"+Investimenti!Y22*Investimenti!$H22","v":0},{"$f":"+Investimenti!Z22*Investimenti!$H22","v":0},{"$f":"+Investimenti!AA22*Investimenti!$H22","v":0},{"$f":"+Investimenti!AB22*Investimenti!$H22","v":0},{"$f":"+Investimenti!AC22*Investimenti!$H22","v":0},{"$f":"+Investimenti!AD22*Investimenti!$H22","v":0},{"$f":"+Investimenti!AE22*Investimenti!$H22","v":0},{"$f":"+Investimenti!AF22*Investimenti!$H22","v":0},{"$f":"+Investimenti!AG22*Investimenti!$H22","v":0},{"$f":"+Investimenti!AH22*Investimenti!$H22","v":0},{"$f":"+Investimenti!AI22*Investimenti!$H22","v":0},{"$f":"+Investimenti!AJ22*Investimenti!$H22","v":0},{"$f":"+Investimenti!AK22*Investimenti!$H22","v":0},{"$f":"+Investimenti!AL22*Investimenti!$H22","v":0},{"$f":"+Investimenti!AM22*Investimenti!$H22","v":0},{"$f":"+Investimenti!AN22*Investimenti!$H22","v":0},{"$f":"+Investimenti!AO22*Investimenti!$H22","v":0},{"$f":"+Investimenti!AP22*Investimenti!$H22","v":0},{"$f":"+Investimenti!AQ22*Investimenti!$H22","v":0},{"$f":"+Investimenti!AR22*Investimenti!$H22","v":0},{"$f":"+Investimenti!AS22*Investimenti!$H22","v":0},{"$f":"+Investimenti!AT22*Investimenti!$H22","v":0},{"$f":"+Investimenti!AU22*Investimenti!$H22","v":0},{"$f":"+Investimenti!AV22*Investimenti!$H22","v":0},{"$f":"+Investimenti!AW22*Investimenti!$H22","v":0},{"$f":"+Investimenti!AX22*Investimenti!$H22","v":0},{"$f":"+Investimenti!AY22*Investimenti!$H22","v":0},{"$f":"+Investimenti!AZ22*Investimenti!$H22","v":0},{"$f":"+Investimenti!BA22*Investimenti!$H22","v":0},{"$f":"+Investimenti!BB22*Investimenti!$H22","v":0},{"$f":"+Investimenti!BC22*Investimenti!$H22","v":0},{"$f":"+Investimenti!BD22*Investimenti!$H22","v":0},{"$f":"+Investimenti!BE22*Investimenti!$H22","v":0},{"$f":"+Investimenti!BF22*Investimenti!$H22","v":0},{"$f":"+Investimenti!BG22*Investimenti!$H22","v":0},{"$f":"+Investimenti!BH22*Investimenti!$H22","v":0},{"$f":"+Investimenti!BI22*Investimenti!$H22","v":0},{"$f":"+Investimenti!BJ22*Investimenti!$H22","v":0},{"$f":"+Investimenti!BK22*Investimenti!$H22","v":0},{"$f":"+Investimenti!BL22*Investimenti!$H22","v":0},{"$f":"+Investimenti!BM22*Investimenti!$H22","v":0},{"$f":"+Investimenti!BN22*Investimenti!$H22","v":0},{"$f":"+Investimenti!BO22*Investimenti!$H22","v":0},{"$f":"+Investimenti!BP22*Investimenti!$H22","v":0},{"$f":"+Investimenti!BQ22*Investimenti!$H22","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Investimento 10","Impianti e macchinari",null,null,{"$f":"+Investimenti!J23*Investimenti!$H23","v":0},{"$f":"+Investimenti!K23*Investimenti!$H23","v":0},{"$f":"+Investimenti!L23*Investimenti!$H23","v":0},{"$f":"+Investimenti!M23*Investimenti!$H23","v":0},{"$f":"+Investimenti!N23*Investimenti!$H23","v":0},{"$f":"+Investimenti!O23*Investimenti!$H23","v":0},{"$f":"+Investimenti!P23*Investimenti!$H23","v":0},{"$f":"+Investimenti!Q23*Investimenti!$H23","v":0},{"$f":"+Investimenti!R23*Investimenti!$H23","v":0},{"$f":"+Investimenti!S23*Investimenti!$H23","v":0},{"$f":"+Investimenti!T23*Investimenti!$H23","v":0},{"$f":"+Investimenti!U23*Investimenti!$H23","v":0},{"$f":"+Investimenti!V23*Investimenti!$H23","v":0},{"$f":"+Investimenti!W23*Investimenti!$H23","v":0},{"$f":"+Investimenti!X23*Investimenti!$H23","v":0},{"$f":"+Investimenti!Y23*Investimenti!$H23","v":0},{"$f":"+Investimenti!Z23*Investimenti!$H23","v":0},{"$f":"+Investimenti!AA23*Investimenti!$H23","v":0},{"$f":"+Investimenti!AB23*Investimenti!$H23","v":0},{"$f":"+Investimenti!AC23*Investimenti!$H23","v":0},{"$f":"+Investimenti!AD23*Investimenti!$H23","v":0},{"$f":"+Investimenti!AE23*Investimenti!$H23","v":0},{"$f":"+Investimenti!AF23*Investimenti!$H23","v":0},{"$f":"+Investimenti!AG23*Investimenti!$H23","v":0},{"$f":"+Investimenti!AH23*Investimenti!$H23","v":0},{"$f":"+Investimenti!AI23*Investimenti!$H23","v":0},{"$f":"+Investimenti!AJ23*Investimenti!$H23","v":0},{"$f":"+Investimenti!AK23*Investimenti!$H23","v":0},{"$f":"+Investimenti!AL23*Investimenti!$H23","v":0},{"$f":"+Investimenti!AM23*Investimenti!$H23","v":0},{"$f":"+Investimenti!AN23*Investimenti!$H23","v":0},{"$f":"+Investimenti!AO23*Investimenti!$H23","v":0},{"$f":"+Investimenti!AP23*Investimenti!$H23","v":0},{"$f":"+Investimenti!AQ23*Investimenti!$H23","v":0},{"$f":"+Investimenti!AR23*Investimenti!$H23","v":0},{"$f":"+Investimenti!AS23*Investimenti!$H23","v":0},{"$f":"+Investimenti!AT23*Investimenti!$H23","v":0},{"$f":"+Investimenti!AU23*Investimenti!$H23","v":0},{"$f":"+Investimenti!AV23*Investimenti!$H23","v":0},{"$f":"+Investimenti!AW23*Investimenti!$H23","v":0},{"$f":"+Investimenti!AX23*Investimenti!$H23","v":0},{"$f":"+Investimenti!AY23*Investimenti!$H23","v":0},{"$f":"+Investimenti!AZ23*Investimenti!$H23","v":0},{"$f":"+Investimenti!BA23*Investimenti!$H23","v":0},{"$f":"+Investimenti!BB23*Investimenti!$H23","v":0},{"$f":"+Investimenti!BC23*Investimenti!$H23","v":0},{"$f":"+Investimenti!BD23*Investimenti!$H23","v":0},{"$f":"+Investimenti!BE23*Investimenti!$H23","v":0},{"$f":"+Investimenti!BF23*Investimenti!$H23","v":0},{"$f":"+Investimenti!BG23*Investimenti!$H23","v":0},{"$f":"+Investimenti!BH23*Investimenti!$H23","v":0},{"$f":"+Investimenti!BI23*Investimenti!$H23","v":0},{"$f":"+Investimenti!BJ23*Investimenti!$H23","v":0},{"$f":"+Investimenti!BK23*Investimenti!$H23","v":0},{"$f":"+Investimenti!BL23*Investimenti!$H23","v":0},{"$f":"+Investimenti!BM23*Investimenti!$H23","v":0},{"$f":"+Investimenti!BN23*Investimenti!$H23","v":0},{"$f":"+Investimenti!BO23*Investimenti!$H23","v":0},{"$f":"+Investimenti!BP23*Investimenti!$H23","v":0},{"$f":"+Investimenti!BQ23*Investimenti!$H23","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Investimento 11","Impianti e macchinari",null,null,{"$f":"+Investimenti!J24*Investimenti!$H24","v":0},{"$f":"+Investimenti!K24*Investimenti!$H24","v":0},{"$f":"+Investimenti!L24*Investimenti!$H24","v":0},{"$f":"+Investimenti!M24*Investimenti!$H24","v":0},{"$f":"+Investimenti!N24*Investimenti!$H24","v":0},{"$f":"+Investimenti!O24*Investimenti!$H24","v":0},{"$f":"+Investimenti!P24*Investimenti!$H24","v":0},{"$f":"+Investimenti!Q24*Investimenti!$H24","v":0},{"$f":"+Investimenti!R24*Investimenti!$H24","v":0},{"$f":"+Investimenti!S24*Investimenti!$H24","v":0},{"$f":"+Investimenti!T24*Investimenti!$H24","v":0},{"$f":"+Investimenti!U24*Investimenti!$H24","v":0},{"$f":"+Investimenti!V24*Investimenti!$H24","v":0},{"$f":"+Investimenti!W24*Investimenti!$H24","v":0},{"$f":"+Investimenti!X24*Investimenti!$H24","v":0},{"$f":"+Investimenti!Y24*Investimenti!$H24","v":0},{"$f":"+Investimenti!Z24*Investimenti!$H24","v":0},{"$f":"+Investimenti!AA24*Investimenti!$H24","v":0},{"$f":"+Investimenti!AB24*Investimenti!$H24","v":0},{"$f":"+Investimenti!AC24*Investimenti!$H24","v":0},{"$f":"+Investimenti!AD24*Investimenti!$H24","v":0},{"$f":"+Investimenti!AE24*Investimenti!$H24","v":0},{"$f":"+Investimenti!AF24*Investimenti!$H24","v":0},{"$f":"+Investimenti!AG24*Investimenti!$H24","v":0},{"$f":"+Investimenti!AH24*Investimenti!$H24","v":0},{"$f":"+Investimenti!AI24*Investimenti!$H24","v":0},{"$f":"+Investimenti!AJ24*Investimenti!$H24","v":0},{"$f":"+Investimenti!AK24*Investimenti!$H24","v":0},{"$f":"+Investimenti!AL24*Investimenti!$H24","v":0},{"$f":"+Investimenti!AM24*Investimenti!$H24","v":0},{"$f":"+Investimenti!AN24*Investimenti!$H24","v":0},{"$f":"+Investimenti!AO24*Investimenti!$H24","v":0},{"$f":"+Investimenti!AP24*Investimenti!$H24","v":0},{"$f":"+Investimenti!AQ24*Investimenti!$H24","v":0},{"$f":"+Investimenti!AR24*Investimenti!$H24","v":0},{"$f":"+Investimenti!AS24*Investimenti!$H24","v":0},{"$f":"+Investimenti!AT24*Investimenti!$H24","v":0},{"$f":"+Investimenti!AU24*Investimenti!$H24","v":0},{"$f":"+Investimenti!AV24*Investimenti!$H24","v":0},{"$f":"+Investimenti!AW24*Investimenti!$H24","v":0},{"$f":"+Investimenti!AX24*Investimenti!$H24","v":0},{"$f":"+Investimenti!AY24*Investimenti!$H24","v":0},{"$f":"+Investimenti!AZ24*Investimenti!$H24","v":0},{"$f":"+Investimenti!BA24*Investimenti!$H24","v":0},{"$f":"+Investimenti!BB24*Investimenti!$H24","v":0},{"$f":"+Investimenti!BC24*Investimenti!$H24","v":0},{"$f":"+Investimenti!BD24*Investimenti!$H24","v":0},{"$f":"+Investimenti!BE24*Investimenti!$H24","v":0},{"$f":"+Investimenti!BF24*Investimenti!$H24","v":0},{"$f":"+Investimenti!BG24*Investimenti!$H24","v":0},{"$f":"+Investimenti!BH24*Investimenti!$H24","v":0},{"$f":"+Investimenti!BI24*Investimenti!$H24","v":0},{"$f":"+Investimenti!BJ24*Investimenti!$H24","v":0},{"$f":"+Investimenti!BK24*Investimenti!$H24","v":0},{"$f":"+Investimenti!BL24*Investimenti!$H24","v":0},{"$f":"+Investimenti!BM24*Investimenti!$H24","v":0},{"$f":"+Investimenti!BN24*Investimenti!$H24","v":0},{"$f":"+Investimenti!BO24*Investimenti!$H24","v":0},{"$f":"+Investimenti!BP24*Investimenti!$H24","v":0},{"$f":"+Investimenti!BQ24*Investimenti!$H24","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Investimento 12","Impianti e macchinari",null,null,{"$f":"+Investimenti!J25*Investimenti!$H25","v":0},{"$f":"+Investimenti!K25*Investimenti!$H25","v":0},{"$f":"+Investimenti!L25*Investimenti!$H25","v":0},{"$f":"+Investimenti!M25*Investimenti!$H25","v":0},{"$f":"+Investimenti!N25*Investimenti!$H25","v":0},{"$f":"+Investimenti!O25*Investimenti!$H25","v":0},{"$f":"+Investimenti!P25*Investimenti!$H25","v":0},{"$f":"+Investimenti!Q25*Investimenti!$H25","v":0},{"$f":"+Investimenti!R25*Investimenti!$H25","v":0},{"$f":"+Investimenti!S25*Investimenti!$H25","v":0},{"$f":"+Investimenti!T25*Investimenti!$H25","v":0},{"$f":"+Investimenti!U25*Investimenti!$H25","v":0},{"$f":"+Investimenti!V25*Investimenti!$H25","v":0},{"$f":"+Investimenti!W25*Investimenti!$H25","v":0},{"$f":"+Investimenti!X25*Investimenti!$H25","v":0},{"$f":"+Investimenti!Y25*Investimenti!$H25","v":0},{"$f":"+Investimenti!Z25*Investimenti!$H25","v":0},{"$f":"+Investimenti!AA25*Investimenti!$H25","v":0},{"$f":"+Investimenti!AB25*Investimenti!$H25","v":0},{"$f":"+Investimenti!AC25*Investimenti!$H25","v":0},{"$f":"+Investimenti!AD25*Investimenti!$H25","v":0},{"$f":"+Investimenti!AE25*Investimenti!$H25","v":0},{"$f":"+Investimenti!AF25*Investimenti!$H25","v":0},{"$f":"+Investimenti!AG25*Investimenti!$H25","v":0},{"$f":"+Investimenti!AH25*Investimenti!$H25","v":0},{"$f":"+Investimenti!AI25*Investimenti!$H25","v":0},{"$f":"+Investimenti!AJ25*Investimenti!$H25","v":0},{"$f":"+Investimenti!AK25*Investimenti!$H25","v":0},{"$f":"+Investimenti!AL25*Investimenti!$H25","v":0},{"$f":"+Investimenti!AM25*Investimenti!$H25","v":0},{"$f":"+Investimenti!AN25*Investimenti!$H25","v":0},{"$f":"+Investimenti!AO25*Investimenti!$H25","v":0},{"$f":"+Investimenti!AP25*Investimenti!$H25","v":0},{"$f":"+Investimenti!AQ25*Investimenti!$H25","v":0},{"$f":"+Investimenti!AR25*Investimenti!$H25","v":0},{"$f":"+Investimenti!AS25*Investimenti!$H25","v":0},{"$f":"+Investimenti!AT25*Investimenti!$H25","v":0},{"$f":"+Investimenti!AU25*Investimenti!$H25","v":0},{"$f":"+Investimenti!AV25*Investimenti!$H25","v":0},{"$f":"+Investimenti!AW25*Investimenti!$H25","v":0},{"$f":"+Investimenti!AX25*Investimenti!$H25","v":0},{"$f":"+Investimenti!AY25*Investimenti!$H25","v":0},{"$f":"+Investimenti!AZ25*Investimenti!$H25","v":0},{"$f":"+Investimenti!BA25*Investimenti!$H25","v":0},{"$f":"+Investimenti!BB25*Investimenti!$H25","v":0},{"$f":"+Investimenti!BC25*Investimenti!$H25","v":0},{"$f":"+Investimenti!BD25*Investimenti!$H25","v":0},{"$f":"+Investimenti!BE25*Investimenti!$H25","v":0},{"$f":"+Investimenti!BF25*Investimenti!$H25","v":0},{"$f":"+Investimenti!BG25*Investimenti!$H25","v":0},{"$f":"+Investimenti!BH25*Investimenti!$H25","v":0},{"$f":"+Investimenti!BI25*Investimenti!$H25","v":0},{"$f":"+Investimenti!BJ25*Investimenti!$H25","v":0},{"$f":"+Investimenti!BK25*Investimenti!$H25","v":0},{"$f":"+Investimenti!BL25*Investimenti!$H25","v":0},{"$f":"+Investimenti!BM25*Investimenti!$H25","v":0},{"$f":"+Investimenti!BN25*Investimenti!$H25","v":0},{"$f":"+Investimenti!BO25*Investimenti!$H25","v":0},{"$f":"+Investimenti!BP25*Investimenti!$H25","v":0},{"$f":"+Investimenti!BQ25*Investimenti!$H25","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Investimento 13","Impianti e macchinari",null,null,{"$f":"+Investimenti!J26*Investimenti!$H26","v":0},{"$f":"+Investimenti!K26*Investimenti!$H26","v":0},{"$f":"+Investimenti!L26*Investimenti!$H26","v":0},{"$f":"+Investimenti!M26*Investimenti!$H26","v":0},{"$f":"+Investimenti!N26*Investimenti!$H26","v":0},{"$f":"+Investimenti!O26*Investimenti!$H26","v":0},{"$f":"+Investimenti!P26*Investimenti!$H26","v":0},{"$f":"+Investimenti!Q26*Investimenti!$H26","v":0},{"$f":"+Investimenti!R26*Investimenti!$H26","v":0},{"$f":"+Investimenti!S26*Investimenti!$H26","v":0},{"$f":"+Investimenti!T26*Investimenti!$H26","v":0},{"$f":"+Investimenti!U26*Investimenti!$H26","v":0},{"$f":"+Investimenti!V26*Investimenti!$H26","v":0},{"$f":"+Investimenti!W26*Investimenti!$H26","v":0},{"$f":"+Investimenti!X26*Investimenti!$H26","v":0},{"$f":"+Investimenti!Y26*Investimenti!$H26","v":0},{"$f":"+Investimenti!Z26*Investimenti!$H26","v":0},{"$f":"+Investimenti!AA26*Investimenti!$H26","v":0},{"$f":"+Investimenti!AB26*Investimenti!$H26","v":0},{"$f":"+Investimenti!AC26*Investimenti!$H26","v":0},{"$f":"+Investimenti!AD26*Investimenti!$H26","v":0},{"$f":"+Investimenti!AE26*Investimenti!$H26","v":0},{"$f":"+Investimenti!AF26*Investimenti!$H26","v":0},{"$f":"+Investimenti!AG26*Investimenti!$H26","v":0},{"$f":"+Investimenti!AH26*Investimenti!$H26","v":0},{"$f":"+Investimenti!AI26*Investimenti!$H26","v":0},{"$f":"+Investimenti!AJ26*Investimenti!$H26","v":0},{"$f":"+Investimenti!AK26*Investimenti!$H26","v":0},{"$f":"+Investimenti!AL26*Investimenti!$H26","v":0},{"$f":"+Investimenti!AM26*Investimenti!$H26","v":0},{"$f":"+Investimenti!AN26*Investimenti!$H26","v":0},{"$f":"+Investimenti!AO26*Investimenti!$H26","v":0},{"$f":"+Investimenti!AP26*Investimenti!$H26","v":0},{"$f":"+Investimenti!AQ26*Investimenti!$H26","v":0},{"$f":"+Investimenti!AR26*Investimenti!$H26","v":0},{"$f":"+Investimenti!AS26*Investimenti!$H26","v":0},{"$f":"+Investimenti!AT26*Investimenti!$H26","v":0},{"$f":"+Investimenti!AU26*Investimenti!$H26","v":0},{"$f":"+Investimenti!AV26*Investimenti!$H26","v":0},{"$f":"+Investimenti!AW26*Investimenti!$H26","v":0},{"$f":"+Investimenti!AX26*Investimenti!$H26","v":0},{"$f":"+Investimenti!AY26*Investimenti!$H26","v":0},{"$f":"+Investimenti!AZ26*Investimenti!$H26","v":0},{"$f":"+Investimenti!BA26*Investimenti!$H26","v":0},{"$f":"+Investimenti!BB26*Investimenti!$H26","v":0},{"$f":"+Investimenti!BC26*Investimenti!$H26","v":0},{"$f":"+Investimenti!BD26*Investimenti!$H26","v":0},{"$f":"+Investimenti!BE26*Investimenti!$H26","v":0},{"$f":"+Investimenti!BF26*Investimenti!$H26","v":0},{"$f":"+Investimenti!BG26*Investimenti!$H26","v":0},{"$f":"+Investimenti!BH26*Investimenti!$H26","v":0},{"$f":"+Investimenti!BI26*Investimenti!$H26","v":0},{"$f":"+Investimenti!BJ26*Investimenti!$H26","v":0},{"$f":"+Investimenti!BK26*Investimenti!$H26","v":0},{"$f":"+Investimenti!BL26*Investimenti!$H26","v":0},{"$f":"+Investimenti!BM26*Investimenti!$H26","v":0},{"$f":"+Investimenti!BN26*Investimenti!$H26","v":0},{"$f":"+Investimenti!BO26*Investimenti!$H26","v":0},{"$f":"+Investimenti!BP26*Investimenti!$H26","v":0},{"$f":"+Investimenti!BQ26*Investimenti!$H26","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Investimento 14","Impianti e macchinari",null,null,{"$f":"+Investimenti!J27*Investimenti!$H27","v":0},{"$f":"+Investimenti!K27*Investimenti!$H27","v":0},{"$f":"+Investimenti!L27*Investimenti!$H27","v":0},{"$f":"+Investimenti!M27*Investimenti!$H27","v":0},{"$f":"+Investimenti!N27*Investimenti!$H27","v":0},{"$f":"+Investimenti!O27*Investimenti!$H27","v":0},{"$f":"+Investimenti!P27*Investimenti!$H27","v":0},{"$f":"+Investimenti!Q27*Investimenti!$H27","v":0},{"$f":"+Investimenti!R27*Investimenti!$H27","v":0},{"$f":"+Investimenti!S27*Investimenti!$H27","v":0},{"$f":"+Investimenti!T27*Investimenti!$H27","v":0},{"$f":"+Investimenti!U27*Investimenti!$H27","v":0},{"$f":"+Investimenti!V27*Investimenti!$H27","v":0},{"$f":"+Investimenti!W27*Investimenti!$H27","v":0},{"$f":"+Investimenti!X27*Investimenti!$H27","v":0},{"$f":"+Investimenti!Y27*Investimenti!$H27","v":0},{"$f":"+Investimenti!Z27*Investimenti!$H27","v":0},{"$f":"+Investimenti!AA27*Investimenti!$H27","v":0},{"$f":"+Investimenti!AB27*Investimenti!$H27","v":0},{"$f":"+Investimenti!AC27*Investimenti!$H27","v":0},{"$f":"+Investimenti!AD27*Investimenti!$H27","v":0},{"$f":"+Investimenti!AE27*Investimenti!$H27","v":0},{"$f":"+Investimenti!AF27*Investimenti!$H27","v":0},{"$f":"+Investimenti!AG27*Investimenti!$H27","v":0},{"$f":"+Investimenti!AH27*Investimenti!$H27","v":0},{"$f":"+Investimenti!AI27*Investimenti!$H27","v":0},{"$f":"+Investimenti!AJ27*Investimenti!$H27","v":0},{"$f":"+Investimenti!AK27*Investimenti!$H27","v":0},{"$f":"+Investimenti!AL27*Investimenti!$H27","v":0},{"$f":"+Investimenti!AM27*Investimenti!$H27","v":0},{"$f":"+Investimenti!AN27*Investimenti!$H27","v":0},{"$f":"+Investimenti!AO27*Investimenti!$H27","v":0},{"$f":"+Investimenti!AP27*Investimenti!$H27","v":0},{"$f":"+Investimenti!AQ27*Investimenti!$H27","v":0},{"$f":"+Investimenti!AR27*Investimenti!$H27","v":0},{"$f":"+Investimenti!AS27*Investimenti!$H27","v":0},{"$f":"+Investimenti!AT27*Investimenti!$H27","v":0},{"$f":"+Investimenti!AU27*Investimenti!$H27","v":0},{"$f":"+Investimenti!AV27*Investimenti!$H27","v":0},{"$f":"+Investimenti!AW27*Investimenti!$H27","v":0},{"$f":"+Investimenti!AX27*Investimenti!$H27","v":0},{"$f":"+Investimenti!AY27*Investimenti!$H27","v":0},{"$f":"+Investimenti!AZ27*Investimenti!$H27","v":0},{"$f":"+Investimenti!BA27*Investimenti!$H27","v":0},{"$f":"+Investimenti!BB27*Investimenti!$H27","v":0},{"$f":"+Investimenti!BC27*Investimenti!$H27","v":0},{"$f":"+Investimenti!BD27*Investimenti!$H27","v":0},{"$f":"+Investimenti!BE27*Investimenti!$H27","v":0},{"$f":"+Investimenti!BF27*Investimenti!$H27","v":0},{"$f":"+Investimenti!BG27*Investimenti!$H27","v":0},{"$f":"+Investimenti!BH27*Investimenti!$H27","v":0},{"$f":"+Investimenti!BI27*Investimenti!$H27","v":0},{"$f":"+Investimenti!BJ27*Investimenti!$H27","v":0},{"$f":"+Investimenti!BK27*Investimenti!$H27","v":0},{"$f":"+Investimenti!BL27*Investimenti!$H27","v":0},{"$f":"+Investimenti!BM27*Investimenti!$H27","v":0},{"$f":"+Investimenti!BN27*Investimenti!$H27","v":0},{"$f":"+Investimenti!BO27*Investimenti!$H27","v":0},{"$f":"+Investimenti!BP27*Investimenti!$H27","v":0},{"$f":"+Investimenti!BQ27*Investimenti!$H27","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Investimento 15","Impianti e macchinari",null,null,{"$f":"+Investimenti!J28*Investimenti!$H28","v":0},{"$f":"+Investimenti!K28*Investimenti!$H28","v":0},{"$f":"+Investimenti!L28*Investimenti!$H28","v":0},{"$f":"+Investimenti!M28*Investimenti!$H28","v":0},{"$f":"+Investimenti!N28*Investimenti!$H28","v":0},{"$f":"+Investimenti!O28*Investimenti!$H28","v":0},{"$f":"+Investimenti!P28*Investimenti!$H28","v":0},{"$f":"+Investimenti!Q28*Investimenti!$H28","v":0},{"$f":"+Investimenti!R28*Investimenti!$H28","v":0},{"$f":"+Investimenti!S28*Investimenti!$H28","v":0},{"$f":"+Investimenti!T28*Investimenti!$H28","v":0},{"$f":"+Investimenti!U28*Investimenti!$H28","v":0},{"$f":"+Investimenti!V28*Investimenti!$H28","v":0},{"$f":"+Investimenti!W28*Investimenti!$H28","v":0},{"$f":"+Investimenti!X28*Investimenti!$H28","v":0},{"$f":"+Investimenti!Y28*Investimenti!$H28","v":0},{"$f":"+Investimenti!Z28*Investimenti!$H28","v":0},{"$f":"+Investimenti!AA28*Investimenti!$H28","v":0},{"$f":"+Investimenti!AB28*Investimenti!$H28","v":0},{"$f":"+Investimenti!AC28*Investimenti!$H28","v":0},{"$f":"+Investimenti!AD28*Investimenti!$H28","v":0},{"$f":"+Investimenti!AE28*Investimenti!$H28","v":0},{"$f":"+Investimenti!AF28*Investimenti!$H28","v":0},{"$f":"+Investimenti!AG28*Investimenti!$H28","v":0},{"$f":"+Investimenti!AH28*Investimenti!$H28","v":0},{"$f":"+Investimenti!AI28*Investimenti!$H28","v":0},{"$f":"+Investimenti!AJ28*Investimenti!$H28","v":0},{"$f":"+Investimenti!AK28*Investimenti!$H28","v":0},{"$f":"+Investimenti!AL28*Investimenti!$H28","v":0},{"$f":"+Investimenti!AM28*Investimenti!$H28","v":0},{"$f":"+Investimenti!AN28*Investimenti!$H28","v":0},{"$f":"+Investimenti!AO28*Investimenti!$H28","v":0},{"$f":"+Investimenti!AP28*Investimenti!$H28","v":0},{"$f":"+Investimenti!AQ28*Investimenti!$H28","v":0},{"$f":"+Investimenti!AR28*Investimenti!$H28","v":0},{"$f":"+Investimenti!AS28*Investimenti!$H28","v":0},{"$f":"+Investimenti!AT28*Investimenti!$H28","v":0},{"$f":"+Investimenti!AU28*Investimenti!$H28","v":0},{"$f":"+Investimenti!AV28*Investimenti!$H28","v":0},{"$f":"+Investimenti!AW28*Investimenti!$H28","v":0},{"$f":"+Investimenti!AX28*Investimenti!$H28","v":0},{"$f":"+Investimenti!AY28*Investimenti!$H28","v":0},{"$f":"+Investimenti!AZ28*Investimenti!$H28","v":0},{"$f":"+Investimenti!BA28*Investimenti!$H28","v":0},{"$f":"+Investimenti!BB28*Investimenti!$H28","v":0},{"$f":"+Investimenti!BC28*Investimenti!$H28","v":0},{"$f":"+Investimenti!BD28*Investimenti!$H28","v":0},{"$f":"+Investimenti!BE28*Investimenti!$H28","v":0},{"$f":"+Investimenti!BF28*Investimenti!$H28","v":0},{"$f":"+Investimenti!BG28*Investimenti!$H28","v":0},{"$f":"+Investimenti!BH28*Investimenti!$H28","v":0},{"$f":"+Investimenti!BI28*Investimenti!$H28","v":0},{"$f":"+Investimenti!BJ28*Investimenti!$H28","v":0},{"$f":"+Investimenti!BK28*Investimenti!$H28","v":0},{"$f":"+Investimenti!BL28*Investimenti!$H28","v":0},{"$f":"+Investimenti!BM28*Investimenti!$H28","v":0},{"$f":"+Investimenti!BN28*Investimenti!$H28","v":0},{"$f":"+Investimenti!BO28*Investimenti!$H28","v":0},{"$f":"+Investimenti!BP28*Investimenti!$H28","v":0},{"$f":"+Investimenti!BQ28*Investimenti!$H28","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Investimento 16","Impianti e macchinari",null,null,{"$f":"+Investimenti!J29*Investimenti!$H29","v":0},{"$f":"+Investimenti!K29*Investimenti!$H29","v":0},{"$f":"+Investimenti!L29*Investimenti!$H29","v":0},{"$f":"+Investimenti!M29*Investimenti!$H29","v":0},{"$f":"+Investimenti!N29*Investimenti!$H29","v":0},{"$f":"+Investimenti!O29*Investimenti!$H29","v":0},{"$f":"+Investimenti!P29*Investimenti!$H29","v":0},{"$f":"+Investimenti!Q29*Investimenti!$H29","v":0},{"$f":"+Investimenti!R29*Investimenti!$H29","v":0},{"$f":"+Investimenti!S29*Investimenti!$H29","v":0},{"$f":"+Investimenti!T29*Investimenti!$H29","v":0},{"$f":"+Investimenti!U29*Investimenti!$H29","v":0},{"$f":"+Investimenti!V29*Investimenti!$H29","v":0},{"$f":"+Investimenti!W29*Investimenti!$H29","v":0},{"$f":"+Investimenti!X29*Investimenti!$H29","v":0},{"$f":"+Investimenti!Y29*Investimenti!$H29","v":0},{"$f":"+Investimenti!Z29*Investimenti!$H29","v":0},{"$f":"+Investimenti!AA29*Investimenti!$H29","v":0},{"$f":"+Investimenti!AB29*Investimenti!$H29","v":0},{"$f":"+Investimenti!AC29*Investimenti!$H29","v":0},{"$f":"+Investimenti!AD29*Investimenti!$H29","v":0},{"$f":"+Investimenti!AE29*Investimenti!$H29","v":0},{"$f":"+Investimenti!AF29*Investimenti!$H29","v":0},{"$f":"+Investimenti!AG29*Investimenti!$H29","v":0},{"$f":"+Investimenti!AH29*Investimenti!$H29","v":0},{"$f":"+Investimenti!AI29*Investimenti!$H29","v":0},{"$f":"+Investimenti!AJ29*Investimenti!$H29","v":0},{"$f":"+Investimenti!AK29*Investimenti!$H29","v":0},{"$f":"+Investimenti!AL29*Investimenti!$H29","v":0},{"$f":"+Investimenti!AM29*Investimenti!$H29","v":0},{"$f":"+Investimenti!AN29*Investimenti!$H29","v":0},{"$f":"+Investimenti!AO29*Investimenti!$H29","v":0},{"$f":"+Investimenti!AP29*Investimenti!$H29","v":0},{"$f":"+Investimenti!AQ29*Investimenti!$H29","v":0},{"$f":"+Investimenti!AR29*Investimenti!$H29","v":0},{"$f":"+Investimenti!AS29*Investimenti!$H29","v":0},{"$f":"+Investimenti!AT29*Investimenti!$H29","v":0},{"$f":"+Investimenti!AU29*Investimenti!$H29","v":0},{"$f":"+Investimenti!AV29*Investimenti!$H29","v":0},{"$f":"+Investimenti!AW29*Investimenti!$H29","v":0},{"$f":"+Investimenti!AX29*Investimenti!$H29","v":0},{"$f":"+Investimenti!AY29*Investimenti!$H29","v":0},{"$f":"+Investimenti!AZ29*Investimenti!$H29","v":0},{"$f":"+Investimenti!BA29*Investimenti!$H29","v":0},{"$f":"+Investimenti!BB29*Investimenti!$H29","v":0},{"$f":"+Investimenti!BC29*Investimenti!$H29","v":0},{"$f":"+Investimenti!BD29*Investimenti!$H29","v":0},{"$f":"+Investimenti!BE29*Investimenti!$H29","v":0},{"$f":"+Investimenti!BF29*Investimenti!$H29","v":0},{"$f":"+Investimenti!BG29*Investimenti!$H29","v":0},{"$f":"+Investimenti!BH29*Investimenti!$H29","v":0},{"$f":"+Investimenti!BI29*Investimenti!$H29","v":0},{"$f":"+Investimenti!BJ29*Investimenti!$H29","v":0},{"$f":"+Investimenti!BK29*Investimenti!$H29","v":0},{"$f":"+Investimenti!BL29*Investimenti!$H29","v":0},{"$f":"+Investimenti!BM29*Investimenti!$H29","v":0},{"$f":"+Investimenti!BN29*Investimenti!$H29","v":0},{"$f":"+Investimenti!BO29*Investimenti!$H29","v":0},{"$f":"+Investimenti!BP29*Investimenti!$H29","v":0},{"$f":"+Investimenti!BQ29*Investimenti!$H29","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Investimento 17",{"$f":"+H56","v":"Impianti e macchinari"},null,null,{"$f":"+Investimenti!J30*Investimenti!$H30","v":0},{"$f":"+Investimenti!K30*Investimenti!$H30","v":0},{"$f":"+Investimenti!L30*Investimenti!$H30","v":0},{"$f":"+Investimenti!M30*Investimenti!$H30","v":0},{"$f":"+Investimenti!N30*Investimenti!$H30","v":0},{"$f":"+Investimenti!O30*Investimenti!$H30","v":0},{"$f":"+Investimenti!P30*Investimenti!$H30","v":0},{"$f":"+Investimenti!Q30*Investimenti!$H30","v":0},{"$f":"+Investimenti!R30*Investimenti!$H30","v":0},{"$f":"+Investimenti!S30*Investimenti!$H30","v":0},{"$f":"+Investimenti!T30*Investimenti!$H30","v":0},{"$f":"+Investimenti!U30*Investimenti!$H30","v":0},{"$f":"+Investimenti!V30*Investimenti!$H30","v":0},{"$f":"+Investimenti!W30*Investimenti!$H30","v":0},{"$f":"+Investimenti!X30*Investimenti!$H30","v":0},{"$f":"+Investimenti!Y30*Investimenti!$H30","v":0},{"$f":"+Investimenti!Z30*Investimenti!$H30","v":0},{"$f":"+Investimenti!AA30*Investimenti!$H30","v":0},{"$f":"+Investimenti!AB30*Investimenti!$H30","v":0},{"$f":"+Investimenti!AC30*Investimenti!$H30","v":0},{"$f":"+Investimenti!AD30*Investimenti!$H30","v":0},{"$f":"+Investimenti!AE30*Investimenti!$H30","v":0},{"$f":"+Investimenti!AF30*Investimenti!$H30","v":0},{"$f":"+Investimenti!AG30*Investimenti!$H30","v":0},{"$f":"+Investimenti!AH30*Investimenti!$H30","v":0},{"$f":"+Investimenti!AI30*Investimenti!$H30","v":0},{"$f":"+Investimenti!AJ30*Investimenti!$H30","v":0},{"$f":"+Investimenti!AK30*Investimenti!$H30","v":0},{"$f":"+Investimenti!AL30*Investimenti!$H30","v":0},{"$f":"+Investimenti!AM30*Investimenti!$H30","v":0},{"$f":"+Investimenti!AN30*Investimenti!$H30","v":0},{"$f":"+Investimenti!AO30*Investimenti!$H30","v":0},{"$f":"+Investimenti!AP30*Investimenti!$H30","v":0},{"$f":"+Investimenti!AQ30*Investimenti!$H30","v":0},{"$f":"+Investimenti!AR30*Investimenti!$H30","v":0},{"$f":"+Investimenti!AS30*Investimenti!$H30","v":0},{"$f":"+Investimenti!AT30*Investimenti!$H30","v":0},{"$f":"+Investimenti!AU30*Investimenti!$H30","v":0},{"$f":"+Investimenti!AV30*Investimenti!$H30","v":0},{"$f":"+Investimenti!AW30*Investimenti!$H30","v":0},{"$f":"+Investimenti!AX30*Investimenti!$H30","v":0},{"$f":"+Investimenti!AY30*Investimenti!$H30","v":0},{"$f":"+Investimenti!AZ30*Investimenti!$H30","v":0},{"$f":"+Investimenti!BA30*Investimenti!$H30","v":0},{"$f":"+Investimenti!BB30*Investimenti!$H30","v":0},{"$f":"+Investimenti!BC30*Investimenti!$H30","v":0},{"$f":"+Investimenti!BD30*Investimenti!$H30","v":0},{"$f":"+Investimenti!BE30*Investimenti!$H30","v":0},{"$f":"+Investimenti!BF30*Investimenti!$H30","v":0},{"$f":"+Investimenti!BG30*Investimenti!$H30","v":0},{"$f":"+Investimenti!BH30*Investimenti!$H30","v":0},{"$f":"+Investimenti!BI30*Investimenti!$H30","v":0},{"$f":"+Investimenti!BJ30*Investimenti!$H30","v":0},{"$f":"+Investimenti!BK30*Investimenti!$H30","v":0},{"$f":"+Investimenti!BL30*Investimenti!$H30","v":0},{"$f":"+Investimenti!BM30*Investimenti!$H30","v":0},{"$f":"+Investimenti!BN30*Investimenti!$H30","v":0},{"$f":"+Investimenti!BO30*Investimenti!$H30","v":0},{"$f":"+Investimenti!BP30*Investimenti!$H30","v":0},{"$f":"+Investimenti!BQ30*Investimenti!$H30","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Investimento 18",{"$f":"+H57","v":"Impianti e macchinari"},null,null,{"$f":"+Investimenti!J31*Investimenti!$H31","v":0},{"$f":"+Investimenti!K31*Investimenti!$H31","v":0},{"$f":"+Investimenti!L31*Investimenti!$H31","v":0},{"$f":"+Investimenti!M31*Investimenti!$H31","v":0},{"$f":"+Investimenti!N31*Investimenti!$H31","v":0},{"$f":"+Investimenti!O31*Investimenti!$H31","v":0},{"$f":"+Investimenti!P31*Investimenti!$H31","v":0},{"$f":"+Investimenti!Q31*Investimenti!$H31","v":0},{"$f":"+Investimenti!R31*Investimenti!$H31","v":0},{"$f":"+Investimenti!S31*Investimenti!$H31","v":0},{"$f":"+Investimenti!T31*Investimenti!$H31","v":0},{"$f":"+Investimenti!U31*Investimenti!$H31","v":0},{"$f":"+Investimenti!V31*Investimenti!$H31","v":0},{"$f":"+Investimenti!W31*Investimenti!$H31","v":0},{"$f":"+Investimenti!X31*Investimenti!$H31","v":0},{"$f":"+Investimenti!Y31*Investimenti!$H31","v":0},{"$f":"+Investimenti!Z31*Investimenti!$H31","v":0},{"$f":"+Investimenti!AA31*Investimenti!$H31","v":0},{"$f":"+Investimenti!AB31*Investimenti!$H31","v":0},{"$f":"+Investimenti!AC31*Investimenti!$H31","v":0},{"$f":"+Investimenti!AD31*Investimenti!$H31","v":0},{"$f":"+Investimenti!AE31*Investimenti!$H31","v":0},{"$f":"+Investimenti!AF31*Investimenti!$H31","v":0},{"$f":"+Investimenti!AG31*Investimenti!$H31","v":0},{"$f":"+Investimenti!AH31*Investimenti!$H31","v":0},{"$f":"+Investimenti!AI31*Investimenti!$H31","v":0},{"$f":"+Investimenti!AJ31*Investimenti!$H31","v":0},{"$f":"+Investimenti!AK31*Investimenti!$H31","v":0},{"$f":"+Investimenti!AL31*Investimenti!$H31","v":0},{"$f":"+Investimenti!AM31*Investimenti!$H31","v":0},{"$f":"+Investimenti!AN31*Investimenti!$H31","v":0},{"$f":"+Investimenti!AO31*Investimenti!$H31","v":0},{"$f":"+Investimenti!AP31*Investimenti!$H31","v":0},{"$f":"+Investimenti!AQ31*Investimenti!$H31","v":0},{"$f":"+Investimenti!AR31*Investimenti!$H31","v":0},{"$f":"+Investimenti!AS31*Investimenti!$H31","v":0},{"$f":"+Investimenti!AT31*Investimenti!$H31","v":0},{"$f":"+Investimenti!AU31*Investimenti!$H31","v":0},{"$f":"+Investimenti!AV31*Investimenti!$H31","v":0},{"$f":"+Investimenti!AW31*Investimenti!$H31","v":0},{"$f":"+Investimenti!AX31*Investimenti!$H31","v":0},{"$f":"+Investimenti!AY31*Investimenti!$H31","v":0},{"$f":"+Investimenti!AZ31*Investimenti!$H31","v":0},{"$f":"+Investimenti!BA31*Investimenti!$H31","v":0},{"$f":"+Investimenti!BB31*Investimenti!$H31","v":0},{"$f":"+Investimenti!BC31*Investimenti!$H31","v":0},{"$f":"+Investimenti!BD31*Investimenti!$H31","v":0},{"$f":"+Investimenti!BE31*Investimenti!$H31","v":0},{"$f":"+Investimenti!BF31*Investimenti!$H31","v":0},{"$f":"+Investimenti!BG31*Investimenti!$H31","v":0},{"$f":"+Investimenti!BH31*Investimenti!$H31","v":0},{"$f":"+Investimenti!BI31*Investimenti!$H31","v":0},{"$f":"+Investimenti!BJ31*Investimenti!$H31","v":0},{"$f":"+Investimenti!BK31*Investimenti!$H31","v":0},{"$f":"+Investimenti!BL31*Investimenti!$H31","v":0},{"$f":"+Investimenti!BM31*Investimenti!$H31","v":0},{"$f":"+Investimenti!BN31*Investimenti!$H31","v":0},{"$f":"+Investimenti!BO31*Investimenti!$H31","v":0},{"$f":"+Investimenti!BP31*Investimenti!$H31","v":0},{"$f":"+Investimenti!BQ31*Investimenti!$H31","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Investimento 19",{"$f":"+H58","v":"Impianti e macchinari"},null,null,{"$f":"+Investimenti!J32*Investimenti!$H32","v":0},{"$f":"+Investimenti!K32*Investimenti!$H32","v":0},{"$f":"+Investimenti!L32*Investimenti!$H32","v":0},{"$f":"+Investimenti!M32*Investimenti!$H32","v":0},{"$f":"+Investimenti!N32*Investimenti!$H32","v":0},{"$f":"+Investimenti!O32*Investimenti!$H32","v":0},{"$f":"+Investimenti!P32*Investimenti!$H32","v":0},{"$f":"+Investimenti!Q32*Investimenti!$H32","v":0},{"$f":"+Investimenti!R32*Investimenti!$H32","v":0},{"$f":"+Investimenti!S32*Investimenti!$H32","v":0},{"$f":"+Investimenti!T32*Investimenti!$H32","v":0},{"$f":"+Investimenti!U32*Investimenti!$H32","v":0},{"$f":"+Investimenti!V32*Investimenti!$H32","v":0},{"$f":"+Investimenti!W32*Investimenti!$H32","v":0},{"$f":"+Investimenti!X32*Investimenti!$H32","v":0},{"$f":"+Investimenti!Y32*Investimenti!$H32","v":0},{"$f":"+Investimenti!Z32*Investimenti!$H32","v":0},{"$f":"+Investimenti!AA32*Investimenti!$H32","v":0},{"$f":"+Investimenti!AB32*Investimenti!$H32","v":0},{"$f":"+Investimenti!AC32*Investimenti!$H32","v":0},{"$f":"+Investimenti!AD32*Investimenti!$H32","v":0},{"$f":"+Investimenti!AE32*Investimenti!$H32","v":0},{"$f":"+Investimenti!AF32*Investimenti!$H32","v":0},{"$f":"+Investimenti!AG32*Investimenti!$H32","v":0},{"$f":"+Investimenti!AH32*Investimenti!$H32","v":0},{"$f":"+Investimenti!AI32*Investimenti!$H32","v":0},{"$f":"+Investimenti!AJ32*Investimenti!$H32","v":0},{"$f":"+Investimenti!AK32*Investimenti!$H32","v":0},{"$f":"+Investimenti!AL32*Investimenti!$H32","v":0},{"$f":"+Investimenti!AM32*Investimenti!$H32","v":0},{"$f":"+Investimenti!AN32*Investimenti!$H32","v":0},{"$f":"+Investimenti!AO32*Investimenti!$H32","v":0},{"$f":"+Investimenti!AP32*Investimenti!$H32","v":0},{"$f":"+Investimenti!AQ32*Investimenti!$H32","v":0},{"$f":"+Investimenti!AR32*Investimenti!$H32","v":0},{"$f":"+Investimenti!AS32*Investimenti!$H32","v":0},{"$f":"+Investimenti!AT32*Investimenti!$H32","v":0},{"$f":"+Investimenti!AU32*Investimenti!$H32","v":0},{"$f":"+Investimenti!AV32*Investimenti!$H32","v":0},{"$f":"+Investimenti!AW32*Investimenti!$H32","v":0},{"$f":"+Investimenti!AX32*Investimenti!$H32","v":0},{"$f":"+Investimenti!AY32*Investimenti!$H32","v":0},{"$f":"+Investimenti!AZ32*Investimenti!$H32","v":0},{"$f":"+Investimenti!BA32*Investimenti!$H32","v":0},{"$f":"+Investimenti!BB32*Investimenti!$H32","v":0},{"$f":"+Investimenti!BC32*Investimenti!$H32","v":0},{"$f":"+Investimenti!BD32*Investimenti!$H32","v":0},{"$f":"+Investimenti!BE32*Investimenti!$H32","v":0},{"$f":"+Investimenti!BF32*Investimenti!$H32","v":0},{"$f":"+Investimenti!BG32*Investimenti!$H32","v":0},{"$f":"+Investimenti!BH32*Investimenti!$H32","v":0},{"$f":"+Investimenti!BI32*Investimenti!$H32","v":0},{"$f":"+Investimenti!BJ32*Investimenti!$H32","v":0},{"$f":"+Investimenti!BK32*Investimenti!$H32","v":0},{"$f":"+Investimenti!BL32*Investimenti!$H32","v":0},{"$f":"+Investimenti!BM32*Investimenti!$H32","v":0},{"$f":"+Investimenti!BN32*Investimenti!$H32","v":0},{"$f":"+Investimenti!BO32*Investimenti!$H32","v":0},{"$f":"+Investimenti!BP32*Investimenti!$H32","v":0},{"$f":"+Investimenti!BQ32*Investimenti!$H32","v":0},null,null,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Totale",null,null,null,{"$f":"SUM(K66:K84)","v":19800},{"$f":"SUM(L66:L84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD66:BD84)","v":0},{"$f":"SUM(BE66:BE84)","v":0},{"$f":"SUM(BF66:BF84)","v":0},{"$f":"SUM(BG66:BG84)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+SUM(K86:V86)","v":19800},{"$f":"+SUM(W86:AH86)","v":0},{"$f":"+SUM(AI86:AT86)","v":0},{"$f":"+SUM(AU86:BF86)","v":0},{"$f":"+SUM(BG86:BR86)","v":0}]
[]
[]
[null,null,null,null,null,"Debiti","Stato Patrimoniale"]
[]
[null,null,null,null,null,null,"Descrizione","Tipologia",null,null,{"$f":"+K39","v":"2017-01-01"},{"$f":"+L39","v":"2017-02-28"},"2017-03-31","2017-04-30","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-30","2017-10-31","2017-11-30","2017-12-31","2018-01-31","2018-02-28","2018-03-31","2018-04-30","2018-05-31","2018-06-30","2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31",null,null,{"$f":"+YEAR(V91)","v":2017},{"$f":"+YEAR(AH91)","v":2018},{"$f":"+YEAR(AT91)","v":2019},{"$f":"+YEAR(BF91)","v":2020},{"$f":"+YEAR(BR91)","v":2021}]
[null,null,null,null,null,null,{"$f":"+G66","v":"Arredamento"},"Attrezzature Industriali e commerciali",null,null,{"$f":"+Investimenti!J14+K66-K40","v":0},{"$f":"+SUM(Investimenti!$J14:K14)+SUM($K66:L66)-SUM($K40:L40)","v":0},{"$f":"+SUM(Investimenti!$J14:L14)+SUM($K66:M66)-SUM($K40:M40)","v":0},{"$f":"+SUM(Investimenti!$J14:M14)+SUM($K66:N66)-SUM($K40:N40)","v":0},{"$f":"+SUM(Investimenti!$J14:N14)+SUM($K66:O66)-SUM($K40:O40)","v":0},{"$f":"+SUM(Investimenti!$J14:O14)+SUM($K66:P66)-SUM($K40:P40)","v":0},{"$f":"+SUM(Investimenti!$J14:P14)+SUM($K66:Q66)-SUM($K40:Q40)","v":0},{"$f":"+SUM(Investimenti!$J14:Q14)+SUM($K66:R66)-SUM($K40:R40)","v":0},{"$f":"+SUM(Investimenti!$J14:R14)+SUM($K66:S66)-SUM($K40:S40)","v":0},{"$f":"+SUM(Investimenti!$J14:S14)+SUM($K66:T66)-SUM($K40:T40)","v":0},{"$f":"+SUM(Investimenti!$J14:T14)+SUM($K66:U66)-SUM($K40:U40)","v":0},{"$f":"+SUM(Investimenti!$J14:U14)+SUM($K66:V66)-SUM($K40:V40)","v":0},{"$f":"+SUM(Investimenti!$J14:V14)+SUM($K66:W66)-SUM($K40:W40)","v":0},{"$f":"+SUM(Investimenti!$J14:W14)+SUM($K66:X66)-SUM($K40:X40)","v":0},{"$f":"+SUM(Investimenti!$J14:X14)+SUM($K66:Y66)-SUM($K40:Y40)","v":0},{"$f":"+SUM(Investimenti!$J14:Y14)+SUM($K66:Z66)-SUM($K40:Z40)","v":0},{"$f":"+SUM(Investimenti!$J14:Z14)+SUM($K66:AA66)-SUM($K40:AA40)","v":0},{"$f":"+SUM(Investimenti!$J14:AA14)+SUM($K66:AB66)-SUM($K40:AB40)","v":0},{"$f":"+SUM(Investimenti!$J14:AB14)+SUM($K66:AC66)-SUM($K40:AC40)","v":0},{"$f":"+SUM(Investimenti!$J14:AC14)+SUM($K66:AD66)-SUM($K40:AD40)","v":0},{"$f":"+SUM(Investimenti!$J14:AD14)+SUM($K66:AE66)-SUM($K40:AE40)","v":0},{"$f":"+SUM(Investimenti!$J14:AE14)+SUM($K66:AF66)-SUM($K40:AF40)","v":0},{"$f":"+SUM(Investimenti!$J14:AF14)+SUM($K66:AG66)-SUM($K40:AG40)","v":0},{"$f":"+SUM(Investimenti!$J14:AG14)+SUM($K66:AH66)-SUM($K40:AH40)","v":0},{"$f":"+SUM(Investimenti!$J14:AH14)+SUM($K66:AI66)-SUM($K40:AI40)","v":0},{"$f":"+SUM(Investimenti!$J14:AI14)+SUM($K66:AJ66)-SUM($K40:AJ40)","v":0},{"$f":"+SUM(Investimenti!$J14:AJ14)+SUM($K66:AK66)-SUM($K40:AK40)","v":0},{"$f":"+SUM(Investimenti!$J14:AK14)+SUM($K66:AL66)-SUM($K40:AL40)","v":0},{"$f":"+SUM(Investimenti!$J14:AL14)+SUM($K66:AM66)-SUM($K40:AM40)","v":0},{"$f":"+SUM(Investimenti!$J14:AM14)+SUM($K66:AN66)-SUM($K40:AN40)","v":0},{"$f":"+SUM(Investimenti!$J14:AN14)+SUM($K66:AO66)-SUM($K40:AO40)","v":0},{"$f":"+SUM(Investimenti!$J14:AO14)+SUM($K66:AP66)-SUM($K40:AP40)","v":0},{"$f":"+SUM(Investimenti!$J14:AP14)+SUM($K66:AQ66)-SUM($K40:AQ40)","v":0},{"$f":"+SUM(Investimenti!$J14:AQ14)+SUM($K66:AR66)-SUM($K40:AR40)","v":0},{"$f":"+SUM(Investimenti!$J14:AR14)+SUM($K66:AS66)-SUM($K40:AS40)","v":0},{"$f":"+SUM(Investimenti!$J14:AS14)+SUM($K66:AT66)-SUM($K40:AT40)","v":0},{"$f":"+SUM(Investimenti!$J14:AT14)+SUM($K66:AU66)-SUM($K40:AU40)","v":0},{"$f":"+SUM(Investimenti!$J14:AU14)+SUM($K66:AV66)-SUM($K40:AV40)","v":0},{"$f":"+SUM(Investimenti!$J14:AV14)+SUM($K66:AW66)-SUM($K40:AW40)","v":0},{"$f":"+SUM(Investimenti!$J14:AW14)+SUM($K66:AX66)-SUM($K40:AX40)","v":0},{"$f":"+SUM(Investimenti!$J14:AX14)+SUM($K66:AY66)-SUM($K40:AY40)","v":0},{"$f":"+SUM(Investimenti!$J14:AY14)+SUM($K66:AZ66)-SUM($K40:AZ40)","v":0},{"$f":"+SUM(Investimenti!$J14:AZ14)+SUM($K66:BA66)-SUM($K40:BA40)","v":0},{"$f":"+SUM(Investimenti!$J14:BA14)+SUM($K66:BB66)-SUM($K40:BB40)","v":0},{"$f":"+SUM(Investimenti!$J14:BB14)+SUM($K66:BC66)-SUM($K40:BC40)","v":0},{"$f":"+SUM(Investimenti!$J14:BC14)+SUM($K66:BD66)-SUM($K40:BD40)","v":0},{"$f":"+SUM(Investimenti!$J14:BD14)+SUM($K66:BE66)-SUM($K40:BE40)","v":0},{"$f":"+SUM(Investimenti!$J14:BE14)+SUM($K66:BF66)-SUM($K40:BF40)","v":0},{"$f":"+SUM(Investimenti!$J14:BF14)+SUM($K66:BG66)-SUM($K40:BG40)","v":0},{"$f":"+SUM(Investimenti!$J14:BG14)+SUM($K66:BH66)-SUM($K40:BH40)","v":0},{"$f":"+SUM(Investimenti!$J14:BH14)+SUM($K66:BI66)-SUM($K40:BI40)","v":0},{"$f":"+SUM(Investimenti!$J14:BI14)+SUM($K66:BJ66)-SUM($K40:BJ40)","v":0},{"$f":"+SUM(Investimenti!$J14:BJ14)+SUM($K66:BK66)-SUM($K40:BK40)","v":0},{"$f":"+SUM(Investimenti!$J14:BK14)+SUM($K66:BL66)-SUM($K40:BL40)","v":0},{"$f":"+SUM(Investimenti!$J14:BL14)+SUM($K66:BM66)-SUM($K40:BM40)","v":0},{"$f":"+SUM(Investimenti!$J14:BM14)+SUM($K66:BN66)-SUM($K40:BN40)","v":0},{"$f":"+SUM(Investimenti!$J14:BN14)+SUM($K66:BO66)-SUM($K40:BO40)","v":0},{"$f":"+SUM(Investimenti!$J14:BO14)+SUM($K66:BP66)-SUM($K40:BP40)","v":0},{"$f":"+SUM(Investimenti!$J14:BP14)+SUM($K66:BQ66)-SUM($K40:BQ40)","v":0},{"$f":"+SUM(Investimenti!$J14:BQ14)+SUM($K66:BR66)-SUM($K40:BR40)","v":0},null,null,{"$f":"+V92","v":0},{"$f":"+AH92","v":0},{"$f":"+AT92","v":0},{"$f":"+BF92","v":0},{"$f":"+BR92","v":0}]
[null,null,null,null,null,null,"Ristrutturazione","Costi d'impianto e ampliamento",null,null,{"$f":"+Investimenti!J15+K67-K41","v":0},{"$f":"+SUM(Investimenti!$J15:K15)+SUM($K67:L67)-SUM($K41:L41)","v":0},{"$f":"+SUM(Investimenti!$J15:L15)+SUM($K67:M67)-SUM($K41:M41)","v":0},{"$f":"+SUM(Investimenti!$J15:M15)+SUM($K67:N67)-SUM($K41:N41)","v":0},{"$f":"+SUM(Investimenti!$J15:N15)+SUM($K67:O67)-SUM($K41:O41)","v":0},{"$f":"+SUM(Investimenti!$J15:O15)+SUM($K67:P67)-SUM($K41:P41)","v":0},{"$f":"+SUM(Investimenti!$J15:P15)+SUM($K67:Q67)-SUM($K41:Q41)","v":0},{"$f":"+SUM(Investimenti!$J15:Q15)+SUM($K67:R67)-SUM($K41:R41)","v":0},{"$f":"+SUM(Investimenti!$J15:R15)+SUM($K67:S67)-SUM($K41:S41)","v":0},{"$f":"+SUM(Investimenti!$J15:S15)+SUM($K67:T67)-SUM($K41:T41)","v":0},{"$f":"+SUM(Investimenti!$J15:T15)+SUM($K67:U67)-SUM($K41:U41)","v":0},{"$f":"+SUM(Investimenti!$J15:U15)+SUM($K67:V67)-SUM($K41:V41)","v":0},{"$f":"+SUM(Investimenti!$J15:V15)+SUM($K67:W67)-SUM($K41:W41)","v":0},{"$f":"+SUM(Investimenti!$J15:W15)+SUM($K67:X67)-SUM($K41:X41)","v":0},{"$f":"+SUM(Investimenti!$J15:X15)+SUM($K67:Y67)-SUM($K41:Y41)","v":0},{"$f":"+SUM(Investimenti!$J15:Y15)+SUM($K67:Z67)-SUM($K41:Z41)","v":0},{"$f":"+SUM(Investimenti!$J15:Z15)+SUM($K67:AA67)-SUM($K41:AA41)","v":0},{"$f":"+SUM(Investimenti!$J15:AA15)+SUM($K67:AB67)-SUM($K41:AB41)","v":0},{"$f":"+SUM(Investimenti!$J15:AB15)+SUM($K67:AC67)-SUM($K41:AC41)","v":0},{"$f":"+SUM(Investimenti!$J15:AC15)+SUM($K67:AD67)-SUM($K41:AD41)","v":0},{"$f":"+SUM(Investimenti!$J15:AD15)+SUM($K67:AE67)-SUM($K41:AE41)","v":0},{"$f":"+SUM(Investimenti!$J15:AE15)+SUM($K67:AF67)-SUM($K41:AF41)","v":0},{"$f":"+SUM(Investimenti!$J15:AF15)+SUM($K67:AG67)-SUM($K41:AG41)","v":0},{"$f":"+SUM(Investimenti!$J15:AG15)+SUM($K67:AH67)-SUM($K41:AH41)","v":0},{"$f":"+SUM(Investimenti!$J15:AH15)+SUM($K67:AI67)-SUM($K41:AI41)","v":0},{"$f":"+SUM(Investimenti!$J15:AI15)+SUM($K67:AJ67)-SUM($K41:AJ41)","v":0},{"$f":"+SUM(Investimenti!$J15:AJ15)+SUM($K67:AK67)-SUM($K41:AK41)","v":0},{"$f":"+SUM(Investimenti!$J15:AK15)+SUM($K67:AL67)-SUM($K41:AL41)","v":0},{"$f":"+SUM(Investimenti!$J15:AL15)+SUM($K67:AM67)-SUM($K41:AM41)","v":0},{"$f":"+SUM(Investimenti!$J15:AM15)+SUM($K67:AN67)-SUM($K41:AN41)","v":0},{"$f":"+SUM(Investimenti!$J15:AN15)+SUM($K67:AO67)-SUM($K41:AO41)","v":0},{"$f":"+SUM(Investimenti!$J15:AO15)+SUM($K67:AP67)-SUM($K41:AP41)","v":0},{"$f":"+SUM(Investimenti!$J15:AP15)+SUM($K67:AQ67)-SUM($K41:AQ41)","v":0},{"$f":"+SUM(Investimenti!$J15:AQ15)+SUM($K67:AR67)-SUM($K41:AR41)","v":0},{"$f":"+SUM(Investimenti!$J15:AR15)+SUM($K67:AS67)-SUM($K41:AS41)","v":0},{"$f":"+SUM(Investimenti!$J15:AS15)+SUM($K67:AT67)-SUM($K41:AT41)","v":0},{"$f":"+SUM(Investimenti!$J15:AT15)+SUM($K67:AU67)-SUM($K41:AU41)","v":0},{"$f":"+SUM(Investimenti!$J15:AU15)+SUM($K67:AV67)-SUM($K41:AV41)","v":0},{"$f":"+SUM(Investimenti!$J15:AV15)+SUM($K67:AW67)-SUM($K41:AW41)","v":0},{"$f":"+SUM(Investimenti!$J15:AW15)+SUM($K67:AX67)-SUM($K41:AX41)","v":0},{"$f":"+SUM(Investimenti!$J15:AX15)+SUM($K67:AY67)-SUM($K41:AY41)","v":0},{"$f":"+SUM(Investimenti!$J15:AY15)+SUM($K67:AZ67)-SUM($K41:AZ41)","v":0},{"$f":"+SUM(Investimenti!$J15:AZ15)+SUM($K67:BA67)-SUM($K41:BA41)","v":0},{"$f":"+SUM(Investimenti!$J15:BA15)+SUM($K67:BB67)-SUM($K41:BB41)","v":0},{"$f":"+SUM(Investimenti!$J15:BB15)+SUM($K67:BC67)-SUM($K41:BC41)","v":0},{"$f":"+SUM(Investimenti!$J15:BC15)+SUM($K67:BD67)-SUM($K41:BD41)","v":0},{"$f":"+SUM(Investimenti!$J15:BD15)+SUM($K67:BE67)-SUM($K41:BE41)","v":0},{"$f":"+SUM(Investimenti!$J15:BE15)+SUM($K67:BF67)-SUM($K41:BF41)","v":0},{"$f":"+SUM(Investimenti!$J15:BF15)+SUM($K67:BG67)-SUM($K41:BG41)","v":0},{"$f":"+SUM(Investimenti!$J15:BG15)+SUM($K67:BH67)-SUM($K41:BH41)","v":0},{"$f":"+SUM(Investimenti!$J15:BH15)+SUM($K67:BI67)-SUM($K41:BI41)","v":0},{"$f":"+SUM(Investimenti!$J15:BI15)+SUM($K67:BJ67)-SUM($K41:BJ41)","v":0},{"$f":"+SUM(Investimenti!$J15:BJ15)+SUM($K67:BK67)-SUM($K41:BK41)","v":0},{"$f":"+SUM(Investimenti!$J15:BK15)+SUM($K67:BL67)-SUM($K41:BL41)","v":0},{"$f":"+SUM(Investimenti!$J15:BL15)+SUM($K67:BM67)-SUM($K41:BM41)","v":0},{"$f":"+SUM(Investimenti!$J15:BM15)+SUM($K67:BN67)-SUM($K41:BN41)","v":0},{"$f":"+SUM(Investimenti!$J15:BN15)+SUM($K67:BO67)-SUM($K41:BO41)","v":0},{"$f":"+SUM(Investimenti!$J15:BO15)+SUM($K67:BP67)-SUM($K41:BP41)","v":0},{"$f":"+SUM(Investimenti!$J15:BP15)+SUM($K67:BQ67)-SUM($K41:BQ41)","v":0},{"$f":"+SUM(Investimenti!$J15:BQ15)+SUM($K67:BR67)-SUM($K41:BR41)","v":0},null,null,{"$f":"+V93","v":0},{"$f":"+AH93","v":0},{"$f":"+AT93","v":0},{"$f":"+BF93","v":0},{"$f":"+BR93","v":0}]
[null,null,null,null,null,null,"Investimento 3","Impianti e macchinari",null,null,{"$f":"+Investimenti!J16+K68-K42","v":0},{"$f":"+SUM(Investimenti!$J16:K16)+SUM($K68:L68)-SUM($K42:L42)","v":0},{"$f":"+SUM(Investimenti!$J16:L16)+SUM($K68:M68)-SUM($K42:M42)","v":0},{"$f":"+SUM(Investimenti!$J16:M16)+SUM($K68:N68)-SUM($K42:N42)","v":0},{"$f":"+SUM(Investimenti!$J16:N16)+SUM($K68:O68)-SUM($K42:O42)","v":0},{"$f":"+SUM(Investimenti!$J16:O16)+SUM($K68:P68)-SUM($K42:P42)","v":0},{"$f":"+SUM(Investimenti!$J16:P16)+SUM($K68:Q68)-SUM($K42:Q42)","v":0},{"$f":"+SUM(Investimenti!$J16:Q16)+SUM($K68:R68)-SUM($K42:R42)","v":0},{"$f":"+SUM(Investimenti!$J16:R16)+SUM($K68:S68)-SUM($K42:S42)","v":0},{"$f":"+SUM(Investimenti!$J16:S16)+SUM($K68:T68)-SUM($K42:T42)","v":0},{"$f":"+SUM(Investimenti!$J16:T16)+SUM($K68:U68)-SUM($K42:U42)","v":0},{"$f":"+SUM(Investimenti!$J16:U16)+SUM($K68:V68)-SUM($K42:V42)","v":0},{"$f":"+SUM(Investimenti!$J16:V16)+SUM($K68:W68)-SUM($K42:W42)","v":0},{"$f":"+SUM(Investimenti!$J16:W16)+SUM($K68:X68)-SUM($K42:X42)","v":0},{"$f":"+SUM(Investimenti!$J16:X16)+SUM($K68:Y68)-SUM($K42:Y42)","v":0},{"$f":"+SUM(Investimenti!$J16:Y16)+SUM($K68:Z68)-SUM($K42:Z42)","v":0},{"$f":"+SUM(Investimenti!$J16:Z16)+SUM($K68:AA68)-SUM($K42:AA42)","v":0},{"$f":"+SUM(Investimenti!$J16:AA16)+SUM($K68:AB68)-SUM($K42:AB42)","v":0},{"$f":"+SUM(Investimenti!$J16:AB16)+SUM($K68:AC68)-SUM($K42:AC42)","v":0},{"$f":"+SUM(Investimenti!$J16:AC16)+SUM($K68:AD68)-SUM($K42:AD42)","v":0},{"$f":"+SUM(Investimenti!$J16:AD16)+SUM($K68:AE68)-SUM($K42:AE42)","v":0},{"$f":"+SUM(Investimenti!$J16:AE16)+SUM($K68:AF68)-SUM($K42:AF42)","v":0},{"$f":"+SUM(Investimenti!$J16:AF16)+SUM($K68:AG68)-SUM($K42:AG42)","v":0},{"$f":"+SUM(Investimenti!$J16:AG16)+SUM($K68:AH68)-SUM($K42:AH42)","v":0},{"$f":"+SUM(Investimenti!$J16:AH16)+SUM($K68:AI68)-SUM($K42:AI42)","v":0},{"$f":"+SUM(Investimenti!$J16:AI16)+SUM($K68:AJ68)-SUM($K42:AJ42)","v":0},{"$f":"+SUM(Investimenti!$J16:AJ16)+SUM($K68:AK68)-SUM($K42:AK42)","v":0},{"$f":"+SUM(Investimenti!$J16:AK16)+SUM($K68:AL68)-SUM($K42:AL42)","v":0},{"$f":"+SUM(Investimenti!$J16:AL16)+SUM($K68:AM68)-SUM($K42:AM42)","v":0},{"$f":"+SUM(Investimenti!$J16:AM16)+SUM($K68:AN68)-SUM($K42:AN42)","v":0},{"$f":"+SUM(Investimenti!$J16:AN16)+SUM($K68:AO68)-SUM($K42:AO42)","v":0},{"$f":"+SUM(Investimenti!$J16:AO16)+SUM($K68:AP68)-SUM($K42:AP42)","v":0},{"$f":"+SUM(Investimenti!$J16:AP16)+SUM($K68:AQ68)-SUM($K42:AQ42)","v":0},{"$f":"+SUM(Investimenti!$J16:AQ16)+SUM($K68:AR68)-SUM($K42:AR42)","v":0},{"$f":"+SUM(Investimenti!$J16:AR16)+SUM($K68:AS68)-SUM($K42:AS42)","v":0},{"$f":"+SUM(Investimenti!$J16:AS16)+SUM($K68:AT68)-SUM($K42:AT42)","v":0},{"$f":"+SUM(Investimenti!$J16:AT16)+SUM($K68:AU68)-SUM($K42:AU42)","v":0},{"$f":"+SUM(Investimenti!$J16:AU16)+SUM($K68:AV68)-SUM($K42:AV42)","v":0},{"$f":"+SUM(Investimenti!$J16:AV16)+SUM($K68:AW68)-SUM($K42:AW42)","v":0},{"$f":"+SUM(Investimenti!$J16:AW16)+SUM($K68:AX68)-SUM($K42:AX42)","v":0},{"$f":"+SUM(Investimenti!$J16:AX16)+SUM($K68:AY68)-SUM($K42:AY42)","v":0},{"$f":"+SUM(Investimenti!$J16:AY16)+SUM($K68:AZ68)-SUM($K42:AZ42)","v":0},{"$f":"+SUM(Investimenti!$J16:AZ16)+SUM($K68:BA68)-SUM($K42:BA42)","v":0},{"$f":"+SUM(Investimenti!$J16:BA16)+SUM($K68:BB68)-SUM($K42:BB42)","v":0},{"$f":"+SUM(Investimenti!$J16:BB16)+SUM($K68:BC68)-SUM($K42:BC42)","v":0},{"$f":"+SUM(Investimenti!$J16:BC16)+SUM($K68:BD68)-SUM($K42:BD42)","v":0},{"$f":"+SUM(Investimenti!$J16:BD16)+SUM($K68:BE68)-SUM($K42:BE42)","v":0},{"$f":"+SUM(Investimenti!$J16:BE16)+SUM($K68:BF68)-SUM($K42:BF42)","v":0},{"$f":"+SUM(Investimenti!$J16:BF16)+SUM($K68:BG68)-SUM($K42:BG42)","v":0},{"$f":"+SUM(Investimenti!$J16:BG16)+SUM($K68:BH68)-SUM($K42:BH42)","v":0},{"$f":"+SUM(Investimenti!$J16:BH16)+SUM($K68:BI68)-SUM($K42:BI42)","v":0},{"$f":"+SUM(Investimenti!$J16:BI16)+SUM($K68:BJ68)-SUM($K42:BJ42)","v":0},{"$f":"+SUM(Investimenti!$J16:BJ16)+SUM($K68:BK68)-SUM($K42:BK42)","v":0},{"$f":"+SUM(Investimenti!$J16:BK16)+SUM($K68:BL68)-SUM($K42:BL42)","v":0},{"$f":"+SUM(Investimenti!$J16:BL16)+SUM($K68:BM68)-SUM($K42:BM42)","v":0},{"$f":"+SUM(Investimenti!$J16:BM16)+SUM($K68:BN68)-SUM($K42:BN42)","v":0},{"$f":"+SUM(Investimenti!$J16:BN16)+SUM($K68:BO68)-SUM($K42:BO42)","v":0},{"$f":"+SUM(Investimenti!$J16:BO16)+SUM($K68:BP68)-SUM($K42:BP42)","v":0},{"$f":"+SUM(Investimenti!$J16:BP16)+SUM($K68:BQ68)-SUM($K42:BQ42)","v":0},{"$f":"+SUM(Investimenti!$J16:BQ16)+SUM($K68:BR68)-SUM($K42:BR42)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Investimento 4","Impianti e macchinari",null,null,{"$f":"+Investimenti!J17+K69-K43","v":0},{"$f":"+SUM(Investimenti!$J17:K17)+SUM($K69:L69)-SUM($K43:L43)","v":0},{"$f":"+SUM(Investimenti!$J17:L17)+SUM($K69:M69)-SUM($K43:M43)","v":0},{"$f":"+SUM(Investimenti!$J17:M17)+SUM($K69:N69)-SUM($K43:N43)","v":0},{"$f":"+SUM(Investimenti!$J17:N17)+SUM($K69:O69)-SUM($K43:O43)","v":0},{"$f":"+SUM(Investimenti!$J17:O17)+SUM($K69:P69)-SUM($K43:P43)","v":0},{"$f":"+SUM(Investimenti!$J17:P17)+SUM($K69:Q69)-SUM($K43:Q43)","v":0},{"$f":"+SUM(Investimenti!$J17:Q17)+SUM($K69:R69)-SUM($K43:R43)","v":0},{"$f":"+SUM(Investimenti!$J17:R17)+SUM($K69:S69)-SUM($K43:S43)","v":0},{"$f":"+SUM(Investimenti!$J17:S17)+SUM($K69:T69)-SUM($K43:T43)","v":0},{"$f":"+SUM(Investimenti!$J17:T17)+SUM($K69:U69)-SUM($K43:U43)","v":0},{"$f":"+SUM(Investimenti!$J17:U17)+SUM($K69:V69)-SUM($K43:V43)","v":0},{"$f":"+SUM(Investimenti!$J17:V17)+SUM($K69:W69)-SUM($K43:W43)","v":0},{"$f":"+SUM(Investimenti!$J17:W17)+SUM($K69:X69)-SUM($K43:X43)","v":0},{"$f":"+SUM(Investimenti!$J17:X17)+SUM($K69:Y69)-SUM($K43:Y43)","v":0},{"$f":"+SUM(Investimenti!$J17:Y17)+SUM($K69:Z69)-SUM($K43:Z43)","v":0},{"$f":"+SUM(Investimenti!$J17:Z17)+SUM($K69:AA69)-SUM($K43:AA43)","v":0},{"$f":"+SUM(Investimenti!$J17:AA17)+SUM($K69:AB69)-SUM($K43:AB43)","v":0},{"$f":"+SUM(Investimenti!$J17:AB17)+SUM($K69:AC69)-SUM($K43:AC43)","v":0},{"$f":"+SUM(Investimenti!$J17:AC17)+SUM($K69:AD69)-SUM($K43:AD43)","v":0},{"$f":"+SUM(Investimenti!$J17:AD17)+SUM($K69:AE69)-SUM($K43:AE43)","v":0},{"$f":"+SUM(Investimenti!$J17:AE17)+SUM($K69:AF69)-SUM($K43:AF43)","v":0},{"$f":"+SUM(Investimenti!$J17:AF17)+SUM($K69:AG69)-SUM($K43:AG43)","v":0},{"$f":"+SUM(Investimenti!$J17:AG17)+SUM($K69:AH69)-SUM($K43:AH43)","v":0},{"$f":"+SUM(Investimenti!$J17:AH17)+SUM($K69:AI69)-SUM($K43:AI43)","v":0},{"$f":"+SUM(Investimenti!$J17:AI17)+SUM($K69:AJ69)-SUM($K43:AJ43)","v":0},{"$f":"+SUM(Investimenti!$J17:AJ17)+SUM($K69:AK69)-SUM($K43:AK43)","v":0},{"$f":"+SUM(Investimenti!$J17:AK17)+SUM($K69:AL69)-SUM($K43:AL43)","v":0},{"$f":"+SUM(Investimenti!$J17:AL17)+SUM($K69:AM69)-SUM($K43:AM43)","v":0},{"$f":"+SUM(Investimenti!$J17:AM17)+SUM($K69:AN69)-SUM($K43:AN43)","v":0},{"$f":"+SUM(Investimenti!$J17:AN17)+SUM($K69:AO69)-SUM($K43:AO43)","v":0},{"$f":"+SUM(Investimenti!$J17:AO17)+SUM($K69:AP69)-SUM($K43:AP43)","v":0},{"$f":"+SUM(Investimenti!$J17:AP17)+SUM($K69:AQ69)-SUM($K43:AQ43)","v":0},{"$f":"+SUM(Investimenti!$J17:AQ17)+SUM($K69:AR69)-SUM($K43:AR43)","v":0},{"$f":"+SUM(Investimenti!$J17:AR17)+SUM($K69:AS69)-SUM($K43:AS43)","v":0},{"$f":"+SUM(Investimenti!$J17:AS17)+SUM($K69:AT69)-SUM($K43:AT43)","v":0},{"$f":"+SUM(Investimenti!$J17:AT17)+SUM($K69:AU69)-SUM($K43:AU43)","v":0},{"$f":"+SUM(Investimenti!$J17:AU17)+SUM($K69:AV69)-SUM($K43:AV43)","v":0},{"$f":"+SUM(Investimenti!$J17:AV17)+SUM($K69:AW69)-SUM($K43:AW43)","v":0},{"$f":"+SUM(Investimenti!$J17:AW17)+SUM($K69:AX69)-SUM($K43:AX43)","v":0},{"$f":"+SUM(Investimenti!$J17:AX17)+SUM($K69:AY69)-SUM($K43:AY43)","v":0},{"$f":"+SUM(Investimenti!$J17:AY17)+SUM($K69:AZ69)-SUM($K43:AZ43)","v":0},{"$f":"+SUM(Investimenti!$J17:AZ17)+SUM($K69:BA69)-SUM($K43:BA43)","v":0},{"$f":"+SUM(Investimenti!$J17:BA17)+SUM($K69:BB69)-SUM($K43:BB43)","v":0},{"$f":"+SUM(Investimenti!$J17:BB17)+SUM($K69:BC69)-SUM($K43:BC43)","v":0},{"$f":"+SUM(Investimenti!$J17:BC17)+SUM($K69:BD69)-SUM($K43:BD43)","v":0},{"$f":"+SUM(Investimenti!$J17:BD17)+SUM($K69:BE69)-SUM($K43:BE43)","v":0},{"$f":"+SUM(Investimenti!$J17:BE17)+SUM($K69:BF69)-SUM($K43:BF43)","v":0},{"$f":"+SUM(Investimenti!$J17:BF17)+SUM($K69:BG69)-SUM($K43:BG43)","v":0},{"$f":"+SUM(Investimenti!$J17:BG17)+SUM($K69:BH69)-SUM($K43:BH43)","v":0},{"$f":"+SUM(Investimenti!$J17:BH17)+SUM($K69:BI69)-SUM($K43:BI43)","v":0},{"$f":"+SUM(Investimenti!$J17:BI17)+SUM($K69:BJ69)-SUM($K43:BJ43)","v":0},{"$f":"+SUM(Investimenti!$J17:BJ17)+SUM($K69:BK69)-SUM($K43:BK43)","v":0},{"$f":"+SUM(Investimenti!$J17:BK17)+SUM($K69:BL69)-SUM($K43:BL43)","v":0},{"$f":"+SUM(Investimenti!$J17:BL17)+SUM($K69:BM69)-SUM($K43:BM43)","v":0},{"$f":"+SUM(Investimenti!$J17:BM17)+SUM($K69:BN69)-SUM($K43:BN43)","v":0},{"$f":"+SUM(Investimenti!$J17:BN17)+SUM($K69:BO69)-SUM($K43:BO43)","v":0},{"$f":"+SUM(Investimenti!$J17:BO17)+SUM($K69:BP69)-SUM($K43:BP43)","v":0},{"$f":"+SUM(Investimenti!$J17:BP17)+SUM($K69:BQ69)-SUM($K43:BQ43)","v":0},{"$f":"+SUM(Investimenti!$J17:BQ17)+SUM($K69:BR69)-SUM($K43:BR43)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Investimento 5","Impianti e macchinari",null,null,{"$f":"+Investimenti!J18+K70-K44","v":0},{"$f":"+SUM(Investimenti!$J18:K18)+SUM($K70:L70)-SUM($K44:L44)","v":0},{"$f":"+SUM(Investimenti!$J18:L18)+SUM($K70:M70)-SUM($K44:M44)","v":0},{"$f":"+SUM(Investimenti!$J18:M18)+SUM($K70:N70)-SUM($K44:N44)","v":0},{"$f":"+SUM(Investimenti!$J18:N18)+SUM($K70:O70)-SUM($K44:O44)","v":0},{"$f":"+SUM(Investimenti!$J18:O18)+SUM($K70:P70)-SUM($K44:P44)","v":0},{"$f":"+SUM(Investimenti!$J18:P18)+SUM($K70:Q70)-SUM($K44:Q44)","v":0},{"$f":"+SUM(Investimenti!$J18:Q18)+SUM($K70:R70)-SUM($K44:R44)","v":0},{"$f":"+SUM(Investimenti!$J18:R18)+SUM($K70:S70)-SUM($K44:S44)","v":0},{"$f":"+SUM(Investimenti!$J18:S18)+SUM($K70:T70)-SUM($K44:T44)","v":0},{"$f":"+SUM(Investimenti!$J18:T18)+SUM($K70:U70)-SUM($K44:U44)","v":0},{"$f":"+SUM(Investimenti!$J18:U18)+SUM($K70:V70)-SUM($K44:V44)","v":0},{"$f":"+SUM(Investimenti!$J18:V18)+SUM($K70:W70)-SUM($K44:W44)","v":0},{"$f":"+SUM(Investimenti!$J18:W18)+SUM($K70:X70)-SUM($K44:X44)","v":0},{"$f":"+SUM(Investimenti!$J18:X18)+SUM($K70:Y70)-SUM($K44:Y44)","v":0},{"$f":"+SUM(Investimenti!$J18:Y18)+SUM($K70:Z70)-SUM($K44:Z44)","v":0},{"$f":"+SUM(Investimenti!$J18:Z18)+SUM($K70:AA70)-SUM($K44:AA44)","v":0},{"$f":"+SUM(Investimenti!$J18:AA18)+SUM($K70:AB70)-SUM($K44:AB44)","v":0},{"$f":"+SUM(Investimenti!$J18:AB18)+SUM($K70:AC70)-SUM($K44:AC44)","v":0},{"$f":"+SUM(Investimenti!$J18:AC18)+SUM($K70:AD70)-SUM($K44:AD44)","v":0},{"$f":"+SUM(Investimenti!$J18:AD18)+SUM($K70:AE70)-SUM($K44:AE44)","v":0},{"$f":"+SUM(Investimenti!$J18:AE18)+SUM($K70:AF70)-SUM($K44:AF44)","v":0},{"$f":"+SUM(Investimenti!$J18:AF18)+SUM($K70:AG70)-SUM($K44:AG44)","v":0},{"$f":"+SUM(Investimenti!$J18:AG18)+SUM($K70:AH70)-SUM($K44:AH44)","v":0},{"$f":"+SUM(Investimenti!$J18:AH18)+SUM($K70:AI70)-SUM($K44:AI44)","v":0},{"$f":"+SUM(Investimenti!$J18:AI18)+SUM($K70:AJ70)-SUM($K44:AJ44)","v":0},{"$f":"+SUM(Investimenti!$J18:AJ18)+SUM($K70:AK70)-SUM($K44:AK44)","v":0},{"$f":"+SUM(Investimenti!$J18:AK18)+SUM($K70:AL70)-SUM($K44:AL44)","v":0},{"$f":"+SUM(Investimenti!$J18:AL18)+SUM($K70:AM70)-SUM($K44:AM44)","v":0},{"$f":"+SUM(Investimenti!$J18:AM18)+SUM($K70:AN70)-SUM($K44:AN44)","v":0},{"$f":"+SUM(Investimenti!$J18:AN18)+SUM($K70:AO70)-SUM($K44:AO44)","v":0},{"$f":"+SUM(Investimenti!$J18:AO18)+SUM($K70:AP70)-SUM($K44:AP44)","v":0},{"$f":"+SUM(Investimenti!$J18:AP18)+SUM($K70:AQ70)-SUM($K44:AQ44)","v":0},{"$f":"+SUM(Investimenti!$J18:AQ18)+SUM($K70:AR70)-SUM($K44:AR44)","v":0},{"$f":"+SUM(Investimenti!$J18:AR18)+SUM($K70:AS70)-SUM($K44:AS44)","v":0},{"$f":"+SUM(Investimenti!$J18:AS18)+SUM($K70:AT70)-SUM($K44:AT44)","v":0},{"$f":"+SUM(Investimenti!$J18:AT18)+SUM($K70:AU70)-SUM($K44:AU44)","v":0},{"$f":"+SUM(Investimenti!$J18:AU18)+SUM($K70:AV70)-SUM($K44:AV44)","v":0},{"$f":"+SUM(Investimenti!$J18:AV18)+SUM($K70:AW70)-SUM($K44:AW44)","v":0},{"$f":"+SUM(Investimenti!$J18:AW18)+SUM($K70:AX70)-SUM($K44:AX44)","v":0},{"$f":"+SUM(Investimenti!$J18:AX18)+SUM($K70:AY70)-SUM($K44:AY44)","v":0},{"$f":"+SUM(Investimenti!$J18:AY18)+SUM($K70:AZ70)-SUM($K44:AZ44)","v":0},{"$f":"+SUM(Investimenti!$J18:AZ18)+SUM($K70:BA70)-SUM($K44:BA44)","v":0},{"$f":"+SUM(Investimenti!$J18:BA18)+SUM($K70:BB70)-SUM($K44:BB44)","v":0},{"$f":"+SUM(Investimenti!$J18:BB18)+SUM($K70:BC70)-SUM($K44:BC44)","v":0},{"$f":"+SUM(Investimenti!$J18:BC18)+SUM($K70:BD70)-SUM($K44:BD44)","v":0},{"$f":"+SUM(Investimenti!$J18:BD18)+SUM($K70:BE70)-SUM($K44:BE44)","v":0},{"$f":"+SUM(Investimenti!$J18:BE18)+SUM($K70:BF70)-SUM($K44:BF44)","v":0},{"$f":"+SUM(Investimenti!$J18:BF18)+SUM($K70:BG70)-SUM($K44:BG44)","v":0},{"$f":"+SUM(Investimenti!$J18:BG18)+SUM($K70:BH70)-SUM($K44:BH44)","v":0},{"$f":"+SUM(Investimenti!$J18:BH18)+SUM($K70:BI70)-SUM($K44:BI44)","v":0},{"$f":"+SUM(Investimenti!$J18:BI18)+SUM($K70:BJ70)-SUM($K44:BJ44)","v":0},{"$f":"+SUM(Investimenti!$J18:BJ18)+SUM($K70:BK70)-SUM($K44:BK44)","v":0},{"$f":"+SUM(Investimenti!$J18:BK18)+SUM($K70:BL70)-SUM($K44:BL44)","v":0},{"$f":"+SUM(Investimenti!$J18:BL18)+SUM($K70:BM70)-SUM($K44:BM44)","v":0},{"$f":"+SUM(Investimenti!$J18:BM18)+SUM($K70:BN70)-SUM($K44:BN44)","v":0},{"$f":"+SUM(Investimenti!$J18:BN18)+SUM($K70:BO70)-SUM($K44:BO44)","v":0},{"$f":"+SUM(Investimenti!$J18:BO18)+SUM($K70:BP70)-SUM($K44:BP44)","v":0},{"$f":"+SUM(Investimenti!$J18:BP18)+SUM($K70:BQ70)-SUM($K44:BQ44)","v":0},{"$f":"+SUM(Investimenti!$J18:BQ18)+SUM($K70:BR70)-SUM($K44:BR44)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Investimento 6","Impianti e macchinari",null,null,{"$f":"+Investimenti!J19+K71-K45","v":0},{"$f":"+SUM(Investimenti!$J19:K19)+SUM($K71:L71)-SUM($K45:L45)","v":0},{"$f":"+SUM(Investimenti!$J19:L19)+SUM($K71:M71)-SUM($K45:M45)","v":0},{"$f":"+SUM(Investimenti!$J19:M19)+SUM($K71:N71)-SUM($K45:N45)","v":0},{"$f":"+SUM(Investimenti!$J19:N19)+SUM($K71:O71)-SUM($K45:O45)","v":0},{"$f":"+SUM(Investimenti!$J19:O19)+SUM($K71:P71)-SUM($K45:P45)","v":0},{"$f":"+SUM(Investimenti!$J19:P19)+SUM($K71:Q71)-SUM($K45:Q45)","v":0},{"$f":"+SUM(Investimenti!$J19:Q19)+SUM($K71:R71)-SUM($K45:R45)","v":0},{"$f":"+SUM(Investimenti!$J19:R19)+SUM($K71:S71)-SUM($K45:S45)","v":0},{"$f":"+SUM(Investimenti!$J19:S19)+SUM($K71:T71)-SUM($K45:T45)","v":0},{"$f":"+SUM(Investimenti!$J19:T19)+SUM($K71:U71)-SUM($K45:U45)","v":0},{"$f":"+SUM(Investimenti!$J19:U19)+SUM($K71:V71)-SUM($K45:V45)","v":0},{"$f":"+SUM(Investimenti!$J19:V19)+SUM($K71:W71)-SUM($K45:W45)","v":0},{"$f":"+SUM(Investimenti!$J19:W19)+SUM($K71:X71)-SUM($K45:X45)","v":0},{"$f":"+SUM(Investimenti!$J19:X19)+SUM($K71:Y71)-SUM($K45:Y45)","v":0},{"$f":"+SUM(Investimenti!$J19:Y19)+SUM($K71:Z71)-SUM($K45:Z45)","v":0},{"$f":"+SUM(Investimenti!$J19:Z19)+SUM($K71:AA71)-SUM($K45:AA45)","v":0},{"$f":"+SUM(Investimenti!$J19:AA19)+SUM($K71:AB71)-SUM($K45:AB45)","v":0},{"$f":"+SUM(Investimenti!$J19:AB19)+SUM($K71:AC71)-SUM($K45:AC45)","v":0},{"$f":"+SUM(Investimenti!$J19:AC19)+SUM($K71:AD71)-SUM($K45:AD45)","v":0},{"$f":"+SUM(Investimenti!$J19:AD19)+SUM($K71:AE71)-SUM($K45:AE45)","v":0},{"$f":"+SUM(Investimenti!$J19:AE19)+SUM($K71:AF71)-SUM($K45:AF45)","v":0},{"$f":"+SUM(Investimenti!$J19:AF19)+SUM($K71:AG71)-SUM($K45:AG45)","v":0},{"$f":"+SUM(Investimenti!$J19:AG19)+SUM($K71:AH71)-SUM($K45:AH45)","v":0},{"$f":"+SUM(Investimenti!$J19:AH19)+SUM($K71:AI71)-SUM($K45:AI45)","v":0},{"$f":"+SUM(Investimenti!$J19:AI19)+SUM($K71:AJ71)-SUM($K45:AJ45)","v":0},{"$f":"+SUM(Investimenti!$J19:AJ19)+SUM($K71:AK71)-SUM($K45:AK45)","v":0},{"$f":"+SUM(Investimenti!$J19:AK19)+SUM($K71:AL71)-SUM($K45:AL45)","v":0},{"$f":"+SUM(Investimenti!$J19:AL19)+SUM($K71:AM71)-SUM($K45:AM45)","v":0},{"$f":"+SUM(Investimenti!$J19:AM19)+SUM($K71:AN71)-SUM($K45:AN45)","v":0},{"$f":"+SUM(Investimenti!$J19:AN19)+SUM($K71:AO71)-SUM($K45:AO45)","v":0},{"$f":"+SUM(Investimenti!$J19:AO19)+SUM($K71:AP71)-SUM($K45:AP45)","v":0},{"$f":"+SUM(Investimenti!$J19:AP19)+SUM($K71:AQ71)-SUM($K45:AQ45)","v":0},{"$f":"+SUM(Investimenti!$J19:AQ19)+SUM($K71:AR71)-SUM($K45:AR45)","v":0},{"$f":"+SUM(Investimenti!$J19:AR19)+SUM($K71:AS71)-SUM($K45:AS45)","v":0},{"$f":"+SUM(Investimenti!$J19:AS19)+SUM($K71:AT71)-SUM($K45:AT45)","v":0},{"$f":"+SUM(Investimenti!$J19:AT19)+SUM($K71:AU71)-SUM($K45:AU45)","v":0},{"$f":"+SUM(Investimenti!$J19:AU19)+SUM($K71:AV71)-SUM($K45:AV45)","v":0},{"$f":"+SUM(Investimenti!$J19:AV19)+SUM($K71:AW71)-SUM($K45:AW45)","v":0},{"$f":"+SUM(Investimenti!$J19:AW19)+SUM($K71:AX71)-SUM($K45:AX45)","v":0},{"$f":"+SUM(Investimenti!$J19:AX19)+SUM($K71:AY71)-SUM($K45:AY45)","v":0},{"$f":"+SUM(Investimenti!$J19:AY19)+SUM($K71:AZ71)-SUM($K45:AZ45)","v":0},{"$f":"+SUM(Investimenti!$J19:AZ19)+SUM($K71:BA71)-SUM($K45:BA45)","v":0},{"$f":"+SUM(Investimenti!$J19:BA19)+SUM($K71:BB71)-SUM($K45:BB45)","v":0},{"$f":"+SUM(Investimenti!$J19:BB19)+SUM($K71:BC71)-SUM($K45:BC45)","v":0},{"$f":"+SUM(Investimenti!$J19:BC19)+SUM($K71:BD71)-SUM($K45:BD45)","v":0},{"$f":"+SUM(Investimenti!$J19:BD19)+SUM($K71:BE71)-SUM($K45:BE45)","v":0},{"$f":"+SUM(Investimenti!$J19:BE19)+SUM($K71:BF71)-SUM($K45:BF45)","v":0},{"$f":"+SUM(Investimenti!$J19:BF19)+SUM($K71:BG71)-SUM($K45:BG45)","v":0},{"$f":"+SUM(Investimenti!$J19:BG19)+SUM($K71:BH71)-SUM($K45:BH45)","v":0},{"$f":"+SUM(Investimenti!$J19:BH19)+SUM($K71:BI71)-SUM($K45:BI45)","v":0},{"$f":"+SUM(Investimenti!$J19:BI19)+SUM($K71:BJ71)-SUM($K45:BJ45)","v":0},{"$f":"+SUM(Investimenti!$J19:BJ19)+SUM($K71:BK71)-SUM($K45:BK45)","v":0},{"$f":"+SUM(Investimenti!$J19:BK19)+SUM($K71:BL71)-SUM($K45:BL45)","v":0},{"$f":"+SUM(Investimenti!$J19:BL19)+SUM($K71:BM71)-SUM($K45:BM45)","v":0},{"$f":"+SUM(Investimenti!$J19:BM19)+SUM($K71:BN71)-SUM($K45:BN45)","v":0},{"$f":"+SUM(Investimenti!$J19:BN19)+SUM($K71:BO71)-SUM($K45:BO45)","v":0},{"$f":"+SUM(Investimenti!$J19:BO19)+SUM($K71:BP71)-SUM($K45:BP45)","v":0},{"$f":"+SUM(Investimenti!$J19:BP19)+SUM($K71:BQ71)-SUM($K45:BQ45)","v":0},{"$f":"+SUM(Investimenti!$J19:BQ19)+SUM($K71:BR71)-SUM($K45:BR45)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Investimento 7","Impianti e macchinari",null,null,{"$f":"+Investimenti!J20+K72-K46","v":0},{"$f":"+SUM(Investimenti!$J20:K20)+SUM($K72:L72)-SUM($K46:L46)","v":0},{"$f":"+SUM(Investimenti!$J20:L20)+SUM($K72:M72)-SUM($K46:M46)","v":0},{"$f":"+SUM(Investimenti!$J20:M20)+SUM($K72:N72)-SUM($K46:N46)","v":0},{"$f":"+SUM(Investimenti!$J20:N20)+SUM($K72:O72)-SUM($K46:O46)","v":0},{"$f":"+SUM(Investimenti!$J20:O20)+SUM($K72:P72)-SUM($K46:P46)","v":0},{"$f":"+SUM(Investimenti!$J20:P20)+SUM($K72:Q72)-SUM($K46:Q46)","v":0},{"$f":"+SUM(Investimenti!$J20:Q20)+SUM($K72:R72)-SUM($K46:R46)","v":0},{"$f":"+SUM(Investimenti!$J20:R20)+SUM($K72:S72)-SUM($K46:S46)","v":0},{"$f":"+SUM(Investimenti!$J20:S20)+SUM($K72:T72)-SUM($K46:T46)","v":0},{"$f":"+SUM(Investimenti!$J20:T20)+SUM($K72:U72)-SUM($K46:U46)","v":0},{"$f":"+SUM(Investimenti!$J20:U20)+SUM($K72:V72)-SUM($K46:V46)","v":0},{"$f":"+SUM(Investimenti!$J20:V20)+SUM($K72:W72)-SUM($K46:W46)","v":0},{"$f":"+SUM(Investimenti!$J20:W20)+SUM($K72:X72)-SUM($K46:X46)","v":0},{"$f":"+SUM(Investimenti!$J20:X20)+SUM($K72:Y72)-SUM($K46:Y46)","v":0},{"$f":"+SUM(Investimenti!$J20:Y20)+SUM($K72:Z72)-SUM($K46:Z46)","v":0},{"$f":"+SUM(Investimenti!$J20:Z20)+SUM($K72:AA72)-SUM($K46:AA46)","v":0},{"$f":"+SUM(Investimenti!$J20:AA20)+SUM($K72:AB72)-SUM($K46:AB46)","v":0},{"$f":"+SUM(Investimenti!$J20:AB20)+SUM($K72:AC72)-SUM($K46:AC46)","v":0},{"$f":"+SUM(Investimenti!$J20:AC20)+SUM($K72:AD72)-SUM($K46:AD46)","v":0},{"$f":"+SUM(Investimenti!$J20:AD20)+SUM($K72:AE72)-SUM($K46:AE46)","v":0},{"$f":"+SUM(Investimenti!$J20:AE20)+SUM($K72:AF72)-SUM($K46:AF46)","v":0},{"$f":"+SUM(Investimenti!$J20:AF20)+SUM($K72:AG72)-SUM($K46:AG46)","v":0},{"$f":"+SUM(Investimenti!$J20:AG20)+SUM($K72:AH72)-SUM($K46:AH46)","v":0},{"$f":"+SUM(Investimenti!$J20:AH20)+SUM($K72:AI72)-SUM($K46:AI46)","v":0},{"$f":"+SUM(Investimenti!$J20:AI20)+SUM($K72:AJ72)-SUM($K46:AJ46)","v":0},{"$f":"+SUM(Investimenti!$J20:AJ20)+SUM($K72:AK72)-SUM($K46:AK46)","v":0},{"$f":"+SUM(Investimenti!$J20:AK20)+SUM($K72:AL72)-SUM($K46:AL46)","v":0},{"$f":"+SUM(Investimenti!$J20:AL20)+SUM($K72:AM72)-SUM($K46:AM46)","v":0},{"$f":"+SUM(Investimenti!$J20:AM20)+SUM($K72:AN72)-SUM($K46:AN46)","v":0},{"$f":"+SUM(Investimenti!$J20:AN20)+SUM($K72:AO72)-SUM($K46:AO46)","v":0},{"$f":"+SUM(Investimenti!$J20:AO20)+SUM($K72:AP72)-SUM($K46:AP46)","v":0},{"$f":"+SUM(Investimenti!$J20:AP20)+SUM($K72:AQ72)-SUM($K46:AQ46)","v":0},{"$f":"+SUM(Investimenti!$J20:AQ20)+SUM($K72:AR72)-SUM($K46:AR46)","v":0},{"$f":"+SUM(Investimenti!$J20:AR20)+SUM($K72:AS72)-SUM($K46:AS46)","v":0},{"$f":"+SUM(Investimenti!$J20:AS20)+SUM($K72:AT72)-SUM($K46:AT46)","v":0},{"$f":"+SUM(Investimenti!$J20:AT20)+SUM($K72:AU72)-SUM($K46:AU46)","v":0},{"$f":"+SUM(Investimenti!$J20:AU20)+SUM($K72:AV72)-SUM($K46:AV46)","v":0},{"$f":"+SUM(Investimenti!$J20:AV20)+SUM($K72:AW72)-SUM($K46:AW46)","v":0},{"$f":"+SUM(Investimenti!$J20:AW20)+SUM($K72:AX72)-SUM($K46:AX46)","v":0},{"$f":"+SUM(Investimenti!$J20:AX20)+SUM($K72:AY72)-SUM($K46:AY46)","v":0},{"$f":"+SUM(Investimenti!$J20:AY20)+SUM($K72:AZ72)-SUM($K46:AZ46)","v":0},{"$f":"+SUM(Investimenti!$J20:AZ20)+SUM($K72:BA72)-SUM($K46:BA46)","v":0},{"$f":"+SUM(Investimenti!$J20:BA20)+SUM($K72:BB72)-SUM($K46:BB46)","v":0},{"$f":"+SUM(Investimenti!$J20:BB20)+SUM($K72:BC72)-SUM($K46:BC46)","v":0},{"$f":"+SUM(Investimenti!$J20:BC20)+SUM($K72:BD72)-SUM($K46:BD46)","v":0},{"$f":"+SUM(Investimenti!$J20:BD20)+SUM($K72:BE72)-SUM($K46:BE46)","v":0},{"$f":"+SUM(Investimenti!$J20:BE20)+SUM($K72:BF72)-SUM($K46:BF46)","v":0},{"$f":"+SUM(Investimenti!$J20:BF20)+SUM($K72:BG72)-SUM($K46:BG46)","v":0},{"$f":"+SUM(Investimenti!$J20:BG20)+SUM($K72:BH72)-SUM($K46:BH46)","v":0},{"$f":"+SUM(Investimenti!$J20:BH20)+SUM($K72:BI72)-SUM($K46:BI46)","v":0},{"$f":"+SUM(Investimenti!$J20:BI20)+SUM($K72:BJ72)-SUM($K46:BJ46)","v":0},{"$f":"+SUM(Investimenti!$J20:BJ20)+SUM($K72:BK72)-SUM($K46:BK46)","v":0},{"$f":"+SUM(Investimenti!$J20:BK20)+SUM($K72:BL72)-SUM($K46:BL46)","v":0},{"$f":"+SUM(Investimenti!$J20:BL20)+SUM($K72:BM72)-SUM($K46:BM46)","v":0},{"$f":"+SUM(Investimenti!$J20:BM20)+SUM($K72:BN72)-SUM($K46:BN46)","v":0},{"$f":"+SUM(Investimenti!$J20:BN20)+SUM($K72:BO72)-SUM($K46:BO46)","v":0},{"$f":"+SUM(Investimenti!$J20:BO20)+SUM($K72:BP72)-SUM($K46:BP46)","v":0},{"$f":"+SUM(Investimenti!$J20:BP20)+SUM($K72:BQ72)-SUM($K46:BQ46)","v":0},{"$f":"+SUM(Investimenti!$J20:BQ20)+SUM($K72:BR72)-SUM($K46:BR46)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Investimento 8","Impianti e macchinari",null,null,{"$f":"+Investimenti!J21+K73-K47","v":0},{"$f":"+SUM(Investimenti!$J21:K21)+SUM($K73:L73)-SUM($K47:L47)","v":0},{"$f":"+SUM(Investimenti!$J21:L21)+SUM($K73:M73)-SUM($K47:M47)","v":0},{"$f":"+SUM(Investimenti!$J21:M21)+SUM($K73:N73)-SUM($K47:N47)","v":0},{"$f":"+SUM(Investimenti!$J21:N21)+SUM($K73:O73)-SUM($K47:O47)","v":0},{"$f":"+SUM(Investimenti!$J21:O21)+SUM($K73:P73)-SUM($K47:P47)","v":0},{"$f":"+SUM(Investimenti!$J21:P21)+SUM($K73:Q73)-SUM($K47:Q47)","v":0},{"$f":"+SUM(Investimenti!$J21:Q21)+SUM($K73:R73)-SUM($K47:R47)","v":0},{"$f":"+SUM(Investimenti!$J21:R21)+SUM($K73:S73)-SUM($K47:S47)","v":0},{"$f":"+SUM(Investimenti!$J21:S21)+SUM($K73:T73)-SUM($K47:T47)","v":0},{"$f":"+SUM(Investimenti!$J21:T21)+SUM($K73:U73)-SUM($K47:U47)","v":0},{"$f":"+SUM(Investimenti!$J21:U21)+SUM($K73:V73)-SUM($K47:V47)","v":0},{"$f":"+SUM(Investimenti!$J21:V21)+SUM($K73:W73)-SUM($K47:W47)","v":0},{"$f":"+SUM(Investimenti!$J21:W21)+SUM($K73:X73)-SUM($K47:X47)","v":0},{"$f":"+SUM(Investimenti!$J21:X21)+SUM($K73:Y73)-SUM($K47:Y47)","v":0},{"$f":"+SUM(Investimenti!$J21:Y21)+SUM($K73:Z73)-SUM($K47:Z47)","v":0},{"$f":"+SUM(Investimenti!$J21:Z21)+SUM($K73:AA73)-SUM($K47:AA47)","v":0},{"$f":"+SUM(Investimenti!$J21:AA21)+SUM($K73:AB73)-SUM($K47:AB47)","v":0},{"$f":"+SUM(Investimenti!$J21:AB21)+SUM($K73:AC73)-SUM($K47:AC47)","v":0},{"$f":"+SUM(Investimenti!$J21:AC21)+SUM($K73:AD73)-SUM($K47:AD47)","v":0},{"$f":"+SUM(Investimenti!$J21:AD21)+SUM($K73:AE73)-SUM($K47:AE47)","v":0},{"$f":"+SUM(Investimenti!$J21:AE21)+SUM($K73:AF73)-SUM($K47:AF47)","v":0},{"$f":"+SUM(Investimenti!$J21:AF21)+SUM($K73:AG73)-SUM($K47:AG47)","v":0},{"$f":"+SUM(Investimenti!$J21:AG21)+SUM($K73:AH73)-SUM($K47:AH47)","v":0},{"$f":"+SUM(Investimenti!$J21:AH21)+SUM($K73:AI73)-SUM($K47:AI47)","v":0},{"$f":"+SUM(Investimenti!$J21:AI21)+SUM($K73:AJ73)-SUM($K47:AJ47)","v":0},{"$f":"+SUM(Investimenti!$J21:AJ21)+SUM($K73:AK73)-SUM($K47:AK47)","v":0},{"$f":"+SUM(Investimenti!$J21:AK21)+SUM($K73:AL73)-SUM($K47:AL47)","v":0},{"$f":"+SUM(Investimenti!$J21:AL21)+SUM($K73:AM73)-SUM($K47:AM47)","v":0},{"$f":"+SUM(Investimenti!$J21:AM21)+SUM($K73:AN73)-SUM($K47:AN47)","v":0},{"$f":"+SUM(Investimenti!$J21:AN21)+SUM($K73:AO73)-SUM($K47:AO47)","v":0},{"$f":"+SUM(Investimenti!$J21:AO21)+SUM($K73:AP73)-SUM($K47:AP47)","v":0},{"$f":"+SUM(Investimenti!$J21:AP21)+SUM($K73:AQ73)-SUM($K47:AQ47)","v":0},{"$f":"+SUM(Investimenti!$J21:AQ21)+SUM($K73:AR73)-SUM($K47:AR47)","v":0},{"$f":"+SUM(Investimenti!$J21:AR21)+SUM($K73:AS73)-SUM($K47:AS47)","v":0},{"$f":"+SUM(Investimenti!$J21:AS21)+SUM($K73:AT73)-SUM($K47:AT47)","v":0},{"$f":"+SUM(Investimenti!$J21:AT21)+SUM($K73:AU73)-SUM($K47:AU47)","v":0},{"$f":"+SUM(Investimenti!$J21:AU21)+SUM($K73:AV73)-SUM($K47:AV47)","v":0},{"$f":"+SUM(Investimenti!$J21:AV21)+SUM($K73:AW73)-SUM($K47:AW47)","v":0},{"$f":"+SUM(Investimenti!$J21:AW21)+SUM($K73:AX73)-SUM($K47:AX47)","v":0},{"$f":"+SUM(Investimenti!$J21:AX21)+SUM($K73:AY73)-SUM($K47:AY47)","v":0},{"$f":"+SUM(Investimenti!$J21:AY21)+SUM($K73:AZ73)-SUM($K47:AZ47)","v":0},{"$f":"+SUM(Investimenti!$J21:AZ21)+SUM($K73:BA73)-SUM($K47:BA47)","v":0},{"$f":"+SUM(Investimenti!$J21:BA21)+SUM($K73:BB73)-SUM($K47:BB47)","v":0},{"$f":"+SUM(Investimenti!$J21:BB21)+SUM($K73:BC73)-SUM($K47:BC47)","v":0},{"$f":"+SUM(Investimenti!$J21:BC21)+SUM($K73:BD73)-SUM($K47:BD47)","v":0},{"$f":"+SUM(Investimenti!$J21:BD21)+SUM($K73:BE73)-SUM($K47:BE47)","v":0},{"$f":"+SUM(Investimenti!$J21:BE21)+SUM($K73:BF73)-SUM($K47:BF47)","v":0},{"$f":"+SUM(Investimenti!$J21:BF21)+SUM($K73:BG73)-SUM($K47:BG47)","v":0},{"$f":"+SUM(Investimenti!$J21:BG21)+SUM($K73:BH73)-SUM($K47:BH47)","v":0},{"$f":"+SUM(Investimenti!$J21:BH21)+SUM($K73:BI73)-SUM($K47:BI47)","v":0},{"$f":"+SUM(Investimenti!$J21:BI21)+SUM($K73:BJ73)-SUM($K47:BJ47)","v":0},{"$f":"+SUM(Investimenti!$J21:BJ21)+SUM($K73:BK73)-SUM($K47:BK47)","v":0},{"$f":"+SUM(Investimenti!$J21:BK21)+SUM($K73:BL73)-SUM($K47:BL47)","v":0},{"$f":"+SUM(Investimenti!$J21:BL21)+SUM($K73:BM73)-SUM($K47:BM47)","v":0},{"$f":"+SUM(Investimenti!$J21:BM21)+SUM($K73:BN73)-SUM($K47:BN47)","v":0},{"$f":"+SUM(Investimenti!$J21:BN21)+SUM($K73:BO73)-SUM($K47:BO47)","v":0},{"$f":"+SUM(Investimenti!$J21:BO21)+SUM($K73:BP73)-SUM($K47:BP47)","v":0},{"$f":"+SUM(Investimenti!$J21:BP21)+SUM($K73:BQ73)-SUM($K47:BQ47)","v":0},{"$f":"+SUM(Investimenti!$J21:BQ21)+SUM($K73:BR73)-SUM($K47:BR47)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Investimento 9","Impianti e macchinari",null,null,{"$f":"+Investimenti!J22+K74-K48","v":0},{"$f":"+SUM(Investimenti!$J22:K22)+SUM($K74:L74)-SUM($K48:L48)","v":0},{"$f":"+SUM(Investimenti!$J22:L22)+SUM($K74:M74)-SUM($K48:M48)","v":0},{"$f":"+SUM(Investimenti!$J22:M22)+SUM($K74:N74)-SUM($K48:N48)","v":0},{"$f":"+SUM(Investimenti!$J22:N22)+SUM($K74:O74)-SUM($K48:O48)","v":0},{"$f":"+SUM(Investimenti!$J22:O22)+SUM($K74:P74)-SUM($K48:P48)","v":0},{"$f":"+SUM(Investimenti!$J22:P22)+SUM($K74:Q74)-SUM($K48:Q48)","v":0},{"$f":"+SUM(Investimenti!$J22:Q22)+SUM($K74:R74)-SUM($K48:R48)","v":0},{"$f":"+SUM(Investimenti!$J22:R22)+SUM($K74:S74)-SUM($K48:S48)","v":0},{"$f":"+SUM(Investimenti!$J22:S22)+SUM($K74:T74)-SUM($K48:T48)","v":0},{"$f":"+SUM(Investimenti!$J22:T22)+SUM($K74:U74)-SUM($K48:U48)","v":0},{"$f":"+SUM(Investimenti!$J22:U22)+SUM($K74:V74)-SUM($K48:V48)","v":0},{"$f":"+SUM(Investimenti!$J22:V22)+SUM($K74:W74)-SUM($K48:W48)","v":0},{"$f":"+SUM(Investimenti!$J22:W22)+SUM($K74:X74)-SUM($K48:X48)","v":0},{"$f":"+SUM(Investimenti!$J22:X22)+SUM($K74:Y74)-SUM($K48:Y48)","v":0},{"$f":"+SUM(Investimenti!$J22:Y22)+SUM($K74:Z74)-SUM($K48:Z48)","v":0},{"$f":"+SUM(Investimenti!$J22:Z22)+SUM($K74:AA74)-SUM($K48:AA48)","v":0},{"$f":"+SUM(Investimenti!$J22:AA22)+SUM($K74:AB74)-SUM($K48:AB48)","v":0},{"$f":"+SUM(Investimenti!$J22:AB22)+SUM($K74:AC74)-SUM($K48:AC48)","v":0},{"$f":"+SUM(Investimenti!$J22:AC22)+SUM($K74:AD74)-SUM($K48:AD48)","v":0},{"$f":"+SUM(Investimenti!$J22:AD22)+SUM($K74:AE74)-SUM($K48:AE48)","v":0},{"$f":"+SUM(Investimenti!$J22:AE22)+SUM($K74:AF74)-SUM($K48:AF48)","v":0},{"$f":"+SUM(Investimenti!$J22:AF22)+SUM($K74:AG74)-SUM($K48:AG48)","v":0},{"$f":"+SUM(Investimenti!$J22:AG22)+SUM($K74:AH74)-SUM($K48:AH48)","v":0},{"$f":"+SUM(Investimenti!$J22:AH22)+SUM($K74:AI74)-SUM($K48:AI48)","v":0},{"$f":"+SUM(Investimenti!$J22:AI22)+SUM($K74:AJ74)-SUM($K48:AJ48)","v":0},{"$f":"+SUM(Investimenti!$J22:AJ22)+SUM($K74:AK74)-SUM($K48:AK48)","v":0},{"$f":"+SUM(Investimenti!$J22:AK22)+SUM($K74:AL74)-SUM($K48:AL48)","v":0},{"$f":"+SUM(Investimenti!$J22:AL22)+SUM($K74:AM74)-SUM($K48:AM48)","v":0},{"$f":"+SUM(Investimenti!$J22:AM22)+SUM($K74:AN74)-SUM($K48:AN48)","v":0},{"$f":"+SUM(Investimenti!$J22:AN22)+SUM($K74:AO74)-SUM($K48:AO48)","v":0},{"$f":"+SUM(Investimenti!$J22:AO22)+SUM($K74:AP74)-SUM($K48:AP48)","v":0},{"$f":"+SUM(Investimenti!$J22:AP22)+SUM($K74:AQ74)-SUM($K48:AQ48)","v":0},{"$f":"+SUM(Investimenti!$J22:AQ22)+SUM($K74:AR74)-SUM($K48:AR48)","v":0},{"$f":"+SUM(Investimenti!$J22:AR22)+SUM($K74:AS74)-SUM($K48:AS48)","v":0},{"$f":"+SUM(Investimenti!$J22:AS22)+SUM($K74:AT74)-SUM($K48:AT48)","v":0},{"$f":"+SUM(Investimenti!$J22:AT22)+SUM($K74:AU74)-SUM($K48:AU48)","v":0},{"$f":"+SUM(Investimenti!$J22:AU22)+SUM($K74:AV74)-SUM($K48:AV48)","v":0},{"$f":"+SUM(Investimenti!$J22:AV22)+SUM($K74:AW74)-SUM($K48:AW48)","v":0},{"$f":"+SUM(Investimenti!$J22:AW22)+SUM($K74:AX74)-SUM($K48:AX48)","v":0},{"$f":"+SUM(Investimenti!$J22:AX22)+SUM($K74:AY74)-SUM($K48:AY48)","v":0},{"$f":"+SUM(Investimenti!$J22:AY22)+SUM($K74:AZ74)-SUM($K48:AZ48)","v":0},{"$f":"+SUM(Investimenti!$J22:AZ22)+SUM($K74:BA74)-SUM($K48:BA48)","v":0},{"$f":"+SUM(Investimenti!$J22:BA22)+SUM($K74:BB74)-SUM($K48:BB48)","v":0},{"$f":"+SUM(Investimenti!$J22:BB22)+SUM($K74:BC74)-SUM($K48:BC48)","v":0},{"$f":"+SUM(Investimenti!$J22:BC22)+SUM($K74:BD74)-SUM($K48:BD48)","v":0},{"$f":"+SUM(Investimenti!$J22:BD22)+SUM($K74:BE74)-SUM($K48:BE48)","v":0},{"$f":"+SUM(Investimenti!$J22:BE22)+SUM($K74:BF74)-SUM($K48:BF48)","v":0},{"$f":"+SUM(Investimenti!$J22:BF22)+SUM($K74:BG74)-SUM($K48:BG48)","v":0},{"$f":"+SUM(Investimenti!$J22:BG22)+SUM($K74:BH74)-SUM($K48:BH48)","v":0},{"$f":"+SUM(Investimenti!$J22:BH22)+SUM($K74:BI74)-SUM($K48:BI48)","v":0},{"$f":"+SUM(Investimenti!$J22:BI22)+SUM($K74:BJ74)-SUM($K48:BJ48)","v":0},{"$f":"+SUM(Investimenti!$J22:BJ22)+SUM($K74:BK74)-SUM($K48:BK48)","v":0},{"$f":"+SUM(Investimenti!$J22:BK22)+SUM($K74:BL74)-SUM($K48:BL48)","v":0},{"$f":"+SUM(Investimenti!$J22:BL22)+SUM($K74:BM74)-SUM($K48:BM48)","v":0},{"$f":"+SUM(Investimenti!$J22:BM22)+SUM($K74:BN74)-SUM($K48:BN48)","v":0},{"$f":"+SUM(Investimenti!$J22:BN22)+SUM($K74:BO74)-SUM($K48:BO48)","v":0},{"$f":"+SUM(Investimenti!$J22:BO22)+SUM($K74:BP74)-SUM($K48:BP48)","v":0},{"$f":"+SUM(Investimenti!$J22:BP22)+SUM($K74:BQ74)-SUM($K48:BQ48)","v":0},{"$f":"+SUM(Investimenti!$J22:BQ22)+SUM($K74:BR74)-SUM($K48:BR48)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Investimento 10","Impianti e macchinari",null,null,{"$f":"+Investimenti!J23+K75-K49","v":0},{"$f":"+SUM(Investimenti!$J23:K23)+SUM($K75:L75)-SUM($K49:L49)","v":0},{"$f":"+SUM(Investimenti!$J23:L23)+SUM($K75:M75)-SUM($K49:M49)","v":0},{"$f":"+SUM(Investimenti!$J23:M23)+SUM($K75:N75)-SUM($K49:N49)","v":0},{"$f":"+SUM(Investimenti!$J23:N23)+SUM($K75:O75)-SUM($K49:O49)","v":0},{"$f":"+SUM(Investimenti!$J23:O23)+SUM($K75:P75)-SUM($K49:P49)","v":0},{"$f":"+SUM(Investimenti!$J23:P23)+SUM($K75:Q75)-SUM($K49:Q49)","v":0},{"$f":"+SUM(Investimenti!$J23:Q23)+SUM($K75:R75)-SUM($K49:R49)","v":0},{"$f":"+SUM(Investimenti!$J23:R23)+SUM($K75:S75)-SUM($K49:S49)","v":0},{"$f":"+SUM(Investimenti!$J23:S23)+SUM($K75:T75)-SUM($K49:T49)","v":0},{"$f":"+SUM(Investimenti!$J23:T23)+SUM($K75:U75)-SUM($K49:U49)","v":0},{"$f":"+SUM(Investimenti!$J23:U23)+SUM($K75:V75)-SUM($K49:V49)","v":0},{"$f":"+SUM(Investimenti!$J23:V23)+SUM($K75:W75)-SUM($K49:W49)","v":0},{"$f":"+SUM(Investimenti!$J23:W23)+SUM($K75:X75)-SUM($K49:X49)","v":0},{"$f":"+SUM(Investimenti!$J23:X23)+SUM($K75:Y75)-SUM($K49:Y49)","v":0},{"$f":"+SUM(Investimenti!$J23:Y23)+SUM($K75:Z75)-SUM($K49:Z49)","v":0},{"$f":"+SUM(Investimenti!$J23:Z23)+SUM($K75:AA75)-SUM($K49:AA49)","v":0},{"$f":"+SUM(Investimenti!$J23:AA23)+SUM($K75:AB75)-SUM($K49:AB49)","v":0},{"$f":"+SUM(Investimenti!$J23:AB23)+SUM($K75:AC75)-SUM($K49:AC49)","v":0},{"$f":"+SUM(Investimenti!$J23:AC23)+SUM($K75:AD75)-SUM($K49:AD49)","v":0},{"$f":"+SUM(Investimenti!$J23:AD23)+SUM($K75:AE75)-SUM($K49:AE49)","v":0},{"$f":"+SUM(Investimenti!$J23:AE23)+SUM($K75:AF75)-SUM($K49:AF49)","v":0},{"$f":"+SUM(Investimenti!$J23:AF23)+SUM($K75:AG75)-SUM($K49:AG49)","v":0},{"$f":"+SUM(Investimenti!$J23:AG23)+SUM($K75:AH75)-SUM($K49:AH49)","v":0},{"$f":"+SUM(Investimenti!$J23:AH23)+SUM($K75:AI75)-SUM($K49:AI49)","v":0},{"$f":"+SUM(Investimenti!$J23:AI23)+SUM($K75:AJ75)-SUM($K49:AJ49)","v":0},{"$f":"+SUM(Investimenti!$J23:AJ23)+SUM($K75:AK75)-SUM($K49:AK49)","v":0},{"$f":"+SUM(Investimenti!$J23:AK23)+SUM($K75:AL75)-SUM($K49:AL49)","v":0},{"$f":"+SUM(Investimenti!$J23:AL23)+SUM($K75:AM75)-SUM($K49:AM49)","v":0},{"$f":"+SUM(Investimenti!$J23:AM23)+SUM($K75:AN75)-SUM($K49:AN49)","v":0},{"$f":"+SUM(Investimenti!$J23:AN23)+SUM($K75:AO75)-SUM($K49:AO49)","v":0},{"$f":"+SUM(Investimenti!$J23:AO23)+SUM($K75:AP75)-SUM($K49:AP49)","v":0},{"$f":"+SUM(Investimenti!$J23:AP23)+SUM($K75:AQ75)-SUM($K49:AQ49)","v":0},{"$f":"+SUM(Investimenti!$J23:AQ23)+SUM($K75:AR75)-SUM($K49:AR49)","v":0},{"$f":"+SUM(Investimenti!$J23:AR23)+SUM($K75:AS75)-SUM($K49:AS49)","v":0},{"$f":"+SUM(Investimenti!$J23:AS23)+SUM($K75:AT75)-SUM($K49:AT49)","v":0},{"$f":"+SUM(Investimenti!$J23:AT23)+SUM($K75:AU75)-SUM($K49:AU49)","v":0},{"$f":"+SUM(Investimenti!$J23:AU23)+SUM($K75:AV75)-SUM($K49:AV49)","v":0},{"$f":"+SUM(Investimenti!$J23:AV23)+SUM($K75:AW75)-SUM($K49:AW49)","v":0},{"$f":"+SUM(Investimenti!$J23:AW23)+SUM($K75:AX75)-SUM($K49:AX49)","v":0},{"$f":"+SUM(Investimenti!$J23:AX23)+SUM($K75:AY75)-SUM($K49:AY49)","v":0},{"$f":"+SUM(Investimenti!$J23:AY23)+SUM($K75:AZ75)-SUM($K49:AZ49)","v":0},{"$f":"+SUM(Investimenti!$J23:AZ23)+SUM($K75:BA75)-SUM($K49:BA49)","v":0},{"$f":"+SUM(Investimenti!$J23:BA23)+SUM($K75:BB75)-SUM($K49:BB49)","v":0},{"$f":"+SUM(Investimenti!$J23:BB23)+SUM($K75:BC75)-SUM($K49:BC49)","v":0},{"$f":"+SUM(Investimenti!$J23:BC23)+SUM($K75:BD75)-SUM($K49:BD49)","v":0},{"$f":"+SUM(Investimenti!$J23:BD23)+SUM($K75:BE75)-SUM($K49:BE49)","v":0},{"$f":"+SUM(Investimenti!$J23:BE23)+SUM($K75:BF75)-SUM($K49:BF49)","v":0},{"$f":"+SUM(Investimenti!$J23:BF23)+SUM($K75:BG75)-SUM($K49:BG49)","v":0},{"$f":"+SUM(Investimenti!$J23:BG23)+SUM($K75:BH75)-SUM($K49:BH49)","v":0},{"$f":"+SUM(Investimenti!$J23:BH23)+SUM($K75:BI75)-SUM($K49:BI49)","v":0},{"$f":"+SUM(Investimenti!$J23:BI23)+SUM($K75:BJ75)-SUM($K49:BJ49)","v":0},{"$f":"+SUM(Investimenti!$J23:BJ23)+SUM($K75:BK75)-SUM($K49:BK49)","v":0},{"$f":"+SUM(Investimenti!$J23:BK23)+SUM($K75:BL75)-SUM($K49:BL49)","v":0},{"$f":"+SUM(Investimenti!$J23:BL23)+SUM($K75:BM75)-SUM($K49:BM49)","v":0},{"$f":"+SUM(Investimenti!$J23:BM23)+SUM($K75:BN75)-SUM($K49:BN49)","v":0},{"$f":"+SUM(Investimenti!$J23:BN23)+SUM($K75:BO75)-SUM($K49:BO49)","v":0},{"$f":"+SUM(Investimenti!$J23:BO23)+SUM($K75:BP75)-SUM($K49:BP49)","v":0},{"$f":"+SUM(Investimenti!$J23:BP23)+SUM($K75:BQ75)-SUM($K49:BQ49)","v":0},{"$f":"+SUM(Investimenti!$J23:BQ23)+SUM($K75:BR75)-SUM($K49:BR49)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Investimento 11","Impianti e macchinari",null,null,{"$f":"+Investimenti!J24+K76-K50","v":0},{"$f":"+SUM(Investimenti!$J24:K24)+SUM($K76:L76)-SUM($K50:L50)","v":0},{"$f":"+SUM(Investimenti!$J24:L24)+SUM($K76:M76)-SUM($K50:M50)","v":0},{"$f":"+SUM(Investimenti!$J24:M24)+SUM($K76:N76)-SUM($K50:N50)","v":0},{"$f":"+SUM(Investimenti!$J24:N24)+SUM($K76:O76)-SUM($K50:O50)","v":0},{"$f":"+SUM(Investimenti!$J24:O24)+SUM($K76:P76)-SUM($K50:P50)","v":0},{"$f":"+SUM(Investimenti!$J24:P24)+SUM($K76:Q76)-SUM($K50:Q50)","v":0},{"$f":"+SUM(Investimenti!$J24:Q24)+SUM($K76:R76)-SUM($K50:R50)","v":0},{"$f":"+SUM(Investimenti!$J24:R24)+SUM($K76:S76)-SUM($K50:S50)","v":0},{"$f":"+SUM(Investimenti!$J24:S24)+SUM($K76:T76)-SUM($K50:T50)","v":0},{"$f":"+SUM(Investimenti!$J24:T24)+SUM($K76:U76)-SUM($K50:U50)","v":0},{"$f":"+SUM(Investimenti!$J24:U24)+SUM($K76:V76)-SUM($K50:V50)","v":0},{"$f":"+SUM(Investimenti!$J24:V24)+SUM($K76:W76)-SUM($K50:W50)","v":0},{"$f":"+SUM(Investimenti!$J24:W24)+SUM($K76:X76)-SUM($K50:X50)","v":0},{"$f":"+SUM(Investimenti!$J24:X24)+SUM($K76:Y76)-SUM($K50:Y50)","v":0},{"$f":"+SUM(Investimenti!$J24:Y24)+SUM($K76:Z76)-SUM($K50:Z50)","v":0},{"$f":"+SUM(Investimenti!$J24:Z24)+SUM($K76:AA76)-SUM($K50:AA50)","v":0},{"$f":"+SUM(Investimenti!$J24:AA24)+SUM($K76:AB76)-SUM($K50:AB50)","v":0},{"$f":"+SUM(Investimenti!$J24:AB24)+SUM($K76:AC76)-SUM($K50:AC50)","v":0},{"$f":"+SUM(Investimenti!$J24:AC24)+SUM($K76:AD76)-SUM($K50:AD50)","v":0},{"$f":"+SUM(Investimenti!$J24:AD24)+SUM($K76:AE76)-SUM($K50:AE50)","v":0},{"$f":"+SUM(Investimenti!$J24:AE24)+SUM($K76:AF76)-SUM($K50:AF50)","v":0},{"$f":"+SUM(Investimenti!$J24:AF24)+SUM($K76:AG76)-SUM($K50:AG50)","v":0},{"$f":"+SUM(Investimenti!$J24:AG24)+SUM($K76:AH76)-SUM($K50:AH50)","v":0},{"$f":"+SUM(Investimenti!$J24:AH24)+SUM($K76:AI76)-SUM($K50:AI50)","v":0},{"$f":"+SUM(Investimenti!$J24:AI24)+SUM($K76:AJ76)-SUM($K50:AJ50)","v":0},{"$f":"+SUM(Investimenti!$J24:AJ24)+SUM($K76:AK76)-SUM($K50:AK50)","v":0},{"$f":"+SUM(Investimenti!$J24:AK24)+SUM($K76:AL76)-SUM($K50:AL50)","v":0},{"$f":"+SUM(Investimenti!$J24:AL24)+SUM($K76:AM76)-SUM($K50:AM50)","v":0},{"$f":"+SUM(Investimenti!$J24:AM24)+SUM($K76:AN76)-SUM($K50:AN50)","v":0},{"$f":"+SUM(Investimenti!$J24:AN24)+SUM($K76:AO76)-SUM($K50:AO50)","v":0},{"$f":"+SUM(Investimenti!$J24:AO24)+SUM($K76:AP76)-SUM($K50:AP50)","v":0},{"$f":"+SUM(Investimenti!$J24:AP24)+SUM($K76:AQ76)-SUM($K50:AQ50)","v":0},{"$f":"+SUM(Investimenti!$J24:AQ24)+SUM($K76:AR76)-SUM($K50:AR50)","v":0},{"$f":"+SUM(Investimenti!$J24:AR24)+SUM($K76:AS76)-SUM($K50:AS50)","v":0},{"$f":"+SUM(Investimenti!$J24:AS24)+SUM($K76:AT76)-SUM($K50:AT50)","v":0},{"$f":"+SUM(Investimenti!$J24:AT24)+SUM($K76:AU76)-SUM($K50:AU50)","v":0},{"$f":"+SUM(Investimenti!$J24:AU24)+SUM($K76:AV76)-SUM($K50:AV50)","v":0},{"$f":"+SUM(Investimenti!$J24:AV24)+SUM($K76:AW76)-SUM($K50:AW50)","v":0},{"$f":"+SUM(Investimenti!$J24:AW24)+SUM($K76:AX76)-SUM($K50:AX50)","v":0},{"$f":"+SUM(Investimenti!$J24:AX24)+SUM($K76:AY76)-SUM($K50:AY50)","v":0},{"$f":"+SUM(Investimenti!$J24:AY24)+SUM($K76:AZ76)-SUM($K50:AZ50)","v":0},{"$f":"+SUM(Investimenti!$J24:AZ24)+SUM($K76:BA76)-SUM($K50:BA50)","v":0},{"$f":"+SUM(Investimenti!$J24:BA24)+SUM($K76:BB76)-SUM($K50:BB50)","v":0},{"$f":"+SUM(Investimenti!$J24:BB24)+SUM($K76:BC76)-SUM($K50:BC50)","v":0},{"$f":"+SUM(Investimenti!$J24:BC24)+SUM($K76:BD76)-SUM($K50:BD50)","v":0},{"$f":"+SUM(Investimenti!$J24:BD24)+SUM($K76:BE76)-SUM($K50:BE50)","v":0},{"$f":"+SUM(Investimenti!$J24:BE24)+SUM($K76:BF76)-SUM($K50:BF50)","v":0},{"$f":"+SUM(Investimenti!$J24:BF24)+SUM($K76:BG76)-SUM($K50:BG50)","v":0},{"$f":"+SUM(Investimenti!$J24:BG24)+SUM($K76:BH76)-SUM($K50:BH50)","v":0},{"$f":"+SUM(Investimenti!$J24:BH24)+SUM($K76:BI76)-SUM($K50:BI50)","v":0},{"$f":"+SUM(Investimenti!$J24:BI24)+SUM($K76:BJ76)-SUM($K50:BJ50)","v":0},{"$f":"+SUM(Investimenti!$J24:BJ24)+SUM($K76:BK76)-SUM($K50:BK50)","v":0},{"$f":"+SUM(Investimenti!$J24:BK24)+SUM($K76:BL76)-SUM($K50:BL50)","v":0},{"$f":"+SUM(Investimenti!$J24:BL24)+SUM($K76:BM76)-SUM($K50:BM50)","v":0},{"$f":"+SUM(Investimenti!$J24:BM24)+SUM($K76:BN76)-SUM($K50:BN50)","v":0},{"$f":"+SUM(Investimenti!$J24:BN24)+SUM($K76:BO76)-SUM($K50:BO50)","v":0},{"$f":"+SUM(Investimenti!$J24:BO24)+SUM($K76:BP76)-SUM($K50:BP50)","v":0},{"$f":"+SUM(Investimenti!$J24:BP24)+SUM($K76:BQ76)-SUM($K50:BQ50)","v":0},{"$f":"+SUM(Investimenti!$J24:BQ24)+SUM($K76:BR76)-SUM($K50:BR50)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Investimento 12","Impianti e macchinari",null,null,{"$f":"+Investimenti!J25+K77-K51","v":0},{"$f":"+SUM(Investimenti!$J25:K25)+SUM($K77:L77)-SUM($K51:L51)","v":0},{"$f":"+SUM(Investimenti!$J25:L25)+SUM($K77:M77)-SUM($K51:M51)","v":0},{"$f":"+SUM(Investimenti!$J25:M25)+SUM($K77:N77)-SUM($K51:N51)","v":0},{"$f":"+SUM(Investimenti!$J25:N25)+SUM($K77:O77)-SUM($K51:O51)","v":0},{"$f":"+SUM(Investimenti!$J25:O25)+SUM($K77:P77)-SUM($K51:P51)","v":0},{"$f":"+SUM(Investimenti!$J25:P25)+SUM($K77:Q77)-SUM($K51:Q51)","v":0},{"$f":"+SUM(Investimenti!$J25:Q25)+SUM($K77:R77)-SUM($K51:R51)","v":0},{"$f":"+SUM(Investimenti!$J25:R25)+SUM($K77:S77)-SUM($K51:S51)","v":0},{"$f":"+SUM(Investimenti!$J25:S25)+SUM($K77:T77)-SUM($K51:T51)","v":0},{"$f":"+SUM(Investimenti!$J25:T25)+SUM($K77:U77)-SUM($K51:U51)","v":0},{"$f":"+SUM(Investimenti!$J25:U25)+SUM($K77:V77)-SUM($K51:V51)","v":0},{"$f":"+SUM(Investimenti!$J25:V25)+SUM($K77:W77)-SUM($K51:W51)","v":0},{"$f":"+SUM(Investimenti!$J25:W25)+SUM($K77:X77)-SUM($K51:X51)","v":0},{"$f":"+SUM(Investimenti!$J25:X25)+SUM($K77:Y77)-SUM($K51:Y51)","v":0},{"$f":"+SUM(Investimenti!$J25:Y25)+SUM($K77:Z77)-SUM($K51:Z51)","v":0},{"$f":"+SUM(Investimenti!$J25:Z25)+SUM($K77:AA77)-SUM($K51:AA51)","v":0},{"$f":"+SUM(Investimenti!$J25:AA25)+SUM($K77:AB77)-SUM($K51:AB51)","v":0},{"$f":"+SUM(Investimenti!$J25:AB25)+SUM($K77:AC77)-SUM($K51:AC51)","v":0},{"$f":"+SUM(Investimenti!$J25:AC25)+SUM($K77:AD77)-SUM($K51:AD51)","v":0},{"$f":"+SUM(Investimenti!$J25:AD25)+SUM($K77:AE77)-SUM($K51:AE51)","v":0},{"$f":"+SUM(Investimenti!$J25:AE25)+SUM($K77:AF77)-SUM($K51:AF51)","v":0},{"$f":"+SUM(Investimenti!$J25:AF25)+SUM($K77:AG77)-SUM($K51:AG51)","v":0},{"$f":"+SUM(Investimenti!$J25:AG25)+SUM($K77:AH77)-SUM($K51:AH51)","v":0},{"$f":"+SUM(Investimenti!$J25:AH25)+SUM($K77:AI77)-SUM($K51:AI51)","v":0},{"$f":"+SUM(Investimenti!$J25:AI25)+SUM($K77:AJ77)-SUM($K51:AJ51)","v":0},{"$f":"+SUM(Investimenti!$J25:AJ25)+SUM($K77:AK77)-SUM($K51:AK51)","v":0},{"$f":"+SUM(Investimenti!$J25:AK25)+SUM($K77:AL77)-SUM($K51:AL51)","v":0},{"$f":"+SUM(Investimenti!$J25:AL25)+SUM($K77:AM77)-SUM($K51:AM51)","v":0},{"$f":"+SUM(Investimenti!$J25:AM25)+SUM($K77:AN77)-SUM($K51:AN51)","v":0},{"$f":"+SUM(Investimenti!$J25:AN25)+SUM($K77:AO77)-SUM($K51:AO51)","v":0},{"$f":"+SUM(Investimenti!$J25:AO25)+SUM($K77:AP77)-SUM($K51:AP51)","v":0},{"$f":"+SUM(Investimenti!$J25:AP25)+SUM($K77:AQ77)-SUM($K51:AQ51)","v":0},{"$f":"+SUM(Investimenti!$J25:AQ25)+SUM($K77:AR77)-SUM($K51:AR51)","v":0},{"$f":"+SUM(Investimenti!$J25:AR25)+SUM($K77:AS77)-SUM($K51:AS51)","v":0},{"$f":"+SUM(Investimenti!$J25:AS25)+SUM($K77:AT77)-SUM($K51:AT51)","v":0},{"$f":"+SUM(Investimenti!$J25:AT25)+SUM($K77:AU77)-SUM($K51:AU51)","v":0},{"$f":"+SUM(Investimenti!$J25:AU25)+SUM($K77:AV77)-SUM($K51:AV51)","v":0},{"$f":"+SUM(Investimenti!$J25:AV25)+SUM($K77:AW77)-SUM($K51:AW51)","v":0},{"$f":"+SUM(Investimenti!$J25:AW25)+SUM($K77:AX77)-SUM($K51:AX51)","v":0},{"$f":"+SUM(Investimenti!$J25:AX25)+SUM($K77:AY77)-SUM($K51:AY51)","v":0},{"$f":"+SUM(Investimenti!$J25:AY25)+SUM($K77:AZ77)-SUM($K51:AZ51)","v":0},{"$f":"+SUM(Investimenti!$J25:AZ25)+SUM($K77:BA77)-SUM($K51:BA51)","v":0},{"$f":"+SUM(Investimenti!$J25:BA25)+SUM($K77:BB77)-SUM($K51:BB51)","v":0},{"$f":"+SUM(Investimenti!$J25:BB25)+SUM($K77:BC77)-SUM($K51:BC51)","v":0},{"$f":"+SUM(Investimenti!$J25:BC25)+SUM($K77:BD77)-SUM($K51:BD51)","v":0},{"$f":"+SUM(Investimenti!$J25:BD25)+SUM($K77:BE77)-SUM($K51:BE51)","v":0},{"$f":"+SUM(Investimenti!$J25:BE25)+SUM($K77:BF77)-SUM($K51:BF51)","v":0},{"$f":"+SUM(Investimenti!$J25:BF25)+SUM($K77:BG77)-SUM($K51:BG51)","v":0},{"$f":"+SUM(Investimenti!$J25:BG25)+SUM($K77:BH77)-SUM($K51:BH51)","v":0},{"$f":"+SUM(Investimenti!$J25:BH25)+SUM($K77:BI77)-SUM($K51:BI51)","v":0},{"$f":"+SUM(Investimenti!$J25:BI25)+SUM($K77:BJ77)-SUM($K51:BJ51)","v":0},{"$f":"+SUM(Investimenti!$J25:BJ25)+SUM($K77:BK77)-SUM($K51:BK51)","v":0},{"$f":"+SUM(Investimenti!$J25:BK25)+SUM($K77:BL77)-SUM($K51:BL51)","v":0},{"$f":"+SUM(Investimenti!$J25:BL25)+SUM($K77:BM77)-SUM($K51:BM51)","v":0},{"$f":"+SUM(Investimenti!$J25:BM25)+SUM($K77:BN77)-SUM($K51:BN51)","v":0},{"$f":"+SUM(Investimenti!$J25:BN25)+SUM($K77:BO77)-SUM($K51:BO51)","v":0},{"$f":"+SUM(Investimenti!$J25:BO25)+SUM($K77:BP77)-SUM($K51:BP51)","v":0},{"$f":"+SUM(Investimenti!$J25:BP25)+SUM($K77:BQ77)-SUM($K51:BQ51)","v":0},{"$f":"+SUM(Investimenti!$J25:BQ25)+SUM($K77:BR77)-SUM($K51:BR51)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Investimento 13","Impianti e macchinari",null,null,{"$f":"+Investimenti!J26+K78-K52","v":0},{"$f":"+SUM(Investimenti!$J26:K26)+SUM($K78:L78)-SUM($K52:L52)","v":0},{"$f":"+SUM(Investimenti!$J26:L26)+SUM($K78:M78)-SUM($K52:M52)","v":0},{"$f":"+SUM(Investimenti!$J26:M26)+SUM($K78:N78)-SUM($K52:N52)","v":0},{"$f":"+SUM(Investimenti!$J26:N26)+SUM($K78:O78)-SUM($K52:O52)","v":0},{"$f":"+SUM(Investimenti!$J26:O26)+SUM($K78:P78)-SUM($K52:P52)","v":0},{"$f":"+SUM(Investimenti!$J26:P26)+SUM($K78:Q78)-SUM($K52:Q52)","v":0},{"$f":"+SUM(Investimenti!$J26:Q26)+SUM($K78:R78)-SUM($K52:R52)","v":0},{"$f":"+SUM(Investimenti!$J26:R26)+SUM($K78:S78)-SUM($K52:S52)","v":0},{"$f":"+SUM(Investimenti!$J26:S26)+SUM($K78:T78)-SUM($K52:T52)","v":0},{"$f":"+SUM(Investimenti!$J26:T26)+SUM($K78:U78)-SUM($K52:U52)","v":0},{"$f":"+SUM(Investimenti!$J26:U26)+SUM($K78:V78)-SUM($K52:V52)","v":0},{"$f":"+SUM(Investimenti!$J26:V26)+SUM($K78:W78)-SUM($K52:W52)","v":0},{"$f":"+SUM(Investimenti!$J26:W26)+SUM($K78:X78)-SUM($K52:X52)","v":0},{"$f":"+SUM(Investimenti!$J26:X26)+SUM($K78:Y78)-SUM($K52:Y52)","v":0},{"$f":"+SUM(Investimenti!$J26:Y26)+SUM($K78:Z78)-SUM($K52:Z52)","v":0},{"$f":"+SUM(Investimenti!$J26:Z26)+SUM($K78:AA78)-SUM($K52:AA52)","v":0},{"$f":"+SUM(Investimenti!$J26:AA26)+SUM($K78:AB78)-SUM($K52:AB52)","v":0},{"$f":"+SUM(Investimenti!$J26:AB26)+SUM($K78:AC78)-SUM($K52:AC52)","v":0},{"$f":"+SUM(Investimenti!$J26:AC26)+SUM($K78:AD78)-SUM($K52:AD52)","v":0},{"$f":"+SUM(Investimenti!$J26:AD26)+SUM($K78:AE78)-SUM($K52:AE52)","v":0},{"$f":"+SUM(Investimenti!$J26:AE26)+SUM($K78:AF78)-SUM($K52:AF52)","v":0},{"$f":"+SUM(Investimenti!$J26:AF26)+SUM($K78:AG78)-SUM($K52:AG52)","v":0},{"$f":"+SUM(Investimenti!$J26:AG26)+SUM($K78:AH78)-SUM($K52:AH52)","v":0},{"$f":"+SUM(Investimenti!$J26:AH26)+SUM($K78:AI78)-SUM($K52:AI52)","v":0},{"$f":"+SUM(Investimenti!$J26:AI26)+SUM($K78:AJ78)-SUM($K52:AJ52)","v":0},{"$f":"+SUM(Investimenti!$J26:AJ26)+SUM($K78:AK78)-SUM($K52:AK52)","v":0},{"$f":"+SUM(Investimenti!$J26:AK26)+SUM($K78:AL78)-SUM($K52:AL52)","v":0},{"$f":"+SUM(Investimenti!$J26:AL26)+SUM($K78:AM78)-SUM($K52:AM52)","v":0},{"$f":"+SUM(Investimenti!$J26:AM26)+SUM($K78:AN78)-SUM($K52:AN52)","v":0},{"$f":"+SUM(Investimenti!$J26:AN26)+SUM($K78:AO78)-SUM($K52:AO52)","v":0},{"$f":"+SUM(Investimenti!$J26:AO26)+SUM($K78:AP78)-SUM($K52:AP52)","v":0},{"$f":"+SUM(Investimenti!$J26:AP26)+SUM($K78:AQ78)-SUM($K52:AQ52)","v":0},{"$f":"+SUM(Investimenti!$J26:AQ26)+SUM($K78:AR78)-SUM($K52:AR52)","v":0},{"$f":"+SUM(Investimenti!$J26:AR26)+SUM($K78:AS78)-SUM($K52:AS52)","v":0},{"$f":"+SUM(Investimenti!$J26:AS26)+SUM($K78:AT78)-SUM($K52:AT52)","v":0},{"$f":"+SUM(Investimenti!$J26:AT26)+SUM($K78:AU78)-SUM($K52:AU52)","v":0},{"$f":"+SUM(Investimenti!$J26:AU26)+SUM($K78:AV78)-SUM($K52:AV52)","v":0},{"$f":"+SUM(Investimenti!$J26:AV26)+SUM($K78:AW78)-SUM($K52:AW52)","v":0},{"$f":"+SUM(Investimenti!$J26:AW26)+SUM($K78:AX78)-SUM($K52:AX52)","v":0},{"$f":"+SUM(Investimenti!$J26:AX26)+SUM($K78:AY78)-SUM($K52:AY52)","v":0},{"$f":"+SUM(Investimenti!$J26:AY26)+SUM($K78:AZ78)-SUM($K52:AZ52)","v":0},{"$f":"+SUM(Investimenti!$J26:AZ26)+SUM($K78:BA78)-SUM($K52:BA52)","v":0},{"$f":"+SUM(Investimenti!$J26:BA26)+SUM($K78:BB78)-SUM($K52:BB52)","v":0},{"$f":"+SUM(Investimenti!$J26:BB26)+SUM($K78:BC78)-SUM($K52:BC52)","v":0},{"$f":"+SUM(Investimenti!$J26:BC26)+SUM($K78:BD78)-SUM($K52:BD52)","v":0},{"$f":"+SUM(Investimenti!$J26:BD26)+SUM($K78:BE78)-SUM($K52:BE52)","v":0},{"$f":"+SUM(Investimenti!$J26:BE26)+SUM($K78:BF78)-SUM($K52:BF52)","v":0},{"$f":"+SUM(Investimenti!$J26:BF26)+SUM($K78:BG78)-SUM($K52:BG52)","v":0},{"$f":"+SUM(Investimenti!$J26:BG26)+SUM($K78:BH78)-SUM($K52:BH52)","v":0},{"$f":"+SUM(Investimenti!$J26:BH26)+SUM($K78:BI78)-SUM($K52:BI52)","v":0},{"$f":"+SUM(Investimenti!$J26:BI26)+SUM($K78:BJ78)-SUM($K52:BJ52)","v":0},{"$f":"+SUM(Investimenti!$J26:BJ26)+SUM($K78:BK78)-SUM($K52:BK52)","v":0},{"$f":"+SUM(Investimenti!$J26:BK26)+SUM($K78:BL78)-SUM($K52:BL52)","v":0},{"$f":"+SUM(Investimenti!$J26:BL26)+SUM($K78:BM78)-SUM($K52:BM52)","v":0},{"$f":"+SUM(Investimenti!$J26:BM26)+SUM($K78:BN78)-SUM($K52:BN52)","v":0},{"$f":"+SUM(Investimenti!$J26:BN26)+SUM($K78:BO78)-SUM($K52:BO52)","v":0},{"$f":"+SUM(Investimenti!$J26:BO26)+SUM($K78:BP78)-SUM($K52:BP52)","v":0},{"$f":"+SUM(Investimenti!$J26:BP26)+SUM($K78:BQ78)-SUM($K52:BQ52)","v":0},{"$f":"+SUM(Investimenti!$J26:BQ26)+SUM($K78:BR78)-SUM($K52:BR52)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Investimento 14","Impianti e macchinari",null,null,{"$f":"+Investimenti!J27+K79-K53","v":0},{"$f":"+SUM(Investimenti!$J27:K27)+SUM($K79:L79)-SUM($K53:L53)","v":0},{"$f":"+SUM(Investimenti!$J27:L27)+SUM($K79:M79)-SUM($K53:M53)","v":0},{"$f":"+SUM(Investimenti!$J27:M27)+SUM($K79:N79)-SUM($K53:N53)","v":0},{"$f":"+SUM(Investimenti!$J27:N27)+SUM($K79:O79)-SUM($K53:O53)","v":0},{"$f":"+SUM(Investimenti!$J27:O27)+SUM($K79:P79)-SUM($K53:P53)","v":0},{"$f":"+SUM(Investimenti!$J27:P27)+SUM($K79:Q79)-SUM($K53:Q53)","v":0},{"$f":"+SUM(Investimenti!$J27:Q27)+SUM($K79:R79)-SUM($K53:R53)","v":0},{"$f":"+SUM(Investimenti!$J27:R27)+SUM($K79:S79)-SUM($K53:S53)","v":0},{"$f":"+SUM(Investimenti!$J27:S27)+SUM($K79:T79)-SUM($K53:T53)","v":0},{"$f":"+SUM(Investimenti!$J27:T27)+SUM($K79:U79)-SUM($K53:U53)","v":0},{"$f":"+SUM(Investimenti!$J27:U27)+SUM($K79:V79)-SUM($K53:V53)","v":0},{"$f":"+SUM(Investimenti!$J27:V27)+SUM($K79:W79)-SUM($K53:W53)","v":0},{"$f":"+SUM(Investimenti!$J27:W27)+SUM($K79:X79)-SUM($K53:X53)","v":0},{"$f":"+SUM(Investimenti!$J27:X27)+SUM($K79:Y79)-SUM($K53:Y53)","v":0},{"$f":"+SUM(Investimenti!$J27:Y27)+SUM($K79:Z79)-SUM($K53:Z53)","v":0},{"$f":"+SUM(Investimenti!$J27:Z27)+SUM($K79:AA79)-SUM($K53:AA53)","v":0},{"$f":"+SUM(Investimenti!$J27:AA27)+SUM($K79:AB79)-SUM($K53:AB53)","v":0},{"$f":"+SUM(Investimenti!$J27:AB27)+SUM($K79:AC79)-SUM($K53:AC53)","v":0},{"$f":"+SUM(Investimenti!$J27:AC27)+SUM($K79:AD79)-SUM($K53:AD53)","v":0},{"$f":"+SUM(Investimenti!$J27:AD27)+SUM($K79:AE79)-SUM($K53:AE53)","v":0},{"$f":"+SUM(Investimenti!$J27:AE27)+SUM($K79:AF79)-SUM($K53:AF53)","v":0},{"$f":"+SUM(Investimenti!$J27:AF27)+SUM($K79:AG79)-SUM($K53:AG53)","v":0},{"$f":"+SUM(Investimenti!$J27:AG27)+SUM($K79:AH79)-SUM($K53:AH53)","v":0},{"$f":"+SUM(Investimenti!$J27:AH27)+SUM($K79:AI79)-SUM($K53:AI53)","v":0},{"$f":"+SUM(Investimenti!$J27:AI27)+SUM($K79:AJ79)-SUM($K53:AJ53)","v":0},{"$f":"+SUM(Investimenti!$J27:AJ27)+SUM($K79:AK79)-SUM($K53:AK53)","v":0},{"$f":"+SUM(Investimenti!$J27:AK27)+SUM($K79:AL79)-SUM($K53:AL53)","v":0},{"$f":"+SUM(Investimenti!$J27:AL27)+SUM($K79:AM79)-SUM($K53:AM53)","v":0},{"$f":"+SUM(Investimenti!$J27:AM27)+SUM($K79:AN79)-SUM($K53:AN53)","v":0},{"$f":"+SUM(Investimenti!$J27:AN27)+SUM($K79:AO79)-SUM($K53:AO53)","v":0},{"$f":"+SUM(Investimenti!$J27:AO27)+SUM($K79:AP79)-SUM($K53:AP53)","v":0},{"$f":"+SUM(Investimenti!$J27:AP27)+SUM($K79:AQ79)-SUM($K53:AQ53)","v":0},{"$f":"+SUM(Investimenti!$J27:AQ27)+SUM($K79:AR79)-SUM($K53:AR53)","v":0},{"$f":"+SUM(Investimenti!$J27:AR27)+SUM($K79:AS79)-SUM($K53:AS53)","v":0},{"$f":"+SUM(Investimenti!$J27:AS27)+SUM($K79:AT79)-SUM($K53:AT53)","v":0},{"$f":"+SUM(Investimenti!$J27:AT27)+SUM($K79:AU79)-SUM($K53:AU53)","v":0},{"$f":"+SUM(Investimenti!$J27:AU27)+SUM($K79:AV79)-SUM($K53:AV53)","v":0},{"$f":"+SUM(Investimenti!$J27:AV27)+SUM($K79:AW79)-SUM($K53:AW53)","v":0},{"$f":"+SUM(Investimenti!$J27:AW27)+SUM($K79:AX79)-SUM($K53:AX53)","v":0},{"$f":"+SUM(Investimenti!$J27:AX27)+SUM($K79:AY79)-SUM($K53:AY53)","v":0},{"$f":"+SUM(Investimenti!$J27:AY27)+SUM($K79:AZ79)-SUM($K53:AZ53)","v":0},{"$f":"+SUM(Investimenti!$J27:AZ27)+SUM($K79:BA79)-SUM($K53:BA53)","v":0},{"$f":"+SUM(Investimenti!$J27:BA27)+SUM($K79:BB79)-SUM($K53:BB53)","v":0},{"$f":"+SUM(Investimenti!$J27:BB27)+SUM($K79:BC79)-SUM($K53:BC53)","v":0},{"$f":"+SUM(Investimenti!$J27:BC27)+SUM($K79:BD79)-SUM($K53:BD53)","v":0},{"$f":"+SUM(Investimenti!$J27:BD27)+SUM($K79:BE79)-SUM($K53:BE53)","v":0},{"$f":"+SUM(Investimenti!$J27:BE27)+SUM($K79:BF79)-SUM($K53:BF53)","v":0},{"$f":"+SUM(Investimenti!$J27:BF27)+SUM($K79:BG79)-SUM($K53:BG53)","v":0},{"$f":"+SUM(Investimenti!$J27:BG27)+SUM($K79:BH79)-SUM($K53:BH53)","v":0},{"$f":"+SUM(Investimenti!$J27:BH27)+SUM($K79:BI79)-SUM($K53:BI53)","v":0},{"$f":"+SUM(Investimenti!$J27:BI27)+SUM($K79:BJ79)-SUM($K53:BJ53)","v":0},{"$f":"+SUM(Investimenti!$J27:BJ27)+SUM($K79:BK79)-SUM($K53:BK53)","v":0},{"$f":"+SUM(Investimenti!$J27:BK27)+SUM($K79:BL79)-SUM($K53:BL53)","v":0},{"$f":"+SUM(Investimenti!$J27:BL27)+SUM($K79:BM79)-SUM($K53:BM53)","v":0},{"$f":"+SUM(Investimenti!$J27:BM27)+SUM($K79:BN79)-SUM($K53:BN53)","v":0},{"$f":"+SUM(Investimenti!$J27:BN27)+SUM($K79:BO79)-SUM($K53:BO53)","v":0},{"$f":"+SUM(Investimenti!$J27:BO27)+SUM($K79:BP79)-SUM($K53:BP53)","v":0},{"$f":"+SUM(Investimenti!$J27:BP27)+SUM($K79:BQ79)-SUM($K53:BQ53)","v":0},{"$f":"+SUM(Investimenti!$J27:BQ27)+SUM($K79:BR79)-SUM($K53:BR53)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Investimento 15","Impianti e macchinari",null,null,{"$f":"+Investimenti!J28+K80-K54","v":0},{"$f":"+SUM(Investimenti!$J28:K28)+SUM($K80:L80)-SUM($K54:L54)","v":0},{"$f":"+SUM(Investimenti!$J28:L28)+SUM($K80:M80)-SUM($K54:M54)","v":0},{"$f":"+SUM(Investimenti!$J28:M28)+SUM($K80:N80)-SUM($K54:N54)","v":0},{"$f":"+SUM(Investimenti!$J28:N28)+SUM($K80:O80)-SUM($K54:O54)","v":0},{"$f":"+SUM(Investimenti!$J28:O28)+SUM($K80:P80)-SUM($K54:P54)","v":0},{"$f":"+SUM(Investimenti!$J28:P28)+SUM($K80:Q80)-SUM($K54:Q54)","v":0},{"$f":"+SUM(Investimenti!$J28:Q28)+SUM($K80:R80)-SUM($K54:R54)","v":0},{"$f":"+SUM(Investimenti!$J28:R28)+SUM($K80:S80)-SUM($K54:S54)","v":0},{"$f":"+SUM(Investimenti!$J28:S28)+SUM($K80:T80)-SUM($K54:T54)","v":0},{"$f":"+SUM(Investimenti!$J28:T28)+SUM($K80:U80)-SUM($K54:U54)","v":0},{"$f":"+SUM(Investimenti!$J28:U28)+SUM($K80:V80)-SUM($K54:V54)","v":0},{"$f":"+SUM(Investimenti!$J28:V28)+SUM($K80:W80)-SUM($K54:W54)","v":0},{"$f":"+SUM(Investimenti!$J28:W28)+SUM($K80:X80)-SUM($K54:X54)","v":0},{"$f":"+SUM(Investimenti!$J28:X28)+SUM($K80:Y80)-SUM($K54:Y54)","v":0},{"$f":"+SUM(Investimenti!$J28:Y28)+SUM($K80:Z80)-SUM($K54:Z54)","v":0},{"$f":"+SUM(Investimenti!$J28:Z28)+SUM($K80:AA80)-SUM($K54:AA54)","v":0},{"$f":"+SUM(Investimenti!$J28:AA28)+SUM($K80:AB80)-SUM($K54:AB54)","v":0},{"$f":"+SUM(Investimenti!$J28:AB28)+SUM($K80:AC80)-SUM($K54:AC54)","v":0},{"$f":"+SUM(Investimenti!$J28:AC28)+SUM($K80:AD80)-SUM($K54:AD54)","v":0},{"$f":"+SUM(Investimenti!$J28:AD28)+SUM($K80:AE80)-SUM($K54:AE54)","v":0},{"$f":"+SUM(Investimenti!$J28:AE28)+SUM($K80:AF80)-SUM($K54:AF54)","v":0},{"$f":"+SUM(Investimenti!$J28:AF28)+SUM($K80:AG80)-SUM($K54:AG54)","v":0},{"$f":"+SUM(Investimenti!$J28:AG28)+SUM($K80:AH80)-SUM($K54:AH54)","v":0},{"$f":"+SUM(Investimenti!$J28:AH28)+SUM($K80:AI80)-SUM($K54:AI54)","v":0},{"$f":"+SUM(Investimenti!$J28:AI28)+SUM($K80:AJ80)-SUM($K54:AJ54)","v":0},{"$f":"+SUM(Investimenti!$J28:AJ28)+SUM($K80:AK80)-SUM($K54:AK54)","v":0},{"$f":"+SUM(Investimenti!$J28:AK28)+SUM($K80:AL80)-SUM($K54:AL54)","v":0},{"$f":"+SUM(Investimenti!$J28:AL28)+SUM($K80:AM80)-SUM($K54:AM54)","v":0},{"$f":"+SUM(Investimenti!$J28:AM28)+SUM($K80:AN80)-SUM($K54:AN54)","v":0},{"$f":"+SUM(Investimenti!$J28:AN28)+SUM($K80:AO80)-SUM($K54:AO54)","v":0},{"$f":"+SUM(Investimenti!$J28:AO28)+SUM($K80:AP80)-SUM($K54:AP54)","v":0},{"$f":"+SUM(Investimenti!$J28:AP28)+SUM($K80:AQ80)-SUM($K54:AQ54)","v":0},{"$f":"+SUM(Investimenti!$J28:AQ28)+SUM($K80:AR80)-SUM($K54:AR54)","v":0},{"$f":"+SUM(Investimenti!$J28:AR28)+SUM($K80:AS80)-SUM($K54:AS54)","v":0},{"$f":"+SUM(Investimenti!$J28:AS28)+SUM($K80:AT80)-SUM($K54:AT54)","v":0},{"$f":"+SUM(Investimenti!$J28:AT28)+SUM($K80:AU80)-SUM($K54:AU54)","v":0},{"$f":"+SUM(Investimenti!$J28:AU28)+SUM($K80:AV80)-SUM($K54:AV54)","v":0},{"$f":"+SUM(Investimenti!$J28:AV28)+SUM($K80:AW80)-SUM($K54:AW54)","v":0},{"$f":"+SUM(Investimenti!$J28:AW28)+SUM($K80:AX80)-SUM($K54:AX54)","v":0},{"$f":"+SUM(Investimenti!$J28:AX28)+SUM($K80:AY80)-SUM($K54:AY54)","v":0},{"$f":"+SUM(Investimenti!$J28:AY28)+SUM($K80:AZ80)-SUM($K54:AZ54)","v":0},{"$f":"+SUM(Investimenti!$J28:AZ28)+SUM($K80:BA80)-SUM($K54:BA54)","v":0},{"$f":"+SUM(Investimenti!$J28:BA28)+SUM($K80:BB80)-SUM($K54:BB54)","v":0},{"$f":"+SUM(Investimenti!$J28:BB28)+SUM($K80:BC80)-SUM($K54:BC54)","v":0},{"$f":"+SUM(Investimenti!$J28:BC28)+SUM($K80:BD80)-SUM($K54:BD54)","v":0},{"$f":"+SUM(Investimenti!$J28:BD28)+SUM($K80:BE80)-SUM($K54:BE54)","v":0},{"$f":"+SUM(Investimenti!$J28:BE28)+SUM($K80:BF80)-SUM($K54:BF54)","v":0},{"$f":"+SUM(Investimenti!$J28:BF28)+SUM($K80:BG80)-SUM($K54:BG54)","v":0},{"$f":"+SUM(Investimenti!$J28:BG28)+SUM($K80:BH80)-SUM($K54:BH54)","v":0},{"$f":"+SUM(Investimenti!$J28:BH28)+SUM($K80:BI80)-SUM($K54:BI54)","v":0},{"$f":"+SUM(Investimenti!$J28:BI28)+SUM($K80:BJ80)-SUM($K54:BJ54)","v":0},{"$f":"+SUM(Investimenti!$J28:BJ28)+SUM($K80:BK80)-SUM($K54:BK54)","v":0},{"$f":"+SUM(Investimenti!$J28:BK28)+SUM($K80:BL80)-SUM($K54:BL54)","v":0},{"$f":"+SUM(Investimenti!$J28:BL28)+SUM($K80:BM80)-SUM($K54:BM54)","v":0},{"$f":"+SUM(Investimenti!$J28:BM28)+SUM($K80:BN80)-SUM($K54:BN54)","v":0},{"$f":"+SUM(Investimenti!$J28:BN28)+SUM($K80:BO80)-SUM($K54:BO54)","v":0},{"$f":"+SUM(Investimenti!$J28:BO28)+SUM($K80:BP80)-SUM($K54:BP54)","v":0},{"$f":"+SUM(Investimenti!$J28:BP28)+SUM($K80:BQ80)-SUM($K54:BQ54)","v":0},{"$f":"+SUM(Investimenti!$J28:BQ28)+SUM($K80:BR80)-SUM($K54:BR54)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Investimento 16","Impianti e macchinari",null,null,{"$f":"+Investimenti!J29+K81-K55","v":0},{"$f":"+SUM(Investimenti!$J29:K29)+SUM($K81:L81)-SUM($K55:L55)","v":0},{"$f":"+SUM(Investimenti!$J29:L29)+SUM($K81:M81)-SUM($K55:M55)","v":0},{"$f":"+SUM(Investimenti!$J29:M29)+SUM($K81:N81)-SUM($K55:N55)","v":0},{"$f":"+SUM(Investimenti!$J29:N29)+SUM($K81:O81)-SUM($K55:O55)","v":0},{"$f":"+SUM(Investimenti!$J29:O29)+SUM($K81:P81)-SUM($K55:P55)","v":0},{"$f":"+SUM(Investimenti!$J29:P29)+SUM($K81:Q81)-SUM($K55:Q55)","v":0},{"$f":"+SUM(Investimenti!$J29:Q29)+SUM($K81:R81)-SUM($K55:R55)","v":0},{"$f":"+SUM(Investimenti!$J29:R29)+SUM($K81:S81)-SUM($K55:S55)","v":0},{"$f":"+SUM(Investimenti!$J29:S29)+SUM($K81:T81)-SUM($K55:T55)","v":0},{"$f":"+SUM(Investimenti!$J29:T29)+SUM($K81:U81)-SUM($K55:U55)","v":0},{"$f":"+SUM(Investimenti!$J29:U29)+SUM($K81:V81)-SUM($K55:V55)","v":0},{"$f":"+SUM(Investimenti!$J29:V29)+SUM($K81:W81)-SUM($K55:W55)","v":0},{"$f":"+SUM(Investimenti!$J29:W29)+SUM($K81:X81)-SUM($K55:X55)","v":0},{"$f":"+SUM(Investimenti!$J29:X29)+SUM($K81:Y81)-SUM($K55:Y55)","v":0},{"$f":"+SUM(Investimenti!$J29:Y29)+SUM($K81:Z81)-SUM($K55:Z55)","v":0},{"$f":"+SUM(Investimenti!$J29:Z29)+SUM($K81:AA81)-SUM($K55:AA55)","v":0},{"$f":"+SUM(Investimenti!$J29:AA29)+SUM($K81:AB81)-SUM($K55:AB55)","v":0},{"$f":"+SUM(Investimenti!$J29:AB29)+SUM($K81:AC81)-SUM($K55:AC55)","v":0},{"$f":"+SUM(Investimenti!$J29:AC29)+SUM($K81:AD81)-SUM($K55:AD55)","v":0},{"$f":"+SUM(Investimenti!$J29:AD29)+SUM($K81:AE81)-SUM($K55:AE55)","v":0},{"$f":"+SUM(Investimenti!$J29:AE29)+SUM($K81:AF81)-SUM($K55:AF55)","v":0},{"$f":"+SUM(Investimenti!$J29:AF29)+SUM($K81:AG81)-SUM($K55:AG55)","v":0},{"$f":"+SUM(Investimenti!$J29:AG29)+SUM($K81:AH81)-SUM($K55:AH55)","v":0},{"$f":"+SUM(Investimenti!$J29:AH29)+SUM($K81:AI81)-SUM($K55:AI55)","v":0},{"$f":"+SUM(Investimenti!$J29:AI29)+SUM($K81:AJ81)-SUM($K55:AJ55)","v":0},{"$f":"+SUM(Investimenti!$J29:AJ29)+SUM($K81:AK81)-SUM($K55:AK55)","v":0},{"$f":"+SUM(Investimenti!$J29:AK29)+SUM($K81:AL81)-SUM($K55:AL55)","v":0},{"$f":"+SUM(Investimenti!$J29:AL29)+SUM($K81:AM81)-SUM($K55:AM55)","v":0},{"$f":"+SUM(Investimenti!$J29:AM29)+SUM($K81:AN81)-SUM($K55:AN55)","v":0},{"$f":"+SUM(Investimenti!$J29:AN29)+SUM($K81:AO81)-SUM($K55:AO55)","v":0},{"$f":"+SUM(Investimenti!$J29:AO29)+SUM($K81:AP81)-SUM($K55:AP55)","v":0},{"$f":"+SUM(Investimenti!$J29:AP29)+SUM($K81:AQ81)-SUM($K55:AQ55)","v":0},{"$f":"+SUM(Investimenti!$J29:AQ29)+SUM($K81:AR81)-SUM($K55:AR55)","v":0},{"$f":"+SUM(Investimenti!$J29:AR29)+SUM($K81:AS81)-SUM($K55:AS55)","v":0},{"$f":"+SUM(Investimenti!$J29:AS29)+SUM($K81:AT81)-SUM($K55:AT55)","v":0},{"$f":"+SUM(Investimenti!$J29:AT29)+SUM($K81:AU81)-SUM($K55:AU55)","v":0},{"$f":"+SUM(Investimenti!$J29:AU29)+SUM($K81:AV81)-SUM($K55:AV55)","v":0},{"$f":"+SUM(Investimenti!$J29:AV29)+SUM($K81:AW81)-SUM($K55:AW55)","v":0},{"$f":"+SUM(Investimenti!$J29:AW29)+SUM($K81:AX81)-SUM($K55:AX55)","v":0},{"$f":"+SUM(Investimenti!$J29:AX29)+SUM($K81:AY81)-SUM($K55:AY55)","v":0},{"$f":"+SUM(Investimenti!$J29:AY29)+SUM($K81:AZ81)-SUM($K55:AZ55)","v":0},{"$f":"+SUM(Investimenti!$J29:AZ29)+SUM($K81:BA81)-SUM($K55:BA55)","v":0},{"$f":"+SUM(Investimenti!$J29:BA29)+SUM($K81:BB81)-SUM($K55:BB55)","v":0},{"$f":"+SUM(Investimenti!$J29:BB29)+SUM($K81:BC81)-SUM($K55:BC55)","v":0},{"$f":"+SUM(Investimenti!$J29:BC29)+SUM($K81:BD81)-SUM($K55:BD55)","v":0},{"$f":"+SUM(Investimenti!$J29:BD29)+SUM($K81:BE81)-SUM($K55:BE55)","v":0},{"$f":"+SUM(Investimenti!$J29:BE29)+SUM($K81:BF81)-SUM($K55:BF55)","v":0},{"$f":"+SUM(Investimenti!$J29:BF29)+SUM($K81:BG81)-SUM($K55:BG55)","v":0},{"$f":"+SUM(Investimenti!$J29:BG29)+SUM($K81:BH81)-SUM($K55:BH55)","v":0},{"$f":"+SUM(Investimenti!$J29:BH29)+SUM($K81:BI81)-SUM($K55:BI55)","v":0},{"$f":"+SUM(Investimenti!$J29:BI29)+SUM($K81:BJ81)-SUM($K55:BJ55)","v":0},{"$f":"+SUM(Investimenti!$J29:BJ29)+SUM($K81:BK81)-SUM($K55:BK55)","v":0},{"$f":"+SUM(Investimenti!$J29:BK29)+SUM($K81:BL81)-SUM($K55:BL55)","v":0},{"$f":"+SUM(Investimenti!$J29:BL29)+SUM($K81:BM81)-SUM($K55:BM55)","v":0},{"$f":"+SUM(Investimenti!$J29:BM29)+SUM($K81:BN81)-SUM($K55:BN55)","v":0},{"$f":"+SUM(Investimenti!$J29:BN29)+SUM($K81:BO81)-SUM($K55:BO55)","v":0},{"$f":"+SUM(Investimenti!$J29:BO29)+SUM($K81:BP81)-SUM($K55:BP55)","v":0},{"$f":"+SUM(Investimenti!$J29:BP29)+SUM($K81:BQ81)-SUM($K55:BQ55)","v":0},{"$f":"+SUM(Investimenti!$J29:BQ29)+SUM($K81:BR81)-SUM($K55:BR55)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"+G82","v":"Investimento 17"},"Impianti e macchinari",null,null,{"$f":"+Investimenti!J30+K82-K56","v":0},{"$f":"+SUM(Investimenti!$J30:K30)+SUM($K82:L82)-SUM($K56:L56)","v":0},{"$f":"+SUM(Investimenti!$J30:L30)+SUM($K82:M82)-SUM($K56:M56)","v":0},{"$f":"+SUM(Investimenti!$J30:M30)+SUM($K82:N82)-SUM($K56:N56)","v":0},{"$f":"+SUM(Investimenti!$J30:N30)+SUM($K82:O82)-SUM($K56:O56)","v":0},{"$f":"+SUM(Investimenti!$J30:O30)+SUM($K82:P82)-SUM($K56:P56)","v":0},{"$f":"+SUM(Investimenti!$J30:P30)+SUM($K82:Q82)-SUM($K56:Q56)","v":0},{"$f":"+SUM(Investimenti!$J30:Q30)+SUM($K82:R82)-SUM($K56:R56)","v":0},{"$f":"+SUM(Investimenti!$J30:R30)+SUM($K82:S82)-SUM($K56:S56)","v":0},{"$f":"+SUM(Investimenti!$J30:S30)+SUM($K82:T82)-SUM($K56:T56)","v":0},{"$f":"+SUM(Investimenti!$J30:T30)+SUM($K82:U82)-SUM($K56:U56)","v":0},{"$f":"+SUM(Investimenti!$J30:U30)+SUM($K82:V82)-SUM($K56:V56)","v":0},{"$f":"+SUM(Investimenti!$J30:V30)+SUM($K82:W82)-SUM($K56:W56)","v":0},{"$f":"+SUM(Investimenti!$J30:W30)+SUM($K82:X82)-SUM($K56:X56)","v":0},{"$f":"+SUM(Investimenti!$J30:X30)+SUM($K82:Y82)-SUM($K56:Y56)","v":0},{"$f":"+SUM(Investimenti!$J30:Y30)+SUM($K82:Z82)-SUM($K56:Z56)","v":0},{"$f":"+SUM(Investimenti!$J30:Z30)+SUM($K82:AA82)-SUM($K56:AA56)","v":0},{"$f":"+SUM(Investimenti!$J30:AA30)+SUM($K82:AB82)-SUM($K56:AB56)","v":0},{"$f":"+SUM(Investimenti!$J30:AB30)+SUM($K82:AC82)-SUM($K56:AC56)","v":0},{"$f":"+SUM(Investimenti!$J30:AC30)+SUM($K82:AD82)-SUM($K56:AD56)","v":0},{"$f":"+SUM(Investimenti!$J30:AD30)+SUM($K82:AE82)-SUM($K56:AE56)","v":0},{"$f":"+SUM(Investimenti!$J30:AE30)+SUM($K82:AF82)-SUM($K56:AF56)","v":0},{"$f":"+SUM(Investimenti!$J30:AF30)+SUM($K82:AG82)-SUM($K56:AG56)","v":0},{"$f":"+SUM(Investimenti!$J30:AG30)+SUM($K82:AH82)-SUM($K56:AH56)","v":0},{"$f":"+SUM(Investimenti!$J30:AH30)+SUM($K82:AI82)-SUM($K56:AI56)","v":0},{"$f":"+SUM(Investimenti!$J30:AI30)+SUM($K82:AJ82)-SUM($K56:AJ56)","v":0},{"$f":"+SUM(Investimenti!$J30:AJ30)+SUM($K82:AK82)-SUM($K56:AK56)","v":0},{"$f":"+SUM(Investimenti!$J30:AK30)+SUM($K82:AL82)-SUM($K56:AL56)","v":0},{"$f":"+SUM(Investimenti!$J30:AL30)+SUM($K82:AM82)-SUM($K56:AM56)","v":0},{"$f":"+SUM(Investimenti!$J30:AM30)+SUM($K82:AN82)-SUM($K56:AN56)","v":0},{"$f":"+SUM(Investimenti!$J30:AN30)+SUM($K82:AO82)-SUM($K56:AO56)","v":0},{"$f":"+SUM(Investimenti!$J30:AO30)+SUM($K82:AP82)-SUM($K56:AP56)","v":0},{"$f":"+SUM(Investimenti!$J30:AP30)+SUM($K82:AQ82)-SUM($K56:AQ56)","v":0},{"$f":"+SUM(Investimenti!$J30:AQ30)+SUM($K82:AR82)-SUM($K56:AR56)","v":0},{"$f":"+SUM(Investimenti!$J30:AR30)+SUM($K82:AS82)-SUM($K56:AS56)","v":0},{"$f":"+SUM(Investimenti!$J30:AS30)+SUM($K82:AT82)-SUM($K56:AT56)","v":0},{"$f":"+SUM(Investimenti!$J30:AT30)+SUM($K82:AU82)-SUM($K56:AU56)","v":0},{"$f":"+SUM(Investimenti!$J30:AU30)+SUM($K82:AV82)-SUM($K56:AV56)","v":0},{"$f":"+SUM(Investimenti!$J30:AV30)+SUM($K82:AW82)-SUM($K56:AW56)","v":0},{"$f":"+SUM(Investimenti!$J30:AW30)+SUM($K82:AX82)-SUM($K56:AX56)","v":0},{"$f":"+SUM(Investimenti!$J30:AX30)+SUM($K82:AY82)-SUM($K56:AY56)","v":0},{"$f":"+SUM(Investimenti!$J30:AY30)+SUM($K82:AZ82)-SUM($K56:AZ56)","v":0},{"$f":"+SUM(Investimenti!$J30:AZ30)+SUM($K82:BA82)-SUM($K56:BA56)","v":0},{"$f":"+SUM(Investimenti!$J30:BA30)+SUM($K82:BB82)-SUM($K56:BB56)","v":0},{"$f":"+SUM(Investimenti!$J30:BB30)+SUM($K82:BC82)-SUM($K56:BC56)","v":0},{"$f":"+SUM(Investimenti!$J30:BC30)+SUM($K82:BD82)-SUM($K56:BD56)","v":0},{"$f":"+SUM(Investimenti!$J30:BD30)+SUM($K82:BE82)-SUM($K56:BE56)","v":0},{"$f":"+SUM(Investimenti!$J30:BE30)+SUM($K82:BF82)-SUM($K56:BF56)","v":0},{"$f":"+SUM(Investimenti!$J30:BF30)+SUM($K82:BG82)-SUM($K56:BG56)","v":0},{"$f":"+SUM(Investimenti!$J30:BG30)+SUM($K82:BH82)-SUM($K56:BH56)","v":0},{"$f":"+SUM(Investimenti!$J30:BH30)+SUM($K82:BI82)-SUM($K56:BI56)","v":0},{"$f":"+SUM(Investimenti!$J30:BI30)+SUM($K82:BJ82)-SUM($K56:BJ56)","v":0},{"$f":"+SUM(Investimenti!$J30:BJ30)+SUM($K82:BK82)-SUM($K56:BK56)","v":0},{"$f":"+SUM(Investimenti!$J30:BK30)+SUM($K82:BL82)-SUM($K56:BL56)","v":0},{"$f":"+SUM(Investimenti!$J30:BL30)+SUM($K82:BM82)-SUM($K56:BM56)","v":0},{"$f":"+SUM(Investimenti!$J30:BM30)+SUM($K82:BN82)-SUM($K56:BN56)","v":0},{"$f":"+SUM(Investimenti!$J30:BN30)+SUM($K82:BO82)-SUM($K56:BO56)","v":0},{"$f":"+SUM(Investimenti!$J30:BO30)+SUM($K82:BP82)-SUM($K56:BP56)","v":0},{"$f":"+SUM(Investimenti!$J30:BP30)+SUM($K82:BQ82)-SUM($K56:BQ56)","v":0},{"$f":"+SUM(Investimenti!$J30:BQ30)+SUM($K82:BR82)-SUM($K56:BR56)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Investimento 18","Impianti e macchinari",null,null,{"$f":"+Investimenti!J31+K83-K57","v":0},{"$f":"+SUM(Investimenti!$J31:K31)+SUM($K83:L83)-SUM($K57:L57)","v":0},{"$f":"+SUM(Investimenti!$J31:L31)+SUM($K83:M83)-SUM($K57:M57)","v":0},{"$f":"+SUM(Investimenti!$J31:M31)+SUM($K83:N83)-SUM($K57:N57)","v":0},{"$f":"+SUM(Investimenti!$J31:N31)+SUM($K83:O83)-SUM($K57:O57)","v":0},{"$f":"+SUM(Investimenti!$J31:O31)+SUM($K83:P83)-SUM($K57:P57)","v":0},{"$f":"+SUM(Investimenti!$J31:P31)+SUM($K83:Q83)-SUM($K57:Q57)","v":0},{"$f":"+SUM(Investimenti!$J31:Q31)+SUM($K83:R83)-SUM($K57:R57)","v":0},{"$f":"+SUM(Investimenti!$J31:R31)+SUM($K83:S83)-SUM($K57:S57)","v":0},{"$f":"+SUM(Investimenti!$J31:S31)+SUM($K83:T83)-SUM($K57:T57)","v":0},{"$f":"+SUM(Investimenti!$J31:T31)+SUM($K83:U83)-SUM($K57:U57)","v":0},{"$f":"+SUM(Investimenti!$J31:U31)+SUM($K83:V83)-SUM($K57:V57)","v":0},{"$f":"+SUM(Investimenti!$J31:V31)+SUM($K83:W83)-SUM($K57:W57)","v":0},{"$f":"+SUM(Investimenti!$J31:W31)+SUM($K83:X83)-SUM($K57:X57)","v":0},{"$f":"+SUM(Investimenti!$J31:X31)+SUM($K83:Y83)-SUM($K57:Y57)","v":0},{"$f":"+SUM(Investimenti!$J31:Y31)+SUM($K83:Z83)-SUM($K57:Z57)","v":0},{"$f":"+SUM(Investimenti!$J31:Z31)+SUM($K83:AA83)-SUM($K57:AA57)","v":0},{"$f":"+SUM(Investimenti!$J31:AA31)+SUM($K83:AB83)-SUM($K57:AB57)","v":0},{"$f":"+SUM(Investimenti!$J31:AB31)+SUM($K83:AC83)-SUM($K57:AC57)","v":0},{"$f":"+SUM(Investimenti!$J31:AC31)+SUM($K83:AD83)-SUM($K57:AD57)","v":0},{"$f":"+SUM(Investimenti!$J31:AD31)+SUM($K83:AE83)-SUM($K57:AE57)","v":0},{"$f":"+SUM(Investimenti!$J31:AE31)+SUM($K83:AF83)-SUM($K57:AF57)","v":0},{"$f":"+SUM(Investimenti!$J31:AF31)+SUM($K83:AG83)-SUM($K57:AG57)","v":0},{"$f":"+SUM(Investimenti!$J31:AG31)+SUM($K83:AH83)-SUM($K57:AH57)","v":0},{"$f":"+SUM(Investimenti!$J31:AH31)+SUM($K83:AI83)-SUM($K57:AI57)","v":0},{"$f":"+SUM(Investimenti!$J31:AI31)+SUM($K83:AJ83)-SUM($K57:AJ57)","v":0},{"$f":"+SUM(Investimenti!$J31:AJ31)+SUM($K83:AK83)-SUM($K57:AK57)","v":0},{"$f":"+SUM(Investimenti!$J31:AK31)+SUM($K83:AL83)-SUM($K57:AL57)","v":0},{"$f":"+SUM(Investimenti!$J31:AL31)+SUM($K83:AM83)-SUM($K57:AM57)","v":0},{"$f":"+SUM(Investimenti!$J31:AM31)+SUM($K83:AN83)-SUM($K57:AN57)","v":0},{"$f":"+SUM(Investimenti!$J31:AN31)+SUM($K83:AO83)-SUM($K57:AO57)","v":0},{"$f":"+SUM(Investimenti!$J31:AO31)+SUM($K83:AP83)-SUM($K57:AP57)","v":0},{"$f":"+SUM(Investimenti!$J31:AP31)+SUM($K83:AQ83)-SUM($K57:AQ57)","v":0},{"$f":"+SUM(Investimenti!$J31:AQ31)+SUM($K83:AR83)-SUM($K57:AR57)","v":0},{"$f":"+SUM(Investimenti!$J31:AR31)+SUM($K83:AS83)-SUM($K57:AS57)","v":0},{"$f":"+SUM(Investimenti!$J31:AS31)+SUM($K83:AT83)-SUM($K57:AT57)","v":0},{"$f":"+SUM(Investimenti!$J31:AT31)+SUM($K83:AU83)-SUM($K57:AU57)","v":0},{"$f":"+SUM(Investimenti!$J31:AU31)+SUM($K83:AV83)-SUM($K57:AV57)","v":0},{"$f":"+SUM(Investimenti!$J31:AV31)+SUM($K83:AW83)-SUM($K57:AW57)","v":0},{"$f":"+SUM(Investimenti!$J31:AW31)+SUM($K83:AX83)-SUM($K57:AX57)","v":0},{"$f":"+SUM(Investimenti!$J31:AX31)+SUM($K83:AY83)-SUM($K57:AY57)","v":0},{"$f":"+SUM(Investimenti!$J31:AY31)+SUM($K83:AZ83)-SUM($K57:AZ57)","v":0},{"$f":"+SUM(Investimenti!$J31:AZ31)+SUM($K83:BA83)-SUM($K57:BA57)","v":0},{"$f":"+SUM(Investimenti!$J31:BA31)+SUM($K83:BB83)-SUM($K57:BB57)","v":0},{"$f":"+SUM(Investimenti!$J31:BB31)+SUM($K83:BC83)-SUM($K57:BC57)","v":0},{"$f":"+SUM(Investimenti!$J31:BC31)+SUM($K83:BD83)-SUM($K57:BD57)","v":0},{"$f":"+SUM(Investimenti!$J31:BD31)+SUM($K83:BE83)-SUM($K57:BE57)","v":0},{"$f":"+SUM(Investimenti!$J31:BE31)+SUM($K83:BF83)-SUM($K57:BF57)","v":0},{"$f":"+SUM(Investimenti!$J31:BF31)+SUM($K83:BG83)-SUM($K57:BG57)","v":0},{"$f":"+SUM(Investimenti!$J31:BG31)+SUM($K83:BH83)-SUM($K57:BH57)","v":0},{"$f":"+SUM(Investimenti!$J31:BH31)+SUM($K83:BI83)-SUM($K57:BI57)","v":0},{"$f":"+SUM(Investimenti!$J31:BI31)+SUM($K83:BJ83)-SUM($K57:BJ57)","v":0},{"$f":"+SUM(Investimenti!$J31:BJ31)+SUM($K83:BK83)-SUM($K57:BK57)","v":0},{"$f":"+SUM(Investimenti!$J31:BK31)+SUM($K83:BL83)-SUM($K57:BL57)","v":0},{"$f":"+SUM(Investimenti!$J31:BL31)+SUM($K83:BM83)-SUM($K57:BM57)","v":0},{"$f":"+SUM(Investimenti!$J31:BM31)+SUM($K83:BN83)-SUM($K57:BN57)","v":0},{"$f":"+SUM(Investimenti!$J31:BN31)+SUM($K83:BO83)-SUM($K57:BO57)","v":0},{"$f":"+SUM(Investimenti!$J31:BO31)+SUM($K83:BP83)-SUM($K57:BP57)","v":0},{"$f":"+SUM(Investimenti!$J31:BP31)+SUM($K83:BQ83)-SUM($K57:BQ57)","v":0},{"$f":"+SUM(Investimenti!$J31:BQ31)+SUM($K83:BR83)-SUM($K57:BR57)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Investimento 19","Impianti e macchinari",null,null,{"$f":"+Investimenti!J32+K84-K58","v":0},{"$f":"+SUM(Investimenti!$J32:K32)+SUM($K84:L84)-SUM($K58:L58)","v":0},{"$f":"+SUM(Investimenti!$J32:L32)+SUM($K84:M84)-SUM($K58:M58)","v":0},{"$f":"+SUM(Investimenti!$J32:M32)+SUM($K84:N84)-SUM($K58:N58)","v":0},{"$f":"+SUM(Investimenti!$J32:N32)+SUM($K84:O84)-SUM($K58:O58)","v":0},{"$f":"+SUM(Investimenti!$J32:O32)+SUM($K84:P84)-SUM($K58:P58)","v":0},{"$f":"+SUM(Investimenti!$J32:P32)+SUM($K84:Q84)-SUM($K58:Q58)","v":0},{"$f":"+SUM(Investimenti!$J32:Q32)+SUM($K84:R84)-SUM($K58:R58)","v":0},{"$f":"+SUM(Investimenti!$J32:R32)+SUM($K84:S84)-SUM($K58:S58)","v":0},{"$f":"+SUM(Investimenti!$J32:S32)+SUM($K84:T84)-SUM($K58:T58)","v":0},{"$f":"+SUM(Investimenti!$J32:T32)+SUM($K84:U84)-SUM($K58:U58)","v":0},{"$f":"+SUM(Investimenti!$J32:U32)+SUM($K84:V84)-SUM($K58:V58)","v":0},{"$f":"+SUM(Investimenti!$J32:V32)+SUM($K84:W84)-SUM($K58:W58)","v":0},{"$f":"+SUM(Investimenti!$J32:W32)+SUM($K84:X84)-SUM($K58:X58)","v":0},{"$f":"+SUM(Investimenti!$J32:X32)+SUM($K84:Y84)-SUM($K58:Y58)","v":0},{"$f":"+SUM(Investimenti!$J32:Y32)+SUM($K84:Z84)-SUM($K58:Z58)","v":0},{"$f":"+SUM(Investimenti!$J32:Z32)+SUM($K84:AA84)-SUM($K58:AA58)","v":0},{"$f":"+SUM(Investimenti!$J32:AA32)+SUM($K84:AB84)-SUM($K58:AB58)","v":0},{"$f":"+SUM(Investimenti!$J32:AB32)+SUM($K84:AC84)-SUM($K58:AC58)","v":0},{"$f":"+SUM(Investimenti!$J32:AC32)+SUM($K84:AD84)-SUM($K58:AD58)","v":0},{"$f":"+SUM(Investimenti!$J32:AD32)+SUM($K84:AE84)-SUM($K58:AE58)","v":0},{"$f":"+SUM(Investimenti!$J32:AE32)+SUM($K84:AF84)-SUM($K58:AF58)","v":0},{"$f":"+SUM(Investimenti!$J32:AF32)+SUM($K84:AG84)-SUM($K58:AG58)","v":0},{"$f":"+SUM(Investimenti!$J32:AG32)+SUM($K84:AH84)-SUM($K58:AH58)","v":0},{"$f":"+SUM(Investimenti!$J32:AH32)+SUM($K84:AI84)-SUM($K58:AI58)","v":0},{"$f":"+SUM(Investimenti!$J32:AI32)+SUM($K84:AJ84)-SUM($K58:AJ58)","v":0},{"$f":"+SUM(Investimenti!$J32:AJ32)+SUM($K84:AK84)-SUM($K58:AK58)","v":0},{"$f":"+SUM(Investimenti!$J32:AK32)+SUM($K84:AL84)-SUM($K58:AL58)","v":0},{"$f":"+SUM(Investimenti!$J32:AL32)+SUM($K84:AM84)-SUM($K58:AM58)","v":0},{"$f":"+SUM(Investimenti!$J32:AM32)+SUM($K84:AN84)-SUM($K58:AN58)","v":0},{"$f":"+SUM(Investimenti!$J32:AN32)+SUM($K84:AO84)-SUM($K58:AO58)","v":0},{"$f":"+SUM(Investimenti!$J32:AO32)+SUM($K84:AP84)-SUM($K58:AP58)","v":0},{"$f":"+SUM(Investimenti!$J32:AP32)+SUM($K84:AQ84)-SUM($K58:AQ58)","v":0},{"$f":"+SUM(Investimenti!$J32:AQ32)+SUM($K84:AR84)-SUM($K58:AR58)","v":0},{"$f":"+SUM(Investimenti!$J32:AR32)+SUM($K84:AS84)-SUM($K58:AS58)","v":0},{"$f":"+SUM(Investimenti!$J32:AS32)+SUM($K84:AT84)-SUM($K58:AT58)","v":0},{"$f":"+SUM(Investimenti!$J32:AT32)+SUM($K84:AU84)-SUM($K58:AU58)","v":0},{"$f":"+SUM(Investimenti!$J32:AU32)+SUM($K84:AV84)-SUM($K58:AV58)","v":0},{"$f":"+SUM(Investimenti!$J32:AV32)+SUM($K84:AW84)-SUM($K58:AW58)","v":0},{"$f":"+SUM(Investimenti!$J32:AW32)+SUM($K84:AX84)-SUM($K58:AX58)","v":0},{"$f":"+SUM(Investimenti!$J32:AX32)+SUM($K84:AY84)-SUM($K58:AY58)","v":0},{"$f":"+SUM(Investimenti!$J32:AY32)+SUM($K84:AZ84)-SUM($K58:AZ58)","v":0},{"$f":"+SUM(Investimenti!$J32:AZ32)+SUM($K84:BA84)-SUM($K58:BA58)","v":0},{"$f":"+SUM(Investimenti!$J32:BA32)+SUM($K84:BB84)-SUM($K58:BB58)","v":0},{"$f":"+SUM(Investimenti!$J32:BB32)+SUM($K84:BC84)-SUM($K58:BC58)","v":0},{"$f":"+SUM(Investimenti!$J32:BC32)+SUM($K84:BD84)-SUM($K58:BD58)","v":0},{"$f":"+SUM(Investimenti!$J32:BD32)+SUM($K84:BE84)-SUM($K58:BE58)","v":0},{"$f":"+SUM(Investimenti!$J32:BE32)+SUM($K84:BF84)-SUM($K58:BF58)","v":0},{"$f":"+SUM(Investimenti!$J32:BF32)+SUM($K84:BG84)-SUM($K58:BG58)","v":0},{"$f":"+SUM(Investimenti!$J32:BG32)+SUM($K84:BH84)-SUM($K58:BH58)","v":0},{"$f":"+SUM(Investimenti!$J32:BH32)+SUM($K84:BI84)-SUM($K58:BI58)","v":0},{"$f":"+SUM(Investimenti!$J32:BI32)+SUM($K84:BJ84)-SUM($K58:BJ58)","v":0},{"$f":"+SUM(Investimenti!$J32:BJ32)+SUM($K84:BK84)-SUM($K58:BK58)","v":0},{"$f":"+SUM(Investimenti!$J32:BK32)+SUM($K84:BL84)-SUM($K58:BL58)","v":0},{"$f":"+SUM(Investimenti!$J32:BL32)+SUM($K84:BM84)-SUM($K58:BM58)","v":0},{"$f":"+SUM(Investimenti!$J32:BM32)+SUM($K84:BN84)-SUM($K58:BN58)","v":0},{"$f":"+SUM(Investimenti!$J32:BN32)+SUM($K84:BO84)-SUM($K58:BO58)","v":0},{"$f":"+SUM(Investimenti!$J32:BO32)+SUM($K84:BP84)-SUM($K58:BP58)","v":0},{"$f":"+SUM(Investimenti!$J32:BP32)+SUM($K84:BQ84)-SUM($K58:BQ58)","v":0},{"$f":"+SUM(Investimenti!$J32:BQ32)+SUM($K84:BR84)-SUM($K58:BR58)","v":0},null,null,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Totale",null,null,null,{"$f":"SUM(K92:K110)","v":0},{"$f":"SUM(L92:L110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD92:BD110)","v":0},{"$f":"SUM(BE92:BE110)","v":0},{"$f":"SUM(BF92:BF110)","v":0},{"$f":"SUM(BG92:BG110)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+V112","v":0},{"$f":"+AH112","v":0},{"$f":"+AT112","v":0},{"$f":"+BF112","v":0},{"$f":"+BR112","v":0}]
[null,null,null,null,null,null,"Stato Patrimoniale"]

{"sheet":"G_Inv","index":23,"n_rows":15,"n_cols":112,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+E_Investimenti!BU13","v":2017},{"$f":"+E_Investimenti!BV13","v":2018},{"$f":"+E_Investimenti!BW13","v":2019},{"$f":"+E_Investimenti!BX13","v":2020},{"$f":"+E_Investimenti!BY13","v":2021}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Altre immobilizzazioni immateriali",{"$f":"+SUMIF(E_Investimenti!H$13:H$32,$DC$10:$DC$15,E_Investimenti!BU$13:BU$32)","v":0},{"$f":"+SUMIF(E_Investimenti!I$13:I$32,$DC$10:$DC$15,E_Investimenti!BV$13:BV$32)","v":0},{"$f":"+SUMIF(E_Investimenti!J$13:J$32,$DC$10:$DC$15,E_Investimenti!BW$13:BW$32)","v":0},{"$f":"+SUMIF(E_Investimenti!K$13:K$32,$DC$10:$DC$15,E_Investimenti!BX$13:BX$32)","v":0},{"$f":"+SUMIF(E_Investimenti!L$13:L$32,$DC$10:$DC$15,E_Investimenti!BY$13:BY$32)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Attrezzature Industriali e commerciali",{"$f":"+SUMIF(E_Investimenti!H$13:H$32,$DC$10:$DC$15,E_Investimenti!BU$13:BU$32)","v":40000},{"$f":"+SUMIF(E_Investimenti!I$13:I$32,$DC$10:$DC$15,E_Investimenti!BV$13:BV$32)","v":0},{"$f":"+SUMIF(E_Investimenti!J$13:J$32,$DC$10:$DC$15,E_Investimenti!BW$13:BW$32)","v":0},{"$f":"+SUMIF(E_Investimenti!K$13:K$32,$DC$10:$DC$15,E_Investimenti!BX$13:BX$32)","v":0},{"$f":"+SUMIF(E_Investimenti!L$13:L$32,$DC$10:$DC$15,E_Investimenti!BY$13:BY$32)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costi d'impianto e ampliamento",{"$f":"+SUMIF(E_Investimenti!H$13:H$32,$DC$10:$DC$15,E_Investimenti!BU$13:BU$32)","v":50000},{"$f":"+SUMIF(E_Investimenti!I$13:I$32,$DC$10:$DC$15,E_Investimenti!BV$13:BV$32)","v":0},{"$f":"+SUMIF(E_Investimenti!J$13:J$32,$DC$10:$DC$15,E_Investimenti!BW$13:BW$32)","v":0},{"$f":"+SUMIF(E_Investimenti!K$13:K$32,$DC$10:$DC$15,E_Investimenti!BX$13:BX$32)","v":0},{"$f":"+SUMIF(E_Investimenti!L$13:L$32,$DC$10:$DC$15,E_Investimenti!BY$13:BY$32)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fabbricati",{"$f":"+SUMIF(E_Investimenti!H$13:H$32,$DC$10:$DC$15,E_Investimenti!BU$13:BU$32)","v":0},{"$f":"+SUMIF(E_Investimenti!I$13:I$32,$DC$10:$DC$15,E_Investimenti!BV$13:BV$32)","v":0},{"$f":"+SUMIF(E_Investimenti!J$13:J$32,$DC$10:$DC$15,E_Investimenti!BW$13:BW$32)","v":0},{"$f":"+SUMIF(E_Investimenti!K$13:K$32,$DC$10:$DC$15,E_Investimenti!BX$13:BX$32)","v":0},{"$f":"+SUMIF(E_Investimenti!L$13:L$32,$DC$10:$DC$15,E_Investimenti!BY$13:BY$32)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impianti e Macchinari",{"$f":"+SUMIF(E_Investimenti!H$13:H$32,$DC$10:$DC$15,E_Investimenti!BU$13:BU$32)","v":0},{"$f":"+SUMIF(E_Investimenti!I$13:I$32,$DC$10:$DC$15,E_Investimenti!BV$13:BV$32)","v":0},{"$f":"+SUMIF(E_Investimenti!J$13:J$32,$DC$10:$DC$15,E_Investimenti!BW$13:BW$32)","v":0},{"$f":"+SUMIF(E_Investimenti!K$13:K$32,$DC$10:$DC$15,E_Investimenti!BX$13:BX$32)","v":0},{"$f":"+SUMIF(E_Investimenti!L$13:L$32,$DC$10:$DC$15,E_Investimenti!BY$13:BY$32)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ricerca& Sviluppo",{"$f":"+SUMIF(E_Investimenti!H$13:H$32,$DC$10:$DC$15,E_Investimenti!BU$13:BU$32)","v":0},{"$f":"+SUMIF(E_Investimenti!I$13:I$32,$DC$10:$DC$15,E_Investimenti!BV$13:BV$32)","v":0},{"$f":"+SUMIF(E_Investimenti!J$13:J$32,$DC$10:$DC$15,E_Investimenti!BW$13:BW$32)","v":0},{"$f":"+SUMIF(E_Investimenti!K$13:K$32,$DC$10:$DC$15,E_Investimenti!BX$13:BX$32)","v":0},{"$f":"+SUMIF(E_Investimenti!L$13:L$32,$DC$10:$DC$15,E_Investimenti!BY$13:BY$32)","v":0}]

{"sheet":"Im Irap","index":24,"n_rows":60,"n_cols":73,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Im Irap"]
[]
[]
[]
[]
[null,null,null,null,null,"Aliquota Irap",{"$f":"+Parametri!DB18","v":3.9E-2}]
[]
[null,null,null,null,null,"Importo minimo acconto per rateizzazione",{"$f":"Parametri!F22","v":103}]
[]
[]
[null,null,null,null,"Valore della Produzione"]
[null,null,null,null,null,null,{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"},null,null,{"$f":"+YEAR(R20)","v":2017},{"$f":"+YEAR(AD20)","v":2018},{"$f":"+YEAR(AP20)","v":2019},{"$f":"+YEAR(BB20)","v":2020},{"$f":"+YEAR(BN20)","v":2021}]
[null,null,null,null,null,"Ricavi delle vendite e delle prestazioni;",{"$f":"+CEm!G16","v":29000},{"$f":"+CEm!H16","v":18500},{"$f":"+CEm!I16","v":18500},{"$f":"+CEm!J16","v":18500},{"$f":"+CEm!K16","v":18500},{"$f":"+CEm!L16","v":18500},{"$f":"+CEm!M16","v":18500},{"$f":"+CEm!N16","v":18500},{"$f":"+CEm!O16","v":18500},{"$f":"+CEm!P16","v":18500},{"$f":"+CEm!Q16","v":18500},{"$f":"+CEm!R16","v":18500},{"$f":"+CEm!S16","v":18500},{"$f":"+CEm!T16","v":18500},{"$f":"+CEm!U16","v":18500},{"$f":"+CEm!V16","v":18500},{"$f":"+CEm!W16","v":18500},{"$f":"+CEm!X16","v":18500},{"$f":"+CEm!Y16","v":18500},{"$f":"+CEm!Z16","v":18500},{"$f":"+CEm!AA16","v":18500},{"$f":"+CEm!AB16","v":18500},{"$f":"+CEm!AC16","v":18500},{"$f":"+CEm!AD16","v":18500},{"$f":"+CEm!AE16","v":18500},{"$f":"+CEm!AF16","v":18500},{"$f":"+CEm!AG16","v":18500},{"$f":"+CEm!AH16","v":18500},{"$f":"+CEm!AI16","v":18500},{"$f":"+CEm!AJ16","v":18500},{"$f":"+CEm!AK16","v":18500},{"$f":"+CEm!AL16","v":18500},{"$f":"+CEm!AM16","v":18500},{"$f":"+CEm!AN16","v":18500},{"$f":"+CEm!AO16","v":18500},{"$f":"+CEm!AP16","v":18500},{"$f":"+CEm!AQ16","v":18500},{"$f":"+CEm!AR16","v":18500},{"$f":"+CEm!AS16","v":18500},{"$f":"+CEm!AT16","v":18500},{"$f":"+CEm!AU16","v":18500},{"$f":"+CEm!AV16","v":18500},{"$f":"+CEm!AW16","v":18500},{"$f":"+CEm!AX16","v":18500},{"$f":"+CEm!AY16","v":18500},{"$f":"+CEm!AZ16","v":18500},{"$f":"+CEm!BA16","v":18500},{"$f":"+CEm!BB16","v":18500},{"$f":"+CEm!BC16","v":18500},{"$f":"+CEm!BD16","v":18500},{"$f":"+CEm!BE16","v":18500},{"$f":"+CEm!BF16","v":18500},{"$f":"+CEm!BG16","v":18500},{"$f":"+CEm!BH16","v":18500},{"$f":"+CEm!BI16","v":18500},{"$f":"+CEm!BJ16","v":18500},{"$f":"+CEm!BK16","v":18500},{"$f":"+CEm!BL16","v":18500},{"$f":"+CEm!BM16","v":18500},{"$f":"+CEm!BN16","v":18500},null,null,{"$f":"+SUM(G21:R21)","v":232500},{"$f":"+SUM(S21:AD21)","v":222000},{"$f":"+SUM(AE21:AP21)","v":222000},{"$f":"+SUM(AQ21:BB21)","v":222000},{"$f":"+SUM(BC21:BN21)","v":222000}]
[null,null,null,null,null,"Variazioni delle rimanenze di prodotti in corso di lavorazione, semilavorati e finiti;",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(G22:R22)","v":0},{"$f":"+SUM(S22:AD22)","v":0},{"$f":"+SUM(AE22:AP22)","v":0},{"$f":"+SUM(AQ22:BB22)","v":0},{"$f":"+SUM(BC22:BN22)","v":0}]
[null,null,null,null,null,"Variazione dei lavori in corso su ordinazione;",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(G23:R23)","v":0},{"$f":"+SUM(S23:AD23)","v":0},{"$f":"+SUM(AE23:AP23)","v":0},{"$f":"+SUM(AQ23:BB23)","v":0},{"$f":"+SUM(BC23:BN23)","v":0}]
[null,null,null,null,null,"Incrementi di immobilizzazioni per lavori interni;",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(G24:R24)","v":0},{"$f":"+SUM(S24:AD24)","v":0},{"$f":"+SUM(AE24:AP24)","v":0},{"$f":"+SUM(AQ24:BB24)","v":0},{"$f":"+SUM(BC24:BN24)","v":0}]
[null,null,null,null,null,"Altri ricavi e proventi, con separata indicazione dei contributi in conto esercizio;",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(G25:R25)","v":0},{"$f":"+SUM(S25:AD25)","v":0},{"$f":"+SUM(AE25:AP25)","v":0},{"$f":"+SUM(AQ25:BB25)","v":0},{"$f":"+SUM(BC25:BN25)","v":0}]
[]
[null,null,null,null,null,"Totale",{"$f":"SUM(G21:G25)","v":29000},18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,{"$f":"SUM(BC21:BC25)","v":18500},18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,null,null,{"$f":"+SUM(G27:R27)","v":232500},{"$f":"+SUM(S27:AD27)","v":222000},{"$f":"+SUM(AE27:AP27)","v":222000},{"$f":"+SUM(AQ27:BB27)","v":222000},{"$f":"+SUM(BC27:BN27)","v":222000}]
[]
[]
[null,null,null,null,"Costi della Produzione"]
[null,null,null,null,null,null,{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"},null,null,{"$f":"+YEAR(R31)","v":2017},{"$f":"+YEAR(AD31)","v":2018},{"$f":"+YEAR(AP31)","v":2019},{"$f":"+YEAR(BB31)","v":2020},{"$f":"+YEAR(BN31)","v":2021}]
[null,null,null,null,null,null,{"$f":"+CEm!G20+CEm!G51+CEm!G56+CEm!G61+CEm!G74+CEm!G83","v":15248.95},{"$f":"+CEm!H20+CEm!H51+CEm!H56+CEm!H61+CEm!H74+CEm!H83","v":19241.812425539465},{"$f":"+CEm!I20+CEm!I51+CEm!I56+CEm!I61+CEm!I74+CEm!I83","v":19331.941081255536},{"$f":"+CEm!J20+CEm!J51+CEm!J56+CEm!J61+CEm!J74+CEm!J83","v":19422.684922300628},{"$f":"+CEm!K20+CEm!K51+CEm!K56+CEm!K61+CEm!K74+CEm!K83","v":19514.048432523243},{"$f":"+CEm!L20+CEm!L51+CEm!L56+CEm!L61+CEm!L74+CEm!L83","v":19606.036129808552},{"$f":"+CEm!M20+CEm!M51+CEm!M56+CEm!M61+CEm!M74+CEm!M83","v":19698.652566342818},{"$f":"+CEm!N20+CEm!N51+CEm!N56+CEm!N61+CEm!N74+CEm!N83","v":19791.902328879878},{"$f":"+CEm!O20+CEm!O51+CEm!O56+CEm!O61+CEm!O74+CEm!O83","v":19885.790039009749},{"$f":"+CEm!P20+CEm!P51+CEm!P56+CEm!P61+CEm!P74+CEm!P83","v":19980.320353429313},{"$f":"+CEm!Q20+CEm!Q51+CEm!Q56+CEm!Q61+CEm!Q74+CEm!Q83","v":20075.49796421517},{"$f":"+CEm!R20+CEm!R51+CEm!R56+CEm!R61+CEm!R74+CEm!R83","v":20171.327599098593},{"$f":"+CEm!S20+CEm!S51+CEm!S56+CEm!S61+CEm!S74+CEm!S83","v":20332.303521742684},{"$f":"+CEm!T20+CEm!T51+CEm!T56+CEm!T61+CEm!T74+CEm!T83","v":20429.451532021703},{"$f":"+CEm!U20+CEm!U51+CEm!U56+CEm!U61+CEm!U74+CEm!U83","v":20436.406268563049},{"$f":"+CEm!V20+CEm!V51+CEm!V56+CEm!V61+CEm!V74+CEm!V83","v":20443.389339561949},{"$f":"+CEm!W20+CEm!W51+CEm!W56+CEm!W61+CEm!W74+CEm!W83","v":20450.400860456488},{"$f":"+CEm!X20+CEm!X51+CEm!X56+CEm!X61+CEm!X74+CEm!X83","v":20457.440947155064},{"$f":"+CEm!Y20+CEm!Y51+CEm!Y56+CEm!Y61+CEm!Y74+CEm!Y83","v":20464.509716038297},{"$f":"+CEm!Z20+CEm!Z51+CEm!Z56+CEm!Z61+CEm!Z74+CEm!Z83","v":20471.607283960959},{"$f":"+CEm!AA20+CEm!AA51+CEm!AA56+CEm!AA61+CEm!AA74+CEm!AA83","v":20478.733768253896},{"$f":"+CEm!AB20+CEm!AB51+CEm!AB56+CEm!AB61+CEm!AB74+CEm!AB83","v":20485.889286725989},{"$f":"+CEm!AC20+CEm!AC51+CEm!AC56+CEm!AC61+CEm!AC74+CEm!AC83","v":20493.073957666074},{"$f":"+CEm!AD20+CEm!AD51+CEm!AD56+CEm!AD61+CEm!AD74+CEm!AD83","v":20500.287899844912},{"$f":"+CEm!AE20+CEm!AE51+CEm!AE56+CEm!AE61+CEm!AE74+CEm!AE83","v":40572.665627517163},{"$f":"+CEm!AF20+CEm!AF51+CEm!AF56+CEm!AF61+CEm!AF74+CEm!AF83","v":12462.802196609737},{"$f":"+CEm!AG20+CEm!AG51+CEm!AG56+CEm!AG61+CEm!AG74+CEm!AG83","v":12470.104669978151},{"$f":"+CEm!AH20+CEm!AH51+CEm!AH56+CEm!AH61+CEm!AH74+CEm!AH83","v":12477.436894526996},{"$f":"+CEm!AI20+CEm!AI51+CEm!AI56+CEm!AI61+CEm!AI74+CEm!AI83","v":12484.798991466263},{"$f":"+CEm!AJ20+CEm!AJ51+CEm!AJ56+CEm!AJ61+CEm!AJ74+CEm!AJ83","v":12492.191082499767},{"$f":"+CEm!AK20+CEm!AK51+CEm!AK56+CEm!AK61+CEm!AK74+CEm!AK83","v":12499.613289827161},{"$f":"+CEm!AL20+CEm!AL51+CEm!AL56+CEm!AL61+CEm!AL74+CEm!AL83","v":12507.065736145954},{"$f":"+CEm!AM20+CEm!AM51+CEm!AM56+CEm!AM61+CEm!AM74+CEm!AM83","v":12514.548544653542},{"$f":"+CEm!AN20+CEm!AN51+CEm!AN56+CEm!AN61+CEm!AN74+CEm!AN83","v":12522.06183904924},{"$f":"+CEm!AO20+CEm!AO51+CEm!AO56+CEm!AO61+CEm!AO74+CEm!AO83","v":12529.605743536327},{"$f":"+CEm!AP20+CEm!AP51+CEm!AP56+CEm!AP61+CEm!AP74+CEm!AP83","v":12537.180382824108},{"$f":"+CEm!AQ20+CEm!AQ51+CEm!AQ56+CEm!AQ61+CEm!AQ74+CEm!AQ83","v":12610.571621079962},{"$f":"+CEm!AR20+CEm!AR51+CEm!AR56+CEm!AR61+CEm!AR74+CEm!AR83","v":12618.208106131426},{"$f":"+CEm!AS20+CEm!AS51+CEm!AS56+CEm!AS61+CEm!AS74+CEm!AS83","v":12625.875703168262},{"$f":"+CEm!AT20+CEm!AT51+CEm!AT56+CEm!AT61+CEm!AT74+CEm!AT83","v":12633.574538944547},{"$f":"+CEm!AU20+CEm!AU51+CEm!AU56+CEm!AU61+CEm!AU74+CEm!AU83","v":12641.30474073078},{"$f":"+CEm!AV20+CEm!AV51+CEm!AV56+CEm!AV61+CEm!AV74+CEm!AV83","v":12649.066436315959},{"$f":"+CEm!AW20+CEm!AW51+CEm!AW56+CEm!AW61+CEm!AW74+CEm!AW83","v":12656.859754009723},{"$f":"+CEm!AX20+CEm!AX51+CEm!AX56+CEm!AX61+CEm!AX74+CEm!AX83","v":12664.684822644458},{"$f":"+CEm!AY20+CEm!AY51+CEm!AY56+CEm!AY61+CEm!AY74+CEm!AY83","v":12672.541771577426},{"$f":"+CEm!AZ20+CEm!AZ51+CEm!AZ56+CEm!AZ61+CEm!AZ74+CEm!AZ83","v":12680.430730692906},{"$f":"+CEm!BA20+CEm!BA51+CEm!BA56+CEm!BA61+CEm!BA74+CEm!BA83","v":12688.35183040435},{"$f":"+CEm!BB20+CEm!BB51+CEm!BB56+CEm!BB61+CEm!BB74+CEm!BB83","v":12696.305201656518},{"$f":"+CEm!BC20+CEm!BC51+CEm!BC56+CEm!BC61+CEm!BC74+CEm!BC83","v":12770.734572267163},{"$f":"+CEm!BD20+CEm!BD51+CEm!BD56+CEm!BD61+CEm!BD74+CEm!BD83","v":12778.752881571201},{"$f":"+CEm!BE20+CEm!BE51+CEm!BE56+CEm!BE61+CEm!BE74+CEm!BE83","v":12786.803858459878},{"$f":"+CEm!BF20+CEm!BF51+CEm!BF56+CEm!BF61+CEm!BF74+CEm!BF83","v":12794.88763602498},{"$f":"+CEm!BG20+CEm!BG51+CEm!BG56+CEm!BG61+CEm!BG74+CEm!BG83","v":12803.00434790052},{"$f":"+CEm!BH20+CEm!BH51+CEm!BH56+CEm!BH61+CEm!BH74+CEm!BH83","v":12811.154128264958},{"$f":"+CEm!BI20+CEm!BI51+CEm!BI56+CEm!BI61+CEm!BI74+CEm!BI83","v":12819.33711184341},{"$f":"+CEm!BJ20+CEm!BJ51+CEm!BJ56+CEm!BJ61+CEm!BJ74+CEm!BJ83","v":12827.553433909881},{"$f":"+CEm!BK20+CEm!BK51+CEm!BK56+CEm!BK61+CEm!BK74+CEm!BK83","v":12835.803230289501},{"$f":"+CEm!BL20+CEm!BL51+CEm!BL56+CEm!BL61+CEm!BL74+CEm!BL83","v":12835.803230289501},{"$f":"+CEm!BM20+CEm!BM51+CEm!BM56+CEm!BM61+CEm!BM74+CEm!BM83","v":12835.803230289501},{"$f":"+CEm!BN20+CEm!BN51+CEm!BN56+CEm!BN61+CEm!BN74+CEm!BN83","v":12835.803230289501},null,null,{"$f":"+SUM(G32:R32)","v":231968.96384240294},{"$f":"+SUM(S32:AD32)","v":245443.49438199107},{"$f":"+SUM(AE32:AP32)","v":178070.0749986344},{"$f":"+SUM(AQ32:BB32)","v":151837.77525735629},{"$f":"+SUM(BC32:BN32)","v":153735.44089139998}]
[]
[]
[null,null,null,null,"Costo Personale"]
[null,null,null,null,null,null,{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"},null,null,{"$f":"+YEAR(R36)","v":2017},{"$f":"+YEAR(AD36)","v":2018},{"$f":"+YEAR(AP36)","v":2019},{"$f":"+YEAR(BB36)","v":2020},{"$f":"+YEAR(BN36)","v":2021}]
[null,null,null,null,null,null,{"$f":"+CEm!G58+CEm!G59","v":6448.95},{"$f":"+CEm!H58+CEm!H59","v":6448.95},{"$f":"+CEm!I58+CEm!I59","v":6448.95},{"$f":"+CEm!J58+CEm!J59","v":6448.95},{"$f":"+CEm!K58+CEm!K59","v":6448.95},{"$f":"+CEm!L58+CEm!L59","v":6448.95},{"$f":"+CEm!M58+CEm!M59","v":6448.95},{"$f":"+CEm!N58+CEm!N59","v":6448.95},{"$f":"+CEm!O58+CEm!O59","v":6448.95},{"$f":"+CEm!P58+CEm!P59","v":6448.95},{"$f":"+CEm!Q58+CEm!Q59","v":6448.95},{"$f":"+CEm!R58+CEm!R59","v":6448.95},{"$f":"+CEm!S58+CEm!S59","v":6513.4394999999995},{"$f":"+CEm!T58+CEm!T59","v":6513.4394999999995},{"$f":"+CEm!U58+CEm!U59","v":6513.4394999999995},{"$f":"+CEm!V58+CEm!V59","v":6513.4394999999995},{"$f":"+CEm!W58+CEm!W59","v":6513.4394999999995},{"$f":"+CEm!X58+CEm!X59","v":6513.4394999999995},{"$f":"+CEm!Y58+CEm!Y59","v":6513.4394999999995},{"$f":"+CEm!Z58+CEm!Z59","v":6513.4394999999995},{"$f":"+CEm!AA58+CEm!AA59","v":6513.4394999999995},{"$f":"+CEm!AB58+CEm!AB59","v":6513.4394999999995},{"$f":"+CEm!AC58+CEm!AC59","v":6513.4394999999995},{"$f":"+CEm!AD58+CEm!AD59","v":6513.4394999999995},{"$f":"+CEm!AE58+CEm!AE59","v":6578.5738950000004},{"$f":"+CEm!AF58+CEm!AF59","v":6578.5738950000004},{"$f":"+CEm!AG58+CEm!AG59","v":6578.5738950000004},{"$f":"+CEm!AH58+CEm!AH59","v":6578.5738950000004},{"$f":"+CEm!AI58+CEm!AI59","v":6578.5738950000004},{"$f":"+CEm!AJ58+CEm!AJ59","v":6578.5738950000004},{"$f":"+CEm!AK58+CEm!AK59","v":6578.5738950000004},{"$f":"+CEm!AL58+CEm!AL59","v":6578.5738950000004},{"$f":"+CEm!AM58+CEm!AM59","v":6578.5738950000004},{"$f":"+CEm!AN58+CEm!AN59","v":6578.5738950000004},{"$f":"+CEm!AO58+CEm!AO59","v":6578.5738950000004},{"$f":"+CEm!AP58+CEm!AP59","v":6578.5738950000004},{"$f":"+CEm!AQ58+CEm!AQ59","v":6644.3596339500009},{"$f":"+CEm!AR58+CEm!AR59","v":6644.3596339500009},{"$f":"+CEm!AS58+CEm!AS59","v":6644.3596339500009},{"$f":"+CEm!AT58+CEm!AT59","v":6644.3596339500009},{"$f":"+CEm!AU58+CEm!AU59","v":6644.3596339500009},{"$f":"+CEm!AV58+CEm!AV59","v":6644.3596339500009},{"$f":"+CEm!AW58+CEm!AW59","v":6644.3596339500009},{"$f":"+CEm!AX58+CEm!AX59","v":6644.3596339500009},{"$f":"+CEm!AY58+CEm!AY59","v":6644.3596339500009},{"$f":"+CEm!AZ58+CEm!AZ59","v":6644.3596339500009},{"$f":"+CEm!BA58+CEm!BA59","v":6644.3596339500009},{"$f":"+CEm!BB58+CEm!BB59","v":6644.3596339500009},{"$f":"+CEm!BC58+CEm!BC59","v":6710.8032302894999},{"$f":"+CEm!BD58+CEm!BD59","v":6710.8032302894999},{"$f":"+CEm!BE58+CEm!BE59","v":6710.8032302894999},{"$f":"+CEm!BF58+CEm!BF59","v":6710.8032302894999},{"$f":"+CEm!BG58+CEm!BG59","v":6710.8032302894999},{"$f":"+CEm!BH58+CEm!BH59","v":6710.8032302894999},{"$f":"+CEm!BI58+CEm!BI59","v":6710.8032302894999},{"$f":"+CEm!BJ58+CEm!BJ59","v":6710.8032302894999},{"$f":"+CEm!BK58+CEm!BK59","v":6710.8032302894999},{"$f":"+CEm!BL58+CEm!BL59","v":6710.8032302894999},{"$f":"+CEm!BM58+CEm!BM59","v":6710.8032302894999},{"$f":"+CEm!BN58+CEm!BN59","v":6710.8032302894999},null,null,{"$f":"+SUM(G37:R37)","v":77387.39999999998},{"$f":"+SUM(S37:AD37)","v":78161.27399999999},{"$f":"+SUM(AE37:AP37)","v":78942.886739999987},{"$f":"+SUM(AQ37:BB37)","v":79732.315607400029},{"$f":"+SUM(BC37:BN37)","v":80529.638763473995}]
[]
[]
[null,null,null,null,"Imponibile"]
[null,null,null,null,null,null,{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"},null,null,{"$f":"+YEAR(R41)","v":2017},{"$f":"+YEAR(AD41)","v":2018},{"$f":"+YEAR(AP41)","v":2019},{"$f":"+YEAR(BB41)","v":2020},{"$f":"+YEAR(BN41)","v":2021}]
[null,null,null,null,null,"Imponibile Fiscale IRAP",{"$f":"+G27-G32+G37","v":20200},{"$f":"+H27-H32+H37","v":5707.1375744605348},5617.0089187444637,5526.2650776993714,5434.901567476757,5342.913870191448,5250.2974336571815,5157.0476711201218,5063.1599609902505,4968.6296465706864,4873.4520357848296,4777.6224009014068,4681.1359782573154,4583.9879679782962,4577.0332314369507,4570.0501604380506,4563.0386395435116,4555.9985528449351,4548.929783961702,4541.8322160390408,4534.7057317461031,4527.5502132740103,4520.3655423339251,4513.1516001550872,-15494.091732517161,12615.771698390265,12608.46922502185,12601.137000473005,12593.774903533737,12586.382812500233,12578.960605172841,12571.508158854045,12564.025350346459,12556.51205595076,12548.968151463672,12541.393512175891,12533.788012870038,12526.151527818576,12518.483930781738,12510.785095005453,12503.054893219221,12495.293197634041,12487.499879940278,12479.674811305544,12471.817862372576,12463.928903257096,12456.00780354565,12448.054432293484,12440.068658022337,12432.050348718298,12423.999371829621,12415.915594264519,12407.798882388979,12399.649102024541,12391.466118446089,12383.24979637962,12375,12375,12375,12375,null,null,{"$f":"+SUM(G42:R42)","v":77918.43615759704},{"$f":"+SUM(S42:AD42)","v":54717.779618008921},{"$f":"+SUM(AE42:AP42)","v":122872.81174136561},{"$f":"+SUM(AQ42:BB42)","v":149894.54035004371},{"$f":"+SUM(BC42:BN42)","v":148794.197872074}]
[null,null,null,null,null,"Imponibile anno",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(SUM(G42:R42)<0,0,SUM(G42:R42))","v":77918.43615759704},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(SUM(S42:AD42)<0,0,SUM(S42:AD42))","v":54717.779618008921},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(SUM(AE42:AP42)<0,0,SUM(AE42:AP42))","v":122872.81174136561},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(SUM(AQ42:BB42)<0,0,SUM(AQ42:BB42))","v":149894.54035004371},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(SUM(BC42:BN42)<0,0,SUM(BC42:BN42))","v":148794.197872074},null,null,{"$f":"+SUM(G43:R43)","v":77918.43615759704},{"$f":"+SUM(S43:AD43)","v":54717.779618008921},{"$f":"+SUM(AE43:AP43)","v":122872.81174136561},{"$f":"+SUM(AQ43:BB43)","v":149894.54035004371},{"$f":"+SUM(BC43:BN43)","v":148794.197872074}]
[]
[]
[]
[null,null,null,null,"Imposta IRAP"]
[null,null,null,null,null,null,{"$f":"G36","v":"2017-01-01"},{"$f":"H36","v":"2017-02-28"},"2017-03-31","2017-04-30","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-30","2017-10-31","2017-11-30","2017-12-31","2018-01-31","2018-02-28","2018-03-31","2018-04-30","2018-05-31","2018-06-30","2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31",null,null,{"$f":"+YEAR(R48)","v":2017},{"$f":"+YEAR(AD48)","v":2018},{"$f":"+YEAR(AP48)","v":2019},{"$f":"+YEAR(BB48)","v":2020},{"$f":"+YEAR(BN48)","v":2021}]
[null,null,null,null,null,"Imposta",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R43*$G$14","v":3038.8190101462847},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AD43*$G$14","v":2133.9934051023479},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP43*$G$14","v":4792.0396579132594},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BB43*$G$14","v":5845.8870736517047},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BN43*$G$14","v":5802.9737170108856},null,null,{"$f":"+SUM(G49:R49)","v":3038.8190101462847},{"$f":"+SUM(S49:AD49)","v":2133.9934051023479},{"$f":"+SUM(AE49:AP49)","v":4792.0396579132594},{"$f":"+SUM(AQ49:BB49)","v":5845.8870736517047},{"$f":"+SUM(BC49:BN49)","v":5802.9737170108856}]
[null,null,null,null,null,"Saldo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(R49>0,R49-L51-Q52,0)","v":3038.8190101462847},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AD49>0,AD49-X51-AC52,0)","v":-904.82560504393678},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AP49>0,AP49-AJ51-AO52,0)","v":2658.0462528109119},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(BB49>0,BB49-AV51-BA52,0)","v":1053.8474157384449},null,null,null,null,null,null,null,null,{"$f":"+SUM(G50:R50)","v":0},{"$f":"+SUM(S50:AD50)","v":3038.8190101462847},{"$f":"+SUM(AE50:AP50)","v":-904.82560504393678},{"$f":"+SUM(AQ50:BB50)","v":2658.0462528109119},{"$f":"+SUM(BC50:BN50)","v":1053.8474157384449}]
[null,null,null,null,null,"1° Acconto",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(R49>$G$16,R49*0.4,IF(R49<0,0,R49))","v":1215.5276040585138},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AD49>$G$16,AD49*0.4,IF(AD49<0,0,AD49))","v":853.59736204093917},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AP49>$G$16,AP49*0.4,IF(AP49<0,0,AP49))","v":1916.8158631653039},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(BB49>$G$16,BB49*0.4,IF(BB49<0,0,BB49))","v":2338.3548294606821},null,null,null,null,null,null,null,null,{"$f":"+SUM(G51:R51)","v":0},{"$f":"+SUM(S51:AD51)","v":1215.5276040585138},{"$f":"+SUM(AE51:AP51)","v":853.59736204093917},{"$f":"+SUM(AQ51:BB51)","v":1916.8158631653039},{"$f":"+SUM(BC51:BN51)","v":2338.3548294606821}]
[null,null,null,null,null,"2° Acconto",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(R49>$G$16,R49*0.6,0)","v":1823.2914060877708},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AD49>$G$16,AD49*0.6,0)","v":1280.3960430614086},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AP49>$G$16,AP49*0.6,0)","v":2875.2237947479557},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(BB49>$G$16,BB49*0.6,0)","v":3507.5322441910225},null,null,null,{"$f":"+SUM(G52:R52)","v":0},{"$f":"+SUM(S52:AD52)","v":1823.2914060877708},{"$f":"+SUM(AE52:AP52)","v":1280.3960430614086},{"$f":"+SUM(AQ52:BB52)","v":2875.2237947479557},{"$f":"+SUM(BC52:BN52)","v":3507.5322441910225}]
[]
[null,null,null,null,null,"Versamento",{"$f":"SUM(G50:G52)","v":0},{"$f":"SUM(H50:H52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4254.3466142047982,0,0,0,0,1823.2914060877708,0,0,0,0,0,0,-51.228243002997601,0,0,0,0,1280.3960430614086,0,{"$f":"SUM(AQ50:AQ52)","v":0},{"$f":"SUM(AR50:AR52)","v":0},{"$f":"SUM(AS50:AS52)","v":0},{"$f":"SUM(AT50:AT52)","v":0},{"$f":"SUM(AU50:AU52)","v":0},{"$f":"SUM(AV50:AV52)","v":4574.862115976216},0,0,0,0,2875.2237947479557,0,0,0,0,0,0,3392.202245199127,0,0,0,0,3507.5322441910225,0,null,null,{"$f":"+SUM(G54:R54)","v":0},{"$f":"+SUM(S54:AD54)","v":6077.6380202925693},{"$f":"+SUM(AE54:AP54)","v":1229.1678000584111},{"$f":"+SUM(AQ54:BB54)","v":7450.0859107241722},{"$f":"+SUM(BC54:BN54)","v":6899.73448939015}]
[]
[null,null,null,null,"Stato Patrimoniale"]
[null,null,null,null,null,null,{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"},null,null,{"$f":"+YEAR(R57)","v":2017},{"$f":"+YEAR(AD57)","v":2018},{"$f":"+YEAR(AP57)","v":2019},{"$f":"+YEAR(BB57)","v":2020},{"$f":"+YEAR(BN57)","v":2021}]
[null,null,null,null,null,"Debiti Tributari",{"$f":"+IF(SUM(G49)>SUM(G54),(SUM(G49)-SUM(G54)),0)","v":0},{"$f":"+IF(SUM($G49:H49)>SUM($G54:H54),(SUM($G49:H49)-SUM($G54:H54)),0)","v":0},{"$f":"+IF(SUM($G49:I49)>SUM($G54:I54),(SUM($G49:I49)-SUM($G54:I54)),0)","v":0},{"$f":"+IF(SUM($G49:J49)>SUM($G54:J54),(SUM($G49:J49)-SUM($G54:J54)),0)","v":0},{"$f":"+IF(SUM($G49:K49)>SUM($G54:K54),(SUM($G49:K49)-SUM($G54:K54)),0)","v":0},{"$f":"+IF(SUM($G49:L49)>SUM($G54:L54),(SUM($G49:L49)-SUM($G54:L54)),0)","v":0},{"$f":"+IF(SUM($G49:M49)>SUM($G54:M54),(SUM($G49:M49)-SUM($G54:M54)),0)","v":0},{"$f":"+IF(SUM($G49:N49)>SUM($G54:N54),(SUM($G49:N49)-SUM($G54:N54)),0)","v":0},{"$f":"+IF(SUM($G49:O49)>SUM($G54:O54),(SUM($G49:O49)-SUM($G54:O54)),0)","v":0},{"$f":"+IF(SUM($G49:P49)>SUM($G54:P54),(SUM($G49:P49)-SUM($G54:P54)),0)","v":0},{"$f":"+IF(SUM($G49:Q49)>SUM($G54:Q54),(SUM($G49:Q49)-SUM($G54:Q54)),0)","v":0},{"$f":"+IF(SUM($G49:R49)>SUM($G54:R54),(SUM($G49:R49)-SUM($G54:R54)),0)","v":3038.8190101462847},{"$f":"+IF(SUM($G49:S49)>SUM($G54:S54),(SUM($G49:S49)-SUM($G54:S54)),0)","v":3038.8190101462847},{"$f":"+IF(SUM($G49:T49)>SUM($G54:T54),(SUM($G49:T49)-SUM($G54:T54)),0)","v":3038.8190101462847},{"$f":"+IF(SUM($G49:U49)>SUM($G54:U54),(SUM($G49:U49)-SUM($G54:U54)),0)","v":3038.8190101462847},{"$f":"+IF(SUM($G49:V49)>SUM($G54:V54),(SUM($G49:V49)-SUM($G54:V54)),0)","v":3038.8190101462847},{"$f":"+IF(SUM($G49:W49)>SUM($G54:W54),(SUM($G49:W49)-SUM($G54:W54)),0)","v":3038.8190101462847},{"$f":"+IF(SUM($G49:X49)>SUM($G54:X54),(SUM($G49:X49)-SUM($G54:X54)),0)","v":0},{"$f":"+IF(SUM($G49:Y49)>SUM($G54:Y54),(SUM($G49:Y49)-SUM($G54:Y54)),0)","v":0},{"$f":"+IF(SUM($G49:Z49)>SUM($G54:Z54),(SUM($G49:Z49)-SUM($G54:Z54)),0)","v":0},{"$f":"+IF(SUM($G49:AA49)>SUM($G54:AA54),(SUM($G49:AA49)-SUM($G54:AA54)),0)","v":0},{"$f":"+IF(SUM($G49:AB49)>SUM($G54:AB54),(SUM($G49:AB49)-SUM($G54:AB54)),0)","v":0},{"$f":"+IF(SUM($G49:AC49)>SUM($G54:AC54),(SUM($G49:AC49)-SUM($G54:AC54)),0)","v":0},{"$f":"+IF(SUM($G49:AD49)>SUM($G54:AD54),(SUM($G49:AD49)-SUM($G54:AD54)),0)","v":0},{"$f":"+IF(SUM($G49:AE49)>SUM($G54:AE54),(SUM($G49:AE49)-SUM($G54:AE54)),0)","v":0},{"$f":"+IF(SUM($G49:AF49)>SUM($G54:AF54),(SUM($G49:AF49)-SUM($G54:AF54)),0)","v":0},{"$f":"+IF(SUM($G49:AG49)>SUM($G54:AG54),(SUM($G49:AG49)-SUM($G54:AG54)),0)","v":0},{"$f":"+IF(SUM($G49:AH49)>SUM($G54:AH54),(SUM($G49:AH49)-SUM($G54:AH54)),0)","v":0},{"$f":"+IF(SUM($G49:AI49)>SUM($G54:AI54),(SUM($G49:AI49)-SUM($G54:AI54)),0)","v":0},{"$f":"+IF(SUM($G49:AJ49)>SUM($G54:AJ54),(SUM($G49:AJ49)-SUM($G54:AJ54)),0)","v":0},{"$f":"+IF(SUM($G49:AK49)>SUM($G54:AK54),(SUM($G49:AK49)-SUM($G54:AK54)),0)","v":0},{"$f":"+IF(SUM($G49:AL49)>SUM($G54:AL54),(SUM($G49:AL49)-SUM($G54:AL54)),0)","v":0},{"$f":"+IF(SUM($G49:AM49)>SUM($G54:AM54),(SUM($G49:AM49)-SUM($G54:AM54)),0)","v":0},{"$f":"+IF(SUM($G49:AN49)>SUM($G54:AN54),(SUM($G49:AN49)-SUM($G54:AN54)),0)","v":0},{"$f":"+IF(SUM($G49:AO49)>SUM($G54:AO54),(SUM($G49:AO49)-SUM($G54:AO54)),0)","v":0},{"$f":"+IF(SUM($G49:AP49)>SUM($G54:AP54),(SUM($G49:AP49)-SUM($G54:AP54)),0)","v":2658.046252810911},{"$f":"+IF(SUM($G49:AQ49)>SUM($G54:AQ54),(SUM($G49:AQ49)-SUM($G54:AQ54)),0)","v":2658.046252810911},{"$f":"+IF(SUM($G49:AR49)>SUM($G54:AR54),(SUM($G49:AR49)-SUM($G54:AR54)),0)","v":2658.046252810911},{"$f":"+IF(SUM($G49:AS49)>SUM($G54:AS54),(SUM($G49:AS49)-SUM($G54:AS54)),0)","v":2658.046252810911},{"$f":"+IF(SUM($G49:AT49)>SUM($G54:AT54),(SUM($G49:AT49)-SUM($G54:AT54)),0)","v":2658.046252810911},{"$f":"+IF(SUM($G49:AU49)>SUM($G54:AU54),(SUM($G49:AU49)-SUM($G54:AU54)),0)","v":2658.046252810911},{"$f":"+IF(SUM($G49:AV49)>SUM($G54:AV54),(SUM($G49:AV49)-SUM($G54:AV54)),0)","v":0},{"$f":"+IF(SUM($G49:AW49)>SUM($G54:AW54),(SUM($G49:AW49)-SUM($G54:AW54)),0)","v":0},{"$f":"+IF(SUM($G49:AX49)>SUM($G54:AX54),(SUM($G49:AX49)-SUM($G54:AX54)),0)","v":0},{"$f":"+IF(SUM($G49:AY49)>SUM($G54:AY54),(SUM($G49:AY49)-SUM($G54:AY54)),0)","v":0},{"$f":"+IF(SUM($G49:AZ49)>SUM($G54:AZ54),(SUM($G49:AZ49)-SUM($G54:AZ54)),0)","v":0},{"$f":"+IF(SUM($G49:BA49)>SUM($G54:BA54),(SUM($G49:BA49)-SUM($G54:BA54)),0)","v":0},{"$f":"+IF(SUM($G49:BB49)>SUM($G54:BB54),(SUM($G49:BB49)-SUM($G54:BB54)),0)","v":1053.8474157384444},{"$f":"+IF(SUM($G49:BC49)>SUM($G54:BC54),(SUM($G49:BC49)-SUM($G54:BC54)),0)","v":1053.8474157384444},{"$f":"+IF(SUM($G49:BD49)>SUM($G54:BD54),(SUM($G49:BD49)-SUM($G54:BD54)),0)","v":1053.8474157384444},{"$f":"+IF(SUM($G49:BE49)>SUM($G54:BE54),(SUM($G49:BE49)-SUM($G54:BE54)),0)","v":1053.8474157384444},{"$f":"+IF(SUM($G49:BF49)>SUM($G54:BF54),(SUM($G49:BF49)-SUM($G54:BF54)),0)","v":1053.8474157384444},{"$f":"+IF(SUM($G49:BG49)>SUM($G54:BG54),(SUM($G49:BG49)-SUM($G54:BG54)),0)","v":1053.8474157384444},{"$f":"+IF(SUM($G49:BH49)>SUM($G54:BH54),(SUM($G49:BH49)-SUM($G54:BH54)),0)","v":0},{"$f":"+IF(SUM($G49:BI49)>SUM($G54:BI54),(SUM($G49:BI49)-SUM($G54:BI54)),0)","v":0},{"$f":"+IF(SUM($G49:BJ49)>SUM($G54:BJ54),(SUM($G49:BJ49)-SUM($G54:BJ54)),0)","v":0},{"$f":"+IF(SUM($G49:BK49)>SUM($G54:BK54),(SUM($G49:BK49)-SUM($G54:BK54)),0)","v":0},{"$f":"+IF(SUM($G49:BL49)>SUM($G54:BL54),(SUM($G49:BL49)-SUM($G54:BL54)),0)","v":0},{"$f":"+IF(SUM($G49:BM49)>SUM($G54:BM54),(SUM($G49:BM49)-SUM($G54:BM54)),0)","v":0},{"$f":"+IF(SUM($G49:BN49)>SUM($G54:BN54),(SUM($G49:BN49)-SUM($G54:BN54)),0)","v":0},null,null,{"$f":"+R58","v":3038.8190101462847},{"$f":"+AD58","v":0},{"$f":"+AO58","v":0},{"$f":"+BB58","v":1053.8474157384444},{"$f":"+BN58","v":0}]
[null,null,null,null,null,"Crediti Tributari",{"$f":"+IF(SUM(G49)<SUM(G54),-(SUM(G49)-SUM(G54)),0)","v":0},{"$f":"+IF(SUM($G49:H49)<SUM($G54:H54),-(SUM($G49:H49)-SUM($G54:H54)),0)","v":0},{"$f":"+IF(SUM($G49:I49)<SUM($G54:I54),-(SUM($G49:I49)-SUM($G54:I54)),0)","v":0},{"$f":"+IF(SUM($G49:J49)<SUM($G54:J54),-(SUM($G49:J49)-SUM($G54:J54)),0)","v":0},{"$f":"+IF(SUM($G49:K49)<SUM($G54:K54),-(SUM($G49:K49)-SUM($G54:K54)),0)","v":0},{"$f":"+IF(SUM($G49:L49)<SUM($G54:L54),-(SUM($G49:L49)-SUM($G54:L54)),0)","v":0},{"$f":"+IF(SUM($G49:M49)<SUM($G54:M54),-(SUM($G49:M49)-SUM($G54:M54)),0)","v":0},{"$f":"+IF(SUM($G49:N49)<SUM($G54:N54),-(SUM($G49:N49)-SUM($G54:N54)),0)","v":0},{"$f":"+IF(SUM($G49:O49)<SUM($G54:O54),-(SUM($G49:O49)-SUM($G54:O54)),0)","v":0},{"$f":"+IF(SUM($G49:P49)<SUM($G54:P54),-(SUM($G49:P49)-SUM($G54:P54)),0)","v":0},{"$f":"+IF(SUM($G49:Q49)<SUM($G54:Q54),-(SUM($G49:Q49)-SUM($G54:Q54)),0)","v":0},{"$f":"+IF(SUM($G49:R49)<SUM($G54:R54),-(SUM($G49:R49)-SUM($G54:R54)),0)","v":0},{"$f":"+IF(SUM($G49:S49)<SUM($G54:S54),-(SUM($G49:S49)-SUM($G54:S54)),0)","v":0},{"$f":"+IF(SUM($G49:T49)<SUM($G54:T54),-(SUM($G49:T49)-SUM($G54:T54)),0)","v":0},{"$f":"+IF(SUM($G49:U49)<SUM($G54:U54),-(SUM($G49:U49)-SUM($G54:U54)),0)","v":0},{"$f":"+IF(SUM($G49:V49)<SUM($G54:V54),-(SUM($G49:V49)-SUM($G54:V54)),0)","v":0},{"$f":"+IF(SUM($G49:W49)<SUM($G54:W54),-(SUM($G49:W49)-SUM($G54:W54)),0)","v":0},{"$f":"+IF(SUM($G49:X49)<SUM($G54:X54),-(SUM($G49:X49)-SUM($G54:X54)),0)","v":1215.5276040585136},{"$f":"+IF(SUM($G49:Y49)<SUM($G54:Y54),-(SUM($G49:Y49)-SUM($G54:Y54)),0)","v":1215.5276040585136},{"$f":"+IF(SUM($G49:Z49)<SUM($G54:Z54),-(SUM($G49:Z49)-SUM($G54:Z54)),0)","v":1215.5276040585136},{"$f":"+IF(SUM($G49:AA49)<SUM($G54:AA54),-(SUM($G49:AA49)-SUM($G54:AA54)),0)","v":1215.5276040585136},{"$f":"+IF(SUM($G49:AB49)<SUM($G54:AB54),-(SUM($G49:AB49)-SUM($G54:AB54)),0)","v":1215.5276040585136},{"$f":"+IF(SUM($G49:AC49)<SUM($G54:AC54),-(SUM($G49:AC49)-SUM($G54:AC54)),0)","v":3038.8190101462847},{"$f":"+IF(SUM($G49:AD49)<SUM($G54:AD54),-(SUM($G49:AD49)-SUM($G54:AD54)),0)","v":904.82560504393678},{"$f":"+IF(SUM($G49:AE49)<SUM($G54:AE54),-(SUM($G49:AE49)-SUM($G54:AE54)),0)","v":904.82560504393678},{"$f":"+IF(SUM($G49:AF49)<SUM($G54:AF54),-(SUM($G49:AF49)-SUM($G54:AF54)),0)","v":904.82560504393678},{"$f":"+IF(SUM($G49:AG49)<SUM($G54:AG54),-(SUM($G49:AG49)-SUM($G54:AG54)),0)","v":904.82560504393678},{"$f":"+IF(SUM($G49:AH49)<SUM($G54:AH54),-(SUM($G49:AH49)-SUM($G54:AH54)),0)","v":904.82560504393678},{"$f":"+IF(SUM($G49:AI49)<SUM($G54:AI54),-(SUM($G49:AI49)-SUM($G54:AI54)),0)","v":904.82560504393678},{"$f":"+IF(SUM($G49:AJ49)<SUM($G54:AJ54),-(SUM($G49:AJ49)-SUM($G54:AJ54)),0)","v":853.59736204093952},{"$f":"+IF(SUM($G49:AK49)<SUM($G54:AK54),-(SUM($G49:AK49)-SUM($G54:AK54)),0)","v":853.59736204093952},{"$f":"+IF(SUM($G49:AL49)<SUM($G54:AL54),-(SUM($G49:AL49)-SUM($G54:AL54)),0)","v":853.59736204093952},{"$f":"+IF(SUM($G49:AM49)<SUM($G54:AM54),-(SUM($G49:AM49)-SUM($G54:AM54)),0)","v":853.59736204093952},{"$f":"+IF(SUM($G49:AN49)<SUM($G54:AN54),-(SUM($G49:AN49)-SUM($G54:AN54)),0)","v":853.59736204093952},{"$f":"+IF(SUM($G49:AO49)<SUM($G54:AO54),-(SUM($G49:AO49)-SUM($G54:AO54)),0)","v":2133.9934051023483},{"$f":"+IF(SUM($G49:AP49)<SUM($G54:AP54),-(SUM($G49:AP49)-SUM($G54:AP54)),0)","v":0},{"$f":"+IF(SUM($G49:AQ49)<SUM($G54:AQ54),-(SUM($G49:AQ49)-SUM($G54:AQ54)),0)","v":0},{"$f":"+IF(SUM($G49:AR49)<SUM($G54:AR54),-(SUM($G49:AR49)-SUM($G54:AR54)),0)","v":0},{"$f":"+IF(SUM($G49:AS49)<SUM($G54:AS54),-(SUM($G49:AS49)-SUM($G54:AS54)),0)","v":0},{"$f":"+IF(SUM($G49:AT49)<SUM($G54:AT54),-(SUM($G49:AT49)-SUM($G54:AT54)),0)","v":0},{"$f":"+IF(SUM($G49:AU49)<SUM($G54:AU54),-(SUM($G49:AU49)-SUM($G54:AU54)),0)","v":0},{"$f":"+IF(SUM($G49:AV49)<SUM($G54:AV54),-(SUM($G49:AV49)-SUM($G54:AV54)),0)","v":1916.8158631653059},{"$f":"+IF(SUM($G49:AW49)<SUM($G54:AW54),-(SUM($G49:AW49)-SUM($G54:AW54)),0)","v":1916.8158631653059},{"$f":"+IF(SUM($G49:AX49)<SUM($G54:AX54),-(SUM($G49:AX49)-SUM($G54:AX54)),0)","v":1916.8158631653059},{"$f":"+IF(SUM($G49:AY49)<SUM($G54:AY54),-(SUM($G49:AY49)-SUM($G54:AY54)),0)","v":1916.8158631653059},{"$f":"+IF(SUM($G49:AZ49)<SUM($G54:AZ54),-(SUM($G49:AZ49)-SUM($G54:AZ54)),0)","v":1916.8158631653059},{"$f":"+IF(SUM($G49:BA49)<SUM($G54:BA54),-(SUM($G49:BA49)-SUM($G54:BA54)),0)","v":4792.0396579132612},{"$f":"+IF(SUM($G49:BB49)<SUM($G54:BB54),-(SUM($G49:BB49)-SUM($G54:BB54)),0)","v":0},{"$f":"+IF(SUM($G49:BC49)<SUM($G54:BC54),-(SUM($G49:BC49)-SUM($G54:BC54)),0)","v":0},{"$f":"+IF(SUM($G49:BD49)<SUM($G54:BD54),-(SUM($G49:BD49)-SUM($G54:BD54)),0)","v":0},{"$f":"+IF(SUM($G49:BE49)<SUM($G54:BE54),-(SUM($G49:BE49)-SUM($G54:BE54)),0)","v":0},{"$f":"+IF(SUM($G49:BF49)<SUM($G54:BF54),-(SUM($G49:BF49)-SUM($G54:BF54)),0)","v":0},{"$f":"+IF(SUM($G49:BG49)<SUM($G54:BG54),-(SUM($G49:BG49)-SUM($G54:BG54)),0)","v":0},{"$f":"+IF(SUM($G49:BH49)<SUM($G54:BH54),-(SUM($G49:BH49)-SUM($G54:BH54)),0)","v":2338.3548294606808},{"$f":"+IF(SUM($G49:BI49)<SUM($G54:BI54),-(SUM($G49:BI49)-SUM($G54:BI54)),0)","v":2338.3548294606808},{"$f":"+IF(SUM($G49:BJ49)<SUM($G54:BJ54),-(SUM($G49:BJ49)-SUM($G54:BJ54)),0)","v":2338.3548294606808},{"$f":"+IF(SUM($G49:BK49)<SUM($G54:BK54),-(SUM($G49:BK49)-SUM($G54:BK54)),0)","v":2338.3548294606808},{"$f":"+IF(SUM($G49:BL49)<SUM($G54:BL54),-(SUM($G49:BL49)-SUM($G54:BL54)),0)","v":2338.3548294606808},{"$f":"+IF(SUM($G49:BM49)<SUM($G54:BM54),-(SUM($G49:BM49)-SUM($G54:BM54)),0)","v":5845.8870736517019},{"$f":"+IF(SUM($G49:BN49)<SUM($G54:BN54),-(SUM($G49:BN49)-SUM($G54:BN54)),0)","v":42.913356640816346},null,null,{"$f":"+R59","v":0},{"$f":"+AD59","v":904.82560504393678},{"$f":"+AO59","v":2133.9934051023483},{"$f":"+BB59","v":0},{"$f":"+BN59","v":42.913356640816346}]
[null,null,null,null,null,"Uscite Tributarie",{"$f":"+G54","v":0},{"$f":"+H54+G60","v":0},{"$f":"+I54+H60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,4254.3466142047982,4254.3466142047982,4254.3466142047982,4254.3466142047982,4254.3466142047982,6077.6380202925693,6077.6380202925693,6077.6380202925693,6077.6380202925693,6077.6380202925693,6077.6380202925693,6077.6380202925693,6026.409777289572,6026.409777289572,6026.409777289572,6026.409777289572,6026.409777289572,7306.8058203509809,7306.8058203509809,{"$f":"+AQ54+AP60","v":7306.8058203509809},7306.8058203509809,7306.8058203509809,7306.8058203509809,7306.8058203509809,11881.667936327198,11881.667936327198,11881.667936327198,11881.667936327198,11881.667936327198,14756.891731075153,14756.891731075153,{"$f":"+BC54+BB60","v":14756.891731075153},14756.891731075153,14756.891731075153,14756.891731075153,14756.891731075153,18149.093976274278,18149.093976274278,18149.093976274278,18149.093976274278,18149.093976274278,21656.626220465299,21656.626220465299,null,null,{"$f":"+SUM(G60:R60)","v":0},{"$f":"+SUM(S60:AD60)","v":33427.009111609128},{"$f":"+SUM(AE60:AP60)","v":75133.850628612665},{"$f":"+SUM(AQ60:BB60)","v":125456.15224554121},{"$f":"+SUM(BC60:BN60)","v":207843.18097767772}]

{"sheet":"Im Ires","index":25,"n_rows":36,"n_cols":73,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Im Ires"]
[]
[]
[null,null,null,null,null,"Aliquota Ires",{"$f":"+Parametri!DB20","v":0.24}]
[]
[null,null,null,null,null,"Importo minimo acconto per rateizzazione",{"$f":"Parametri!F22","v":103}]
[]
[null,null,null,null,"Imponibile"]
[null,null,null,null,null,null,{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"},null,null,{"$f":"+YEAR(R17)","v":2017},{"$f":"+YEAR(AD17)","v":2018},{"$f":"+YEAR(AP17)","v":2019},{"$f":"+YEAR(BB17)","v":2020},{"$f":"+YEAR(BN17)","v":2021}]
[null,null,null,null,null,"Imponibile Fiscale IRES",{"$f":"+CEm!G86","v":13751.05},{"$f":"+CEm!H86","v":-3640.3601220876885},{"$f":"+CEm!I86","v":-3550.2314663716179},{"$f":"+CEm!J86","v":-3459.4876253265238},{"$f":"+CEm!K86","v":-3368.1241151039089},{"$f":"+CEm!L86","v":-3276.1364178185995},{"$f":"+CEm!M86","v":-3183.5199812843357},{"$f":"+CEm!N86","v":-3090.2702187472751},{"$f":"+CEm!O86","v":-2996.3825086174043},{"$f":"+CEm!P86","v":-2901.852194197837},{"$f":"+CEm!Q86","v":-2806.6745834119811},{"$f":"+CEm!R86","v":-2710.8449485285596},{"$f":"+CEm!S86","v":-2678.8480258844679},{"$f":"+CEm!T86","v":-2581.7000156054492},{"$f":"+CEm!U86","v":-2574.7452790641019},{"$f":"+CEm!V86","v":-2567.7622080652022},{"$f":"+CEm!W86","v":-2560.7506871706632},{"$f":"+CEm!X86","v":-2553.7106004720881},{"$f":"+CEm!Y86","v":-2546.6418315888554},{"$f":"+CEm!Z86","v":-2539.5442636661946},{"$f":"+CEm!AA86","v":-2532.4177793732529},{"$f":"+CEm!AB86","v":-2525.2622609011605},{"$f":"+CEm!AC86","v":-2518.0775899610767},{"$f":"+CEm!AD86","v":-2510.8636477822383},{"$f":"+CEm!AE86","v":-22568.754710109999},{"$f":"+CEm!AF86","v":5555.6544066097349},{"$f":"+CEm!AG86","v":5562.95687997815},{"$f":"+CEm!AH86","v":5570.2891045269944},{"$f":"+CEm!AI86","v":5577.6512014662603},{"$f":"+CEm!AJ86","v":5585.043292499764},{"$f":"+CEm!AK86","v":5592.465499827159},{"$f":"+CEm!AL86","v":5599.9179461459526},{"$f":"+CEm!AM86","v":5607.4007546535404},{"$f":"+CEm!AN86","v":5614.9140490492373},{"$f":"+CEm!AO86","v":5622.4579535363255},{"$f":"+CEm!AP86","v":5630.0325928241064},{"$f":"+CEm!AQ86","v":5571.852353179961},{"$f":"+CEm!AR86","v":5579.4888382314248},{"$f":"+CEm!AS86","v":5587.1564352682599},{"$f":"+CEm!AT86","v":5594.8552710445474},{"$f":"+CEm!AU86","v":5602.585472830775},{"$f":"+CEm!AV86","v":5610.347168415954},{"$f":"+CEm!AW86","v":5618.140486109718},{"$f":"+CEm!AX86","v":5625.9655547444518},{"$f":"+CEm!AY86","v":5633.8225036774184},{"$f":"+CEm!AZ86","v":5641.7114627929004},{"$f":"+CEm!BA86","v":5649.6325625043428},{"$f":"+CEm!BB86","v":5657.5859337565125},{"$f":"+CEm!BC86","v":5599.1281116881619},{"$f":"+CEm!BD86","v":5607.1464209921987},{"$f":"+CEm!BE86","v":5615.1973978808783},{"$f":"+CEm!BF86","v":5623.281175445979},{"$f":"+CEm!BG86","v":5631.3978873215201},{"$f":"+CEm!BH86","v":5639.547667685958},{"$f":"+CEm!BI86","v":5647.73065126441},{"$f":"+CEm!BJ86","v":5655.9469733308806},{"$f":"+CEm!BK86","v":5664.1967697105001},{"$f":"+CEm!BL86","v":5664.1967697105001},{"$f":"+CEm!BM86","v":5664.1967697105001},{"$f":"+CEm!BN86","v":5664.1967697105001},null,null,{"$f":"+SUM(G18:R18)","v":-21232.834181495731},{"$f":"+SUM(S18:AD18)","v":-30690.324189534753},{"$f":"+SUM(AE18:AP18)","v":38950.028971007225},{"$f":"+SUM(AQ18:BB18)","v":67373.144042556261},{"$f":"+SUM(BC18:BN18)","v":67676.16336445199}]
[null,null,null,null,null,"Imponibile anno",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(SUM(G18:R18)<0,0,SUM(G18:R18))","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(SUM(S18:AD18)<0,0,SUM(S18:AD18))","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(SUM(AE18:AP18)<0,0,SUM(AE18:AP18))","v":38950.028971007225},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(SUM(AQ18:BB18)<0,0,SUM(AQ18:BB18))","v":67373.144042556261},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(SUM(BC18:BN18)<0,0,SUM(BC18:BN18))","v":67676.16336445199},null,null,{"$f":"+SUM(G19:R19)","v":0},{"$f":"+SUM(S19:AD19)","v":0},{"$f":"+SUM(AE19:AP19)","v":38950.028971007225},{"$f":"+SUM(AQ19:BB19)","v":67373.144042556261},{"$f":"+SUM(BC19:BN19)","v":67676.16336445199}]
[]
[]
[null,null,null,null,"Imposta IRES"]
[null,null,null,null,null,null,{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"},null,null,{"$f":"+YEAR(R23)","v":2017},{"$f":"+YEAR(AD23)","v":2018},{"$f":"+YEAR(AP23)","v":2019},{"$f":"+YEAR(BB23)","v":2020},{"$f":"+YEAR(BN23)","v":2021}]
[null,null,null,null,null,"Imposta",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R19*$G$12","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AD19*$G$12","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP19*$G$12","v":9348.0069530417331},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BB19*$G$12","v":16169.554570213502},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BN19*$G$12","v":16242.279207468477},null,null,{"$f":"+SUM(G24:R24)","v":0},{"$f":"+SUM(S24:AD24)","v":0},{"$f":"+SUM(AE24:AP24)","v":9348.0069530417331},{"$f":"+SUM(AQ24:BB24)","v":16169.554570213502},{"$f":"+SUM(BC24:BN24)","v":16242.279207468477}]
[null,null,null,null,null,"Saldo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(R24>0,R24-L26-Q27,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AD24>0,AD24-X26-AC27,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AP24>0,AP24-AJ26-AO27,0)","v":9348.0069530417331},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(BB24>0,BB24-AV26-BA27,0)","v":6821.5476171717701},null,null,null,null,null,null,null,null,{"$f":"+SUM(G25:R25)","v":0},{"$f":"+SUM(S25:AD25)","v":0},{"$f":"+SUM(AE25:AP25)","v":0},{"$f":"+SUM(AQ25:BB25)","v":9348.0069530417331},{"$f":"+SUM(BC25:BN25)","v":6821.5476171717701}]
[null,null,null,null,null,"1° Acconto",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(R24>$G$14,R24*0.4,IF(R24<0,0,R24))","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AD24>$G$14,AD24*0.4,IF(AD24<0,0,AD24))","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AP24>$G$14,AP24*0.4,IF(AP24<0,0,AP24))","v":3739.2027812166934},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(BB24>$G$14,BB24*0.4,IF(BB24<0,0,BB24))","v":6467.8218280854016},null,null,null,null,null,null,null,null,{"$f":"+SUM(G26:R26)","v":0},{"$f":"+SUM(S26:AD26)","v":0},{"$f":"+SUM(AE26:AP26)","v":0},{"$f":"+SUM(AQ26:BB26)","v":3739.2027812166934},{"$f":"+SUM(BC26:BN26)","v":6467.8218280854016}]
[null,null,null,null,null,"2° Acconto",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(R24>$G$14,R24*0.6,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AD24>$G$14,AD24*0.6,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AP24>$G$14,AP24*0.6,0)","v":5608.8041718250397},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(BB24>$G$14,BB24*0.6,0)","v":9701.7327421281007},null,null,null,{"$f":"+SUM(G27:R27)","v":0},{"$f":"+SUM(S27:AD27)","v":0},{"$f":"+SUM(AE27:AP27)","v":0},{"$f":"+SUM(AQ27:BB27)","v":5608.8041718250397},{"$f":"+SUM(BC27:BN27)","v":9701.7327421281007}]
[]
[null,null,null,null,null,"Versamento",{"$f":"SUM(G25:G27)","v":0},{"$f":"SUM(H25:H27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ25:AQ27)","v":0},{"$f":"SUM(AR25:AR27)","v":0},{"$f":"SUM(AS25:AS27)","v":0},{"$f":"SUM(AT25:AT27)","v":0},{"$f":"SUM(AU25:AU27)","v":0},{"$f":"SUM(AV25:AV27)","v":13087.209734258427},0,0,0,0,5608.8041718250397,0,0,0,0,0,0,13289.369445257173,0,0,0,0,9701.7327421281007,0,null,null,{"$f":"+SUM(G29:R29)","v":0},{"$f":"+SUM(S29:AD29)","v":0},{"$f":"+SUM(AE29:AP29)","v":0},{"$f":"+SUM(AQ29:BB29)","v":18696.013906083466},{"$f":"+SUM(BC29:BN29)","v":22991.102187385273}]
[]
[]
[null,null,null,null,"Stato Patrimoniale"]
[null,null,null,null,null,null,{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"},null,null,{"$f":"+YEAR(R33)","v":2017},{"$f":"+YEAR(AD33)","v":2018},{"$f":"+YEAR(AP33)","v":2019},{"$f":"+YEAR(BB33)","v":2020},{"$f":"+YEAR(BN33)","v":2021}]
[null,null,null,null,null,"Debiti Tributari",{"$f":"+IF(SUM(G24)>SUM(G29),(SUM(G24)-SUM(G29)),0)","v":0},{"$f":"+IF(SUM($G24:H24)>SUM($G29:H29),(SUM($G24:H24)-SUM($G29:H29)),0)","v":0},{"$f":"+IF(SUM($G24:I24)>SUM($G29:I29),(SUM($G24:I24)-SUM($G29:I29)),0)","v":0},{"$f":"+IF(SUM($G24:J24)>SUM($G29:J29),(SUM($G24:J24)-SUM($G29:J29)),0)","v":0},{"$f":"+IF(SUM($G24:K24)>SUM($G29:K29),(SUM($G24:K24)-SUM($G29:K29)),0)","v":0},{"$f":"+IF(SUM($G24:L24)>SUM($G29:L29),(SUM($G24:L24)-SUM($G29:L29)),0)","v":0},{"$f":"+IF(SUM($G24:M24)>SUM($G29:M29),(SUM($G24:M24)-SUM($G29:M29)),0)","v":0},{"$f":"+IF(SUM($G24:N24)>SUM($G29:N29),(SUM($G24:N24)-SUM($G29:N29)),0)","v":0},{"$f":"+IF(SUM($G24:O24)>SUM($G29:O29),(SUM($G24:O24)-SUM($G29:O29)),0)","v":0},{"$f":"+IF(SUM($G24:P24)>SUM($G29:P29),(SUM($G24:P24)-SUM($G29:P29)),0)","v":0},{"$f":"+IF(SUM($G24:Q24)>SUM($G29:Q29),(SUM($G24:Q24)-SUM($G29:Q29)),0)","v":0},{"$f":"+IF(SUM($G24:R24)>SUM($G29:R29),(SUM($G24:R24)-SUM($G29:R29)),0)","v":0},{"$f":"+IF(SUM($G24:S24)>SUM($G29:S29),(SUM($G24:S24)-SUM($G29:S29)),0)","v":0},{"$f":"+IF(SUM($G24:T24)>SUM($G29:T29),(SUM($G24:T24)-SUM($G29:T29)),0)","v":0},{"$f":"+IF(SUM($G24:U24)>SUM($G29:U29),(SUM($G24:U24)-SUM($G29:U29)),0)","v":0},{"$f":"+IF(SUM($G24:V24)>SUM($G29:V29),(SUM($G24:V24)-SUM($G29:V29)),0)","v":0},{"$f":"+IF(SUM($G24:W24)>SUM($G29:W29),(SUM($G24:W24)-SUM($G29:W29)),0)","v":0},{"$f":"+IF(SUM($G24:X24)>SUM($G29:X29),(SUM($G24:X24)-SUM($G29:X29)),0)","v":0},{"$f":"+IF(SUM($G24:Y24)>SUM($G29:Y29),(SUM($G24:Y24)-SUM($G29:Y29)),0)","v":0},{"$f":"+IF(SUM($G24:Z24)>SUM($G29:Z29),(SUM($G24:Z24)-SUM($G29:Z29)),0)","v":0},{"$f":"+IF(SUM($G24:AA24)>SUM($G29:AA29),(SUM($G24:AA24)-SUM($G29:AA29)),0)","v":0},{"$f":"+IF(SUM($G24:AB24)>SUM($G29:AB29),(SUM($G24:AB24)-SUM($G29:AB29)),0)","v":0},{"$f":"+IF(SUM($G24:AC24)>SUM($G29:AC29),(SUM($G24:AC24)-SUM($G29:AC29)),0)","v":0},{"$f":"+IF(SUM($G24:AD24)>SUM($G29:AD29),(SUM($G24:AD24)-SUM($G29:AD29)),0)","v":0},{"$f":"+IF(SUM($G24:AE24)>SUM($G29:AE29),(SUM($G24:AE24)-SUM($G29:AE29)),0)","v":0},{"$f":"+IF(SUM($G24:AF24)>SUM($G29:AF29),(SUM($G24:AF24)-SUM($G29:AF29)),0)","v":0},{"$f":"+IF(SUM($G24:AG24)>SUM($G29:AG29),(SUM($G24:AG24)-SUM($G29:AG29)),0)","v":0},{"$f":"+IF(SUM($G24:AH24)>SUM($G29:AH29),(SUM($G24:AH24)-SUM($G29:AH29)),0)","v":0},{"$f":"+IF(SUM($G24:AI24)>SUM($G29:AI29),(SUM($G24:AI24)-SUM($G29:AI29)),0)","v":0},{"$f":"+IF(SUM($G24:AJ24)>SUM($G29:AJ29),(SUM($G24:AJ24)-SUM($G29:AJ29)),0)","v":0},{"$f":"+IF(SUM($G24:AK24)>SUM($G29:AK29),(SUM($G24:AK24)-SUM($G29:AK29)),0)","v":0},{"$f":"+IF(SUM($G24:AL24)>SUM($G29:AL29),(SUM($G24:AL24)-SUM($G29:AL29)),0)","v":0},{"$f":"+IF(SUM($G24:AM24)>SUM($G29:AM29),(SUM($G24:AM24)-SUM($G29:AM29)),0)","v":0},{"$f":"+IF(SUM($G24:AN24)>SUM($G29:AN29),(SUM($G24:AN24)-SUM($G29:AN29)),0)","v":0},{"$f":"+IF(SUM($G24:AO24)>SUM($G29:AO29),(SUM($G24:AO24)-SUM($G29:AO29)),0)","v":0},{"$f":"+IF(SUM($G24:AP24)>SUM($G29:AP29),(SUM($G24:AP24)-SUM($G29:AP29)),0)","v":9348.0069530417331},{"$f":"+IF(SUM($G24:AQ24)>SUM($G29:AQ29),(SUM($G24:AQ24)-SUM($G29:AQ29)),0)","v":9348.0069530417331},{"$f":"+IF(SUM($G24:AR24)>SUM($G29:AR29),(SUM($G24:AR24)-SUM($G29:AR29)),0)","v":9348.0069530417331},{"$f":"+IF(SUM($G24:AS24)>SUM($G29:AS29),(SUM($G24:AS24)-SUM($G29:AS29)),0)","v":9348.0069530417331},{"$f":"+IF(SUM($G24:AT24)>SUM($G29:AT29),(SUM($G24:AT24)-SUM($G29:AT29)),0)","v":9348.0069530417331},{"$f":"+IF(SUM($G24:AU24)>SUM($G29:AU29),(SUM($G24:AU24)-SUM($G29:AU29)),0)","v":9348.0069530417331},{"$f":"+IF(SUM($G24:AV24)>SUM($G29:AV29),(SUM($G24:AV24)-SUM($G29:AV29)),0)","v":0},{"$f":"+IF(SUM($G24:AW24)>SUM($G29:AW29),(SUM($G24:AW24)-SUM($G29:AW29)),0)","v":0},{"$f":"+IF(SUM($G24:AX24)>SUM($G29:AX29),(SUM($G24:AX24)-SUM($G29:AX29)),0)","v":0},{"$f":"+IF(SUM($G24:AY24)>SUM($G29:AY29),(SUM($G24:AY24)-SUM($G29:AY29)),0)","v":0},{"$f":"+IF(SUM($G24:AZ24)>SUM($G29:AZ29),(SUM($G24:AZ24)-SUM($G29:AZ29)),0)","v":0},{"$f":"+IF(SUM($G24:BA24)>SUM($G29:BA29),(SUM($G24:BA24)-SUM($G29:BA29)),0)","v":0},{"$f":"+IF(SUM($G24:BB24)>SUM($G29:BB29),(SUM($G24:BB24)-SUM($G29:BB29)),0)","v":6821.547617171771},{"$f":"+IF(SUM($G24:BC24)>SUM($G29:BC29),(SUM($G24:BC24)-SUM($G29:BC29)),0)","v":6821.547617171771},{"$f":"+IF(SUM($G24:BD24)>SUM($G29:BD29),(SUM($G24:BD24)-SUM($G29:BD29)),0)","v":6821.547617171771},{"$f":"+IF(SUM($G24:BE24)>SUM($G29:BE29),(SUM($G24:BE24)-SUM($G29:BE29)),0)","v":6821.547617171771},{"$f":"+IF(SUM($G24:BF24)>SUM($G29:BF29),(SUM($G24:BF24)-SUM($G29:BF29)),0)","v":6821.547617171771},{"$f":"+IF(SUM($G24:BG24)>SUM($G29:BG29),(SUM($G24:BG24)-SUM($G29:BG29)),0)","v":6821.547617171771},{"$f":"+IF(SUM($G24:BH24)>SUM($G29:BH29),(SUM($G24:BH24)-SUM($G29:BH29)),0)","v":0},{"$f":"+IF(SUM($G24:BI24)>SUM($G29:BI29),(SUM($G24:BI24)-SUM($G29:BI29)),0)","v":0},{"$f":"+IF(SUM($G24:BJ24)>SUM($G29:BJ29),(SUM($G24:BJ24)-SUM($G29:BJ29)),0)","v":0},{"$f":"+IF(SUM($G24:BK24)>SUM($G29:BK29),(SUM($G24:BK24)-SUM($G29:BK29)),0)","v":0},{"$f":"+IF(SUM($G24:BL24)>SUM($G29:BL29),(SUM($G24:BL24)-SUM($G29:BL29)),0)","v":0},{"$f":"+IF(SUM($G24:BM24)>SUM($G29:BM29),(SUM($G24:BM24)-SUM($G29:BM29)),0)","v":0},{"$f":"+IF(SUM($G24:BN24)>SUM($G29:BN29),(SUM($G24:BN24)-SUM($G29:BN29)),0)","v":72.724637254978006},null,null,{"$f":"+R34","v":0},{"$f":"+AD34","v":0},{"$f":"+AO34","v":0},{"$f":"+BB34","v":6821.547617171771},{"$f":"+BN34","v":72.724637254978006}]
[null,null,null,null,null,"Crediti Tributari",{"$f":"+IF(SUM(G24)<SUM(G29),-(SUM(G24)-SUM(G29)),0)","v":0},{"$f":"+IF(SUM($G24:H24)<SUM($G29:H29),-(SUM($G24:H24)-SUM($G29:H29)),0)","v":0},{"$f":"+IF(SUM($G24:I24)<SUM($G29:I29),-(SUM($G24:I24)-SUM($G29:I29)),0)","v":0},{"$f":"+IF(SUM($G24:J24)<SUM($G29:J29),-(SUM($G24:J24)-SUM($G29:J29)),0)","v":0},{"$f":"+IF(SUM($G24:K24)<SUM($G29:K29),-(SUM($G24:K24)-SUM($G29:K29)),0)","v":0},{"$f":"+IF(SUM($G24:L24)<SUM($G29:L29),-(SUM($G24:L24)-SUM($G29:L29)),0)","v":0},{"$f":"+IF(SUM($G24:M24)<SUM($G29:M29),-(SUM($G24:M24)-SUM($G29:M29)),0)","v":0},{"$f":"+IF(SUM($G24:N24)<SUM($G29:N29),-(SUM($G24:N24)-SUM($G29:N29)),0)","v":0},{"$f":"+IF(SUM($G24:O24)<SUM($G29:O29),-(SUM($G24:O24)-SUM($G29:O29)),0)","v":0},{"$f":"+IF(SUM($G24:P24)<SUM($G29:P29),-(SUM($G24:P24)-SUM($G29:P29)),0)","v":0},{"$f":"+IF(SUM($G24:Q24)<SUM($G29:Q29),-(SUM($G24:Q24)-SUM($G29:Q29)),0)","v":0},{"$f":"+IF(SUM($G24:R24)<SUM($G29:R29),-(SUM($G24:R24)-SUM($G29:R29)),0)","v":0},{"$f":"+IF(SUM($G24:S24)<SUM($G29:S29),-(SUM($G24:S24)-SUM($G29:S29)),0)","v":0},{"$f":"+IF(SUM($G24:T24)<SUM($G29:T29),-(SUM($G24:T24)-SUM($G29:T29)),0)","v":0},{"$f":"+IF(SUM($G24:U24)<SUM($G29:U29),-(SUM($G24:U24)-SUM($G29:U29)),0)","v":0},{"$f":"+IF(SUM($G24:V24)<SUM($G29:V29),-(SUM($G24:V24)-SUM($G29:V29)),0)","v":0},{"$f":"+IF(SUM($G24:W24)<SUM($G29:W29),-(SUM($G24:W24)-SUM($G29:W29)),0)","v":0},{"$f":"+IF(SUM($G24:X24)<SUM($G29:X29),-(SUM($G24:X24)-SUM($G29:X29)),0)","v":0},{"$f":"+IF(SUM($G24:Y24)<SUM($G29:Y29),-(SUM($G24:Y24)-SUM($G29:Y29)),0)","v":0},{"$f":"+IF(SUM($G24:Z24)<SUM($G29:Z29),-(SUM($G24:Z24)-SUM($G29:Z29)),0)","v":0},{"$f":"+IF(SUM($G24:AA24)<SUM($G29:AA29),-(SUM($G24:AA24)-SUM($G29:AA29)),0)","v":0},{"$f":"+IF(SUM($G24:AB24)<SUM($G29:AB29),-(SUM($G24:AB24)-SUM($G29:AB29)),0)","v":0},{"$f":"+IF(SUM($G24:AC24)<SUM($G29:AC29),-(SUM($G24:AC24)-SUM($G29:AC29)),0)","v":0},{"$f":"+IF(SUM($G24:AD24)<SUM($G29:AD29),-(SUM($G24:AD24)-SUM($G29:AD29)),0)","v":0},{"$f":"+IF(SUM($G24:AE24)<SUM($G29:AE29),-(SUM($G24:AE24)-SUM($G29:AE29)),0)","v":0},{"$f":"+IF(SUM($G24:AF24)<SUM($G29:AF29),-(SUM($G24:AF24)-SUM($G29:AF29)),0)","v":0},{"$f":"+IF(SUM($G24:AG24)<SUM($G29:AG29),-(SUM($G24:AG24)-SUM($G29:AG29)),0)","v":0},{"$f":"+IF(SUM($G24:AH24)<SUM($G29:AH29),-(SUM($G24:AH24)-SUM($G29:AH29)),0)","v":0},{"$f":"+IF(SUM($G24:AI24)<SUM($G29:AI29),-(SUM($G24:AI24)-SUM($G29:AI29)),0)","v":0},{"$f":"+IF(SUM($G24:AJ24)<SUM($G29:AJ29),-(SUM($G24:AJ24)-SUM($G29:AJ29)),0)","v":0},{"$f":"+IF(SUM($G24:AK24)<SUM($G29:AK29),-(SUM($G24:AK24)-SUM($G29:AK29)),0)","v":0},{"$f":"+IF(SUM($G24:AL24)<SUM($G29:AL29),-(SUM($G24:AL24)-SUM($G29:AL29)),0)","v":0},{"$f":"+IF(SUM($G24:AM24)<SUM($G29:AM29),-(SUM($G24:AM24)-SUM($G29:AM29)),0)","v":0},{"$f":"+IF(SUM($G24:AN24)<SUM($G29:AN29),-(SUM($G24:AN24)-SUM($G29:AN29)),0)","v":0},{"$f":"+IF(SUM($G24:AO24)<SUM($G29:AO29),-(SUM($G24:AO24)-SUM($G29:AO29)),0)","v":0},{"$f":"+IF(SUM($G24:AP24)<SUM($G29:AP29),-(SUM($G24:AP24)-SUM($G29:AP29)),0)","v":0},{"$f":"+IF(SUM($G24:AQ24)<SUM($G29:AQ29),-(SUM($G24:AQ24)-SUM($G29:AQ29)),0)","v":0},{"$f":"+IF(SUM($G24:AR24)<SUM($G29:AR29),-(SUM($G24:AR24)-SUM($G29:AR29)),0)","v":0},{"$f":"+IF(SUM($G24:AS24)<SUM($G29:AS29),-(SUM($G24:AS24)-SUM($G29:AS29)),0)","v":0},{"$f":"+IF(SUM($G24:AT24)<SUM($G29:AT29),-(SUM($G24:AT24)-SUM($G29:AT29)),0)","v":0},{"$f":"+IF(SUM($G24:AU24)<SUM($G29:AU29),-(SUM($G24:AU24)-SUM($G29:AU29)),0)","v":0},{"$f":"+IF(SUM($G24:AV24)<SUM($G29:AV29),-(SUM($G24:AV24)-SUM($G29:AV29)),0)","v":3739.2027812166943},{"$f":"+IF(SUM($G24:AW24)<SUM($G29:AW29),-(SUM($G24:AW24)-SUM($G29:AW29)),0)","v":3739.2027812166943},{"$f":"+IF(SUM($G24:AX24)<SUM($G29:AX29),-(SUM($G24:AX24)-SUM($G29:AX29)),0)","v":3739.2027812166943},{"$f":"+IF(SUM($G24:AY24)<SUM($G29:AY29),-(SUM($G24:AY24)-SUM($G29:AY29)),0)","v":3739.2027812166943},{"$f":"+IF(SUM($G24:AZ24)<SUM($G29:AZ29),-(SUM($G24:AZ24)-SUM($G29:AZ29)),0)","v":3739.2027812166943},{"$f":"+IF(SUM($G24:BA24)<SUM($G29:BA29),-(SUM($G24:BA24)-SUM($G29:BA29)),0)","v":9348.0069530417331},{"$f":"+IF(SUM($G24:BB24)<SUM($G29:BB29),-(SUM($G24:BB24)-SUM($G29:BB29)),0)","v":0},{"$f":"+IF(SUM($G24:BC24)<SUM($G29:BC29),-(SUM($G24:BC24)-SUM($G29:BC29)),0)","v":0},{"$f":"+IF(SUM($G24:BD24)<SUM($G29:BD29),-(SUM($G24:BD24)-SUM($G29:BD29)),0)","v":0},{"$f":"+IF(SUM($G24:BE24)<SUM($G29:BE29),-(SUM($G24:BE24)-SUM($G29:BE29)),0)","v":0},{"$f":"+IF(SUM($G24:BF24)<SUM($G29:BF29),-(SUM($G24:BF24)-SUM($G29:BF29)),0)","v":0},{"$f":"+IF(SUM($G24:BG24)<SUM($G29:BG29),-(SUM($G24:BG24)-SUM($G29:BG29)),0)","v":0},{"$f":"+IF(SUM($G24:BH24)<SUM($G29:BH29),-(SUM($G24:BH24)-SUM($G29:BH29)),0)","v":6467.8218280854016},{"$f":"+IF(SUM($G24:BI24)<SUM($G29:BI29),-(SUM($G24:BI24)-SUM($G29:BI29)),0)","v":6467.8218280854016},{"$f":"+IF(SUM($G24:BJ24)<SUM($G29:BJ29),-(SUM($G24:BJ24)-SUM($G29:BJ29)),0)","v":6467.8218280854016},{"$f":"+IF(SUM($G24:BK24)<SUM($G29:BK29),-(SUM($G24:BK24)-SUM($G29:BK29)),0)","v":6467.8218280854016},{"$f":"+IF(SUM($G24:BL24)<SUM($G29:BL29),-(SUM($G24:BL24)-SUM($G29:BL29)),0)","v":6467.8218280854016},{"$f":"+IF(SUM($G24:BM24)<SUM($G29:BM29),-(SUM($G24:BM24)-SUM($G29:BM29)),0)","v":16169.554570213499},{"$f":"+IF(SUM($G24:BN24)<SUM($G29:BN29),-(SUM($G24:BN24)-SUM($G29:BN29)),0)","v":0},null,null,{"$f":"+R35","v":0},{"$f":"+AD35","v":0},{"$f":"+AO35","v":0},{"$f":"+BB35","v":0},{"$f":"+BN35","v":0}]
[null,null,null,null,null,"Uscite Tributarie",{"$f":"+G29","v":0},{"$f":"+H29+G36","v":0},{"$f":"+I29+H36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13087.209734258427,13087.209734258427,13087.209734258427,13087.209734258427,13087.209734258427,18696.013906083466,18696.013906083466,{"$f":"+BC29+BB36","v":18696.013906083466},18696.013906083466,18696.013906083466,18696.013906083466,18696.013906083466,31985.383351340639,31985.383351340639,31985.383351340639,31985.383351340639,31985.383351340639,41687.116093468736,41687.116093468736,null,null,{"$f":"+SUM(G36:R36)","v":0},{"$f":"+SUM(S36:AD36)","v":0},{"$f":"+SUM(AE36:AP36)","v":0},{"$f":"+SUM(AQ36:BB36)","v":102828.07648345907},{"$f":"+SUM(BC36:BN36)","v":336781.21847405797}]

{"sheet":"E_Personale","index":26,"n_rows":203,"n_cols":106,"rows_kept":203,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Personale"]
[]
[]
[null,null,null,null,"Figura Professionale 1"]
[]
[null,null,null,null,null,"Figura Professionale 1",null,null,{"$f":"+Personale!G14","v":"Adetto"}]
[null,null,null,null,null,"Retribuzione lorda media mensile",null,null,{"$f":"+Personale!G16","v":1500}]
[null,null,null,null,null,"INPS (in % retr.ne lorda media)",null,null,{"$f":"+Personale!DB17","v":0.31}]
[null,null,null,null,null,"INAIL (in % retr.ne lorda media)",null,null,{"$f":"+Personale!DB18","v":0.01}]
[null,null,null,null,null,"TFR/Fondo  (in % retr.ne lorda media)",null,null,{"$f":"+Personale!DB19","v":7.4999999999999997E-2}]
[null,null,null,null,null,"Numero ore Lavorative Giornaliere",null,null,{"$f":"+Personale!G20","v":8}]
[null,null,null,null,null,"Giorni Lavorativi Mensili",null,null,{"$f":"+Personale!G21","v":22}]
[null,null,null,null,null,"Numero mensilita",null,null,12]
[null,null,null,null,null,"13° mensilità"]
[null,null,null,null,null,"14° mensilità"]
[null,null,null,null,null,"Incidenza straordinari",null,null,{"$f":"+Personale!DB25","v":0.02}]
[null,null,null,null,null,"Incremento annuo stipendi",null,null,0.01]
[null,null,null,null,null,"Dilazione Pagamento Contributi",null,null,{"$f":"+Personale!G27","v":15}]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"},null,null,{"$f":"+YEAR(T29)","v":2017},{"$f":"+YEAR(AF29)","v":2018},{"$f":"+YEAR(AR29)","v":2019},{"$f":"+YEAR(BD29)","v":2020},{"$f":"+YEAR(BP29)","v":2021}]
[null,null,null,null,null,"Organico",null,null,"A1 m1","A1 m2","A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8","A3 m9","A3 m10","A3 m11","A3 m12","A4 m1","A4 m2","A4 m3","A4 m4","A4 m5","A4 m6","A4 m7","A4 m8","A4 m9","A4 m10","A4 m11","A4 m12","A5 m1","A5 m2","A5 m3","A5 m4","A5 m5","A5 m6","A5 m7","A5 m8","A5 m9","A5 m10","A5 m11","A5 m12"]
[null,null,null,null,null,null,"Numero Dipendenti ",null,{"$f":"+Personale!G30","v":2},{"$f":"+Personale!H30","v":2},{"$f":"+Personale!I30","v":2},{"$f":"+Personale!J30","v":2},{"$f":"+Personale!K30","v":2},{"$f":"+Personale!L30","v":2},{"$f":"+Personale!M30","v":2},{"$f":"+Personale!N30","v":2},{"$f":"+Personale!O30","v":2},{"$f":"+Personale!P30","v":2},{"$f":"+Personale!Q30","v":2},{"$f":"+Personale!R30","v":2},{"$f":"+Personale!S30","v":2},{"$f":"+Personale!T30","v":2},{"$f":"+Personale!U30","v":2},{"$f":"+Personale!V30","v":2},{"$f":"+Personale!W30","v":2},{"$f":"+Personale!X30","v":2},{"$f":"+Personale!Y30","v":2},{"$f":"+Personale!Z30","v":2},{"$f":"+Personale!AA30","v":2},{"$f":"+Personale!AB30","v":2},{"$f":"+Personale!AC30","v":2},{"$f":"+Personale!AD30","v":2},{"$f":"+Personale!AE30","v":2},{"$f":"+Personale!AF30","v":2},{"$f":"+Personale!AG30","v":2},{"$f":"+Personale!AH30","v":2},{"$f":"+Personale!AI30","v":2},{"$f":"+Personale!AJ30","v":2},{"$f":"+Personale!AK30","v":2},{"$f":"+Personale!AL30","v":2},{"$f":"+Personale!AM30","v":2},{"$f":"+Personale!AN30","v":2},{"$f":"+Personale!AO30","v":2},{"$f":"+Personale!AP30","v":2},{"$f":"+Personale!AQ30","v":2},{"$f":"+Personale!AR30","v":2},{"$f":"+Personale!AS30","v":2},{"$f":"+Personale!AT30","v":2},{"$f":"+Personale!AU30","v":2},{"$f":"+Personale!AV30","v":2},{"$f":"+Personale!AW30","v":2},{"$f":"+Personale!AX30","v":2},{"$f":"+Personale!AY30","v":2},{"$f":"+Personale!AZ30","v":2},{"$f":"+Personale!BA30","v":2},{"$f":"+Personale!BB30","v":2},{"$f":"+Personale!BC30","v":2},{"$f":"+Personale!BD30","v":2},{"$f":"+Personale!BE30","v":2},{"$f":"+Personale!BF30","v":2},{"$f":"+Personale!BG30","v":2},{"$f":"+Personale!BH30","v":2},{"$f":"+Personale!BI30","v":2},{"$f":"+Personale!BJ30","v":2},{"$f":"+Personale!BK30","v":2},{"$f":"+Personale!BL30","v":2},{"$f":"+Personale!BM30","v":2},{"$f":"+Personale!BN30","v":2},null,null,{"$f":"+T31","v":2},{"$f":"+AF31","v":2},{"$f":"+AR31","v":2},{"$f":"+BD31","v":2},{"$f":"+BP31","v":2}]
[]
[]
[null,null,null,null,null,null,null,null,"m1","m2","m3","m4","m5","m6","m7","m8","m9","m10","m11","m12","m1","m2","m3","m4","m5","m6","m7","m8","m9","m10","m11","m12","m1","m2","m3","m4","m5","m6","m7","m8","m9","m10","m11","m12","m1","m2","m3","m4","m5","m6","m7","m8","m9","m10","m11","m12","m1","m2","m3","m4","m5","m6","m7","m8","m9","m10","m11","m12"]
[null,null,null,null,null,null,null,null,{"$f":"+I29","v":"2017-01-01"},{"$f":"+J29","v":"2017-02-28"},"2017-03-31","2017-04-30","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-30","2017-10-31","2017-11-30","2017-12-31","2018-01-31","2018-02-28","2018-03-31","2018-04-30","2018-05-31","2018-06-30","2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31",null,null,{"$f":"+YEAR(T35)","v":2017},{"$f":"+YEAR(AF35)","v":2018},{"$f":"+YEAR(AR35)","v":2019},{"$f":"+YEAR(BD35)","v":2020},{"$f":"+YEAR(BP35)","v":2021}]
[null,null,null,null,null,"Conto Economico",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4]
[null,null,null,null,null,null,null,null,{"$f":"+I30","v":"A1 m1"},"A1 m2","A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8",{"$f":"+AO30","v":"A3 m9"},"A3 m10","A3 m11","A3 m12","A4 m1","A4 m2","A4 m3","A4 m4","A4 m5","A4 m6","A4 m7","A4 m8","A4 m9","A4 m10","A4 m11","A4 m12","A5 m1","A5 m2","A5 m3","A5 m4","A5 m5","A5 m6","A5 m7","A5 m8","A5 m9","A5 m10","A5 m11","A5 m12"]
[null,null,null,null,null,"Costo Manodopera",null,null,{"$f":"SUM(I39:I43)","v":4268.7},4268.7,4268.7,4268.7,4268.7,4268.7,4268.7,4268.7,4268.7,4268.7,4268.7,4268.7,4311.3869999999997,4311.3869999999997,4311.3869999999997,4311.3869999999997,4311.3869999999997,4311.3869999999997,4311.3869999999997,4311.3869999999997,4311.3869999999997,4311.3869999999997,4311.3869999999997,4311.3869999999997,4354.5008700000008,4354.5008700000008,4354.5008700000008,4354.5008700000008,4354.5008700000008,4354.5008700000008,4354.5008700000008,4354.5008700000008,{"$f":"SUM(AO39:AO43)","v":4354.5008700000008},4354.5008700000008,4354.5008700000008,4354.5008700000008,4398.0458787000007,4398.0458787000007,4398.0458787000007,4398.0458787000007,4398.0458787000007,4398.0458787000007,4398.0458787000007,4398.0458787000007,4398.0458787000007,4398.0458787000007,4398.0458787000007,4398.0458787000007,4442.0263374870001,4442.0263374870001,4442.0263374870001,4442.0263374870001,4442.0263374870001,4442.0263374870001,4442.0263374870001,4442.0263374870001,4442.0263374870001,4442.0263374870001,4442.0263374870001,4442.0263374870001,null,null,{"$f":"+SUM(I38:T38)","v":51224.399999999987},{"$f":"+SUM(U38:AF38)","v":51736.644000000008},{"$f":"+SUM(AG38:AR38)","v":52254.01044000002},{"$f":"+SUM(AS38:BD38)","v":52776.550544400023},{"$f":"+SUM(BE38:BP38)","v":53304.31604984399}]
[null,null,null,null,null,null,"Retribuzione",null,{"$f":"+(($I15+((($I21-12)*$I15)/12))*I31)*((1+$I25)^I36)","v":3000},{"$f":"+(($I15+((($I21-12)*$I15)/12))*J31)*((1+$I25)^J36)","v":3000},{"$f":"+(($I$15+((($I$21-12)*$I$15)/12))*K31)*((1+$I$25)^K36)","v":3000},3000,3000,3000,3000,3000,3000,3000,3000,3000,3030,3030,3030,3030,3030,3030,3030,3030,3030,3030,3030,3030,3060.3,3060.3,3060.3,3060.3,3060.3,3060.3,3060.3,3060.3,3060.3,3060.3,{"$f":"+(($I$15+((($I$21-12)*$I$15)/12))*AQ31)*((1+$I$25)^AQ36)","v":3060.3},3060.3,3090.9029999999998,3090.9029999999998,3090.9029999999998,3090.9029999999998,3090.9029999999998,3090.9029999999998,3090.9029999999998,3090.9029999999998,3090.9029999999998,3090.9029999999998,3090.9029999999998,3090.9029999999998,3121.81203,3121.81203,3121.81203,3121.81203,3121.81203,3121.81203,3121.81203,3121.81203,3121.81203,3121.81203,3121.81203,3121.81203,null,null,36000,36360,36723.599999999999,37090.835999999988,37461.744360000004]
[null,null,null,null,null,null,"Straordinari",null,{"$f":"+I39*$I24","v":60},{"$f":"+J39*$I24","v":60},{"$f":"+K39*$I$24","v":60},60,60,60,60,60,60,60,60,60,60.6,60.6,60.6,60.6,60.6,60.6,60.6,60.6,60.6,60.6,60.6,60.6,61.206000000000003,61.206000000000003,61.206000000000003,61.206000000000003,61.206000000000003,61.206000000000003,61.206000000000003,61.206000000000003,61.206000000000003,61.206000000000003,{"$f":"+AQ39*$I$24","v":61.206000000000003},61.206000000000003,61.818059999999996,61.818059999999996,61.818059999999996,61.818059999999996,61.818059999999996,61.818059999999996,61.818059999999996,61.818059999999996,61.818059999999996,61.818059999999996,61.818059999999996,61.818059999999996,62.436240600000005,62.436240600000005,62.436240600000005,62.436240600000005,62.436240600000005,62.436240600000005,62.436240600000005,62.436240600000005,62.436240600000005,62.436240600000005,62.436240600000005,62.436240600000005,null,null,720,727.20000000000016,734.47200000000009,741.8167199999998,749.23488720000012]
[null,null,null,null,null,null,"INPS",null,{"$f":"+SUM(I39:I40)*$I16","v":948.6},{"$f":"+SUM(J39:J40)*$I16","v":948.6},{"$f":"+SUM(K39:K40)*$I$16","v":948.6},948.6,948.6,948.6,948.6,948.6,948.6,948.6,948.6,948.6,958.08600000000001,958.08600000000001,958.08600000000001,958.08600000000001,958.08600000000001,958.08600000000001,958.08600000000001,958.08600000000001,958.08600000000001,958.08600000000001,958.08600000000001,958.08600000000001,967.66686000000004,967.66686000000004,967.66686000000004,967.66686000000004,967.66686000000004,967.66686000000004,967.66686000000004,967.66686000000004,967.66686000000004,967.66686000000004,{"$f":"+SUM(AQ39:AQ40)*$I$16","v":967.66686000000004},967.66686000000004,977.3435285999999,977.3435285999999,977.3435285999999,977.3435285999999,977.3435285999999,977.3435285999999,977.3435285999999,977.3435285999999,977.3435285999999,977.3435285999999,977.3435285999999,977.3435285999999,987.11696388600001,987.11696388600001,987.11696388600001,987.11696388600001,987.11696388600001,987.11696388600001,987.11696388600001,987.11696388600001,987.11696388600001,987.11696388600001,987.11696388600001,987.11696388600001,null,null,11383.200000000003,11497.031999999999,11612.00232,11728.122343200002,11845.403566631998]
[null,null,null,null,null,null,"INAIL",null,{"$f":"+SUM(I39:I40)*$I17","v":30.6},{"$f":"+SUM(J39:J40)*$I17","v":30.6},{"$f":"+SUM(K39:K40)*$I$17","v":30.6},30.6,30.6,30.6,30.6,30.6,30.6,30.6,30.6,30.6,30.905999999999999,30.905999999999999,30.905999999999999,30.905999999999999,30.905999999999999,30.905999999999999,30.905999999999999,30.905999999999999,30.905999999999999,30.905999999999999,30.905999999999999,30.905999999999999,31.215060000000005,31.215060000000005,31.215060000000005,31.215060000000005,31.215060000000005,31.215060000000005,31.215060000000005,31.215060000000005,31.215060000000005,31.215060000000005,{"$f":"+SUM(AQ39:AQ40)*$I$17","v":31.215060000000005},31.215060000000005,31.5272106,31.5272106,31.5272106,31.5272106,31.5272106,31.5272106,31.5272106,31.5272106,31.5272106,31.5272106,31.5272106,31.5272106,31.842482706000002,31.842482706000002,31.842482706000002,31.842482706000002,31.842482706000002,31.842482706000002,31.842482706000002,31.842482706000002,31.842482706000002,31.842482706000002,31.842482706000002,31.842482706000002,null,null,367.20000000000005,370.87200000000001,374.58071999999999,378.32652719999993,382.10979247200004]
[null,null,null,null,null,null,"TFR",null,{"$f":"+SUM(I39:I40)*$I18","v":229.5},{"$f":"+SUM(J39:J40)*$I18","v":229.5},{"$f":"+SUM(K39:K40)*$I$18","v":229.5},229.5,229.5,229.5,229.5,229.5,229.5,229.5,229.5,229.5,231.79499999999999,231.79499999999999,231.79499999999999,231.79499999999999,231.79499999999999,231.79499999999999,231.79499999999999,231.79499999999999,231.79499999999999,231.79499999999999,231.79499999999999,231.79499999999999,234.11295000000001,234.11295000000001,234.11295000000001,234.11295000000001,234.11295000000001,234.11295000000001,234.11295000000001,234.11295000000001,234.11295000000001,234.11295000000001,{"$f":"+SUM(AQ39:AQ40)*$I$18","v":234.11295000000001},234.11295000000001,236.45407949999998,236.45407949999998,236.45407949999998,236.45407949999998,236.45407949999998,236.45407949999998,236.45407949999998,236.45407949999998,236.45407949999998,236.45407949999998,236.45407949999998,236.45407949999998,238.81862029499999,238.81862029499999,238.81862029499999,238.81862029499999,238.81862029499999,238.81862029499999,238.81862029499999,238.81862029499999,238.81862029499999,238.81862029499999,238.81862029499999,238.81862029499999,null,null,2754,2781.5400000000004,2809.3554000000004,2837.4489539999995,2865.8234435400004]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"+I35","v":"2017-01-01"},{"$f":"+J35","v":"2017-02-28"},"2017-03-31","2017-04-30","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-30","2017-10-31","2017-11-30","2017-12-31","2018-01-31","2018-02-28","2018-03-31","2018-04-30","2018-05-31","2018-06-30","2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31",null,null,{"$f":"+YEAR(T46)","v":2017},{"$f":"+YEAR(AF46)","v":2018},{"$f":"+YEAR(AR46)","v":2019},{"$f":"+YEAR(BD46)","v":2020},{"$f":"+YEAR(BP46)","v":2021}]
[null,null,null,null,null,null,null,null,"m1","m2","m3","m4","m5","m6","m7","m8","m9","m10","m11","m12","m1","m2","m3","m4","m5","m6","m7","m8","m9","m10","m11","m12","m1","m2","m3","m4","m5","m6","m7","m8","m9","m10","m11","m12","m1","m2","m3","m4","m5","m6","m7","m8","m9","m10","m11","m12","m13","m14","m15","m16","m17","m18","m19","m20","m21","m22","m23","m24"]
[]
[null,null,null,null,null,null,null,null,{"$f":"+I37","v":"A1 m1"},"A1 m2","A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8",{"$f":"+AO37","v":"A3 m9"},"A3 m10","A3 m11","A3 m12","A4 m1","A4 m2","A4 m3","A4 m4","A4 m5","A4 m6","A4 m7","A4 m8","A4 m9","A4 m10","A4 m11","A4 m12","A5 m1","A5 m2","A5 m3","A5 m4","A5 m5","A5 m6","A5 m7","A5 m8","A5 m9","A5 m10","A5 m11","A5 m12"]
[null,null,null,null,null,"Uscite Manodopera",null,null,{"$f":"SUM(I51:I56)","v":3549.6000000000004},4039.2,4039.2,4039.2,4039.2,4039.2,4039.2,4039.2,4039.2,4039.2,4039.2,4039.2,4074.6960000000004,4079.5919999999996,4079.5919999999996,4079.5919999999996,4079.5919999999996,4079.5919999999996,4079.5919999999996,4079.5919999999996,4079.5919999999996,4079.5919999999996,4079.5919999999996,4079.5919999999996,4115.4429600000003,4120.387920000001,4120.387920000001,4120.387920000001,4120.387920000001,4120.387920000001,4120.387920000001,4120.387920000001,{"$f":"SUM(AO51:AO56)","v":4120.387920000001},4120.387920000001,4120.387920000001,4120.387920000001,4156.5973895999996,4161.5917992000004,4161.5917992000004,4161.5917992000004,4161.5917992000004,4161.5917992000004,4161.5917992000004,4161.5917992000004,4161.5917992000004,4161.5917992000004,4161.5917992000004,4161.5917992000004,4198.1633634959999,4203.207717192,4203.207717192,4203.207717192,4203.207717192,4203.207717192,4203.207717192,4203.207717192,4203.207717192,4203.207717192,4203.207717192,4203.207717192,null,null,{"$f":"+SUM(I50:T50)","v":47980.799999999996},{"$f":"+SUM(U50:AF50)","v":48950.207999999991},{"$f":"+SUM(AG50:AR50)","v":49439.710080000012},{"$f":"+SUM(AS50:BD50)","v":49934.107180800012},{"$f":"+SUM(BE50:BP50)","v":50433.44825260801}]
[null,null,null,null,null,null,"Retribuzione",null,{"$f":"+((I31*$I15)+IF($I22=I47,(I31*$I15),0)+IF($I23=I47,(I31*$I15),0))*((1+$I25)^I36)","v":3000},3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,{"$f":"+((U31*$I15)+IF($I22=U47,(U31*$I15),0)+IF($I23=U47,(U31*$I15),0))*((1+$I25)^U36)","v":3030},{"$f":"+((V31*$I15)+IF($I22=V47,(V31*$I15),0)+IF($I23=V47,(V31*$I15),0))*((1+$I25)^V36)","v":3030},3030,3030,3030,3030,3030,3030,3030,3030,3030,3030,3060.3,3060.3,3060.3,3060.3,3060.3,3060.3,3060.3,3060.3,3060.3,3060.3,3060.3,3060.3,3090.9029999999998,3090.9029999999998,3090.9029999999998,3090.9029999999998,3090.9029999999998,3090.9029999999998,3090.9029999999998,3090.9029999999998,3090.9029999999998,3090.9029999999998,3090.9029999999998,3090.9029999999998,3121.81203,3121.81203,3121.81203,3121.81203,3121.81203,3121.81203,3121.81203,3121.81203,3121.81203,3121.81203,3121.81203,3121.81203,null,null,36000,36360,36723.599999999999,37090.835999999988,37461.744360000004]
[null,null,null,null,null,null,"Straordinari",null,{"$f":"+I40","v":60},60,60,60,60,60,60,60,60,60,60,60,60.6,60.6,60.6,60.6,60.6,60.6,60.6,60.6,60.6,60.6,60.6,60.6,61.206000000000003,61.206000000000003,61.206000000000003,61.206000000000003,61.206000000000003,61.206000000000003,61.206000000000003,61.206000000000003,{"$f":"+AO40","v":61.206000000000003},61.206000000000003,61.206000000000003,61.206000000000003,61.818059999999996,61.818059999999996,61.818059999999996,61.818059999999996,61.818059999999996,61.818059999999996,61.818059999999996,61.818059999999996,61.818059999999996,61.818059999999996,61.818059999999996,61.818059999999996,62.436240600000005,62.436240600000005,62.436240600000005,62.436240600000005,62.436240600000005,62.436240600000005,62.436240600000005,62.436240600000005,62.436240600000005,62.436240600000005,62.436240600000005,62.436240600000005,null,null,720,727.20000000000016,734.47200000000009,741.8167199999998,749.23488720000012]
[null,null,null,null,null,null,"mensilita aggiuntiva",null,{"$f":"I51*I48*((1+$I25)^J36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO51*AO48*((1+$I25)^AP36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,null,"INPS",null,{"$f":"IF($I26=0,I41,IF($I26=15,(I41/2),0))","v":474.3},{"$f":"IF($I26=0,J41,IF($I26=15,(J41/2)+(I41/2),IF($I26=30,I41,IF($I26=45,I41/2,0))))","v":948.6},{"$f":"IF($I26=0,K41,IF($I26=15,(K41/2)+(J41/2),IF($I26=30,J41,IF($I26=45,(J41/2)+(I43/2),IF($I26=60,I41,IF($I26=75,I41/2,0))))))","v":948.6},{"$f":"IF($I26=0,L41,IF($I26=15,(L41/2)+(K41/2),IF($I26=30,K41,IF($I26=45,(K41/2)+(J41/2),IF($I26=60,J41,IF($I26=75,J41/2,0))))))","v":948.6},948.6,948.6,948.6,948.6,948.6,948.6,948.6,948.6,953.34300000000007,958.08600000000001,958.08600000000001,958.08600000000001,958.08600000000001,958.08600000000001,958.08600000000001,958.08600000000001,958.08600000000001,958.08600000000001,958.08600000000001,958.08600000000001,962.87643000000003,967.66686000000004,967.66686000000004,967.66686000000004,967.66686000000004,967.66686000000004,967.66686000000004,967.66686000000004,967.66686000000004,967.66686000000004,967.66686000000004,{"$f":"IF($I26=0,AR41,IF($I26=15,(AR41/2)+(AQ41/2),IF($I26=30,AQ41,IF($I26=45,(AQ41/2)+(AP41/2),IF($I26=60,AP41,IF($I26=75,AP41/2,0))))))","v":967.66686000000004},972.50519429999997,977.3435285999999,977.3435285999999,977.3435285999999,977.3435285999999,977.3435285999999,977.3435285999999,977.3435285999999,977.3435285999999,977.3435285999999,977.3435285999999,977.3435285999999,982.23024624300001,987.11696388600001,987.11696388600001,987.11696388600001,987.11696388600001,987.11696388600001,987.11696388600001,987.11696388600001,987.11696388600001,987.11696388600001,987.11696388600001,987.11696388600001,null,null,10908.900000000001,11492.288999999999,11607.211889999999,11723.284008900002,11840.516848988998]
[null,null,null,null,null,null,"INAIL",null,{"$f":"IF($I26=0,I42,IF($I26=15,(I42/2),0))","v":15.3},{"$f":"IF($I26=0,J42,IF($I26=15,(J42/2)+(I42/2),IF($I26=30,I42,IF($I26=45,I42/2,0))))","v":30.6},{"$f":"IF($I26=0,K42,IF($I26=15,(K42/2)+(J42/2),IF($I26=30,J42,IF($I26=45,(J42/2)+(I38/2),IF($I26=60,I42,IF($I26=75,I42/2,0))))))","v":30.6},{"$f":"IF($I26=0,L42,IF($I26=15,(L42/2)+(K42/2),IF($I26=30,K42,IF($I26=45,(K42/2)+(J42/2),IF($I26=60,J42,IF($I26=75,J42/2,0))))))","v":30.6},30.6,30.6,30.6,30.6,30.6,30.6,30.6,30.6,30.753,30.905999999999999,30.905999999999999,30.905999999999999,30.905999999999999,30.905999999999999,30.905999999999999,30.905999999999999,30.905999999999999,30.905999999999999,30.905999999999999,30.905999999999999,31.06053,31.215060000000005,31.215060000000005,31.215060000000005,31.215060000000005,31.215060000000005,31.215060000000005,31.215060000000005,31.215060000000005,31.215060000000005,31.215060000000005,{"$f":"IF($I26=0,AR42,IF($I26=15,(AR42/2)+(AQ42/2),IF($I26=30,AQ42,IF($I26=45,(AQ42/2)+(AP42/2),IF($I26=60,AP42,IF($I26=75,AP42/2,0))))))","v":31.215060000000005},31.371135300000002,31.5272106,31.5272106,31.5272106,31.5272106,31.5272106,31.5272106,31.5272106,31.5272106,31.5272106,31.5272106,31.5272106,31.684846653000001,31.842482706000002,31.842482706000002,31.842482706000002,31.842482706000002,31.842482706000002,31.842482706000002,31.842482706000002,31.842482706000002,31.842482706000002,31.842482706000002,31.842482706000002,null,null,351.90000000000003,370.71900000000005,374.42619000000002,378.17045189999993,381.952156419]
[null,null,null,null,null,null,"Utilizzo TFR",null,{"$f":"IF(I31-H31<0,((DB61/H31)*(H31-I31)),0)","v":0},{"$f":"IF(J31-I31<0,((I61/I31)*(I31-J31)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AO31-AN31<0,((AN61/AN31)*(AN31-AO31)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,"mettere in bianco lo 0"]
[null,null,null,null,null,"Stato Patrimoniale",null,null,{"$f":"+I46","v":"2017-01-01"},{"$f":"+J46","v":"2017-02-28"},"2017-03-31","2017-04-30","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-30","2017-10-31","2017-11-30","2017-12-31","2018-01-31","2018-02-28","2018-03-31","2018-04-30","2018-05-31","2018-06-30","2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31",null,null,{"$f":"+YEAR(T59)","v":2017},{"$f":"+YEAR(AF59)","v":2018},{"$f":"+YEAR(AR59)","v":2019},{"$f":"+YEAR(BD59)","v":2020},{"$f":"+YEAR(BP59)","v":2021}]
[null,null,null,null,null,null,null,null,{"$f":"+I37","v":"A1 m1"},"A1 m2","A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8",{"$f":"+AO37","v":"A3 m9"},"A3 m10","A3 m11","A3 m12","A4 m1","A4 m2","A4 m3","A4 m4","A4 m5","A4 m6","A4 m7","A4 m8","A4 m9","A4 m10","A4 m11","A4 m12","A5 m1","A5 m2","A5 m3","A5 m4","A5 m5","A5 m6","A5 m7","A5 m8","A5 m9","A5 m10","A5 m11","A5 m12"]
[null,null,null,null,null,"Fondo TFR",null,null,{"$f":"DB61+I43-I56","v":229.5},{"$f":"I61+J43-J56","v":459},688.5,918,1147.5,1377,1606.5,1836,2065.5,2295,2524.5,2754,2985.7950000000001,3217.59,3449.3850000000002,3681.1800000000003,3912.9750000000004,4144.7700000000004,4376.5650000000005,4608.3600000000006,4840.1550000000007,5071.9500000000007,5303.7450000000008,5535.5400000000009,5769.6529500000006,6003.7659000000003,6237.8788500000001,6471.9917999999998,6706.1047499999995,6940.2176999999992,7174.330649999999,7408.4435999999987,{"$f":"AN61+AO43-AO56","v":7642.5565499999984},7876.6694999999982,8110.7824499999979,8344.8953999999976,8581.349479499997,8817.8035589999963,9054.2576384999957,9290.711717999995,9527.1657974999944,9763.6198769999937,10000.073956499993,10236.528035999992,10472.982115499992,10709.436194999991,10945.89027449999,11182.34435399999,11421.16297429499,11659.98159458999,11898.80021488499,12137.61883517999,12376.43745547499,12615.25607576999,12854.07469606499,13092.89331635999,13331.71193665499,13570.530556949991,13809.349177244991,14048.167797539991,null,null,{"$f":"+T61","v":2754},{"$f":"+AF61","v":5535.5400000000009},{"$f":"+AR61","v":8344.8953999999976},{"$f":"+BD61","v":11182.34435399999},{"$f":"+BP61","v":14048.167797539991},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Stato Patrimoniale"]
[null,null,null,null,null,null,null,null,{"$f":"+I37","v":"A1 m1"},"A1 m2","A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8",{"$f":"+AO37","v":"A3 m9"},"A3 m10","A3 m11","A3 m12","A4 m1","A4 m2","A4 m3","A4 m4","A4 m5","A4 m6","A4 m7","A4 m8","A4 m9","A4 m10","A4 m11","A4 m12","A5 m1","A5 m2","A5 m3","A5 m4","A5 m5","A5 m6","A5 m7","A5 m8","A5 m9","A5 m10","A5 m11","A5 m12"]
[null,null,null,null,null,"+ Debito / - Crediti V Dipendenti",null,null,{"$f":"+I39-I51-I53","v":0},{"$f":"+J39-J51-J53+I64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AP39-AP51-AP53+AO64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+T64","v":0},{"$f":"+AF64","v":0},{"$f":"+AR64","v":0},{"$f":"+BD64","v":0},{"$f":"+BP64","v":0}]
[null,null,null,null,null,"Stato Patrimoniale"]
[null,null,null,null,null,null,null,null,{"$f":"+I37","v":"A1 m1"},"A1 m2","A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8",{"$f":"+AO37","v":"A3 m9"},"A3 m10","A3 m11","A3 m12","A4 m1","A4 m2","A4 m3","A4 m4","A4 m5","A4 m6","A4 m7","A4 m8","A4 m9","A4 m10","A4 m11","A4 m12","A5 m1","A5 m2","A5 m3","A5 m4","A5 m5","A5 m6","A5 m7","A5 m8","A5 m9","A5 m10","A5 m11","A5 m12"]
[null,null,null,null,null,"+ Debito / - Crediti V Erario dipendenti",null,null,{"$f":"+I41+I42-I54-I55","v":489.6},{"$f":"+I67+J41+J42-J54-J55","v":489.59999999999991},489.59999999999968,489.59999999999968,489.59999999999968,489.59999999999968,489.59999999999968,489.59999999999968,489.59999999999968,489.59999999999968,489.59999999999968,489.59999999999968,494.49599999999958,494.49599999999958,494.49599999999958,494.49599999999958,494.49599999999958,494.49599999999958,494.49599999999958,494.49599999999958,494.49599999999958,494.49599999999958,494.49599999999958,494.49599999999958,499.44095999999968,499.44095999999968,499.44095999999968,499.44095999999968,499.44095999999968,499.44095999999968,499.44095999999968,499.44095999999968,499.44095999999968,{"$f":"+AO67+AP41+AP42-AP54-AP55","v":499.44095999999968},499.44095999999968,499.44095999999968,504.4353695999996,504.4353695999996,504.4353695999996,504.4353695999996,504.4353695999996,504.4353695999996,504.4353695999996,504.4353695999996,504.4353695999996,504.4353695999996,504.4353695999996,504.4353695999996,509.47972329599952,509.47972329599969,509.47972329599969,509.47972329599969,509.47972329599969,509.47972329599969,509.47972329599969,509.47972329599969,509.47972329599969,509.47972329599969,509.47972329599969,509.47972329599969,null,null,{"$f":"+T67","v":489.59999999999968},{"$f":"+AF67","v":494.49599999999958},{"$f":"+AR67","v":499.44095999999968},{"$f":"+BD67","v":504.4353695999996},{"$f":"+BP67","v":509.47972329599969}]
[null,null,null,null,null,"Stato Patrimoniale"]
[null,null,null,null,null,null,null,null,{"$f":"+I37","v":"A1 m1"},"A1 m2","A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8",{"$f":"+AO37","v":"A3 m9"},"A3 m10","A3 m11","A3 m12","A4 m1","A4 m2","A4 m3","A4 m4","A4 m5","A4 m6","A4 m7","A4 m8","A4 m9","A4 m10","A4 m11","A4 m12","A5 m1","A5 m2","A5 m3","A5 m4","A5 m5","A5 m6","A5 m7","A5 m8","A5 m9","A5 m10","A5 m11","A5 m12"]
[null,null,null,null,null,"Banca/Cassa",null,null,{"$f":"+I50","v":3549.6000000000004},{"$f":"+I70+J50","v":7588.8},11628,15667.2,19706.400000000001,23745.600000000002,27784.800000000003,31824.000000000004,35863.200000000004,39902.400000000001,43941.599999999999,47980.799999999996,52055.495999999999,56135.087999999996,60214.679999999993,64294.27199999999,68373.863999999987,72453.455999999991,76533.047999999995,80612.639999999999,84692.232000000004,88771.824000000008,92851.416000000012,96931.008000000016,101046.45096000002,105166.83888000002,109287.22680000003,113407.61472000004,117528.00264000005,121648.39056000006,125768.77848000007,129889.16640000007,134009.55432000008,{"$f":"+AO70+AP50","v":138129.94224000009},142250.3301600001,146370.71808000011,150527.31546960011,154688.9072688001,158850.49906800009,163012.09086720008,167173.68266640007,171335.27446560006,175496.86626480005,179658.45806400003,183820.04986320002,187981.64166240001,192143.2334616,196304.82526079999,200502.98862429598,204706.19634148799,208909.40405868,213112.61177587201,217315.81949306402,221519.02721025603,225722.23492744804,229925.44264464005,234128.65036183206,238331.85807902407,242535.06579621608,246738.27351340809,null,null,{"$f":"+T70","v":47980.799999999996},{"$f":"+AF70","v":96931.008000000016},{"$f":"+AR70","v":146370.71808000011},{"$f":"+BD70","v":196304.82526079999},{"$f":"+BP70","v":246738.27351340809}]
[]
[]
[null,null,null,null,"Figura Professionale 2"]
[]
[null,null,null,null,null,"Figura Professionale 2",null,null,{"$f":"+Personale!G33","v":"Magazziniere"}]
[null,null,null,null,null,"Retribuzione lorda media  mensile",null,null,{"$f":"+Personale!G35","v":1500}]
[null,null,null,null,null,"INPS (in % retr.ne lorda media)",null,null,{"$f":"+Personale!DB36","v":0.33}]
[null,null,null,null,null,"INAIL (in % retr.ne lorda media)",null,null,{"$f":"+Personale!DB37","v":0.02}]
[null,null,null,null,null,"TFR/Fondo  (in % retr.ne lorda media)",null,null,{"$f":"+Personale!DB38","v":7.4999999999999997E-2}]
[null,null,null,null,null,"Numero ore Lavorative Giornaliere",null,null,{"$f":"+Personale!G39","v":8}]
[null,null,null,null,null,"Giorni Lavorativi Mensili",null,null,{"$f":"+Personale!G40","v":22}]
[null,null,null,null,null,"Numero mensilita",null,null,12]
[null,null,null,null,null,"13° mensilità"]
[null,null,null,null,null,"14° mensilità"]
[null,null,null,null,null,"Incidenza straordinari",null,null,{"$f":"+Personale!DB44","v":0.02}]
[null,null,null,null,null,"Incremento annuo stipendi",null,null,{"$f":"+Personale!DB45","v":0.01}]
[null,null,null,null,null,"Dilazione Pagamento Contributi",null,null,{"$f":"+Personale!G46","v":15}]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"},null,null,{"$f":"+YEAR(T90)","v":2017},{"$f":"+YEAR(AF90)","v":2018},{"$f":"+YEAR(AR90)","v":2019},{"$f":"+YEAR(BD90)","v":2020},{"$f":"+YEAR(BP90)","v":2021}]
[null,null,null,null,null,"Organico",null,null,{"$f":"I69","v":"A1 m1"},"A1 m2","A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8",{"$f":"AO69","v":"A3 m9"},"A3 m10","A3 m11","A3 m12","A4 m1","A4 m2","A4 m3","A4 m4","A4 m5","A4 m6","A4 m7","A4 m8","A4 m9","A4 m10","A4 m11","A4 m12","A5 m1","A5 m2","A5 m3","A5 m4","A5 m5","A5 m6","A5 m7","A5 m8","A5 m9","A5 m10","A5 m11","A5 m12"]
[null,null,null,null,null,null,"Numero Dipendenti ",null,{"$f":"+Personale!G49","v":1},{"$f":"+Personale!H49","v":1},{"$f":"+Personale!I49","v":1},{"$f":"+Personale!J49","v":1},{"$f":"+Personale!K49","v":1},{"$f":"+Personale!L49","v":1},{"$f":"+Personale!M49","v":1},{"$f":"+Personale!N49","v":1},{"$f":"+Personale!O49","v":1},{"$f":"+Personale!P49","v":1},{"$f":"+Personale!Q49","v":1},{"$f":"+Personale!R49","v":1},{"$f":"+Personale!S49","v":1},{"$f":"+Personale!T49","v":1},{"$f":"+Personale!U49","v":1},{"$f":"+Personale!V49","v":1},{"$f":"+Personale!W49","v":1},{"$f":"+Personale!X49","v":1},{"$f":"+Personale!Y49","v":1},{"$f":"+Personale!Z49","v":1},{"$f":"+Personale!AA49","v":1},{"$f":"+Personale!AB49","v":1},{"$f":"+Personale!AC49","v":1},{"$f":"+Personale!AD49","v":1},{"$f":"+Personale!AE49","v":1},{"$f":"+Personale!AF49","v":1},{"$f":"+Personale!AG49","v":1},{"$f":"+Personale!AH49","v":1},{"$f":"+Personale!AI49","v":1},{"$f":"+Personale!AJ49","v":1},{"$f":"+Personale!AK49","v":1},{"$f":"+Personale!AL49","v":1},{"$f":"+Personale!AM49","v":1},{"$f":"+Personale!AN49","v":1},{"$f":"+Personale!AO49","v":1},{"$f":"+Personale!AP49","v":1},{"$f":"+Personale!AQ49","v":1},{"$f":"+Personale!AR49","v":1},{"$f":"+Personale!AS49","v":1},{"$f":"+Personale!AT49","v":1},{"$f":"+Personale!AU49","v":1},{"$f":"+Personale!AV49","v":1},{"$f":"+Personale!AW49","v":1},{"$f":"+Personale!AX49","v":1},{"$f":"+Personale!AY49","v":1},{"$f":"+Personale!AZ49","v":1},{"$f":"+Personale!BA49","v":1},{"$f":"+Personale!BB49","v":1},{"$f":"+Personale!BC49","v":1},{"$f":"+Personale!BD49","v":1},{"$f":"+Personale!BE49","v":1},{"$f":"+Personale!BF49","v":1},{"$f":"+Personale!BG49","v":1},{"$f":"+Personale!BH49","v":1},{"$f":"+Personale!BI49","v":1},{"$f":"+Personale!BJ49","v":1},{"$f":"+Personale!BK49","v":1},{"$f":"+Personale!BL49","v":1},{"$f":"+Personale!BM49","v":1},{"$f":"+Personale!BN49","v":1},null,null,{"$f":"+T92","v":1},{"$f":"+AF92","v":1},{"$f":"+AR92","v":1},{"$f":"+BD92","v":1},{"$f":"+BP92","v":1}]
[]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"+I90","v":"2017-01-01"},{"$f":"+J90","v":"2017-02-28"},"2017-03-31","2017-04-30","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-30","2017-10-31","2017-11-30","2017-12-31","2018-01-31","2018-02-28","2018-03-31","2018-04-30","2018-05-31","2018-06-30","2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31",null,null,{"$f":"+YEAR(T96)","v":2017},{"$f":"+YEAR(AF96)","v":2018},{"$f":"+YEAR(AR96)","v":2019},{"$f":"+YEAR(BD96)","v":2020},{"$f":"+YEAR(BP96)","v":2021}]
[null,null,null,null,null,"Conto Economico",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4]
[null,null,null,null,null,null,null,null,{"$f":"+I91","v":"A1 m1"},"A1 m2","A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8",{"$f":"+AO91","v":"A3 m9"},"A3 m10","A3 m11","A3 m12","A4 m1","A4 m2","A4 m3","A4 m4","A4 m5","A4 m6","A4 m7","A4 m8","A4 m9","A4 m10","A4 m11","A4 m12","A5 m1","A5 m2","A5 m3","A5 m4","A5 m5","A5 m6","A5 m7","A5 m8","A5 m9","A5 m10","A5 m11","A5 m12"]
[null,null,null,null,null,"Costo Manodopera",null,null,{"$f":"SUM(I100:I104)","v":2180.25},2180.25,2180.25,2180.25,2180.25,2180.25,2180.25,2180.25,2180.25,2180.25,2180.25,2180.25,2202.0524999999998,2202.0524999999998,2202.0524999999998,2202.0524999999998,2202.0524999999998,2202.0524999999998,2202.0524999999998,2202.0524999999998,2202.0524999999998,2202.0524999999998,2202.0524999999998,2202.0524999999998,2224.0730250000001,2224.0730250000001,2224.0730250000001,2224.0730250000001,2224.0730250000001,2224.0730250000001,2224.0730250000001,2224.0730250000001,{"$f":"SUM(AO100:AO104)","v":2224.0730250000001},2224.0730250000001,2224.0730250000001,2224.0730250000001,2246.3137552500002,2246.3137552500002,2246.3137552500002,2246.3137552500002,2246.3137552500002,2246.3137552500002,2246.3137552500002,2246.3137552500002,2246.3137552500002,2246.3137552500002,2246.3137552500002,2246.3137552500002,2268.7768928024998,2268.7768928024998,2268.7768928024998,2268.7768928024998,2268.7768928024998,2268.7768928024998,2268.7768928024998,2268.7768928024998,2268.7768928024998,2268.7768928024998,2268.7768928024998,2268.7768928024998,null,null,{"$f":"+SUM(I99:T99)","v":26163},{"$f":"+SUM(U99:AF99)","v":26424.62999999999},{"$f":"+SUM(AG99:AR99)","v":26688.876300000007},{"$f":"+SUM(AS99:BD99)","v":26955.76506300001},{"$f":"+SUM(BE99:BP99)","v":27225.322713629997}]
[null,null,null,null,null,null,"Retribuzione",null,{"$f":"+(($I76+((($I82-12)*$I76)/12))*I92)*((1+$I86)^I97)","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1515,1515,1515,1515,1515,1515,1515,1515,1515,1515,1515,1515,1530.15,1530.15,1530.15,1530.15,1530.15,1530.15,1530.15,1530.15,{"$f":"+(($I76+((($I82-12)*$I76)/12))*AO92)*((1+$I86)^AO97)","v":1530.15},1530.15,1530.15,1530.15,1545.4514999999999,1545.4514999999999,1545.4514999999999,1545.4514999999999,1545.4514999999999,1545.4514999999999,1545.4514999999999,1545.4514999999999,1545.4514999999999,1545.4514999999999,1545.4514999999999,1545.4514999999999,1560.906015,1560.906015,1560.906015,1560.906015,1560.906015,1560.906015,1560.906015,1560.906015,1560.906015,1560.906015,1560.906015,1560.906015,null,null,18000,18180,18361.8,18545.417999999994,18730.872180000002]
[null,null,null,null,null,null,"Straordinari",null,{"$f":"+I100*$I85","v":30},30,30,30,30,30,30,30,30,30,30,30,30.3,30.3,30.3,30.3,30.3,30.3,30.3,30.3,30.3,30.3,30.3,30.3,30.603000000000002,30.603000000000002,30.603000000000002,30.603000000000002,30.603000000000002,30.603000000000002,30.603000000000002,30.603000000000002,{"$f":"+AO100*$I85","v":30.603000000000002},30.603000000000002,30.603000000000002,30.603000000000002,30.909029999999998,30.909029999999998,30.909029999999998,30.909029999999998,30.909029999999998,30.909029999999998,30.909029999999998,30.909029999999998,30.909029999999998,30.909029999999998,30.909029999999998,30.909029999999998,31.218120300000002,31.218120300000002,31.218120300000002,31.218120300000002,31.218120300000002,31.218120300000002,31.218120300000002,31.218120300000002,31.218120300000002,31.218120300000002,31.218120300000002,31.218120300000002,null,null,360,363.60000000000008,367.23600000000005,370.9083599999999,374.61744360000006]
[null,null,null,null,null,null,"INPS",null,{"$f":"+SUM(I100:I101)*$I77","v":504.90000000000003},504.90000000000003,504.90000000000003,504.90000000000003,504.90000000000003,504.90000000000003,504.90000000000003,504.90000000000003,504.90000000000003,504.90000000000003,504.90000000000003,504.90000000000003,509.94900000000001,509.94900000000001,509.94900000000001,509.94900000000001,509.94900000000001,509.94900000000001,509.94900000000001,509.94900000000001,509.94900000000001,509.94900000000001,509.94900000000001,509.94900000000001,515.04849000000013,515.04849000000013,515.04849000000013,515.04849000000013,515.04849000000013,515.04849000000013,515.04849000000013,515.04849000000013,{"$f":"+SUM(AO100:AO101)*$I77","v":515.04849000000013},515.04849000000013,515.04849000000013,515.04849000000013,520.19897490000005,520.19897490000005,520.19897490000005,520.19897490000005,520.19897490000005,520.19897490000005,520.19897490000005,520.19897490000005,520.19897490000005,520.19897490000005,520.19897490000005,520.19897490000005,525.400964649,525.400964649,525.400964649,525.400964649,525.400964649,525.400964649,525.400964649,525.400964649,525.400964649,525.400964649,525.400964649,525.400964649,null,null,6058.7999999999993,6119.387999999999,6180.5818800000015,6242.387698800002,6304.8115757880014]
[null,null,null,null,null,null,"INAIL",null,{"$f":"+SUM(I100:I101)*$I78","v":30.6},30.6,30.6,30.6,30.6,30.6,30.6,30.6,30.6,30.6,30.6,30.6,30.905999999999999,30.905999999999999,30.905999999999999,30.905999999999999,30.905999999999999,30.905999999999999,30.905999999999999,30.905999999999999,30.905999999999999,30.905999999999999,30.905999999999999,30.905999999999999,31.215060000000005,31.215060000000005,31.215060000000005,31.215060000000005,31.215060000000005,31.215060000000005,31.215060000000005,31.215060000000005,{"$f":"+SUM(AO100:AO101)*$I78","v":31.215060000000005},31.215060000000005,31.215060000000005,31.215060000000005,31.5272106,31.5272106,31.5272106,31.5272106,31.5272106,31.5272106,31.5272106,31.5272106,31.5272106,31.5272106,31.5272106,31.5272106,31.842482706000002,31.842482706000002,31.842482706000002,31.842482706000002,31.842482706000002,31.842482706000002,31.842482706000002,31.842482706000002,31.842482706000002,31.842482706000002,31.842482706000002,31.842482706000002,null,null,367.20000000000005,370.87200000000001,374.58071999999999,378.32652719999993,382.10979247200004]
[null,null,null,null,null,null,"TFR",null,{"$f":"+SUM(I100:I101)*$I79","v":114.75},114.75,114.75,114.75,114.75,114.75,114.75,114.75,114.75,114.75,114.75,114.75,115.89749999999999,115.89749999999999,115.89749999999999,115.89749999999999,115.89749999999999,115.89749999999999,115.89749999999999,115.89749999999999,115.89749999999999,115.89749999999999,115.89749999999999,115.89749999999999,117.05647500000001,117.05647500000001,117.05647500000001,117.05647500000001,117.05647500000001,117.05647500000001,117.05647500000001,117.05647500000001,{"$f":"+SUM(AO100:AO101)*$I79","v":117.05647500000001},117.05647500000001,117.05647500000001,117.05647500000001,118.22703974999999,118.22703974999999,118.22703974999999,118.22703974999999,118.22703974999999,118.22703974999999,118.22703974999999,118.22703974999999,118.22703974999999,118.22703974999999,118.22703974999999,118.22703974999999,119.40931014749999,119.40931014749999,119.40931014749999,119.40931014749999,119.40931014749999,119.40931014749999,119.40931014749999,119.40931014749999,119.40931014749999,119.40931014749999,119.40931014749999,119.40931014749999,null,null,1377,1390.7700000000002,1404.6777000000002,1418.7244769999998,1432.9117217700002]
[]
[null,null,null,null,null,null,null,null,{"$f":"+I96","v":"2017-01-01"},{"$f":"+J96","v":"2017-02-28"},"2017-03-31","2017-04-30","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-30","2017-10-31","2017-11-30","2017-12-31","2018-01-31","2018-02-28","2018-03-31","2018-04-30","2018-05-31","2018-06-30","2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31",null,null,{"$f":"+YEAR(T106)","v":2017},{"$f":"+YEAR(AF106)","v":2018},{"$f":"+YEAR(AR106)","v":2019},{"$f":"+YEAR(BD106)","v":2020},{"$f":"+YEAR(BP106)","v":2021}]
[null,null,null,null,null,null,null,null,"m1","m2","m3","m4","m5","m6","m7","m8","m9","m10","m11","m12","m1","m2","m3","m4","m5","m6","m7","m8","m9","m10","m11","m12","m1","m2","m3","m4","m5","m6","m7","m8","m9","m10","m11","m12","m1","m2","m3","m4","m5","m6","m7","m8","m9","m10","m11","m12","m1","m2","m3","m4","m5","m6","m7","m8","m9","m10","m11","m12"]
[]
[null,null,null,null,null,null,null,null,{"$f":"+I98","v":"A1 m1"},"A1 m2","A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8",{"$f":"+AO98","v":"A3 m9"},"A3 m10","A3 m11","A3 m12","A4 m1","A4 m2","A4 m3","A4 m4","A4 m5","A4 m6","A4 m7","A4 m8","A4 m9","A4 m10","A4 m11","A4 m12","A5 m1","A5 m2","A5 m3","A5 m4","A5 m5","A5 m6","A5 m7","A5 m8","A5 m9","A5 m10","A5 m11","A5 m12"]
[null,null,null,null,null,"Uscite Manodopera",null,null,{"$f":"SUM(I111:I116)","v":1797.75},2065.5,2065.5,2065.5,2065.5,2065.5,2065.5,2065.5,2065.5,2065.5,2065.5,2065.5,2083.4775,2086.1549999999997,2086.1549999999997,2086.1549999999997,2086.1549999999997,2086.1549999999997,2086.1549999999997,2086.1549999999997,2086.1549999999997,2086.1549999999997,2086.1549999999997,2086.1549999999997,2104.3122750000007,2107.0165500000003,2107.0165500000003,2107.0165500000003,2107.0165500000003,2107.0165500000003,2107.0165500000003,2107.0165500000003,{"$f":"SUM(AO111:AO116)","v":2107.0165500000003},2107.0165500000003,2107.0165500000003,2107.0165500000003,2125.3553977499996,2128.0867155000001,2128.0867155000001,2128.0867155000001,2128.0867155000001,2128.0867155000001,2128.0867155000001,2128.0867155000001,2128.0867155000001,2128.0867155000001,2128.0867155000001,2128.0867155000001,2146.6089517275,2149.3675826549998,2149.3675826549998,2149.3675826549998,2149.3675826549998,2149.3675826549998,2149.3675826549998,2149.3675826549998,2149.3675826549998,2149.3675826549998,2149.3675826549998,2149.3675826549998,null,null,{"$f":"+SUM(I110:T110)","v":24518.25},{"$f":"+SUM(U110:AF110)","v":25031.182499999992},{"$f":"+SUM(AG110:AR110)","v":25281.494325000003},{"$f":"+SUM(AS110:BD110)","v":25534.309268250003},{"$f":"+SUM(BE110:BP110)","v":25789.65236093249}]
[null,null,null,null,null,null,"Retribuzione",null,{"$f":"+((I92*$I76)+IF($I83=I107,(I92*$I76),0)+IF($I84=I107,(I92*$I76),0))*((1+$I85)^I97)","v":1500},{"$f":"+((J92*$I76)+IF($I83=J107,(J92*$I76),0)+IF($I84=J107,(J92*$I76),0))*((1+$I85)^J97)","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,{"$f":"+((U92*$I76)+IF($I83=U107,(U92*$I76),0)+IF($I84=U107,(U92*$I76),0))*((1+$I86)^U97)","v":1515},{"$f":"+((V92*$I76)+IF($I83=V107,(V92*$I76),0)+IF($I84=V107,(V92*$I76),0))*((1+$I86)^V97)","v":1515},1515,1515,1515,1515,1515,1515,1515,1515,1515,1515,{"$f":"+((AG92*$I76)+IF($I83=AG107,(AG92*$I76),0)+IF($I84=AG107,(AG92*$I76),0))*((1+$I86)^AG97)","v":1530.15},{"$f":"+((AH92*$I76)+IF($I83=AH107,(AH92*$I76),0)+IF($I84=AH107,(AH92*$I76),0))*((1+$I86)^AH97)","v":1530.15},1530.15,1530.15,1530.15,1530.15,1530.15,1530.15,1530.15,1530.15,1530.15,1530.15,{"$f":"+((AS92*$I76)+IF($I83=AS107,(AS92*$I76),0)+IF($I84=AS107,(AS92*$I76),0))*((1+$I86)^AS97)","v":1545.4514999999999},{"$f":"+((AT92*$I76)+IF($I83=AT107,(AT92*$I76),0)+IF($I84=AT107,(AT92*$I76),0))*((1+$I86)^AT97)","v":1545.4514999999999},1545.4514999999999,1545.4514999999999,1545.4514999999999,1545.4514999999999,1545.4514999999999,1545.4514999999999,1545.4514999999999,1545.4514999999999,1545.4514999999999,1545.4514999999999,{"$f":"+((BE92*$I76)+IF($I83=BE107,(BE92*$I76),0)+IF($I84=BE107,(BE92*$I76),0))*((1+$I86)^BE97)","v":1560.906015},{"$f":"+((BF92*$I76)+IF($I83=BF107,(BF92*$I76),0)+IF($I84=BF107,(BF92*$I76),0))*((1+$I86)^BF97)","v":1560.906015},1560.906015,1560.906015,1560.906015,1560.906015,1560.906015,1560.906015,1560.906015,1560.906015,1560.906015,1560.906015,null,null,18000,18180,18361.8,18545.417999999994,18730.872180000002]
[null,null,null,null,null,null,"Straordinari",null,{"$f":"+I101","v":30},30,30,30,30,30,30,30,30,30,30,30,30.3,30.3,30.3,30.3,30.3,30.3,30.3,30.3,30.3,30.3,30.3,30.3,30.603000000000002,30.603000000000002,30.603000000000002,30.603000000000002,30.603000000000002,30.603000000000002,30.603000000000002,30.603000000000002,{"$f":"+AO101","v":30.603000000000002},30.603000000000002,30.603000000000002,30.603000000000002,30.909029999999998,30.909029999999998,30.909029999999998,30.909029999999998,30.909029999999998,30.909029999999998,30.909029999999998,30.909029999999998,30.909029999999998,30.909029999999998,30.909029999999998,30.909029999999998,31.218120300000002,31.218120300000002,31.218120300000002,31.218120300000002,31.218120300000002,31.218120300000002,31.218120300000002,31.218120300000002,31.218120300000002,31.218120300000002,31.218120300000002,31.218120300000002,null,null,360,363.60000000000008,367.23600000000005,370.9083599999999,374.61744360000006]
[null,null,null,null,null,null,"mensilita aggiuntiva",null,{"$f":"I111*I108*((1+$I86)^J97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO111*AO108*((1+$I86)^AP97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,null,"INPS",null,{"$f":"IF($I87=0,I102,IF($I87=15,(I102/2),0))","v":252.45000000000002},{"$f":"IF($I87=0,J102,IF($I87=15,(J102/2)+(I102/2),IF($I87=30,I102,IF($I87=45,I102/2,0))))","v":504.90000000000003},{"$f":"IF($I87=0,K102,IF($I87=15,(K102/2)+(J102/2),IF($I87=30,J102,IF($I87=45,(J102/2)+(I104/2),IF($I87=60,I102,IF($I87=75,I102/2,0))))))","v":504.90000000000003},{"$f":"IF($I87=0,L102,IF($I87=15,(L102/2)+(K102/2),IF($I87=30,K102,IF($I87=45,(K102/2)+(J102/2),IF($I87=60,J102,IF($I87=75,J102/2,0))))))","v":504.90000000000003},504.90000000000003,504.90000000000003,504.90000000000003,504.90000000000003,504.90000000000003,504.90000000000003,504.90000000000003,504.90000000000003,507.42450000000002,509.94900000000001,509.94900000000001,509.94900000000001,509.94900000000001,509.94900000000001,509.94900000000001,509.94900000000001,509.94900000000001,509.94900000000001,509.94900000000001,509.94900000000001,512.4987450000001,515.04849000000013,515.04849000000013,515.04849000000013,515.04849000000013,515.04849000000013,515.04849000000013,515.04849000000013,515.04849000000013,515.04849000000013,515.04849000000013,{"$f":"IF($I87=0,AR102,IF($I87=15,(AR102/2)+(AQ102/2),IF($I87=30,AQ102,IF($I87=45,(AQ102/2)+(AP102/2),IF($I87=60,AP102,IF($I87=75,AP102/2,0))))))","v":515.04849000000013},517.62373245000003,520.19897490000005,520.19897490000005,520.19897490000005,520.19897490000005,520.19897490000005,520.19897490000005,520.19897490000005,520.19897490000005,520.19897490000005,520.19897490000005,520.19897490000005,522.79996977450003,525.400964649,525.400964649,525.400964649,525.400964649,525.400964649,525.400964649,525.400964649,525.400964649,525.400964649,525.400964649,525.400964649,null,null,5806.3499999999995,6116.8634999999986,6178.0321350000013,6239.8124563500014,6302.210580913501]
[null,null,null,null,null,null,"INAIL",null,{"$f":"IF($I87=0,I103,IF($I87=15,(I103/2),0))","v":15.3},{"$f":"IF($I87=0,J103,IF($I87=15,(J103/2)+(I103/2),IF($I87=30,I103,IF($I87=45,I103/2,0))))","v":30.6},{"$f":"IF($I87=0,K103,IF($I87=15,(K103/2)+(J103/2),IF($I87=30,J103,IF($I87=45,(J103/2)+(I99/2),IF($I87=60,I103,IF($I87=75,I103/2,0))))))","v":30.6},{"$f":"IF($I87=0,L103,IF($I87=15,(L103/2)+(K103/2),IF($I87=30,K103,IF($I87=45,(K103/2)+(J103/2),IF($I87=60,J103,IF($I87=75,J103/2,0))))))","v":30.6},30.6,30.6,30.6,30.6,30.6,30.6,30.6,30.6,30.753,30.905999999999999,30.905999999999999,30.905999999999999,30.905999999999999,30.905999999999999,30.905999999999999,30.905999999999999,30.905999999999999,30.905999999999999,30.905999999999999,30.905999999999999,31.06053,31.215060000000005,31.215060000000005,31.215060000000005,31.215060000000005,31.215060000000005,31.215060000000005,31.215060000000005,31.215060000000005,31.215060000000005,31.215060000000005,{"$f":"IF($I87=0,AR103,IF($I87=15,(AR103/2)+(AQ103/2),IF($I87=30,AQ103,IF($I87=45,(AQ103/2)+(AP103/2),IF($I87=60,AP103,IF($I87=75,AP103/2,0))))))","v":31.215060000000005},31.371135300000002,31.5272106,31.5272106,31.5272106,31.5272106,31.5272106,31.5272106,31.5272106,31.5272106,31.5272106,31.5272106,31.5272106,31.684846653000001,31.842482706000002,31.842482706000002,31.842482706000002,31.842482706000002,31.842482706000002,31.842482706000002,31.842482706000002,31.842482706000002,31.842482706000002,31.842482706000002,31.842482706000002,null,null,351.90000000000003,370.71900000000005,374.42619000000002,378.17045189999993,381.952156419]
[null,null,null,null,null,null,"Utilizzo TFR",null,{"$f":"IF(I92-H92<0,((DB120/H92)*(H92-I92)),0)","v":0},{"$f":"IF(J92-I92<0,((I120/I92)*(I92-J92)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AO92-AN92<0,((AN120/AN92)*(AN92-AO92)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,{"$f":"+I106","v":"2017-01-01"},{"$f":"+J106","v":"2017-02-28"},"2017-03-31","2017-04-30","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-30","2017-10-31","2017-11-30","2017-12-31","2018-01-31","2018-02-28","2018-03-31","2018-04-30","2018-05-31","2018-06-30","2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31",null,null,{"$f":"+YEAR(T118)","v":2017},{"$f":"+YEAR(AF118)","v":2018},{"$f":"+YEAR(AR118)","v":2019},{"$f":"+YEAR(BD118)","v":2020},{"$f":"+YEAR(BP118)","v":2021}]
[null,null,null,null,null,null,null,null,{"$f":"+I98","v":"A1 m1"},"A1 m2","A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8",{"$f":"+AO98","v":"A3 m9"},"A3 m10","A3 m11","A3 m12","A4 m1","A4 m2","A4 m3","A4 m4","A4 m5","A4 m6","A4 m7","A4 m8","A4 m9","A4 m10","A4 m11","A4 m12","A5 m1","A5 m2","A5 m3","A5 m4","A5 m5","A5 m6","A5 m7","A5 m8","A5 m9","A5 m10","A5 m11","A5 m12"]
[null,null,null,null,null,"Fondo TFR",null,null,{"$f":"DB120+I104-I116","v":114.75},{"$f":"I120+J104-J116","v":229.5},344.25,459,573.75,688.5,803.25,918,1032.75,1147.5,1262.25,1377,1492.8975,1608.7950000000001,1724.6925000000001,1840.5900000000001,1956.4875000000002,2072.3850000000002,2188.2825000000003,2304.1800000000003,2420.0775000000003,2535.9750000000004,2651.8725000000004,2767.7700000000004,2884.8264750000003,3001.8829500000002,3118.939425,3235.9958999999999,3353.0523749999998,3470.1088499999996,3587.1653249999995,3704.2217999999993,{"$f":"AN120+AO104-AO116","v":3821.2782749999992},3938.3347499999991,4055.3912249999989,4172.4476999999988,4290.6747397499985,4408.9017794999982,4527.1288192499978,4645.3558589999975,4763.5828987499972,4881.8099384999969,5000.0369782499965,5118.2640179999962,5236.4910577499959,5354.7180974999956,5472.9451372499952,5591.1721769999949,5710.581487147495,5829.990797294995,5949.400107442495,6068.8094175899951,6188.2187277374951,6307.6280378849951,6427.0373480324952,6546.4466581799952,6665.8559683274952,6785.2652784749953,6904.6745886224953,7024.0838987699954,null,null,{"$f":"+T120","v":1377},{"$f":"+AF120","v":2767.7700000000004},{"$f":"+AR120","v":4172.4476999999988},{"$f":"+BD120","v":5591.1721769999949},{"$f":"+BP120","v":7024.0838987699954},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Stato Patrimoniale"]
[null,null,null,null,null,null,null,null,{"$f":"+I98","v":"A1 m1"},"A1 m2","A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8",{"$f":"+AO98","v":"A3 m9"},"A3 m10","A3 m11","A3 m12","A4 m1","A4 m2","A4 m3","A4 m4","A4 m5","A4 m6","A4 m7","A4 m8","A4 m9","A4 m10","A4 m11","A4 m12","A5 m1","A5 m2","A5 m3","A5 m4","A5 m5","A5 m6","A5 m7","A5 m8","A5 m9","A5 m10","A5 m11","A5 m12"]
[null,null,null,null,null,"+ Debito / - Crediti V Dipendenti",null,null,{"$f":"+I100-I111-I113","v":0},{"$f":"+J100-J111-J113+I123","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+U100-U111-U113+T123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AP100-AP111-AP113+AO123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+T123","v":0},{"$f":"+AF123","v":0},{"$f":"+AR123","v":0},{"$f":"+BD123","v":0},{"$f":"+BP123","v":0}]
[null,null,null,null,null,"Stato Patrimoniale"]
[null,null,null,null,null,null,null,null,{"$f":"+I98","v":"A1 m1"},"A1 m2","A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8",{"$f":"+AO98","v":"A3 m9"},"A3 m10","A3 m11","A3 m12","A4 m1","A4 m2","A4 m3","A4 m4","A4 m5","A4 m6","A4 m7","A4 m8","A4 m9","A4 m10","A4 m11","A4 m12","A5 m1","A5 m2","A5 m3","A5 m4","A5 m5","A5 m6","A5 m7","A5 m8","A5 m9","A5 m10","A5 m11","A5 m12"]
[null,null,null,null,null,"+ Debito / - Crediti V Erario dipendenti",null,null,{"$f":"+I102+I103-I114-I115","v":267.74999999999994},{"$f":"+I126+J102+J103-J114-J115","v":267.74999999999994},267.74999999999994,267.74999999999994,267.74999999999994,267.74999999999994,267.74999999999994,267.74999999999994,267.74999999999994,267.74999999999994,267.74999999999994,267.74999999999994,270.4274999999999,270.42749999999978,270.42749999999978,270.42749999999978,270.42749999999978,270.42749999999978,270.42749999999978,270.42749999999978,270.42749999999978,270.42749999999978,270.42749999999978,270.42749999999978,273.13177499999983,273.13177499999983,273.13177499999983,273.13177499999983,273.13177499999983,273.13177499999983,273.13177499999983,273.13177499999983,273.13177499999983,{"$f":"+AO126+AP102+AP103-AP114-AP115","v":273.13177499999983},273.13177499999983,273.13177499999983,275.86309274999985,275.86309274999985,275.86309274999985,275.86309274999985,275.86309274999985,275.86309274999985,275.86309274999985,275.86309274999985,275.86309274999985,275.86309274999985,275.86309274999985,275.86309274999985,278.62172367749986,278.62172367749992,278.62172367750003,278.62172367750003,278.62172367750003,278.62172367750003,278.62172367750003,278.62172367750003,278.62172367750003,278.62172367750003,278.62172367750003,278.62172367750003,null,null,{"$f":"+T126","v":267.74999999999994},{"$f":"+AF126","v":270.42749999999978},{"$f":"+AR126","v":273.13177499999983},{"$f":"+BD126","v":275.86309274999985},{"$f":"+BP126","v":278.62172367750003}]
[]
[null,null,null,null,null,null,null,null,{"$f":"+I98","v":"A1 m1"},"A1 m2","A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8",{"$f":"+AO98","v":"A3 m9"},"A3 m10","A3 m11","A3 m12","A4 m1","A4 m2","A4 m3","A4 m4","A4 m5","A4 m6","A4 m7","A4 m8","A4 m9","A4 m10","A4 m11","A4 m12","A5 m1","A5 m2","A5 m3","A5 m4","A5 m5","A5 m6","A5 m7","A5 m8","A5 m9","A5 m10","A5 m11","A5 m12"]
[null,null,null,null,null,"Banca/Cassa",null,null,{"$f":"+I110","v":1797.75},{"$f":"+I129+J110","v":3863.25},5928.75,7994.25,10059.75,12125.25,14190.75,16256.25,18321.75,20387.25,22452.75,24518.25,26601.727500000001,28687.8825,30774.037499999999,32860.192499999997,34946.347499999996,37032.502499999995,39118.657499999994,41204.812499999993,43290.967499999992,45377.12249999999,47463.277499999989,49549.432499999988,51653.744774999992,53760.761324999992,55867.777874999992,57974.794424999993,60081.810974999993,62188.827524999993,64295.844074999994,66402.860625000001,68509.877175000001,{"$f":"+AO129+AP110","v":70616.893725000002},72723.910275000002,74830.926825000002,76956.28222275,79084.368938250002,81212.455653750003,83340.542369250004,85468.629084750006,87596.715800250007,89724.802515750009,91852.88923125001,93980.975946750012,96109.062662250013,98237.149377750015,100365.23609325002,102511.84504497751,104661.21262763251,106810.58021028752,108959.94779294252,111109.31537559752,113258.68295825252,115408.05054090753,117557.41812356253,119706.78570621753,121856.15328887253,124005.52087152754,126154.88845418254,null,null,{"$f":"+T129","v":24518.25},{"$f":"+AF129","v":49549.432499999988},{"$f":"+AR129","v":74830.926825000002},{"$f":"+BD129","v":100365.23609325002},{"$f":"+BP129","v":126154.88845418254}]
[]
[]
[]
[]
[null,null,null,null,"Figura Professionale 3"]
[]
[null,null,null,null,null,"Figura Professionale 3",null,null,{"$f":"+Personale!G52","v":0}]
[null,null,null,null,null,"Retribuzione lorda media  mensile",null,null,{"$f":"+Personale!G54","v":0}]
[null,null,null,null,null,"INPS (in % retr.ne lorda media)",null,null,{"$f":"+Personale!DB55","v":7.0000000000000007E-2}]
[null,null,null,null,null,"INAIL (in % retr.ne lorda media)",null,null,{"$f":"+Personale!DB56","v":0.08}]
[null,null,null,null,null,"TFR/Fondo  (in % retr.ne lorda media)",null,null,{"$f":"+Personale!DB57","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Numero ore Lavorative Giornaliere",null,null,{"$f":"+Personale!G58","v":8}]
[null,null,null,null,null,"Giorni Lavorativi Mensili",null,null,{"$f":"+Personale!G59","v":3}]
[null,null,null,null,null,"Numero mensilita",null,null,{"$f":"+Personale!G60","v":12}]
[null,null,null,null,null,"13° mensilità",null,null,{"$f":"+Personale!G61","v":"m6"}]
[null,null,null,null,null,"14° mensilità",null,null,{"$f":"+Personale!G62","v":"m10"}]
[null,null,null,null,null,"Incidenza straordinari",null,null,{"$f":"+Personale!DB63","v":0.05}]
[null,null,null,null,null,"Incremento annuo stipendi",null,null,{"$f":"+Personale!DB64","v":0.03}]
[null,null,null,null,null,"Dilazione Pagamento Contributi",null,null,{"$f":"+Personale!G65","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"},null,null,{"$f":"+YEAR(T151)","v":2017},{"$f":"+YEAR(AF151)","v":2018},{"$f":"+YEAR(AR151)","v":2019},{"$f":"+YEAR(BD151)","v":2020},{"$f":"+YEAR(BP151)","v":2021}]
[null,null,null,null,null,"Organico",null,null,{"$f":"+I98","v":"A1 m1"},"A1 m2","A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8",{"$f":"+AO98","v":"A3 m9"},"A3 m10","A3 m11","A3 m12","A4 m1","A4 m2","A4 m3","A4 m4","A4 m5","A4 m6","A4 m7","A4 m8","A4 m9","A4 m10","A4 m11","A4 m12","A5 m1","A5 m2","A5 m3","A5 m4","A5 m5","A5 m6","A5 m7","A5 m8","A5 m9","A5 m10","A5 m11","A5 m12"]
[null,null,null,null,null,null,"Numero Dipendenti ",null,{"$f":"+Personale!G68","v":1},{"$f":"+Personale!H68","v":1},{"$f":"+Personale!I68","v":1},{"$f":"+Personale!J68","v":1},{"$f":"+Personale!K68","v":1},{"$f":"+Personale!L68","v":1},{"$f":"+Personale!M68","v":1},{"$f":"+Personale!N68","v":1},{"$f":"+Personale!O68","v":1},{"$f":"+Personale!P68","v":1},{"$f":"+Personale!Q68","v":1},{"$f":"+Personale!R68","v":1},{"$f":"+Personale!S68","v":1},{"$f":"+Personale!T68","v":1},{"$f":"+Personale!U68","v":1},{"$f":"+Personale!V68","v":1},{"$f":"+Personale!W68","v":1},{"$f":"+Personale!X68","v":1},{"$f":"+Personale!Y68","v":1},{"$f":"+Personale!Z68","v":1},{"$f":"+Personale!AA68","v":1},{"$f":"+Personale!AB68","v":1},{"$f":"+Personale!AC68","v":1},{"$f":"+Personale!AD68","v":1},{"$f":"+Personale!AE68","v":1},{"$f":"+Personale!AF68","v":1},{"$f":"+Personale!AG68","v":1},{"$f":"+Personale!AH68","v":1},{"$f":"+Personale!AI68","v":1},{"$f":"+Personale!AJ68","v":1},{"$f":"+Personale!AK68","v":1},{"$f":"+Personale!AL68","v":1},{"$f":"+Personale!AM68","v":1},{"$f":"+Personale!AN68","v":1},{"$f":"+Personale!AO68","v":1},{"$f":"+Personale!AP68","v":1},{"$f":"+Personale!AQ68","v":1},{"$f":"+Personale!AR68","v":1},{"$f":"+Personale!AS68","v":1},{"$f":"+Personale!AT68","v":1},{"$f":"+Personale!AU68","v":1},{"$f":"+Personale!AV68","v":1},{"$f":"+Personale!AW68","v":1},{"$f":"+Personale!AX68","v":1},{"$f":"+Personale!AY68","v":1},{"$f":"+Personale!AZ68","v":1},{"$f":"+Personale!BA68","v":1},{"$f":"+Personale!BB68","v":1},{"$f":"+Personale!BC68","v":1},{"$f":"+Personale!BD68","v":1},{"$f":"+Personale!BE68","v":1},{"$f":"+Personale!BF68","v":1},{"$f":"+Personale!BG68","v":1},{"$f":"+Personale!BH68","v":1},{"$f":"+Personale!BI68","v":1},{"$f":"+Personale!BJ68","v":1},{"$f":"+Personale!BK68","v":1},{"$f":"+Personale!BL68","v":1},{"$f":"+Personale!BM68","v":1},{"$f":"+Personale!BN68","v":1},null,null,{"$f":"+T153","v":1},{"$f":"+AF153","v":1},{"$f":"+AR153","v":1},{"$f":"+BD153","v":1},{"$f":"+BP153","v":1}]
[]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"+I151","v":"2017-01-01"},{"$f":"+J151","v":"2017-02-28"},"2017-03-31","2017-04-30","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-30","2017-10-31","2017-11-30","2017-12-31","2018-01-31","2018-02-28","2018-03-31","2018-04-30","2018-05-31","2018-06-30","2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31",null,null,{"$f":"+YEAR(T157)","v":2017},{"$f":"+YEAR(AF157)","v":2018},{"$f":"+YEAR(AR157)","v":2019},{"$f":"+YEAR(BD157)","v":2020},{"$f":"+YEAR(BP157)","v":2021}]
[null,null,null,null,null,"Conto Economico",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4]
[null,null,null,null,null,null,null,null,{"$f":"+I152","v":"A1 m1"},"A1 m2","A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8",{"$f":"+AO152","v":"A3 m9"},"A3 m10","A3 m11","A3 m12","A4 m1","A4 m2","A4 m3","A4 m4","A4 m5","A4 m6","A4 m7","A4 m8","A4 m9","A4 m10","A4 m11","A4 m12","A5 m1","A5 m2","A5 m3","A5 m4","A5 m5","A5 m6","A5 m7","A5 m8","A5 m9","A5 m10","A5 m11","A5 m12"]
[null,null,null,null,null,"Costo Manodopera",null,null,{"$f":"SUM(I161:I165)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AO161:AO165)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+SUM(I160:T160)","v":0},{"$f":"+SUM(U160:AF160)","v":0},{"$f":"+SUM(AG160:AR160)","v":0},{"$f":"+SUM(AS160:BD160)","v":0},{"$f":"+SUM(BE160:BP160)","v":0}]
[null,null,null,null,null,null,"Retribuzione",null,{"$f":"+(($I137+((($I143-12)*$I137)/12))*I153)*((1+$I147)^I158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+(($I137+((($I143-12)*$I137)/12))*AO153)*((1+$I147)^AO158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Straordinari",null,{"$f":"+I161*$I146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AO161*$I146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,null,"INPS",null,{"$f":"+SUM(I161:I162)*$I138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AO161:AO162)*$I138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,null,"INAIL",null,{"$f":"+SUM(I161:I162)*$I139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AO161:AO162)*$I139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,null,"TFR",null,{"$f":"+SUM(I161:I162)*$I140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AO161:AO162)*$I140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,{"$f":"+I157","v":"2017-01-01"},{"$f":"+J157","v":"2017-02-28"},"2017-03-31","2017-04-30","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-30","2017-10-31","2017-11-30","2017-12-31","2018-01-31","2018-02-28","2018-03-31","2018-04-30","2018-05-31","2018-06-30","2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31",null,null,{"$f":"+YEAR(T167)","v":2017},{"$f":"+YEAR(AF167)","v":2018},{"$f":"+YEAR(AR167)","v":2019},{"$f":"+YEAR(BD167)","v":2020},{"$f":"+YEAR(BP167)","v":2021}]
[null,null,null,null,null,null,null,null,"m1","m2","m3","m4","m5","m6","m7","m8","m9","m10","m11","m12","m1","m2","m3","m4","m5","m6","m7","m8","m9","m10","m11","m12","m1","m2","m3","m4","m5","m6","m7","m8","m9","m10","m11","m12","m1","m2","m3","m4","m5","m6","m7","m8","m9","m10","m11","m12","m1","m2","m3","m4","m5","m6","m7","m8","m9","m10","m11","m12"]
[]
[null,null,null,null,null,null,null,null,{"$f":"+I159","v":"A1 m1"},"A1 m2","A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8",{"$f":"+AO159","v":"A3 m9"},"A3 m10","A3 m11","A3 m12","A4 m1","A4 m2","A4 m3","A4 m4","A4 m5","A4 m6","A4 m7","A4 m8","A4 m9","A4 m10","A4 m11","A4 m12","A5 m1","A5 m2","A5 m3","A5 m4","A5 m5","A5 m6","A5 m7","A5 m8","A5 m9","A5 m10","A5 m11","A5 m12"]
[null,null,null,null,null,"Uscite Manodopera",null,null,{"$f":"SUM(I172:I177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AO172:AO177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+SUM(I171:T171)","v":0},{"$f":"+SUM(U171:AF171)","v":0},{"$f":"+SUM(AG171:AR171)","v":0},{"$f":"+SUM(AS171:BD171)","v":0},{"$f":"+SUM(BE171:BP171)","v":0}]
[null,null,null,null,null,null,"Retribuzione",null,{"$f":"+((I153*$I137)+IF($I144=I168,(I153*$I137),0)+IF($I145=I168,(I153*$I137),0))*((1+$I147)^I158)","v":0},{"$f":"+((J153*$I137)+IF($I144=J168,(J153*$I137),0)+IF($I145=J168,(J153*$I137),0))*((1+$I146)^J158)","v":0},0,0,{"$f":"+((M153*$I137)+IF($I144=M168,(M153*$I137),0)+IF($I145=M168,(M153*$I137),0))*((1+$I146)^M158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Straordinari",null,{"$f":"+I162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AO162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,null,"mensilita aggiuntiva",null,{"$f":"I172*I169*((1+$I147)^J158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO172*AO169*((1+$I147)^AP158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,null,"INPS",null,{"$f":"IF($I148=0,I163,IF($I148=15,(I163/2),0))","v":0},{"$f":"IF($I148=0,J163,IF($I148=15,(J163/2)+(I163/2),IF($I148=30,I163,IF($I148=45,I163/2,0))))","v":0},{"$f":"IF($I148=0,K163,IF($I148=15,(K163/2)+(J163/2),IF($I148=30,J163,IF($I148=45,(J163/2)+(I165/2),IF($I148=60,I163,IF($I148=75,I163/2,0))))))","v":0},{"$f":"IF($I148=0,L163,IF($I148=15,(L163/2)+(K163/2),IF($I148=30,K163,IF($I148=45,(K163/2)+(J163/2),IF($I148=60,J163,IF($I148=75,J163/2,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($I148=0,AR163,IF($I148=15,(AR163/2)+(AQ163/2),IF($I148=30,AQ163,IF($I148=45,(AQ163/2)+(AP163/2),IF($I148=60,AP163,IF($I148=75,AP163/2,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,null,"INAIL",null,{"$f":"IF($I148=0,I164,IF($I148=15,(I164/2),0))","v":0},{"$f":"IF($I148=0,J164,IF($I148=15,(J164/2)+(I164/2),IF($I148=30,I164,IF($I148=45,I164/2,0))))","v":0},{"$f":"IF($I148=0,K164,IF($I148=15,(K164/2)+(J164/2),IF($I148=30,J164,IF($I148=45,(J164/2)+(I160/2),IF($I148=60,I164,IF($I148=75,I164/2,0))))))","v":0},{"$f":"IF($I148=0,L164,IF($I148=15,(L164/2)+(K164/2),IF($I148=30,K164,IF($I148=45,(K164/2)+(J164/2),IF($I148=60,J164,IF($I148=75,J164/2,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($I148=0,AR164,IF($I148=15,(AR164/2)+(AQ164/2),IF($I148=30,AQ164,IF($I148=45,(AQ164/2)+(AP164/2),IF($I148=60,AP164,IF($I148=75,AP164/2,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,null,"UTILIZZO TFR",null,{"$f":"IF(I153-H153<0,((DB181/H153)*(H153-I153)),0)","v":0},{"$f":"IF(J153-I153<0,((I181/I153)*(I153-J153)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AO153-AN153<0,((AN181/AN153)*(AN153-AO153)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[]
[null,null,null,null,null,"Stato Patrimoniale",null,null,{"$f":"+I167","v":"2017-01-01"},{"$f":"+J167","v":"2017-02-28"},"2017-03-31","2017-04-30","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-30","2017-10-31","2017-11-30","2017-12-31","2018-01-31","2018-02-28","2018-03-31","2018-04-30","2018-05-31","2018-06-30","2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31",null,null,{"$f":"+YEAR(T179)","v":2017},{"$f":"+YEAR(AF179)","v":2018},{"$f":"+YEAR(AR179)","v":2019},{"$f":"+YEAR(BD179)","v":2020},{"$f":"+YEAR(BP179)","v":2021}]
[null,null,null,null,null,null,null,null,{"$f":"+I159","v":"A1 m1"},"A1 m2","A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8",{"$f":"+AO159","v":"A3 m9"},"A3 m10","A3 m11","A3 m12","A4 m1","A4 m2","A4 m3","A4 m4","A4 m5","A4 m6","A4 m7","A4 m8","A4 m9","A4 m10","A4 m11","A4 m12","A5 m1","A5 m2","A5 m3","A5 m4","A5 m5","A5 m6","A5 m7","A5 m8","A5 m9","A5 m10","A5 m11","A5 m12"]
[null,null,null,null,null,"Fondo TFR",null,null,{"$f":"DB181+I165-I177","v":0},{"$f":"I181+J165-J177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN181+AO165-AO177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+T181","v":0},{"$f":"+AF181","v":0},{"$f":"+AR181","v":0},{"$f":"+BD181","v":0},{"$f":"+BP181","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Stato Patrimoniale"]
[null,null,null,null,null,null,null,null,{"$f":"+I159","v":"A1 m1"},"A1 m2","A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8",{"$f":"+AO159","v":"A3 m9"},"A3 m10","A3 m11","A3 m12","A4 m1","A4 m2","A4 m3","A4 m4","A4 m5","A4 m6","A4 m7","A4 m8","A4 m9","A4 m10","A4 m11","A4 m12","A5 m1","A5 m2","A5 m3","A5 m4","A5 m5","A5 m6","A5 m7","A5 m8","A5 m9","A5 m10","A5 m11","A5 m12"]
[null,null,null,null,null,"+ Debito / - Crediti V Dipendenti",null,null,{"$f":"+I161-I172-I174","v":0},{"$f":"+J161-J172-J174+I184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AP161-AP172-AP174+AO184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+T184","v":0},{"$f":"+AF184","v":0},{"$f":"+AR184","v":0},{"$f":"+BD184","v":0},{"$f":"+BP184","v":0}]
[null,null,null,null,null,"Stato Patrimoniale"]
[null,null,null,null,null,null,null,null,{"$f":"+I159","v":"A1 m1"},"A1 m2","A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8",{"$f":"+AO159","v":"A3 m9"},"A3 m10","A3 m11","A3 m12","A4 m1","A4 m2","A4 m3","A4 m4","A4 m5","A4 m6","A4 m7","A4 m8","A4 m9","A4 m10","A4 m11","A4 m12","A5 m1","A5 m2","A5 m3","A5 m4","A5 m5","A5 m6","A5 m7","A5 m8","A5 m9","A5 m10","A5 m11","A5 m12"]
[null,null,null,null,null,"+ Debito / - Crediti V Erario dipendenti",null,null,{"$f":"+I163+I164-I175-I176","v":0},{"$f":"+I187+J163+J164-J175-J176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AO187+AP163+AP164-AP175-AP176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+T187","v":0},{"$f":"+AF187","v":0},{"$f":"+AR187","v":0},{"$f":"+BD187","v":0},{"$f":"+BP187","v":0}]
[]
[null,null,null,null,null,null,null,null,{"$f":"+I159","v":"A1 m1"},"A1 m2","A1 m3","A1 m4","A1 m5","A1 m6","A1 m7","A1 m8","A1 m9","A1 m10","A1 m11","A1 m12","A2 m1","A2 m2","A2 m3","A2 m4","A2 m5","A2 m6","A2 m7","A2 m8","A2 m9","A2 m10","A2 m11","A2 m12","A3 m1","A3 m2","A3 m3","A3 m4","A3 m5","A3 m6","A3 m7","A3 m8",{"$f":"+AO159","v":"A3 m9"},"A3 m10","A3 m11","A3 m12","A4 m1","A4 m2","A4 m3","A4 m4","A4 m5","A4 m6","A4 m7","A4 m8","A4 m9","A4 m10","A4 m11","A4 m12","A5 m1","A5 m2","A5 m3","A5 m4","A5 m5","A5 m6","A5 m7","A5 m8","A5 m9","A5 m10","A5 m11","A5 m12"]
[null,null,null,null,null,"Banca/Cassa",null,null,{"$f":"+I171","v":0},{"$f":"+I190+J171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AO190+AP171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+T190","v":0},{"$f":"+AF190","v":0},{"$f":"+AR190","v":0},{"$f":"+BD190","v":0},{"$f":"+BP190","v":0}]
[]
[]
[]
[]
[null,null,null,null,"Riepilogo"]
[null,null,null,null,null,null,null,null,{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"},null,null,{"$f":"+YEAR(T196)","v":2017},{"$f":"+YEAR(AF196)","v":2018},{"$f":"+YEAR(AR196)","v":2019},{"$f":"+YEAR(BD196)","v":2020},{"$f":"+YEAR(BP196)","v":2021}]
[null,null,null,null,null,"Dipendenti",null,null,{"$f":"+I31+I92+I153","v":4},{"$f":"+J31+J92+J153","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,null,null,{"$f":"+T197","v":4},{"$f":"+AF197","v":4},{"$f":"+AR197","v":4},{"$f":"+BD197","v":4},{"$f":"+BP197","v":4}]
[null,null,null,null,null,"Costo personale netto TFR",null,null,{"$f":"+I38-I43+I99-I104+I160-I165","v":6104.7},6104.7,6104.7,6104.7,6104.7,6104.7,6104.7,6104.7,6104.7,6104.7,6104.7,6104.7,6165.7469999999994,6165.7469999999994,6165.7469999999994,6165.7469999999994,6165.7469999999994,6165.7469999999994,6165.7469999999994,6165.7469999999994,6165.7469999999994,6165.7469999999994,6165.7469999999994,6165.7469999999994,6227.4044700000004,6227.4044700000004,6227.4044700000004,6227.4044700000004,6227.4044700000004,6227.4044700000004,6227.4044700000004,6227.4044700000004,{"$f":"+AO38-AO43+AO99-AO104+AO160-AO165","v":6227.4044700000004},6227.4044700000004,6227.4044700000004,6227.4044700000004,6289.678514700001,6289.678514700001,6289.678514700001,6289.678514700001,6289.678514700001,6289.678514700001,6289.678514700001,6289.678514700001,6289.678514700001,6289.678514700001,6289.678514700001,6289.678514700001,6352.5752998469998,6352.5752998469998,6352.5752998469998,6352.5752998469998,6352.5752998469998,6352.5752998469998,6352.5752998469998,6352.5752998469998,6352.5752998469998,6352.5752998469998,6352.5752998469998,6352.5752998469998,null,null,{"$f":"+SUM(I198:T198)","v":73256.39999999998},{"$f":"+SUM(U198:AF198)","v":73988.964000000007},{"$f":"+SUM(AG198:AR198)","v":74728.853640000001},{"$f":"+SUM(AS198:BD198)","v":75476.142176400026},{"$f":"+SUM(BE198:BP198)","v":76230.90359816399}]
[null,null,null,null,null,"TFR",null,null,{"$f":"+I165+I104+I43","v":344.25},344.25,344.25,344.25,344.25,344.25,344.25,344.25,344.25,344.25,344.25,344.25,347.6925,347.6925,347.6925,347.6925,347.6925,347.6925,347.6925,347.6925,347.6925,347.6925,347.6925,347.6925,351.16942500000005,351.16942500000005,351.16942500000005,351.16942500000005,351.16942500000005,351.16942500000005,351.16942500000005,351.16942500000005,{"$f":"+AO165+AO104+AO43","v":351.16942500000005},351.16942500000005,351.16942500000005,351.16942500000005,354.68111924999994,354.68111924999994,354.68111924999994,354.68111924999994,354.68111924999994,354.68111924999994,354.68111924999994,354.68111924999994,354.68111924999994,354.68111924999994,354.68111924999994,354.68111924999994,358.2279304425,358.2279304425,358.2279304425,358.2279304425,358.2279304425,358.2279304425,358.2279304425,358.2279304425,358.2279304425,358.2279304425,358.2279304425,358.2279304425,null,null,{"$f":"+SUM(I199:T199)","v":4131},{"$f":"+SUM(U199:AF199)","v":4172.3100000000004},{"$f":"+SUM(AG199:AR199)","v":4214.0331000000006},{"$f":"+SUM(AS199:BD199)","v":4256.1734309999993},{"$f":"+SUM(BE199:BP199)","v":4298.7351653100004}]
[null,null,null,null,null,"Fondo TFR",null,null,{"$f":"+I181+I120+I61","v":344.25},688.5,1032.75,1377,1721.25,2065.5,2409.75,2754,3098.25,3442.5,3786.75,4131,4478.6925000000001,4826.3850000000002,5174.0775000000003,5521.77,5869.4625000000005,6217.1550000000007,6564.8475000000008,6912.5400000000009,7260.232500000001,7607.9250000000011,7955.6175000000012,8303.3100000000013,8654.4794250000014,9005.6488500000014,9356.8182749999996,9707.9876999999997,10059.157125,10410.326549999998,10761.495974999998,11112.665399999998,{"$f":"+AO181+AO120+AO61","v":11463.834824999998},11815.004249999998,12166.173674999996,12517.343099999996,12872.024219249995,13226.705338499994,13581.386457749993,13936.067576999993,14290.748696249992,14645.429815499991,15000.11093474999,15354.792053999989,15709.473173249988,16064.154292499987,16418.835411749984,16773.516530999987,17131.744461442486,17489.972391884985,17848.200322327484,18206.428252769983,18564.656183212486,18922.884113654985,19281.112044097485,19639.339974539987,19997.567904982487,20355.795835424986,20714.023765867485,21072.251696309984,null,null,{"$f":"+T200","v":4131},{"$f":"+AF200","v":8303.3100000000013},{"$f":"+AR200","v":12517.343099999996},{"$f":"+BD200","v":16773.516530999987},{"$f":"+BP200","v":21072.251696309984}]
[null,null,null,null,null,"+ Debito / - Crediti V Dipendenti",null,null,{"$f":"+I184+I123+I64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AO184+AO123+AO64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+T201","v":0},{"$f":"+AF201","v":0},{"$f":"+AR201","v":0},{"$f":"+BD201","v":0},{"$f":"+BP201","v":0}]
[null,null,null,null,null,"+ Debito / - Crediti V Erario dipendenti",null,null,{"$f":"+I187+I126+I67","v":757.34999999999991},757.34999999999991,757.34999999999968,757.34999999999968,757.34999999999968,757.34999999999968,757.34999999999968,757.34999999999968,757.34999999999968,757.34999999999968,757.34999999999968,757.34999999999968,764.92349999999942,764.92349999999942,764.92349999999942,764.92349999999942,764.92349999999942,764.92349999999942,764.92349999999942,764.92349999999942,764.92349999999942,764.92349999999942,764.92349999999942,764.92349999999942,772.57273499999951,772.57273499999951,772.57273499999951,772.57273499999951,772.57273499999951,772.57273499999951,772.57273499999951,772.57273499999951,{"$f":"+AO187+AO126+AO67","v":772.57273499999951},772.57273499999951,772.57273499999951,772.57273499999951,780.29846234999945,780.29846234999945,780.29846234999945,780.29846234999945,780.29846234999945,780.29846234999945,780.29846234999945,780.29846234999945,780.29846234999945,780.29846234999945,780.29846234999945,780.29846234999945,788.10144697349938,788.10144697349961,788.10144697349972,788.10144697349972,788.10144697349972,788.10144697349972,788.10144697349972,788.10144697349972,788.10144697349972,788.10144697349972,788.10144697349972,788.10144697349972,null,null,{"$f":"+T202","v":757.34999999999968},{"$f":"+AF202","v":764.92349999999942},{"$f":"+AR202","v":772.57273499999951},{"$f":"+BD202","v":780.29846234999945},{"$f":"+BP202","v":788.10144697349972}]
[null,null,null,null,null,"Uscite",null,null,{"$f":"+I171+I110+I50","v":5347.35},6104.7,6104.7,6104.7,6104.7,6104.7,6104.7,6104.7,6104.7,6104.7,6104.7,6104.7,6158.1735000000008,6165.7469999999994,6165.7469999999994,6165.7469999999994,6165.7469999999994,6165.7469999999994,6165.7469999999994,6165.7469999999994,6165.7469999999994,6165.7469999999994,6165.7469999999994,6165.7469999999994,6219.7552350000005,6227.4044700000013,6227.4044700000013,6227.4044700000013,6227.4044700000013,6227.4044700000013,6227.4044700000013,6227.4044700000013,{"$f":"+AO171+AO110+AO50","v":6227.4044700000013},6227.4044700000013,6227.4044700000013,6227.4044700000013,6281.9527873499992,6289.678514700001,6289.678514700001,6289.678514700001,6289.678514700001,6289.678514700001,6289.678514700001,6289.678514700001,6289.678514700001,6289.678514700001,6289.678514700001,6289.678514700001,6344.7723152234994,6352.5752998469998,6352.5752998469998,6352.5752998469998,6352.5752998469998,6352.5752998469998,6352.5752998469998,6352.5752998469998,6352.5752998469998,6352.5752998469998,6352.5752998469998,6352.5752998469998,null,null,{"$f":"+SUM(I203:T203)","v":72499.049999999988},{"$f":"+SUM(U203:AF203)","v":73981.390500000009},{"$f":"+SUM(AG203:AR203)","v":74721.204405000026},{"$f":"+SUM(AS203:BD203)","v":75468.416449050026},{"$f":"+SUM(BE203:BP203)","v":76223.10061354049}]

{"sheet":"G_Personale","index":27,"n_rows":19,"n_cols":18,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+E_Personale!BS196","v":2017},{"$f":"+E_Personale!BT196","v":2018},{"$f":"+E_Personale!BU196","v":2019},{"$f":"+E_Personale!BV196","v":2020},{"$f":"+E_Personale!BW196","v":2021}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Costo Personale",{"$f":"+E_Personale!BS198","v":73256.39999999998},{"$f":"+E_Personale!BT198","v":73988.964000000007},{"$f":"+E_Personale!BU198","v":74728.853640000001},{"$f":"+E_Personale!BV198","v":75476.142176400026},{"$f":"+E_Personale!BW198","v":76230.90359816399}]

{"sheet":"Ammortamento","index":28,"n_rows":118,"n_cols":76,"rows_kept":118,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Ammortamento"]
[]
[null,null,null,null,"Investimenti"]
[]
[null,null,null,null,null,null,null,{"$f":"+Investimenti!G13","v":"Categoria"},{"$f":"+Investimenti!I13","v":"Anni amm.to"},{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"},null,null,{"$f":"+YEAR(U13)","v":2017},{"$f":"+YEAR(AG13)","v":2018},{"$f":"+YEAR(AS13)","v":2019},{"$f":"+YEAR(BE13)","v":2020},{"$f":"+YEAR(BQ13)","v":2021}]
[null,null,null,null,null,{"$f":"+IF(Investimenti!F14=0,\"\",Investimenti!F14)","v":"Arredamento"},null,{"$f":"+IF(Investimenti!G14=0,\"\",Investimenti!G14)","v":"Attrezzature Industriali e commerciali"},{"$f":"+Investimenti!I14","v":10},{"$f":"+Investimenti!J14","v":40000},{"$f":"+Investimenti!K14","v":0},{"$f":"+Investimenti!L14","v":0},{"$f":"+Investimenti!M14","v":0},{"$f":"+Investimenti!N14","v":0},{"$f":"+Investimenti!O14","v":0},{"$f":"+Investimenti!P14","v":0},{"$f":"+Investimenti!Q14","v":0},{"$f":"+Investimenti!R14","v":0},{"$f":"+Investimenti!S14","v":0},{"$f":"+Investimenti!T14","v":0},{"$f":"+Investimenti!U14","v":0},{"$f":"+Investimenti!V14","v":0},{"$f":"+Investimenti!W14","v":0},{"$f":"+Investimenti!X14","v":0},{"$f":"+Investimenti!Y14","v":0},{"$f":"+Investimenti!Z14","v":0},{"$f":"+Investimenti!AA14","v":0},{"$f":"+Investimenti!AB14","v":0},{"$f":"+Investimenti!AC14","v":0},{"$f":"+Investimenti!AD14","v":0},{"$f":"+Investimenti!AE14","v":0},{"$f":"+Investimenti!AF14","v":0},{"$f":"+Investimenti!AG14","v":0},{"$f":"+Investimenti!AH14","v":0},{"$f":"+Investimenti!AI14","v":0},{"$f":"+Investimenti!AJ14","v":0},{"$f":"+Investimenti!AK14","v":0},{"$f":"+Investimenti!AL14","v":0},{"$f":"+Investimenti!AM14","v":0},{"$f":"+Investimenti!AN14","v":0},{"$f":"+Investimenti!AO14","v":0},{"$f":"+Investimenti!AP14","v":0},{"$f":"+Investimenti!AQ14","v":0},{"$f":"+Investimenti!AR14","v":0},{"$f":"+Investimenti!AS14","v":0},{"$f":"+Investimenti!AT14","v":0},{"$f":"+Investimenti!AU14","v":0},{"$f":"+Investimenti!AV14","v":0},{"$f":"+Investimenti!AW14","v":0},{"$f":"+Investimenti!AX14","v":0},{"$f":"+Investimenti!AY14","v":0},{"$f":"+Investimenti!AZ14","v":0},{"$f":"+Investimenti!BA14","v":0},{"$f":"+Investimenti!BB14","v":0},{"$f":"+Investimenti!BC14","v":0},{"$f":"+Investimenti!BD14","v":0},{"$f":"+Investimenti!BE14","v":0},{"$f":"+Investimenti!BF14","v":0},{"$f":"+Investimenti!BG14","v":0},{"$f":"+Investimenti!BH14","v":0},{"$f":"+Investimenti!BI14","v":0},{"$f":"+Investimenti!BJ14","v":0},{"$f":"+Investimenti!BK14","v":0},{"$f":"+Investimenti!BL14","v":0},{"$f":"+Investimenti!BM14","v":0},{"$f":"+Investimenti!BN14","v":0},{"$f":"+Investimenti!BO14","v":0},{"$f":"+Investimenti!BP14","v":0},{"$f":"+Investimenti!BQ14","v":0},null,null,{"$f":"+SUM(J14:U14)","v":40000},{"$f":"+SUM(V14:AG14)","v":0},{"$f":"+SUM(AH14:AS14)","v":0},{"$f":"+SUM(AT14:BE14)","v":0},{"$f":"SUM(BF14:BQ14)","v":0}]
[null,null,null,null,null,{"$f":"+IF(Investimenti!F15=0,\"\",Investimenti!F15)","v":"Ristrutturazione"},null,{"$f":"+IF(Investimenti!G15=0,\"\",Investimenti!G15)","v":"Costi d'impianto e ampliamento"},{"$f":"+Investimenti!I15","v":10},{"$f":"+Investimenti!J15","v":50000},{"$f":"+Investimenti!K15","v":0},{"$f":"+Investimenti!L15","v":0},{"$f":"+Investimenti!M15","v":0},{"$f":"+Investimenti!N15","v":0},{"$f":"+Investimenti!O15","v":0},{"$f":"+Investimenti!P15","v":0},{"$f":"+Investimenti!Q15","v":0},{"$f":"+Investimenti!R15","v":0},{"$f":"+Investimenti!S15","v":0},{"$f":"+Investimenti!T15","v":0},{"$f":"+Investimenti!U15","v":0},{"$f":"+Investimenti!V15","v":0},{"$f":"+Investimenti!W15","v":0},{"$f":"+Investimenti!X15","v":0},{"$f":"+Investimenti!Y15","v":0},{"$f":"+Investimenti!Z15","v":0},{"$f":"+Investimenti!AA15","v":0},{"$f":"+Investimenti!AB15","v":0},{"$f":"+Investimenti!AC15","v":0},{"$f":"+Investimenti!AD15","v":0},{"$f":"+Investimenti!AE15","v":0},{"$f":"+Investimenti!AF15","v":0},{"$f":"+Investimenti!AG15","v":0},{"$f":"+Investimenti!AH15","v":0},{"$f":"+Investimenti!AI15","v":0},{"$f":"+Investimenti!AJ15","v":0},{"$f":"+Investimenti!AK15","v":0},{"$f":"+Investimenti!AL15","v":0},{"$f":"+Investimenti!AM15","v":0},{"$f":"+Investimenti!AN15","v":0},{"$f":"+Investimenti!AO15","v":0},{"$f":"+Investimenti!AP15","v":0},{"$f":"+Investimenti!AQ15","v":0},{"$f":"+Investimenti!AR15","v":0},{"$f":"+Investimenti!AS15","v":0},{"$f":"+Investimenti!AT15","v":0},{"$f":"+Investimenti!AU15","v":0},{"$f":"+Investimenti!AV15","v":0},{"$f":"+Investimenti!AW15","v":0},{"$f":"+Investimenti!AX15","v":0},{"$f":"+Investimenti!AY15","v":0},{"$f":"+Investimenti!AZ15","v":0},{"$f":"+Investimenti!BA15","v":0},{"$f":"+Investimenti!BB15","v":0},{"$f":"+Investimenti!BC15","v":0},{"$f":"+Investimenti!BD15","v":0},{"$f":"+Investimenti!BE15","v":0},{"$f":"+Investimenti!BF15","v":0},{"$f":"+Investimenti!BG15","v":0},{"$f":"+Investimenti!BH15","v":0},{"$f":"+Investimenti!BI15","v":0},{"$f":"+Investimenti!BJ15","v":0},{"$f":"+Investimenti!BK15","v":0},{"$f":"+Investimenti!BL15","v":0},{"$f":"+Investimenti!BM15","v":0},{"$f":"+Investimenti!BN15","v":0},{"$f":"+Investimenti!BO15","v":0},{"$f":"+Investimenti!BP15","v":0},{"$f":"+Investimenti!BQ15","v":0},null,null,{"$f":"+SUM(J15:U15)","v":50000},{"$f":"+SUM(V15:AG15)","v":0},{"$f":"+SUM(AH15:AS15)","v":0},{"$f":"+SUM(AT15:BE15)","v":0},{"$f":"SUM(BF15:BQ15)","v":0}]
[null,null,null,null,null,{"$f":"+IF(Investimenti!F16=0,\"\",Investimenti!F16)","v":"Investimento 3"},null,{"$f":"+IF(Investimenti!G16=0,\"\",Investimenti!G16)","v":"Impianti e macchinari"},{"$f":"+Investimenti!I16","v":10},{"$f":"+Investimenti!J16","v":0},{"$f":"+Investimenti!K16","v":0},{"$f":"+Investimenti!L16","v":0},{"$f":"+Investimenti!M16","v":0},{"$f":"+Investimenti!N16","v":0},{"$f":"+Investimenti!O16","v":0},{"$f":"+Investimenti!P16","v":0},{"$f":"+Investimenti!Q16","v":0},{"$f":"+Investimenti!R16","v":0},{"$f":"+Investimenti!S16","v":0},{"$f":"+Investimenti!T16","v":0},{"$f":"+Investimenti!U16","v":0},{"$f":"+Investimenti!V16","v":0},{"$f":"+Investimenti!W16","v":0},{"$f":"+Investimenti!X16","v":0},{"$f":"+Investimenti!Y16","v":0},{"$f":"+Investimenti!Z16","v":0},{"$f":"+Investimenti!AA16","v":0},{"$f":"+Investimenti!AB16","v":0},{"$f":"+Investimenti!AC16","v":0},{"$f":"+Investimenti!AD16","v":0},{"$f":"+Investimenti!AE16","v":0},{"$f":"+Investimenti!AF16","v":0},{"$f":"+Investimenti!AG16","v":0},{"$f":"+Investimenti!AH16","v":0},{"$f":"+Investimenti!AI16","v":0},{"$f":"+Investimenti!AJ16","v":0},{"$f":"+Investimenti!AK16","v":0},{"$f":"+Investimenti!AL16","v":0},{"$f":"+Investimenti!AM16","v":0},{"$f":"+Investimenti!AN16","v":0},{"$f":"+Investimenti!AO16","v":0},{"$f":"+Investimenti!AP16","v":0},{"$f":"+Investimenti!AQ16","v":0},{"$f":"+Investimenti!AR16","v":0},{"$f":"+Investimenti!AS16","v":0},{"$f":"+Investimenti!AT16","v":0},{"$f":"+Investimenti!AU16","v":0},{"$f":"+Investimenti!AV16","v":0},{"$f":"+Investimenti!AW16","v":0},{"$f":"+Investimenti!AX16","v":0},{"$f":"+Investimenti!AY16","v":0},{"$f":"+Investimenti!AZ16","v":0},{"$f":"+Investimenti!BA16","v":0},{"$f":"+Investimenti!BB16","v":0},{"$f":"+Investimenti!BC16","v":0},{"$f":"+Investimenti!BD16","v":0},{"$f":"+Investimenti!BE16","v":0},{"$f":"+Investimenti!BF16","v":0},{"$f":"+Investimenti!BG16","v":0},{"$f":"+Investimenti!BH16","v":0},{"$f":"+Investimenti!BI16","v":0},{"$f":"+Investimenti!BJ16","v":0},{"$f":"+Investimenti!BK16","v":0},{"$f":"+Investimenti!BL16","v":0},{"$f":"+Investimenti!BM16","v":0},{"$f":"+Investimenti!BN16","v":0},{"$f":"+Investimenti!BO16","v":0},{"$f":"+Investimenti!BP16","v":0},{"$f":"+Investimenti!BQ16","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+IF(Investimenti!F17=0,\"\",Investimenti!F17)","v":"Investimento 4"},null,{"$f":"+IF(Investimenti!G17=0,\"\",Investimenti!G17)","v":"Impianti e macchinari"},{"$f":"+Investimenti!I17","v":10},{"$f":"+Investimenti!J17","v":0},{"$f":"+Investimenti!K17","v":0},{"$f":"+Investimenti!L17","v":0},{"$f":"+Investimenti!M17","v":0},{"$f":"+Investimenti!N17","v":0},{"$f":"+Investimenti!O17","v":0},{"$f":"+Investimenti!P17","v":0},{"$f":"+Investimenti!Q17","v":0},{"$f":"+Investimenti!R17","v":0},{"$f":"+Investimenti!S17","v":0},{"$f":"+Investimenti!T17","v":0},{"$f":"+Investimenti!U17","v":0},{"$f":"+Investimenti!V17","v":0},{"$f":"+Investimenti!W17","v":0},{"$f":"+Investimenti!X17","v":0},{"$f":"+Investimenti!Y17","v":0},{"$f":"+Investimenti!Z17","v":0},{"$f":"+Investimenti!AA17","v":0},{"$f":"+Investimenti!AB17","v":0},{"$f":"+Investimenti!AC17","v":0},{"$f":"+Investimenti!AD17","v":0},{"$f":"+Investimenti!AE17","v":0},{"$f":"+Investimenti!AF17","v":0},{"$f":"+Investimenti!AG17","v":0},{"$f":"+Investimenti!AH17","v":0},{"$f":"+Investimenti!AI17","v":0},{"$f":"+Investimenti!AJ17","v":0},{"$f":"+Investimenti!AK17","v":0},{"$f":"+Investimenti!AL17","v":0},{"$f":"+Investimenti!AM17","v":0},{"$f":"+Investimenti!AN17","v":0},{"$f":"+Investimenti!AO17","v":0},{"$f":"+Investimenti!AP17","v":0},{"$f":"+Investimenti!AQ17","v":0},{"$f":"+Investimenti!AR17","v":0},{"$f":"+Investimenti!AS17","v":0},{"$f":"+Investimenti!AT17","v":0},{"$f":"+Investimenti!AU17","v":0},{"$f":"+Investimenti!AV17","v":0},{"$f":"+Investimenti!AW17","v":0},{"$f":"+Investimenti!AX17","v":0},{"$f":"+Investimenti!AY17","v":0},{"$f":"+Investimenti!AZ17","v":0},{"$f":"+Investimenti!BA17","v":0},{"$f":"+Investimenti!BB17","v":0},{"$f":"+Investimenti!BC17","v":0},{"$f":"+Investimenti!BD17","v":0},{"$f":"+Investimenti!BE17","v":0},{"$f":"+Investimenti!BF17","v":0},{"$f":"+Investimenti!BG17","v":0},{"$f":"+Investimenti!BH17","v":0},{"$f":"+Investimenti!BI17","v":0},{"$f":"+Investimenti!BJ17","v":0},{"$f":"+Investimenti!BK17","v":0},{"$f":"+Investimenti!BL17","v":0},{"$f":"+Investimenti!BM17","v":0},{"$f":"+Investimenti!BN17","v":0},{"$f":"+Investimenti!BO17","v":0},{"$f":"+Investimenti!BP17","v":0},{"$f":"+Investimenti!BQ17","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+IF(Investimenti!F18=0,\"\",Investimenti!F18)","v":"Investimento 5"},null,{"$f":"+IF(Investimenti!G18=0,\"\",Investimenti!G18)","v":"Impianti e macchinari"},{"$f":"+Investimenti!I18","v":3},{"$f":"+Investimenti!J18","v":0},{"$f":"+Investimenti!K18","v":0},{"$f":"+Investimenti!L18","v":0},{"$f":"+Investimenti!M18","v":0},{"$f":"+Investimenti!N18","v":0},{"$f":"+Investimenti!O18","v":0},{"$f":"+Investimenti!P18","v":0},{"$f":"+Investimenti!Q18","v":0},{"$f":"+Investimenti!R18","v":0},{"$f":"+Investimenti!S18","v":0},{"$f":"+Investimenti!T18","v":0},{"$f":"+Investimenti!U18","v":0},{"$f":"+Investimenti!V18","v":0},{"$f":"+Investimenti!W18","v":0},{"$f":"+Investimenti!X18","v":0},{"$f":"+Investimenti!Y18","v":0},{"$f":"+Investimenti!Z18","v":0},{"$f":"+Investimenti!AA18","v":0},{"$f":"+Investimenti!AB18","v":0},{"$f":"+Investimenti!AC18","v":0},{"$f":"+Investimenti!AD18","v":0},{"$f":"+Investimenti!AE18","v":0},{"$f":"+Investimenti!AF18","v":0},{"$f":"+Investimenti!AG18","v":0},{"$f":"+Investimenti!AH18","v":0},{"$f":"+Investimenti!AI18","v":0},{"$f":"+Investimenti!AJ18","v":0},{"$f":"+Investimenti!AK18","v":0},{"$f":"+Investimenti!AL18","v":0},{"$f":"+Investimenti!AM18","v":0},{"$f":"+Investimenti!AN18","v":0},{"$f":"+Investimenti!AO18","v":0},{"$f":"+Investimenti!AP18","v":0},{"$f":"+Investimenti!AQ18","v":0},{"$f":"+Investimenti!AR18","v":0},{"$f":"+Investimenti!AS18","v":0},{"$f":"+Investimenti!AT18","v":0},{"$f":"+Investimenti!AU18","v":0},{"$f":"+Investimenti!AV18","v":0},{"$f":"+Investimenti!AW18","v":0},{"$f":"+Investimenti!AX18","v":0},{"$f":"+Investimenti!AY18","v":0},{"$f":"+Investimenti!AZ18","v":0},{"$f":"+Investimenti!BA18","v":0},{"$f":"+Investimenti!BB18","v":0},{"$f":"+Investimenti!BC18","v":0},{"$f":"+Investimenti!BD18","v":0},{"$f":"+Investimenti!BE18","v":0},{"$f":"+Investimenti!BF18","v":0},{"$f":"+Investimenti!BG18","v":0},{"$f":"+Investimenti!BH18","v":0},{"$f":"+Investimenti!BI18","v":0},{"$f":"+Investimenti!BJ18","v":0},{"$f":"+Investimenti!BK18","v":0},{"$f":"+Investimenti!BL18","v":0},{"$f":"+Investimenti!BM18","v":0},{"$f":"+Investimenti!BN18","v":0},{"$f":"+Investimenti!BO18","v":0},{"$f":"+Investimenti!BP18","v":0},{"$f":"+Investimenti!BQ18","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+IF(Investimenti!F19=0,\"\",Investimenti!F19)","v":"Investimento 6"},null,{"$f":"+IF(Investimenti!G19=0,\"\",Investimenti!G19)","v":"Impianti e macchinari"},{"$f":"+Investimenti!I19","v":10},{"$f":"+Investimenti!J19","v":0},{"$f":"+Investimenti!K19","v":0},{"$f":"+Investimenti!L19","v":0},{"$f":"+Investimenti!M19","v":0},{"$f":"+Investimenti!N19","v":0},{"$f":"+Investimenti!O19","v":0},{"$f":"+Investimenti!P19","v":0},{"$f":"+Investimenti!Q19","v":0},{"$f":"+Investimenti!R19","v":0},{"$f":"+Investimenti!S19","v":0},{"$f":"+Investimenti!T19","v":0},{"$f":"+Investimenti!U19","v":0},{"$f":"+Investimenti!V19","v":0},{"$f":"+Investimenti!W19","v":0},{"$f":"+Investimenti!X19","v":0},{"$f":"+Investimenti!Y19","v":0},{"$f":"+Investimenti!Z19","v":0},{"$f":"+Investimenti!AA19","v":0},{"$f":"+Investimenti!AB19","v":0},{"$f":"+Investimenti!AC19","v":0},{"$f":"+Investimenti!AD19","v":0},{"$f":"+Investimenti!AE19","v":0},{"$f":"+Investimenti!AF19","v":0},{"$f":"+Investimenti!AG19","v":0},{"$f":"+Investimenti!AH19","v":0},{"$f":"+Investimenti!AI19","v":0},{"$f":"+Investimenti!AJ19","v":0},{"$f":"+Investimenti!AK19","v":0},{"$f":"+Investimenti!AL19","v":0},{"$f":"+Investimenti!AM19","v":0},{"$f":"+Investimenti!AN19","v":0},{"$f":"+Investimenti!AO19","v":0},{"$f":"+Investimenti!AP19","v":0},{"$f":"+Investimenti!AQ19","v":0},{"$f":"+Investimenti!AR19","v":0},{"$f":"+Investimenti!AS19","v":0},{"$f":"+Investimenti!AT19","v":0},{"$f":"+Investimenti!AU19","v":0},{"$f":"+Investimenti!AV19","v":0},{"$f":"+Investimenti!AW19","v":0},{"$f":"+Investimenti!AX19","v":0},{"$f":"+Investimenti!AY19","v":0},{"$f":"+Investimenti!AZ19","v":0},{"$f":"+Investimenti!BA19","v":0},{"$f":"+Investimenti!BB19","v":0},{"$f":"+Investimenti!BC19","v":0},{"$f":"+Investimenti!BD19","v":0},{"$f":"+Investimenti!BE19","v":0},{"$f":"+Investimenti!BF19","v":0},{"$f":"+Investimenti!BG19","v":0},{"$f":"+Investimenti!BH19","v":0},{"$f":"+Investimenti!BI19","v":0},{"$f":"+Investimenti!BJ19","v":0},{"$f":"+Investimenti!BK19","v":0},{"$f":"+Investimenti!BL19","v":0},{"$f":"+Investimenti!BM19","v":0},{"$f":"+Investimenti!BN19","v":0},{"$f":"+Investimenti!BO19","v":0},{"$f":"+Investimenti!BP19","v":0},{"$f":"+Investimenti!BQ19","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+IF(Investimenti!F20=0,\"\",Investimenti!F20)","v":"Investimento 7"},null,{"$f":"+IF(Investimenti!G20=0,\"\",Investimenti!G20)","v":"Impianti e macchinari"},{"$f":"+Investimenti!I20","v":10},{"$f":"+Investimenti!J20","v":0},{"$f":"+Investimenti!K20","v":0},{"$f":"+Investimenti!L20","v":0},{"$f":"+Investimenti!M20","v":0},{"$f":"+Investimenti!N20","v":0},{"$f":"+Investimenti!O20","v":0},{"$f":"+Investimenti!P20","v":0},{"$f":"+Investimenti!Q20","v":0},{"$f":"+Investimenti!R20","v":0},{"$f":"+Investimenti!S20","v":0},{"$f":"+Investimenti!T20","v":0},{"$f":"+Investimenti!U20","v":0},{"$f":"+Investimenti!V20","v":0},{"$f":"+Investimenti!W20","v":0},{"$f":"+Investimenti!X20","v":0},{"$f":"+Investimenti!Y20","v":0},{"$f":"+Investimenti!Z20","v":0},{"$f":"+Investimenti!AA20","v":0},{"$f":"+Investimenti!AB20","v":0},{"$f":"+Investimenti!AC20","v":0},{"$f":"+Investimenti!AD20","v":0},{"$f":"+Investimenti!AE20","v":0},{"$f":"+Investimenti!AF20","v":0},{"$f":"+Investimenti!AG20","v":0},{"$f":"+Investimenti!AH20","v":0},{"$f":"+Investimenti!AI20","v":0},{"$f":"+Investimenti!AJ20","v":0},{"$f":"+Investimenti!AK20","v":0},{"$f":"+Investimenti!AL20","v":0},{"$f":"+Investimenti!AM20","v":0},{"$f":"+Investimenti!AN20","v":0},{"$f":"+Investimenti!AO20","v":0},{"$f":"+Investimenti!AP20","v":0},{"$f":"+Investimenti!AQ20","v":0},{"$f":"+Investimenti!AR20","v":0},{"$f":"+Investimenti!AS20","v":0},{"$f":"+Investimenti!AT20","v":0},{"$f":"+Investimenti!AU20","v":0},{"$f":"+Investimenti!AV20","v":0},{"$f":"+Investimenti!AW20","v":0},{"$f":"+Investimenti!AX20","v":0},{"$f":"+Investimenti!AY20","v":0},{"$f":"+Investimenti!AZ20","v":0},{"$f":"+Investimenti!BA20","v":0},{"$f":"+Investimenti!BB20","v":0},{"$f":"+Investimenti!BC20","v":0},{"$f":"+Investimenti!BD20","v":0},{"$f":"+Investimenti!BE20","v":0},{"$f":"+Investimenti!BF20","v":0},{"$f":"+Investimenti!BG20","v":0},{"$f":"+Investimenti!BH20","v":0},{"$f":"+Investimenti!BI20","v":0},{"$f":"+Investimenti!BJ20","v":0},{"$f":"+Investimenti!BK20","v":0},{"$f":"+Investimenti!BL20","v":0},{"$f":"+Investimenti!BM20","v":0},{"$f":"+Investimenti!BN20","v":0},{"$f":"+Investimenti!BO20","v":0},{"$f":"+Investimenti!BP20","v":0},{"$f":"+Investimenti!BQ20","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+IF(Investimenti!F21=0,\"\",Investimenti!F21)","v":"Investimento 8"},null,{"$f":"+IF(Investimenti!G21=0,\"\",Investimenti!G21)","v":"Impianti e macchinari"},{"$f":"+Investimenti!I21","v":5},{"$f":"+Investimenti!J21","v":0},{"$f":"+Investimenti!K21","v":0},{"$f":"+Investimenti!L21","v":0},{"$f":"+Investimenti!M21","v":0},{"$f":"+Investimenti!N21","v":0},{"$f":"+Investimenti!O21","v":0},{"$f":"+Investimenti!P21","v":0},{"$f":"+Investimenti!Q21","v":0},{"$f":"+Investimenti!R21","v":0},{"$f":"+Investimenti!S21","v":0},{"$f":"+Investimenti!T21","v":0},{"$f":"+Investimenti!U21","v":0},{"$f":"+Investimenti!V21","v":0},{"$f":"+Investimenti!W21","v":0},{"$f":"+Investimenti!X21","v":0},{"$f":"+Investimenti!Y21","v":0},{"$f":"+Investimenti!Z21","v":0},{"$f":"+Investimenti!AA21","v":0},{"$f":"+Investimenti!AB21","v":0},{"$f":"+Investimenti!AC21","v":0},{"$f":"+Investimenti!AD21","v":0},{"$f":"+Investimenti!AE21","v":0},{"$f":"+Investimenti!AF21","v":0},{"$f":"+Investimenti!AG21","v":0},{"$f":"+Investimenti!AH21","v":0},{"$f":"+Investimenti!AI21","v":0},{"$f":"+Investimenti!AJ21","v":0},{"$f":"+Investimenti!AK21","v":0},{"$f":"+Investimenti!AL21","v":0},{"$f":"+Investimenti!AM21","v":0},{"$f":"+Investimenti!AN21","v":0},{"$f":"+Investimenti!AO21","v":0},{"$f":"+Investimenti!AP21","v":0},{"$f":"+Investimenti!AQ21","v":0},{"$f":"+Investimenti!AR21","v":0},{"$f":"+Investimenti!AS21","v":0},{"$f":"+Investimenti!AT21","v":0},{"$f":"+Investimenti!AU21","v":0},{"$f":"+Investimenti!AV21","v":0},{"$f":"+Investimenti!AW21","v":0},{"$f":"+Investimenti!AX21","v":0},{"$f":"+Investimenti!AY21","v":0},{"$f":"+Investimenti!AZ21","v":0},{"$f":"+Investimenti!BA21","v":0},{"$f":"+Investimenti!BB21","v":0},{"$f":"+Investimenti!BC21","v":0},{"$f":"+Investimenti!BD21","v":0},{"$f":"+Investimenti!BE21","v":0},{"$f":"+Investimenti!BF21","v":0},{"$f":"+Investimenti!BG21","v":0},{"$f":"+Investimenti!BH21","v":0},{"$f":"+Investimenti!BI21","v":0},{"$f":"+Investimenti!BJ21","v":0},{"$f":"+Investimenti!BK21","v":0},{"$f":"+Investimenti!BL21","v":0},{"$f":"+Investimenti!BM21","v":0},{"$f":"+Investimenti!BN21","v":0},{"$f":"+Investimenti!BO21","v":0},{"$f":"+Investimenti!BP21","v":0},{"$f":"+Investimenti!BQ21","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+IF(Investimenti!F22=0,\"\",Investimenti!F22)","v":"Investimento 9"},null,{"$f":"+IF(Investimenti!G22=0,\"\",Investimenti!G22)","v":"Impianti e macchinari"},{"$f":"+Investimenti!I22","v":5},{"$f":"+Investimenti!J22","v":0},{"$f":"+Investimenti!K22","v":0},{"$f":"+Investimenti!L22","v":0},{"$f":"+Investimenti!M22","v":0},{"$f":"+Investimenti!N22","v":0},{"$f":"+Investimenti!O22","v":0},{"$f":"+Investimenti!P22","v":0},{"$f":"+Investimenti!Q22","v":0},{"$f":"+Investimenti!R22","v":0},{"$f":"+Investimenti!S22","v":0},{"$f":"+Investimenti!T22","v":0},{"$f":"+Investimenti!U22","v":0},{"$f":"+Investimenti!V22","v":0},{"$f":"+Investimenti!W22","v":0},{"$f":"+Investimenti!X22","v":0},{"$f":"+Investimenti!Y22","v":0},{"$f":"+Investimenti!Z22","v":0},{"$f":"+Investimenti!AA22","v":0},{"$f":"+Investimenti!AB22","v":0},{"$f":"+Investimenti!AC22","v":0},{"$f":"+Investimenti!AD22","v":0},{"$f":"+Investimenti!AE22","v":0},{"$f":"+Investimenti!AF22","v":0},{"$f":"+Investimenti!AG22","v":0},{"$f":"+Investimenti!AH22","v":0},{"$f":"+Investimenti!AI22","v":0},{"$f":"+Investimenti!AJ22","v":0},{"$f":"+Investimenti!AK22","v":0},{"$f":"+Investimenti!AL22","v":0},{"$f":"+Investimenti!AM22","v":0},{"$f":"+Investimenti!AN22","v":0},{"$f":"+Investimenti!AO22","v":0},{"$f":"+Investimenti!AP22","v":0},{"$f":"+Investimenti!AQ22","v":0},{"$f":"+Investimenti!AR22","v":0},{"$f":"+Investimenti!AS22","v":0},{"$f":"+Investimenti!AT22","v":0},{"$f":"+Investimenti!AU22","v":0},{"$f":"+Investimenti!AV22","v":0},{"$f":"+Investimenti!AW22","v":0},{"$f":"+Investimenti!AX22","v":0},{"$f":"+Investimenti!AY22","v":0},{"$f":"+Investimenti!AZ22","v":0},{"$f":"+Investimenti!BA22","v":0},{"$f":"+Investimenti!BB22","v":0},{"$f":"+Investimenti!BC22","v":0},{"$f":"+Investimenti!BD22","v":0},{"$f":"+Investimenti!BE22","v":0},{"$f":"+Investimenti!BF22","v":0},{"$f":"+Investimenti!BG22","v":0},{"$f":"+Investimenti!BH22","v":0},{"$f":"+Investimenti!BI22","v":0},{"$f":"+Investimenti!BJ22","v":0},{"$f":"+Investimenti!BK22","v":0},{"$f":"+Investimenti!BL22","v":0},{"$f":"+Investimenti!BM22","v":0},{"$f":"+Investimenti!BN22","v":0},{"$f":"+Investimenti!BO22","v":0},{"$f":"+Investimenti!BP22","v":0},{"$f":"+Investimenti!BQ22","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+IF(Investimenti!F23=0,\"\",Investimenti!F23)","v":"Investimento 10"},null,{"$f":"+IF(Investimenti!G23=0,\"\",Investimenti!G23)","v":"Impianti e macchinari"},{"$f":"+Investimenti!I23","v":5},{"$f":"+Investimenti!J23","v":0},{"$f":"+Investimenti!K23","v":0},{"$f":"+Investimenti!L23","v":0},{"$f":"+Investimenti!M23","v":0},{"$f":"+Investimenti!N23","v":0},{"$f":"+Investimenti!O23","v":0},{"$f":"+Investimenti!P23","v":0},{"$f":"+Investimenti!Q23","v":0},{"$f":"+Investimenti!R23","v":0},{"$f":"+Investimenti!S23","v":0},{"$f":"+Investimenti!T23","v":0},{"$f":"+Investimenti!U23","v":0},{"$f":"+Investimenti!V23","v":0},{"$f":"+Investimenti!W23","v":0},{"$f":"+Investimenti!X23","v":0},{"$f":"+Investimenti!Y23","v":0},{"$f":"+Investimenti!Z23","v":0},{"$f":"+Investimenti!AA23","v":0},{"$f":"+Investimenti!AB23","v":0},{"$f":"+Investimenti!AC23","v":0},{"$f":"+Investimenti!AD23","v":0},{"$f":"+Investimenti!AE23","v":0},{"$f":"+Investimenti!AF23","v":0},{"$f":"+Investimenti!AG23","v":0},{"$f":"+Investimenti!AH23","v":0},{"$f":"+Investimenti!AI23","v":0},{"$f":"+Investimenti!AJ23","v":0},{"$f":"+Investimenti!AK23","v":0},{"$f":"+Investimenti!AL23","v":0},{"$f":"+Investimenti!AM23","v":0},{"$f":"+Investimenti!AN23","v":0},{"$f":"+Investimenti!AO23","v":0},{"$f":"+Investimenti!AP23","v":0},{"$f":"+Investimenti!AQ23","v":0},{"$f":"+Investimenti!AR23","v":0},{"$f":"+Investimenti!AS23","v":0},{"$f":"+Investimenti!AT23","v":0},{"$f":"+Investimenti!AU23","v":0},{"$f":"+Investimenti!AV23","v":0},{"$f":"+Investimenti!AW23","v":0},{"$f":"+Investimenti!AX23","v":0},{"$f":"+Investimenti!AY23","v":0},{"$f":"+Investimenti!AZ23","v":0},{"$f":"+Investimenti!BA23","v":0},{"$f":"+Investimenti!BB23","v":0},{"$f":"+Investimenti!BC23","v":0},{"$f":"+Investimenti!BD23","v":0},{"$f":"+Investimenti!BE23","v":0},{"$f":"+Investimenti!BF23","v":0},{"$f":"+Investimenti!BG23","v":0},{"$f":"+Investimenti!BH23","v":0},{"$f":"+Investimenti!BI23","v":0},{"$f":"+Investimenti!BJ23","v":0},{"$f":"+Investimenti!BK23","v":0},{"$f":"+Investimenti!BL23","v":0},{"$f":"+Investimenti!BM23","v":0},{"$f":"+Investimenti!BN23","v":0},{"$f":"+Investimenti!BO23","v":0},{"$f":"+Investimenti!BP23","v":0},{"$f":"+Investimenti!BQ23","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+IF(Investimenti!F24=0,\"\",Investimenti!F24)","v":"Investimento 11"},null,{"$f":"+IF(Investimenti!G24=0,\"\",Investimenti!G24)","v":"Impianti e macchinari"},{"$f":"+Investimenti!I24","v":5},{"$f":"+Investimenti!J24","v":0},{"$f":"+Investimenti!K24","v":0},{"$f":"+Investimenti!L24","v":0},{"$f":"+Investimenti!M24","v":0},{"$f":"+Investimenti!N24","v":0},{"$f":"+Investimenti!O24","v":0},{"$f":"+Investimenti!P24","v":0},{"$f":"+Investimenti!Q24","v":0},{"$f":"+Investimenti!R24","v":0},{"$f":"+Investimenti!S24","v":0},{"$f":"+Investimenti!T24","v":0},{"$f":"+Investimenti!U24","v":0},{"$f":"+Investimenti!V24","v":0},{"$f":"+Investimenti!W24","v":0},{"$f":"+Investimenti!X24","v":0},{"$f":"+Investimenti!Y24","v":0},{"$f":"+Investimenti!Z24","v":0},{"$f":"+Investimenti!AA24","v":0},{"$f":"+Investimenti!AB24","v":0},{"$f":"+Investimenti!AC24","v":0},{"$f":"+Investimenti!AD24","v":0},{"$f":"+Investimenti!AE24","v":0},{"$f":"+Investimenti!AF24","v":0},{"$f":"+Investimenti!AG24","v":0},{"$f":"+Investimenti!AH24","v":0},{"$f":"+Investimenti!AI24","v":0},{"$f":"+Investimenti!AJ24","v":0},{"$f":"+Investimenti!AK24","v":0},{"$f":"+Investimenti!AL24","v":0},{"$f":"+Investimenti!AM24","v":0},{"$f":"+Investimenti!AN24","v":0},{"$f":"+Investimenti!AO24","v":0},{"$f":"+Investimenti!AP24","v":0},{"$f":"+Investimenti!AQ24","v":0},{"$f":"+Investimenti!AR24","v":0},{"$f":"+Investimenti!AS24","v":0},{"$f":"+Investimenti!AT24","v":0},{"$f":"+Investimenti!AU24","v":0},{"$f":"+Investimenti!AV24","v":0},{"$f":"+Investimenti!AW24","v":0},{"$f":"+Investimenti!AX24","v":0},{"$f":"+Investimenti!AY24","v":0},{"$f":"+Investimenti!AZ24","v":0},{"$f":"+Investimenti!BA24","v":0},{"$f":"+Investimenti!BB24","v":0},{"$f":"+Investimenti!BC24","v":0},{"$f":"+Investimenti!BD24","v":0},{"$f":"+Investimenti!BE24","v":0},{"$f":"+Investimenti!BF24","v":0},{"$f":"+Investimenti!BG24","v":0},{"$f":"+Investimenti!BH24","v":0},{"$f":"+Investimenti!BI24","v":0},{"$f":"+Investimenti!BJ24","v":0},{"$f":"+Investimenti!BK24","v":0},{"$f":"+Investimenti!BL24","v":0},{"$f":"+Investimenti!BM24","v":0},{"$f":"+Investimenti!BN24","v":0},{"$f":"+Investimenti!BO24","v":0},{"$f":"+Investimenti!BP24","v":0},{"$f":"+Investimenti!BQ24","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+IF(Investimenti!F25=0,\"\",Investimenti!F25)","v":"Investimento 12"},null,{"$f":"+IF(Investimenti!G25=0,\"\",Investimenti!G25)","v":"Impianti e macchinari"},{"$f":"+Investimenti!I25","v":5},{"$f":"+Investimenti!J25","v":0},{"$f":"+Investimenti!K25","v":0},{"$f":"+Investimenti!L25","v":0},{"$f":"+Investimenti!M25","v":0},{"$f":"+Investimenti!N25","v":0},{"$f":"+Investimenti!O25","v":0},{"$f":"+Investimenti!P25","v":0},{"$f":"+Investimenti!Q25","v":0},{"$f":"+Investimenti!R25","v":0},{"$f":"+Investimenti!S25","v":0},{"$f":"+Investimenti!T25","v":0},{"$f":"+Investimenti!U25","v":0},{"$f":"+Investimenti!V25","v":0},{"$f":"+Investimenti!W25","v":0},{"$f":"+Investimenti!X25","v":0},{"$f":"+Investimenti!Y25","v":0},{"$f":"+Investimenti!Z25","v":0},{"$f":"+Investimenti!AA25","v":0},{"$f":"+Investimenti!AB25","v":0},{"$f":"+Investimenti!AC25","v":0},{"$f":"+Investimenti!AD25","v":0},{"$f":"+Investimenti!AE25","v":0},{"$f":"+Investimenti!AF25","v":0},{"$f":"+Investimenti!AG25","v":0},{"$f":"+Investimenti!AH25","v":0},{"$f":"+Investimenti!AI25","v":0},{"$f":"+Investimenti!AJ25","v":0},{"$f":"+Investimenti!AK25","v":0},{"$f":"+Investimenti!AL25","v":0},{"$f":"+Investimenti!AM25","v":0},{"$f":"+Investimenti!AN25","v":0},{"$f":"+Investimenti!AO25","v":0},{"$f":"+Investimenti!AP25","v":0},{"$f":"+Investimenti!AQ25","v":0},{"$f":"+Investimenti!AR25","v":0},{"$f":"+Investimenti!AS25","v":0},{"$f":"+Investimenti!AT25","v":0},{"$f":"+Investimenti!AU25","v":0},{"$f":"+Investimenti!AV25","v":0},{"$f":"+Investimenti!AW25","v":0},{"$f":"+Investimenti!AX25","v":0},{"$f":"+Investimenti!AY25","v":0},{"$f":"+Investimenti!AZ25","v":0},{"$f":"+Investimenti!BA25","v":0},{"$f":"+Investimenti!BB25","v":0},{"$f":"+Investimenti!BC25","v":0},{"$f":"+Investimenti!BD25","v":0},{"$f":"+Investimenti!BE25","v":0},{"$f":"+Investimenti!BF25","v":0},{"$f":"+Investimenti!BG25","v":0},{"$f":"+Investimenti!BH25","v":0},{"$f":"+Investimenti!BI25","v":0},{"$f":"+Investimenti!BJ25","v":0},{"$f":"+Investimenti!BK25","v":0},{"$f":"+Investimenti!BL25","v":0},{"$f":"+Investimenti!BM25","v":0},{"$f":"+Investimenti!BN25","v":0},{"$f":"+Investimenti!BO25","v":0},{"$f":"+Investimenti!BP25","v":0},{"$f":"+Investimenti!BQ25","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+IF(Investimenti!F26=0,\"\",Investimenti!F26)","v":"Investimento 13"},null,{"$f":"+IF(Investimenti!G26=0,\"\",Investimenti!G26)","v":"Impianti e macchinari"},{"$f":"+Investimenti!I26","v":5},{"$f":"+Investimenti!J26","v":0},{"$f":"+Investimenti!K26","v":0},{"$f":"+Investimenti!L26","v":0},{"$f":"+Investimenti!M26","v":0},{"$f":"+Investimenti!N26","v":0},{"$f":"+Investimenti!O26","v":0},{"$f":"+Investimenti!P26","v":0},{"$f":"+Investimenti!Q26","v":0},{"$f":"+Investimenti!R26","v":0},{"$f":"+Investimenti!S26","v":0},{"$f":"+Investimenti!T26","v":0},{"$f":"+Investimenti!U26","v":0},{"$f":"+Investimenti!V26","v":0},{"$f":"+Investimenti!W26","v":0},{"$f":"+Investimenti!X26","v":0},{"$f":"+Investimenti!Y26","v":0},{"$f":"+Investimenti!Z26","v":0},{"$f":"+Investimenti!AA26","v":0},{"$f":"+Investimenti!AB26","v":0},{"$f":"+Investimenti!AC26","v":0},{"$f":"+Investimenti!AD26","v":0},{"$f":"+Investimenti!AE26","v":0},{"$f":"+Investimenti!AF26","v":0},{"$f":"+Investimenti!AG26","v":0},{"$f":"+Investimenti!AH26","v":0},{"$f":"+Investimenti!AI26","v":0},{"$f":"+Investimenti!AJ26","v":0},{"$f":"+Investimenti!AK26","v":0},{"$f":"+Investimenti!AL26","v":0},{"$f":"+Investimenti!AM26","v":0},{"$f":"+Investimenti!AN26","v":0},{"$f":"+Investimenti!AO26","v":0},{"$f":"+Investimenti!AP26","v":0},{"$f":"+Investimenti!AQ26","v":0},{"$f":"+Investimenti!AR26","v":0},{"$f":"+Investimenti!AS26","v":0},{"$f":"+Investimenti!AT26","v":0},{"$f":"+Investimenti!AU26","v":0},{"$f":"+Investimenti!AV26","v":0},{"$f":"+Investimenti!AW26","v":0},{"$f":"+Investimenti!AX26","v":0},{"$f":"+Investimenti!AY26","v":0},{"$f":"+Investimenti!AZ26","v":0},{"$f":"+Investimenti!BA26","v":0},{"$f":"+Investimenti!BB26","v":0},{"$f":"+Investimenti!BC26","v":0},{"$f":"+Investimenti!BD26","v":0},{"$f":"+Investimenti!BE26","v":0},{"$f":"+Investimenti!BF26","v":0},{"$f":"+Investimenti!BG26","v":0},{"$f":"+Investimenti!BH26","v":0},{"$f":"+Investimenti!BI26","v":0},{"$f":"+Investimenti!BJ26","v":0},{"$f":"+Investimenti!BK26","v":0},{"$f":"+Investimenti!BL26","v":0},{"$f":"+Investimenti!BM26","v":0},{"$f":"+Investimenti!BN26","v":0},{"$f":"+Investimenti!BO26","v":0},{"$f":"+Investimenti!BP26","v":0},{"$f":"+Investimenti!BQ26","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+IF(Investimenti!F27=0,\"\",Investimenti!F27)","v":"Investimento 14"},null,{"$f":"+IF(Investimenti!G27=0,\"\",Investimenti!G27)","v":"Impianti e macchinari"},{"$f":"+Investimenti!I27","v":5},{"$f":"+Investimenti!J27","v":0},{"$f":"+Investimenti!K27","v":0},{"$f":"+Investimenti!L27","v":0},{"$f":"+Investimenti!M27","v":0},{"$f":"+Investimenti!N27","v":0},{"$f":"+Investimenti!O27","v":0},{"$f":"+Investimenti!P27","v":0},{"$f":"+Investimenti!Q27","v":0},{"$f":"+Investimenti!R27","v":0},{"$f":"+Investimenti!S27","v":0},{"$f":"+Investimenti!T27","v":0},{"$f":"+Investimenti!U27","v":0},{"$f":"+Investimenti!V27","v":0},{"$f":"+Investimenti!W27","v":0},{"$f":"+Investimenti!X27","v":0},{"$f":"+Investimenti!Y27","v":0},{"$f":"+Investimenti!Z27","v":0},{"$f":"+Investimenti!AA27","v":0},{"$f":"+Investimenti!AB27","v":0},{"$f":"+Investimenti!AC27","v":0},{"$f":"+Investimenti!AD27","v":0},{"$f":"+Investimenti!AE27","v":0},{"$f":"+Investimenti!AF27","v":0},{"$f":"+Investimenti!AG27","v":0},{"$f":"+Investimenti!AH27","v":0},{"$f":"+Investimenti!AI27","v":0},{"$f":"+Investimenti!AJ27","v":0},{"$f":"+Investimenti!AK27","v":0},{"$f":"+Investimenti!AL27","v":0},{"$f":"+Investimenti!AM27","v":0},{"$f":"+Investimenti!AN27","v":0},{"$f":"+Investimenti!AO27","v":0},{"$f":"+Investimenti!AP27","v":0},{"$f":"+Investimenti!AQ27","v":0},{"$f":"+Investimenti!AR27","v":0},{"$f":"+Investimenti!AS27","v":0},{"$f":"+Investimenti!AT27","v":0},{"$f":"+Investimenti!AU27","v":0},{"$f":"+Investimenti!AV27","v":0},{"$f":"+Investimenti!AW27","v":0},{"$f":"+Investimenti!AX27","v":0},{"$f":"+Investimenti!AY27","v":0},{"$f":"+Investimenti!AZ27","v":0},{"$f":"+Investimenti!BA27","v":0},{"$f":"+Investimenti!BB27","v":0},{"$f":"+Investimenti!BC27","v":0},{"$f":"+Investimenti!BD27","v":0},{"$f":"+Investimenti!BE27","v":0},{"$f":"+Investimenti!BF27","v":0},{"$f":"+Investimenti!BG27","v":0},{"$f":"+Investimenti!BH27","v":0},{"$f":"+Investimenti!BI27","v":0},{"$f":"+Investimenti!BJ27","v":0},{"$f":"+Investimenti!BK27","v":0},{"$f":"+Investimenti!BL27","v":0},{"$f":"+Investimenti!BM27","v":0},{"$f":"+Investimenti!BN27","v":0},{"$f":"+Investimenti!BO27","v":0},{"$f":"+Investimenti!BP27","v":0},{"$f":"+Investimenti!BQ27","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+IF(Investimenti!F28=0,\"\",Investimenti!F28)","v":"Investimento 15"},null,{"$f":"+IF(Investimenti!G28=0,\"\",Investimenti!G28)","v":"Impianti e macchinari"},{"$f":"+Investimenti!I28","v":5},{"$f":"+Investimenti!J28","v":0},{"$f":"+Investimenti!K28","v":0},{"$f":"+Investimenti!L28","v":0},{"$f":"+Investimenti!M28","v":0},{"$f":"+Investimenti!N28","v":0},{"$f":"+Investimenti!O28","v":0},{"$f":"+Investimenti!P28","v":0},{"$f":"+Investimenti!Q28","v":0},{"$f":"+Investimenti!R28","v":0},{"$f":"+Investimenti!S28","v":0},{"$f":"+Investimenti!T28","v":0},{"$f":"+Investimenti!U28","v":0},{"$f":"+Investimenti!V28","v":0},{"$f":"+Investimenti!W28","v":0},{"$f":"+Investimenti!X28","v":0},{"$f":"+Investimenti!Y28","v":0},{"$f":"+Investimenti!Z28","v":0},{"$f":"+Investimenti!AA28","v":0},{"$f":"+Investimenti!AB28","v":0},{"$f":"+Investimenti!AC28","v":0},{"$f":"+Investimenti!AD28","v":0},{"$f":"+Investimenti!AE28","v":0},{"$f":"+Investimenti!AF28","v":0},{"$f":"+Investimenti!AG28","v":0},{"$f":"+Investimenti!AH28","v":0},{"$f":"+Investimenti!AI28","v":0},{"$f":"+Investimenti!AJ28","v":0},{"$f":"+Investimenti!AK28","v":0},{"$f":"+Investimenti!AL28","v":0},{"$f":"+Investimenti!AM28","v":0},{"$f":"+Investimenti!AN28","v":0},{"$f":"+Investimenti!AO28","v":0},{"$f":"+Investimenti!AP28","v":0},{"$f":"+Investimenti!AQ28","v":0},{"$f":"+Investimenti!AR28","v":0},{"$f":"+Investimenti!AS28","v":0},{"$f":"+Investimenti!AT28","v":0},{"$f":"+Investimenti!AU28","v":0},{"$f":"+Investimenti!AV28","v":0},{"$f":"+Investimenti!AW28","v":0},{"$f":"+Investimenti!AX28","v":0},{"$f":"+Investimenti!AY28","v":0},{"$f":"+Investimenti!AZ28","v":0},{"$f":"+Investimenti!BA28","v":0},{"$f":"+Investimenti!BB28","v":0},{"$f":"+Investimenti!BC28","v":0},{"$f":"+Investimenti!BD28","v":0},{"$f":"+Investimenti!BE28","v":0},{"$f":"+Investimenti!BF28","v":0},{"$f":"+Investimenti!BG28","v":0},{"$f":"+Investimenti!BH28","v":0},{"$f":"+Investimenti!BI28","v":0},{"$f":"+Investimenti!BJ28","v":0},{"$f":"+Investimenti!BK28","v":0},{"$f":"+Investimenti!BL28","v":0},{"$f":"+Investimenti!BM28","v":0},{"$f":"+Investimenti!BN28","v":0},{"$f":"+Investimenti!BO28","v":0},{"$f":"+Investimenti!BP28","v":0},{"$f":"+Investimenti!BQ28","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+IF(Investimenti!F29=0,\"\",Investimenti!F29)","v":"Investimento 16"},null,{"$f":"+IF(Investimenti!G29=0,\"\",Investimenti!G29)","v":"Impianti e macchinari"},{"$f":"+Investimenti!I29","v":10},{"$f":"+Investimenti!J29","v":0},{"$f":"+Investimenti!K29","v":0},{"$f":"+Investimenti!L29","v":0},{"$f":"+Investimenti!M29","v":0},{"$f":"+Investimenti!N29","v":0},{"$f":"+Investimenti!O29","v":0},{"$f":"+Investimenti!P29","v":0},{"$f":"+Investimenti!Q29","v":0},{"$f":"+Investimenti!R29","v":0},{"$f":"+Investimenti!S29","v":0},{"$f":"+Investimenti!T29","v":0},{"$f":"+Investimenti!U29","v":0},{"$f":"+Investimenti!V29","v":0},{"$f":"+Investimenti!W29","v":0},{"$f":"+Investimenti!X29","v":0},{"$f":"+Investimenti!Y29","v":0},{"$f":"+Investimenti!Z29","v":0},{"$f":"+Investimenti!AA29","v":0},{"$f":"+Investimenti!AB29","v":0},{"$f":"+Investimenti!AC29","v":0},{"$f":"+Investimenti!AD29","v":0},{"$f":"+Investimenti!AE29","v":0},{"$f":"+Investimenti!AF29","v":0},{"$f":"+Investimenti!AG29","v":0},{"$f":"+Investimenti!AH29","v":0},{"$f":"+Investimenti!AI29","v":0},{"$f":"+Investimenti!AJ29","v":0},{"$f":"+Investimenti!AK29","v":0},{"$f":"+Investimenti!AL29","v":0},{"$f":"+Investimenti!AM29","v":0},{"$f":"+Investimenti!AN29","v":0},{"$f":"+Investimenti!AO29","v":0},{"$f":"+Investimenti!AP29","v":0},{"$f":"+Investimenti!AQ29","v":0},{"$f":"+Investimenti!AR29","v":0},{"$f":"+Investimenti!AS29","v":0},{"$f":"+Investimenti!AT29","v":0},{"$f":"+Investimenti!AU29","v":0},{"$f":"+Investimenti!AV29","v":0},{"$f":"+Investimenti!AW29","v":0},{"$f":"+Investimenti!AX29","v":0},{"$f":"+Investimenti!AY29","v":0},{"$f":"+Investimenti!AZ29","v":0},{"$f":"+Investimenti!BA29","v":0},{"$f":"+Investimenti!BB29","v":0},{"$f":"+Investimenti!BC29","v":0},{"$f":"+Investimenti!BD29","v":0},{"$f":"+Investimenti!BE29","v":0},{"$f":"+Investimenti!BF29","v":0},{"$f":"+Investimenti!BG29","v":0},{"$f":"+Investimenti!BH29","v":0},{"$f":"+Investimenti!BI29","v":0},{"$f":"+Investimenti!BJ29","v":0},{"$f":"+Investimenti!BK29","v":0},{"$f":"+Investimenti!BL29","v":0},{"$f":"+Investimenti!BM29","v":0},{"$f":"+Investimenti!BN29","v":0},{"$f":"+Investimenti!BO29","v":0},{"$f":"+Investimenti!BP29","v":0},{"$f":"+Investimenti!BQ29","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+IF(Investimenti!F30=0,\"\",Investimenti!F30)","v":"Investimento 17"},null,{"$f":"+IF(Investimenti!G30=0,\"\",Investimenti!G30)","v":"Impianti e macchinari"},{"$f":"+Investimenti!I30","v":5},{"$f":"+Investimenti!J30","v":0},{"$f":"+Investimenti!K30","v":0},{"$f":"+Investimenti!L30","v":0},{"$f":"+Investimenti!M30","v":0},{"$f":"+Investimenti!N30","v":0},{"$f":"+Investimenti!O30","v":0},{"$f":"+Investimenti!P30","v":0},{"$f":"+Investimenti!Q30","v":0},{"$f":"+Investimenti!R30","v":0},{"$f":"+Investimenti!S30","v":0},{"$f":"+Investimenti!T30","v":0},{"$f":"+Investimenti!U30","v":0},{"$f":"+Investimenti!V30","v":0},{"$f":"+Investimenti!W30","v":0},{"$f":"+Investimenti!X30","v":0},{"$f":"+Investimenti!Y30","v":0},{"$f":"+Investimenti!Z30","v":0},{"$f":"+Investimenti!AA30","v":0},{"$f":"+Investimenti!AB30","v":0},{"$f":"+Investimenti!AC30","v":0},{"$f":"+Investimenti!AD30","v":0},{"$f":"+Investimenti!AE30","v":0},{"$f":"+Investimenti!AF30","v":0},{"$f":"+Investimenti!AG30","v":0},{"$f":"+Investimenti!AH30","v":0},{"$f":"+Investimenti!AI30","v":0},{"$f":"+Investimenti!AJ30","v":0},{"$f":"+Investimenti!AK30","v":0},{"$f":"+Investimenti!AL30","v":0},{"$f":"+Investimenti!AM30","v":0},{"$f":"+Investimenti!AN30","v":0},{"$f":"+Investimenti!AO30","v":0},{"$f":"+Investimenti!AP30","v":0},{"$f":"+Investimenti!AQ30","v":0},{"$f":"+Investimenti!AR30","v":0},{"$f":"+Investimenti!AS30","v":0},{"$f":"+Investimenti!AT30","v":0},{"$f":"+Investimenti!AU30","v":0},{"$f":"+Investimenti!AV30","v":0},{"$f":"+Investimenti!AW30","v":0},{"$f":"+Investimenti!AX30","v":0},{"$f":"+Investimenti!AY30","v":0},{"$f":"+Investimenti!AZ30","v":0},{"$f":"+Investimenti!BA30","v":0},{"$f":"+Investimenti!BB30","v":0},{"$f":"+Investimenti!BC30","v":0},{"$f":"+Investimenti!BD30","v":0},{"$f":"+Investimenti!BE30","v":0},{"$f":"+Investimenti!BF30","v":0},{"$f":"+Investimenti!BG30","v":0},{"$f":"+Investimenti!BH30","v":0},{"$f":"+Investimenti!BI30","v":0},{"$f":"+Investimenti!BJ30","v":0},{"$f":"+Investimenti!BK30","v":0},{"$f":"+Investimenti!BL30","v":0},{"$f":"+Investimenti!BM30","v":0},{"$f":"+Investimenti!BN30","v":0},{"$f":"+Investimenti!BO30","v":0},{"$f":"+Investimenti!BP30","v":0},{"$f":"+Investimenti!BQ30","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+IF(Investimenti!F31=0,\"\",Investimenti!F31)","v":"Investimento 18"},null,{"$f":"+IF(Investimenti!G31=0,\"\",Investimenti!G31)","v":"Impianti e macchinari"},{"$f":"+Investimenti!I31","v":10},{"$f":"+Investimenti!J31","v":0},{"$f":"+Investimenti!K31","v":0},{"$f":"+Investimenti!L31","v":0},{"$f":"+Investimenti!M31","v":0},{"$f":"+Investimenti!N31","v":0},{"$f":"+Investimenti!O31","v":0},{"$f":"+Investimenti!P31","v":0},{"$f":"+Investimenti!Q31","v":0},{"$f":"+Investimenti!R31","v":0},{"$f":"+Investimenti!S31","v":0},{"$f":"+Investimenti!T31","v":0},{"$f":"+Investimenti!U31","v":0},{"$f":"+Investimenti!V31","v":0},{"$f":"+Investimenti!W31","v":0},{"$f":"+Investimenti!X31","v":0},{"$f":"+Investimenti!Y31","v":0},{"$f":"+Investimenti!Z31","v":0},{"$f":"+Investimenti!AA31","v":0},{"$f":"+Investimenti!AB31","v":0},{"$f":"+Investimenti!AC31","v":0},{"$f":"+Investimenti!AD31","v":0},{"$f":"+Investimenti!AE31","v":0},{"$f":"+Investimenti!AF31","v":0},{"$f":"+Investimenti!AG31","v":0},{"$f":"+Investimenti!AH31","v":0},{"$f":"+Investimenti!AI31","v":0},{"$f":"+Investimenti!AJ31","v":0},{"$f":"+Investimenti!AK31","v":0},{"$f":"+Investimenti!AL31","v":0},{"$f":"+Investimenti!AM31","v":0},{"$f":"+Investimenti!AN31","v":0},{"$f":"+Investimenti!AO31","v":0},{"$f":"+Investimenti!AP31","v":0},{"$f":"+Investimenti!AQ31","v":0},{"$f":"+Investimenti!AR31","v":0},{"$f":"+Investimenti!AS31","v":0},{"$f":"+Investimenti!AT31","v":0},{"$f":"+Investimenti!AU31","v":0},{"$f":"+Investimenti!AV31","v":0},{"$f":"+Investimenti!AW31","v":0},{"$f":"+Investimenti!AX31","v":0},{"$f":"+Investimenti!AY31","v":0},{"$f":"+Investimenti!AZ31","v":0},{"$f":"+Investimenti!BA31","v":0},{"$f":"+Investimenti!BB31","v":0},{"$f":"+Investimenti!BC31","v":0},{"$f":"+Investimenti!BD31","v":0},{"$f":"+Investimenti!BE31","v":0},{"$f":"+Investimenti!BF31","v":0},{"$f":"+Investimenti!BG31","v":0},{"$f":"+Investimenti!BH31","v":0},{"$f":"+Investimenti!BI31","v":0},{"$f":"+Investimenti!BJ31","v":0},{"$f":"+Investimenti!BK31","v":0},{"$f":"+Investimenti!BL31","v":0},{"$f":"+Investimenti!BM31","v":0},{"$f":"+Investimenti!BN31","v":0},{"$f":"+Investimenti!BO31","v":0},{"$f":"+Investimenti!BP31","v":0},{"$f":"+Investimenti!BQ31","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+IF(Investimenti!F32=0,\"\",Investimenti!F32)","v":"Investimento 19"},null,{"$f":"+IF(Investimenti!G32=0,\"\",Investimenti!G32)","v":"Impianti e macchinari"},{"$f":"+Investimenti!I32","v":5},{"$f":"+Investimenti!J32","v":0},{"$f":"+Investimenti!K32","v":0},{"$f":"+Investimenti!L32","v":0},{"$f":"+Investimenti!M32","v":0},{"$f":"+Investimenti!N32","v":0},{"$f":"+Investimenti!O32","v":0},{"$f":"+Investimenti!P32","v":0},{"$f":"+Investimenti!Q32","v":0},{"$f":"+Investimenti!R32","v":0},{"$f":"+Investimenti!S32","v":0},{"$f":"+Investimenti!T32","v":0},{"$f":"+Investimenti!U32","v":0},{"$f":"+Investimenti!V32","v":0},{"$f":"+Investimenti!W32","v":0},{"$f":"+Investimenti!X32","v":0},{"$f":"+Investimenti!Y32","v":0},{"$f":"+Investimenti!Z32","v":0},{"$f":"+Investimenti!AA32","v":0},{"$f":"+Investimenti!AB32","v":0},{"$f":"+Investimenti!AC32","v":0},{"$f":"+Investimenti!AD32","v":0},{"$f":"+Investimenti!AE32","v":0},{"$f":"+Investimenti!AF32","v":0},{"$f":"+Investimenti!AG32","v":0},{"$f":"+Investimenti!AH32","v":0},{"$f":"+Investimenti!AI32","v":0},{"$f":"+Investimenti!AJ32","v":0},{"$f":"+Investimenti!AK32","v":0},{"$f":"+Investimenti!AL32","v":0},{"$f":"+Investimenti!AM32","v":0},{"$f":"+Investimenti!AN32","v":0},{"$f":"+Investimenti!AO32","v":0},{"$f":"+Investimenti!AP32","v":0},{"$f":"+Investimenti!AQ32","v":0},{"$f":"+Investimenti!AR32","v":0},{"$f":"+Investimenti!AS32","v":0},{"$f":"+Investimenti!AT32","v":0},{"$f":"+Investimenti!AU32","v":0},{"$f":"+Investimenti!AV32","v":0},{"$f":"+Investimenti!AW32","v":0},{"$f":"+Investimenti!AX32","v":0},{"$f":"+Investimenti!AY32","v":0},{"$f":"+Investimenti!AZ32","v":0},{"$f":"+Investimenti!BA32","v":0},{"$f":"+Investimenti!BB32","v":0},{"$f":"+Investimenti!BC32","v":0},{"$f":"+Investimenti!BD32","v":0},{"$f":"+Investimenti!BE32","v":0},{"$f":"+Investimenti!BF32","v":0},{"$f":"+Investimenti!BG32","v":0},{"$f":"+Investimenti!BH32","v":0},{"$f":"+Investimenti!BI32","v":0},{"$f":"+Investimenti!BJ32","v":0},{"$f":"+Investimenti!BK32","v":0},{"$f":"+Investimenti!BL32","v":0},{"$f":"+Investimenti!BM32","v":0},{"$f":"+Investimenti!BN32","v":0},{"$f":"+Investimenti!BO32","v":0},{"$f":"+Investimenti!BP32","v":0},{"$f":"+Investimenti!BQ32","v":0},null,null,0,0,0,0,0]
[]
[null,null,null,null,null,{"$f":"+Investimenti!F34","v":"Totale"},null,null,null,{"$f":"SUM(J14:J32)","v":90000},{"$f":"SUM(K14:K32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AT14:AT32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,90000,0,0,0,0]
[]
[]
[]
[null,null,null,null,"Ammortamento"]
[]
[null,null,null,null,null,null,null,{"$f":"+H13","v":"Categoria"},"Anni amm.to",{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"},null,null,{"$f":"+YEAR(U40)","v":2017},{"$f":"+YEAR(AG40)","v":2018},{"$f":"+YEAR(AS40)","v":2019},{"$f":"+YEAR(BE40)","v":2020},{"$f":"+YEAR(BQ40)","v":2021}]
[null,null,null,null,null,{"$f":"+F14","v":"Arredamento"},null,"Attrezzature Industriali e commerciali",10,{"$f":"+SUM($J14:J14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:K14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:L14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:M14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:N14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:O14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:P14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:Q14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:R14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:S14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:T14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:U14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:V14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:W14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:X14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:Y14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:Z14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:AA14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:AB14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:AC14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:AD14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:AE14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:AF14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:AG14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:AH14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:AI14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:AJ14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:AK14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:AL14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:AM14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:AN14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:AO14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:AP14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:AQ14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:AR14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:AS14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:AT14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:AU14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:AV14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:AW14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:AX14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:AY14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:AZ14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:BA14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:BB14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:BC14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:BD14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:BE14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:BF14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:BG14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:BH14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:BI14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:BJ14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:BK14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:BL14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:BM14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:BN14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:BO14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:BP14)/($I14*12)","v":333.33333333333331},{"$f":"+SUM($J14:BQ14)/($I14*12)","v":333.33333333333331},null,null,{"$f":"+SUM(J41:U41)","v":4000.0000000000005},{"$f":"+SUM(V41:AG41)","v":4000.0000000000005},{"$f":"+SUM(AH41:AS41)","v":4000.0000000000005},{"$f":"+SUM(AT41:BE41)","v":4000.0000000000005},{"$f":"SUM(BF41:BQ41)","v":4000.0000000000005}]
[null,null,null,null,null,"Ristrutturazione",null,"Costi d'impianto e ampliamento",10,{"$f":"+SUM($J15:J15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:K15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:L15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:M15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:N15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:O15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:P15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:Q15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:R15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:S15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:T15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:U15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:V15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:W15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:X15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:Y15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:Z15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:AA15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:AB15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:AC15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:AD15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:AE15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:AF15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:AG15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:AH15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:AI15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:AJ15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:AK15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:AL15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:AM15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:AN15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:AO15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:AP15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:AQ15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:AR15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:AS15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:AT15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:AU15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:AV15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:AW15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:AX15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:AY15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:AZ15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:BA15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:BB15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:BC15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:BD15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:BE15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:BF15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:BG15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:BH15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:BI15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:BJ15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:BK15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:BL15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:BM15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:BN15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:BO15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:BP15)/($I15*12)","v":416.66666666666669},{"$f":"+SUM($J15:BQ15)/($I15*12)","v":416.66666666666669},null,null,{"$f":"+SUM(J42:U42)","v":5000},{"$f":"+SUM(V42:AG42)","v":5000},{"$f":"+SUM(AH42:AS42)","v":5000},{"$f":"+SUM(AT42:BE42)","v":5000},{"$f":"SUM(BF42:BQ42)","v":5000}]
[null,null,null,null,null,"Investimento 3",null,"Impianti e macchinari",10,{"$f":"+SUM($J16:J16)/($I16*12)","v":0},{"$f":"+SUM($J16:K16)/($I16*12)","v":0},{"$f":"+SUM($J16:L16)/($I16*12)","v":0},{"$f":"+SUM($J16:M16)/($I16*12)","v":0},{"$f":"+SUM($J16:N16)/($I16*12)","v":0},{"$f":"+SUM($J16:O16)/($I16*12)","v":0},{"$f":"+SUM($J16:P16)/($I16*12)","v":0},{"$f":"+SUM($J16:Q16)/($I16*12)","v":0},{"$f":"+SUM($J16:R16)/($I16*12)","v":0},{"$f":"+SUM($J16:S16)/($I16*12)","v":0},{"$f":"+SUM($J16:T16)/($I16*12)","v":0},{"$f":"+SUM($J16:U16)/($I16*12)","v":0},{"$f":"+SUM($J16:V16)/($I16*12)","v":0},{"$f":"+SUM($J16:W16)/($I16*12)","v":0},{"$f":"+SUM($J16:X16)/($I16*12)","v":0},{"$f":"+SUM($J16:Y16)/($I16*12)","v":0},{"$f":"+SUM($J16:Z16)/($I16*12)","v":0},{"$f":"+SUM($J16:AA16)/($I16*12)","v":0},{"$f":"+SUM($J16:AB16)/($I16*12)","v":0},{"$f":"+SUM($J16:AC16)/($I16*12)","v":0},{"$f":"+SUM($J16:AD16)/($I16*12)","v":0},{"$f":"+SUM($J16:AE16)/($I16*12)","v":0},{"$f":"+SUM($J16:AF16)/($I16*12)","v":0},{"$f":"+SUM($J16:AG16)/($I16*12)","v":0},{"$f":"+SUM($J16:AH16)/($I16*12)","v":0},{"$f":"+SUM($J16:AI16)/($I16*12)","v":0},{"$f":"+SUM($J16:AJ16)/($I16*12)","v":0},{"$f":"+SUM($J16:AK16)/($I16*12)","v":0},{"$f":"+SUM($J16:AL16)/($I16*12)","v":0},{"$f":"+SUM($J16:AM16)/($I16*12)","v":0},{"$f":"+SUM($J16:AN16)/($I16*12)","v":0},{"$f":"+SUM($J16:AO16)/($I16*12)","v":0},{"$f":"+SUM($J16:AP16)/($I16*12)","v":0},{"$f":"+SUM($J16:AQ16)/($I16*12)","v":0},{"$f":"+SUM($J16:AR16)/($I16*12)","v":0},{"$f":"+SUM($J16:AS16)/($I16*12)","v":0},{"$f":"+SUM($J16:AT16)/($I16*12)","v":0},{"$f":"+SUM($J16:AU16)/($I16*12)","v":0},{"$f":"+SUM($J16:AV16)/($I16*12)","v":0},{"$f":"+SUM($J16:AW16)/($I16*12)","v":0},{"$f":"+SUM($J16:AX16)/($I16*12)","v":0},{"$f":"+SUM($J16:AY16)/($I16*12)","v":0},{"$f":"+SUM($J16:AZ16)/($I16*12)","v":0},{"$f":"+SUM($J16:BA16)/($I16*12)","v":0},{"$f":"+SUM($J16:BB16)/($I16*12)","v":0},{"$f":"+SUM($J16:BC16)/($I16*12)","v":0},{"$f":"+SUM($J16:BD16)/($I16*12)","v":0},{"$f":"+SUM($J16:BE16)/($I16*12)","v":0},{"$f":"+SUM($J16:BF16)/($I16*12)","v":0},{"$f":"+SUM($J16:BG16)/($I16*12)","v":0},{"$f":"+SUM($J16:BH16)/($I16*12)","v":0},{"$f":"+SUM($J16:BI16)/($I16*12)","v":0},{"$f":"+SUM($J16:BJ16)/($I16*12)","v":0},{"$f":"+SUM($J16:BK16)/($I16*12)","v":0},{"$f":"+SUM($J16:BL16)/($I16*12)","v":0},{"$f":"+SUM($J16:BM16)/($I16*12)","v":0},{"$f":"+SUM($J16:BN16)/($I16*12)","v":0},{"$f":"+SUM($J16:BO16)/($I16*12)","v":0},{"$f":"+SUM($J16:BP16)/($I16*12)","v":0},{"$f":"+SUM($J16:BQ16)/($I16*12)","v":0},null,null,{"$f":"+SUM(J43:U43)","v":0},{"$f":"+SUM(V43:AG43)","v":0},{"$f":"+SUM(AH43:AS43)","v":0},{"$f":"+SUM(AT43:BE43)","v":0},{"$f":"SUM(BF43:BQ43)","v":0}]
[null,null,null,null,null,"Investimento 4",null,"Impianti e macchinari",10,{"$f":"+SUM($J17:J17)/($I17*12)","v":0},{"$f":"+SUM($J17:K17)/($I17*12)","v":0},{"$f":"+SUM($J17:L17)/($I17*12)","v":0},{"$f":"+SUM($J17:M17)/($I17*12)","v":0},{"$f":"+SUM($J17:N17)/($I17*12)","v":0},{"$f":"+SUM($J17:O17)/($I17*12)","v":0},{"$f":"+SUM($J17:P17)/($I17*12)","v":0},{"$f":"+SUM($J17:Q17)/($I17*12)","v":0},{"$f":"+SUM($J17:R17)/($I17*12)","v":0},{"$f":"+SUM($J17:S17)/($I17*12)","v":0},{"$f":"+SUM($J17:T17)/($I17*12)","v":0},{"$f":"+SUM($J17:U17)/($I17*12)","v":0},{"$f":"+SUM($J17:V17)/($I17*12)","v":0},{"$f":"+SUM($J17:W17)/($I17*12)","v":0},{"$f":"+SUM($J17:X17)/($I17*12)","v":0},{"$f":"+SUM($J17:Y17)/($I17*12)","v":0},{"$f":"+SUM($J17:Z17)/($I17*12)","v":0},{"$f":"+SUM($J17:AA17)/($I17*12)","v":0},{"$f":"+SUM($J17:AB17)/($I17*12)","v":0},{"$f":"+SUM($J17:AC17)/($I17*12)","v":0},{"$f":"+SUM($J17:AD17)/($I17*12)","v":0},{"$f":"+SUM($J17:AE17)/($I17*12)","v":0},{"$f":"+SUM($J17:AF17)/($I17*12)","v":0},{"$f":"+SUM($J17:AG17)/($I17*12)","v":0},{"$f":"+SUM($J17:AH17)/($I17*12)","v":0},{"$f":"+SUM($J17:AI17)/($I17*12)","v":0},{"$f":"+SUM($J17:AJ17)/($I17*12)","v":0},{"$f":"+SUM($J17:AK17)/($I17*12)","v":0},{"$f":"+SUM($J17:AL17)/($I17*12)","v":0},{"$f":"+SUM($J17:AM17)/($I17*12)","v":0},{"$f":"+SUM($J17:AN17)/($I17*12)","v":0},{"$f":"+SUM($J17:AO17)/($I17*12)","v":0},{"$f":"+SUM($J17:AP17)/($I17*12)","v":0},{"$f":"+SUM($J17:AQ17)/($I17*12)","v":0},{"$f":"+SUM($J17:AR17)/($I17*12)","v":0},{"$f":"+SUM($J17:AS17)/($I17*12)","v":0},{"$f":"+SUM($J17:AT17)/($I17*12)","v":0},{"$f":"+SUM($J17:AU17)/($I17*12)","v":0},{"$f":"+SUM($J17:AV17)/($I17*12)","v":0},{"$f":"+SUM($J17:AW17)/($I17*12)","v":0},{"$f":"+SUM($J17:AX17)/($I17*12)","v":0},{"$f":"+SUM($J17:AY17)/($I17*12)","v":0},{"$f":"+SUM($J17:AZ17)/($I17*12)","v":0},{"$f":"+SUM($J17:BA17)/($I17*12)","v":0},{"$f":"+SUM($J17:BB17)/($I17*12)","v":0},{"$f":"+SUM($J17:BC17)/($I17*12)","v":0},{"$f":"+SUM($J17:BD17)/($I17*12)","v":0},{"$f":"+SUM($J17:BE17)/($I17*12)","v":0},{"$f":"+SUM($J17:BF17)/($I17*12)","v":0},{"$f":"+SUM($J17:BG17)/($I17*12)","v":0},{"$f":"+SUM($J17:BH17)/($I17*12)","v":0},{"$f":"+SUM($J17:BI17)/($I17*12)","v":0},{"$f":"+SUM($J17:BJ17)/($I17*12)","v":0},{"$f":"+SUM($J17:BK17)/($I17*12)","v":0},{"$f":"+SUM($J17:BL17)/($I17*12)","v":0},{"$f":"+SUM($J17:BM17)/($I17*12)","v":0},{"$f":"+SUM($J17:BN17)/($I17*12)","v":0},{"$f":"+SUM($J17:BO17)/($I17*12)","v":0},{"$f":"+SUM($J17:BP17)/($I17*12)","v":0},{"$f":"+SUM($J17:BQ17)/($I17*12)","v":0},null,null,{"$f":"+SUM(J44:U44)","v":0},{"$f":"+SUM(V44:AG44)","v":0},{"$f":"+SUM(AH44:AS44)","v":0},{"$f":"+SUM(AT44:BE44)","v":0},{"$f":"SUM(BF44:BQ44)","v":0}]
[null,null,null,null,null,"Investimento 5",null,"Impianti e macchinari",3,{"$f":"+SUM($J18:J18)/($I18*12)","v":0},{"$f":"+SUM($J18:K18)/($I18*12)","v":0},{"$f":"+SUM($J18:L18)/($I18*12)","v":0},{"$f":"+SUM($J18:M18)/($I18*12)","v":0},{"$f":"+SUM($J18:N18)/($I18*12)","v":0},{"$f":"+SUM($J18:O18)/($I18*12)","v":0},{"$f":"+SUM($J18:P18)/($I18*12)","v":0},{"$f":"+SUM($J18:Q18)/($I18*12)","v":0},{"$f":"+SUM($J18:R18)/($I18*12)","v":0},{"$f":"+SUM($J18:S18)/($I18*12)","v":0},{"$f":"+SUM($J18:T18)/($I18*12)","v":0},{"$f":"+SUM($J18:U18)/($I18*12)","v":0},{"$f":"+SUM($J18:V18)/($I18*12)","v":0},{"$f":"+SUM($J18:W18)/($I18*12)","v":0},{"$f":"+SUM($J18:X18)/($I18*12)","v":0},{"$f":"+SUM($J18:Y18)/($I18*12)","v":0},{"$f":"+SUM($J18:Z18)/($I18*12)","v":0},{"$f":"+SUM($J18:AA18)/($I18*12)","v":0},{"$f":"+SUM($J18:AB18)/($I18*12)","v":0},{"$f":"+SUM($J18:AC18)/($I18*12)","v":0},{"$f":"+SUM($J18:AD18)/($I18*12)","v":0},{"$f":"+SUM($J18:AE18)/($I18*12)","v":0},{"$f":"+SUM($J18:AF18)/($I18*12)","v":0},{"$f":"+SUM($J18:AG18)/($I18*12)","v":0},{"$f":"+SUM($J18:AH18)/($I18*12)","v":0},{"$f":"+SUM($J18:AI18)/($I18*12)","v":0},{"$f":"+SUM($J18:AJ18)/($I18*12)","v":0},{"$f":"+SUM($J18:AK18)/($I18*12)","v":0},{"$f":"+SUM($J18:AL18)/($I18*12)","v":0},{"$f":"+SUM($J18:AM18)/($I18*12)","v":0},{"$f":"+SUM($J18:AN18)/($I18*12)","v":0},{"$f":"+SUM($J18:AO18)/($I18*12)","v":0},{"$f":"+SUM($J18:AP18)/($I18*12)","v":0},{"$f":"+SUM($J18:AQ18)/($I18*12)","v":0},{"$f":"+SUM($J18:AR18)/($I18*12)","v":0},{"$f":"+SUM($J18:AS18)/($I18*12)","v":0},{"$f":"+SUM($J18:AT18)/($I18*12)","v":0},{"$f":"+SUM($J18:AU18)/($I18*12)","v":0},{"$f":"+SUM($J18:AV18)/($I18*12)","v":0},{"$f":"+SUM($J18:AW18)/($I18*12)","v":0},{"$f":"+SUM($J18:AX18)/($I18*12)","v":0},{"$f":"+SUM($J18:AY18)/($I18*12)","v":0},{"$f":"+SUM($J18:AZ18)/($I18*12)","v":0},{"$f":"+SUM($J18:BA18)/($I18*12)","v":0},{"$f":"+SUM($J18:BB18)/($I18*12)","v":0},{"$f":"+SUM($J18:BC18)/($I18*12)","v":0},{"$f":"+SUM($J18:BD18)/($I18*12)","v":0},{"$f":"+SUM($J18:BE18)/($I18*12)","v":0},{"$f":"+SUM($J18:BF18)/($I18*12)","v":0},{"$f":"+SUM($J18:BG18)/($I18*12)","v":0},{"$f":"+SUM($J18:BH18)/($I18*12)","v":0},{"$f":"+SUM($J18:BI18)/($I18*12)","v":0},{"$f":"+SUM($J18:BJ18)/($I18*12)","v":0},{"$f":"+SUM($J18:BK18)/($I18*12)","v":0},{"$f":"+SUM($J18:BL18)/($I18*12)","v":0},{"$f":"+SUM($J18:BM18)/($I18*12)","v":0},{"$f":"+SUM($J18:BN18)/($I18*12)","v":0},{"$f":"+SUM($J18:BO18)/($I18*12)","v":0},{"$f":"+SUM($J18:BP18)/($I18*12)","v":0},{"$f":"+SUM($J18:BQ18)/($I18*12)","v":0},null,null,{"$f":"+SUM(J45:U45)","v":0},{"$f":"+SUM(V45:AG45)","v":0},{"$f":"+SUM(AH45:AS45)","v":0},{"$f":"+SUM(AT45:BE45)","v":0},{"$f":"SUM(BF45:BQ45)","v":0}]
[null,null,null,null,null,"Investimento 6",null,"Impianti e macchinari",10,{"$f":"+SUM($J19:J19)/($I19*12)","v":0},{"$f":"+SUM($J19:K19)/($I19*12)","v":0},{"$f":"+SUM($J19:L19)/($I19*12)","v":0},{"$f":"+SUM($J19:M19)/($I19*12)","v":0},{"$f":"+SUM($J19:N19)/($I19*12)","v":0},{"$f":"+SUM($J19:O19)/($I19*12)","v":0},{"$f":"+SUM($J19:P19)/($I19*12)","v":0},{"$f":"+SUM($J19:Q19)/($I19*12)","v":0},{"$f":"+SUM($J19:R19)/($I19*12)","v":0},{"$f":"+SUM($J19:S19)/($I19*12)","v":0},{"$f":"+SUM($J19:T19)/($I19*12)","v":0},{"$f":"+SUM($J19:U19)/($I19*12)","v":0},{"$f":"+SUM($J19:V19)/($I19*12)","v":0},{"$f":"+SUM($J19:W19)/($I19*12)","v":0},{"$f":"+SUM($J19:X19)/($I19*12)","v":0},{"$f":"+SUM($J19:Y19)/($I19*12)","v":0},{"$f":"+SUM($J19:Z19)/($I19*12)","v":0},{"$f":"+SUM($J19:AA19)/($I19*12)","v":0},{"$f":"+SUM($J19:AB19)/($I19*12)","v":0},{"$f":"+SUM($J19:AC19)/($I19*12)","v":0},{"$f":"+SUM($J19:AD19)/($I19*12)","v":0},{"$f":"+SUM($J19:AE19)/($I19*12)","v":0},{"$f":"+SUM($J19:AF19)/($I19*12)","v":0},{"$f":"+SUM($J19:AG19)/($I19*12)","v":0},{"$f":"+SUM($J19:AH19)/($I19*12)","v":0},{"$f":"+SUM($J19:AI19)/($I19*12)","v":0},{"$f":"+SUM($J19:AJ19)/($I19*12)","v":0},{"$f":"+SUM($J19:AK19)/($I19*12)","v":0},{"$f":"+SUM($J19:AL19)/($I19*12)","v":0},{"$f":"+SUM($J19:AM19)/($I19*12)","v":0},{"$f":"+SUM($J19:AN19)/($I19*12)","v":0},{"$f":"+SUM($J19:AO19)/($I19*12)","v":0},{"$f":"+SUM($J19:AP19)/($I19*12)","v":0},{"$f":"+SUM($J19:AQ19)/($I19*12)","v":0},{"$f":"+SUM($J19:AR19)/($I19*12)","v":0},{"$f":"+SUM($J19:AS19)/($I19*12)","v":0},{"$f":"+SUM($J19:AT19)/($I19*12)","v":0},{"$f":"+SUM($J19:AU19)/($I19*12)","v":0},{"$f":"+SUM($J19:AV19)/($I19*12)","v":0},{"$f":"+SUM($J19:AW19)/($I19*12)","v":0},{"$f":"+SUM($J19:AX19)/($I19*12)","v":0},{"$f":"+SUM($J19:AY19)/($I19*12)","v":0},{"$f":"+SUM($J19:AZ19)/($I19*12)","v":0},{"$f":"+SUM($J19:BA19)/($I19*12)","v":0},{"$f":"+SUM($J19:BB19)/($I19*12)","v":0},{"$f":"+SUM($J19:BC19)/($I19*12)","v":0},{"$f":"+SUM($J19:BD19)/($I19*12)","v":0},{"$f":"+SUM($J19:BE19)/($I19*12)","v":0},{"$f":"+SUM($J19:BF19)/($I19*12)","v":0},{"$f":"+SUM($J19:BG19)/($I19*12)","v":0},{"$f":"+SUM($J19:BH19)/($I19*12)","v":0},{"$f":"+SUM($J19:BI19)/($I19*12)","v":0},{"$f":"+SUM($J19:BJ19)/($I19*12)","v":0},{"$f":"+SUM($J19:BK19)/($I19*12)","v":0},{"$f":"+SUM($J19:BL19)/($I19*12)","v":0},{"$f":"+SUM($J19:BM19)/($I19*12)","v":0},{"$f":"+SUM($J19:BN19)/($I19*12)","v":0},{"$f":"+SUM($J19:BO19)/($I19*12)","v":0},{"$f":"+SUM($J19:BP19)/($I19*12)","v":0},{"$f":"+SUM($J19:BQ19)/($I19*12)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"Investimento 7",null,"Impianti e macchinari",10,{"$f":"+SUM($J20:J20)/($I20*12)","v":0},{"$f":"+SUM($J20:K20)/($I20*12)","v":0},{"$f":"+SUM($J20:L20)/($I20*12)","v":0},{"$f":"+SUM($J20:M20)/($I20*12)","v":0},{"$f":"+SUM($J20:N20)/($I20*12)","v":0},{"$f":"+SUM($J20:O20)/($I20*12)","v":0},{"$f":"+SUM($J20:P20)/($I20*12)","v":0},{"$f":"+SUM($J20:Q20)/($I20*12)","v":0},{"$f":"+SUM($J20:R20)/($I20*12)","v":0},{"$f":"+SUM($J20:S20)/($I20*12)","v":0},{"$f":"+SUM($J20:T20)/($I20*12)","v":0},{"$f":"+SUM($J20:U20)/($I20*12)","v":0},{"$f":"+SUM($J20:V20)/($I20*12)","v":0},{"$f":"+SUM($J20:W20)/($I20*12)","v":0},{"$f":"+SUM($J20:X20)/($I20*12)","v":0},{"$f":"+SUM($J20:Y20)/($I20*12)","v":0},{"$f":"+SUM($J20:Z20)/($I20*12)","v":0},{"$f":"+SUM($J20:AA20)/($I20*12)","v":0},{"$f":"+SUM($J20:AB20)/($I20*12)","v":0},{"$f":"+SUM($J20:AC20)/($I20*12)","v":0},{"$f":"+SUM($J20:AD20)/($I20*12)","v":0},{"$f":"+SUM($J20:AE20)/($I20*12)","v":0},{"$f":"+SUM($J20:AF20)/($I20*12)","v":0},{"$f":"+SUM($J20:AG20)/($I20*12)","v":0},{"$f":"+SUM($J20:AH20)/($I20*12)","v":0},{"$f":"+SUM($J20:AI20)/($I20*12)","v":0},{"$f":"+SUM($J20:AJ20)/($I20*12)","v":0},{"$f":"+SUM($J20:AK20)/($I20*12)","v":0},{"$f":"+SUM($J20:AL20)/($I20*12)","v":0},{"$f":"+SUM($J20:AM20)/($I20*12)","v":0},{"$f":"+SUM($J20:AN20)/($I20*12)","v":0},{"$f":"+SUM($J20:AO20)/($I20*12)","v":0},{"$f":"+SUM($J20:AP20)/($I20*12)","v":0},{"$f":"+SUM($J20:AQ20)/($I20*12)","v":0},{"$f":"+SUM($J20:AR20)/($I20*12)","v":0},{"$f":"+SUM($J20:AS20)/($I20*12)","v":0},{"$f":"+SUM($J20:AT20)/($I20*12)","v":0},{"$f":"+SUM($J20:AU20)/($I20*12)","v":0},{"$f":"+SUM($J20:AV20)/($I20*12)","v":0},{"$f":"+SUM($J20:AW20)/($I20*12)","v":0},{"$f":"+SUM($J20:AX20)/($I20*12)","v":0},{"$f":"+SUM($J20:AY20)/($I20*12)","v":0},{"$f":"+SUM($J20:AZ20)/($I20*12)","v":0},{"$f":"+SUM($J20:BA20)/($I20*12)","v":0},{"$f":"+SUM($J20:BB20)/($I20*12)","v":0},{"$f":"+SUM($J20:BC20)/($I20*12)","v":0},{"$f":"+SUM($J20:BD20)/($I20*12)","v":0},{"$f":"+SUM($J20:BE20)/($I20*12)","v":0},{"$f":"+SUM($J20:BF20)/($I20*12)","v":0},{"$f":"+SUM($J20:BG20)/($I20*12)","v":0},{"$f":"+SUM($J20:BH20)/($I20*12)","v":0},{"$f":"+SUM($J20:BI20)/($I20*12)","v":0},{"$f":"+SUM($J20:BJ20)/($I20*12)","v":0},{"$f":"+SUM($J20:BK20)/($I20*12)","v":0},{"$f":"+SUM($J20:BL20)/($I20*12)","v":0},{"$f":"+SUM($J20:BM20)/($I20*12)","v":0},{"$f":"+SUM($J20:BN20)/($I20*12)","v":0},{"$f":"+SUM($J20:BO20)/($I20*12)","v":0},{"$f":"+SUM($J20:BP20)/($I20*12)","v":0},{"$f":"+SUM($J20:BQ20)/($I20*12)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"Investimento 8",null,"Impianti e macchinari",5,{"$f":"+SUM($J21:J21)/($I21*12)","v":0},{"$f":"+SUM($J21:K21)/($I21*12)","v":0},{"$f":"+SUM($J21:L21)/($I21*12)","v":0},{"$f":"+SUM($J21:M21)/($I21*12)","v":0},{"$f":"+SUM($J21:N21)/($I21*12)","v":0},{"$f":"+SUM($J21:O21)/($I21*12)","v":0},{"$f":"+SUM($J21:P21)/($I21*12)","v":0},{"$f":"+SUM($J21:Q21)/($I21*12)","v":0},{"$f":"+SUM($J21:R21)/($I21*12)","v":0},{"$f":"+SUM($J21:S21)/($I21*12)","v":0},{"$f":"+SUM($J21:T21)/($I21*12)","v":0},{"$f":"+SUM($J21:U21)/($I21*12)","v":0},{"$f":"+SUM($J21:V21)/($I21*12)","v":0},{"$f":"+SUM($J21:W21)/($I21*12)","v":0},{"$f":"+SUM($J21:X21)/($I21*12)","v":0},{"$f":"+SUM($J21:Y21)/($I21*12)","v":0},{"$f":"+SUM($J21:Z21)/($I21*12)","v":0},{"$f":"+SUM($J21:AA21)/($I21*12)","v":0},{"$f":"+SUM($J21:AB21)/($I21*12)","v":0},{"$f":"+SUM($J21:AC21)/($I21*12)","v":0},{"$f":"+SUM($J21:AD21)/($I21*12)","v":0},{"$f":"+SUM($J21:AE21)/($I21*12)","v":0},{"$f":"+SUM($J21:AF21)/($I21*12)","v":0},{"$f":"+SUM($J21:AG21)/($I21*12)","v":0},{"$f":"+SUM($J21:AH21)/($I21*12)","v":0},{"$f":"+SUM($J21:AI21)/($I21*12)","v":0},{"$f":"+SUM($J21:AJ21)/($I21*12)","v":0},{"$f":"+SUM($J21:AK21)/($I21*12)","v":0},{"$f":"+SUM($J21:AL21)/($I21*12)","v":0},{"$f":"+SUM($J21:AM21)/($I21*12)","v":0},{"$f":"+SUM($J21:AN21)/($I21*12)","v":0},{"$f":"+SUM($J21:AO21)/($I21*12)","v":0},{"$f":"+SUM($J21:AP21)/($I21*12)","v":0},{"$f":"+SUM($J21:AQ21)/($I21*12)","v":0},{"$f":"+SUM($J21:AR21)/($I21*12)","v":0},{"$f":"+SUM($J21:AS21)/($I21*12)","v":0},{"$f":"+SUM($J21:AT21)/($I21*12)","v":0},{"$f":"+SUM($J21:AU21)/($I21*12)","v":0},{"$f":"+SUM($J21:AV21)/($I21*12)","v":0},{"$f":"+SUM($J21:AW21)/($I21*12)","v":0},{"$f":"+SUM($J21:AX21)/($I21*12)","v":0},{"$f":"+SUM($J21:AY21)/($I21*12)","v":0},{"$f":"+SUM($J21:AZ21)/($I21*12)","v":0},{"$f":"+SUM($J21:BA21)/($I21*12)","v":0},{"$f":"+SUM($J21:BB21)/($I21*12)","v":0},{"$f":"+SUM($J21:BC21)/($I21*12)","v":0},{"$f":"+SUM($J21:BD21)/($I21*12)","v":0},{"$f":"+SUM($J21:BE21)/($I21*12)","v":0},{"$f":"+SUM($J21:BF21)/($I21*12)","v":0},{"$f":"+SUM($J21:BG21)/($I21*12)","v":0},{"$f":"+SUM($J21:BH21)/($I21*12)","v":0},{"$f":"+SUM($J21:BI21)/($I21*12)","v":0},{"$f":"+SUM($J21:BJ21)/($I21*12)","v":0},{"$f":"+SUM($J21:BK21)/($I21*12)","v":0},{"$f":"+SUM($J21:BL21)/($I21*12)","v":0},{"$f":"+SUM($J21:BM21)/($I21*12)","v":0},{"$f":"+SUM($J21:BN21)/($I21*12)","v":0},{"$f":"+SUM($J21:BO21)/($I21*12)","v":0},{"$f":"+SUM($J21:BP21)/($I21*12)","v":0},{"$f":"+SUM($J21:BQ21)/($I21*12)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"Investimento 9",null,"Impianti e macchinari",5,{"$f":"+SUM($J22:J22)/($I22*12)","v":0},{"$f":"+SUM($J22:K22)/($I22*12)","v":0},{"$f":"+SUM($J22:L22)/($I22*12)","v":0},{"$f":"+SUM($J22:M22)/($I22*12)","v":0},{"$f":"+SUM($J22:N22)/($I22*12)","v":0},{"$f":"+SUM($J22:O22)/($I22*12)","v":0},{"$f":"+SUM($J22:P22)/($I22*12)","v":0},{"$f":"+SUM($J22:Q22)/($I22*12)","v":0},{"$f":"+SUM($J22:R22)/($I22*12)","v":0},{"$f":"+SUM($J22:S22)/($I22*12)","v":0},{"$f":"+SUM($J22:T22)/($I22*12)","v":0},{"$f":"+SUM($J22:U22)/($I22*12)","v":0},{"$f":"+SUM($J22:V22)/($I22*12)","v":0},{"$f":"+SUM($J22:W22)/($I22*12)","v":0},{"$f":"+SUM($J22:X22)/($I22*12)","v":0},{"$f":"+SUM($J22:Y22)/($I22*12)","v":0},{"$f":"+SUM($J22:Z22)/($I22*12)","v":0},{"$f":"+SUM($J22:AA22)/($I22*12)","v":0},{"$f":"+SUM($J22:AB22)/($I22*12)","v":0},{"$f":"+SUM($J22:AC22)/($I22*12)","v":0},{"$f":"+SUM($J22:AD22)/($I22*12)","v":0},{"$f":"+SUM($J22:AE22)/($I22*12)","v":0},{"$f":"+SUM($J22:AF22)/($I22*12)","v":0},{"$f":"+SUM($J22:AG22)/($I22*12)","v":0},{"$f":"+SUM($J22:AH22)/($I22*12)","v":0},{"$f":"+SUM($J22:AI22)/($I22*12)","v":0},{"$f":"+SUM($J22:AJ22)/($I22*12)","v":0},{"$f":"+SUM($J22:AK22)/($I22*12)","v":0},{"$f":"+SUM($J22:AL22)/($I22*12)","v":0},{"$f":"+SUM($J22:AM22)/($I22*12)","v":0},{"$f":"+SUM($J22:AN22)/($I22*12)","v":0},{"$f":"+SUM($J22:AO22)/($I22*12)","v":0},{"$f":"+SUM($J22:AP22)/($I22*12)","v":0},{"$f":"+SUM($J22:AQ22)/($I22*12)","v":0},{"$f":"+SUM($J22:AR22)/($I22*12)","v":0},{"$f":"+SUM($J22:AS22)/($I22*12)","v":0},{"$f":"+SUM($J22:AT22)/($I22*12)","v":0},{"$f":"+SUM($J22:AU22)/($I22*12)","v":0},{"$f":"+SUM($J22:AV22)/($I22*12)","v":0},{"$f":"+SUM($J22:AW22)/($I22*12)","v":0},{"$f":"+SUM($J22:AX22)/($I22*12)","v":0},{"$f":"+SUM($J22:AY22)/($I22*12)","v":0},{"$f":"+SUM($J22:AZ22)/($I22*12)","v":0},{"$f":"+SUM($J22:BA22)/($I22*12)","v":0},{"$f":"+SUM($J22:BB22)/($I22*12)","v":0},{"$f":"+SUM($J22:BC22)/($I22*12)","v":0},{"$f":"+SUM($J22:BD22)/($I22*12)","v":0},{"$f":"+SUM($J22:BE22)/($I22*12)","v":0},{"$f":"+SUM($J22:BF22)/($I22*12)","v":0},{"$f":"+SUM($J22:BG22)/($I22*12)","v":0},{"$f":"+SUM($J22:BH22)/($I22*12)","v":0},{"$f":"+SUM($J22:BI22)/($I22*12)","v":0},{"$f":"+SUM($J22:BJ22)/($I22*12)","v":0},{"$f":"+SUM($J22:BK22)/($I22*12)","v":0},{"$f":"+SUM($J22:BL22)/($I22*12)","v":0},{"$f":"+SUM($J22:BM22)/($I22*12)","v":0},{"$f":"+SUM($J22:BN22)/($I22*12)","v":0},{"$f":"+SUM($J22:BO22)/($I22*12)","v":0},{"$f":"+SUM($J22:BP22)/($I22*12)","v":0},{"$f":"+SUM($J22:BQ22)/($I22*12)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"Investimento 10",null,"Impianti e macchinari",5,{"$f":"+SUM($J23:J23)/($I23*12)","v":0},{"$f":"+SUM($J23:K23)/($I23*12)","v":0},{"$f":"+SUM($J23:L23)/($I23*12)","v":0},{"$f":"+SUM($J23:M23)/($I23*12)","v":0},{"$f":"+SUM($J23:N23)/($I23*12)","v":0},{"$f":"+SUM($J23:O23)/($I23*12)","v":0},{"$f":"+SUM($J23:P23)/($I23*12)","v":0},{"$f":"+SUM($J23:Q23)/($I23*12)","v":0},{"$f":"+SUM($J23:R23)/($I23*12)","v":0},{"$f":"+SUM($J23:S23)/($I23*12)","v":0},{"$f":"+SUM($J23:T23)/($I23*12)","v":0},{"$f":"+SUM($J23:U23)/($I23*12)","v":0},{"$f":"+SUM($J23:V23)/($I23*12)","v":0},{"$f":"+SUM($J23:W23)/($I23*12)","v":0},{"$f":"+SUM($J23:X23)/($I23*12)","v":0},{"$f":"+SUM($J23:Y23)/($I23*12)","v":0},{"$f":"+SUM($J23:Z23)/($I23*12)","v":0},{"$f":"+SUM($J23:AA23)/($I23*12)","v":0},{"$f":"+SUM($J23:AB23)/($I23*12)","v":0},{"$f":"+SUM($J23:AC23)/($I23*12)","v":0},{"$f":"+SUM($J23:AD23)/($I23*12)","v":0},{"$f":"+SUM($J23:AE23)/($I23*12)","v":0},{"$f":"+SUM($J23:AF23)/($I23*12)","v":0},{"$f":"+SUM($J23:AG23)/($I23*12)","v":0},{"$f":"+SUM($J23:AH23)/($I23*12)","v":0},{"$f":"+SUM($J23:AI23)/($I23*12)","v":0},{"$f":"+SUM($J23:AJ23)/($I23*12)","v":0},{"$f":"+SUM($J23:AK23)/($I23*12)","v":0},{"$f":"+SUM($J23:AL23)/($I23*12)","v":0},{"$f":"+SUM($J23:AM23)/($I23*12)","v":0},{"$f":"+SUM($J23:AN23)/($I23*12)","v":0},{"$f":"+SUM($J23:AO23)/($I23*12)","v":0},{"$f":"+SUM($J23:AP23)/($I23*12)","v":0},{"$f":"+SUM($J23:AQ23)/($I23*12)","v":0},{"$f":"+SUM($J23:AR23)/($I23*12)","v":0},{"$f":"+SUM($J23:AS23)/($I23*12)","v":0},{"$f":"+SUM($J23:AT23)/($I23*12)","v":0},{"$f":"+SUM($J23:AU23)/($I23*12)","v":0},{"$f":"+SUM($J23:AV23)/($I23*12)","v":0},{"$f":"+SUM($J23:AW23)/($I23*12)","v":0},{"$f":"+SUM($J23:AX23)/($I23*12)","v":0},{"$f":"+SUM($J23:AY23)/($I23*12)","v":0},{"$f":"+SUM($J23:AZ23)/($I23*12)","v":0},{"$f":"+SUM($J23:BA23)/($I23*12)","v":0},{"$f":"+SUM($J23:BB23)/($I23*12)","v":0},{"$f":"+SUM($J23:BC23)/($I23*12)","v":0},{"$f":"+SUM($J23:BD23)/($I23*12)","v":0},{"$f":"+SUM($J23:BE23)/($I23*12)","v":0},{"$f":"+SUM($J23:BF23)/($I23*12)","v":0},{"$f":"+SUM($J23:BG23)/($I23*12)","v":0},{"$f":"+SUM($J23:BH23)/($I23*12)","v":0},{"$f":"+SUM($J23:BI23)/($I23*12)","v":0},{"$f":"+SUM($J23:BJ23)/($I23*12)","v":0},{"$f":"+SUM($J23:BK23)/($I23*12)","v":0},{"$f":"+SUM($J23:BL23)/($I23*12)","v":0},{"$f":"+SUM($J23:BM23)/($I23*12)","v":0},{"$f":"+SUM($J23:BN23)/($I23*12)","v":0},{"$f":"+SUM($J23:BO23)/($I23*12)","v":0},{"$f":"+SUM($J23:BP23)/($I23*12)","v":0},{"$f":"+SUM($J23:BQ23)/($I23*12)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"Investimento 11",null,"Impianti e macchinari",5,{"$f":"+SUM($J24:J24)/($I24*12)","v":0},{"$f":"+SUM($J24:K24)/($I24*12)","v":0},{"$f":"+SUM($J24:L24)/($I24*12)","v":0},{"$f":"+SUM($J24:M24)/($I24*12)","v":0},{"$f":"+SUM($J24:N24)/($I24*12)","v":0},{"$f":"+SUM($J24:O24)/($I24*12)","v":0},{"$f":"+SUM($J24:P24)/($I24*12)","v":0},{"$f":"+SUM($J24:Q24)/($I24*12)","v":0},{"$f":"+SUM($J24:R24)/($I24*12)","v":0},{"$f":"+SUM($J24:S24)/($I24*12)","v":0},{"$f":"+SUM($J24:T24)/($I24*12)","v":0},{"$f":"+SUM($J24:U24)/($I24*12)","v":0},{"$f":"+SUM($J24:V24)/($I24*12)","v":0},{"$f":"+SUM($J24:W24)/($I24*12)","v":0},{"$f":"+SUM($J24:X24)/($I24*12)","v":0},{"$f":"+SUM($J24:Y24)/($I24*12)","v":0},{"$f":"+SUM($J24:Z24)/($I24*12)","v":0},{"$f":"+SUM($J24:AA24)/($I24*12)","v":0},{"$f":"+SUM($J24:AB24)/($I24*12)","v":0},{"$f":"+SUM($J24:AC24)/($I24*12)","v":0},{"$f":"+SUM($J24:AD24)/($I24*12)","v":0},{"$f":"+SUM($J24:AE24)/($I24*12)","v":0},{"$f":"+SUM($J24:AF24)/($I24*12)","v":0},{"$f":"+SUM($J24:AG24)/($I24*12)","v":0},{"$f":"+SUM($J24:AH24)/($I24*12)","v":0},{"$f":"+SUM($J24:AI24)/($I24*12)","v":0},{"$f":"+SUM($J24:AJ24)/($I24*12)","v":0},{"$f":"+SUM($J24:AK24)/($I24*12)","v":0},{"$f":"+SUM($J24:AL24)/($I24*12)","v":0},{"$f":"+SUM($J24:AM24)/($I24*12)","v":0},{"$f":"+SUM($J24:AN24)/($I24*12)","v":0},{"$f":"+SUM($J24:AO24)/($I24*12)","v":0},{"$f":"+SUM($J24:AP24)/($I24*12)","v":0},{"$f":"+SUM($J24:AQ24)/($I24*12)","v":0},{"$f":"+SUM($J24:AR24)/($I24*12)","v":0},{"$f":"+SUM($J24:AS24)/($I24*12)","v":0},{"$f":"+SUM($J24:AT24)/($I24*12)","v":0},{"$f":"+SUM($J24:AU24)/($I24*12)","v":0},{"$f":"+SUM($J24:AV24)/($I24*12)","v":0},{"$f":"+SUM($J24:AW24)/($I24*12)","v":0},{"$f":"+SUM($J24:AX24)/($I24*12)","v":0},{"$f":"+SUM($J24:AY24)/($I24*12)","v":0},{"$f":"+SUM($J24:AZ24)/($I24*12)","v":0},{"$f":"+SUM($J24:BA24)/($I24*12)","v":0},{"$f":"+SUM($J24:BB24)/($I24*12)","v":0},{"$f":"+SUM($J24:BC24)/($I24*12)","v":0},{"$f":"+SUM($J24:BD24)/($I24*12)","v":0},{"$f":"+SUM($J24:BE24)/($I24*12)","v":0},{"$f":"+SUM($J24:BF24)/($I24*12)","v":0},{"$f":"+SUM($J24:BG24)/($I24*12)","v":0},{"$f":"+SUM($J24:BH24)/($I24*12)","v":0},{"$f":"+SUM($J24:BI24)/($I24*12)","v":0},{"$f":"+SUM($J24:BJ24)/($I24*12)","v":0},{"$f":"+SUM($J24:BK24)/($I24*12)","v":0},{"$f":"+SUM($J24:BL24)/($I24*12)","v":0},{"$f":"+SUM($J24:BM24)/($I24*12)","v":0},{"$f":"+SUM($J24:BN24)/($I24*12)","v":0},{"$f":"+SUM($J24:BO24)/($I24*12)","v":0},{"$f":"+SUM($J24:BP24)/($I24*12)","v":0},{"$f":"+SUM($J24:BQ24)/($I24*12)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"Investimento 12",null,"Impianti e macchinari",5,{"$f":"+SUM($J25:J25)/($I25*12)","v":0},{"$f":"+SUM($J25:K25)/($I25*12)","v":0},{"$f":"+SUM($J25:L25)/($I25*12)","v":0},{"$f":"+SUM($J25:M25)/($I25*12)","v":0},{"$f":"+SUM($J25:N25)/($I25*12)","v":0},{"$f":"+SUM($J25:O25)/($I25*12)","v":0},{"$f":"+SUM($J25:P25)/($I25*12)","v":0},{"$f":"+SUM($J25:Q25)/($I25*12)","v":0},{"$f":"+SUM($J25:R25)/($I25*12)","v":0},{"$f":"+SUM($J25:S25)/($I25*12)","v":0},{"$f":"+SUM($J25:T25)/($I25*12)","v":0},{"$f":"+SUM($J25:U25)/($I25*12)","v":0},{"$f":"+SUM($J25:V25)/($I25*12)","v":0},{"$f":"+SUM($J25:W25)/($I25*12)","v":0},{"$f":"+SUM($J25:X25)/($I25*12)","v":0},{"$f":"+SUM($J25:Y25)/($I25*12)","v":0},{"$f":"+SUM($J25:Z25)/($I25*12)","v":0},{"$f":"+SUM($J25:AA25)/($I25*12)","v":0},{"$f":"+SUM($J25:AB25)/($I25*12)","v":0},{"$f":"+SUM($J25:AC25)/($I25*12)","v":0},{"$f":"+SUM($J25:AD25)/($I25*12)","v":0},{"$f":"+SUM($J25:AE25)/($I25*12)","v":0},{"$f":"+SUM($J25:AF25)/($I25*12)","v":0},{"$f":"+SUM($J25:AG25)/($I25*12)","v":0},{"$f":"+SUM($J25:AH25)/($I25*12)","v":0},{"$f":"+SUM($J25:AI25)/($I25*12)","v":0},{"$f":"+SUM($J25:AJ25)/($I25*12)","v":0},{"$f":"+SUM($J25:AK25)/($I25*12)","v":0},{"$f":"+SUM($J25:AL25)/($I25*12)","v":0},{"$f":"+SUM($J25:AM25)/($I25*12)","v":0},{"$f":"+SUM($J25:AN25)/($I25*12)","v":0},{"$f":"+SUM($J25:AO25)/($I25*12)","v":0},{"$f":"+SUM($J25:AP25)/($I25*12)","v":0},{"$f":"+SUM($J25:AQ25)/($I25*12)","v":0},{"$f":"+SUM($J25:AR25)/($I25*12)","v":0},{"$f":"+SUM($J25:AS25)/($I25*12)","v":0},{"$f":"+SUM($J25:AT25)/($I25*12)","v":0},{"$f":"+SUM($J25:AU25)/($I25*12)","v":0},{"$f":"+SUM($J25:AV25)/($I25*12)","v":0},{"$f":"+SUM($J25:AW25)/($I25*12)","v":0},{"$f":"+SUM($J25:AX25)/($I25*12)","v":0},{"$f":"+SUM($J25:AY25)/($I25*12)","v":0},{"$f":"+SUM($J25:AZ25)/($I25*12)","v":0},{"$f":"+SUM($J25:BA25)/($I25*12)","v":0},{"$f":"+SUM($J25:BB25)/($I25*12)","v":0},{"$f":"+SUM($J25:BC25)/($I25*12)","v":0},{"$f":"+SUM($J25:BD25)/($I25*12)","v":0},{"$f":"+SUM($J25:BE25)/($I25*12)","v":0},{"$f":"+SUM($J25:BF25)/($I25*12)","v":0},{"$f":"+SUM($J25:BG25)/($I25*12)","v":0},{"$f":"+SUM($J25:BH25)/($I25*12)","v":0},{"$f":"+SUM($J25:BI25)/($I25*12)","v":0},{"$f":"+SUM($J25:BJ25)/($I25*12)","v":0},{"$f":"+SUM($J25:BK25)/($I25*12)","v":0},{"$f":"+SUM($J25:BL25)/($I25*12)","v":0},{"$f":"+SUM($J25:BM25)/($I25*12)","v":0},{"$f":"+SUM($J25:BN25)/($I25*12)","v":0},{"$f":"+SUM($J25:BO25)/($I25*12)","v":0},{"$f":"+SUM($J25:BP25)/($I25*12)","v":0},{"$f":"+SUM($J25:BQ25)/($I25*12)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"Investimento 13",null,"Impianti e macchinari",5,{"$f":"+SUM($J26:J26)/($I26*12)","v":0},{"$f":"+SUM($J26:K26)/($I26*12)","v":0},{"$f":"+SUM($J26:L26)/($I26*12)","v":0},{"$f":"+SUM($J26:M26)/($I26*12)","v":0},{"$f":"+SUM($J26:N26)/($I26*12)","v":0},{"$f":"+SUM($J26:O26)/($I26*12)","v":0},{"$f":"+SUM($J26:P26)/($I26*12)","v":0},{"$f":"+SUM($J26:Q26)/($I26*12)","v":0},{"$f":"+SUM($J26:R26)/($I26*12)","v":0},{"$f":"+SUM($J26:S26)/($I26*12)","v":0},{"$f":"+SUM($J26:T26)/($I26*12)","v":0},{"$f":"+SUM($J26:U26)/($I26*12)","v":0},{"$f":"+SUM($J26:V26)/($I26*12)","v":0},{"$f":"+SUM($J26:W26)/($I26*12)","v":0},{"$f":"+SUM($J26:X26)/($I26*12)","v":0},{"$f":"+SUM($J26:Y26)/($I26*12)","v":0},{"$f":"+SUM($J26:Z26)/($I26*12)","v":0},{"$f":"+SUM($J26:AA26)/($I26*12)","v":0},{"$f":"+SUM($J26:AB26)/($I26*12)","v":0},{"$f":"+SUM($J26:AC26)/($I26*12)","v":0},{"$f":"+SUM($J26:AD26)/($I26*12)","v":0},{"$f":"+SUM($J26:AE26)/($I26*12)","v":0},{"$f":"+SUM($J26:AF26)/($I26*12)","v":0},{"$f":"+SUM($J26:AG26)/($I26*12)","v":0},{"$f":"+SUM($J26:AH26)/($I26*12)","v":0},{"$f":"+SUM($J26:AI26)/($I26*12)","v":0},{"$f":"+SUM($J26:AJ26)/($I26*12)","v":0},{"$f":"+SUM($J26:AK26)/($I26*12)","v":0},{"$f":"+SUM($J26:AL26)/($I26*12)","v":0},{"$f":"+SUM($J26:AM26)/($I26*12)","v":0},{"$f":"+SUM($J26:AN26)/($I26*12)","v":0},{"$f":"+SUM($J26:AO26)/($I26*12)","v":0},{"$f":"+SUM($J26:AP26)/($I26*12)","v":0},{"$f":"+SUM($J26:AQ26)/($I26*12)","v":0},{"$f":"+SUM($J26:AR26)/($I26*12)","v":0},{"$f":"+SUM($J26:AS26)/($I26*12)","v":0},{"$f":"+SUM($J26:AT26)/($I26*12)","v":0},{"$f":"+SUM($J26:AU26)/($I26*12)","v":0},{"$f":"+SUM($J26:AV26)/($I26*12)","v":0},{"$f":"+SUM($J26:AW26)/($I26*12)","v":0},{"$f":"+SUM($J26:AX26)/($I26*12)","v":0},{"$f":"+SUM($J26:AY26)/($I26*12)","v":0},{"$f":"+SUM($J26:AZ26)/($I26*12)","v":0},{"$f":"+SUM($J26:BA26)/($I26*12)","v":0},{"$f":"+SUM($J26:BB26)/($I26*12)","v":0},{"$f":"+SUM($J26:BC26)/($I26*12)","v":0},{"$f":"+SUM($J26:BD26)/($I26*12)","v":0},{"$f":"+SUM($J26:BE26)/($I26*12)","v":0},{"$f":"+SUM($J26:BF26)/($I26*12)","v":0},{"$f":"+SUM($J26:BG26)/($I26*12)","v":0},{"$f":"+SUM($J26:BH26)/($I26*12)","v":0},{"$f":"+SUM($J26:BI26)/($I26*12)","v":0},{"$f":"+SUM($J26:BJ26)/($I26*12)","v":0},{"$f":"+SUM($J26:BK26)/($I26*12)","v":0},{"$f":"+SUM($J26:BL26)/($I26*12)","v":0},{"$f":"+SUM($J26:BM26)/($I26*12)","v":0},{"$f":"+SUM($J26:BN26)/($I26*12)","v":0},{"$f":"+SUM($J26:BO26)/($I26*12)","v":0},{"$f":"+SUM($J26:BP26)/($I26*12)","v":0},{"$f":"+SUM($J26:BQ26)/($I26*12)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"Investimento 14",null,"Impianti e macchinari",5,{"$f":"+SUM($J27:J27)/($I27*12)","v":0},{"$f":"+SUM($J27:K27)/($I27*12)","v":0},{"$f":"+SUM($J27:L27)/($I27*12)","v":0},{"$f":"+SUM($J27:M27)/($I27*12)","v":0},{"$f":"+SUM($J27:N27)/($I27*12)","v":0},{"$f":"+SUM($J27:O27)/($I27*12)","v":0},{"$f":"+SUM($J27:P27)/($I27*12)","v":0},{"$f":"+SUM($J27:Q27)/($I27*12)","v":0},{"$f":"+SUM($J27:R27)/($I27*12)","v":0},{"$f":"+SUM($J27:S27)/($I27*12)","v":0},{"$f":"+SUM($J27:T27)/($I27*12)","v":0},{"$f":"+SUM($J27:U27)/($I27*12)","v":0},{"$f":"+SUM($J27:V27)/($I27*12)","v":0},{"$f":"+SUM($J27:W27)/($I27*12)","v":0},{"$f":"+SUM($J27:X27)/($I27*12)","v":0},{"$f":"+SUM($J27:Y27)/($I27*12)","v":0},{"$f":"+SUM($J27:Z27)/($I27*12)","v":0},{"$f":"+SUM($J27:AA27)/($I27*12)","v":0},{"$f":"+SUM($J27:AB27)/($I27*12)","v":0},{"$f":"+SUM($J27:AC27)/($I27*12)","v":0},{"$f":"+SUM($J27:AD27)/($I27*12)","v":0},{"$f":"+SUM($J27:AE27)/($I27*12)","v":0},{"$f":"+SUM($J27:AF27)/($I27*12)","v":0},{"$f":"+SUM($J27:AG27)/($I27*12)","v":0},{"$f":"+SUM($J27:AH27)/($I27*12)","v":0},{"$f":"+SUM($J27:AI27)/($I27*12)","v":0},{"$f":"+SUM($J27:AJ27)/($I27*12)","v":0},{"$f":"+SUM($J27:AK27)/($I27*12)","v":0},{"$f":"+SUM($J27:AL27)/($I27*12)","v":0},{"$f":"+SUM($J27:AM27)/($I27*12)","v":0},{"$f":"+SUM($J27:AN27)/($I27*12)","v":0},{"$f":"+SUM($J27:AO27)/($I27*12)","v":0},{"$f":"+SUM($J27:AP27)/($I27*12)","v":0},{"$f":"+SUM($J27:AQ27)/($I27*12)","v":0},{"$f":"+SUM($J27:AR27)/($I27*12)","v":0},{"$f":"+SUM($J27:AS27)/($I27*12)","v":0},{"$f":"+SUM($J27:AT27)/($I27*12)","v":0},{"$f":"+SUM($J27:AU27)/($I27*12)","v":0},{"$f":"+SUM($J27:AV27)/($I27*12)","v":0},{"$f":"+SUM($J27:AW27)/($I27*12)","v":0},{"$f":"+SUM($J27:AX27)/($I27*12)","v":0},{"$f":"+SUM($J27:AY27)/($I27*12)","v":0},{"$f":"+SUM($J27:AZ27)/($I27*12)","v":0},{"$f":"+SUM($J27:BA27)/($I27*12)","v":0},{"$f":"+SUM($J27:BB27)/($I27*12)","v":0},{"$f":"+SUM($J27:BC27)/($I27*12)","v":0},{"$f":"+SUM($J27:BD27)/($I27*12)","v":0},{"$f":"+SUM($J27:BE27)/($I27*12)","v":0},{"$f":"+SUM($J27:BF27)/($I27*12)","v":0},{"$f":"+SUM($J27:BG27)/($I27*12)","v":0},{"$f":"+SUM($J27:BH27)/($I27*12)","v":0},{"$f":"+SUM($J27:BI27)/($I27*12)","v":0},{"$f":"+SUM($J27:BJ27)/($I27*12)","v":0},{"$f":"+SUM($J27:BK27)/($I27*12)","v":0},{"$f":"+SUM($J27:BL27)/($I27*12)","v":0},{"$f":"+SUM($J27:BM27)/($I27*12)","v":0},{"$f":"+SUM($J27:BN27)/($I27*12)","v":0},{"$f":"+SUM($J27:BO27)/($I27*12)","v":0},{"$f":"+SUM($J27:BP27)/($I27*12)","v":0},{"$f":"+SUM($J27:BQ27)/($I27*12)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"Investimento 15",null,"Impianti e macchinari",5,{"$f":"+SUM($J28:J28)/($I28*12)","v":0},{"$f":"+SUM($J28:K28)/($I28*12)","v":0},{"$f":"+SUM($J28:L28)/($I28*12)","v":0},{"$f":"+SUM($J28:M28)/($I28*12)","v":0},{"$f":"+SUM($J28:N28)/($I28*12)","v":0},{"$f":"+SUM($J28:O28)/($I28*12)","v":0},{"$f":"+SUM($J28:P28)/($I28*12)","v":0},{"$f":"+SUM($J28:Q28)/($I28*12)","v":0},{"$f":"+SUM($J28:R28)/($I28*12)","v":0},{"$f":"+SUM($J28:S28)/($I28*12)","v":0},{"$f":"+SUM($J28:T28)/($I28*12)","v":0},{"$f":"+SUM($J28:U28)/($I28*12)","v":0},{"$f":"+SUM($J28:V28)/($I28*12)","v":0},{"$f":"+SUM($J28:W28)/($I28*12)","v":0},{"$f":"+SUM($J28:X28)/($I28*12)","v":0},{"$f":"+SUM($J28:Y28)/($I28*12)","v":0},{"$f":"+SUM($J28:Z28)/($I28*12)","v":0},{"$f":"+SUM($J28:AA28)/($I28*12)","v":0},{"$f":"+SUM($J28:AB28)/($I28*12)","v":0},{"$f":"+SUM($J28:AC28)/($I28*12)","v":0},{"$f":"+SUM($J28:AD28)/($I28*12)","v":0},{"$f":"+SUM($J28:AE28)/($I28*12)","v":0},{"$f":"+SUM($J28:AF28)/($I28*12)","v":0},{"$f":"+SUM($J28:AG28)/($I28*12)","v":0},{"$f":"+SUM($J28:AH28)/($I28*12)","v":0},{"$f":"+SUM($J28:AI28)/($I28*12)","v":0},{"$f":"+SUM($J28:AJ28)/($I28*12)","v":0},{"$f":"+SUM($J28:AK28)/($I28*12)","v":0},{"$f":"+SUM($J28:AL28)/($I28*12)","v":0},{"$f":"+SUM($J28:AM28)/($I28*12)","v":0},{"$f":"+SUM($J28:AN28)/($I28*12)","v":0},{"$f":"+SUM($J28:AO28)/($I28*12)","v":0},{"$f":"+SUM($J28:AP28)/($I28*12)","v":0},{"$f":"+SUM($J28:AQ28)/($I28*12)","v":0},{"$f":"+SUM($J28:AR28)/($I28*12)","v":0},{"$f":"+SUM($J28:AS28)/($I28*12)","v":0},{"$f":"+SUM($J28:AT28)/($I28*12)","v":0},{"$f":"+SUM($J28:AU28)/($I28*12)","v":0},{"$f":"+SUM($J28:AV28)/($I28*12)","v":0},{"$f":"+SUM($J28:AW28)/($I28*12)","v":0},{"$f":"+SUM($J28:AX28)/($I28*12)","v":0},{"$f":"+SUM($J28:AY28)/($I28*12)","v":0},{"$f":"+SUM($J28:AZ28)/($I28*12)","v":0},{"$f":"+SUM($J28:BA28)/($I28*12)","v":0},{"$f":"+SUM($J28:BB28)/($I28*12)","v":0},{"$f":"+SUM($J28:BC28)/($I28*12)","v":0},{"$f":"+SUM($J28:BD28)/($I28*12)","v":0},{"$f":"+SUM($J28:BE28)/($I28*12)","v":0},{"$f":"+SUM($J28:BF28)/($I28*12)","v":0},{"$f":"+SUM($J28:BG28)/($I28*12)","v":0},{"$f":"+SUM($J28:BH28)/($I28*12)","v":0},{"$f":"+SUM($J28:BI28)/($I28*12)","v":0},{"$f":"+SUM($J28:BJ28)/($I28*12)","v":0},{"$f":"+SUM($J28:BK28)/($I28*12)","v":0},{"$f":"+SUM($J28:BL28)/($I28*12)","v":0},{"$f":"+SUM($J28:BM28)/($I28*12)","v":0},{"$f":"+SUM($J28:BN28)/($I28*12)","v":0},{"$f":"+SUM($J28:BO28)/($I28*12)","v":0},{"$f":"+SUM($J28:BP28)/($I28*12)","v":0},{"$f":"+SUM($J28:BQ28)/($I28*12)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"Investimento 16",null,"Impianti e macchinari",10,{"$f":"+SUM($J29:J29)/($I29*12)","v":0},{"$f":"+SUM($J29:K29)/($I29*12)","v":0},{"$f":"+SUM($J29:L29)/($I29*12)","v":0},{"$f":"+SUM($J29:M29)/($I29*12)","v":0},{"$f":"+SUM($J29:N29)/($I29*12)","v":0},{"$f":"+SUM($J29:O29)/($I29*12)","v":0},{"$f":"+SUM($J29:P29)/($I29*12)","v":0},{"$f":"+SUM($J29:Q29)/($I29*12)","v":0},{"$f":"+SUM($J29:R29)/($I29*12)","v":0},{"$f":"+SUM($J29:S29)/($I29*12)","v":0},{"$f":"+SUM($J29:T29)/($I29*12)","v":0},{"$f":"+SUM($J29:U29)/($I29*12)","v":0},{"$f":"+SUM($J29:V29)/($I29*12)","v":0},{"$f":"+SUM($J29:W29)/($I29*12)","v":0},{"$f":"+SUM($J29:X29)/($I29*12)","v":0},{"$f":"+SUM($J29:Y29)/($I29*12)","v":0},{"$f":"+SUM($J29:Z29)/($I29*12)","v":0},{"$f":"+SUM($J29:AA29)/($I29*12)","v":0},{"$f":"+SUM($J29:AB29)/($I29*12)","v":0},{"$f":"+SUM($J29:AC29)/($I29*12)","v":0},{"$f":"+SUM($J29:AD29)/($I29*12)","v":0},{"$f":"+SUM($J29:AE29)/($I29*12)","v":0},{"$f":"+SUM($J29:AF29)/($I29*12)","v":0},{"$f":"+SUM($J29:AG29)/($I29*12)","v":0},{"$f":"+SUM($J29:AH29)/($I29*12)","v":0},{"$f":"+SUM($J29:AI29)/($I29*12)","v":0},{"$f":"+SUM($J29:AJ29)/($I29*12)","v":0},{"$f":"+SUM($J29:AK29)/($I29*12)","v":0},{"$f":"+SUM($J29:AL29)/($I29*12)","v":0},{"$f":"+SUM($J29:AM29)/($I29*12)","v":0},{"$f":"+SUM($J29:AN29)/($I29*12)","v":0},{"$f":"+SUM($J29:AO29)/($I29*12)","v":0},{"$f":"+SUM($J29:AP29)/($I29*12)","v":0},{"$f":"+SUM($J29:AQ29)/($I29*12)","v":0},{"$f":"+SUM($J29:AR29)/($I29*12)","v":0},{"$f":"+SUM($J29:AS29)/($I29*12)","v":0},{"$f":"+SUM($J29:AT29)/($I29*12)","v":0},{"$f":"+SUM($J29:AU29)/($I29*12)","v":0},{"$f":"+SUM($J29:AV29)/($I29*12)","v":0},{"$f":"+SUM($J29:AW29)/($I29*12)","v":0},{"$f":"+SUM($J29:AX29)/($I29*12)","v":0},{"$f":"+SUM($J29:AY29)/($I29*12)","v":0},{"$f":"+SUM($J29:AZ29)/($I29*12)","v":0},{"$f":"+SUM($J29:BA29)/($I29*12)","v":0},{"$f":"+SUM($J29:BB29)/($I29*12)","v":0},{"$f":"+SUM($J29:BC29)/($I29*12)","v":0},{"$f":"+SUM($J29:BD29)/($I29*12)","v":0},{"$f":"+SUM($J29:BE29)/($I29*12)","v":0},{"$f":"+SUM($J29:BF29)/($I29*12)","v":0},{"$f":"+SUM($J29:BG29)/($I29*12)","v":0},{"$f":"+SUM($J29:BH29)/($I29*12)","v":0},{"$f":"+SUM($J29:BI29)/($I29*12)","v":0},{"$f":"+SUM($J29:BJ29)/($I29*12)","v":0},{"$f":"+SUM($J29:BK29)/($I29*12)","v":0},{"$f":"+SUM($J29:BL29)/($I29*12)","v":0},{"$f":"+SUM($J29:BM29)/($I29*12)","v":0},{"$f":"+SUM($J29:BN29)/($I29*12)","v":0},{"$f":"+SUM($J29:BO29)/($I29*12)","v":0},{"$f":"+SUM($J29:BP29)/($I29*12)","v":0},{"$f":"+SUM($J29:BQ29)/($I29*12)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"Investimento 17",null,"Impianti e macchinari",5,{"$f":"+SUM($J30:J30)/($I30*12)","v":0},{"$f":"+SUM($J30:K30)/($I30*12)","v":0},{"$f":"+SUM($J30:L30)/($I30*12)","v":0},{"$f":"+SUM($J30:M30)/($I30*12)","v":0},{"$f":"+SUM($J30:N30)/($I30*12)","v":0},{"$f":"+SUM($J30:O30)/($I30*12)","v":0},{"$f":"+SUM($J30:P30)/($I30*12)","v":0},{"$f":"+SUM($J30:Q30)/($I30*12)","v":0},{"$f":"+SUM($J30:R30)/($I30*12)","v":0},{"$f":"+SUM($J30:S30)/($I30*12)","v":0},{"$f":"+SUM($J30:T30)/($I30*12)","v":0},{"$f":"+SUM($J30:U30)/($I30*12)","v":0},{"$f":"+SUM($J30:V30)/($I30*12)","v":0},{"$f":"+SUM($J30:W30)/($I30*12)","v":0},{"$f":"+SUM($J30:X30)/($I30*12)","v":0},{"$f":"+SUM($J30:Y30)/($I30*12)","v":0},{"$f":"+SUM($J30:Z30)/($I30*12)","v":0},{"$f":"+SUM($J30:AA30)/($I30*12)","v":0},{"$f":"+SUM($J30:AB30)/($I30*12)","v":0},{"$f":"+SUM($J30:AC30)/($I30*12)","v":0},{"$f":"+SUM($J30:AD30)/($I30*12)","v":0},{"$f":"+SUM($J30:AE30)/($I30*12)","v":0},{"$f":"+SUM($J30:AF30)/($I30*12)","v":0},{"$f":"+SUM($J30:AG30)/($I30*12)","v":0},{"$f":"+SUM($J30:AH30)/($I30*12)","v":0},{"$f":"+SUM($J30:AI30)/($I30*12)","v":0},{"$f":"+SUM($J30:AJ30)/($I30*12)","v":0},{"$f":"+SUM($J30:AK30)/($I30*12)","v":0},{"$f":"+SUM($J30:AL30)/($I30*12)","v":0},{"$f":"+SUM($J30:AM30)/($I30*12)","v":0},{"$f":"+SUM($J30:AN30)/($I30*12)","v":0},{"$f":"+SUM($J30:AO30)/($I30*12)","v":0},{"$f":"+SUM($J30:AP30)/($I30*12)","v":0},{"$f":"+SUM($J30:AQ30)/($I30*12)","v":0},{"$f":"+SUM($J30:AR30)/($I30*12)","v":0},{"$f":"+SUM($J30:AS30)/($I30*12)","v":0},{"$f":"+SUM($J30:AT30)/($I30*12)","v":0},{"$f":"+SUM($J30:AU30)/($I30*12)","v":0},{"$f":"+SUM($J30:AV30)/($I30*12)","v":0},{"$f":"+SUM($J30:AW30)/($I30*12)","v":0},{"$f":"+SUM($J30:AX30)/($I30*12)","v":0},{"$f":"+SUM($J30:AY30)/($I30*12)","v":0},{"$f":"+SUM($J30:AZ30)/($I30*12)","v":0},{"$f":"+SUM($J30:BA30)/($I30*12)","v":0},{"$f":"+SUM($J30:BB30)/($I30*12)","v":0},{"$f":"+SUM($J30:BC30)/($I30*12)","v":0},{"$f":"+SUM($J30:BD30)/($I30*12)","v":0},{"$f":"+SUM($J30:BE30)/($I30*12)","v":0},{"$f":"+SUM($J30:BF30)/($I30*12)","v":0},{"$f":"+SUM($J30:BG30)/($I30*12)","v":0},{"$f":"+SUM($J30:BH30)/($I30*12)","v":0},{"$f":"+SUM($J30:BI30)/($I30*12)","v":0},{"$f":"+SUM($J30:BJ30)/($I30*12)","v":0},{"$f":"+SUM($J30:BK30)/($I30*12)","v":0},{"$f":"+SUM($J30:BL30)/($I30*12)","v":0},{"$f":"+SUM($J30:BM30)/($I30*12)","v":0},{"$f":"+SUM($J30:BN30)/($I30*12)","v":0},{"$f":"+SUM($J30:BO30)/($I30*12)","v":0},{"$f":"+SUM($J30:BP30)/($I30*12)","v":0},{"$f":"+SUM($J30:BQ30)/($I30*12)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"Investimento 18",null,"Impianti e macchinari",10,{"$f":"+SUM($J31:J31)/($I31*12)","v":0},{"$f":"+SUM($J31:K31)/($I31*12)","v":0},{"$f":"+SUM($J31:L31)/($I31*12)","v":0},{"$f":"+SUM($J31:M31)/($I31*12)","v":0},{"$f":"+SUM($J31:N31)/($I31*12)","v":0},{"$f":"+SUM($J31:O31)/($I31*12)","v":0},{"$f":"+SUM($J31:P31)/($I31*12)","v":0},{"$f":"+SUM($J31:Q31)/($I31*12)","v":0},{"$f":"+SUM($J31:R31)/($I31*12)","v":0},{"$f":"+SUM($J31:S31)/($I31*12)","v":0},{"$f":"+SUM($J31:T31)/($I31*12)","v":0},{"$f":"+SUM($J31:U31)/($I31*12)","v":0},{"$f":"+SUM($J31:V31)/($I31*12)","v":0},{"$f":"+SUM($J31:W31)/($I31*12)","v":0},{"$f":"+SUM($J31:X31)/($I31*12)","v":0},{"$f":"+SUM($J31:Y31)/($I31*12)","v":0},{"$f":"+SUM($J31:Z31)/($I31*12)","v":0},{"$f":"+SUM($J31:AA31)/($I31*12)","v":0},{"$f":"+SUM($J31:AB31)/($I31*12)","v":0},{"$f":"+SUM($J31:AC31)/($I31*12)","v":0},{"$f":"+SUM($J31:AD31)/($I31*12)","v":0},{"$f":"+SUM($J31:AE31)/($I31*12)","v":0},{"$f":"+SUM($J31:AF31)/($I31*12)","v":0},{"$f":"+SUM($J31:AG31)/($I31*12)","v":0},{"$f":"+SUM($J31:AH31)/($I31*12)","v":0},{"$f":"+SUM($J31:AI31)/($I31*12)","v":0},{"$f":"+SUM($J31:AJ31)/($I31*12)","v":0},{"$f":"+SUM($J31:AK31)/($I31*12)","v":0},{"$f":"+SUM($J31:AL31)/($I31*12)","v":0},{"$f":"+SUM($J31:AM31)/($I31*12)","v":0},{"$f":"+SUM($J31:AN31)/($I31*12)","v":0},{"$f":"+SUM($J31:AO31)/($I31*12)","v":0},{"$f":"+SUM($J31:AP31)/($I31*12)","v":0},{"$f":"+SUM($J31:AQ31)/($I31*12)","v":0},{"$f":"+SUM($J31:AR31)/($I31*12)","v":0},{"$f":"+SUM($J31:AS31)/($I31*12)","v":0},{"$f":"+SUM($J31:AT31)/($I31*12)","v":0},{"$f":"+SUM($J31:AU31)/($I31*12)","v":0},{"$f":"+SUM($J31:AV31)/($I31*12)","v":0},{"$f":"+SUM($J31:AW31)/($I31*12)","v":0},{"$f":"+SUM($J31:AX31)/($I31*12)","v":0},{"$f":"+SUM($J31:AY31)/($I31*12)","v":0},{"$f":"+SUM($J31:AZ31)/($I31*12)","v":0},{"$f":"+SUM($J31:BA31)/($I31*12)","v":0},{"$f":"+SUM($J31:BB31)/($I31*12)","v":0},{"$f":"+SUM($J31:BC31)/($I31*12)","v":0},{"$f":"+SUM($J31:BD31)/($I31*12)","v":0},{"$f":"+SUM($J31:BE31)/($I31*12)","v":0},{"$f":"+SUM($J31:BF31)/($I31*12)","v":0},{"$f":"+SUM($J31:BG31)/($I31*12)","v":0},{"$f":"+SUM($J31:BH31)/($I31*12)","v":0},{"$f":"+SUM($J31:BI31)/($I31*12)","v":0},{"$f":"+SUM($J31:BJ31)/($I31*12)","v":0},{"$f":"+SUM($J31:BK31)/($I31*12)","v":0},{"$f":"+SUM($J31:BL31)/($I31*12)","v":0},{"$f":"+SUM($J31:BM31)/($I31*12)","v":0},{"$f":"+SUM($J31:BN31)/($I31*12)","v":0},{"$f":"+SUM($J31:BO31)/($I31*12)","v":0},{"$f":"+SUM($J31:BP31)/($I31*12)","v":0},{"$f":"+SUM($J31:BQ31)/($I31*12)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,"Investimento 19",null,"Impianti e macchinari",5,{"$f":"+SUM($J32:J32)/($I32*12)","v":0},{"$f":"+SUM($J32:K32)/($I32*12)","v":0},{"$f":"+SUM($J32:L32)/($I32*12)","v":0},{"$f":"+SUM($J32:M32)/($I32*12)","v":0},{"$f":"+SUM($J32:N32)/($I32*12)","v":0},{"$f":"+SUM($J32:O32)/($I32*12)","v":0},{"$f":"+SUM($J32:P32)/($I32*12)","v":0},{"$f":"+SUM($J32:Q32)/($I32*12)","v":0},{"$f":"+SUM($J32:R32)/($I32*12)","v":0},{"$f":"+SUM($J32:S32)/($I32*12)","v":0},{"$f":"+SUM($J32:T32)/($I32*12)","v":0},{"$f":"+SUM($J32:U32)/($I32*12)","v":0},{"$f":"+SUM($J32:V32)/($I32*12)","v":0},{"$f":"+SUM($J32:W32)/($I32*12)","v":0},{"$f":"+SUM($J32:X32)/($I32*12)","v":0},{"$f":"+SUM($J32:Y32)/($I32*12)","v":0},{"$f":"+SUM($J32:Z32)/($I32*12)","v":0},{"$f":"+SUM($J32:AA32)/($I32*12)","v":0},{"$f":"+SUM($J32:AB32)/($I32*12)","v":0},{"$f":"+SUM($J32:AC32)/($I32*12)","v":0},{"$f":"+SUM($J32:AD32)/($I32*12)","v":0},{"$f":"+SUM($J32:AE32)/($I32*12)","v":0},{"$f":"+SUM($J32:AF32)/($I32*12)","v":0},{"$f":"+SUM($J32:AG32)/($I32*12)","v":0},{"$f":"+SUM($J32:AH32)/($I32*12)","v":0},{"$f":"+SUM($J32:AI32)/($I32*12)","v":0},{"$f":"+SUM($J32:AJ32)/($I32*12)","v":0},{"$f":"+SUM($J32:AK32)/($I32*12)","v":0},{"$f":"+SUM($J32:AL32)/($I32*12)","v":0},{"$f":"+SUM($J32:AM32)/($I32*12)","v":0},{"$f":"+SUM($J32:AN32)/($I32*12)","v":0},{"$f":"+SUM($J32:AO32)/($I32*12)","v":0},{"$f":"+SUM($J32:AP32)/($I32*12)","v":0},{"$f":"+SUM($J32:AQ32)/($I32*12)","v":0},{"$f":"+SUM($J32:AR32)/($I32*12)","v":0},{"$f":"+SUM($J32:AS32)/($I32*12)","v":0},{"$f":"+SUM($J32:AT32)/($I32*12)","v":0},{"$f":"+SUM($J32:AU32)/($I32*12)","v":0},{"$f":"+SUM($J32:AV32)/($I32*12)","v":0},{"$f":"+SUM($J32:AW32)/($I32*12)","v":0},{"$f":"+SUM($J32:AX32)/($I32*12)","v":0},{"$f":"+SUM($J32:AY32)/($I32*12)","v":0},{"$f":"+SUM($J32:AZ32)/($I32*12)","v":0},{"$f":"+SUM($J32:BA32)/($I32*12)","v":0},{"$f":"+SUM($J32:BB32)/($I32*12)","v":0},{"$f":"+SUM($J32:BC32)/($I32*12)","v":0},{"$f":"+SUM($J32:BD32)/($I32*12)","v":0},{"$f":"+SUM($J32:BE32)/($I32*12)","v":0},{"$f":"+SUM($J32:BF32)/($I32*12)","v":0},{"$f":"+SUM($J32:BG32)/($I32*12)","v":0},{"$f":"+SUM($J32:BH32)/($I32*12)","v":0},{"$f":"+SUM($J32:BI32)/($I32*12)","v":0},{"$f":"+SUM($J32:BJ32)/($I32*12)","v":0},{"$f":"+SUM($J32:BK32)/($I32*12)","v":0},{"$f":"+SUM($J32:BL32)/($I32*12)","v":0},{"$f":"+SUM($J32:BM32)/($I32*12)","v":0},{"$f":"+SUM($J32:BN32)/($I32*12)","v":0},{"$f":"+SUM($J32:BO32)/($I32*12)","v":0},{"$f":"+SUM($J32:BP32)/($I32*12)","v":0},{"$f":"+SUM($J32:BQ32)/($I32*12)","v":0},null,null,0,0,0,0,0]
[]
[null,null,null,null,null,{"$f":"+F34","v":"Totale"},null,null,null,{"$f":"SUM(J41:J59)","v":750},{"$f":"SUM(K41:K59)","v":750},750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,{"$f":"SUM(AT41:AT59)","v":750},750,750,750,750,750,750,750,750,750,750,750,{"$f":"SUM(BF41:BF59)","v":750},750,750,750,750,750,750,750,750,750,750,750,null,null,{"$f":"SUM(BT41:BT59)","v":9000},{"$f":"SUM(BU41:BU59)","v":9000},{"$f":"SUM(BV41:BV59)","v":9000},{"$f":"SUM(BW41:BW59)","v":9000},{"$f":"SUM(BX41:BX59)","v":9000}]
[]
[]
[]
[]
[null,null,null,null,"Fondo Ammortamento",null,null,null,null,null,null,null,"va bene così"]
[]
[null,null,null,null,null,null,null,{"$f":"+H40","v":"Categoria"},"Anni amm.to","2017-01-01",{"$f":"+K40","v":"2017-02-28"},"2017-03-31","2017-04-30","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-30","2017-10-31","2017-11-30","2017-12-31","2018-01-31","2018-02-28","2018-03-31","2018-04-30","2018-05-31","2018-06-30","2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31",{"$f":"+AT40","v":"2020-01-31"},"2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31",{"$f":"+BF40","v":"2021-01-31"},"2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30",{"$f":"+BQ40","v":"2021-12-31"},null,null,{"$f":"+YEAR(U68)","v":2017},{"$f":"+YEAR(AG68)","v":2018},{"$f":"+YEAR(AS68)","v":2019},{"$f":"+YEAR(BE68)","v":2020},{"$f":"+YEAR(BQ68)","v":2021}]
[null,null,null,null,null,{"$f":"+F41","v":"Arredamento"},null,"Attrezzature Industriali e commerciali",10,333.33333333333331,{"$f":"+K41+J69","v":666.66666666666663},1000,1333.3333333333333,1666.6666666666665,1999.9999999999998,2333.333333333333,2666.6666666666665,3000,3333.3333333333335,3666.666666666667,4000.0000000000005,4333.3333333333339,4666.666666666667,5000,5333.333333333333,5666.6666666666661,5999.9999999999991,6333.3333333333321,6666.6666666666652,6999.9999999999982,7333.3333333333312,7666.6666666666642,7999.9999999999973,8333.3333333333303,8666.6666666666642,8999.9999999999982,9333.3333333333321,9666.6666666666661,10000,10333.333333333334,10666.666666666668,11000.000000000002,11333.333333333336,11666.66666666667,12000.000000000004,12333.333333333338,12666.666666666672,13000.000000000005,13333.333333333339,13666.666666666673,14000.000000000007,14333.333333333341,14666.666666666675,15000.000000000009,15333.333333333343,15666.666666666677,16000.000000000011,{"$f":"+BF41+BE69","v":16333.333333333345},{"$f":"+BG41+BF69","v":16666.666666666679},{"$f":"+BH41+BG69","v":17000.000000000011},{"$f":"+BI41+BH69","v":17333.333333333343},{"$f":"+BJ41+BI69","v":17666.666666666675},{"$f":"+BK41+BJ69","v":18000.000000000007},{"$f":"+BL41+BK69","v":18333.333333333339},{"$f":"+BM41+BL69","v":18666.666666666672},{"$f":"+BN41+BM69","v":19000.000000000004},{"$f":"+BO41+BN69","v":19333.333333333336},{"$f":"+BP41+BO69","v":19666.666666666668},{"$f":"+BQ41+BP69","v":20000},null,null,{"$f":"+U69","v":4000.0000000000005},{"$f":"+AG69","v":7999.9999999999973},{"$f":"+AS69","v":12000.000000000004},{"$f":"+BE69","v":16000.000000000011},{"$f":"BQ69","v":20000}]
[null,null,null,null,null,"Ristrutturazione",null,"Costi d'impianto e ampliamento",10,416.66666666666669,{"$f":"+K42+J70","v":833.33333333333337},{"$f":"+L42+K70","v":1250},1666.6666666666667,2083.3333333333335,2500,2916.6666666666665,3333.333333333333,3749.9999999999995,4166.6666666666661,4583.333333333333,5000,5416.666666666667,5833.3333333333339,6250.0000000000009,6666.6666666666679,7083.3333333333348,{"$f":"+AA42+Z70","v":7500.0000000000018},7916.6666666666688,8333.3333333333358,8750.0000000000018,9166.6666666666679,9583.3333333333339,10000,10416.666666666666,10833.333333333332,11249.999999999998,11666.666666666664,12083.33333333333,12499.999999999996,12916.666666666662,13333.333333333328,13749.999999999995,14166.666666666661,14583.333333333327,14999.999999999993,15416.666666666659,15833.333333333325,16249.999999999991,16666.666666666657,17083.333333333325,17499.999999999993,17916.666666666661,18333.333333333328,18749.999999999996,19166.666666666664,19583.333333333332,20000,20416.666666666668,20833.333333333336,21250.000000000004,21666.666666666672,22083.333333333339,22500.000000000007,22916.666666666675,23333.333333333343,23750.000000000011,24166.666666666679,24583.333333333347,25000.000000000015,null,null,{"$f":"+U70","v":5000},{"$f":"+AG70","v":10000},{"$f":"+AS70","v":14999.999999999993},{"$f":"+BE70","v":20000},{"$f":"BQ70","v":25000.000000000015}]
[null,null,null,null,null,"Investimento 3",null,"Impianti e macchinari",10,0,0,{"$f":"+L43+K71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AA43+Z71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Investimento 4",null,"Impianti e macchinari",10,0,0,{"$f":"+L44+K72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AA44+Z72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Investimento 5",null,"Impianti e macchinari",3,0,0,{"$f":"+L45+K73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AA45+Z73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Investimento 6",null,"Impianti e macchinari",10,0,0,{"$f":"+L46+K74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AA46+Z74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Investimento 7",null,"Impianti e macchinari",10,0,0,{"$f":"+L47+K75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AA47+Z75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Investimento 8",null,"Impianti e macchinari",5,0,0,{"$f":"+L48+K76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AA48+Z76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Investimento 9",null,"Impianti e macchinari",5,0,0,{"$f":"+L49+K77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AA49+Z77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Investimento 10",null,"Impianti e macchinari",5,0,0,{"$f":"+L50+K78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AA50+Z78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Investimento 11",null,"Impianti e macchinari",5,0,0,{"$f":"+L51+K79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AA51+Z79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Investimento 12",null,"Impianti e macchinari",5,0,0,{"$f":"+L52+K80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AA52+Z80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Investimento 13",null,"Impianti e macchinari",5,0,0,{"$f":"+L53+K81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AA53+Z81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Investimento 14",null,"Impianti e macchinari",5,0,0,{"$f":"+L54+K82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AA54+Z82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Investimento 15",null,"Impianti e macchinari",5,0,0,{"$f":"+L55+K83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AA55+Z83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Investimento 16",null,"Impianti e macchinari",10,0,0,{"$f":"+L56+K84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AA56+Z84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Investimento 17",null,"Impianti e macchinari",5,0,0,{"$f":"+L57+K85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AA57+Z85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AT57+AS85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,"Investimento 18",null,"Impianti e macchinari",10,0,0,{"$f":"+L58+K86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AA58+Z86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AT58+AS86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+F59","v":"Investimento 19"},null,{"$f":"+H59","v":"Impianti e macchinari"},{"$f":"+I59","v":5},{"$f":"+J59","v":0},0,{"$f":"+L59+K87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AA59+Z87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AT59+AS87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[]
[null,null,null,null,null,{"$f":"+F61","v":"Totale"},null,null,null,{"$f":"SUM(J69:J87)","v":750},1500,2250,3000,3750,4500,5250,6000,6750,7500,8250,9000,9750,10500,11250,12000,12750,13500,14250,15000,15750,16500,17250,17999.999999999996,18749.999999999996,19499.999999999996,20249.999999999996,20999.999999999996,21749.999999999996,22499.999999999996,23249.999999999996,23999.999999999996,24749.999999999996,25499.999999999996,26249.999999999996,26999.999999999996,{"$f":"SUM(AT69:AT87)","v":27749.999999999996},28499.999999999996,29249.999999999996,29999.999999999996,30750,31500,32250,33000,33750.000000000007,34500.000000000007,35250.000000000007,36000.000000000015,{"$f":"SUM(BF69:BF87)","v":36750.000000000015},37500.000000000015,38250.000000000015,39000.000000000015,39750.000000000015,40500.000000000015,41250.000000000015,42000.000000000015,42750.000000000015,43500.000000000015,44250.000000000015,{"$f":"SUM(BQ69:BQ87)","v":45000.000000000015},null,null,{"$f":"SUM(BT69:BT87)","v":9000},{"$f":"SUM(BU69:BU87)","v":17999.999999999996},{"$f":"SUM(BV69:BV87)","v":26999.999999999996},{"$f":"SUM(BW69:BW87)","v":36000.000000000015},{"$f":"SUM(BX69:BX87)","v":45000.000000000015}]
[]
[]
[null,null,null,null,"Immobolizzazioni materiali"]
[]
[null,null,null,null,null,"Immobili",null,"Categoria",null,{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"},null,null,{"$f":"+YEAR(U94)","v":2017},{"$f":"+YEAR(AG94)","v":2018},{"$f":"+YEAR(AS94)","v":2019},{"$f":"+YEAR(BE94)","v":2020},{"$f":"+YEAR(BQ94)","v":2021}]
[null,null,null,null,null,null," 1) Fabbricati ","Fabbricati",null,{"$f":"+SUMIF($H$14:$H$32,$H95,J$14:J$32)","v":0},{"$f":"+SUMIF($H$14:$H$32,$H95,K$14:K$32)+J95","v":0},{"$f":"+SUMIF($H$14:$H$32,$H95,L$14:L$32)+K95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($H$14:$H$32,$H95,BF$14:BF$32)+BE95","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+U95","v":0},{"$f":"+AG95","v":0},{"$f":"+AS95","v":0},{"$f":"+BE95","v":0},{"$f":"BQ95","v":0}]
[null,null,null,null,null,"F.di Amm. Immobili"]
[null,null,null,null,null,null,"1) F.do amm.to fabbricati industriali","Fabbricati",null,{"$f":"+SUMIF($H$69:$H$87,$H97,J$69:J$87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+U97","v":0},{"$f":"+AG97","v":0},{"$f":"+AS97","v":0},{"$f":"+BE97","v":0},{"$f":"BQ97","v":0}]
[null,null,null,null,null,"Impianti  Macchinari e Attrezzature"]
[null,null,null,null,null,null,"1) Impianti e macchinari","Impianti e Macchinari",null,{"$f":"+SUMIF($H$14:$H$32,$H99,J$14:J$32)","v":0},{"$f":"+SUMIF($H$14:$H$32,$H99,K$14:K$32)+J99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($H$14:$H$32,$H99,BF$14:BF$32)+BE99","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+U99","v":0},{"$f":"+AG99","v":0},{"$f":"+AS99","v":0},{"$f":"+BE99","v":0},{"$f":"BQ99","v":0}]
[null,null,null,null,null,null,"2) Attrezzature industriali e commerciali","Attrezzature Industriali e commerciali",null,{"$f":"+SUMIF($H$14:$H$32,$H100,J$14:J$32)","v":40000},{"$f":"+SUMIF($H$14:$H$32,$H100,K$14:K$32)+J100","v":40000},40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,{"$f":"+SUMIF($H$14:$H$32,$H100,BF$14:BF$32)+BE100","v":40000},40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,null,null,{"$f":"+U100","v":40000},{"$f":"+AG100","v":40000},{"$f":"+AS100","v":40000},{"$f":"+BE100","v":40000},{"$f":"BQ100","v":40000}]
[null,null,null,null,null,"F.di Amm. Impianti Macch. Attrezzature"]
[null,null,null,null,null,null,"1)  F.do amm.to Impianti e macchinari","Impianti e Macchinari",null,{"$f":"+SUMIF($H$69:$H$87,$H102,J$69:J$87)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($H$69:$H$87,$H102,T$69:T$87)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($H$69:$H$87,$H102,AD$69:AD$87)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($H$69:$H$87,$H102,AN$69:AN$87)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($H$69:$H$87,$H102,AX$69:AX$87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($H$69:$H$87,$H102,BN$69:BN$87)","v":0},0,0,0,null,null,{"$f":"+U102","v":0},{"$f":"+AG102","v":0},{"$f":"+AS102","v":0},{"$f":"+BE102","v":0},{"$f":"BQ102","v":0}]
[null,null,null,null,null,null,"2) F.do amm.to Attrezzature ind.li e com.li","Attrezzature Industriali e commerciali",null,333.33333333333331,666.66666666666663,1000,1333.3333333333333,1666.6666666666665,1999.9999999999998,2333.333333333333,2666.6666666666665,3000,3333.3333333333335,3666.666666666667,4000.0000000000005,4333.3333333333339,4666.666666666667,5000,5333.333333333333,5666.6666666666661,5999.9999999999991,6333.3333333333321,6666.6666666666652,6999.9999999999982,7333.3333333333312,7666.6666666666642,7999.9999999999973,8333.3333333333303,8666.6666666666642,8999.9999999999982,9333.3333333333321,9666.6666666666661,10000,10333.333333333334,10666.666666666668,11000.000000000002,11333.333333333336,11666.66666666667,12000.000000000004,12333.333333333338,12666.666666666672,13000.000000000005,13333.333333333339,13666.666666666673,14000.000000000007,14333.333333333341,14666.666666666675,15000.000000000009,15333.333333333343,15666.666666666677,16000.000000000011,16333.333333333345,16666.666666666679,17000.000000000011,17333.333333333343,17666.666666666675,18000.000000000007,18333.333333333339,18666.666666666672,19000.000000000004,19333.333333333336,19666.666666666668,20000,null,null,{"$f":"+U103","v":4000.0000000000005},{"$f":"+AG103","v":7999.9999999999973},{"$f":"+AS103","v":12000.000000000004},{"$f":"+BE103","v":16000.000000000011},{"$f":"BQ103","v":20000}]
[]
[]
[null,null,null,null,"Immobolizzazioni immateriali"]
[]
[null,null,null,null,null,"Altri Costi Pluriennali",null,"Categoria",null,{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"},null,null,{"$f":"+YEAR(U108)","v":2017},{"$f":"+YEAR(AG108)","v":2018},{"$f":"+YEAR(AS108)","v":2019},{"$f":"+YEAR(BE108)","v":2020},{"$f":"+YEAR(BQ108)","v":2021}]
[null,null,null,null,null,null,"1) Costi d'impianto e ampliamento","Costi d'impianto e ampliamento",null,{"$f":"+SUMIF($H$14:$H$32,$H109,J$14:J$32)","v":50000},{"$f":"+SUMIF($H$14:$H$32,$H109,K$14:K$32)+J109","v":50000},50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,{"$f":"+SUMIF($H$14:$H$32,$H109,BF$14:BF$32)+BE109","v":50000},50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,null,null,{"$f":"+U109","v":50000},{"$f":"+AG109","v":50000},{"$f":"+AS109","v":50000},{"$f":"+BE109","v":50000},{"$f":"BQ109","v":50000}]
[null,null,null,null,null,null,"2) Ricerca& Sviluppo","Ricerca& Sviluppo",null,{"$f":"+SUMIF($H$14:$H$32,$H110,J$14:J$32)","v":0},{"$f":"+SUMIF($H$14:$H$32,$H110,K$14:K$32)+J110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($H$14:$H$32,$H110,BF$14:BF$32)+BE110","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+U110","v":0},{"$f":"+AG110","v":0},{"$f":"+AS110","v":0},{"$f":"+BE110","v":0},{"$f":"BQ110","v":0}]
[null,null,null,null,null,null,"3) Altre immobilizzazioni immateriali","Altre immobilizzazioni immateriali",null,{"$f":"+SUMIF($H$14:$H$32,$H111,J$14:J$32)","v":0},{"$f":"+SUMIF($H$14:$H$32,$H111,K$14:K$32)+J111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($H$14:$H$32,$H111,BF$14:BF$32)+BE111","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+U111","v":0},{"$f":"+AG111","v":0},{"$f":"+AS111","v":0},{"$f":"+BE111","v":0},{"$f":"BQ111","v":0}]
[null,null,null,null,null,"F.di Amm. Imm.ni immateriali"]
[null,null,null,null,null,null,"1) F.do amm.to Costi d'impianto e ampliamento","Costi d'impianto e ampliamento",null,{"$f":"+SUMIF($H$69:$H$87,$H113,J$69:J$87)","v":416.66666666666669},833.33333333333337,1250,1666.6666666666667,2083.3333333333335,2500,2916.6666666666665,3333.333333333333,3749.9999999999995,4166.6666666666661,{"$f":"+SUMIF($H$69:$H$87,$H113,T$69:T$87)","v":4583.333333333333},5000,5416.666666666667,5833.3333333333339,6250.0000000000009,6666.6666666666679,7083.3333333333348,7500.0000000000018,7916.6666666666688,8333.3333333333358,{"$f":"+SUMIF($H$69:$H$87,$H113,AD$69:AD$87)","v":8750.0000000000018},9166.6666666666679,9583.3333333333339,10000,10416.666666666666,10833.333333333332,11249.999999999998,11666.666666666664,12083.33333333333,12499.999999999996,{"$f":"+SUMIF($H$69:$H$87,$H113,AN$69:AN$87)","v":12916.666666666662},13333.333333333328,13749.999999999995,14166.666666666661,14583.333333333327,14999.999999999993,15416.666666666659,15833.333333333325,16249.999999999991,16666.666666666657,{"$f":"+SUMIF($H$69:$H$87,$H113,AX$69:AX$87)","v":17083.333333333325},17499.999999999993,17916.666666666661,18333.333333333328,18749.999999999996,19166.666666666664,19583.333333333332,20000,20416.666666666668,20833.333333333336,21250.000000000004,21666.666666666672,22083.333333333339,22500.000000000007,22916.666666666675,23333.333333333343,{"$f":"+SUMIF($H$69:$H$87,$H113,BN$69:BN$87)","v":23750.000000000011},24166.666666666679,24583.333333333347,25000.000000000015,null,null,{"$f":"+U113","v":5000},{"$f":"+AG113","v":10000},{"$f":"+AS113","v":14999.999999999993},{"$f":"+BE113","v":20000},{"$f":"BQ113","v":25000.000000000015}]
[null,null,null,null,null,null,"2) F.do amm.to Ricerca& Sviluppo","Ricerca& Sviluppo",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+U114","v":0},{"$f":"+AG114","v":0},{"$f":"+AS114","v":0},{"$f":"+BE114","v":0},{"$f":"BQ114","v":0}]
[null,null,null,null,null,null,"3) F.do amm.to   Altre immobilizzazioni immateriali","Altre immobilizzazioni immateriali",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+U115","v":0},{"$f":"+AG115","v":0},{"$f":"+AS115","v":0},{"$f":"+BE115","v":0},{"$f":"BQ115","v":0}]
[]
[null,null,null,null,null,"Ammortamento Materiale",null,null,null,{"$f":"+J97+J102+J103","v":333.33333333333331},{"$f":"+K97+K102+K103-J117","v":333.33333333333331},{"$f":"+L97+L102+L103-SUM($J117:K117)","v":333.33333333333337},{"$f":"+M97+M102+M103-SUM($J117:L117)","v":333.33333333333326},{"$f":"+N97+N102+N103-SUM($J117:M117)","v":333.33333333333326},{"$f":"+O97+O102+O103-SUM($J117:N117)","v":333.33333333333326},{"$f":"+P97+P102+P103-SUM($J117:O117)","v":333.33333333333326},{"$f":"+Q97+Q102+Q103-SUM($J117:P117)","v":333.33333333333348},{"$f":"+R97+R102+R103-SUM($J117:Q117)","v":333.33333333333348},{"$f":"+S97+S102+S103-SUM($J117:R117)","v":333.33333333333348},{"$f":"+T97+T102+T103-SUM($J117:S117)","v":333.33333333333348},{"$f":"+U97+U102+U103-SUM($J117:T117)","v":333.33333333333348},{"$f":"+V97+V102+V103-SUM($J117:U117)","v":333.33333333333348},{"$f":"+W97+W102+W103-SUM($J117:V117)","v":333.33333333333303},{"$f":"+X97+X102+X103-SUM($J117:W117)","v":333.33333333333303},{"$f":"+Y97+Y102+Y103-SUM($J117:X117)","v":333.33333333333303},{"$f":"+Z97+Z102+Z103-SUM($J117:Y117)","v":333.33333333333303},{"$f":"+AA97+AA102+AA103-SUM($J117:Z117)","v":333.33333333333303},{"$f":"+AB97+AB102+AB103-SUM($J117:AA117)","v":333.33333333333303},{"$f":"+AC97+AC102+AC103-SUM($J117:AB117)","v":333.33333333333303},{"$f":"+AD97+AD102+AD103-SUM($J117:AC117)","v":333.33333333333303},{"$f":"+AE97+AE102+AE103-SUM($J117:AD117)","v":333.33333333333303},{"$f":"+AF97+AF102+AF103-SUM($J117:AE117)","v":333.33333333333303},{"$f":"+AG97+AG102+AG103-SUM($J117:AF117)","v":333.33333333333303},{"$f":"+AH97+AH102+AH103-SUM($J117:AG117)","v":333.33333333333303},{"$f":"+AI97+AI102+AI103-SUM($J117:AH117)","v":333.33333333333394},{"$f":"+AJ97+AJ102+AJ103-SUM($J117:AI117)","v":333.33333333333394},{"$f":"+AK97+AK102+AK103-SUM($J117:AJ117)","v":333.33333333333394},{"$f":"+AL97+AL102+AL103-SUM($J117:AK117)","v":333.33333333333394},{"$f":"+AM97+AM102+AM103-SUM($J117:AL117)","v":333.33333333333394},{"$f":"+AN97+AN102+AN103-SUM($J117:AM117)","v":333.33333333333394},{"$f":"+AO97+AO102+AO103-SUM($J117:AN117)","v":333.33333333333394},{"$f":"+AP97+AP102+AP103-SUM($J117:AO117)","v":333.33333333333394},{"$f":"+AQ97+AQ102+AQ103-SUM($J117:AP117)","v":333.33333333333394},{"$f":"+AR97+AR102+AR103-SUM($J117:AQ117)","v":333.33333333333394},{"$f":"+AS97+AS102+AS103-SUM($J117:AR117)","v":333.33333333333394},{"$f":"+AT97+AT102+AT103-SUM($J117:AS117)","v":333.33333333333394},{"$f":"+AU97+AU102+AU103-SUM($J117:AT117)","v":333.33333333333394},{"$f":"+AV97+AV102+AV103-SUM($J117:AU117)","v":333.33333333333394},{"$f":"+AW97+AW102+AW103-SUM($J117:AV117)","v":333.33333333333394},{"$f":"+AX97+AX102+AX103-SUM($J117:AW117)","v":333.33333333333394},{"$f":"+AY97+AY102+AY103-SUM($J117:AX117)","v":333.33333333333394},{"$f":"+AZ97+AZ102+AZ103-SUM($J117:AY117)","v":333.33333333333394},{"$f":"+BA97+BA102+BA103-SUM($J117:AZ117)","v":333.33333333333394},{"$f":"+BB97+BB102+BB103-SUM($J117:BA117)","v":333.33333333333394},{"$f":"+BC97+BC102+BC103-SUM($J117:BB117)","v":333.33333333333394},{"$f":"+BD97+BD102+BD103-SUM($J117:BC117)","v":333.33333333333394},{"$f":"+BE97+BE102+BE103-SUM($J117:BD117)","v":333.33333333333394},{"$f":"+BF97+BF102+BF103-SUM($J117:BE117)","v":333.33333333333394},{"$f":"+BG97+BG102+BG103-SUM($J117:BF117)","v":333.33333333333394},{"$f":"+BH97+BH102+BH103-SUM($J117:BG117)","v":333.33333333333212},{"$f":"+BI97+BI102+BI103-SUM($J117:BH117)","v":333.33333333333212},{"$f":"+BJ97+BJ102+BJ103-SUM($J117:BI117)","v":333.33333333333212},{"$f":"+BK97+BK102+BK103-SUM($J117:BJ117)","v":333.33333333333212},{"$f":"+BL97+BL102+BL103-SUM($J117:BK117)","v":333.33333333333212},{"$f":"+BM97+BM102+BM103-SUM($J117:BL117)","v":333.33333333333212},{"$f":"+BN97+BN102+BN103-SUM($J117:BM117)","v":333.33333333333212},{"$f":"+BO97+BO102+BO103-SUM($J117:BN117)","v":333.33333333333212},{"$f":"+BP97+BP102+BP103-SUM($J117:BO117)","v":333.33333333333212},{"$f":"+BQ97+BQ102+BQ103-SUM($J117:BP117)","v":333.33333333333212},null,null,{"$f":"+SUM(J117:U117)","v":4000.0000000000005},{"$f":"+SUM(V117:AG117)","v":3999.9999999999968},{"$f":"+SUM(AH117:AS117)","v":4000.0000000000064},{"$f":"+SUM(AT117:BE117)","v":4000.0000000000073},{"$f":"SUM(BF117:BQ117)","v":3999.9999999999891}]
[null,null,null,null,null,"Ammortamento Immateriali",null,null,null,{"$f":"+J113+J114+J115","v":416.66666666666669},{"$f":"+K113+K114+K115-J118","v":416.66666666666669},{"$f":"+L113+L114+L115-SUM($J118:K118)","v":416.66666666666663},{"$f":"+M113+M114+M115-SUM($J118:L118)","v":416.66666666666674},{"$f":"+N113+N114+N115-SUM($J118:M118)","v":416.66666666666674},{"$f":"+O113+O114+O115-SUM($J118:N118)","v":416.66666666666652},{"$f":"+P113+P114+P115-SUM($J118:O118)","v":416.66666666666652},{"$f":"+Q113+Q114+Q115-SUM($J118:P118)","v":416.66666666666652},{"$f":"+R113+R114+R115-SUM($J118:Q118)","v":416.66666666666652},{"$f":"+S113+S114+S115-SUM($J118:R118)","v":416.66666666666652},{"$f":"+T113+T114+T115-SUM($J118:S118)","v":416.66666666666697},{"$f":"+U113+U114+U115-SUM($J118:T118)","v":416.66666666666697},{"$f":"+V113+V114+V115-SUM($J118:U118)","v":416.66666666666697},{"$f":"+W113+W114+W115-SUM($J118:V118)","v":416.66666666666697},{"$f":"+X113+X114+X115-SUM($J118:W118)","v":416.66666666666697},{"$f":"+Y113+Y114+Y115-SUM($J118:X118)","v":416.66666666666697},{"$f":"+Z113+Z114+Z115-SUM($J118:Y118)","v":416.66666666666697},{"$f":"+AA113+AA114+AA115-SUM($J118:Z118)","v":416.66666666666697},{"$f":"+AB113+AB114+AB115-SUM($J118:AA118)","v":416.66666666666697},{"$f":"+AC113+AC114+AC115-SUM($J118:AB118)","v":416.66666666666697},{"$f":"+AD113+AD114+AD115-SUM($J118:AC118)","v":416.66666666666606},{"$f":"+AE113+AE114+AE115-SUM($J118:AD118)","v":416.66666666666606},{"$f":"+AF113+AF114+AF115-SUM($J118:AE118)","v":416.66666666666606},{"$f":"+AG113+AG114+AG115-SUM($J118:AF118)","v":416.66666666666606},{"$f":"+AH113+AH114+AH115-SUM($J118:AG118)","v":416.66666666666606},{"$f":"+AI113+AI114+AI115-SUM($J118:AH118)","v":416.66666666666606},{"$f":"+AJ113+AJ114+AJ115-SUM($J118:AI118)","v":416.66666666666606},{"$f":"+AK113+AK114+AK115-SUM($J118:AJ118)","v":416.66666666666606},{"$f":"+AL113+AL114+AL115-SUM($J118:AK118)","v":416.66666666666606},{"$f":"+AM113+AM114+AM115-SUM($J118:AL118)","v":416.66666666666606},{"$f":"+AN113+AN114+AN115-SUM($J118:AM118)","v":416.66666666666606},{"$f":"+AO113+AO114+AO115-SUM($J118:AN118)","v":416.66666666666606},{"$f":"+AP113+AP114+AP115-SUM($J118:AO118)","v":416.66666666666606},{"$f":"+AQ113+AQ114+AQ115-SUM($J118:AP118)","v":416.66666666666606},{"$f":"+AR113+AR114+AR115-SUM($J118:AQ118)","v":416.66666666666606},{"$f":"+AS113+AS114+AS115-SUM($J118:AR118)","v":416.66666666666606},{"$f":"+AT113+AT114+AT115-SUM($J118:AS118)","v":416.66666666666606},{"$f":"+AU113+AU114+AU115-SUM($J118:AT118)","v":416.66666666666606},{"$f":"+AV113+AV114+AV115-SUM($J118:AU118)","v":416.66666666666606},{"$f":"+AW113+AW114+AW115-SUM($J118:AV118)","v":416.66666666666606},{"$f":"+AX113+AX114+AX115-SUM($J118:AW118)","v":416.66666666666788},{"$f":"+AY113+AY114+AY115-SUM($J118:AX118)","v":416.66666666666788},{"$f":"+AZ113+AZ114+AZ115-SUM($J118:AY118)","v":416.66666666666788},{"$f":"+BA113+BA114+BA115-SUM($J118:AZ118)","v":416.66666666666788},{"$f":"+BB113+BB114+BB115-SUM($J118:BA118)","v":416.66666666666788},{"$f":"+BC113+BC114+BC115-SUM($J118:BB118)","v":416.66666666666788},{"$f":"+BD113+BD114+BD115-SUM($J118:BC118)","v":416.66666666666788},{"$f":"+BE113+BE114+BE115-SUM($J118:BD118)","v":416.66666666666788},{"$f":"+BF113+BF114+BF115-SUM($J118:BE118)","v":416.66666666666788},{"$f":"+BG113+BG114+BG115-SUM($J118:BF118)","v":416.66666666666788},{"$f":"+BH113+BH114+BH115-SUM($J118:BG118)","v":416.66666666666788},{"$f":"+BI113+BI114+BI115-SUM($J118:BH118)","v":416.66666666666788},{"$f":"+BJ113+BJ114+BJ115-SUM($J118:BI118)","v":416.66666666666788},{"$f":"+BK113+BK114+BK115-SUM($J118:BJ118)","v":416.66666666666788},{"$f":"+BL113+BL114+BL115-SUM($J118:BK118)","v":416.66666666666788},{"$f":"+BM113+BM114+BM115-SUM($J118:BL118)","v":416.66666666666788},{"$f":"+BN113+BN114+BN115-SUM($J118:BM118)","v":416.66666666666788},{"$f":"+BO113+BO114+BO115-SUM($J118:BN118)","v":416.66666666666788},{"$f":"+BP113+BP114+BP115-SUM($J118:BO118)","v":416.66666666666788},{"$f":"+BQ113+BQ114+BQ115-SUM($J118:BP118)","v":416.66666666666788},null,null,{"$f":"+SUM(J118:U118)","v":5000},{"$f":"+SUM(V118:AG118)","v":5000},{"$f":"+SUM(AH118:AS118)","v":4999.9999999999927},{"$f":"+SUM(AT118:BE118)","v":5000.0000000000073},{"$f":"SUM(BF118:BQ118)","v":5000.0000000000146}]

{"sheet":"Liq iva","index":29,"n_rows":44,"n_cols":74,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Liquidazione Iva"]
[]
[]
[null,null,null,null,"Saldo Iva"]
[]
[null,null,null,null,null,null,null,{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"},null,null,{"$f":"+YEAR(S14)","v":2017},{"$f":"+YEAR(AE14)","v":2018},{"$f":"+YEAR(AQ14)","v":2019},{"$f":"+YEAR(BC14)","v":2020},{"$f":"+YEAR(BO14)","v":2021}]
[null,null,null,null,null,"Iva a Debito",null,{"$f":"+SUM(H16:H17)","v":4070},4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,{"$f":"+SUM(AN16:AN17)","v":4070},4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,4070,null,null,{"$f":"+BR16","v":4070},{"$f":"+BS16","v":4070},{"$f":"+BT16","v":4070},{"$f":"+BU16","v":4070},{"$f":"+BV16","v":4070}]
[null,null,null,null,null,null,"Iva a Debito Vendite",{"$f":"+E_Vendite!I81","v":4070},{"$f":"+E_Vendite!J81","v":4070},{"$f":"+E_Vendite!K81","v":4070},{"$f":"+E_Vendite!L81","v":4070},{"$f":"+E_Vendite!M81","v":4070},{"$f":"+E_Vendite!N81","v":4070},{"$f":"+E_Vendite!O81","v":4070},{"$f":"+E_Vendite!P81","v":4070},{"$f":"+E_Vendite!Q81","v":4070},{"$f":"+E_Vendite!R81","v":4070},{"$f":"+E_Vendite!S81","v":4070},{"$f":"+E_Vendite!T81","v":4070},{"$f":"+E_Vendite!U81","v":4070},{"$f":"+E_Vendite!V81","v":4070},{"$f":"+E_Vendite!W81","v":4070},{"$f":"+E_Vendite!X81","v":4070},{"$f":"+E_Vendite!Y81","v":4070},{"$f":"+E_Vendite!Z81","v":4070},{"$f":"+E_Vendite!AA81","v":4070},{"$f":"+E_Vendite!AB81","v":4070},{"$f":"+E_Vendite!AC81","v":4070},{"$f":"+E_Vendite!AD81","v":4070},{"$f":"+E_Vendite!AE81","v":4070},{"$f":"+E_Vendite!AF81","v":4070},{"$f":"+E_Vendite!AG81","v":4070},{"$f":"+E_Vendite!AH81","v":4070},{"$f":"+E_Vendite!AI81","v":4070},{"$f":"+E_Vendite!AJ81","v":4070},{"$f":"+E_Vendite!AK81","v":4070},{"$f":"+E_Vendite!AL81","v":4070},{"$f":"+E_Vendite!AM81","v":4070},{"$f":"+E_Vendite!AN81","v":4070},{"$f":"+E_Vendite!AO81","v":4070},{"$f":"+E_Vendite!AP81","v":4070},{"$f":"+E_Vendite!AQ81","v":4070},{"$f":"+E_Vendite!AR81","v":4070},{"$f":"+E_Vendite!AS81","v":4070},{"$f":"+E_Vendite!AT81","v":4070},{"$f":"+E_Vendite!AU81","v":4070},{"$f":"+E_Vendite!AV81","v":4070},{"$f":"+E_Vendite!AW81","v":4070},{"$f":"+E_Vendite!AX81","v":4070},{"$f":"+E_Vendite!AY81","v":4070},{"$f":"+E_Vendite!AZ81","v":4070},{"$f":"+E_Vendite!BA81","v":4070},{"$f":"+E_Vendite!BB81","v":4070},{"$f":"+E_Vendite!BC81","v":4070},{"$f":"+E_Vendite!BD81","v":4070},{"$f":"+E_Vendite!BE81","v":4070},{"$f":"+E_Vendite!BF81","v":4070},{"$f":"+E_Vendite!BG81","v":4070},{"$f":"+E_Vendite!BH81","v":4070},{"$f":"+E_Vendite!BI81","v":4070},{"$f":"+E_Vendite!BJ81","v":4070},{"$f":"+E_Vendite!BK81","v":4070},{"$f":"+E_Vendite!BL81","v":4070},{"$f":"+E_Vendite!BM81","v":4070},{"$f":"+E_Vendite!BN81","v":4070},{"$f":"+E_Vendite!BO81","v":4070},{"$f":"+E_Vendite!BP81","v":4070},null,null,{"$f":"+S16","v":4070},{"$f":"+AE16","v":4070},{"$f":"+AQ16","v":4070},{"$f":"+BC16","v":4070},{"$f":"+BO16","v":4070}]
[]
[]
[null,null,null,null,null,"Iva a Credito",null,{"$f":"SUM(H20:H24)","v":21439},1050.5,1050.5,1050.5,1050.5,1050.5,1050.5,1050.5,1050.5,1050.5,1050.5,1050.5,1050.5,1050.5,1050.5,1050.5,1050.5,1050.5,1050.5,1050.5,1050.5,1050.5,1050.5,1050.5,1050.5,1050.5,1050.5,1050.5,1050.5,1050.5,1050.5,1050.5,{"$f":"SUM(AN20:AN24)","v":1050.5},1050.5,1050.5,1050.5,1050.5,1050.5,1050.5,1050.5,1050.5,1050.5,1050.5,1050.5,1050.5,1050.5,1050.5,1050.5,1050.5,1050.5,1050.5,1050.5,1050.5,1050.5,1050.5,1050.5,1050.5,1050.5,1050.5,1050.5,null,null,1050.5,1050.5,1050.5,1050.5,1050.5]
[null,null,null,null,null,null,"Iva a Credito materie prime",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S20","v":0},{"$f":"+AE20","v":0},{"$f":"+AQ20","v":0},{"$f":"+BC20","v":0},{"$f":"+BO20","v":0}]
[null,null,null,null,null,null,"Iva a Credito merce rivendita",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S21","v":0},{"$f":"+AE21","v":0},{"$f":"+AQ21","v":0},{"$f":"+BC21","v":0},{"$f":"+BO21","v":0}]
[null,null,null,null,null,null,"Iva a Credito imm.ni",{"$f":"+E_Investimenti!K86","v":19800},{"$f":"+E_Investimenti!L86","v":0},{"$f":"+E_Investimenti!M86","v":0},{"$f":"+E_Investimenti!N86","v":0},{"$f":"+E_Investimenti!O86","v":0},{"$f":"+E_Investimenti!P86","v":0},{"$f":"+E_Investimenti!Q86","v":0},{"$f":"+E_Investimenti!R86","v":0},{"$f":"+E_Investimenti!S86","v":0},{"$f":"+E_Investimenti!T86","v":0},{"$f":"+E_Investimenti!U86","v":0},{"$f":"+E_Investimenti!V86","v":0},{"$f":"+E_Investimenti!W86","v":0},{"$f":"+E_Investimenti!X86","v":0},{"$f":"+E_Investimenti!Y86","v":0},{"$f":"+E_Investimenti!Z86","v":0},{"$f":"+E_Investimenti!AA86","v":0},{"$f":"+E_Investimenti!AB86","v":0},{"$f":"+E_Investimenti!AC86","v":0},{"$f":"+E_Investimenti!AD86","v":0},{"$f":"+E_Investimenti!AE86","v":0},{"$f":"+E_Investimenti!AF86","v":0},{"$f":"+E_Investimenti!AG86","v":0},{"$f":"+E_Investimenti!AH86","v":0},{"$f":"+E_Investimenti!AI86","v":0},{"$f":"+E_Investimenti!AJ86","v":0},{"$f":"+E_Investimenti!AK86","v":0},{"$f":"+E_Investimenti!AL86","v":0},{"$f":"+E_Investimenti!AM86","v":0},{"$f":"+E_Investimenti!AN86","v":0},{"$f":"+E_Investimenti!AO86","v":0},{"$f":"+E_Investimenti!AP86","v":0},{"$f":"+E_Investimenti!AQ86","v":0},{"$f":"+E_Investimenti!AR86","v":0},{"$f":"+E_Investimenti!AS86","v":0},{"$f":"+E_Investimenti!AT86","v":0},{"$f":"+E_Investimenti!AU86","v":0},{"$f":"+E_Investimenti!AV86","v":0},{"$f":"+E_Investimenti!AW86","v":0},{"$f":"+E_Investimenti!AX86","v":0},{"$f":"+E_Investimenti!AY86","v":0},{"$f":"+E_Investimenti!AZ86","v":0},{"$f":"+E_Investimenti!BA86","v":0},{"$f":"+E_Investimenti!BB86","v":0},{"$f":"+E_Investimenti!BC86","v":0},{"$f":"+E_Investimenti!BD86","v":0},{"$f":"+E_Investimenti!BE86","v":0},{"$f":"+E_Investimenti!BF86","v":0},{"$f":"+E_Investimenti!BG86","v":0},{"$f":"+E_Investimenti!BH86","v":0},{"$f":"+E_Investimenti!BI86","v":0},{"$f":"+E_Investimenti!BJ86","v":0},{"$f":"+E_Investimenti!BK86","v":0},{"$f":"+E_Investimenti!BL86","v":0},{"$f":"+E_Investimenti!BM86","v":0},{"$f":"+E_Investimenti!BN86","v":0},{"$f":"+E_Investimenti!BO86","v":0},{"$f":"+E_Investimenti!BP86","v":0},{"$f":"+E_Investimenti!BQ86","v":0},{"$f":"+E_Investimenti!BR86","v":0},null,null,{"$f":"+S22","v":0},{"$f":"+AE22","v":0},{"$f":"+AQ22","v":0},{"$f":"+BC22","v":0},{"$f":"+BO22","v":0}]
[null,null,null,null,null,null,"Iva a Credito Costi variabili",{"$f":"+'E_Costi Variabili'!I122","v":1485},{"$f":"+'E_Costi Variabili'!J122","v":896.5},{"$f":"+'E_Costi Variabili'!K122","v":896.5},{"$f":"+'E_Costi Variabili'!L122","v":896.5},{"$f":"+'E_Costi Variabili'!M122","v":896.5},{"$f":"+'E_Costi Variabili'!N122","v":896.5},{"$f":"+'E_Costi Variabili'!O122","v":896.5},{"$f":"+'E_Costi Variabili'!P122","v":896.5},{"$f":"+'E_Costi Variabili'!Q122","v":896.5},{"$f":"+'E_Costi Variabili'!R122","v":896.5},{"$f":"+'E_Costi Variabili'!S122","v":896.5},{"$f":"+'E_Costi Variabili'!T122","v":896.5},{"$f":"+'E_Costi Variabili'!U122","v":896.5},{"$f":"+'E_Costi Variabili'!V122","v":896.5},{"$f":"+'E_Costi Variabili'!W122","v":896.5},{"$f":"+'E_Costi Variabili'!X122","v":896.5},{"$f":"+'E_Costi Variabili'!Y122","v":896.5},{"$f":"+'E_Costi Variabili'!Z122","v":896.5},{"$f":"+'E_Costi Variabili'!AA122","v":896.5},{"$f":"+'E_Costi Variabili'!AB122","v":896.5},{"$f":"+'E_Costi Variabili'!AC122","v":896.5},{"$f":"+'E_Costi Variabili'!AD122","v":896.5},{"$f":"+'E_Costi Variabili'!AE122","v":896.5},{"$f":"+'E_Costi Variabili'!AF122","v":896.5},{"$f":"+'E_Costi Variabili'!AG122","v":896.5},{"$f":"+'E_Costi Variabili'!AH122","v":896.5},{"$f":"+'E_Costi Variabili'!AI122","v":896.5},{"$f":"+'E_Costi Variabili'!AJ122","v":896.5},{"$f":"+'E_Costi Variabili'!AK122","v":896.5},{"$f":"+'E_Costi Variabili'!AL122","v":896.5},{"$f":"+'E_Costi Variabili'!AM122","v":896.5},{"$f":"+'E_Costi Variabili'!AN122","v":896.5},{"$f":"+'E_Costi Variabili'!AO122","v":896.5},{"$f":"+'E_Costi Variabili'!AP122","v":896.5},{"$f":"+'E_Costi Variabili'!AQ122","v":896.5},{"$f":"+'E_Costi Variabili'!AR122","v":896.5},{"$f":"+'E_Costi Variabili'!AS122","v":896.5},{"$f":"+'E_Costi Variabili'!AT122","v":896.5},{"$f":"+'E_Costi Variabili'!AU122","v":896.5},{"$f":"+'E_Costi Variabili'!AV122","v":896.5},{"$f":"+'E_Costi Variabili'!AW122","v":896.5},{"$f":"+'E_Costi Variabili'!AX122","v":896.5},{"$f":"+'E_Costi Variabili'!AY122","v":896.5},{"$f":"+'E_Costi Variabili'!AZ122","v":896.5},{"$f":"+'E_Costi Variabili'!BA122","v":896.5},{"$f":"+'E_Costi Variabili'!BB122","v":896.5},{"$f":"+'E_Costi Variabili'!BC122","v":896.5},{"$f":"+'E_Costi Variabili'!BD122","v":896.5},{"$f":"+'E_Costi Variabili'!BE122","v":896.5},{"$f":"+'E_Costi Variabili'!BF122","v":896.5},{"$f":"+'E_Costi Variabili'!BG122","v":896.5},{"$f":"+'E_Costi Variabili'!BH122","v":896.5},{"$f":"+'E_Costi Variabili'!BI122","v":896.5},{"$f":"+'E_Costi Variabili'!BJ122","v":896.5},{"$f":"+'E_Costi Variabili'!BK122","v":896.5},{"$f":"+'E_Costi Variabili'!BL122","v":896.5},{"$f":"+'E_Costi Variabili'!BM122","v":896.5},{"$f":"+'E_Costi Variabili'!BN122","v":896.5},{"$f":"+'E_Costi Variabili'!BO122","v":896.5},{"$f":"+'E_Costi Variabili'!BP122","v":896.5},null,null,{"$f":"+S23","v":896.5},{"$f":"+AE23","v":896.5},{"$f":"+AQ23","v":896.5},{"$f":"+BC23","v":896.5},{"$f":"+BO23","v":896.5}]
[null,null,null,null,null,null,"Iva a Credito Costi fissi",{"$f":"+'E_Costi Fissi'!I84","v":154},{"$f":"+'E_Costi Fissi'!J84","v":154},{"$f":"+'E_Costi Fissi'!K84","v":154},{"$f":"+'E_Costi Fissi'!L84","v":154},{"$f":"+'E_Costi Fissi'!M84","v":154},{"$f":"+'E_Costi Fissi'!N84","v":154},{"$f":"+'E_Costi Fissi'!O84","v":154},{"$f":"+'E_Costi Fissi'!P84","v":154},{"$f":"+'E_Costi Fissi'!Q84","v":154},{"$f":"+'E_Costi Fissi'!R84","v":154},{"$f":"+'E_Costi Fissi'!S84","v":154},{"$f":"+'E_Costi Fissi'!T84","v":154},{"$f":"+'E_Costi Fissi'!U84","v":154},{"$f":"+'E_Costi Fissi'!V84","v":154},{"$f":"+'E_Costi Fissi'!W84","v":154},{"$f":"+'E_Costi Fissi'!X84","v":154},{"$f":"+'E_Costi Fissi'!Y84","v":154},{"$f":"+'E_Costi Fissi'!Z84","v":154},{"$f":"+'E_Costi Fissi'!AA84","v":154},{"$f":"+'E_Costi Fissi'!AB84","v":154},{"$f":"+'E_Costi Fissi'!AC84","v":154},{"$f":"+'E_Costi Fissi'!AD84","v":154},{"$f":"+'E_Costi Fissi'!AE84","v":154},{"$f":"+'E_Costi Fissi'!AF84","v":154},{"$f":"+'E_Costi Fissi'!AG84","v":154},{"$f":"+'E_Costi Fissi'!AH84","v":154},{"$f":"+'E_Costi Fissi'!AI84","v":154},{"$f":"+'E_Costi Fissi'!AJ84","v":154},{"$f":"+'E_Costi Fissi'!AK84","v":154},{"$f":"+'E_Costi Fissi'!AL84","v":154},{"$f":"+'E_Costi Fissi'!AM84","v":154},{"$f":"+'E_Costi Fissi'!AN84","v":154},{"$f":"+'E_Costi Fissi'!AO84","v":154},{"$f":"+'E_Costi Fissi'!AP84","v":154},{"$f":"+'E_Costi Fissi'!AQ84","v":154},{"$f":"+'E_Costi Fissi'!AR84","v":154},{"$f":"+'E_Costi Fissi'!AS84","v":154},{"$f":"+'E_Costi Fissi'!AT84","v":154},{"$f":"+'E_Costi Fissi'!AU84","v":154},{"$f":"+'E_Costi Fissi'!AV84","v":154},{"$f":"+'E_Costi Fissi'!AW84","v":154},{"$f":"+'E_Costi Fissi'!AX84","v":154},{"$f":"+'E_Costi Fissi'!AY84","v":154},{"$f":"+'E_Costi Fissi'!AZ84","v":154},{"$f":"+'E_Costi Fissi'!BA84","v":154},{"$f":"+'E_Costi Fissi'!BB84","v":154},{"$f":"+'E_Costi Fissi'!BC84","v":154},{"$f":"+'E_Costi Fissi'!BD84","v":154},{"$f":"+'E_Costi Fissi'!BE84","v":154},{"$f":"+'E_Costi Fissi'!BF84","v":154},{"$f":"+'E_Costi Fissi'!BG84","v":154},{"$f":"+'E_Costi Fissi'!BH84","v":154},{"$f":"+'E_Costi Fissi'!BI84","v":154},{"$f":"+'E_Costi Fissi'!BJ84","v":154},{"$f":"+'E_Costi Fissi'!BK84","v":154},{"$f":"+'E_Costi Fissi'!BL84","v":154},{"$f":"+'E_Costi Fissi'!BM84","v":154},{"$f":"+'E_Costi Fissi'!BN84","v":154},{"$f":"+'E_Costi Fissi'!BO84","v":154},{"$f":"+'E_Costi Fissi'!BP84","v":154},null,null,{"$f":"+S24","v":154},{"$f":"+AE24","v":154},{"$f":"+AQ24","v":154},{"$f":"+BC24","v":154},{"$f":"+BO24","v":154}]
[]
[null,null,null,null,null,"Saldo Iva",null,{"$f":"-H15+H19","v":17369},-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,{"$f":"-AN15+AN19","v":-3019.5},-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,null,null,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5]
[]
[]
[null,null,null,null,"Liquidazione mensile"]
[null,null,null,null,null,null,null,{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"},null,null,{"$f":"+YEAR(S30)","v":2017},{"$f":"+YEAR(AE30)","v":2018},{"$f":"+YEAR(AQ30)","v":2019},{"$f":"+YEAR(BC30)","v":2020},{"$f":"+YEAR(BO30)","v":2021}]
[null,null,null,null,null,"Erario c/iva ",null,{"$f":"+H26","v":17369},-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,{"$f":"+AN26","v":-3019.5},-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,null,null,{"$f":"+S31","v":-3019.5},{"$f":"+AE31","v":-3019.5},{"$f":"+AQ31","v":-3019.5},{"$f":"+BC31","v":-3019.5},{"$f":"+BO31","v":-3019.5}]
[null,null,null,null,null,"Utilizzo Iva a credito",null,0,{"$f":"+IF(I31>0,0,IF(H34>-I31,-I31,H34))","v":3019.5},3019.5,3019.5,3019.5,3019.5,2271.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(AR31>0,0,IF(AQ34>-AR31,-AR31,AQ34))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(BD31>0,0,IF(BC34>-BD31,-BD31,BC34))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+SUM(H32:S32)","v":17369},{"$f":"+SUM(T32:AE32)","v":0},{"$f":"+SUM(AF32:AQ32)","v":0},{"$f":"+SUM(AR32:BC32)","v":0},{"$f":"+SUM(BD32:BO32)","v":0}]
[null,null,null,null,null,"Liquidazione Iva",null,{"$f":"+IF((H31+H32)>0,0,(H31+H32))","v":0},0,0,0,0,0,-748,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,{"$f":"+IF((AR31+AR32)>0,0,(AR31+AR32))","v":-3019.5},-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,{"$f":"+IF((BB31+BB32)>0,0,(BB31+BB32))","v":-3019.5},{"$f":"+IF((BC31+BC32)>0,0,(BC31+BC32))","v":-3019.5},{"$f":"+IF((BD31+BD32)>0,0,(BD31+BD32))","v":-3019.5},-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,null,null,{"$f":"+SUM(H33:S33)","v":-15845.5},{"$f":"+SUM(T33:AE33)","v":-36234},{"$f":"+SUM(AF33:AQ33)","v":-36234},{"$f":"+SUM(AR33:BC33)","v":-36234},{"$f":"+SUM(BD33:BO33)","v":-36234}]
[null,null,null,null,null,"Riporto Iva a Credito",null,{"$f":"+IF(H19>H15,H19-H15,0)","v":17369},{"$f":"+IF(I31>0,H34+I31,H34-I32)","v":14349.5},11330,8310.5,5291,2271.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(AR31>0,AQ34+AR31,AQ34-AR32)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(BD31>0,BC34+BD31,BC34-BD32)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+S34","v":0},{"$f":"+AE34","v":0},{"$f":"+AQ34","v":0},{"$f":"+BC34","v":0},{"$f":"+BO34","v":0}]
[null,null,null,null,null,"Acconto Iva",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+SUM(H35:S35)","v":0},{"$f":"+SUM(T35:AE35)","v":0},{"$f":"+SUM(AF35:AQ35)","v":0},{"$f":"+SUM(AR35:BC35)","v":0},{"$f":"+SUM(BD35:BO35)","v":0}]
[null,null,null,null,null,"Saldo Iva",null,{"$f":"+H26","v":17369},{"$f":"+H36-I32-I37","v":14349.5},{"$f":"+I36-J32-J37","v":11330},{"$f":"+J36-K32-K37","v":8310.5},{"$f":"+K36+L26-L32-L37","v":2271.5},{"$f":"+L36+M26-M32-M37","v":-3767.5},{"$f":"+M36+N26-N32-N37","v":-9058.5},{"$f":"+N36+O26-O32-O37","v":-11330},-11330,-11330,-11330,-11330,-11330,-11330,-11330,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+SUM(H36:S36)","v":-15845.5},{"$f":"+SUM(T36:AE36)","v":-33990},{"$f":"+SUM(AF36:AQ36)","v":0},{"$f":"+SUM(AR36:BC36)","v":0},{"$f":"+SUM(BD36:BO36)","v":0}]
[null,null,null,null,null,"Pagamento Iva",null,0,{"$f":"+H33","v":0},0,0,0,0,0,-748,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,{"$f":"+AQ33","v":-3019.5},-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,{"$f":"+BC33","v":-3019.5},-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,null,null,{"$f":"+SUM(H37:S37)","v":-12826},{"$f":"+SUM(T37:AE37)","v":-36234},{"$f":"+SUM(AF37:AQ37)","v":-36234},{"$f":"+SUM(AR37:BC37)","v":-36234},{"$f":"+SUM(BD37:BO37)","v":-36234}]
[]
[]
[]
[null,null,null,null,"Stato Patrimoniale"]
[null,null,null,null,null,null,null,{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"},null,null,{"$f":"+YEAR(S42)","v":2017},{"$f":"+YEAR(AE42)","v":2018},{"$f":"+YEAR(AQ42)","v":2019},{"$f":"+YEAR(BC42)","v":2020},{"$f":"+YEAR(BO42)","v":2021}]
[null,null,null,null,null,"ERARIO C/IVA",null,{"$f":"+H26-H37","v":17369},{"$f":"+I26-I37+H43","v":14349.5},{"$f":"+J26-J37+I43","v":11330},8310.5,5291,2271.5,{"$f":"+N26-N37+M43","v":-748},-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,null,null,{"$f":"+S43","v":-3019.5},{"$f":"+T43","v":-3019.5},{"$f":"+AF43","v":-3019.5},{"$f":"+AR43","v":-3019.5},{"$f":"+BD43","v":-3019.5}]
[null,null,null,null,null,"Banca/Cassa",null,{"$f":"H37","v":0},{"$f":"I37","v":0},{"$f":"J37","v":0},0,0,0,0,-748,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,-3019.5,null,null,{"$f":"+SUM(H44:S44)","v":-12826},{"$f":"+SUM(T44:AE44)","v":-36234},{"$f":"+SUM(AF44:AQ44)","v":-36234},{"$f":"+SUM(AR44:BC44)","v":-36234},{"$f":"+SUM(BD44:BO44)","v":-36234}]

{"sheet":"Banca","index":30,"n_rows":43,"n_cols":74,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Banca"]
[]
[]
[null,null,null,null,"Entrate"]
[null,null,null,null,null,null,null,{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"},null,null,{"$f":"+YEAR(S13)","v":2017},{"$f":"+YEAR(AE13)","v":2018},{"$f":"+YEAR(AQ13)","v":2019},{"$f":"+YEAR(BC13)","v":2020},{"$f":"+YEAR(BO13)","v":2021}]
[null,null,null,null,null,"Incasso Clienti",null,{"$f":"+E_Vendite!I153","v":22570},{"$f":"+E_Vendite!J153","v":22570},{"$f":"+E_Vendite!K153","v":22570},{"$f":"+E_Vendite!L153","v":22570},{"$f":"+E_Vendite!M153","v":22570},{"$f":"+E_Vendite!N153","v":22570},{"$f":"+E_Vendite!O153","v":22570},{"$f":"+E_Vendite!P153","v":22570},{"$f":"+E_Vendite!Q153","v":22570},{"$f":"+E_Vendite!R153","v":22570},{"$f":"+E_Vendite!S153","v":22570},{"$f":"+E_Vendite!T153","v":22570},{"$f":"+E_Vendite!U153","v":22570},{"$f":"+E_Vendite!V153","v":22570},{"$f":"+E_Vendite!W153","v":22570},{"$f":"+E_Vendite!X153","v":22570},{"$f":"+E_Vendite!Y153","v":22570},{"$f":"+E_Vendite!Z153","v":22570},{"$f":"+E_Vendite!AA153","v":22570},{"$f":"+E_Vendite!AB153","v":22570},{"$f":"+E_Vendite!AC153","v":22570},{"$f":"+E_Vendite!AD153","v":22570},{"$f":"+E_Vendite!AE153","v":22570},{"$f":"+E_Vendite!AF153","v":22570},{"$f":"+E_Vendite!AG153","v":22570},{"$f":"+E_Vendite!AH153","v":22570},{"$f":"+E_Vendite!AI153","v":22570},{"$f":"+E_Vendite!AJ153","v":22570},{"$f":"+E_Vendite!AK153","v":22570},{"$f":"+E_Vendite!AL153","v":22570},{"$f":"+E_Vendite!AM153","v":22570},{"$f":"+E_Vendite!AN153","v":22570},{"$f":"+E_Vendite!AO153","v":22570},{"$f":"+E_Vendite!AP153","v":22570},{"$f":"+E_Vendite!AQ153","v":22570},{"$f":"+E_Vendite!AR153","v":22570},{"$f":"+E_Vendite!AS153","v":22570},{"$f":"+E_Vendite!AT153","v":22570},{"$f":"+E_Vendite!AU153","v":22570},{"$f":"+E_Vendite!AV153","v":22570},{"$f":"+E_Vendite!AW153","v":22570},{"$f":"+E_Vendite!AX153","v":22570},{"$f":"+E_Vendite!AY153","v":22570},{"$f":"+E_Vendite!AZ153","v":22570},{"$f":"+E_Vendite!BA153","v":22570},{"$f":"+E_Vendite!BB153","v":22570},{"$f":"+E_Vendite!BC153","v":22570},{"$f":"+E_Vendite!BD153","v":22570},{"$f":"+E_Vendite!BE153","v":22570},{"$f":"+E_Vendite!BF153","v":22570},{"$f":"+E_Vendite!BG153","v":22570},{"$f":"+E_Vendite!BH153","v":22570},{"$f":"+E_Vendite!BI153","v":22570},{"$f":"+E_Vendite!BJ153","v":22570},{"$f":"+E_Vendite!BK153","v":22570},{"$f":"+E_Vendite!BL153","v":22570},{"$f":"+E_Vendite!BM153","v":22570},{"$f":"+E_Vendite!BN153","v":22570},{"$f":"+E_Vendite!BO153","v":22570},{"$f":"+E_Vendite!BP153","v":22570},null,null,{"$f":"+SUM(H14:S14)","v":270840},{"$f":"+SUM(T14:AE14)","v":270840},{"$f":"+SUM(AF14:AQ14)","v":270840},{"$f":"+SUM(AR14:BC14)","v":270840},{"$f":"+SUM(BD14:BO14)","v":270840}]
[null,null,null,null,null,"Capitale Sociale",null,{"$f":"+Capitale!F12","v":0},{"$f":"+Capitale!G12","v":0},{"$f":"+Capitale!H12","v":30000},{"$f":"+Capitale!I12","v":0},{"$f":"+Capitale!J12","v":0},{"$f":"+Capitale!K12","v":0},{"$f":"+Capitale!L12","v":0},{"$f":"+Capitale!M12","v":0},{"$f":"+Capitale!N12","v":0},{"$f":"+Capitale!O12","v":0},{"$f":"+Capitale!P12","v":0},{"$f":"+Capitale!Q12","v":0},{"$f":"+Capitale!R12","v":0},{"$f":"+Capitale!S12","v":0},{"$f":"+Capitale!T12","v":0},{"$f":"+Capitale!U12","v":0},{"$f":"+Capitale!V12","v":0},{"$f":"+Capitale!W12","v":0},{"$f":"+Capitale!X12","v":0},{"$f":"+Capitale!Y12","v":0},{"$f":"+Capitale!Z12","v":0},{"$f":"+Capitale!AA12","v":0},{"$f":"+Capitale!AB12","v":0},{"$f":"+Capitale!AC12","v":0},{"$f":"+Capitale!AD12","v":0},{"$f":"+Capitale!AE12","v":0},{"$f":"+Capitale!AF12","v":0},{"$f":"+Capitale!AG12","v":0},{"$f":"+Capitale!AH12","v":0},{"$f":"+Capitale!AI12","v":0},{"$f":"+Capitale!AJ12","v":0},{"$f":"+Capitale!AK12","v":0},{"$f":"+Capitale!AL12","v":0},{"$f":"+Capitale!AM12","v":0},{"$f":"+Capitale!AN12","v":0},{"$f":"+Capitale!AO12","v":0},{"$f":"+Capitale!AP12","v":0},{"$f":"+Capitale!AQ12","v":0},{"$f":"+Capitale!AR12","v":0},{"$f":"+Capitale!AS12","v":0},{"$f":"+Capitale!AT12","v":0},{"$f":"+Capitale!AU12","v":0},{"$f":"+Capitale!AV12","v":0},{"$f":"+Capitale!AW12","v":0},{"$f":"+Capitale!AX12","v":0},{"$f":"+Capitale!AY12","v":0},{"$f":"+Capitale!AZ12","v":0},{"$f":"+Capitale!BA12","v":0},{"$f":"+Capitale!BB12","v":0},{"$f":"+Capitale!BC12","v":0},{"$f":"+Capitale!BD12","v":0},{"$f":"+Capitale!BE12","v":0},{"$f":"+Capitale!BF12","v":0},{"$f":"+Capitale!BG12","v":0},{"$f":"+Capitale!BH12","v":0},{"$f":"+Capitale!BI12","v":0},{"$f":"+Capitale!BJ12","v":0},{"$f":"+Capitale!BK12","v":0},{"$f":"+Capitale!BL12","v":0},{"$f":"+Capitale!BM12","v":0},null,null,{"$f":"+SUM(H15:S15)","v":30000},{"$f":"+SUM(T15:AE15)","v":0},{"$f":"+SUM(AF15:AQ15)","v":0},{"$f":"+SUM(AR15:BC15)","v":0},{"$f":"+SUM(BD15:BO15)","v":0}]
[null,null,null,null,null,"Finanziamento Banca",null,{"$f":"+'Fin Banca'!H243","v":260000},{"$f":"+IF('Fin Banca'!I243<'Fin Banca'!H243,0,'Fin Banca'!I243-'Fin Banca'!H243+'Fin Banca'!I240)","v":0},{"$f":"+IF('Fin Banca'!J243<'Fin Banca'!I243,0,'Fin Banca'!J243-'Fin Banca'!I243+'Fin Banca'!J240)","v":0},{"$f":"+IF('Fin Banca'!K243<'Fin Banca'!J243,0,'Fin Banca'!K243-'Fin Banca'!J243+'Fin Banca'!K240)","v":0},{"$f":"+IF('Fin Banca'!L243<'Fin Banca'!K243,0,'Fin Banca'!L243-'Fin Banca'!K243+'Fin Banca'!L240)","v":0},{"$f":"+IF('Fin Banca'!M243<'Fin Banca'!L243,0,'Fin Banca'!M243-'Fin Banca'!L243+'Fin Banca'!M240)","v":0},{"$f":"+IF('Fin Banca'!N243<'Fin Banca'!M243,0,'Fin Banca'!N243-'Fin Banca'!M243+'Fin Banca'!N240)","v":0},{"$f":"+IF('Fin Banca'!O243<'Fin Banca'!N243,0,'Fin Banca'!O243-'Fin Banca'!N243+'Fin Banca'!O240)","v":0},{"$f":"+IF('Fin Banca'!P243<'Fin Banca'!O243,0,'Fin Banca'!P243-'Fin Banca'!O243+'Fin Banca'!P240)","v":0},{"$f":"+IF('Fin Banca'!Q243<'Fin Banca'!P243,0,'Fin Banca'!Q243-'Fin Banca'!P243+'Fin Banca'!Q240)","v":0},{"$f":"+IF('Fin Banca'!R243<'Fin Banca'!Q243,0,'Fin Banca'!R243-'Fin Banca'!Q243+'Fin Banca'!R240)","v":0},{"$f":"+IF('Fin Banca'!S243<'Fin Banca'!R243,0,'Fin Banca'!S243-'Fin Banca'!R243+'Fin Banca'!S240)","v":0},{"$f":"+IF('Fin Banca'!T243<'Fin Banca'!S243,0,'Fin Banca'!T243-'Fin Banca'!S243+'Fin Banca'!T240)","v":0},{"$f":"+IF('Fin Banca'!U243<'Fin Banca'!T243,0,'Fin Banca'!U243-'Fin Banca'!T243+'Fin Banca'!U240)","v":0},{"$f":"+IF('Fin Banca'!V243<'Fin Banca'!U243,0,'Fin Banca'!V243-'Fin Banca'!U243+'Fin Banca'!V240)","v":0},{"$f":"+IF('Fin Banca'!W243<'Fin Banca'!V243,0,'Fin Banca'!W243-'Fin Banca'!V243+'Fin Banca'!W240)","v":0},{"$f":"+IF('Fin Banca'!X243<'Fin Banca'!W243,0,'Fin Banca'!X243-'Fin Banca'!W243+'Fin Banca'!X240)","v":0},{"$f":"+IF('Fin Banca'!Y243<'Fin Banca'!X243,0,'Fin Banca'!Y243-'Fin Banca'!X243+'Fin Banca'!Y240)","v":0},{"$f":"+IF('Fin Banca'!Z243<'Fin Banca'!Y243,0,'Fin Banca'!Z243-'Fin Banca'!Y243+'Fin Banca'!Z240)","v":0},{"$f":"+IF('Fin Banca'!AA243<'Fin Banca'!Z243,0,'Fin Banca'!AA243-'Fin Banca'!Z243+'Fin Banca'!AA240)","v":0},{"$f":"+IF('Fin Banca'!AB243<'Fin Banca'!AA243,0,'Fin Banca'!AB243-'Fin Banca'!AA243+'Fin Banca'!AB240)","v":0},{"$f":"+IF('Fin Banca'!AC243<'Fin Banca'!AB243,0,'Fin Banca'!AC243-'Fin Banca'!AB243+'Fin Banca'!AC240)","v":0},{"$f":"+IF('Fin Banca'!AD243<'Fin Banca'!AC243,0,'Fin Banca'!AD243-'Fin Banca'!AC243+'Fin Banca'!AD240)","v":0},{"$f":"+IF('Fin Banca'!AE243<'Fin Banca'!AD243,0,'Fin Banca'!AE243-'Fin Banca'!AD243+'Fin Banca'!AE240)","v":0},{"$f":"+IF('Fin Banca'!AF243<'Fin Banca'!AE243,0,'Fin Banca'!AF243-'Fin Banca'!AE243+'Fin Banca'!AF240)","v":0},{"$f":"+IF('Fin Banca'!AG243<'Fin Banca'!AF243,0,'Fin Banca'!AG243-'Fin Banca'!AF243+'Fin Banca'!AG240)","v":0},{"$f":"+IF('Fin Banca'!AH243<'Fin Banca'!AG243,0,'Fin Banca'!AH243-'Fin Banca'!AG243+'Fin Banca'!AH240)","v":0},{"$f":"+IF('Fin Banca'!AI243<'Fin Banca'!AH243,0,'Fin Banca'!AI243-'Fin Banca'!AH243+'Fin Banca'!AI240)","v":0},{"$f":"+IF('Fin Banca'!AJ243<'Fin Banca'!AI243,0,'Fin Banca'!AJ243-'Fin Banca'!AI243+'Fin Banca'!AJ240)","v":0},{"$f":"+IF('Fin Banca'!AK243<'Fin Banca'!AJ243,0,'Fin Banca'!AK243-'Fin Banca'!AJ243+'Fin Banca'!AK240)","v":0},{"$f":"+IF('Fin Banca'!AL243<'Fin Banca'!AK243,0,'Fin Banca'!AL243-'Fin Banca'!AK243+'Fin Banca'!AL240)","v":0},{"$f":"+IF('Fin Banca'!AM243<'Fin Banca'!AL243,0,'Fin Banca'!AM243-'Fin Banca'!AL243+'Fin Banca'!AM240)","v":0},{"$f":"+IF('Fin Banca'!AN243<'Fin Banca'!AM243,0,'Fin Banca'!AN243-'Fin Banca'!AM243+'Fin Banca'!AN240)","v":0},{"$f":"+IF('Fin Banca'!AO243<'Fin Banca'!AN243,0,'Fin Banca'!AO243-'Fin Banca'!AN243+'Fin Banca'!AO240)","v":0},{"$f":"+IF('Fin Banca'!AP243<'Fin Banca'!AO243,0,'Fin Banca'!AP243-'Fin Banca'!AO243+'Fin Banca'!AP240)","v":0},{"$f":"+IF('Fin Banca'!AQ243<'Fin Banca'!AP243,0,'Fin Banca'!AQ243-'Fin Banca'!AP243+'Fin Banca'!AQ240)","v":0},{"$f":"+IF('Fin Banca'!AR243<'Fin Banca'!AQ243,0,'Fin Banca'!AR243-'Fin Banca'!AQ243+'Fin Banca'!AR240)","v":0},{"$f":"+IF('Fin Banca'!AS243<'Fin Banca'!AR243,0,'Fin Banca'!AS243-'Fin Banca'!AR243+'Fin Banca'!AS240)","v":0},{"$f":"+IF('Fin Banca'!AT243<'Fin Banca'!AS243,0,'Fin Banca'!AT243-'Fin Banca'!AS243+'Fin Banca'!AT240)","v":0},{"$f":"+IF('Fin Banca'!AU243<'Fin Banca'!AT243,0,'Fin Banca'!AU243-'Fin Banca'!AT243+'Fin Banca'!AU240)","v":0},{"$f":"+IF('Fin Banca'!AV243<'Fin Banca'!AU243,0,'Fin Banca'!AV243-'Fin Banca'!AU243+'Fin Banca'!AV240)","v":0},{"$f":"+IF('Fin Banca'!AW243<'Fin Banca'!AV243,0,'Fin Banca'!AW243-'Fin Banca'!AV243+'Fin Banca'!AW240)","v":0},{"$f":"+IF('Fin Banca'!AX243<'Fin Banca'!AW243,0,'Fin Banca'!AX243-'Fin Banca'!AW243+'Fin Banca'!AX240)","v":0},{"$f":"+IF('Fin Banca'!AY243<'Fin Banca'!AX243,0,'Fin Banca'!AY243-'Fin Banca'!AX243+'Fin Banca'!AY240)","v":0},{"$f":"+IF('Fin Banca'!AZ243<'Fin Banca'!AY243,0,'Fin Banca'!AZ243-'Fin Banca'!AY243+'Fin Banca'!AZ240)","v":0},{"$f":"+IF('Fin Banca'!BA243<'Fin Banca'!AZ243,0,'Fin Banca'!BA243-'Fin Banca'!AZ243+'Fin Banca'!BA240)","v":0},{"$f":"+IF('Fin Banca'!BB243<'Fin Banca'!BA243,0,'Fin Banca'!BB243-'Fin Banca'!BA243+'Fin Banca'!BB240)","v":0},{"$f":"+IF('Fin Banca'!BC243<'Fin Banca'!BB243,0,'Fin Banca'!BC243-'Fin Banca'!BB243+'Fin Banca'!BC240)","v":0},{"$f":"+IF('Fin Banca'!BD243<'Fin Banca'!BC243,0,'Fin Banca'!BD243-'Fin Banca'!BC243)","v":0},{"$f":"+IF('Fin Banca'!BE243<'Fin Banca'!BD243,0,'Fin Banca'!BE243-'Fin Banca'!BD243)","v":0},{"$f":"+IF('Fin Banca'!BF243<'Fin Banca'!BE243,0,'Fin Banca'!BF243-'Fin Banca'!BE243)","v":0},{"$f":"+IF('Fin Banca'!BG243<'Fin Banca'!BF243,0,'Fin Banca'!BG243-'Fin Banca'!BF243)","v":0},{"$f":"+IF('Fin Banca'!BH243<'Fin Banca'!BG243,0,'Fin Banca'!BH243-'Fin Banca'!BG243)","v":0},{"$f":"+IF('Fin Banca'!BI243<'Fin Banca'!BH243,0,'Fin Banca'!BI243-'Fin Banca'!BH243)","v":0},{"$f":"+IF('Fin Banca'!BJ243<'Fin Banca'!BI243,0,'Fin Banca'!BJ243-'Fin Banca'!BI243)","v":0},{"$f":"+IF('Fin Banca'!BK243<'Fin Banca'!BJ243,0,'Fin Banca'!BK243-'Fin Banca'!BJ243)","v":0},{"$f":"+IF('Fin Banca'!BL243<'Fin Banca'!BK243,0,'Fin Banca'!BL243-'Fin Banca'!BK243)","v":0},{"$f":"+IF('Fin Banca'!BM243<'Fin Banca'!BL243,0,'Fin Banca'!BM243-'Fin Banca'!BL243)","v":0},{"$f":"+IF('Fin Banca'!BN243<'Fin Banca'!BM243,0,'Fin Banca'!BN243-'Fin Banca'!BM243)","v":0},{"$f":"+IF('Fin Banca'!BO243<'Fin Banca'!BN243,0,'Fin Banca'!BO243-'Fin Banca'!BN243)","v":0},null,null,{"$f":"+SUM(H16:S16)","v":260000},{"$f":"+SUM(T16:AE16)","v":0},{"$f":"+SUM(AF16:AQ16)","v":0},{"$f":"+SUM(AR16:BC16)","v":0},{"$f":"+SUM(BD16:BO16)","v":0}]
[]
[null,null,null,null,null,"Totale Entrate",null,{"$f":"SUM(H14:H16)","v":282570},22570,52570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,{"$f":"SUM(AN14:AN16)","v":22570},22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,22570,null,null,{"$f":"SUM(BR14:BR16)","v":560840},{"$f":"SUM(BS14:BS16)","v":270840},{"$f":"SUM(BT14:BT16)","v":270840},{"$f":"SUM(BU14:BU16)","v":270840},{"$f":"SUM(BV14:BV16)","v":270840}]
[]
[]
[null,null,null,null,"Uscite"]
[null,null,null,null,null,null,null,{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"},null,null,{"$f":"+YEAR(S22)","v":2017},{"$f":"+YEAR(AE22)","v":2018},{"$f":"+YEAR(AQ22)","v":2019},{"$f":"+YEAR(BC22)","v":2020},{"$f":"+YEAR(BO22)","v":2021}]
[null,null,null,null,null," Pagamento Fornitori comm.li",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(H23:S23)","v":0},{"$f":"+SUM(T23:AE23)","v":0},{"$f":"+SUM(AF23:AQ23)","v":0},{"$f":"+SUM(AR23:BC23)","v":0},{"$f":"+SUM(BD23:BO23)","v":0}]
[null,null,null,null,null," Pagamento Fornitori imm.ni",null,{"$f":"+E_Investimenti!K60","v":109800},{"$f":"+E_Investimenti!L60","v":0},{"$f":"+E_Investimenti!M60","v":0},{"$f":"+E_Investimenti!N60","v":0},{"$f":"+E_Investimenti!O60","v":0},{"$f":"+E_Investimenti!P60","v":0},{"$f":"+E_Investimenti!Q60","v":0},{"$f":"+E_Investimenti!R60","v":0},{"$f":"+E_Investimenti!S60","v":0},{"$f":"+E_Investimenti!T60","v":0},{"$f":"+E_Investimenti!U60","v":0},{"$f":"+E_Investimenti!V60","v":0},{"$f":"+E_Investimenti!W60","v":0},{"$f":"+E_Investimenti!X60","v":0},{"$f":"+E_Investimenti!Y60","v":0},{"$f":"+E_Investimenti!Z60","v":0},{"$f":"+E_Investimenti!AA60","v":0},{"$f":"+E_Investimenti!AB60","v":0},{"$f":"+E_Investimenti!AC60","v":0},{"$f":"+E_Investimenti!AD60","v":0},{"$f":"+E_Investimenti!AE60","v":0},{"$f":"+E_Investimenti!AF60","v":0},{"$f":"+E_Investimenti!AG60","v":0},{"$f":"+E_Investimenti!AH60","v":0},{"$f":"+E_Investimenti!AI60","v":0},{"$f":"+E_Investimenti!AJ60","v":0},{"$f":"+E_Investimenti!AK60","v":0},{"$f":"+E_Investimenti!AL60","v":0},{"$f":"+E_Investimenti!AM60","v":0},{"$f":"+E_Investimenti!AN60","v":0},{"$f":"+E_Investimenti!AO60","v":0},{"$f":"+E_Investimenti!AP60","v":0},{"$f":"+E_Investimenti!AQ60","v":0},{"$f":"+E_Investimenti!AR60","v":0},{"$f":"+E_Investimenti!AS60","v":0},{"$f":"+E_Investimenti!AT60","v":0},{"$f":"+E_Investimenti!AU60","v":0},{"$f":"+E_Investimenti!AV60","v":0},{"$f":"+E_Investimenti!AW60","v":0},{"$f":"+E_Investimenti!AX60","v":0},{"$f":"+E_Investimenti!AY60","v":0},{"$f":"+E_Investimenti!AZ60","v":0},{"$f":"+E_Investimenti!BA60","v":0},{"$f":"+E_Investimenti!BB60","v":0},{"$f":"+E_Investimenti!BC60","v":0},{"$f":"+E_Investimenti!BD60","v":0},{"$f":"+E_Investimenti!BE60","v":0},{"$f":"+E_Investimenti!BF60","v":0},{"$f":"+E_Investimenti!BG60","v":0},{"$f":"+E_Investimenti!BH60","v":0},{"$f":"+E_Investimenti!BI60","v":0},{"$f":"+E_Investimenti!BJ60","v":0},{"$f":"+E_Investimenti!BK60","v":0},{"$f":"+E_Investimenti!BL60","v":0},{"$f":"+E_Investimenti!BM60","v":0},{"$f":"+E_Investimenti!BN60","v":0},{"$f":"+E_Investimenti!BO60","v":0},{"$f":"+E_Investimenti!BP60","v":0},{"$f":"+E_Investimenti!BQ60","v":0},{"$f":"+E_Investimenti!BR60","v":0},null,null,109800,0,0,0,0]
[null,null,null,null,null," Uscite dipemdenti",null,{"$f":"+E_Personale!I203","v":5347.35},{"$f":"+E_Personale!J203","v":6104.7},{"$f":"+E_Personale!K203","v":6104.7},{"$f":"+E_Personale!L203","v":6104.7},{"$f":"+E_Personale!M203","v":6104.7},{"$f":"+E_Personale!N203","v":6104.7},{"$f":"+E_Personale!O203","v":6104.7},{"$f":"+E_Personale!P203","v":6104.7},{"$f":"+E_Personale!Q203","v":6104.7},{"$f":"+E_Personale!R203","v":6104.7},{"$f":"+E_Personale!S203","v":6104.7},{"$f":"+E_Personale!T203","v":6104.7},{"$f":"+E_Personale!U203","v":6158.1735000000008},{"$f":"+E_Personale!V203","v":6165.7469999999994},{"$f":"+E_Personale!W203","v":6165.7469999999994},{"$f":"+E_Personale!X203","v":6165.7469999999994},{"$f":"+E_Personale!Y203","v":6165.7469999999994},{"$f":"+E_Personale!Z203","v":6165.7469999999994},{"$f":"+E_Personale!AA203","v":6165.7469999999994},{"$f":"+E_Personale!AB203","v":6165.7469999999994},{"$f":"+E_Personale!AC203","v":6165.7469999999994},{"$f":"+E_Personale!AD203","v":6165.7469999999994},{"$f":"+E_Personale!AE203","v":6165.7469999999994},{"$f":"+E_Personale!AF203","v":6165.7469999999994},{"$f":"+E_Personale!AG203","v":6219.7552350000005},{"$f":"+E_Personale!AH203","v":6227.4044700000013},{"$f":"+E_Personale!AI203","v":6227.4044700000013},{"$f":"+E_Personale!AJ203","v":6227.4044700000013},{"$f":"+E_Personale!AK203","v":6227.4044700000013},{"$f":"+E_Personale!AL203","v":6227.4044700000013},{"$f":"+E_Personale!AM203","v":6227.4044700000013},{"$f":"+E_Personale!AN203","v":6227.4044700000013},{"$f":"+E_Personale!AO203","v":6227.4044700000013},{"$f":"+E_Personale!AP203","v":6227.4044700000013},{"$f":"+E_Personale!AQ203","v":6227.4044700000013},{"$f":"+E_Personale!AR203","v":6227.4044700000013},{"$f":"+E_Personale!AS203","v":6281.9527873499992},{"$f":"+E_Personale!AT203","v":6289.678514700001},{"$f":"+E_Personale!AU203","v":6289.678514700001},{"$f":"+E_Personale!AV203","v":6289.678514700001},{"$f":"+E_Personale!AW203","v":6289.678514700001},{"$f":"+E_Personale!AX203","v":6289.678514700001},{"$f":"+E_Personale!AY203","v":6289.678514700001},{"$f":"+E_Personale!AZ203","v":6289.678514700001},{"$f":"+E_Personale!BA203","v":6289.678514700001},{"$f":"+E_Personale!BB203","v":6289.678514700001},{"$f":"+E_Personale!BC203","v":6289.678514700001},{"$f":"+E_Personale!BD203","v":6289.678514700001},{"$f":"+E_Personale!BE203","v":6344.7723152234994},{"$f":"+E_Personale!BF203","v":6352.5752998469998},{"$f":"+E_Personale!BG203","v":6352.5752998469998},{"$f":"+E_Personale!BH203","v":6352.5752998469998},{"$f":"+E_Personale!BI203","v":6352.5752998469998},{"$f":"+E_Personale!BJ203","v":6352.5752998469998},{"$f":"+E_Personale!BK203","v":6352.5752998469998},{"$f":"+E_Personale!BL203","v":6352.5752998469998},{"$f":"+E_Personale!BM203","v":6352.5752998469998},{"$f":"+E_Personale!BN203","v":6352.5752998469998},{"$f":"+E_Personale!BO203","v":6352.5752998469998},{"$f":"+E_Personale!BP203","v":6352.5752998469998},null,null,72499.049999999988,73981.390500000009,74721.204405000026,75468.416449050026,76223.10061354049]
[null,null,null,null,null," Uscite costi variabili",null,{"$f":"+'E_Costi Variabili'!I159","v":0},{"$f":"+'E_Costi Variabili'!J159","v":8235},{"$f":"+'E_Costi Variabili'!K159","v":4971.5},{"$f":"+'E_Costi Variabili'!L159","v":4971.5},{"$f":"+'E_Costi Variabili'!M159","v":4971.5},{"$f":"+'E_Costi Variabili'!N159","v":4971.5},{"$f":"+'E_Costi Variabili'!O159","v":4971.5},{"$f":"+'E_Costi Variabili'!P159","v":4971.5},{"$f":"+'E_Costi Variabili'!Q159","v":4971.5},{"$f":"+'E_Costi Variabili'!R159","v":4971.5},{"$f":"+'E_Costi Variabili'!S159","v":4971.5},{"$f":"+'E_Costi Variabili'!T159","v":4971.5},{"$f":"+'E_Costi Variabili'!U159","v":4971.5},{"$f":"+'E_Costi Variabili'!V159","v":4971.5},{"$f":"+'E_Costi Variabili'!W159","v":4971.5},{"$f":"+'E_Costi Variabili'!X159","v":4971.5},{"$f":"+'E_Costi Variabili'!Y159","v":4971.5},{"$f":"+'E_Costi Variabili'!Z159","v":4971.5},{"$f":"+'E_Costi Variabili'!AA159","v":4971.5},{"$f":"+'E_Costi Variabili'!AB159","v":4971.5},{"$f":"+'E_Costi Variabili'!AC159","v":4971.5},{"$f":"+'E_Costi Variabili'!AD159","v":4971.5},{"$f":"+'E_Costi Variabili'!AE159","v":4971.5},{"$f":"+'E_Costi Variabili'!AF159","v":4971.5},{"$f":"+'E_Costi Variabili'!AG159","v":4971.5},{"$f":"+'E_Costi Variabili'!AH159","v":4971.5},{"$f":"+'E_Costi Variabili'!AI159","v":4971.5},{"$f":"+'E_Costi Variabili'!AJ159","v":4971.5},{"$f":"+'E_Costi Variabili'!AK159","v":4971.5},{"$f":"+'E_Costi Variabili'!AL159","v":4971.5},{"$f":"+'E_Costi Variabili'!AM159","v":4971.5},{"$f":"+'E_Costi Variabili'!AN159","v":4971.5},{"$f":"+'E_Costi Variabili'!AO159","v":4971.5},{"$f":"+'E_Costi Variabili'!AP159","v":4971.5},{"$f":"+'E_Costi Variabili'!AQ159","v":4971.5},{"$f":"+'E_Costi Variabili'!AR159","v":4971.5},{"$f":"+'E_Costi Variabili'!AS159","v":4971.5},{"$f":"+'E_Costi Variabili'!AT159","v":4971.5},{"$f":"+'E_Costi Variabili'!AU159","v":4971.5},{"$f":"+'E_Costi Variabili'!AV159","v":4971.5},{"$f":"+'E_Costi Variabili'!AW159","v":4971.5},{"$f":"+'E_Costi Variabili'!AX159","v":4971.5},{"$f":"+'E_Costi Variabili'!AY159","v":4971.5},{"$f":"+'E_Costi Variabili'!AZ159","v":4971.5},{"$f":"+'E_Costi Variabili'!BA159","v":4971.5},{"$f":"+'E_Costi Variabili'!BB159","v":4971.5},{"$f":"+'E_Costi Variabili'!BC159","v":4971.5},{"$f":"+'E_Costi Variabili'!BD159","v":4971.5},{"$f":"+'E_Costi Variabili'!BE159","v":4971.5},{"$f":"+'E_Costi Variabili'!BF159","v":4971.5},{"$f":"+'E_Costi Variabili'!BG159","v":4971.5},{"$f":"+'E_Costi Variabili'!BH159","v":4971.5},{"$f":"+'E_Costi Variabili'!BI159","v":4971.5},{"$f":"+'E_Costi Variabili'!BJ159","v":4971.5},{"$f":"+'E_Costi Variabili'!BK159","v":4971.5},{"$f":"+'E_Costi Variabili'!BL159","v":4971.5},{"$f":"+'E_Costi Variabili'!BM159","v":4971.5},{"$f":"+'E_Costi Variabili'!BN159","v":4971.5},{"$f":"+'E_Costi Variabili'!BO159","v":4971.5},{"$f":"+'E_Costi Variabili'!BP159","v":4971.5},null,null,57950,59658,59658,59658,59658]
[null,null,null,null,null," Uscite costi fissi",null,{"$f":"+'E_Costi Fissi'!I109","v":0},{"$f":"+'E_Costi Fissi'!J109","v":1454},{"$f":"+'E_Costi Fissi'!K109","v":1454},{"$f":"+'E_Costi Fissi'!L109","v":-2908},{"$f":"+'E_Costi Fissi'!M109","v":1454},{"$f":"+'E_Costi Fissi'!N109","v":1454},{"$f":"+'E_Costi Fissi'!O109","v":1454},{"$f":"+'E_Costi Fissi'!P109","v":1454},{"$f":"+'E_Costi Fissi'!Q109","v":1454},{"$f":"+'E_Costi Fissi'!R109","v":1454},{"$f":"+'E_Costi Fissi'!S109","v":1454},{"$f":"+'E_Costi Fissi'!T109","v":1454},{"$f":"+'E_Costi Fissi'!U109","v":1454},{"$f":"+'E_Costi Fissi'!V109","v":1454},{"$f":"+'E_Costi Fissi'!W109","v":1454},{"$f":"+'E_Costi Fissi'!X109","v":1454},{"$f":"+'E_Costi Fissi'!Y109","v":1454},{"$f":"+'E_Costi Fissi'!Z109","v":1454},{"$f":"+'E_Costi Fissi'!AA109","v":1454},{"$f":"+'E_Costi Fissi'!AB109","v":1454},{"$f":"+'E_Costi Fissi'!AC109","v":1454},{"$f":"+'E_Costi Fissi'!AD109","v":1454},{"$f":"+'E_Costi Fissi'!AE109","v":1454},{"$f":"+'E_Costi Fissi'!AF109","v":1454},{"$f":"+'E_Costi Fissi'!AG109","v":1454},{"$f":"+'E_Costi Fissi'!AH109","v":1454},{"$f":"+'E_Costi Fissi'!AI109","v":1454},{"$f":"+'E_Costi Fissi'!AJ109","v":1454},{"$f":"+'E_Costi Fissi'!AK109","v":1454},{"$f":"+'E_Costi Fissi'!AL109","v":1454},{"$f":"+'E_Costi Fissi'!AM109","v":1454},{"$f":"+'E_Costi Fissi'!AN109","v":1454},{"$f":"+'E_Costi Fissi'!AO109","v":1454},{"$f":"+'E_Costi Fissi'!AP109","v":1454},{"$f":"+'E_Costi Fissi'!AQ109","v":1454},{"$f":"+'E_Costi Fissi'!AR109","v":1454},{"$f":"+'E_Costi Fissi'!AS109","v":1454},{"$f":"+'E_Costi Fissi'!AT109","v":1454},{"$f":"+'E_Costi Fissi'!AU109","v":1454},{"$f":"+'E_Costi Fissi'!AV109","v":1454},{"$f":"+'E_Costi Fissi'!AW109","v":1454},{"$f":"+'E_Costi Fissi'!AX109","v":1454},{"$f":"+'E_Costi Fissi'!AY109","v":1454},{"$f":"+'E_Costi Fissi'!AZ109","v":1454},{"$f":"+'E_Costi Fissi'!BA109","v":1454},{"$f":"+'E_Costi Fissi'!BB109","v":1454},{"$f":"+'E_Costi Fissi'!BC109","v":1454},{"$f":"+'E_Costi Fissi'!BD109","v":1454},{"$f":"+'E_Costi Fissi'!BE109","v":1454},{"$f":"+'E_Costi Fissi'!BF109","v":1454},{"$f":"+'E_Costi Fissi'!BG109","v":1454},{"$f":"+'E_Costi Fissi'!BH109","v":1454},{"$f":"+'E_Costi Fissi'!BI109","v":1454},{"$f":"+'E_Costi Fissi'!BJ109","v":1454},{"$f":"+'E_Costi Fissi'!BK109","v":1454},{"$f":"+'E_Costi Fissi'!BL109","v":1454},{"$f":"+'E_Costi Fissi'!BM109","v":1454},{"$f":"+'E_Costi Fissi'!BN109","v":1454},{"$f":"+'E_Costi Fissi'!BO109","v":1454},{"$f":"+'E_Costi Fissi'!BP109","v":1454},null,null,11632,17448,17448,17448,17448]
[null,null,null,null,null," Liquidazione Iva",null,{"$f":"-'Liq iva'!H44","v":0},{"$f":"-'Liq iva'!I44","v":0},{"$f":"-'Liq iva'!J44","v":0},{"$f":"-'Liq iva'!K44","v":0},{"$f":"-'Liq iva'!L44","v":0},{"$f":"-'Liq iva'!M44","v":0},{"$f":"-'Liq iva'!N44","v":0},{"$f":"-'Liq iva'!O44","v":748},{"$f":"-'Liq iva'!P44","v":3019.5},{"$f":"-'Liq iva'!Q44","v":3019.5},{"$f":"-'Liq iva'!R44","v":3019.5},{"$f":"-'Liq iva'!S44","v":3019.5},{"$f":"-'Liq iva'!T44","v":3019.5},{"$f":"-'Liq iva'!U44","v":3019.5},{"$f":"-'Liq iva'!V44","v":3019.5},{"$f":"-'Liq iva'!W44","v":3019.5},{"$f":"-'Liq iva'!X44","v":3019.5},{"$f":"-'Liq iva'!Y44","v":3019.5},{"$f":"-'Liq iva'!Z44","v":3019.5},{"$f":"-'Liq iva'!AA44","v":3019.5},{"$f":"-'Liq iva'!AB44","v":3019.5},{"$f":"-'Liq iva'!AC44","v":3019.5},{"$f":"-'Liq iva'!AD44","v":3019.5},{"$f":"-'Liq iva'!AE44","v":3019.5},{"$f":"-'Liq iva'!AF44","v":3019.5},{"$f":"-'Liq iva'!AG44","v":3019.5},{"$f":"-'Liq iva'!AH44","v":3019.5},{"$f":"-'Liq iva'!AI44","v":3019.5},{"$f":"-'Liq iva'!AJ44","v":3019.5},{"$f":"-'Liq iva'!AK44","v":3019.5},{"$f":"-'Liq iva'!AL44","v":3019.5},{"$f":"-'Liq iva'!AM44","v":3019.5},{"$f":"-'Liq iva'!AN44","v":3019.5},{"$f":"-'Liq iva'!AO44","v":3019.5},{"$f":"-'Liq iva'!AP44","v":3019.5},{"$f":"-'Liq iva'!AQ44","v":3019.5},{"$f":"-'Liq iva'!AR44","v":3019.5},{"$f":"-'Liq iva'!AS44","v":3019.5},{"$f":"-'Liq iva'!AT44","v":3019.5},{"$f":"-'Liq iva'!AU44","v":3019.5},{"$f":"-'Liq iva'!AV44","v":3019.5},{"$f":"-'Liq iva'!AW44","v":3019.5},{"$f":"-'Liq iva'!AX44","v":3019.5},{"$f":"-'Liq iva'!AY44","v":3019.5},{"$f":"-'Liq iva'!AZ44","v":3019.5},{"$f":"-'Liq iva'!BA44","v":3019.5},{"$f":"-'Liq iva'!BB44","v":3019.5},{"$f":"-'Liq iva'!BC44","v":3019.5},{"$f":"-'Liq iva'!BD44","v":3019.5},{"$f":"-'Liq iva'!BE44","v":3019.5},{"$f":"-'Liq iva'!BF44","v":3019.5},{"$f":"-'Liq iva'!BG44","v":3019.5},{"$f":"-'Liq iva'!BH44","v":3019.5},{"$f":"-'Liq iva'!BI44","v":3019.5},{"$f":"-'Liq iva'!BJ44","v":3019.5},{"$f":"-'Liq iva'!BK44","v":3019.5},{"$f":"-'Liq iva'!BL44","v":3019.5},{"$f":"-'Liq iva'!BM44","v":3019.5},{"$f":"-'Liq iva'!BN44","v":3019.5},{"$f":"-'Liq iva'!BO44","v":3019.5},null,null,12826,36234,36234,36234,36234]
[null,null,null,null,null," Canone Leasing",null,{"$f":"+Leasing!H395","v":20000.099999999999},{"$f":"+Leasing!I395","v":7283.8029404802437},{"$f":"+Leasing!J395","v":7283.8029404802437},{"$f":"+Leasing!K395","v":7283.8029404802437},{"$f":"+Leasing!L395","v":7283.8029404802437},{"$f":"+Leasing!M395","v":7283.8029404802437},{"$f":"+Leasing!N395","v":7283.8029404802437},{"$f":"+Leasing!O395","v":7283.8029404802437},{"$f":"+Leasing!P395","v":7283.8029404802437},{"$f":"+Leasing!Q395","v":7283.8029404802437},{"$f":"+Leasing!R395","v":7283.8029404802437},{"$f":"+Leasing!S395","v":7283.8029404802437},{"$f":"+Leasing!T395","v":7283.8029404802437},{"$f":"+Leasing!U395","v":7283.8029404802437},{"$f":"+Leasing!V395","v":7283.8029404802437},{"$f":"+Leasing!W395","v":7283.8029404802437},{"$f":"+Leasing!X395","v":7283.8029404802437},{"$f":"+Leasing!Y395","v":7283.8029404802437},{"$f":"+Leasing!Z395","v":7283.8029404802437},{"$f":"+Leasing!AA395","v":7283.8029404802437},{"$f":"+Leasing!AB395","v":7283.8029404802437},{"$f":"+Leasing!AC395","v":7283.8029404802437},{"$f":"+Leasing!AD395","v":7283.8029404802437},{"$f":"+Leasing!AE395","v":7283.8029404802437},{"$f":"+Leasing!AF395","v":27283.802940480244},{"$f":"+Leasing!AG395","v":0},{"$f":"+Leasing!AH395","v":0},{"$f":"+Leasing!AI395","v":0},{"$f":"+Leasing!AJ395","v":0},{"$f":"+Leasing!AK395","v":0},{"$f":"+Leasing!AL395","v":0},{"$f":"+Leasing!AM395","v":0},{"$f":"+Leasing!AN395","v":0},{"$f":"+Leasing!AO395","v":0},{"$f":"+Leasing!AP395","v":0},{"$f":"+Leasing!AQ395","v":0},{"$f":"+Leasing!AR395","v":0},{"$f":"+Leasing!AS395","v":0},{"$f":"+Leasing!AT395","v":0},{"$f":"+Leasing!AU395","v":0},{"$f":"+Leasing!AV395","v":0},{"$f":"+Leasing!AW395","v":0},{"$f":"+Leasing!AX395","v":0},{"$f":"+Leasing!AY395","v":0},{"$f":"+Leasing!AZ395","v":0},{"$f":"+Leasing!BA395","v":0},{"$f":"+Leasing!BB395","v":0},{"$f":"+Leasing!BC395","v":0},{"$f":"+Leasing!BD395","v":0},{"$f":"+Leasing!BE395","v":0},{"$f":"+Leasing!BF395","v":0},{"$f":"+Leasing!BG395","v":0},{"$f":"+Leasing!BH395","v":0},{"$f":"+Leasing!BI395","v":0},{"$f":"+Leasing!BJ395","v":0},{"$f":"+Leasing!BK395","v":0},{"$f":"+Leasing!BL395","v":0},{"$f":"+Leasing!BM395","v":0},{"$f":"+Leasing!BN395","v":0},{"$f":"+Leasing!BO395","v":0},null,null,100121.93234528266,87405.635285762895,27283.802940480244,0,0]
[null,null,null,null,null," Rimoborso Finanziamenti",null,{"$f":"+'Fin Banca'!H239","v":0},{"$f":"+'Fin Banca'!I239","v":15938.125549014972},{"$f":"+'Fin Banca'!J239","v":15938.125549014972},{"$f":"+'Fin Banca'!K239","v":15938.125549014972},{"$f":"+'Fin Banca'!L239","v":15938.125549014972},{"$f":"+'Fin Banca'!M239","v":15938.125549014972},{"$f":"+'Fin Banca'!N239","v":15938.125549014972},{"$f":"+'Fin Banca'!O239","v":15938.125549014972},{"$f":"+'Fin Banca'!P239","v":15938.125549014972},{"$f":"+'Fin Banca'!Q239","v":15938.125549014972},{"$f":"+'Fin Banca'!R239","v":15938.125549014972},{"$f":"+'Fin Banca'!S239","v":15938.125549014972},{"$f":"+'Fin Banca'!T239","v":15938.125549014972},{"$f":"+'Fin Banca'!U239","v":2033.1751098240427},{"$f":"+'Fin Banca'!V239","v":2033.1751098240427},{"$f":"+'Fin Banca'!W239","v":2033.1751098240427},{"$f":"+'Fin Banca'!X239","v":2033.1751098240427},{"$f":"+'Fin Banca'!Y239","v":2033.1751098240427},{"$f":"+'Fin Banca'!Z239","v":2033.1751098240427},{"$f":"+'Fin Banca'!AA239","v":2033.1751098240427},{"$f":"+'Fin Banca'!AB239","v":2033.1751098240427},{"$f":"+'Fin Banca'!AC239","v":2033.1751098240427},{"$f":"+'Fin Banca'!AD239","v":2033.1751098240427},{"$f":"+'Fin Banca'!AE239","v":2033.1751098240427},{"$f":"+'Fin Banca'!AF239","v":2033.1751098240427},{"$f":"+'Fin Banca'!AG239","v":2033.1751098240427},{"$f":"+'Fin Banca'!AH239","v":2033.1751098240427},{"$f":"+'Fin Banca'!AI239","v":2033.1751098240427},{"$f":"+'Fin Banca'!AJ239","v":2033.1751098240427},{"$f":"+'Fin Banca'!AK239","v":2033.1751098240427},{"$f":"+'Fin Banca'!AL239","v":2033.1751098240427},{"$f":"+'Fin Banca'!AM239","v":2033.1751098240427},{"$f":"+'Fin Banca'!AN239","v":2033.1751098240427},{"$f":"+'Fin Banca'!AO239","v":2033.1751098240427},{"$f":"+'Fin Banca'!AP239","v":2033.1751098240427},{"$f":"+'Fin Banca'!AQ239","v":2033.1751098240427},{"$f":"+'Fin Banca'!AR239","v":2033.1751098240427},{"$f":"+'Fin Banca'!AS239","v":2033.1751098240427},{"$f":"+'Fin Banca'!AT239","v":2033.1751098240427},{"$f":"+'Fin Banca'!AU239","v":2033.1751098240427},{"$f":"+'Fin Banca'!AV239","v":2033.1751098240427},{"$f":"+'Fin Banca'!AW239","v":2033.1751098240427},{"$f":"+'Fin Banca'!AX239","v":2033.1751098240427},{"$f":"+'Fin Banca'!AY239","v":2033.1751098240427},{"$f":"+'Fin Banca'!AZ239","v":2033.1751098240427},{"$f":"+'Fin Banca'!BA239","v":2033.1751098240427},{"$f":"+'Fin Banca'!BB239","v":2033.1751098240427},{"$f":"+'Fin Banca'!BC239","v":2033.1751098240427},{"$f":"+'Fin Banca'!BD239","v":2033.1751098240427},{"$f":"+'Fin Banca'!BE239","v":2033.1751098240427},{"$f":"+'Fin Banca'!BF239","v":2033.1751098240427},{"$f":"+'Fin Banca'!BG239","v":2033.1751098240427},{"$f":"+'Fin Banca'!BH239","v":2033.1751098240427},{"$f":"+'Fin Banca'!BI239","v":2033.1751098240427},{"$f":"+'Fin Banca'!BJ239","v":2033.1751098240427},{"$f":"+'Fin Banca'!BK239","v":2033.1751098240427},{"$f":"+'Fin Banca'!BL239","v":0},{"$f":"+'Fin Banca'!BM239","v":0},{"$f":"+'Fin Banca'!BN239","v":0},{"$f":"+'Fin Banca'!BO239","v":0},null,null,175319.38103916473,38303.05175707944,24398.101317888508,24398.101317888508,16265.40087859234]
[null,null,null,null,null," Pagamento Ires",null,{"$f":"+'Im Ires'!G29","v":0},{"$f":"+'Im Ires'!H29","v":0},{"$f":"+'Im Ires'!I29","v":0},{"$f":"+'Im Ires'!J29","v":0},{"$f":"+'Im Ires'!K29","v":0},{"$f":"+'Im Ires'!L29","v":0},{"$f":"+'Im Ires'!M29","v":0},{"$f":"+'Im Ires'!N29","v":0},{"$f":"+'Im Ires'!O29","v":0},{"$f":"+'Im Ires'!P29","v":0},{"$f":"+'Im Ires'!Q29","v":0},{"$f":"+'Im Ires'!R29","v":0},{"$f":"+'Im Ires'!S29","v":0},{"$f":"+'Im Ires'!T29","v":0},{"$f":"+'Im Ires'!U29","v":0},{"$f":"+'Im Ires'!V29","v":0},{"$f":"+'Im Ires'!W29","v":0},{"$f":"+'Im Ires'!X29","v":0},{"$f":"+'Im Ires'!Y29","v":0},{"$f":"+'Im Ires'!Z29","v":0},{"$f":"+'Im Ires'!AA29","v":0},{"$f":"+'Im Ires'!AB29","v":0},{"$f":"+'Im Ires'!AC29","v":0},{"$f":"+'Im Ires'!AD29","v":0},{"$f":"+'Im Ires'!AE29","v":0},{"$f":"+'Im Ires'!AF29","v":0},{"$f":"+'Im Ires'!AG29","v":0},{"$f":"+'Im Ires'!AH29","v":0},{"$f":"+'Im Ires'!AI29","v":0},{"$f":"+'Im Ires'!AJ29","v":0},{"$f":"+'Im Ires'!AK29","v":0},{"$f":"+'Im Ires'!AL29","v":0},{"$f":"+'Im Ires'!AM29","v":0},{"$f":"+'Im Ires'!AN29","v":0},{"$f":"+'Im Ires'!AO29","v":0},{"$f":"+'Im Ires'!AP29","v":0},{"$f":"+'Im Ires'!AQ29","v":0},{"$f":"+'Im Ires'!AR29","v":0},{"$f":"+'Im Ires'!AS29","v":0},{"$f":"+'Im Ires'!AT29","v":0},{"$f":"+'Im Ires'!AU29","v":0},{"$f":"+'Im Ires'!AV29","v":13087.209734258427},{"$f":"+'Im Ires'!AW29","v":0},{"$f":"+'Im Ires'!AX29","v":0},{"$f":"+'Im Ires'!AY29","v":0},{"$f":"+'Im Ires'!AZ29","v":0},{"$f":"+'Im Ires'!BA29","v":5608.8041718250397},{"$f":"+'Im Ires'!BB29","v":0},{"$f":"+'Im Ires'!BC29","v":0},{"$f":"+'Im Ires'!BD29","v":0},{"$f":"+'Im Ires'!BE29","v":0},{"$f":"+'Im Ires'!BF29","v":0},{"$f":"+'Im Ires'!BG29","v":0},{"$f":"+'Im Ires'!BH29","v":13289.369445257173},{"$f":"+'Im Ires'!BI29","v":0},{"$f":"+'Im Ires'!BJ29","v":0},{"$f":"+'Im Ires'!BK29","v":0},{"$f":"+'Im Ires'!BL29","v":0},{"$f":"+'Im Ires'!BM29","v":9701.7327421281007},{"$f":"+'Im Ires'!BN29","v":0},null,null,0,0,0,18696.013906083466,22991.102187385273]
[null,null,null,null,null," Pagamento Irap",null,{"$f":"+'Im Irap'!G60","v":0},{"$f":"+'Im Irap'!H60-H32","v":0},{"$f":"+'Im Irap'!I60-SUM($H32:I32)","v":0},{"$f":"+'Im Irap'!J60-SUM($H32:J32)","v":0},{"$f":"+'Im Irap'!K60-SUM($H32:K32)","v":0},{"$f":"+'Im Irap'!L60-SUM($H32:L32)","v":0},{"$f":"+'Im Irap'!M60-SUM($H32:M32)","v":0},{"$f":"+'Im Irap'!N60-SUM($H32:N32)","v":0},{"$f":"+'Im Irap'!O60-SUM($H32:O32)","v":0},{"$f":"+'Im Irap'!P60-SUM($H32:P32)","v":0},{"$f":"+'Im Irap'!Q60-SUM($H32:Q32)","v":0},{"$f":"+'Im Irap'!R60-SUM($H32:R32)","v":0},{"$f":"+'Im Irap'!S60-SUM($H32:S32)","v":0},{"$f":"+'Im Irap'!T60-SUM($H32:T32)","v":0},{"$f":"+'Im Irap'!U60-SUM($H32:U32)","v":0},{"$f":"+'Im Irap'!V60-SUM($H32:V32)","v":0},{"$f":"+'Im Irap'!W60-SUM($H32:W32)","v":0},{"$f":"+'Im Irap'!X60-SUM($H32:X32)","v":4254.3466142047982},{"$f":"+'Im Irap'!Y60-SUM($H32:Y32)","v":0},{"$f":"+'Im Irap'!Z60-SUM($H32:Z32)","v":0},{"$f":"+'Im Irap'!AA60-SUM($H32:AA32)","v":0},{"$f":"+'Im Irap'!AB60-SUM($H32:AB32)","v":0},{"$f":"+'Im Irap'!AC60-SUM($H32:AC32)","v":1823.2914060877711},{"$f":"+'Im Irap'!AD60-SUM($H32:AD32)","v":0},{"$f":"+'Im Irap'!AE60-SUM($H32:AE32)","v":0},{"$f":"+'Im Irap'!AF60-SUM($H32:AF32)","v":0},{"$f":"+'Im Irap'!AG60-SUM($H32:AG32)","v":0},{"$f":"+'Im Irap'!AH60-SUM($H32:AH32)","v":0},{"$f":"+'Im Irap'!AI60-SUM($H32:AI32)","v":0},{"$f":"+'Im Irap'!AJ60-SUM($H32:AJ32)","v":-51.22824300299726},{"$f":"+'Im Irap'!AK60-SUM($H32:AK32)","v":0},{"$f":"+'Im Irap'!AL60-SUM($H32:AL32)","v":0},{"$f":"+'Im Irap'!AM60-SUM($H32:AM32)","v":0},{"$f":"+'Im Irap'!AN60-SUM($H32:AN32)","v":0},{"$f":"+'Im Irap'!AO60-SUM($H32:AO32)","v":1280.3960430614088},{"$f":"+'Im Irap'!AP60-SUM($H32:AP32)","v":0},{"$f":"+'Im Irap'!AQ60-SUM($H32:AQ32)","v":0},{"$f":"+'Im Irap'!AR60-SUM($H32:AR32)","v":0},{"$f":"+'Im Irap'!AS60-SUM($H32:AS32)","v":0},{"$f":"+'Im Irap'!AT60-SUM($H32:AT32)","v":0},{"$f":"+'Im Irap'!AU60-SUM($H32:AU32)","v":0},{"$f":"+'Im Irap'!AV60-SUM($H32:AV32)","v":4574.862115976217},{"$f":"+'Im Irap'!AW60-SUM($H32:AW32)","v":0},{"$f":"+'Im Irap'!AX60-SUM($H32:AX32)","v":0},{"$f":"+'Im Irap'!AY60-SUM($H32:AY32)","v":0},{"$f":"+'Im Irap'!AZ60-SUM($H32:AZ32)","v":0},{"$f":"+'Im Irap'!BA60-SUM($H32:BA32)","v":2875.2237947479553},{"$f":"+'Im Irap'!BB60-SUM($H32:BB32)","v":0},{"$f":"+'Im Irap'!BC60-SUM($H32:BC32)","v":0},{"$f":"+'Im Irap'!BD60-SUM($H32:BD32)","v":0},{"$f":"+'Im Irap'!BE60-SUM($H32:BE32)","v":0},{"$f":"+'Im Irap'!BF60-SUM($H32:BF32)","v":0},{"$f":"+'Im Irap'!BG60-SUM($H32:BG32)","v":0},{"$f":"+'Im Irap'!BH60-SUM($H32:BH32)","v":3392.2022451991252},{"$f":"+'Im Irap'!BI60-SUM($H32:BI32)","v":0},{"$f":"+'Im Irap'!BJ60-SUM($H32:BJ32)","v":0},{"$f":"+'Im Irap'!BK60-SUM($H32:BK32)","v":0},{"$f":"+'Im Irap'!BL60-SUM($H32:BL32)","v":0},{"$f":"+'Im Irap'!BM60-SUM($H32:BM32)","v":3507.5322441910212},{"$f":"+'Im Irap'!BN60-SUM($H32:BN32)","v":0},null,null,0,6077.6380202925693,1229.1678000584116,7450.0859107241722,6899.7344893901463]
[null,null,null,null,null," Distribuzione Utile",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Distribuzione Utile'!G17","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Distribuzione Utile'!H17","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Distribuzione Utile'!I17","v":24809.982360052232},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(H33:S33)","v":0},{"$f":"+SUM(T33:AE33)","v":0},{"$f":"+SUM(AF33:AQ33)","v":0},{"$f":"+SUM(AR33:BC33)","v":24809.982360052232},{"$f":"+SUM(BD33:BO33)","v":0}]
[]
[null,null,null,null,null,"Totale Uscite",null,{"$f":"SUM(H23:H33)","v":135147.45000000001},{"$f":"SUM(I23:I33)","v":39015.628489495219},{"$f":"SUM(J23:J33)","v":35752.128489495219},31390.128489495219,35752.128489495219,35752.128489495219,35752.128489495219,36500.128489495219,38771.628489495219,38771.628489495219,38771.628489495219,38771.628489495219,38825.101989495219,24927.725050304285,24927.725050304285,24927.725050304285,24927.725050304285,29182.071664509083,24927.725050304285,24927.725050304285,24927.725050304285,24927.725050304285,26751.016456392055,24927.725050304285,44981.733285304283,17705.579579824043,17705.579579824043,17705.579579824043,17705.579579824043,17654.351336821048,17705.579579824043,17705.579579824043,17705.579579824043,17705.579579824043,18985.975622885453,17705.579579824043,42570.110257226275,17767.853624524043,17767.853624524043,17767.853624524043,17767.853624524043,35429.925474758689,17767.853624524043,17767.853624524043,17767.853624524043,17767.853624524043,26251.881591097037,17767.853624524043,17822.947425047543,17830.750409671044,17830.750409671044,17830.750409671044,17830.750409671044,34512.322100127341,17830.750409671044,17830.750409671044,15797.575299847,15797.575299847,29006.84028616612,15797.575299847,null,null,540148.36338444741,319107.71556313493,240972.27646342717,264162.59994379838,235719.33816890826]
[]
[]
[null,null,null,null,"Riepilogo"]
[null,null,null,null,null,null,null,{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"},null,null,{"$f":"+YEAR(S39)","v":2017},{"$f":"+YEAR(AE39)","v":2018},{"$f":"+YEAR(AQ39)","v":2019},{"$f":"+YEAR(BC39)","v":2020},{"$f":"+YEAR(BO39)","v":2021}]
[null,null,null,null,null,"Passivo Banca",null,{"$f":"+IF((H18-H35)<0,-(H18-H35),0)","v":0},16445.628489495219,0,8820.1284894952187,13182.128489495219,13182.128489495219,13182.128489495219,13930.128489495219,16201.628489495219,16201.628489495219,16201.628489495219,16201.628489495219,16255.101989495219,2357.7250503042851,2357.7250503042851,2357.7250503042851,2357.7250503042851,6612.0716645090833,2357.7250503042851,2357.7250503042851,2357.7250503042851,2357.7250503042851,4181.0164563920553,2357.7250503042851,22411.733285304283,0,0,0,0,0,0,0,0,0,0,0,20000.110257226275,0,0,0,0,12859.925474758689,0,0,0,0,3681.881591097037,0,{"$f":"+IF((BD18-BD35)<0,-(BD18-BD35),0)","v":0},0,0,0,0,11942.322100127341,0,0,0,0,6436.8402861661198,0,null,null,{"$f":"+SUM(H40:S40)","v":143548.7848949522},{"$f":"+SUM(T40:AE40)","v":48267.715563134931},{"$f":"+SUM(AF40:AQ40)","v":22411.733285304283},{"$f":"+SUM(AR40:BC40)","v":36541.917323082002},{"$f":"+SUM(BD40:BO40)","v":18379.162386293461}]
[null,null,null,null,null,"Attivo Banca",null,{"$f":"+IF((H18-H35)>0,(H18-H35),0)","v":147422.54999999999},0,16817.871510504781,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4864.4204201759567,4864.4204201759567,4864.4204201759567,4864.4204201759567,4915.6486631789521,4864.4204201759567,4864.4204201759567,4864.4204201759567,4864.4204201759567,3584.024377114547,4864.4204201759567,0,4802.146375475957,4802.146375475957,4802.146375475957,4802.146375475957,0,4802.146375475957,4802.146375475957,4802.146375475957,4802.146375475957,0,4802.146375475957,{"$f":"+IF((BD18-BD35)>0,(BD18-BD35),0)","v":4747.0525749524568},4739.2495903289564,4739.2495903289564,4739.2495903289564,4739.2495903289564,0,4739.2495903289564,4739.2495903289564,6772.4247001530002,6772.4247001530002,0,6772.4247001530002,null,null,{"$f":"+SUM(H41:S41)","v":164240.42151050476},{"$f":"+SUM(T41:AE41)","v":0},{"$f":"+SUM(AF41:AQ41)","v":52279.456821877109},{"$f":"+SUM(AR41:BC41)","v":43219.317379283617},{"$f":"+SUM(BD41:BO41)","v":53499.824217385205}]
[]
[null,null,null,null,null,"Saldo Banca",null,{"$f":"+H41-H40","v":147422.54999999999},{"$f":"+I41-I40+H43","v":130976.92151050476},{"$f":"+J41-J40+I43","v":147794.79302100954},{"$f":"+K41-K40+J43","v":138974.66453151431},125792.53604201908,112610.40755252386,99428.279063028633,85498.150573533407,69296.522084038181,53094.893594542962,{"$f":"+R41-R40+Q43","v":36893.265105047743},20691.636615552525,4436.534626057306,2078.8095757530209,-278.9154745512642,-2636.6405248555493,-4994.3655751598344,{"$f":"+Y41-Y40+X43","v":-11606.437239668918},-13964.162289973203,-16321.887340277488,-18679.612390581773,-21037.337440886058,-25218.353897278113,-27576.078947582399,-49987.812232886681,-45123.391812710724,-40258.971392534768,-35394.550972358811,-30530.130552182854,-25614.481889003902,-20750.061468827946,-15885.641048651989,-11021.220628476032,-6156.8002083000756,-2572.7758311855287,2291.644588990428,-17708.465668235847,-12906.31929275989,-8104.1729172839332,-3302.0265418079762,1500.1198336679809,-11359.805641090708,-6557.6592656147513,-1755.5128901387943,3046.6334853371627,7848.7798608131197,4166.8982697160827,8969.0446451920398,{"$f":"+BD41-BD40+BC43","v":13716.097220144497},18455.346810473453,23194.596400802409,27933.845991131366,32673.095581460322,20730.773481332981,25470.023071661937,30209.272661990894,36981.697362143896,43754.122062296898,37317.281776130782,44089.706476283784,null,null,{"$f":"+S43","v":20691.636615552525},{"$f":"+AE43","v":-27576.078947582399},{"$f":"+AQ43","v":2291.644588990428},{"$f":"+BC43","v":8969.0446451920398},{"$f":"+BO43","v":44089.706476283784}]

{"sheet":"G_Banca","index":31,"n_rows":12,"n_cols":167,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Banca!H39","v":"2017-01-01"},{"$f":"+Banca!I39","v":"2017-02-28"},{"$f":"+Banca!J39","v":"2017-03-31"},{"$f":"+Banca!K39","v":"2017-04-30"},{"$f":"+Banca!L39","v":"2017-05-31"},{"$f":"+Banca!M39","v":"2017-06-30"},{"$f":"+Banca!N39","v":"2017-07-31"},{"$f":"+Banca!O39","v":"2017-08-31"},{"$f":"+Banca!P39","v":"2017-09-30"},{"$f":"+Banca!Q39","v":"2017-10-31"},{"$f":"+Banca!R39","v":"2017-11-30"},{"$f":"+Banca!S39","v":"2017-12-31"},{"$f":"+Banca!T39","v":"2018-01-31"},{"$f":"+Banca!U39","v":"2018-02-28"},{"$f":"+Banca!V39","v":"2018-03-31"},{"$f":"+Banca!W39","v":"2018-04-30"},{"$f":"+Banca!X39","v":"2018-05-31"},{"$f":"+Banca!Y39","v":"2018-06-30"},{"$f":"+Banca!Z39","v":"2018-07-31"},{"$f":"+Banca!AA39","v":"2018-08-31"},{"$f":"+Banca!AB39","v":"2018-09-30"},{"$f":"+Banca!AC39","v":"2018-10-31"},{"$f":"+Banca!AD39","v":"2018-11-30"},{"$f":"+Banca!AE39","v":"2018-12-31"},{"$f":"+Banca!AF39","v":"2019-01-31"},{"$f":"+Banca!AG39","v":"2019-02-28"},{"$f":"+Banca!AH39","v":"2019-03-31"},{"$f":"+Banca!AI39","v":"2019-04-30"},{"$f":"+Banca!AJ39","v":"2019-05-31"},{"$f":"+Banca!AK39","v":"2019-06-30"},{"$f":"+Banca!AL39","v":"2019-07-31"},{"$f":"+Banca!AM39","v":"2019-08-31"},{"$f":"+Banca!AN39","v":"2019-09-30"},{"$f":"+Banca!AO39","v":"2019-10-31"},{"$f":"+Banca!AP39","v":"2019-11-30"},{"$f":"+Banca!AQ39","v":"2019-12-31"},{"$f":"+Banca!AR39","v":"2020-01-31"},{"$f":"+Banca!AS39","v":"2020-02-29"},{"$f":"+Banca!AT39","v":"2020-03-31"},{"$f":"+Banca!AU39","v":"2020-04-30"},{"$f":"+Banca!AV39","v":"2020-05-31"},{"$f":"+Banca!AW39","v":"2020-06-30"},{"$f":"+Banca!AX39","v":"2020-07-31"},{"$f":"+Banca!AY39","v":"2020-08-31"},{"$f":"+Banca!AZ39","v":"2020-09-30"},{"$f":"+Banca!BA39","v":"2020-10-31"},{"$f":"+Banca!BB39","v":"2020-11-30"},{"$f":"+Banca!BC39","v":"2020-12-31"},{"$f":"+Banca!BD39","v":"2021-01-31"},{"$f":"+Banca!BE39","v":"2021-02-28"},{"$f":"+Banca!BF39","v":"2021-03-31"},{"$f":"+Banca!BG39","v":"2021-04-30"},{"$f":"+Banca!BH39","v":"2021-05-31"},{"$f":"+Banca!BI39","v":"2021-06-30"},{"$f":"+Banca!BJ39","v":"2021-07-31"},{"$f":"+Banca!BK39","v":"2021-08-31"},{"$f":"+Banca!BL39","v":"2021-09-30"},{"$f":"+Banca!BM39","v":"2021-10-31"},{"$f":"+Banca!BN39","v":"2021-11-30"},{"$f":"+Banca!BO39","v":"2021-12-31"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Banca!F18","v":"Totale Entrate"},{"$f":"+Banca!H18","v":282570},{"$f":"+Banca!I18","v":22570},{"$f":"+Banca!J18","v":52570},{"$f":"+Banca!K18","v":22570},{"$f":"+Banca!L18","v":22570},{"$f":"+Banca!M18","v":22570},{"$f":"+Banca!N18","v":22570},{"$f":"+Banca!O18","v":22570},{"$f":"+Banca!P18","v":22570},{"$f":"+Banca!Q18","v":22570},{"$f":"+Banca!R18","v":22570},{"$f":"+Banca!S18","v":22570},{"$f":"+Banca!T18","v":22570},{"$f":"+Banca!U18","v":22570},{"$f":"+Banca!V18","v":22570},{"$f":"+Banca!W18","v":22570},{"$f":"+Banca!X18","v":22570},{"$f":"+Banca!Y18","v":22570},{"$f":"+Banca!Z18","v":22570},{"$f":"+Banca!AA18","v":22570},{"$f":"+Banca!AB18","v":22570},{"$f":"+Banca!AC18","v":22570},{"$f":"+Banca!AD18","v":22570},{"$f":"+Banca!AE18","v":22570},{"$f":"+Banca!AF18","v":22570},{"$f":"+Banca!AG18","v":22570},{"$f":"+Banca!AH18","v":22570},{"$f":"+Banca!AI18","v":22570},{"$f":"+Banca!AJ18","v":22570},{"$f":"+Banca!AK18","v":22570},{"$f":"+Banca!AL18","v":22570},{"$f":"+Banca!AM18","v":22570},{"$f":"+Banca!AN18","v":22570},{"$f":"+Banca!AO18","v":22570},{"$f":"+Banca!AP18","v":22570},{"$f":"+Banca!AQ18","v":22570},{"$f":"+Banca!AR18","v":22570},{"$f":"+Banca!AS18","v":22570},{"$f":"+Banca!AT18","v":22570},{"$f":"+Banca!AU18","v":22570},{"$f":"+Banca!AV18","v":22570},{"$f":"+Banca!AW18","v":22570},{"$f":"+Banca!AX18","v":22570},{"$f":"+Banca!AY18","v":22570},{"$f":"+Banca!AZ18","v":22570},{"$f":"+Banca!BA18","v":22570},{"$f":"+Banca!BB18","v":22570},{"$f":"+Banca!BC18","v":22570},{"$f":"+Banca!BD18","v":22570},{"$f":"+Banca!BE18","v":22570},{"$f":"+Banca!BF18","v":22570},{"$f":"+Banca!BG18","v":22570},{"$f":"+Banca!BH18","v":22570},{"$f":"+Banca!BI18","v":22570},{"$f":"+Banca!BJ18","v":22570},{"$f":"+Banca!BK18","v":22570},{"$f":"+Banca!BL18","v":22570},{"$f":"+Banca!BM18","v":22570},{"$f":"+Banca!BN18","v":22570},{"$f":"+Banca!BO18","v":22570}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Banca!F35","v":"Totale Uscite"},{"$f":"+Banca!H35","v":135147.45000000001},{"$f":"+Banca!I35","v":39015.628489495219},{"$f":"+Banca!J35","v":35752.128489495219},{"$f":"+Banca!K35","v":31390.128489495219},{"$f":"+Banca!L35","v":35752.128489495219},{"$f":"+Banca!M35","v":35752.128489495219},{"$f":"+Banca!N35","v":35752.128489495219},{"$f":"+Banca!O35","v":36500.128489495219},{"$f":"+Banca!P35","v":38771.628489495219},{"$f":"+Banca!Q35","v":38771.628489495219},{"$f":"+Banca!R35","v":38771.628489495219},{"$f":"+Banca!S35","v":38771.628489495219},{"$f":"+Banca!T35","v":38825.101989495219},{"$f":"+Banca!U35","v":24927.725050304285},{"$f":"+Banca!V35","v":24927.725050304285},{"$f":"+Banca!W35","v":24927.725050304285},{"$f":"+Banca!X35","v":24927.725050304285},{"$f":"+Banca!Y35","v":29182.071664509083},{"$f":"+Banca!Z35","v":24927.725050304285},{"$f":"+Banca!AA35","v":24927.725050304285},{"$f":"+Banca!AB35","v":24927.725050304285},{"$f":"+Banca!AC35","v":24927.725050304285},{"$f":"+Banca!AD35","v":26751.016456392055},{"$f":"+Banca!AE35","v":24927.725050304285},{"$f":"+Banca!AF35","v":44981.733285304283},{"$f":"+Banca!AG35","v":17705.579579824043},{"$f":"+Banca!AH35","v":17705.579579824043},{"$f":"+Banca!AI35","v":17705.579579824043},{"$f":"+Banca!AJ35","v":17705.579579824043},{"$f":"+Banca!AK35","v":17654.351336821048},{"$f":"+Banca!AL35","v":17705.579579824043},{"$f":"+Banca!AM35","v":17705.579579824043},{"$f":"+Banca!AN35","v":17705.579579824043},{"$f":"+Banca!AO35","v":17705.579579824043},{"$f":"+Banca!AP35","v":18985.975622885453},{"$f":"+Banca!AQ35","v":17705.579579824043},{"$f":"+Banca!AR35","v":42570.110257226275},{"$f":"+Banca!AS35","v":17767.853624524043},{"$f":"+Banca!AT35","v":17767.853624524043},{"$f":"+Banca!AU35","v":17767.853624524043},{"$f":"+Banca!AV35","v":17767.853624524043},{"$f":"+Banca!AW35","v":35429.925474758689},{"$f":"+Banca!AX35","v":17767.853624524043},{"$f":"+Banca!AY35","v":17767.853624524043},{"$f":"+Banca!AZ35","v":17767.853624524043},{"$f":"+Banca!BA35","v":17767.853624524043},{"$f":"+Banca!BB35","v":26251.881591097037},{"$f":"+Banca!BC35","v":17767.853624524043},{"$f":"+Banca!BD35","v":17822.947425047543},{"$f":"+Banca!BE35","v":17830.750409671044},{"$f":"+Banca!BF35","v":17830.750409671044},{"$f":"+Banca!BG35","v":17830.750409671044},{"$f":"+Banca!BH35","v":17830.750409671044},{"$f":"+Banca!BI35","v":34512.322100127341},{"$f":"+Banca!BJ35","v":17830.750409671044},{"$f":"+Banca!BK35","v":17830.750409671044},{"$f":"+Banca!BL35","v":15797.575299847},{"$f":"+Banca!BM35","v":15797.575299847},{"$f":"+Banca!BN35","v":29006.84028616612},{"$f":"+Banca!BO35","v":15797.575299847}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Banca!F43","v":"Saldo Banca"},{"$f":"+Banca!H43","v":147422.54999999999},{"$f":"+Banca!I43","v":130976.92151050476},{"$f":"+Banca!J43","v":147794.79302100954},{"$f":"+Banca!K43","v":138974.66453151431},{"$f":"+Banca!L43","v":125792.53604201908},{"$f":"+Banca!M43","v":112610.40755252386},{"$f":"+Banca!N43","v":99428.279063028633},{"$f":"+Banca!O43","v":85498.150573533407},{"$f":"+Banca!P43","v":69296.522084038181},{"$f":"+Banca!Q43","v":53094.893594542962},{"$f":"+Banca!R43","v":36893.265105047743},{"$f":"+Banca!S43","v":20691.636615552525},{"$f":"+Banca!T43","v":4436.534626057306},{"$f":"+Banca!U43","v":2078.8095757530209},{"$f":"+Banca!V43","v":-278.9154745512642},{"$f":"+Banca!W43","v":-2636.6405248555493},{"$f":"+Banca!X43","v":-4994.3655751598344},{"$f":"+Banca!Y43","v":-11606.437239668918},{"$f":"+Banca!Z43","v":-13964.162289973203},{"$f":"+Banca!AA43","v":-16321.887340277488},{"$f":"+Banca!AB43","v":-18679.612390581773},{"$f":"+Banca!AC43","v":-21037.337440886058},{"$f":"+Banca!AD43","v":-25218.353897278113},{"$f":"+Banca!AE43","v":-27576.078947582399},{"$f":"+Banca!AF43","v":-49987.812232886681},{"$f":"+Banca!AG43","v":-45123.391812710724},{"$f":"+Banca!AH43","v":-40258.971392534768},{"$f":"+Banca!AI43","v":-35394.550972358811},{"$f":"+Banca!AJ43","v":-30530.130552182854},{"$f":"+Banca!AK43","v":-25614.481889003902},{"$f":"+Banca!AL43","v":-20750.061468827946},{"$f":"+Banca!AM43","v":-15885.641048651989},{"$f":"+Banca!AN43","v":-11021.220628476032},{"$f":"+Banca!AO43","v":-6156.8002083000756},{"$f":"+Banca!AP43","v":-2572.7758311855287},{"$f":"+Banca!AQ43","v":2291.644588990428},{"$f":"+Banca!AR43","v":-17708.465668235847},{"$f":"+Banca!AS43","v":-12906.31929275989},{"$f":"+Banca!AT43","v":-8104.1729172839332},{"$f":"+Banca!AU43","v":-3302.0265418079762},{"$f":"+Banca!AV43","v":1500.1198336679809},{"$f":"+Banca!AW43","v":-11359.805641090708},{"$f":"+Banca!AX43","v":-6557.6592656147513},{"$f":"+Banca!AY43","v":-1755.5128901387943},{"$f":"+Banca!AZ43","v":3046.6334853371627},{"$f":"+Banca!BA43","v":7848.7798608131197},{"$f":"+Banca!BB43","v":4166.8982697160827},{"$f":"+Banca!BC43","v":8969.0446451920398},{"$f":"+Banca!BD43","v":13716.097220144497},{"$f":"+Banca!BE43","v":18455.346810473453},{"$f":"+Banca!BF43","v":23194.596400802409},{"$f":"+Banca!BG43","v":27933.845991131366},{"$f":"+Banca!BH43","v":32673.095581460322},{"$f":"+Banca!BI43","v":20730.773481332981},{"$f":"+Banca!BJ43","v":25470.023071661937},{"$f":"+Banca!BK43","v":30209.272661990894},{"$f":"+Banca!BL43","v":36981.697362143896},{"$f":"+Banca!BM43","v":43754.122062296898},{"$f":"+Banca!BN43","v":37317.281776130782},{"$f":"+Banca!BO43","v":44089.706476283784}]

{"sheet":"Tabelle","index":32,"n_rows":541,"n_cols":9,"rows_kept":541,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Tabella 1"]
[null,null,null,{"$f":"+E_Vendite!E11","v":"Fatturato"},{"$f":"+E_Vendite!BS13","v":2017},{"$f":"+E_Vendite!BT13","v":2018},{"$f":"+E_Vendite!BU13","v":2019},{"$f":"+E_Vendite!BV13","v":2020},{"$f":"+E_Vendite!BW13","v":2021}]
[null,null,null,{"$f":"+E_Vendite!F14","v":"Linea 1"},{"$f":"+E_Vendite!BS14","v":12000},{"$f":"+E_Vendite!BT14","v":12000},{"$f":"+E_Vendite!BU14","v":12000},{"$f":"+E_Vendite!BV14","v":12000},{"$f":"+E_Vendite!BW14","v":12000}]
[null,null,null,{"$f":"+E_Vendite!F15","v":"Linea 2"},{"$f":"+E_Vendite!BS15","v":48000},{"$f":"+E_Vendite!BT15","v":48000},{"$f":"+E_Vendite!BU15","v":48000},{"$f":"+E_Vendite!BV15","v":48000},{"$f":"+E_Vendite!BW15","v":48000}]
[null,null,null,{"$f":"+E_Vendite!F16","v":"Linea 3"},{"$f":"+E_Vendite!BS16","v":18000},{"$f":"+E_Vendite!BT16","v":18000},{"$f":"+E_Vendite!BU16","v":18000},{"$f":"+E_Vendite!BV16","v":18000},{"$f":"+E_Vendite!BW16","v":18000}]
[null,null,null,{"$f":"+E_Vendite!F17","v":"Linea 4"},{"$f":"+E_Vendite!BS17","v":144000},{"$f":"+E_Vendite!BT17","v":144000},{"$f":"+E_Vendite!BU17","v":144000},{"$f":"+E_Vendite!BV17","v":144000},{"$f":"+E_Vendite!BW17","v":144000}]
[null,null,null,{"$f":"+E_Vendite!F18","v":"Linea 5"},{"$f":"+E_Vendite!BS18","v":0},{"$f":"+E_Vendite!BT18","v":0},{"$f":"+E_Vendite!BU18","v":0},{"$f":"+E_Vendite!BV18","v":0},{"$f":"+E_Vendite!BW18","v":0}]
[null,null,null,{"$f":"+E_Vendite!F19","v":"Linea 6"},{"$f":"+E_Vendite!BS19","v":0},{"$f":"+E_Vendite!BT19","v":0},{"$f":"+E_Vendite!BU19","v":0},{"$f":"+E_Vendite!BV19","v":0},{"$f":"+E_Vendite!BW19","v":0}]
[null,null,null,{"$f":"+E_Vendite!F20","v":"Linea 7"},{"$f":"+E_Vendite!BS20","v":0},{"$f":"+E_Vendite!BT20","v":0},{"$f":"+E_Vendite!BU20","v":0},{"$f":"+E_Vendite!BV20","v":0},{"$f":"+E_Vendite!BW20","v":0}]
[null,null,null,{"$f":"+E_Vendite!F21","v":"Linea 8"},{"$f":"+E_Vendite!BS21","v":0},{"$f":"+E_Vendite!BT21","v":0},{"$f":"+E_Vendite!BU21","v":0},{"$f":"+E_Vendite!BV21","v":0},{"$f":"+E_Vendite!BW21","v":0}]
[null,null,null,{"$f":"+E_Vendite!F22","v":"Linea 9"},{"$f":"+E_Vendite!BS22","v":0},{"$f":"+E_Vendite!BT22","v":0},{"$f":"+E_Vendite!BU22","v":0},{"$f":"+E_Vendite!BV22","v":0},{"$f":"+E_Vendite!BW22","v":0}]
[null,null,null,{"$f":"+E_Vendite!F23","v":"Linea 10"},{"$f":"+E_Vendite!BS23","v":0},{"$f":"+E_Vendite!BT23","v":0},{"$f":"+E_Vendite!BU23","v":0},{"$f":"+E_Vendite!BV23","v":0},{"$f":"+E_Vendite!BW23","v":0}]
[null,null,null,{"$f":"+E_Vendite!F24","v":"Linea 11"},{"$f":"+E_Vendite!BS24","v":0},{"$f":"+E_Vendite!BT24","v":0},{"$f":"+E_Vendite!BU24","v":0},{"$f":"+E_Vendite!BV24","v":0},{"$f":"+E_Vendite!BW24","v":0}]
[null,null,null,{"$f":"+E_Vendite!F25","v":"Linea 12"},{"$f":"+E_Vendite!BS25","v":0},{"$f":"+E_Vendite!BT25","v":0},{"$f":"+E_Vendite!BU25","v":0},{"$f":"+E_Vendite!BV25","v":0},{"$f":"+E_Vendite!BW25","v":0}]
[null,null,null,{"$f":"+E_Vendite!F26","v":"Linea 13"},{"$f":"+E_Vendite!BS26","v":0},{"$f":"+E_Vendite!BT26","v":0},{"$f":"+E_Vendite!BU26","v":0},{"$f":"+E_Vendite!BV26","v":0},{"$f":"+E_Vendite!BW26","v":0}]
[null,null,null,{"$f":"+E_Vendite!F27","v":"Linea 14"},{"$f":"+E_Vendite!BS27","v":0},{"$f":"+E_Vendite!BT27","v":0},{"$f":"+E_Vendite!BU27","v":0},{"$f":"+E_Vendite!BV27","v":0},{"$f":"+E_Vendite!BW27","v":0}]
[null,null,null,{"$f":"+E_Vendite!F28","v":"Linea 15"},{"$f":"+E_Vendite!BS28","v":0},{"$f":"+E_Vendite!BT28","v":0},{"$f":"+E_Vendite!BU28","v":0},{"$f":"+E_Vendite!BV28","v":0},{"$f":"+E_Vendite!BW28","v":0}]
[null,null,null,{"$f":"+E_Vendite!F29","v":"Linea 16"},{"$f":"+E_Vendite!BS29","v":0},{"$f":"+E_Vendite!BT29","v":0},{"$f":"+E_Vendite!BU29","v":0},{"$f":"+E_Vendite!BV29","v":0},{"$f":"+E_Vendite!BW29","v":0}]
[null,null,null,{"$f":"+E_Vendite!F30","v":"Linea 17"},{"$f":"+E_Vendite!BS30","v":0},{"$f":"+E_Vendite!BT30","v":0},{"$f":"+E_Vendite!BU30","v":0},{"$f":"+E_Vendite!BV30","v":0},{"$f":"+E_Vendite!BW30","v":0}]
[null,null,null,{"$f":"+E_Vendite!F31","v":"Linea 18"},{"$f":"+E_Vendite!BS31","v":0},{"$f":"+E_Vendite!BT31","v":0},{"$f":"+E_Vendite!BU31","v":0},{"$f":"+E_Vendite!BV31","v":0},{"$f":"+E_Vendite!BW31","v":0}]
[null,null,null,{"$f":"+E_Vendite!F32","v":"Linea 19"},{"$f":"+E_Vendite!BS32","v":0},{"$f":"+E_Vendite!BT32","v":0},{"$f":"+E_Vendite!BU32","v":0},{"$f":"+E_Vendite!BV32","v":0},{"$f":"+E_Vendite!BW32","v":0}]
[null,null,null,{"$f":"+E_Vendite!F33","v":"Linea 20"},{"$f":"+E_Vendite!BS33","v":0},{"$f":"+E_Vendite!BT33","v":0},{"$f":"+E_Vendite!BU33","v":0},{"$f":"+E_Vendite!BV33","v":0},{"$f":"+E_Vendite!BW33","v":0}]
[null,null,null,{"$f":"+E_Vendite!F34","v":"Linea 21"},{"$f":"+E_Vendite!BS34","v":0},{"$f":"+E_Vendite!BT34","v":0},{"$f":"+E_Vendite!BU34","v":0},{"$f":"+E_Vendite!BV34","v":0},{"$f":"+E_Vendite!BW34","v":0}]
[null,null,null,{"$f":"+E_Vendite!F35","v":"Linea 22"},{"$f":"+E_Vendite!BS35","v":0},{"$f":"+E_Vendite!BT35","v":0},{"$f":"+E_Vendite!BU35","v":0},{"$f":"+E_Vendite!BV35","v":0},{"$f":"+E_Vendite!BW35","v":0}]
[null,null,null,{"$f":"+E_Vendite!F36","v":"Linea 23"},{"$f":"+E_Vendite!BS36","v":0},{"$f":"+E_Vendite!BT36","v":0},{"$f":"+E_Vendite!BU36","v":0},{"$f":"+E_Vendite!BV36","v":0},{"$f":"+E_Vendite!BW36","v":0}]
[null,null,null,{"$f":"+E_Vendite!F37","v":"Linea 24"},{"$f":"+E_Vendite!BS37","v":0},{"$f":"+E_Vendite!BT37","v":0},{"$f":"+E_Vendite!BU37","v":0},{"$f":"+E_Vendite!BV37","v":0},{"$f":"+E_Vendite!BW37","v":0}]
[null,null,null,{"$f":"+E_Vendite!F38","v":"Linea 25"},{"$f":"+E_Vendite!BS38","v":0},{"$f":"+E_Vendite!BT38","v":0},{"$f":"+E_Vendite!BU38","v":0},{"$f":"+E_Vendite!BV38","v":0},{"$f":"+E_Vendite!BW38","v":0}]
[null,null,null,{"$f":"+E_Vendite!F39","v":"Linea 26"},{"$f":"+E_Vendite!BS39","v":0},{"$f":"+E_Vendite!BT39","v":0},{"$f":"+E_Vendite!BU39","v":0},{"$f":"+E_Vendite!BV39","v":0},{"$f":"+E_Vendite!BW39","v":0}]
[null,null,null,{"$f":"+E_Vendite!F40","v":"Linea 27"},{"$f":"+E_Vendite!BS40","v":0},{"$f":"+E_Vendite!BT40","v":0},{"$f":"+E_Vendite!BU40","v":0},{"$f":"+E_Vendite!BV40","v":0},{"$f":"+E_Vendite!BW40","v":0}]
[null,null,null,{"$f":"+E_Vendite!F41","v":"Linea 28"},{"$f":"+E_Vendite!BS41","v":0},{"$f":"+E_Vendite!BT41","v":0},{"$f":"+E_Vendite!BU41","v":0},{"$f":"+E_Vendite!BV41","v":0},{"$f":"+E_Vendite!BW41","v":0}]
[null,null,null,{"$f":"+E_Vendite!F42","v":"Linea 29"},{"$f":"+E_Vendite!BS42","v":0},{"$f":"+E_Vendite!BT42","v":0},{"$f":"+E_Vendite!BU42","v":0},{"$f":"+E_Vendite!BV42","v":0},{"$f":"+E_Vendite!BW42","v":0}]
[null,null,null,{"$f":"+E_Vendite!F43","v":"Linea 30"},{"$f":"+E_Vendite!BS43","v":0},{"$f":"+E_Vendite!BT43","v":0},{"$f":"+E_Vendite!BU43","v":0},{"$f":"+E_Vendite!BV43","v":0},{"$f":"+E_Vendite!BW43","v":0}]
[null,null,null,"TOTALE",{"$f":"SUM(E11:E40)","v":222000},{"$f":"SUM(F11:F40)","v":222000},{"$f":"SUM(G11:G40)","v":222000},{"$f":"SUM(H11:H40)","v":222000},{"$f":"SUM(I11:I40)","v":222000}]
[]
[null,null,null,"Tabella 2"]
[null,null,null,{"$f":"+E_Vendite!E48","v":"Iva a Debito"},{"$f":"+E_Vendite!BS49","v":2017},{"$f":"+E_Vendite!BT49","v":2018},{"$f":"+E_Vendite!BU49","v":2019},{"$f":"+E_Vendite!BV49","v":2020},{"$f":"+E_Vendite!BW49","v":2021}]
[null,null,null,{"$f":"+E_Vendite!F50","v":"Linea 1"},{"$f":"+E_Vendite!BS50","v":2640},{"$f":"+E_Vendite!BT50","v":2640},{"$f":"+E_Vendite!BU50","v":2640},{"$f":"+E_Vendite!BV50","v":2640},{"$f":"+E_Vendite!BW50","v":2640}]
[null,null,null,{"$f":"+E_Vendite!F51","v":"Linea 2"},{"$f":"+E_Vendite!BS51","v":10560},{"$f":"+E_Vendite!BT51","v":10560},{"$f":"+E_Vendite!BU51","v":10560},{"$f":"+E_Vendite!BV51","v":10560},{"$f":"+E_Vendite!BW51","v":10560}]
[null,null,null,{"$f":"+E_Vendite!F52","v":"Linea 3"},{"$f":"+E_Vendite!BS52","v":3960},{"$f":"+E_Vendite!BT52","v":3960},{"$f":"+E_Vendite!BU52","v":3960},{"$f":"+E_Vendite!BV52","v":3960},{"$f":"+E_Vendite!BW52","v":3960}]
[null,null,null,{"$f":"+E_Vendite!F53","v":"Linea 4"},{"$f":"+E_Vendite!BS53","v":31680},{"$f":"+E_Vendite!BT53","v":31680},{"$f":"+E_Vendite!BU53","v":31680},{"$f":"+E_Vendite!BV53","v":31680},{"$f":"+E_Vendite!BW53","v":31680}]
[null,null,null,{"$f":"+E_Vendite!F54","v":"Linea 5"},{"$f":"+E_Vendite!BS54","v":0},{"$f":"+E_Vendite!BT54","v":0},{"$f":"+E_Vendite!BU54","v":0},{"$f":"+E_Vendite!BV54","v":0},{"$f":"+E_Vendite!BW54","v":0}]
[null,null,null,{"$f":"+E_Vendite!F55","v":"Linea 6"},{"$f":"+E_Vendite!BS55","v":0},{"$f":"+E_Vendite!BT55","v":0},{"$f":"+E_Vendite!BU55","v":0},{"$f":"+E_Vendite!BV55","v":0},{"$f":"+E_Vendite!BW55","v":0}]
[null,null,null,{"$f":"+E_Vendite!F56","v":"Linea 7"},{"$f":"+E_Vendite!BS56","v":0},{"$f":"+E_Vendite!BT56","v":0},{"$f":"+E_Vendite!BU56","v":0},{"$f":"+E_Vendite!BV56","v":0},{"$f":"+E_Vendite!BW56","v":0}]
[null,null,null,{"$f":"+E_Vendite!F57","v":"Linea 8"},{"$f":"+E_Vendite!BS57","v":0},{"$f":"+E_Vendite!BT57","v":0},{"$f":"+E_Vendite!BU57","v":0},{"$f":"+E_Vendite!BV57","v":0},{"$f":"+E_Vendite!BW57","v":0}]
[null,null,null,{"$f":"+E_Vendite!F58","v":"Linea 9"},{"$f":"+E_Vendite!BS58","v":0},{"$f":"+E_Vendite!BT58","v":0},{"$f":"+E_Vendite!BU58","v":0},{"$f":"+E_Vendite!BV58","v":0},{"$f":"+E_Vendite!BW58","v":0}]
[null,null,null,{"$f":"+E_Vendite!F59","v":"Linea 10"},{"$f":"+E_Vendite!BS59","v":0},{"$f":"+E_Vendite!BT59","v":0},{"$f":"+E_Vendite!BU59","v":0},{"$f":"+E_Vendite!BV59","v":0},{"$f":"+E_Vendite!BW59","v":0}]
[null,null,null,{"$f":"+E_Vendite!F60","v":"Linea 11"},{"$f":"+E_Vendite!BS60","v":0},{"$f":"+E_Vendite!BT60","v":0},{"$f":"+E_Vendite!BU60","v":0},{"$f":"+E_Vendite!BV60","v":0},{"$f":"+E_Vendite!BW60","v":0}]
[null,null,null,{"$f":"+E_Vendite!F61","v":"Linea 12"},{"$f":"+E_Vendite!BS61","v":0},{"$f":"+E_Vendite!BT61","v":0},{"$f":"+E_Vendite!BU61","v":0},{"$f":"+E_Vendite!BV61","v":0},{"$f":"+E_Vendite!BW61","v":0}]
[null,null,null,{"$f":"+E_Vendite!F62","v":"Linea 13"},{"$f":"+E_Vendite!BS62","v":0},{"$f":"+E_Vendite!BT62","v":0},{"$f":"+E_Vendite!BU62","v":0},{"$f":"+E_Vendite!BV62","v":0},{"$f":"+E_Vendite!BW62","v":0}]
[null,null,null,{"$f":"+E_Vendite!F63","v":"Linea 14"},{"$f":"+E_Vendite!BS63","v":0},{"$f":"+E_Vendite!BT63","v":0},{"$f":"+E_Vendite!BU63","v":0},{"$f":"+E_Vendite!BV63","v":0},{"$f":"+E_Vendite!BW63","v":0}]
[null,null,null,{"$f":"+E_Vendite!F64","v":"Linea 15"},{"$f":"+E_Vendite!BS64","v":0},{"$f":"+E_Vendite!BT64","v":0},{"$f":"+E_Vendite!BU64","v":0},{"$f":"+E_Vendite!BV64","v":0},{"$f":"+E_Vendite!BW64","v":0}]
[null,null,null,{"$f":"+E_Vendite!F65","v":"Linea 16"},{"$f":"+E_Vendite!BS65","v":0},{"$f":"+E_Vendite!BT65","v":0},{"$f":"+E_Vendite!BU65","v":0},{"$f":"+E_Vendite!BV65","v":0},{"$f":"+E_Vendite!BW65","v":0}]
[null,null,null,{"$f":"+E_Vendite!F66","v":"Linea 17"},{"$f":"+E_Vendite!BS66","v":0},{"$f":"+E_Vendite!BT66","v":0},{"$f":"+E_Vendite!BU66","v":0},{"$f":"+E_Vendite!BV66","v":0},{"$f":"+E_Vendite!BW66","v":0}]
[null,null,null,{"$f":"+E_Vendite!F67","v":"Linea 18"},{"$f":"+E_Vendite!BS67","v":0},{"$f":"+E_Vendite!BT67","v":0},{"$f":"+E_Vendite!BU67","v":0},{"$f":"+E_Vendite!BV67","v":0},{"$f":"+E_Vendite!BW67","v":0}]
[null,null,null,{"$f":"+E_Vendite!F68","v":"Linea 19"},{"$f":"+E_Vendite!BS68","v":0},{"$f":"+E_Vendite!BT68","v":0},{"$f":"+E_Vendite!BU68","v":0},{"$f":"+E_Vendite!BV68","v":0},{"$f":"+E_Vendite!BW68","v":0}]
[null,null,null,{"$f":"+E_Vendite!F69","v":"Linea 20"},{"$f":"+E_Vendite!BS69","v":0},{"$f":"+E_Vendite!BT69","v":0},{"$f":"+E_Vendite!BU69","v":0},{"$f":"+E_Vendite!BV69","v":0},{"$f":"+E_Vendite!BW69","v":0}]
[null,null,null,{"$f":"+E_Vendite!F70","v":"Linea 21"},{"$f":"+E_Vendite!BS70","v":0},{"$f":"+E_Vendite!BT70","v":0},{"$f":"+E_Vendite!BU70","v":0},{"$f":"+E_Vendite!BV70","v":0},{"$f":"+E_Vendite!BW70","v":0}]
[null,null,null,{"$f":"+E_Vendite!F71","v":"Linea 22"},{"$f":"+E_Vendite!BS71","v":0},{"$f":"+E_Vendite!BT71","v":0},{"$f":"+E_Vendite!BU71","v":0},{"$f":"+E_Vendite!BV71","v":0},{"$f":"+E_Vendite!BW71","v":0}]
[null,null,null,{"$f":"+E_Vendite!F72","v":"Linea 23"},{"$f":"+E_Vendite!BS72","v":0},{"$f":"+E_Vendite!BT72","v":0},{"$f":"+E_Vendite!BU72","v":0},{"$f":"+E_Vendite!BV72","v":0},{"$f":"+E_Vendite!BW72","v":0}]
[null,null,null,{"$f":"+E_Vendite!F73","v":"Linea 24"},{"$f":"+E_Vendite!BS73","v":0},{"$f":"+E_Vendite!BT73","v":0},{"$f":"+E_Vendite!BU73","v":0},{"$f":"+E_Vendite!BV73","v":0},{"$f":"+E_Vendite!BW73","v":0}]
[null,null,null,{"$f":"+E_Vendite!F74","v":"Linea 25"},{"$f":"+E_Vendite!BS74","v":0},{"$f":"+E_Vendite!BT74","v":0},{"$f":"+E_Vendite!BU74","v":0},{"$f":"+E_Vendite!BV74","v":0},{"$f":"+E_Vendite!BW74","v":0}]
[null,null,null,{"$f":"+E_Vendite!F75","v":"Linea 26"},{"$f":"+E_Vendite!BS75","v":0},{"$f":"+E_Vendite!BT75","v":0},{"$f":"+E_Vendite!BU75","v":0},{"$f":"+E_Vendite!BV75","v":0},{"$f":"+E_Vendite!BW75","v":0}]
[null,null,null,{"$f":"+E_Vendite!F76","v":"Linea 27"},{"$f":"+E_Vendite!BS76","v":0},{"$f":"+E_Vendite!BT76","v":0},{"$f":"+E_Vendite!BU76","v":0},{"$f":"+E_Vendite!BV76","v":0},{"$f":"+E_Vendite!BW76","v":0}]
[null,null,null,{"$f":"+E_Vendite!F77","v":"Linea 28"},{"$f":"+E_Vendite!BS77","v":0},{"$f":"+E_Vendite!BT77","v":0},{"$f":"+E_Vendite!BU77","v":0},{"$f":"+E_Vendite!BV77","v":0},{"$f":"+E_Vendite!BW77","v":0}]
[null,null,null,{"$f":"+E_Vendite!F78","v":"Linea 29"},{"$f":"+E_Vendite!BS78","v":0},{"$f":"+E_Vendite!BT78","v":0},{"$f":"+E_Vendite!BU78","v":0},{"$f":"+E_Vendite!BV78","v":0},{"$f":"+E_Vendite!BW78","v":0}]
[null,null,null,{"$f":"+E_Vendite!F79","v":"Linea 30"},{"$f":"+E_Vendite!BS79","v":0},{"$f":"+E_Vendite!BT79","v":0},{"$f":"+E_Vendite!BU79","v":0},{"$f":"+E_Vendite!BV79","v":0},{"$f":"+E_Vendite!BW79","v":0}]
[null,null,null,"TOTALE",{"$f":"SUM(E45:E74)","v":48840},{"$f":"SUM(F45:F74)","v":48840},{"$f":"SUM(G45:G74)","v":48840},{"$f":"SUM(H45:H74)","v":48840},{"$f":"SUM(I45:I74)","v":48840}]
[]
[null,null,null,"Tabella 3"]
[null,null,null,{"$f":"+E_Vendite!E84","v":"Crediti Commerciali"},{"$f":"+E_Vendite!BS85","v":2017},{"$f":"+E_Vendite!BT85","v":2018},{"$f":"+E_Vendite!BU85","v":2019},{"$f":"+E_Vendite!BV85","v":2020},{"$f":"+E_Vendite!BW85","v":2021}]
[null,null,null,{"$f":"+E_Vendite!F86","v":"Linea 1"},{"$f":"+E_Vendite!BS86","v":0},{"$f":"+E_Vendite!BT86","v":0},{"$f":"+E_Vendite!BU86","v":0},{"$f":"+E_Vendite!BV86","v":0},{"$f":"+E_Vendite!BW86","v":0}]
[null,null,null,{"$f":"+E_Vendite!F87","v":"Linea 2"},{"$f":"+E_Vendite!BS87","v":0},{"$f":"+E_Vendite!BT87","v":0},{"$f":"+E_Vendite!BU87","v":0},{"$f":"+E_Vendite!BV87","v":0},{"$f":"+E_Vendite!BW87","v":0}]
[null,null,null,{"$f":"+E_Vendite!F88","v":"Linea 3"},{"$f":"+E_Vendite!BS88","v":0},{"$f":"+E_Vendite!BT88","v":0},{"$f":"+E_Vendite!BU88","v":0},{"$f":"+E_Vendite!BV88","v":0},{"$f":"+E_Vendite!BW88","v":0}]
[null,null,null,{"$f":"+E_Vendite!F89","v":"Linea 4"},{"$f":"+E_Vendite!BS89","v":0},{"$f":"+E_Vendite!BT89","v":0},{"$f":"+E_Vendite!BU89","v":0},{"$f":"+E_Vendite!BV89","v":0},{"$f":"+E_Vendite!BW89","v":0}]
[null,null,null,{"$f":"+E_Vendite!F90","v":"Linea 5"},{"$f":"+E_Vendite!BS90","v":0},{"$f":"+E_Vendite!BT90","v":0},{"$f":"+E_Vendite!BU90","v":0},{"$f":"+E_Vendite!BV90","v":0},{"$f":"+E_Vendite!BW90","v":0}]
[null,null,null,{"$f":"+E_Vendite!F91","v":"Linea 6"},{"$f":"+E_Vendite!BS91","v":0},{"$f":"+E_Vendite!BT91","v":0},{"$f":"+E_Vendite!BU91","v":0},{"$f":"+E_Vendite!BV91","v":0},{"$f":"+E_Vendite!BW91","v":0}]
[null,null,null,{"$f":"+E_Vendite!F92","v":"Linea 7"},{"$f":"+E_Vendite!BS92","v":0},{"$f":"+E_Vendite!BT92","v":0},{"$f":"+E_Vendite!BU92","v":0},{"$f":"+E_Vendite!BV92","v":0},{"$f":"+E_Vendite!BW92","v":0}]
[null,null,null,{"$f":"+E_Vendite!F93","v":"Linea 8"},{"$f":"+E_Vendite!BS93","v":0},{"$f":"+E_Vendite!BT93","v":0},{"$f":"+E_Vendite!BU93","v":0},{"$f":"+E_Vendite!BV93","v":0},{"$f":"+E_Vendite!BW93","v":0}]
[null,null,null,{"$f":"+E_Vendite!F94","v":"Linea 9"},{"$f":"+E_Vendite!BS94","v":0},{"$f":"+E_Vendite!BT94","v":0},{"$f":"+E_Vendite!BU94","v":0},{"$f":"+E_Vendite!BV94","v":0},{"$f":"+E_Vendite!BW94","v":0}]
[null,null,null,{"$f":"+E_Vendite!F95","v":"Linea 10"},{"$f":"+E_Vendite!BS95","v":0},{"$f":"+E_Vendite!BT95","v":0},{"$f":"+E_Vendite!BU95","v":0},{"$f":"+E_Vendite!BV95","v":0},{"$f":"+E_Vendite!BW95","v":0}]
[null,null,null,{"$f":"+E_Vendite!F96","v":"Linea 11"},{"$f":"+E_Vendite!BS96","v":0},{"$f":"+E_Vendite!BT96","v":0},{"$f":"+E_Vendite!BU96","v":0},{"$f":"+E_Vendite!BV96","v":0},{"$f":"+E_Vendite!BW96","v":0}]
[null,null,null,{"$f":"+E_Vendite!F97","v":"Linea 12"},{"$f":"+E_Vendite!BS97","v":0},{"$f":"+E_Vendite!BT97","v":0},{"$f":"+E_Vendite!BU97","v":0},{"$f":"+E_Vendite!BV97","v":0},{"$f":"+E_Vendite!BW97","v":0}]
[null,null,null,{"$f":"+E_Vendite!F98","v":"Linea 13"},{"$f":"+E_Vendite!BS98","v":0},{"$f":"+E_Vendite!BT98","v":0},{"$f":"+E_Vendite!BU98","v":0},{"$f":"+E_Vendite!BV98","v":0},{"$f":"+E_Vendite!BW98","v":0}]
[null,null,null,{"$f":"+E_Vendite!F99","v":"Linea 14"},{"$f":"+E_Vendite!BS99","v":0},{"$f":"+E_Vendite!BT99","v":0},{"$f":"+E_Vendite!BU99","v":0},{"$f":"+E_Vendite!BV99","v":0},{"$f":"+E_Vendite!BW99","v":0}]
[null,null,null,{"$f":"+E_Vendite!F100","v":"Linea 15"},{"$f":"+E_Vendite!BS100","v":0},{"$f":"+E_Vendite!BT100","v":0},{"$f":"+E_Vendite!BU100","v":0},{"$f":"+E_Vendite!BV100","v":0},{"$f":"+E_Vendite!BW100","v":0}]
[null,null,null,{"$f":"+E_Vendite!F101","v":"Linea 16"},{"$f":"+E_Vendite!BS101","v":0},{"$f":"+E_Vendite!BT101","v":0},{"$f":"+E_Vendite!BU101","v":0},{"$f":"+E_Vendite!BV101","v":0},{"$f":"+E_Vendite!BW101","v":0}]
[null,null,null,{"$f":"+E_Vendite!F102","v":"Linea 17"},{"$f":"+E_Vendite!BS102","v":0},{"$f":"+E_Vendite!BT102","v":0},{"$f":"+E_Vendite!BU102","v":0},{"$f":"+E_Vendite!BV102","v":0},{"$f":"+E_Vendite!BW102","v":0}]
[null,null,null,{"$f":"+E_Vendite!F103","v":"Linea 18"},{"$f":"+E_Vendite!BS103","v":0},{"$f":"+E_Vendite!BT103","v":0},{"$f":"+E_Vendite!BU103","v":0},{"$f":"+E_Vendite!BV103","v":0},{"$f":"+E_Vendite!BW103","v":0}]
[null,null,null,{"$f":"+E_Vendite!F104","v":"Linea 19"},{"$f":"+E_Vendite!BS104","v":0},{"$f":"+E_Vendite!BT104","v":0},{"$f":"+E_Vendite!BU104","v":0},{"$f":"+E_Vendite!BV104","v":0},{"$f":"+E_Vendite!BW104","v":0}]
[null,null,null,{"$f":"+E_Vendite!F105","v":"Linea 20"},{"$f":"+E_Vendite!BS105","v":0},{"$f":"+E_Vendite!BT105","v":0},{"$f":"+E_Vendite!BU105","v":0},{"$f":"+E_Vendite!BV105","v":0},{"$f":"+E_Vendite!BW105","v":0}]
[null,null,null,{"$f":"+E_Vendite!F106","v":"Linea 21"},{"$f":"+E_Vendite!BS106","v":0},{"$f":"+E_Vendite!BT106","v":0},{"$f":"+E_Vendite!BU106","v":0},{"$f":"+E_Vendite!BV106","v":0},{"$f":"+E_Vendite!BW106","v":0}]
[null,null,null,{"$f":"+E_Vendite!F107","v":"Linea 22"},{"$f":"+E_Vendite!BS107","v":0},{"$f":"+E_Vendite!BT107","v":0},{"$f":"+E_Vendite!BU107","v":0},{"$f":"+E_Vendite!BV107","v":0},{"$f":"+E_Vendite!BW107","v":0}]
[null,null,null,{"$f":"+E_Vendite!F108","v":"Linea 23"},{"$f":"+E_Vendite!BS108","v":0},{"$f":"+E_Vendite!BT108","v":0},{"$f":"+E_Vendite!BU108","v":0},{"$f":"+E_Vendite!BV108","v":0},{"$f":"+E_Vendite!BW108","v":0}]
[null,null,null,{"$f":"+E_Vendite!F109","v":"Linea 24"},{"$f":"+E_Vendite!BS109","v":0},{"$f":"+E_Vendite!BT109","v":0},{"$f":"+E_Vendite!BU109","v":0},{"$f":"+E_Vendite!BV109","v":0},{"$f":"+E_Vendite!BW109","v":0}]
[null,null,null,{"$f":"+E_Vendite!F110","v":"Linea 25"},{"$f":"+E_Vendite!BS110","v":0},{"$f":"+E_Vendite!BT110","v":0},{"$f":"+E_Vendite!BU110","v":0},{"$f":"+E_Vendite!BV110","v":0},{"$f":"+E_Vendite!BW110","v":0}]
[null,null,null,{"$f":"+E_Vendite!F111","v":"Linea 26"},{"$f":"+E_Vendite!BS111","v":0},{"$f":"+E_Vendite!BT111","v":0},{"$f":"+E_Vendite!BU111","v":0},{"$f":"+E_Vendite!BV111","v":0},{"$f":"+E_Vendite!BW111","v":0}]
[null,null,null,{"$f":"+E_Vendite!F112","v":"Linea 27"},{"$f":"+E_Vendite!BS112","v":0},{"$f":"+E_Vendite!BT112","v":0},{"$f":"+E_Vendite!BU112","v":0},{"$f":"+E_Vendite!BV112","v":0},{"$f":"+E_Vendite!BW112","v":0}]
[null,null,null,{"$f":"+E_Vendite!F113","v":"Linea 28"},{"$f":"+E_Vendite!BS113","v":0},{"$f":"+E_Vendite!BT113","v":0},{"$f":"+E_Vendite!BU113","v":0},{"$f":"+E_Vendite!BV113","v":0},{"$f":"+E_Vendite!BW113","v":0}]
[null,null,null,{"$f":"+E_Vendite!F114","v":"Linea 29"},{"$f":"+E_Vendite!BS114","v":0},{"$f":"+E_Vendite!BT114","v":0},{"$f":"+E_Vendite!BU114","v":0},{"$f":"+E_Vendite!BV114","v":0},{"$f":"+E_Vendite!BW114","v":0}]
[null,null,null,{"$f":"+E_Vendite!F115","v":"Linea 30"},{"$f":"+E_Vendite!BS115","v":0},{"$f":"+E_Vendite!BT115","v":0},{"$f":"+E_Vendite!BU115","v":0},{"$f":"+E_Vendite!BV115","v":0},{"$f":"+E_Vendite!BW115","v":0}]
[null,null,null,"TOTALE",{"$f":"SUM(E79:E108)","v":0},{"$f":"SUM(F79:F108)","v":0},{"$f":"SUM(G79:G108)","v":0},{"$f":"SUM(H79:H108)","v":0},{"$f":"SUM(I79:I108)","v":0}]
[]
[null,null,null,"Tabella 4"]
[null,null,null,{"$f":"+E_Vendite!E120","v":"Incassi"},{"$f":"+E_Vendite!BS121","v":2017},{"$f":"+E_Vendite!BT121","v":2018},{"$f":"+E_Vendite!BU121","v":2019},{"$f":"+E_Vendite!BV121","v":2020},{"$f":"+E_Vendite!BW121","v":2021}]
[null,null,null,{"$f":"+E_Vendite!F122","v":"Linea 1"},{"$f":"+E_Vendite!BS122","v":14640},{"$f":"+E_Vendite!BT122","v":14640},{"$f":"+E_Vendite!BU122","v":14640},{"$f":"+E_Vendite!BV122","v":14640},{"$f":"+E_Vendite!BW122","v":14640}]
[null,null,null,{"$f":"+E_Vendite!F123","v":"Linea 2"},{"$f":"+E_Vendite!BS123","v":58560},{"$f":"+E_Vendite!BT123","v":58560},{"$f":"+E_Vendite!BU123","v":58560},{"$f":"+E_Vendite!BV123","v":58560},{"$f":"+E_Vendite!BW123","v":58560}]
[null,null,null,{"$f":"+E_Vendite!F124","v":"Linea 3"},{"$f":"+E_Vendite!BS124","v":21960},{"$f":"+E_Vendite!BT124","v":21960},{"$f":"+E_Vendite!BU124","v":21960},{"$f":"+E_Vendite!BV124","v":21960},{"$f":"+E_Vendite!BW124","v":21960}]
[null,null,null,{"$f":"+E_Vendite!F125","v":"Linea 4"},{"$f":"+E_Vendite!BS125","v":175680},{"$f":"+E_Vendite!BT125","v":175680},{"$f":"+E_Vendite!BU125","v":175680},{"$f":"+E_Vendite!BV125","v":175680},{"$f":"+E_Vendite!BW125","v":175680}]
[null,null,null,{"$f":"+E_Vendite!F126","v":"Linea 5"},{"$f":"+E_Vendite!BS126","v":0},{"$f":"+E_Vendite!BT126","v":0},{"$f":"+E_Vendite!BU126","v":0},{"$f":"+E_Vendite!BV126","v":0},{"$f":"+E_Vendite!BW126","v":0}]
[null,null,null,{"$f":"+E_Vendite!F127","v":"Linea 6"},{"$f":"+E_Vendite!BS127","v":0},{"$f":"+E_Vendite!BT127","v":0},{"$f":"+E_Vendite!BU127","v":0},{"$f":"+E_Vendite!BV127","v":0},{"$f":"+E_Vendite!BW127","v":0}]
[null,null,null,{"$f":"+E_Vendite!F128","v":"Linea 7"},{"$f":"+E_Vendite!BS128","v":0},{"$f":"+E_Vendite!BT128","v":0},{"$f":"+E_Vendite!BU128","v":0},{"$f":"+E_Vendite!BV128","v":0},{"$f":"+E_Vendite!BW128","v":0}]
[null,null,null,{"$f":"+E_Vendite!F129","v":"Linea 8"},{"$f":"+E_Vendite!BS129","v":0},{"$f":"+E_Vendite!BT129","v":0},{"$f":"+E_Vendite!BU129","v":0},{"$f":"+E_Vendite!BV129","v":0},{"$f":"+E_Vendite!BW129","v":0}]
[null,null,null,{"$f":"+E_Vendite!F130","v":"Linea 9"},{"$f":"+E_Vendite!BS130","v":0},{"$f":"+E_Vendite!BT130","v":0},{"$f":"+E_Vendite!BU130","v":0},{"$f":"+E_Vendite!BV130","v":0},{"$f":"+E_Vendite!BW130","v":0}]
[null,null,null,{"$f":"+E_Vendite!F131","v":"Linea 10"},{"$f":"+E_Vendite!BS131","v":0},{"$f":"+E_Vendite!BT131","v":0},{"$f":"+E_Vendite!BU131","v":0},{"$f":"+E_Vendite!BV131","v":0},{"$f":"+E_Vendite!BW131","v":0}]
[null,null,null,{"$f":"+E_Vendite!F132","v":"Linea 11"},{"$f":"+E_Vendite!BS132","v":0},{"$f":"+E_Vendite!BT132","v":0},{"$f":"+E_Vendite!BU132","v":0},{"$f":"+E_Vendite!BV132","v":0},{"$f":"+E_Vendite!BW132","v":0}]
[null,null,null,{"$f":"+E_Vendite!F133","v":"Linea 12"},{"$f":"+E_Vendite!BS133","v":0},{"$f":"+E_Vendite!BT133","v":0},{"$f":"+E_Vendite!BU133","v":0},{"$f":"+E_Vendite!BV133","v":0},{"$f":"+E_Vendite!BW133","v":0}]
[null,null,null,{"$f":"+E_Vendite!F134","v":"Linea 13"},{"$f":"+E_Vendite!BS134","v":0},{"$f":"+E_Vendite!BT134","v":0},{"$f":"+E_Vendite!BU134","v":0},{"$f":"+E_Vendite!BV134","v":0},{"$f":"+E_Vendite!BW134","v":0}]
[null,null,null,{"$f":"+E_Vendite!F135","v":"Linea 14"},{"$f":"+E_Vendite!BS135","v":0},{"$f":"+E_Vendite!BT135","v":0},{"$f":"+E_Vendite!BU135","v":0},{"$f":"+E_Vendite!BV135","v":0},{"$f":"+E_Vendite!BW135","v":0}]
[null,null,null,{"$f":"+E_Vendite!F136","v":"Linea 15"},{"$f":"+E_Vendite!BS136","v":0},{"$f":"+E_Vendite!BT136","v":0},{"$f":"+E_Vendite!BU136","v":0},{"$f":"+E_Vendite!BV136","v":0},{"$f":"+E_Vendite!BW136","v":0}]
[null,null,null,{"$f":"+E_Vendite!F137","v":"Linea 16"},{"$f":"+E_Vendite!BS137","v":0},{"$f":"+E_Vendite!BT137","v":0},{"$f":"+E_Vendite!BU137","v":0},{"$f":"+E_Vendite!BV137","v":0},{"$f":"+E_Vendite!BW137","v":0}]
[null,null,null,{"$f":"+E_Vendite!F138","v":"Linea 17"},{"$f":"+E_Vendite!BS138","v":0},{"$f":"+E_Vendite!BT138","v":0},{"$f":"+E_Vendite!BU138","v":0},{"$f":"+E_Vendite!BV138","v":0},{"$f":"+E_Vendite!BW138","v":0}]
[null,null,null,{"$f":"+E_Vendite!F139","v":"Linea 18"},{"$f":"+E_Vendite!BS139","v":0},{"$f":"+E_Vendite!BT139","v":0},{"$f":"+E_Vendite!BU139","v":0},{"$f":"+E_Vendite!BV139","v":0},{"$f":"+E_Vendite!BW139","v":0}]
[null,null,null,{"$f":"+E_Vendite!F140","v":"Linea 19"},{"$f":"+E_Vendite!BS140","v":0},{"$f":"+E_Vendite!BT140","v":0},{"$f":"+E_Vendite!BU140","v":0},{"$f":"+E_Vendite!BV140","v":0},{"$f":"+E_Vendite!BW140","v":0}]
[null,null,null,{"$f":"+E_Vendite!F141","v":"Linea 20"},{"$f":"+E_Vendite!BS141","v":0},{"$f":"+E_Vendite!BT141","v":0},{"$f":"+E_Vendite!BU141","v":0},{"$f":"+E_Vendite!BV141","v":0},{"$f":"+E_Vendite!BW141","v":0}]
[null,null,null,{"$f":"+E_Vendite!F142","v":"Linea 21"},{"$f":"+E_Vendite!BS142","v":0},{"$f":"+E_Vendite!BT142","v":0},{"$f":"+E_Vendite!BU142","v":0},{"$f":"+E_Vendite!BV142","v":0},{"$f":"+E_Vendite!BW142","v":0}]
[null,null,null,{"$f":"+E_Vendite!F143","v":"Linea 22"},{"$f":"+E_Vendite!BS143","v":0},{"$f":"+E_Vendite!BT143","v":0},{"$f":"+E_Vendite!BU143","v":0},{"$f":"+E_Vendite!BV143","v":0},{"$f":"+E_Vendite!BW143","v":0}]
[null,null,null,{"$f":"+E_Vendite!F144","v":"Linea 23"},{"$f":"+E_Vendite!BS144","v":0},{"$f":"+E_Vendite!BT144","v":0},{"$f":"+E_Vendite!BU144","v":0},{"$f":"+E_Vendite!BV144","v":0},{"$f":"+E_Vendite!BW144","v":0}]
[null,null,null,{"$f":"+E_Vendite!F145","v":"Linea 24"},{"$f":"+E_Vendite!BS145","v":0},{"$f":"+E_Vendite!BT145","v":0},{"$f":"+E_Vendite!BU145","v":0},{"$f":"+E_Vendite!BV145","v":0},{"$f":"+E_Vendite!BW145","v":0}]
[null,null,null,{"$f":"+E_Vendite!F146","v":"Linea 25"},{"$f":"+E_Vendite!BS146","v":0},{"$f":"+E_Vendite!BT146","v":0},{"$f":"+E_Vendite!BU146","v":0},{"$f":"+E_Vendite!BV146","v":0},{"$f":"+E_Vendite!BW146","v":0}]
[null,null,null,{"$f":"+E_Vendite!F147","v":"Linea 26"},{"$f":"+E_Vendite!BS147","v":0},{"$f":"+E_Vendite!BT147","v":0},{"$f":"+E_Vendite!BU147","v":0},{"$f":"+E_Vendite!BV147","v":0},{"$f":"+E_Vendite!BW147","v":0}]
[null,null,null,{"$f":"+E_Vendite!F148","v":"Linea 27"},{"$f":"+E_Vendite!BS148","v":0},{"$f":"+E_Vendite!BT148","v":0},{"$f":"+E_Vendite!BU148","v":0},{"$f":"+E_Vendite!BV148","v":0},{"$f":"+E_Vendite!BW148","v":0}]
[null,null,null,{"$f":"+E_Vendite!F149","v":"Linea 28"},{"$f":"+E_Vendite!BS149","v":0},{"$f":"+E_Vendite!BT149","v":0},{"$f":"+E_Vendite!BU149","v":0},{"$f":"+E_Vendite!BV149","v":0},{"$f":"+E_Vendite!BW149","v":0}]
[null,null,null,{"$f":"+E_Vendite!F150","v":"Linea 29"},{"$f":"+E_Vendite!BS150","v":0},{"$f":"+E_Vendite!BT150","v":0},{"$f":"+E_Vendite!BU150","v":0},{"$f":"+E_Vendite!BV150","v":0},{"$f":"+E_Vendite!BW150","v":0}]
[null,null,null,{"$f":"+E_Vendite!F151","v":"Linea 30"},{"$f":"+E_Vendite!BS151","v":0},{"$f":"+E_Vendite!BT151","v":0},{"$f":"+E_Vendite!BU151","v":0},{"$f":"+E_Vendite!BV151","v":0},{"$f":"+E_Vendite!BW151","v":0}]
[null,null,null,"TOTALE",{"$f":"SUM(E113:E142)","v":270840},{"$f":"SUM(F113:F142)","v":270840},{"$f":"SUM(G113:G142)","v":270840},{"$f":"SUM(H113:H142)","v":270840},{"$f":"SUM(I113:I142)","v":270840}]
[]
[null,null,null,"Tabella 5"]
[null,null,null,{"$f":"+'E_Costi Variabili'!E11","v":"Costi Acquisto"},{"$f":"+'E_Costi Variabili'!BS13","v":2017},{"$f":"+'E_Costi Variabili'!BT13","v":2018},{"$f":"+'E_Costi Variabili'!BU13","v":2019},{"$f":"+'E_Costi Variabili'!BV13","v":2020},{"$f":"+'E_Costi Variabili'!BW13","v":2021}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F14","v":"Linea 1"},{"$f":"+'E_Costi Variabili'!BS14","v":3900},{"$f":"+'E_Costi Variabili'!BT14","v":3600},{"$f":"+'E_Costi Variabili'!BU14","v":3600},{"$f":"+'E_Costi Variabili'!BV14","v":3600},{"$f":"+'E_Costi Variabili'!BW14","v":3600}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F15","v":"Linea 2"},{"$f":"+'E_Costi Variabili'!BS15","v":14000},{"$f":"+'E_Costi Variabili'!BT15","v":12000},{"$f":"+'E_Costi Variabili'!BU15","v":12000},{"$f":"+'E_Costi Variabili'!BV15","v":12000},{"$f":"+'E_Costi Variabili'!BW15","v":12000}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F16","v":"Linea 3"},{"$f":"+'E_Costi Variabili'!BS16","v":4875},{"$f":"+'E_Costi Variabili'!BT16","v":4500},{"$f":"+'E_Costi Variabili'!BU16","v":4500},{"$f":"+'E_Costi Variabili'!BV16","v":4500},{"$f":"+'E_Costi Variabili'!BW16","v":4500}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F17","v":"Linea 4"},{"$f":"+'E_Costi Variabili'!BS17","v":28800},{"$f":"+'E_Costi Variabili'!BT17","v":28800},{"$f":"+'E_Costi Variabili'!BU17","v":28800},{"$f":"+'E_Costi Variabili'!BV17","v":28800},{"$f":"+'E_Costi Variabili'!BW17","v":28800}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F18","v":"Linea 5"},{"$f":"+'E_Costi Variabili'!BS18","v":0},{"$f":"+'E_Costi Variabili'!BT18","v":0},{"$f":"+'E_Costi Variabili'!BU18","v":0},{"$f":"+'E_Costi Variabili'!BV18","v":0},{"$f":"+'E_Costi Variabili'!BW18","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F19","v":"Linea 6"},{"$f":"+'E_Costi Variabili'!BS19","v":0},{"$f":"+'E_Costi Variabili'!BT19","v":0},{"$f":"+'E_Costi Variabili'!BU19","v":0},{"$f":"+'E_Costi Variabili'!BV19","v":0},{"$f":"+'E_Costi Variabili'!BW19","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F20","v":"Linea 7"},{"$f":"+'E_Costi Variabili'!BS20","v":0},{"$f":"+'E_Costi Variabili'!BT20","v":0},{"$f":"+'E_Costi Variabili'!BU20","v":0},{"$f":"+'E_Costi Variabili'!BV20","v":0},{"$f":"+'E_Costi Variabili'!BW20","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F21","v":"Linea 8"},{"$f":"+'E_Costi Variabili'!BS21","v":0},{"$f":"+'E_Costi Variabili'!BT21","v":0},{"$f":"+'E_Costi Variabili'!BU21","v":0},{"$f":"+'E_Costi Variabili'!BV21","v":0},{"$f":"+'E_Costi Variabili'!BW21","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F22","v":"Linea 9"},{"$f":"+'E_Costi Variabili'!BS22","v":0},{"$f":"+'E_Costi Variabili'!BT22","v":0},{"$f":"+'E_Costi Variabili'!BU22","v":0},{"$f":"+'E_Costi Variabili'!BV22","v":0},{"$f":"+'E_Costi Variabili'!BW22","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F23","v":"Linea 10"},{"$f":"+'E_Costi Variabili'!BS23","v":0},{"$f":"+'E_Costi Variabili'!BT23","v":0},{"$f":"+'E_Costi Variabili'!BU23","v":0},{"$f":"+'E_Costi Variabili'!BV23","v":0},{"$f":"+'E_Costi Variabili'!BW23","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F24","v":"Linea 11"},{"$f":"+'E_Costi Variabili'!BS24","v":0},{"$f":"+'E_Costi Variabili'!BT24","v":0},{"$f":"+'E_Costi Variabili'!BU24","v":0},{"$f":"+'E_Costi Variabili'!BV24","v":0},{"$f":"+'E_Costi Variabili'!BW24","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F25","v":"Linea 12"},{"$f":"+'E_Costi Variabili'!BS25","v":0},{"$f":"+'E_Costi Variabili'!BT25","v":0},{"$f":"+'E_Costi Variabili'!BU25","v":0},{"$f":"+'E_Costi Variabili'!BV25","v":0},{"$f":"+'E_Costi Variabili'!BW25","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F26","v":"Linea 13"},{"$f":"+'E_Costi Variabili'!BS26","v":0},{"$f":"+'E_Costi Variabili'!BT26","v":0},{"$f":"+'E_Costi Variabili'!BU26","v":0},{"$f":"+'E_Costi Variabili'!BV26","v":0},{"$f":"+'E_Costi Variabili'!BW26","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F27","v":"Linea 14"},{"$f":"+'E_Costi Variabili'!BS27","v":0},{"$f":"+'E_Costi Variabili'!BT27","v":0},{"$f":"+'E_Costi Variabili'!BU27","v":0},{"$f":"+'E_Costi Variabili'!BV27","v":0},{"$f":"+'E_Costi Variabili'!BW27","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F28","v":"Linea 15"},{"$f":"+'E_Costi Variabili'!BS28","v":0},{"$f":"+'E_Costi Variabili'!BT28","v":0},{"$f":"+'E_Costi Variabili'!BU28","v":0},{"$f":"+'E_Costi Variabili'!BV28","v":0},{"$f":"+'E_Costi Variabili'!BW28","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F29","v":"Linea 16"},{"$f":"+'E_Costi Variabili'!BS29","v":0},{"$f":"+'E_Costi Variabili'!BT29","v":0},{"$f":"+'E_Costi Variabili'!BU29","v":0},{"$f":"+'E_Costi Variabili'!BV29","v":0},{"$f":"+'E_Costi Variabili'!BW29","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F30","v":"Linea 17"},{"$f":"+'E_Costi Variabili'!BS30","v":0},{"$f":"+'E_Costi Variabili'!BT30","v":0},{"$f":"+'E_Costi Variabili'!BU30","v":0},{"$f":"+'E_Costi Variabili'!BV30","v":0},{"$f":"+'E_Costi Variabili'!BW30","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F31","v":"Linea 18"},{"$f":"+'E_Costi Variabili'!BS31","v":0},{"$f":"+'E_Costi Variabili'!BT31","v":0},{"$f":"+'E_Costi Variabili'!BU31","v":0},{"$f":"+'E_Costi Variabili'!BV31","v":0},{"$f":"+'E_Costi Variabili'!BW31","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F32","v":"Linea 19"},{"$f":"+'E_Costi Variabili'!BS32","v":0},{"$f":"+'E_Costi Variabili'!BT32","v":0},{"$f":"+'E_Costi Variabili'!BU32","v":0},{"$f":"+'E_Costi Variabili'!BV32","v":0},{"$f":"+'E_Costi Variabili'!BW32","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F33","v":"Linea 20"},{"$f":"+'E_Costi Variabili'!BS33","v":0},{"$f":"+'E_Costi Variabili'!BT33","v":0},{"$f":"+'E_Costi Variabili'!BU33","v":0},{"$f":"+'E_Costi Variabili'!BV33","v":0},{"$f":"+'E_Costi Variabili'!BW33","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F34","v":"Linea 21"},{"$f":"+'E_Costi Variabili'!BS34","v":0},{"$f":"+'E_Costi Variabili'!BT34","v":0},{"$f":"+'E_Costi Variabili'!BU34","v":0},{"$f":"+'E_Costi Variabili'!BV34","v":0},{"$f":"+'E_Costi Variabili'!BW34","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F35","v":"Linea 22"},{"$f":"+'E_Costi Variabili'!BS35","v":0},{"$f":"+'E_Costi Variabili'!BT35","v":0},{"$f":"+'E_Costi Variabili'!BU35","v":0},{"$f":"+'E_Costi Variabili'!BV35","v":0},{"$f":"+'E_Costi Variabili'!BW35","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F36","v":"Linea 23"},{"$f":"+'E_Costi Variabili'!BS36","v":0},{"$f":"+'E_Costi Variabili'!BT36","v":0},{"$f":"+'E_Costi Variabili'!BU36","v":0},{"$f":"+'E_Costi Variabili'!BV36","v":0},{"$f":"+'E_Costi Variabili'!BW36","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F37","v":"Linea 24"},{"$f":"+'E_Costi Variabili'!BS37","v":0},{"$f":"+'E_Costi Variabili'!BT37","v":0},{"$f":"+'E_Costi Variabili'!BU37","v":0},{"$f":"+'E_Costi Variabili'!BV37","v":0},{"$f":"+'E_Costi Variabili'!BW37","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F38","v":"Linea 25"},{"$f":"+'E_Costi Variabili'!BS38","v":0},{"$f":"+'E_Costi Variabili'!BT38","v":0},{"$f":"+'E_Costi Variabili'!BU38","v":0},{"$f":"+'E_Costi Variabili'!BV38","v":0},{"$f":"+'E_Costi Variabili'!BW38","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F39","v":"Linea 26"},{"$f":"+'E_Costi Variabili'!BS39","v":0},{"$f":"+'E_Costi Variabili'!BT39","v":0},{"$f":"+'E_Costi Variabili'!BU39","v":0},{"$f":"+'E_Costi Variabili'!BV39","v":0},{"$f":"+'E_Costi Variabili'!BW39","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F40","v":"Linea 27"},{"$f":"+'E_Costi Variabili'!BS40","v":0},{"$f":"+'E_Costi Variabili'!BT40","v":0},{"$f":"+'E_Costi Variabili'!BU40","v":0},{"$f":"+'E_Costi Variabili'!BV40","v":0},{"$f":"+'E_Costi Variabili'!BW40","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F41","v":"Linea 28"},{"$f":"+'E_Costi Variabili'!BS41","v":0},{"$f":"+'E_Costi Variabili'!BT41","v":0},{"$f":"+'E_Costi Variabili'!BU41","v":0},{"$f":"+'E_Costi Variabili'!BV41","v":0},{"$f":"+'E_Costi Variabili'!BW41","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F42","v":"Linea 29"},{"$f":"+'E_Costi Variabili'!BS42","v":0},{"$f":"+'E_Costi Variabili'!BT42","v":0},{"$f":"+'E_Costi Variabili'!BU42","v":0},{"$f":"+'E_Costi Variabili'!BV42","v":0},{"$f":"+'E_Costi Variabili'!BW42","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F43","v":"Linea 30"},{"$f":"+'E_Costi Variabili'!BS43","v":0},{"$f":"+'E_Costi Variabili'!BT43","v":0},{"$f":"+'E_Costi Variabili'!BU43","v":0},{"$f":"+'E_Costi Variabili'!BV43","v":0},{"$f":"+'E_Costi Variabili'!BW43","v":0}]
[null,null,null,"TOTALE",{"$f":"+SUM(E147:E176)","v":51575},{"$f":"+SUM(F147:F176)","v":48900},{"$f":"+SUM(G147:G176)","v":48900},{"$f":"+SUM(H147:H176)","v":48900},{"$f":"+SUM(I147:I176)","v":48900}]
[]
[null,null,null,"Tabella 6"]
[null,null,null,{"$f":"+'E_Costi Variabili'!E51","v":"Debiti Commerciali"},{"$f":"+'E_Costi Variabili'!BS53","v":2017},{"$f":"+'E_Costi Variabili'!BT53","v":2018},{"$f":"+'E_Costi Variabili'!BU53","v":2019},{"$f":"+'E_Costi Variabili'!BV53","v":2020},{"$f":"+'E_Costi Variabili'!BW53","v":2021}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F54","v":"Linea 1"},{"$f":"+'E_Costi Variabili'!BS54","v":366},{"$f":"+'E_Costi Variabili'!BT54","v":366},{"$f":"+'E_Costi Variabili'!BU54","v":366},{"$f":"+'E_Costi Variabili'!BV54","v":366},{"$f":"+'E_Costi Variabili'!BW54","v":366}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F55","v":"Linea 2"},{"$f":"+'E_Costi Variabili'!BS55","v":1220},{"$f":"+'E_Costi Variabili'!BT55","v":1220},{"$f":"+'E_Costi Variabili'!BU55","v":1220},{"$f":"+'E_Costi Variabili'!BV55","v":1220},{"$f":"+'E_Costi Variabili'!BW55","v":1220}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F56","v":"Linea 3"},{"$f":"+'E_Costi Variabili'!BS56","v":457.5},{"$f":"+'E_Costi Variabili'!BT56","v":457.5},{"$f":"+'E_Costi Variabili'!BU56","v":457.5},{"$f":"+'E_Costi Variabili'!BV56","v":457.5},{"$f":"+'E_Costi Variabili'!BW56","v":457.5}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F57","v":"Linea 4"},{"$f":"+'E_Costi Variabili'!BS57","v":2928},{"$f":"+'E_Costi Variabili'!BT57","v":2928},{"$f":"+'E_Costi Variabili'!BU57","v":2928},{"$f":"+'E_Costi Variabili'!BV57","v":2928},{"$f":"+'E_Costi Variabili'!BW57","v":2928}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F58","v":"Linea 5"},{"$f":"+'E_Costi Variabili'!BS58","v":0},{"$f":"+'E_Costi Variabili'!BT58","v":0},{"$f":"+'E_Costi Variabili'!BU58","v":0},{"$f":"+'E_Costi Variabili'!BV58","v":0},{"$f":"+'E_Costi Variabili'!BW58","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F59","v":"Linea 6"},{"$f":"+'E_Costi Variabili'!BS59","v":0},{"$f":"+'E_Costi Variabili'!BT59","v":0},{"$f":"+'E_Costi Variabili'!BU59","v":0},{"$f":"+'E_Costi Variabili'!BV59","v":0},{"$f":"+'E_Costi Variabili'!BW59","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F60","v":"Linea 7"},{"$f":"+'E_Costi Variabili'!BS60","v":0},{"$f":"+'E_Costi Variabili'!BT60","v":0},{"$f":"+'E_Costi Variabili'!BU60","v":0},{"$f":"+'E_Costi Variabili'!BV60","v":0},{"$f":"+'E_Costi Variabili'!BW60","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F61","v":"Linea 8"},{"$f":"+'E_Costi Variabili'!BS61","v":0},{"$f":"+'E_Costi Variabili'!BT61","v":0},{"$f":"+'E_Costi Variabili'!BU61","v":0},{"$f":"+'E_Costi Variabili'!BV61","v":0},{"$f":"+'E_Costi Variabili'!BW61","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F62","v":"Linea 9"},{"$f":"+'E_Costi Variabili'!BS62","v":0},{"$f":"+'E_Costi Variabili'!BT62","v":0},{"$f":"+'E_Costi Variabili'!BU62","v":0},{"$f":"+'E_Costi Variabili'!BV62","v":0},{"$f":"+'E_Costi Variabili'!BW62","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F63","v":"Linea 10"},{"$f":"+'E_Costi Variabili'!BS63","v":0},{"$f":"+'E_Costi Variabili'!BT63","v":0},{"$f":"+'E_Costi Variabili'!BU63","v":0},{"$f":"+'E_Costi Variabili'!BV63","v":0},{"$f":"+'E_Costi Variabili'!BW63","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F64","v":"Linea 11"},{"$f":"+'E_Costi Variabili'!BS64","v":0},{"$f":"+'E_Costi Variabili'!BT64","v":0},{"$f":"+'E_Costi Variabili'!BU64","v":0},{"$f":"+'E_Costi Variabili'!BV64","v":0},{"$f":"+'E_Costi Variabili'!BW64","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F65","v":"Linea 12"},{"$f":"+'E_Costi Variabili'!BS65","v":0},{"$f":"+'E_Costi Variabili'!BT65","v":0},{"$f":"+'E_Costi Variabili'!BU65","v":0},{"$f":"+'E_Costi Variabili'!BV65","v":0},{"$f":"+'E_Costi Variabili'!BW65","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F66","v":"Linea 13"},{"$f":"+'E_Costi Variabili'!BS66","v":0},{"$f":"+'E_Costi Variabili'!BT66","v":0},{"$f":"+'E_Costi Variabili'!BU66","v":0},{"$f":"+'E_Costi Variabili'!BV66","v":0},{"$f":"+'E_Costi Variabili'!BW66","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F67","v":"Linea 14"},{"$f":"+'E_Costi Variabili'!BS67","v":0},{"$f":"+'E_Costi Variabili'!BT67","v":0},{"$f":"+'E_Costi Variabili'!BU67","v":0},{"$f":"+'E_Costi Variabili'!BV67","v":0},{"$f":"+'E_Costi Variabili'!BW67","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F68","v":"Linea 15"},{"$f":"+'E_Costi Variabili'!BS68","v":0},{"$f":"+'E_Costi Variabili'!BT68","v":0},{"$f":"+'E_Costi Variabili'!BU68","v":0},{"$f":"+'E_Costi Variabili'!BV68","v":0},{"$f":"+'E_Costi Variabili'!BW68","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F69","v":"Linea 16"},{"$f":"+'E_Costi Variabili'!BS69","v":0},{"$f":"+'E_Costi Variabili'!BT69","v":0},{"$f":"+'E_Costi Variabili'!BU69","v":0},{"$f":"+'E_Costi Variabili'!BV69","v":0},{"$f":"+'E_Costi Variabili'!BW69","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F70","v":"Linea 17"},{"$f":"+'E_Costi Variabili'!BS70","v":0},{"$f":"+'E_Costi Variabili'!BT70","v":0},{"$f":"+'E_Costi Variabili'!BU70","v":0},{"$f":"+'E_Costi Variabili'!BV70","v":0},{"$f":"+'E_Costi Variabili'!BW70","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F71","v":"Linea 18"},{"$f":"+'E_Costi Variabili'!BS71","v":0},{"$f":"+'E_Costi Variabili'!BT71","v":0},{"$f":"+'E_Costi Variabili'!BU71","v":0},{"$f":"+'E_Costi Variabili'!BV71","v":0},{"$f":"+'E_Costi Variabili'!BW71","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F72","v":"Linea 19"},{"$f":"+'E_Costi Variabili'!BS72","v":0},{"$f":"+'E_Costi Variabili'!BT72","v":0},{"$f":"+'E_Costi Variabili'!BU72","v":0},{"$f":"+'E_Costi Variabili'!BV72","v":0},{"$f":"+'E_Costi Variabili'!BW72","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F73","v":"Linea 20"},{"$f":"+'E_Costi Variabili'!BS73","v":0},{"$f":"+'E_Costi Variabili'!BT73","v":0},{"$f":"+'E_Costi Variabili'!BU73","v":0},{"$f":"+'E_Costi Variabili'!BV73","v":0},{"$f":"+'E_Costi Variabili'!BW73","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F74","v":"Linea 21"},{"$f":"+'E_Costi Variabili'!BS74","v":0},{"$f":"+'E_Costi Variabili'!BT74","v":0},{"$f":"+'E_Costi Variabili'!BU74","v":0},{"$f":"+'E_Costi Variabili'!BV74","v":0},{"$f":"+'E_Costi Variabili'!BW74","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F75","v":"Linea 22"},{"$f":"+'E_Costi Variabili'!BS75","v":0},{"$f":"+'E_Costi Variabili'!BT75","v":0},{"$f":"+'E_Costi Variabili'!BU75","v":0},{"$f":"+'E_Costi Variabili'!BV75","v":0},{"$f":"+'E_Costi Variabili'!BW75","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F76","v":"Linea 23"},{"$f":"+'E_Costi Variabili'!BS76","v":0},{"$f":"+'E_Costi Variabili'!BT76","v":0},{"$f":"+'E_Costi Variabili'!BU76","v":0},{"$f":"+'E_Costi Variabili'!BV76","v":0},{"$f":"+'E_Costi Variabili'!BW76","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F77","v":"Linea 24"},{"$f":"+'E_Costi Variabili'!BS77","v":0},{"$f":"+'E_Costi Variabili'!BT77","v":0},{"$f":"+'E_Costi Variabili'!BU77","v":0},{"$f":"+'E_Costi Variabili'!BV77","v":0},{"$f":"+'E_Costi Variabili'!BW77","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F78","v":"Linea 25"},{"$f":"+'E_Costi Variabili'!BS78","v":0},{"$f":"+'E_Costi Variabili'!BT78","v":0},{"$f":"+'E_Costi Variabili'!BU78","v":0},{"$f":"+'E_Costi Variabili'!BV78","v":0},{"$f":"+'E_Costi Variabili'!BW78","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F79","v":"Linea 26"},{"$f":"+'E_Costi Variabili'!BS79","v":0},{"$f":"+'E_Costi Variabili'!BT79","v":0},{"$f":"+'E_Costi Variabili'!BU79","v":0},{"$f":"+'E_Costi Variabili'!BV79","v":0},{"$f":"+'E_Costi Variabili'!BW79","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F80","v":"Linea 27"},{"$f":"+'E_Costi Variabili'!BS80","v":0},{"$f":"+'E_Costi Variabili'!BT80","v":0},{"$f":"+'E_Costi Variabili'!BU80","v":0},{"$f":"+'E_Costi Variabili'!BV80","v":0},{"$f":"+'E_Costi Variabili'!BW80","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F81","v":"Linea 28"},{"$f":"+'E_Costi Variabili'!BS81","v":0},{"$f":"+'E_Costi Variabili'!BT81","v":0},{"$f":"+'E_Costi Variabili'!BU81","v":0},{"$f":"+'E_Costi Variabili'!BV81","v":0},{"$f":"+'E_Costi Variabili'!BW81","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F82","v":"Linea 29"},{"$f":"+'E_Costi Variabili'!BS82","v":0},{"$f":"+'E_Costi Variabili'!BT82","v":0},{"$f":"+'E_Costi Variabili'!BU82","v":0},{"$f":"+'E_Costi Variabili'!BV82","v":0},{"$f":"+'E_Costi Variabili'!BW82","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F83","v":"Linea 30"},{"$f":"+'E_Costi Variabili'!BS83","v":0},{"$f":"+'E_Costi Variabili'!BT83","v":0},{"$f":"+'E_Costi Variabili'!BU83","v":0},{"$f":"+'E_Costi Variabili'!BV83","v":0},{"$f":"+'E_Costi Variabili'!BW83","v":0}]
[null,null,null,"TOTALE",{"$f":"+SUM(E181:E210)","v":4971.5},{"$f":"+SUM(F181:F210)","v":4971.5},{"$f":"+SUM(G181:G210)","v":4971.5},{"$f":"+SUM(H181:H210)","v":4971.5},{"$f":"+SUM(I181:I210)","v":4971.5}]
[]
[null,null,null,"Tabella 7"]
[null,null,null,{"$f":"+'E_Costi Variabili'!E88","v":"Iva a Credito"},{"$f":"+'E_Costi Variabili'!BS90","v":2017},{"$f":"+'E_Costi Variabili'!BT90","v":2018},{"$f":"+'E_Costi Variabili'!BU90","v":2019},{"$f":"+'E_Costi Variabili'!BV90","v":2020},{"$f":"+'E_Costi Variabili'!BW90","v":2021}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F91","v":"Linea 1"},{"$f":"+'E_Costi Variabili'!BS91","v":858},{"$f":"+'E_Costi Variabili'!BT91","v":792},{"$f":"+'E_Costi Variabili'!BU91","v":792},{"$f":"+'E_Costi Variabili'!BV91","v":792},{"$f":"+'E_Costi Variabili'!BW91","v":792}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F92","v":"Linea 2"},{"$f":"+'E_Costi Variabili'!BS92","v":3080},{"$f":"+'E_Costi Variabili'!BT92","v":2640},{"$f":"+'E_Costi Variabili'!BU92","v":2640},{"$f":"+'E_Costi Variabili'!BV92","v":2640},{"$f":"+'E_Costi Variabili'!BW92","v":2640}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F93","v":"Linea 3"},{"$f":"+'E_Costi Variabili'!BS93","v":1072.5},{"$f":"+'E_Costi Variabili'!BT93","v":990},{"$f":"+'E_Costi Variabili'!BU93","v":990},{"$f":"+'E_Costi Variabili'!BV93","v":990},{"$f":"+'E_Costi Variabili'!BW93","v":990}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F94","v":"Linea 4"},{"$f":"+'E_Costi Variabili'!BS94","v":6336},{"$f":"+'E_Costi Variabili'!BT94","v":6336},{"$f":"+'E_Costi Variabili'!BU94","v":6336},{"$f":"+'E_Costi Variabili'!BV94","v":6336},{"$f":"+'E_Costi Variabili'!BW94","v":6336}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F95","v":"Linea 5"},{"$f":"+'E_Costi Variabili'!BS95","v":0},{"$f":"+'E_Costi Variabili'!BT95","v":0},{"$f":"+'E_Costi Variabili'!BU95","v":0},{"$f":"+'E_Costi Variabili'!BV95","v":0},{"$f":"+'E_Costi Variabili'!BW95","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F96","v":"Linea 6"},{"$f":"+'E_Costi Variabili'!BS96","v":0},{"$f":"+'E_Costi Variabili'!BT96","v":0},{"$f":"+'E_Costi Variabili'!BU96","v":0},{"$f":"+'E_Costi Variabili'!BV96","v":0},{"$f":"+'E_Costi Variabili'!BW96","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F97","v":"Linea 7"},{"$f":"+'E_Costi Variabili'!BS97","v":0},{"$f":"+'E_Costi Variabili'!BT97","v":0},{"$f":"+'E_Costi Variabili'!BU97","v":0},{"$f":"+'E_Costi Variabili'!BV97","v":0},{"$f":"+'E_Costi Variabili'!BW97","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F98","v":"Linea 8"},{"$f":"+'E_Costi Variabili'!BS98","v":0},{"$f":"+'E_Costi Variabili'!BT98","v":0},{"$f":"+'E_Costi Variabili'!BU98","v":0},{"$f":"+'E_Costi Variabili'!BV98","v":0},{"$f":"+'E_Costi Variabili'!BW98","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F99","v":"Linea 9"},{"$f":"+'E_Costi Variabili'!BS99","v":0},{"$f":"+'E_Costi Variabili'!BT99","v":0},{"$f":"+'E_Costi Variabili'!BU99","v":0},{"$f":"+'E_Costi Variabili'!BV99","v":0},{"$f":"+'E_Costi Variabili'!BW99","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F100","v":"Linea 10"},{"$f":"+'E_Costi Variabili'!BS100","v":0},{"$f":"+'E_Costi Variabili'!BT100","v":0},{"$f":"+'E_Costi Variabili'!BU100","v":0},{"$f":"+'E_Costi Variabili'!BV100","v":0},{"$f":"+'E_Costi Variabili'!BW100","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F101","v":"Linea 11"},{"$f":"+'E_Costi Variabili'!BS101","v":0},{"$f":"+'E_Costi Variabili'!BT101","v":0},{"$f":"+'E_Costi Variabili'!BU101","v":0},{"$f":"+'E_Costi Variabili'!BV101","v":0},{"$f":"+'E_Costi Variabili'!BW101","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F102","v":"Linea 12"},{"$f":"+'E_Costi Variabili'!BS102","v":0},{"$f":"+'E_Costi Variabili'!BT102","v":0},{"$f":"+'E_Costi Variabili'!BU102","v":0},{"$f":"+'E_Costi Variabili'!BV102","v":0},{"$f":"+'E_Costi Variabili'!BW102","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F103","v":"Linea 13"},{"$f":"+'E_Costi Variabili'!BS103","v":0},{"$f":"+'E_Costi Variabili'!BT103","v":0},{"$f":"+'E_Costi Variabili'!BU103","v":0},{"$f":"+'E_Costi Variabili'!BV103","v":0},{"$f":"+'E_Costi Variabili'!BW103","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F104","v":"Linea 14"},{"$f":"+'E_Costi Variabili'!BS104","v":0},{"$f":"+'E_Costi Variabili'!BT104","v":0},{"$f":"+'E_Costi Variabili'!BU104","v":0},{"$f":"+'E_Costi Variabili'!BV104","v":0},{"$f":"+'E_Costi Variabili'!BW104","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F105","v":"Linea 15"},{"$f":"+'E_Costi Variabili'!BS105","v":0},{"$f":"+'E_Costi Variabili'!BT105","v":0},{"$f":"+'E_Costi Variabili'!BU105","v":0},{"$f":"+'E_Costi Variabili'!BV105","v":0},{"$f":"+'E_Costi Variabili'!BW105","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F106","v":"Linea 16"},{"$f":"+'E_Costi Variabili'!BS106","v":0},{"$f":"+'E_Costi Variabili'!BT106","v":0},{"$f":"+'E_Costi Variabili'!BU106","v":0},{"$f":"+'E_Costi Variabili'!BV106","v":0},{"$f":"+'E_Costi Variabili'!BW106","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F107","v":"Linea 17"},{"$f":"+'E_Costi Variabili'!BS107","v":0},{"$f":"+'E_Costi Variabili'!BT107","v":0},{"$f":"+'E_Costi Variabili'!BU107","v":0},{"$f":"+'E_Costi Variabili'!BV107","v":0},{"$f":"+'E_Costi Variabili'!BW107","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F108","v":"Linea 18"},{"$f":"+'E_Costi Variabili'!BS108","v":0},{"$f":"+'E_Costi Variabili'!BT108","v":0},{"$f":"+'E_Costi Variabili'!BU108","v":0},{"$f":"+'E_Costi Variabili'!BV108","v":0},{"$f":"+'E_Costi Variabili'!BW108","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F109","v":"Linea 19"},{"$f":"+'E_Costi Variabili'!BS109","v":0},{"$f":"+'E_Costi Variabili'!BT109","v":0},{"$f":"+'E_Costi Variabili'!BU109","v":0},{"$f":"+'E_Costi Variabili'!BV109","v":0},{"$f":"+'E_Costi Variabili'!BW109","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F110","v":"Linea 20"},{"$f":"+'E_Costi Variabili'!BS110","v":0},{"$f":"+'E_Costi Variabili'!BT110","v":0},{"$f":"+'E_Costi Variabili'!BU110","v":0},{"$f":"+'E_Costi Variabili'!BV110","v":0},{"$f":"+'E_Costi Variabili'!BW110","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F111","v":"Linea 21"},{"$f":"+'E_Costi Variabili'!BS111","v":0},{"$f":"+'E_Costi Variabili'!BT111","v":0},{"$f":"+'E_Costi Variabili'!BU111","v":0},{"$f":"+'E_Costi Variabili'!BV111","v":0},{"$f":"+'E_Costi Variabili'!BW111","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F112","v":"Linea 22"},{"$f":"+'E_Costi Variabili'!BS112","v":0},{"$f":"+'E_Costi Variabili'!BT112","v":0},{"$f":"+'E_Costi Variabili'!BU112","v":0},{"$f":"+'E_Costi Variabili'!BV112","v":0},{"$f":"+'E_Costi Variabili'!BW112","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F113","v":"Linea 23"},{"$f":"+'E_Costi Variabili'!BS113","v":0},{"$f":"+'E_Costi Variabili'!BT113","v":0},{"$f":"+'E_Costi Variabili'!BU113","v":0},{"$f":"+'E_Costi Variabili'!BV113","v":0},{"$f":"+'E_Costi Variabili'!BW113","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F114","v":"Linea 24"},{"$f":"+'E_Costi Variabili'!BS114","v":0},{"$f":"+'E_Costi Variabili'!BT114","v":0},{"$f":"+'E_Costi Variabili'!BU114","v":0},{"$f":"+'E_Costi Variabili'!BV114","v":0},{"$f":"+'E_Costi Variabili'!BW114","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F115","v":"Linea 25"},{"$f":"+'E_Costi Variabili'!BS115","v":0},{"$f":"+'E_Costi Variabili'!BT115","v":0},{"$f":"+'E_Costi Variabili'!BU115","v":0},{"$f":"+'E_Costi Variabili'!BV115","v":0},{"$f":"+'E_Costi Variabili'!BW115","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F116","v":"Linea 26"},{"$f":"+'E_Costi Variabili'!BS116","v":0},{"$f":"+'E_Costi Variabili'!BT116","v":0},{"$f":"+'E_Costi Variabili'!BU116","v":0},{"$f":"+'E_Costi Variabili'!BV116","v":0},{"$f":"+'E_Costi Variabili'!BW116","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F117","v":"Linea 27"},{"$f":"+'E_Costi Variabili'!BS117","v":0},{"$f":"+'E_Costi Variabili'!BT117","v":0},{"$f":"+'E_Costi Variabili'!BU117","v":0},{"$f":"+'E_Costi Variabili'!BV117","v":0},{"$f":"+'E_Costi Variabili'!BW117","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F118","v":"Linea 28"},{"$f":"+'E_Costi Variabili'!BS118","v":0},{"$f":"+'E_Costi Variabili'!BT118","v":0},{"$f":"+'E_Costi Variabili'!BU118","v":0},{"$f":"+'E_Costi Variabili'!BV118","v":0},{"$f":"+'E_Costi Variabili'!BW118","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F119","v":"Linea 29"},{"$f":"+'E_Costi Variabili'!BS119","v":0},{"$f":"+'E_Costi Variabili'!BT119","v":0},{"$f":"+'E_Costi Variabili'!BU119","v":0},{"$f":"+'E_Costi Variabili'!BV119","v":0},{"$f":"+'E_Costi Variabili'!BW119","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F120","v":"Linea 30"},{"$f":"+'E_Costi Variabili'!BS120","v":0},{"$f":"+'E_Costi Variabili'!BT120","v":0},{"$f":"+'E_Costi Variabili'!BU120","v":0},{"$f":"+'E_Costi Variabili'!BV120","v":0},{"$f":"+'E_Costi Variabili'!BW120","v":0}]
[null,null,null,"TOTALE",{"$f":"+SUM(E215:E244)","v":11346.5},{"$f":"+SUM(F215:F244)","v":10758},{"$f":"+SUM(G215:G244)","v":10758},{"$f":"+SUM(H215:H244)","v":10758},{"$f":"+SUM(I215:I244)","v":10758}]
[]
[null,null,null,"Tabella 8"]
[null,null,null,{"$f":"+'E_Costi Variabili'!E125","v":"Uscite"},{"$f":"+'E_Costi Variabili'!BS127","v":2017},{"$f":"+'E_Costi Variabili'!BT127","v":2018},{"$f":"+'E_Costi Variabili'!BU127","v":2019},{"$f":"+'E_Costi Variabili'!BV127","v":2020},{"$f":"+'E_Costi Variabili'!BW127","v":2021}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F128","v":"Linea 1"},{"$f":"+'E_Costi Variabili'!BS128","v":4392},{"$f":"+'E_Costi Variabili'!BT128","v":4392},{"$f":"+'E_Costi Variabili'!BU128","v":4392},{"$f":"+'E_Costi Variabili'!BV128","v":4392},{"$f":"+'E_Costi Variabili'!BW128","v":4392}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F129","v":"Linea 2"},{"$f":"+'E_Costi Variabili'!BS129","v":15860},{"$f":"+'E_Costi Variabili'!BT129","v":14640},{"$f":"+'E_Costi Variabili'!BU129","v":14640},{"$f":"+'E_Costi Variabili'!BV129","v":14640},{"$f":"+'E_Costi Variabili'!BW129","v":14640}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F130","v":"Linea 3"},{"$f":"+'E_Costi Variabili'!BS130","v":5490},{"$f":"+'E_Costi Variabili'!BT130","v":5490},{"$f":"+'E_Costi Variabili'!BU130","v":5490},{"$f":"+'E_Costi Variabili'!BV130","v":5490},{"$f":"+'E_Costi Variabili'!BW130","v":5490}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F131","v":"Linea 4"},{"$f":"+'E_Costi Variabili'!BS131","v":32208},{"$f":"+'E_Costi Variabili'!BT131","v":35136},{"$f":"+'E_Costi Variabili'!BU131","v":35136},{"$f":"+'E_Costi Variabili'!BV131","v":35136},{"$f":"+'E_Costi Variabili'!BW131","v":35136}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F132","v":"Linea 5"},{"$f":"+'E_Costi Variabili'!BS132","v":0},{"$f":"+'E_Costi Variabili'!BT132","v":0},{"$f":"+'E_Costi Variabili'!BU132","v":0},{"$f":"+'E_Costi Variabili'!BV132","v":0},{"$f":"+'E_Costi Variabili'!BW132","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F133","v":"Linea 6"},{"$f":"+'E_Costi Variabili'!BS133","v":0},{"$f":"+'E_Costi Variabili'!BT133","v":0},{"$f":"+'E_Costi Variabili'!BU133","v":0},{"$f":"+'E_Costi Variabili'!BV133","v":0},{"$f":"+'E_Costi Variabili'!BW133","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F134","v":"Linea 7"},{"$f":"+'E_Costi Variabili'!BS134","v":0},{"$f":"+'E_Costi Variabili'!BT134","v":0},{"$f":"+'E_Costi Variabili'!BU134","v":0},{"$f":"+'E_Costi Variabili'!BV134","v":0},{"$f":"+'E_Costi Variabili'!BW134","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F135","v":"Linea 8"},{"$f":"+'E_Costi Variabili'!BS135","v":0},{"$f":"+'E_Costi Variabili'!BT135","v":0},{"$f":"+'E_Costi Variabili'!BU135","v":0},{"$f":"+'E_Costi Variabili'!BV135","v":0},{"$f":"+'E_Costi Variabili'!BW135","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F136","v":"Linea 9"},{"$f":"+'E_Costi Variabili'!BS136","v":0},{"$f":"+'E_Costi Variabili'!BT136","v":0},{"$f":"+'E_Costi Variabili'!BU136","v":0},{"$f":"+'E_Costi Variabili'!BV136","v":0},{"$f":"+'E_Costi Variabili'!BW136","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F137","v":"Linea 10"},{"$f":"+'E_Costi Variabili'!BS137","v":0},{"$f":"+'E_Costi Variabili'!BT137","v":0},{"$f":"+'E_Costi Variabili'!BU137","v":0},{"$f":"+'E_Costi Variabili'!BV137","v":0},{"$f":"+'E_Costi Variabili'!BW137","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F138","v":"Linea 11"},{"$f":"+'E_Costi Variabili'!BS138","v":0},{"$f":"+'E_Costi Variabili'!BT138","v":0},{"$f":"+'E_Costi Variabili'!BU138","v":0},{"$f":"+'E_Costi Variabili'!BV138","v":0},{"$f":"+'E_Costi Variabili'!BW138","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F139","v":"Linea 12"},{"$f":"+'E_Costi Variabili'!BS139","v":0},{"$f":"+'E_Costi Variabili'!BT139","v":0},{"$f":"+'E_Costi Variabili'!BU139","v":0},{"$f":"+'E_Costi Variabili'!BV139","v":0},{"$f":"+'E_Costi Variabili'!BW139","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F140","v":"Linea 13"},{"$f":"+'E_Costi Variabili'!BS140","v":0},{"$f":"+'E_Costi Variabili'!BT140","v":0},{"$f":"+'E_Costi Variabili'!BU140","v":0},{"$f":"+'E_Costi Variabili'!BV140","v":0},{"$f":"+'E_Costi Variabili'!BW140","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F141","v":"Linea 14"},{"$f":"+'E_Costi Variabili'!BS141","v":0},{"$f":"+'E_Costi Variabili'!BT141","v":0},{"$f":"+'E_Costi Variabili'!BU141","v":0},{"$f":"+'E_Costi Variabili'!BV141","v":0},{"$f":"+'E_Costi Variabili'!BW141","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F142","v":"Linea 15"},{"$f":"+'E_Costi Variabili'!BS142","v":0},{"$f":"+'E_Costi Variabili'!BT142","v":0},{"$f":"+'E_Costi Variabili'!BU142","v":0},{"$f":"+'E_Costi Variabili'!BV142","v":0},{"$f":"+'E_Costi Variabili'!BW142","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F143","v":"Linea 16"},{"$f":"+'E_Costi Variabili'!BS143","v":0},{"$f":"+'E_Costi Variabili'!BT143","v":0},{"$f":"+'E_Costi Variabili'!BU143","v":0},{"$f":"+'E_Costi Variabili'!BV143","v":0},{"$f":"+'E_Costi Variabili'!BW143","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F144","v":"Linea 17"},{"$f":"+'E_Costi Variabili'!BS144","v":0},{"$f":"+'E_Costi Variabili'!BT144","v":0},{"$f":"+'E_Costi Variabili'!BU144","v":0},{"$f":"+'E_Costi Variabili'!BV144","v":0},{"$f":"+'E_Costi Variabili'!BW144","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F145","v":"Linea 18"},{"$f":"+'E_Costi Variabili'!BS145","v":0},{"$f":"+'E_Costi Variabili'!BT145","v":0},{"$f":"+'E_Costi Variabili'!BU145","v":0},{"$f":"+'E_Costi Variabili'!BV145","v":0},{"$f":"+'E_Costi Variabili'!BW145","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F146","v":"Linea 19"},{"$f":"+'E_Costi Variabili'!BS146","v":0},{"$f":"+'E_Costi Variabili'!BT146","v":0},{"$f":"+'E_Costi Variabili'!BU146","v":0},{"$f":"+'E_Costi Variabili'!BV146","v":0},{"$f":"+'E_Costi Variabili'!BW146","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F147","v":"Linea 20"},{"$f":"+'E_Costi Variabili'!BS147","v":0},{"$f":"+'E_Costi Variabili'!BT147","v":0},{"$f":"+'E_Costi Variabili'!BU147","v":0},{"$f":"+'E_Costi Variabili'!BV147","v":0},{"$f":"+'E_Costi Variabili'!BW147","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F148","v":"Linea 21"},{"$f":"+'E_Costi Variabili'!BS148","v":0},{"$f":"+'E_Costi Variabili'!BT148","v":0},{"$f":"+'E_Costi Variabili'!BU148","v":0},{"$f":"+'E_Costi Variabili'!BV148","v":0},{"$f":"+'E_Costi Variabili'!BW148","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F149","v":"Linea 22"},{"$f":"+'E_Costi Variabili'!BS149","v":0},{"$f":"+'E_Costi Variabili'!BT149","v":0},{"$f":"+'E_Costi Variabili'!BU149","v":0},{"$f":"+'E_Costi Variabili'!BV149","v":0},{"$f":"+'E_Costi Variabili'!BW149","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F150","v":"Linea 23"},{"$f":"+'E_Costi Variabili'!BS150","v":0},{"$f":"+'E_Costi Variabili'!BT150","v":0},{"$f":"+'E_Costi Variabili'!BU150","v":0},{"$f":"+'E_Costi Variabili'!BV150","v":0},{"$f":"+'E_Costi Variabili'!BW150","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F151","v":"Linea 24"},{"$f":"+'E_Costi Variabili'!BS151","v":0},{"$f":"+'E_Costi Variabili'!BT151","v":0},{"$f":"+'E_Costi Variabili'!BU151","v":0},{"$f":"+'E_Costi Variabili'!BV151","v":0},{"$f":"+'E_Costi Variabili'!BW151","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F152","v":"Linea 25"},{"$f":"+'E_Costi Variabili'!BS152","v":0},{"$f":"+'E_Costi Variabili'!BT152","v":0},{"$f":"+'E_Costi Variabili'!BU152","v":0},{"$f":"+'E_Costi Variabili'!BV152","v":0},{"$f":"+'E_Costi Variabili'!BW152","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F153","v":"Linea 26"},{"$f":"+'E_Costi Variabili'!BS153","v":0},{"$f":"+'E_Costi Variabili'!BT153","v":0},{"$f":"+'E_Costi Variabili'!BU153","v":0},{"$f":"+'E_Costi Variabili'!BV153","v":0},{"$f":"+'E_Costi Variabili'!BW153","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F154","v":"Linea 27"},{"$f":"+'E_Costi Variabili'!BS154","v":0},{"$f":"+'E_Costi Variabili'!BT154","v":0},{"$f":"+'E_Costi Variabili'!BU154","v":0},{"$f":"+'E_Costi Variabili'!BV154","v":0},{"$f":"+'E_Costi Variabili'!BW154","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F155","v":"Linea 28"},{"$f":"+'E_Costi Variabili'!BS155","v":0},{"$f":"+'E_Costi Variabili'!BT155","v":0},{"$f":"+'E_Costi Variabili'!BU155","v":0},{"$f":"+'E_Costi Variabili'!BV155","v":0},{"$f":"+'E_Costi Variabili'!BW155","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F156","v":"Linea 29"},{"$f":"+'E_Costi Variabili'!BS156","v":0},{"$f":"+'E_Costi Variabili'!BT156","v":0},{"$f":"+'E_Costi Variabili'!BU156","v":0},{"$f":"+'E_Costi Variabili'!BV156","v":0},{"$f":"+'E_Costi Variabili'!BW156","v":0}]
[null,null,null,{"$f":"+'E_Costi Variabili'!F157","v":"Linea 30"},{"$f":"+'E_Costi Variabili'!BS157","v":0},{"$f":"+'E_Costi Variabili'!BT157","v":0},{"$f":"+'E_Costi Variabili'!BU157","v":0},{"$f":"+'E_Costi Variabili'!BV157","v":0},{"$f":"+'E_Costi Variabili'!BW157","v":0}]
[null,null,null,"TOTALE",{"$f":"+SUM(E249:E278)","v":57950},{"$f":"+SUM(F249:F278)","v":59658},{"$f":"+SUM(G249:G278)","v":59658},{"$f":"+SUM(H249:H278)","v":59658},{"$f":"+SUM(I249:I278)","v":59658}]
[]
[null,null,null,"Tabella 9"]
[null,null,null,{"$f":"+E_Vendite!E156","v":"Magazzino"},{"$f":"+E10","v":2017},{"$f":"+F10","v":2018},{"$f":"+G10","v":2019},{"$f":"+H10","v":2020},{"$f":"+I10","v":2021}]
[null,null,null,{"$f":"+E_Vendite!F159","v":"Linea 1"},{"$f":"+E_Vendite!BS159","v":1000},{"$f":"+E_Vendite!BT159","v":1000},{"$f":"+E_Vendite!BU159","v":1000},{"$f":"+E_Vendite!BV159","v":1000},{"$f":"+E_Vendite!BW159","v":1000}]
[null,null,null,{"$f":"+E_Vendite!F160","v":"Linea 2"},{"$f":"+E_Vendite!BS160","v":8000},{"$f":"+E_Vendite!BT160","v":8000},{"$f":"+E_Vendite!BU160","v":8000},{"$f":"+E_Vendite!BV160","v":8000},{"$f":"+E_Vendite!BW160","v":8000}]
[null,null,null,{"$f":"+E_Vendite!F161","v":"Linea 3"},{"$f":"+E_Vendite!BS161","v":1500},{"$f":"+E_Vendite!BT161","v":1500},{"$f":"+E_Vendite!BU161","v":1500},{"$f":"+E_Vendite!BV161","v":1500},{"$f":"+E_Vendite!BW161","v":1500}]
[null,null,null,{"$f":"+E_Vendite!F162","v":"Linea 4"},{"$f":"+E_Vendite!BS162","v":0},{"$f":"+E_Vendite!BT162","v":0},{"$f":"+E_Vendite!BU162","v":0},{"$f":"+E_Vendite!BV162","v":0},{"$f":"+E_Vendite!BW162","v":0}]
[null,null,null,{"$f":"+E_Vendite!F163","v":"Linea 5"},{"$f":"+E_Vendite!BS163","v":0},{"$f":"+E_Vendite!BT163","v":0},{"$f":"+E_Vendite!BU163","v":0},{"$f":"+E_Vendite!BV163","v":0},{"$f":"+E_Vendite!BW163","v":0}]
[null,null,null,{"$f":"+E_Vendite!F164","v":"Linea 6"},{"$f":"+E_Vendite!BS164","v":0},{"$f":"+E_Vendite!BT164","v":0},{"$f":"+E_Vendite!BU164","v":0},{"$f":"+E_Vendite!BV164","v":0},{"$f":"+E_Vendite!BW164","v":0}]
[null,null,null,{"$f":"+E_Vendite!F165","v":"Linea 7"},{"$f":"+E_Vendite!BS165","v":0},{"$f":"+E_Vendite!BT165","v":0},{"$f":"+E_Vendite!BU165","v":0},{"$f":"+E_Vendite!BV165","v":0},{"$f":"+E_Vendite!BW165","v":0}]
[null,null,null,{"$f":"+E_Vendite!F166","v":"Linea 8"},{"$f":"+E_Vendite!BS166","v":0},{"$f":"+E_Vendite!BT166","v":0},{"$f":"+E_Vendite!BU166","v":0},{"$f":"+E_Vendite!BV166","v":0},{"$f":"+E_Vendite!BW166","v":0}]
[null,null,null,{"$f":"+E_Vendite!F167","v":"Linea 9"},{"$f":"+E_Vendite!BS167","v":0},{"$f":"+E_Vendite!BT167","v":0},{"$f":"+E_Vendite!BU167","v":0},{"$f":"+E_Vendite!BV167","v":0},{"$f":"+E_Vendite!BW167","v":0}]
[null,null,null,{"$f":"+E_Vendite!F168","v":"Linea 10"},{"$f":"+E_Vendite!BS168","v":0},{"$f":"+E_Vendite!BT168","v":0},{"$f":"+E_Vendite!BU168","v":0},{"$f":"+E_Vendite!BV168","v":0},{"$f":"+E_Vendite!BW168","v":0}]
[null,null,null,{"$f":"+E_Vendite!F169","v":"Linea 11"},{"$f":"+E_Vendite!BS169","v":0},{"$f":"+E_Vendite!BT169","v":0},{"$f":"+E_Vendite!BU169","v":0},{"$f":"+E_Vendite!BV169","v":0},{"$f":"+E_Vendite!BW169","v":0}]
[null,null,null,{"$f":"+E_Vendite!F170","v":"Linea 12"},{"$f":"+E_Vendite!BS170","v":0},{"$f":"+E_Vendite!BT170","v":0},{"$f":"+E_Vendite!BU170","v":0},{"$f":"+E_Vendite!BV170","v":0},{"$f":"+E_Vendite!BW170","v":0}]
[null,null,null,{"$f":"+E_Vendite!F171","v":"Linea 13"},{"$f":"+E_Vendite!BS171","v":0},{"$f":"+E_Vendite!BT171","v":0},{"$f":"+E_Vendite!BU171","v":0},{"$f":"+E_Vendite!BV171","v":0},{"$f":"+E_Vendite!BW171","v":0}]
[null,null,null,{"$f":"+E_Vendite!F172","v":"Linea 14"},{"$f":"+E_Vendite!BS172","v":0},{"$f":"+E_Vendite!BT172","v":0},{"$f":"+E_Vendite!BU172","v":0},{"$f":"+E_Vendite!BV172","v":0},{"$f":"+E_Vendite!BW172","v":0}]
[null,null,null,{"$f":"+E_Vendite!F173","v":"Linea 15"},{"$f":"+E_Vendite!BS173","v":0},{"$f":"+E_Vendite!BT173","v":0},{"$f":"+E_Vendite!BU173","v":0},{"$f":"+E_Vendite!BV173","v":0},{"$f":"+E_Vendite!BW173","v":0}]
[null,null,null,{"$f":"+E_Vendite!F174","v":"Linea 16"},{"$f":"+E_Vendite!BS174","v":0},{"$f":"+E_Vendite!BT174","v":0},{"$f":"+E_Vendite!BU174","v":0},{"$f":"+E_Vendite!BV174","v":0},{"$f":"+E_Vendite!BW174","v":0}]
[null,null,null,{"$f":"+E_Vendite!F175","v":"Linea 17"},{"$f":"+E_Vendite!BS175","v":0},{"$f":"+E_Vendite!BT175","v":0},{"$f":"+E_Vendite!BU175","v":0},{"$f":"+E_Vendite!BV175","v":0},{"$f":"+E_Vendite!BW175","v":0}]
[null,null,null,{"$f":"+E_Vendite!F176","v":"Linea 18"},{"$f":"+E_Vendite!BS176","v":0},{"$f":"+E_Vendite!BT176","v":0},{"$f":"+E_Vendite!BU176","v":0},{"$f":"+E_Vendite!BV176","v":0},{"$f":"+E_Vendite!BW176","v":0}]
[null,null,null,{"$f":"+E_Vendite!F177","v":"Linea 19"},{"$f":"+E_Vendite!BS177","v":0},{"$f":"+E_Vendite!BT177","v":0},{"$f":"+E_Vendite!BU177","v":0},{"$f":"+E_Vendite!BV177","v":0},{"$f":"+E_Vendite!BW177","v":0}]
[null,null,null,{"$f":"+E_Vendite!F178","v":"Linea 20"},{"$f":"+E_Vendite!BS178","v":0},{"$f":"+E_Vendite!BT178","v":0},{"$f":"+E_Vendite!BU178","v":0},{"$f":"+E_Vendite!BV178","v":0},{"$f":"+E_Vendite!BW178","v":0}]
[null,null,null,{"$f":"+E_Vendite!F179","v":"Linea 21"},{"$f":"+E_Vendite!BS179","v":0},{"$f":"+E_Vendite!BT179","v":0},{"$f":"+E_Vendite!BU179","v":0},{"$f":"+E_Vendite!BV179","v":0},{"$f":"+E_Vendite!BW179","v":0}]
[null,null,null,{"$f":"+E_Vendite!F180","v":"Linea 22"},{"$f":"+E_Vendite!BS180","v":0},{"$f":"+E_Vendite!BT180","v":0},{"$f":"+E_Vendite!BU180","v":0},{"$f":"+E_Vendite!BV180","v":0},{"$f":"+E_Vendite!BW180","v":0}]
[null,null,null,{"$f":"+E_Vendite!F181","v":"Linea 23"},{"$f":"+E_Vendite!BS181","v":0},{"$f":"+E_Vendite!BT181","v":0},{"$f":"+E_Vendite!BU181","v":0},{"$f":"+E_Vendite!BV181","v":0},{"$f":"+E_Vendite!BW181","v":0}]
[null,null,null,"Totale",{"$f":"SUM(E283:E305)","v":10500},{"$f":"SUM(F283:F305)","v":10500},{"$f":"SUM(G283:G305)","v":10500},{"$f":"SUM(H283:H305)","v":10500},{"$f":"SUM(I283:I305)","v":10500}]
[]
[null,null,null,"Tabella 10"]
[null,null,null,{"$f":"+'E_Costi Fissi'!E11","v":"Costi Fissi"},{"$f":"+'E_Costi Fissi'!BS12","v":2017},{"$f":"+'E_Costi Fissi'!BT12","v":2018},{"$f":"+'E_Costi Fissi'!BU12","v":2019},{"$f":"+'E_Costi Fissi'!BV12","v":2020},{"$f":"+'E_Costi Fissi'!BW12","v":2021}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F13","v":"1) spese di rappresentanza"},{"$f":"+'E_Costi Fissi'!BS13","v":1200},{"$f":"+'E_Costi Fissi'!BT13","v":1200},{"$f":"+'E_Costi Fissi'!BU13","v":1200},{"$f":"+'E_Costi Fissi'!BV13","v":1200},{"$f":"+'E_Costi Fissi'!BW13","v":1200}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F14","v":"2) spese di pubblicità e promozioni"},{"$f":"+'E_Costi Fissi'!BS14","v":0},{"$f":"+'E_Costi Fissi'!BT14","v":0},{"$f":"+'E_Costi Fissi'!BU14","v":0},{"$f":"+'E_Costi Fissi'!BV14","v":0},{"$f":"+'E_Costi Fissi'!BW14","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F15","v":"3) Compensi Amministratori"},{"$f":"+'E_Costi Fissi'!BS15","v":0},{"$f":"+'E_Costi Fissi'!BT15","v":0},{"$f":"+'E_Costi Fissi'!BU15","v":0},{"$f":"+'E_Costi Fissi'!BV15","v":0},{"$f":"+'E_Costi Fissi'!BW15","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F16","v":"4) spese di trasporto"},{"$f":"+'E_Costi Fissi'!BS16","v":0},{"$f":"+'E_Costi Fissi'!BT16","v":0},{"$f":"+'E_Costi Fissi'!BU16","v":0},{"$f":"+'E_Costi Fissi'!BV16","v":0},{"$f":"+'E_Costi Fissi'!BW16","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F17","v":"5) lavorazioni presso terzi"},{"$f":"+'E_Costi Fissi'!BS17","v":0},{"$f":"+'E_Costi Fissi'!BT17","v":0},{"$f":"+'E_Costi Fissi'!BU17","v":0},{"$f":"+'E_Costi Fissi'!BV17","v":0},{"$f":"+'E_Costi Fissi'!BW17","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F18","v":"6) consulenze tecnico-produttive"},{"$f":"+'E_Costi Fissi'!BS18","v":0},{"$f":"+'E_Costi Fissi'!BT18","v":0},{"$f":"+'E_Costi Fissi'!BU18","v":0},{"$f":"+'E_Costi Fissi'!BV18","v":0},{"$f":"+'E_Costi Fissi'!BW18","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F19","v":"7) manutenzioni industriali"},{"$f":"+'E_Costi Fissi'!BS19","v":0},{"$f":"+'E_Costi Fissi'!BT19","v":0},{"$f":"+'E_Costi Fissi'!BU19","v":0},{"$f":"+'E_Costi Fissi'!BV19","v":0},{"$f":"+'E_Costi Fissi'!BW19","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F20","v":"8) servizi vari"},{"$f":"+'E_Costi Fissi'!BS20","v":0},{"$f":"+'E_Costi Fissi'!BT20","v":0},{"$f":"+'E_Costi Fissi'!BU20","v":0},{"$f":"+'E_Costi Fissi'!BV20","v":0},{"$f":"+'E_Costi Fissi'!BW20","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F21","v":"9) provvigioni"},{"$f":"+'E_Costi Fissi'!BS21","v":0},{"$f":"+'E_Costi Fissi'!BT21","v":0},{"$f":"+'E_Costi Fissi'!BU21","v":0},{"$f":"+'E_Costi Fissi'!BV21","v":0},{"$f":"+'E_Costi Fissi'!BW21","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F22","v":"10) noleggi"},{"$f":"+'E_Costi Fissi'!BS22","v":0},{"$f":"+'E_Costi Fissi'!BT22","v":0},{"$f":"+'E_Costi Fissi'!BU22","v":0},{"$f":"+'E_Costi Fissi'!BV22","v":0},{"$f":"+'E_Costi Fissi'!BW22","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F23","v":"11) Cancelleria"},{"$f":"+'E_Costi Fissi'!BS23","v":0},{"$f":"+'E_Costi Fissi'!BT23","v":0},{"$f":"+'E_Costi Fissi'!BU23","v":0},{"$f":"+'E_Costi Fissi'!BV23","v":0},{"$f":"+'E_Costi Fissi'!BW23","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F24","v":"12) spese varie"},{"$f":"+'E_Costi Fissi'!BS24","v":0},{"$f":"+'E_Costi Fissi'!BT24","v":0},{"$f":"+'E_Costi Fissi'!BU24","v":0},{"$f":"+'E_Costi Fissi'!BV24","v":0},{"$f":"+'E_Costi Fissi'!BW24","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F25","v":"13) royalties"},{"$f":"+'E_Costi Fissi'!BS25","v":0},{"$f":"+'E_Costi Fissi'!BT25","v":0},{"$f":"+'E_Costi Fissi'!BU25","v":0},{"$f":"+'E_Costi Fissi'!BV25","v":0},{"$f":"+'E_Costi Fissi'!BW25","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F26","v":"14) consulenze legali, fiscali, notarili, ecc…"},{"$f":"+'E_Costi Fissi'!BS26","v":2400},{"$f":"+'E_Costi Fissi'!BT26","v":2400},{"$f":"+'E_Costi Fissi'!BU26","v":2400},{"$f":"+'E_Costi Fissi'!BV26","v":2400},{"$f":"+'E_Costi Fissi'!BW26","v":2400}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F27","v":"15) altre consulenze"},{"$f":"+'E_Costi Fissi'!BS27","v":0},{"$f":"+'E_Costi Fissi'!BT27","v":0},{"$f":"+'E_Costi Fissi'!BU27","v":0},{"$f":"+'E_Costi Fissi'!BV27","v":0},{"$f":"+'E_Costi Fissi'!BW27","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F28","v":"16) Utenze"},{"$f":"+'E_Costi Fissi'!BS28","v":2400},{"$f":"+'E_Costi Fissi'!BT28","v":2400},{"$f":"+'E_Costi Fissi'!BU28","v":2400},{"$f":"+'E_Costi Fissi'!BV28","v":2400},{"$f":"+'E_Costi Fissi'!BW28","v":2400}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F29","v":"17) affitti e locazioni passive"},{"$f":"+'E_Costi Fissi'!BS29","v":7200},{"$f":"+'E_Costi Fissi'!BT29","v":7200},{"$f":"+'E_Costi Fissi'!BU29","v":7200},{"$f":"+'E_Costi Fissi'!BV29","v":7200},{"$f":"+'E_Costi Fissi'!BW29","v":7200}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F30","v":"18) Spese amministrative"},{"$f":"+'E_Costi Fissi'!BS30","v":1200},{"$f":"+'E_Costi Fissi'!BT30","v":1200},{"$f":"+'E_Costi Fissi'!BU30","v":1200},{"$f":"+'E_Costi Fissi'!BV30","v":1200},{"$f":"+'E_Costi Fissi'!BW30","v":1200}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F31","v":"19) premi assicurativi"},{"$f":"+'E_Costi Fissi'!BS31","v":1200},{"$f":"+'E_Costi Fissi'!BT31","v":1200},{"$f":"+'E_Costi Fissi'!BU31","v":1200},{"$f":"+'E_Costi Fissi'!BV31","v":1200},{"$f":"+'E_Costi Fissi'!BW31","v":1200}]
[null,null,null,"TOTALE",{"$f":"SUM(E309:E328)","v":17617},{"$f":"SUM(F309:F328)","v":17618},{"$f":"SUM(G309:G328)","v":17619},{"$f":"SUM(H309:H328)","v":17620},{"$f":"SUM(I309:I328)","v":17621}]
[]
[null,null,null,"Tabella 11"]
[null,null,null,{"$f":"+'E_Costi Fissi'!E36","v":"Debiti verso fornitori"},{"$f":"+'E_Costi Fissi'!BS37","v":2017},{"$f":"+'E_Costi Fissi'!BT37","v":2018},{"$f":"+'E_Costi Fissi'!BU37","v":2019},{"$f":"+'E_Costi Fissi'!BV37","v":2020},{"$f":"+'E_Costi Fissi'!BW37","v":2021}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F38","v":"1) spese di rappresentanza"},{"$f":"+'E_Costi Fissi'!BS38","v":488},{"$f":"+'E_Costi Fissi'!BT38","v":488},{"$f":"+'E_Costi Fissi'!BU38","v":488},{"$f":"+'E_Costi Fissi'!BV38","v":488},{"$f":"+'E_Costi Fissi'!BW38","v":488}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F39","v":"2) spese di pubblicità e promozioni"},{"$f":"+'E_Costi Fissi'!BS39","v":0},{"$f":"+'E_Costi Fissi'!BT39","v":0},{"$f":"+'E_Costi Fissi'!BU39","v":0},{"$f":"+'E_Costi Fissi'!BV39","v":0},{"$f":"+'E_Costi Fissi'!BW39","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F40","v":"3) Compensi Amministratori"},{"$f":"+'E_Costi Fissi'!BS40","v":0},{"$f":"+'E_Costi Fissi'!BT40","v":0},{"$f":"+'E_Costi Fissi'!BU40","v":0},{"$f":"+'E_Costi Fissi'!BV40","v":0},{"$f":"+'E_Costi Fissi'!BW40","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F41","v":"4) spese di trasporto"},{"$f":"+'E_Costi Fissi'!BS41","v":0},{"$f":"+'E_Costi Fissi'!BT41","v":0},{"$f":"+'E_Costi Fissi'!BU41","v":0},{"$f":"+'E_Costi Fissi'!BV41","v":0},{"$f":"+'E_Costi Fissi'!BW41","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F42","v":"5) lavorazioni presso terzi"},{"$f":"+'E_Costi Fissi'!BS42","v":0},{"$f":"+'E_Costi Fissi'!BT42","v":0},{"$f":"+'E_Costi Fissi'!BU42","v":0},{"$f":"+'E_Costi Fissi'!BV42","v":0},{"$f":"+'E_Costi Fissi'!BW42","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F43","v":"6) consulenze tecnico-produttive"},{"$f":"+'E_Costi Fissi'!BS43","v":0},{"$f":"+'E_Costi Fissi'!BT43","v":0},{"$f":"+'E_Costi Fissi'!BU43","v":0},{"$f":"+'E_Costi Fissi'!BV43","v":0},{"$f":"+'E_Costi Fissi'!BW43","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F44","v":"7) manutenzioni industriali"},{"$f":"+'E_Costi Fissi'!BS44","v":0},{"$f":"+'E_Costi Fissi'!BT44","v":0},{"$f":"+'E_Costi Fissi'!BU44","v":0},{"$f":"+'E_Costi Fissi'!BV44","v":0},{"$f":"+'E_Costi Fissi'!BW44","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F45","v":"8) servizi vari"},{"$f":"+'E_Costi Fissi'!BS45","v":0},{"$f":"+'E_Costi Fissi'!BT45","v":0},{"$f":"+'E_Costi Fissi'!BU45","v":0},{"$f":"+'E_Costi Fissi'!BV45","v":0},{"$f":"+'E_Costi Fissi'!BW45","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F46","v":"9) provvigioni"},{"$f":"+'E_Costi Fissi'!BS46","v":0},{"$f":"+'E_Costi Fissi'!BT46","v":0},{"$f":"+'E_Costi Fissi'!BU46","v":0},{"$f":"+'E_Costi Fissi'!BV46","v":0},{"$f":"+'E_Costi Fissi'!BW46","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F47","v":"1) canoni per affitto d'azienda"},{"$f":"+'E_Costi Fissi'!BS47","v":0},{"$f":"+'E_Costi Fissi'!BT47","v":0},{"$f":"+'E_Costi Fissi'!BU47","v":0},{"$f":"+'E_Costi Fissi'!BV47","v":0},{"$f":"+'E_Costi Fissi'!BW47","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F48","v":"3) spese di trasporto"},{"$f":"+'E_Costi Fissi'!BS48","v":0},{"$f":"+'E_Costi Fissi'!BT48","v":0},{"$f":"+'E_Costi Fissi'!BU48","v":0},{"$f":"+'E_Costi Fissi'!BV48","v":0},{"$f":"+'E_Costi Fissi'!BW48","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F49","v":"4) spese varie"},{"$f":"+'E_Costi Fissi'!BS49","v":0},{"$f":"+'E_Costi Fissi'!BT49","v":0},{"$f":"+'E_Costi Fissi'!BU49","v":0},{"$f":"+'E_Costi Fissi'!BV49","v":0},{"$f":"+'E_Costi Fissi'!BW49","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F50","v":"5) royalties"},{"$f":"+'E_Costi Fissi'!BS50","v":0},{"$f":"+'E_Costi Fissi'!BT50","v":0},{"$f":"+'E_Costi Fissi'!BU50","v":0},{"$f":"+'E_Costi Fissi'!BV50","v":0},{"$f":"+'E_Costi Fissi'!BW50","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F51","v":"1) consulenze legali, fiscali, notarili, ecc…"},{"$f":"+'E_Costi Fissi'!BS51","v":976},{"$f":"+'E_Costi Fissi'!BT51","v":976},{"$f":"+'E_Costi Fissi'!BU51","v":976},{"$f":"+'E_Costi Fissi'!BV51","v":976},{"$f":"+'E_Costi Fissi'!BW51","v":976}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F52","v":"2) altre consulenze"},{"$f":"+'E_Costi Fissi'!BS52","v":0},{"$f":"+'E_Costi Fissi'!BT52","v":0},{"$f":"+'E_Costi Fissi'!BU52","v":0},{"$f":"+'E_Costi Fissi'!BV52","v":0},{"$f":"+'E_Costi Fissi'!BW52","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F53","v":"3) Utenze"},{"$f":"+'E_Costi Fissi'!BS53","v":976},{"$f":"+'E_Costi Fissi'!BT53","v":976},{"$f":"+'E_Costi Fissi'!BU53","v":976},{"$f":"+'E_Costi Fissi'!BV53","v":976},{"$f":"+'E_Costi Fissi'!BW53","v":976}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F54","v":"6) affitti e locazioni passive"},{"$f":"+'E_Costi Fissi'!BS54","v":2400},{"$f":"+'E_Costi Fissi'!BT54","v":2400},{"$f":"+'E_Costi Fissi'!BU54","v":2400},{"$f":"+'E_Costi Fissi'!BV54","v":2400},{"$f":"+'E_Costi Fissi'!BW54","v":2400}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F55","v":"1) Spese amministrative"},{"$f":"+'E_Costi Fissi'!BS55","v":488},{"$f":"+'E_Costi Fissi'!BT55","v":488},{"$f":"+'E_Costi Fissi'!BU55","v":488},{"$f":"+'E_Costi Fissi'!BV55","v":488},{"$f":"+'E_Costi Fissi'!BW55","v":488}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F56","v":"4) premi assicurativi"},{"$f":"+'E_Costi Fissi'!BS56","v":488},{"$f":"+'E_Costi Fissi'!BT56","v":488},{"$f":"+'E_Costi Fissi'!BU56","v":488},{"$f":"+'E_Costi Fissi'!BV56","v":488},{"$f":"+'E_Costi Fissi'!BW56","v":488}]
[null,null,null,"TOTALE",{"$f":"SUM(E333:E351)","v":5816},{"$f":"SUM(F333:F351)","v":5816},{"$f":"SUM(G333:G351)","v":5816},{"$f":"SUM(H333:H351)","v":5816},{"$f":"SUM(I333:I351)","v":5816}]
[]
[null,null,null,"Tabella 12"]
[null,null,null,{"$f":"+'E_Costi Fissi'!E61","v":"Credito Iva"},{"$f":"+'E_Costi Fissi'!BS63","v":2017},{"$f":"+'E_Costi Fissi'!BT63","v":2018},{"$f":"+'E_Costi Fissi'!BU63","v":2019},{"$f":"+'E_Costi Fissi'!BV63","v":2020},{"$f":"+'E_Costi Fissi'!BW63","v":2021}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F64","v":"1) spese di rappresentanza"},{"$f":"+'E_Costi Fissi'!BS64","v":264},{"$f":"+'E_Costi Fissi'!BT64","v":264},{"$f":"+'E_Costi Fissi'!BU64","v":264},{"$f":"+'E_Costi Fissi'!BV64","v":264},{"$f":"+'E_Costi Fissi'!BW64","v":264}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F65","v":"2) spese di pubblicità e promozioni"},{"$f":"+'E_Costi Fissi'!BS65","v":0},{"$f":"+'E_Costi Fissi'!BT65","v":0},{"$f":"+'E_Costi Fissi'!BU65","v":0},{"$f":"+'E_Costi Fissi'!BV65","v":0},{"$f":"+'E_Costi Fissi'!BW65","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F66","v":"3) Compensi Amministratori"},{"$f":"+'E_Costi Fissi'!BS66","v":0},{"$f":"+'E_Costi Fissi'!BT66","v":0},{"$f":"+'E_Costi Fissi'!BU66","v":0},{"$f":"+'E_Costi Fissi'!BV66","v":0},{"$f":"+'E_Costi Fissi'!BW66","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F67","v":"4) spese di trasporto"},{"$f":"+'E_Costi Fissi'!BS67","v":0},{"$f":"+'E_Costi Fissi'!BT67","v":0},{"$f":"+'E_Costi Fissi'!BU67","v":0},{"$f":"+'E_Costi Fissi'!BV67","v":0},{"$f":"+'E_Costi Fissi'!BW67","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F68","v":"5) lavorazioni presso terzi"},{"$f":"+'E_Costi Fissi'!BS68","v":0},{"$f":"+'E_Costi Fissi'!BT68","v":0},{"$f":"+'E_Costi Fissi'!BU68","v":0},{"$f":"+'E_Costi Fissi'!BV68","v":0},{"$f":"+'E_Costi Fissi'!BW68","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F69","v":"6) consulenze tecnico-produttive"},{"$f":"+'E_Costi Fissi'!BS69","v":0},{"$f":"+'E_Costi Fissi'!BT69","v":0},{"$f":"+'E_Costi Fissi'!BU69","v":0},{"$f":"+'E_Costi Fissi'!BV69","v":0},{"$f":"+'E_Costi Fissi'!BW69","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F70","v":"7) manutenzioni industriali"},{"$f":"+'E_Costi Fissi'!BS70","v":0},{"$f":"+'E_Costi Fissi'!BT70","v":0},{"$f":"+'E_Costi Fissi'!BU70","v":0},{"$f":"+'E_Costi Fissi'!BV70","v":0},{"$f":"+'E_Costi Fissi'!BW70","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F71","v":"8) servizi vari"},{"$f":"+'E_Costi Fissi'!BS71","v":0},{"$f":"+'E_Costi Fissi'!BT71","v":0},{"$f":"+'E_Costi Fissi'!BU71","v":0},{"$f":"+'E_Costi Fissi'!BV71","v":0},{"$f":"+'E_Costi Fissi'!BW71","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F72","v":"9) provvigioni"},{"$f":"+'E_Costi Fissi'!BS72","v":0},{"$f":"+'E_Costi Fissi'!BT72","v":0},{"$f":"+'E_Costi Fissi'!BU72","v":0},{"$f":"+'E_Costi Fissi'!BV72","v":0},{"$f":"+'E_Costi Fissi'!BW72","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F73","v":"1) canoni per affitto d'azienda"},{"$f":"+'E_Costi Fissi'!BS73","v":0},{"$f":"+'E_Costi Fissi'!BT73","v":0},{"$f":"+'E_Costi Fissi'!BU73","v":0},{"$f":"+'E_Costi Fissi'!BV73","v":0},{"$f":"+'E_Costi Fissi'!BW73","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F74","v":"3) spese di trasporto"},{"$f":"+'E_Costi Fissi'!BS74","v":0},{"$f":"+'E_Costi Fissi'!BT74","v":0},{"$f":"+'E_Costi Fissi'!BU74","v":0},{"$f":"+'E_Costi Fissi'!BV74","v":0},{"$f":"+'E_Costi Fissi'!BW74","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F75","v":"4) spese varie"},{"$f":"+'E_Costi Fissi'!BS75","v":0},{"$f":"+'E_Costi Fissi'!BT75","v":0},{"$f":"+'E_Costi Fissi'!BU75","v":0},{"$f":"+'E_Costi Fissi'!BV75","v":0},{"$f":"+'E_Costi Fissi'!BW75","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F76","v":"5) royalties"},{"$f":"+'E_Costi Fissi'!BS76","v":0},{"$f":"+'E_Costi Fissi'!BT76","v":0},{"$f":"+'E_Costi Fissi'!BU76","v":0},{"$f":"+'E_Costi Fissi'!BV76","v":0},{"$f":"+'E_Costi Fissi'!BW76","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F77","v":"1) consulenze legali, fiscali, notarili, ecc…"},{"$f":"+'E_Costi Fissi'!BS77","v":528},{"$f":"+'E_Costi Fissi'!BT77","v":528},{"$f":"+'E_Costi Fissi'!BU77","v":528},{"$f":"+'E_Costi Fissi'!BV77","v":528},{"$f":"+'E_Costi Fissi'!BW77","v":528}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F78","v":"2) altre consulenze"},{"$f":"+'E_Costi Fissi'!BS78","v":0},{"$f":"+'E_Costi Fissi'!BT78","v":0},{"$f":"+'E_Costi Fissi'!BU78","v":0},{"$f":"+'E_Costi Fissi'!BV78","v":0},{"$f":"+'E_Costi Fissi'!BW78","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F79","v":"3) Utenze"},{"$f":"+'E_Costi Fissi'!BS79","v":528},{"$f":"+'E_Costi Fissi'!BT79","v":528},{"$f":"+'E_Costi Fissi'!BU79","v":528},{"$f":"+'E_Costi Fissi'!BV79","v":528},{"$f":"+'E_Costi Fissi'!BW79","v":528}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F80","v":"6) affitti e locazioni passive"},{"$f":"+'E_Costi Fissi'!BS80","v":0},{"$f":"+'E_Costi Fissi'!BT80","v":0},{"$f":"+'E_Costi Fissi'!BU80","v":0},{"$f":"+'E_Costi Fissi'!BV80","v":0},{"$f":"+'E_Costi Fissi'!BW80","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F81","v":"1) Spese amministrative"},{"$f":"+'E_Costi Fissi'!BS81","v":264},{"$f":"+'E_Costi Fissi'!BT81","v":264},{"$f":"+'E_Costi Fissi'!BU81","v":264},{"$f":"+'E_Costi Fissi'!BV81","v":264},{"$f":"+'E_Costi Fissi'!BW81","v":264}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F82","v":"4) premi assicurativi"},{"$f":"+'E_Costi Fissi'!BS82","v":264},{"$f":"+'E_Costi Fissi'!BT82","v":264},{"$f":"+'E_Costi Fissi'!BU82","v":264},{"$f":"+'E_Costi Fissi'!BV82","v":264},{"$f":"+'E_Costi Fissi'!BW82","v":264}]
[null,null,null,"TOTALE",{"$f":"SUM(E356:E374)","v":1848},{"$f":"SUM(F356:F374)","v":1848},{"$f":"SUM(G356:G374)","v":1848},{"$f":"SUM(H356:H374)","v":1848},{"$f":"SUM(I356:I374)","v":1848}]
[]
[null,null,null,"Tabella 13"]
[null,null,null,{"$f":"+'E_Costi Fissi'!E87","v":"Banca/Cassa"},{"$f":"+'E_Costi Fissi'!BS88","v":2017},{"$f":"+'E_Costi Fissi'!BT88","v":2018},{"$f":"+'E_Costi Fissi'!BU88","v":2019},{"$f":"+'E_Costi Fissi'!BV88","v":2020},{"$f":"+'E_Costi Fissi'!BW88","v":2021}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F89","v":"1) spese di rappresentanza"},{"$f":"+'E_Costi Fissi'!BS89","v":976},{"$f":"+'E_Costi Fissi'!BT89","v":1464},{"$f":"+'E_Costi Fissi'!BU89","v":1464},{"$f":"+'E_Costi Fissi'!BV89","v":1464},{"$f":"+'E_Costi Fissi'!BW89","v":1464}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F90","v":"2) spese di pubblicità e promozioni"},{"$f":"+'E_Costi Fissi'!BS90","v":0},{"$f":"+'E_Costi Fissi'!BT90","v":0},{"$f":"+'E_Costi Fissi'!BU90","v":0},{"$f":"+'E_Costi Fissi'!BV90","v":0},{"$f":"+'E_Costi Fissi'!BW90","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F91","v":"3) Compensi Amministratori"},{"$f":"+'E_Costi Fissi'!BS91","v":0},{"$f":"+'E_Costi Fissi'!BT91","v":0},{"$f":"+'E_Costi Fissi'!BU91","v":0},{"$f":"+'E_Costi Fissi'!BV91","v":0},{"$f":"+'E_Costi Fissi'!BW91","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F92","v":"4) spese di trasporto"},{"$f":"+'E_Costi Fissi'!BS92","v":0},{"$f":"+'E_Costi Fissi'!BT92","v":0},{"$f":"+'E_Costi Fissi'!BU92","v":0},{"$f":"+'E_Costi Fissi'!BV92","v":0},{"$f":"+'E_Costi Fissi'!BW92","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F93","v":"5) lavorazioni presso terzi"},{"$f":"+'E_Costi Fissi'!BS93","v":0},{"$f":"+'E_Costi Fissi'!BT93","v":0},{"$f":"+'E_Costi Fissi'!BU93","v":0},{"$f":"+'E_Costi Fissi'!BV93","v":0},{"$f":"+'E_Costi Fissi'!BW93","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F94","v":"6) consulenze tecnico-produttive"},{"$f":"+'E_Costi Fissi'!BS94","v":0},{"$f":"+'E_Costi Fissi'!BT94","v":0},{"$f":"+'E_Costi Fissi'!BU94","v":0},{"$f":"+'E_Costi Fissi'!BV94","v":0},{"$f":"+'E_Costi Fissi'!BW94","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F95","v":"7) manutenzioni industriali"},{"$f":"+'E_Costi Fissi'!BS95","v":0},{"$f":"+'E_Costi Fissi'!BT95","v":0},{"$f":"+'E_Costi Fissi'!BU95","v":0},{"$f":"+'E_Costi Fissi'!BV95","v":0},{"$f":"+'E_Costi Fissi'!BW95","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F96","v":"8) servizi vari"},{"$f":"+'E_Costi Fissi'!BS96","v":0},{"$f":"+'E_Costi Fissi'!BT96","v":0},{"$f":"+'E_Costi Fissi'!BU96","v":0},{"$f":"+'E_Costi Fissi'!BV96","v":0},{"$f":"+'E_Costi Fissi'!BW96","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F97","v":"9) provvigioni"},{"$f":"+'E_Costi Fissi'!BS97","v":0},{"$f":"+'E_Costi Fissi'!BT97","v":0},{"$f":"+'E_Costi Fissi'!BU97","v":0},{"$f":"+'E_Costi Fissi'!BV97","v":0},{"$f":"+'E_Costi Fissi'!BW97","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F98","v":"1) canoni per affitto d'azienda"},{"$f":"+'E_Costi Fissi'!BS98","v":0},{"$f":"+'E_Costi Fissi'!BT98","v":0},{"$f":"+'E_Costi Fissi'!BU98","v":0},{"$f":"+'E_Costi Fissi'!BV98","v":0},{"$f":"+'E_Costi Fissi'!BW98","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F99","v":"3) spese di trasporto"},{"$f":"+'E_Costi Fissi'!BS99","v":0},{"$f":"+'E_Costi Fissi'!BT99","v":0},{"$f":"+'E_Costi Fissi'!BU99","v":0},{"$f":"+'E_Costi Fissi'!BV99","v":0},{"$f":"+'E_Costi Fissi'!BW99","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F100","v":"4) spese varie"},{"$f":"+'E_Costi Fissi'!BS100","v":0},{"$f":"+'E_Costi Fissi'!BT100","v":0},{"$f":"+'E_Costi Fissi'!BU100","v":0},{"$f":"+'E_Costi Fissi'!BV100","v":0},{"$f":"+'E_Costi Fissi'!BW100","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F101","v":"5) royalties"},{"$f":"+'E_Costi Fissi'!BS101","v":0},{"$f":"+'E_Costi Fissi'!BT101","v":0},{"$f":"+'E_Costi Fissi'!BU101","v":0},{"$f":"+'E_Costi Fissi'!BV101","v":0},{"$f":"+'E_Costi Fissi'!BW101","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F102","v":"1) consulenze legali, fiscali, notarili, ecc…"},{"$f":"+'E_Costi Fissi'!BS102","v":1952},{"$f":"+'E_Costi Fissi'!BT102","v":2928},{"$f":"+'E_Costi Fissi'!BU102","v":2928},{"$f":"+'E_Costi Fissi'!BV102","v":2928},{"$f":"+'E_Costi Fissi'!BW102","v":2928}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F103","v":"2) altre consulenze"},{"$f":"+'E_Costi Fissi'!BS103","v":0},{"$f":"+'E_Costi Fissi'!BT103","v":0},{"$f":"+'E_Costi Fissi'!BU103","v":0},{"$f":"+'E_Costi Fissi'!BV103","v":0},{"$f":"+'E_Costi Fissi'!BW103","v":0}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F104","v":"3) Utenze"},{"$f":"+'E_Costi Fissi'!BS104","v":1952},{"$f":"+'E_Costi Fissi'!BT104","v":2928},{"$f":"+'E_Costi Fissi'!BU104","v":2928},{"$f":"+'E_Costi Fissi'!BV104","v":2928},{"$f":"+'E_Costi Fissi'!BW104","v":2928}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F105","v":"6) affitti e locazioni passive"},{"$f":"+'E_Costi Fissi'!BS105","v":4800},{"$f":"+'E_Costi Fissi'!BT105","v":7200},{"$f":"+'E_Costi Fissi'!BU105","v":7200},{"$f":"+'E_Costi Fissi'!BV105","v":7200},{"$f":"+'E_Costi Fissi'!BW105","v":7200}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F106","v":"1) Spese amministrative"},{"$f":"+'E_Costi Fissi'!BS106","v":976},{"$f":"+'E_Costi Fissi'!BT106","v":1464},{"$f":"+'E_Costi Fissi'!BU106","v":1464},{"$f":"+'E_Costi Fissi'!BV106","v":1464},{"$f":"+'E_Costi Fissi'!BW106","v":1464}]
[null,null,null,{"$f":"+'E_Costi Fissi'!F107","v":"4) premi assicurativi"},{"$f":"+'E_Costi Fissi'!BS107","v":976},{"$f":"+'E_Costi Fissi'!BT107","v":1464},{"$f":"+'E_Costi Fissi'!BU107","v":1464},{"$f":"+'E_Costi Fissi'!BV107","v":1464},{"$f":"+'E_Costi Fissi'!BW107","v":1464}]
[null,null,null,"TOTALE",{"$f":"SUM(E379:E397)","v":11632},{"$f":"SUM(F379:F397)","v":17448},{"$f":"SUM(G379:G397)","v":17448},{"$f":"SUM(H379:H397)","v":17448},{"$f":"SUM(I379:I397)","v":17448}]
[]
[null,null,null,"Tabella 13"]
[null,null,null,{"$f":"+E_Personale!E195","v":"Riepilogo"},{"$f":"+E_Personale!BS196","v":2017},{"$f":"+E_Personale!BT196","v":2018},{"$f":"+E_Personale!BU196","v":2019},{"$f":"+E_Personale!BV196","v":2020},{"$f":"+E_Personale!BW196","v":2021}]
[null,null,null,{"$f":"+E_Personale!F197","v":"Dipendenti"},{"$f":"+E_Personale!BS197","v":4},{"$f":"+E_Personale!BT197","v":4},{"$f":"+E_Personale!BU197","v":4},{"$f":"+E_Personale!BV197","v":4},{"$f":"+E_Personale!BW197","v":4}]
[null,null,null,{"$f":"+E_Personale!F198","v":"Costo personale netto TFR"},{"$f":"+E_Personale!BS198","v":73256.39999999998},{"$f":"+E_Personale!BT198","v":73988.964000000007},{"$f":"+E_Personale!BU198","v":74728.853640000001},{"$f":"+E_Personale!BV198","v":75476.142176400026},{"$f":"+E_Personale!BW198","v":76230.90359816399}]
[null,null,null,{"$f":"+E_Personale!F199","v":"TFR"},{"$f":"+E_Personale!BS199","v":4131},{"$f":"+E_Personale!BT199","v":4172.3100000000004},{"$f":"+E_Personale!BU199","v":4214.0331000000006},{"$f":"+E_Personale!BV199","v":4256.1734309999993},{"$f":"+E_Personale!BW199","v":4298.7351653100004}]
[null,null,null,{"$f":"+E_Personale!F200","v":"Fondo TFR"},{"$f":"+E_Personale!BS200","v":4131},{"$f":"+E_Personale!BT200","v":8303.3100000000013},{"$f":"+E_Personale!BU200","v":12517.343099999996},{"$f":"+E_Personale!BV200","v":16773.516530999987},{"$f":"+E_Personale!BW200","v":21072.251696309984}]
[null,null,null,{"$f":"+E_Personale!F201","v":"+ Debito / - Crediti V Dipendenti"},{"$f":"+E_Personale!BS201","v":0},{"$f":"+E_Personale!BT201","v":0},{"$f":"+E_Personale!BU201","v":0},{"$f":"+E_Personale!BV201","v":0},{"$f":"+E_Personale!BW201","v":0}]
[null,null,null,{"$f":"+E_Personale!F202","v":"+ Debito / - Crediti V Erario dipendenti"},{"$f":"+E_Personale!BS202","v":757.34999999999968},{"$f":"+E_Personale!BT202","v":764.92349999999942},{"$f":"+E_Personale!BU202","v":772.57273499999951},{"$f":"+E_Personale!BV202","v":780.29846234999945},{"$f":"+E_Personale!BW202","v":788.10144697349972}]
[null,null,null,{"$f":"+E_Personale!F203","v":"Uscite"},{"$f":"+E_Personale!BS203","v":72499.049999999988},{"$f":"+E_Personale!BT203","v":73981.390500000009},{"$f":"+E_Personale!BU203","v":74721.204405000026},{"$f":"+E_Personale!BV203","v":75468.416449050026},{"$f":"+E_Personale!BW203","v":76223.10061354049}]
[]
[null,null,null,"Tabella 14"]
[null,null,null,{"$f":"+E_Investimenti!F11","v":"Investimenti"},{"$f":"+E_Investimenti!BU13","v":2017},{"$f":"+E_Investimenti!BV13","v":2018},{"$f":"+E_Investimenti!BW13","v":2019},{"$f":"+E_Investimenti!BX13","v":2020},{"$f":"+E_Investimenti!BY13","v":2021}]
[null,null,null,"Altre immobilizzazioni immateriali",{"$f":"SUMIF(E_Investimenti!$H$14:$BY$33,$D412,E_Investimenti!BU$14:BU$33)","v":0},{"$f":"SUMIF(E_Investimenti!$H$14:$BY$33,$D412,E_Investimenti!BV$14:BV$33)","v":0},{"$f":"SUMIF(E_Investimenti!$H$14:$BY$33,$D412,E_Investimenti!BW$14:BW$33)","v":0},{"$f":"SUMIF(E_Investimenti!$H$14:$BY$33,$D412,E_Investimenti!BX$14:BX$33)","v":0},{"$f":"SUMIF(E_Investimenti!$H$14:$BY$33,$D412,E_Investimenti!BY$14:BY$33)","v":0}]
[null,null,null,"Attrezzature Industriali e commerciali",{"$f":"SUMIF(E_Investimenti!$H$14:$BY$33,$D413,E_Investimenti!BU$14:BU$33)","v":40000},{"$f":"SUMIF(E_Investimenti!$H$14:$BY$33,$D413,E_Investimenti!BV$14:BV$33)","v":0},{"$f":"SUMIF(E_Investimenti!$H$14:$BY$33,$D413,E_Investimenti!BW$14:BW$33)","v":0},{"$f":"SUMIF(E_Investimenti!$H$14:$BY$33,$D413,E_Investimenti!BX$14:BX$33)","v":0},{"$f":"SUMIF(E_Investimenti!$H$14:$BY$33,$D413,E_Investimenti!BY$14:BY$33)","v":0}]
[null,null,null,"Costi d'impianto e ampliamento",{"$f":"SUMIF(E_Investimenti!$H$14:$BY$33,$D414,E_Investimenti!BU$14:BU$33)","v":50000},{"$f":"SUMIF(E_Investimenti!$H$14:$BY$33,$D414,E_Investimenti!BV$14:BV$33)","v":0},{"$f":"SUMIF(E_Investimenti!$H$14:$BY$33,$D414,E_Investimenti!BW$14:BW$33)","v":0},{"$f":"SUMIF(E_Investimenti!$H$14:$BY$33,$D414,E_Investimenti!BX$14:BX$33)","v":0},{"$f":"SUMIF(E_Investimenti!$H$14:$BY$33,$D414,E_Investimenti!BY$14:BY$33)","v":0}]
[null,null,null,"Fabbricati",{"$f":"SUMIF(E_Investimenti!$H$14:$BY$33,$D415,E_Investimenti!BU$14:BU$33)","v":0},{"$f":"SUMIF(E_Investimenti!$H$14:$BY$33,$D415,E_Investimenti!BV$14:BV$33)","v":0},{"$f":"SUMIF(E_Investimenti!$H$14:$BY$33,$D415,E_Investimenti!BW$14:BW$33)","v":0},{"$f":"SUMIF(E_Investimenti!$H$14:$BY$33,$D415,E_Investimenti!BX$14:BX$33)","v":0},{"$f":"SUMIF(E_Investimenti!$H$14:$BY$33,$D415,E_Investimenti!BY$14:BY$33)","v":0}]
[null,null,null,"Impianti e Macchinari",{"$f":"SUMIF(E_Investimenti!$H$14:$BY$33,$D416,E_Investimenti!BU$14:BU$33)","v":0},{"$f":"SUMIF(E_Investimenti!$H$14:$BY$33,$D416,E_Investimenti!BV$14:BV$33)","v":0},{"$f":"SUMIF(E_Investimenti!$H$14:$BY$33,$D416,E_Investimenti!BW$14:BW$33)","v":0},{"$f":"SUMIF(E_Investimenti!$H$14:$BY$33,$D416,E_Investimenti!BX$14:BX$33)","v":0},{"$f":"SUMIF(E_Investimenti!$H$14:$BY$33,$D416,E_Investimenti!BY$14:BY$33)","v":0}]
[null,null,null,"Ricerca& Sviluppo",{"$f":"SUMIF(E_Investimenti!$H$14:$BY$33,$D417,E_Investimenti!BU$14:BU$33)","v":0},{"$f":"SUMIF(E_Investimenti!$H$14:$BY$33,$D417,E_Investimenti!BV$14:BV$33)","v":0},{"$f":"SUMIF(E_Investimenti!$H$14:$BY$33,$D417,E_Investimenti!BW$14:BW$33)","v":0},{"$f":"SUMIF(E_Investimenti!$H$14:$BY$33,$D417,E_Investimenti!BX$14:BX$33)","v":0},{"$f":"SUMIF(E_Investimenti!$H$14:$BY$33,$D417,E_Investimenti!BY$14:BY$33)","v":0}]
[null,null,null,"TOTALE",{"$f":"SUM(E412:E417)","v":90000},{"$f":"SUM(F412:F417)","v":0},{"$f":"SUM(G412:G417)","v":0},{"$f":"SUM(H412:H417)","v":0},{"$f":"SUM(I412:I417)","v":0}]
[]
[null,null,null,"Tabella 15"]
[null,null,null,{"$f":"+E_Investimenti!F63","v":"Credito Iva"},{"$f":"+E_Investimenti!BU65","v":2017},{"$f":"+E_Investimenti!BV65","v":2018},{"$f":"+E_Investimenti!BW65","v":2019},{"$f":"+E_Investimenti!BX65","v":2020},{"$f":"+E_Investimenti!BY65","v":2021}]
[null,null,null,"Altre immobilizzazioni immateriali",{"$f":"SUMIF(E_Investimenti!$H$65:$BY$85,$D422,E_Investimenti!BU$65:BU$85)","v":0},{"$f":"SUMIF(E_Investimenti!$H$65:$BY$85,$D422,E_Investimenti!BV$65:BV$85)","v":0},{"$f":"SUMIF(E_Investimenti!$H$65:$BY$85,$D422,E_Investimenti!BW$65:BW$85)","v":0},{"$f":"SUMIF(E_Investimenti!$H$65:$BY$85,$D422,E_Investimenti!BX$65:BX$85)","v":0},{"$f":"SUMIF(E_Investimenti!$H$65:$BY$85,$D422,E_Investimenti!BY$65:BY$85)","v":0}]
[null,null,null,"Attrezzature Industriali e commerciali",{"$f":"SUMIF(E_Investimenti!$H$65:$BY$85,$D423,E_Investimenti!BU$65:BU$85)","v":8800},{"$f":"SUMIF(E_Investimenti!$H$65:$BY$85,$D423,E_Investimenti!BV$65:BV$85)","v":0},{"$f":"SUMIF(E_Investimenti!$H$65:$BY$85,$D423,E_Investimenti!BW$65:BW$85)","v":0},{"$f":"SUMIF(E_Investimenti!$H$65:$BY$85,$D423,E_Investimenti!BX$65:BX$85)","v":0},{"$f":"SUMIF(E_Investimenti!$H$65:$BY$85,$D423,E_Investimenti!BY$65:BY$85)","v":0}]
[null,null,null,"Costi d'impianto e ampliamento",{"$f":"SUMIF(E_Investimenti!$H$65:$BY$85,$D424,E_Investimenti!BU$65:BU$85)","v":11000},{"$f":"SUMIF(E_Investimenti!$H$65:$BY$85,$D424,E_Investimenti!BV$65:BV$85)","v":0},{"$f":"SUMIF(E_Investimenti!$H$65:$BY$85,$D424,E_Investimenti!BW$65:BW$85)","v":0},{"$f":"SUMIF(E_Investimenti!$H$65:$BY$85,$D424,E_Investimenti!BX$65:BX$85)","v":0},{"$f":"SUMIF(E_Investimenti!$H$65:$BY$85,$D424,E_Investimenti!BY$65:BY$85)","v":0}]
[null,null,null,"Fabbricati",{"$f":"SUMIF(E_Investimenti!$H$65:$BY$85,$D425,E_Investimenti!BU$65:BU$85)","v":0},{"$f":"SUMIF(E_Investimenti!$H$65:$BY$85,$D425,E_Investimenti!BV$65:BV$85)","v":0},{"$f":"SUMIF(E_Investimenti!$H$65:$BY$85,$D425,E_Investimenti!BW$65:BW$85)","v":0},{"$f":"SUMIF(E_Investimenti!$H$65:$BY$85,$D425,E_Investimenti!BX$65:BX$85)","v":0},{"$f":"SUMIF(E_Investimenti!$H$65:$BY$85,$D425,E_Investimenti!BY$65:BY$85)","v":0}]
[null,null,null,"Impianti e Macchinari",{"$f":"SUMIF(E_Investimenti!$H$65:$BY$85,$D426,E_Investimenti!BU$65:BU$85)","v":0},{"$f":"SUMIF(E_Investimenti!$H$65:$BY$85,$D426,E_Investimenti!BV$65:BV$85)","v":0},{"$f":"SUMIF(E_Investimenti!$H$65:$BY$85,$D426,E_Investimenti!BW$65:BW$85)","v":0},{"$f":"SUMIF(E_Investimenti!$H$65:$BY$85,$D426,E_Investimenti!BX$65:BX$85)","v":0},{"$f":"SUMIF(E_Investimenti!$H$65:$BY$85,$D426,E_Investimenti!BY$65:BY$85)","v":0}]
[null,null,null,"Ricerca& Sviluppo",{"$f":"SUMIF(E_Investimenti!$H$65:$BY$85,$D427,E_Investimenti!BU$65:BU$85)","v":0},{"$f":"SUMIF(E_Investimenti!$H$65:$BY$85,$D427,E_Investimenti!BV$65:BV$85)","v":0},{"$f":"SUMIF(E_Investimenti!$H$65:$BY$85,$D427,E_Investimenti!BW$65:BW$85)","v":0},{"$f":"SUMIF(E_Investimenti!$H$65:$BY$85,$D427,E_Investimenti!BX$65:BX$85)","v":0},{"$f":"SUMIF(E_Investimenti!$H$65:$BY$85,$D427,E_Investimenti!BY$65:BY$85)","v":0}]
[null,null,null,"TOTALE",{"$f":"SUM(E422:E427)","v":19800},{"$f":"SUM(F422:F427)","v":0},{"$f":"SUM(G422:G427)","v":0},{"$f":"SUM(H422:H427)","v":0},{"$f":"SUM(I422:I427)","v":0}]
[]
[null,null,null,"Tabella 16"]
[null,null,null,{"$f":"+E_Investimenti!F89","v":"Debiti"},{"$f":"+E_Investimenti!BU65","v":2017},{"$f":"+E_Investimenti!BV65","v":2018},{"$f":"+E_Investimenti!BW65","v":2019},{"$f":"+E_Investimenti!BX65","v":2020},{"$f":"+E_Investimenti!BY65","v":2021}]
[null,null,null,"Altre immobilizzazioni immateriali",{"$f":"SUMIF(E_Investimenti!$H$92:$BY$111,$D432,E_Investimenti!BU$92:BU$111)","v":0},{"$f":"SUMIF(E_Investimenti!$H$92:$BY$111,$D432,E_Investimenti!BV$92:BV$111)","v":0},{"$f":"SUMIF(E_Investimenti!$H$92:$BY$111,$D432,E_Investimenti!BW$92:BW$111)","v":0},{"$f":"SUMIF(E_Investimenti!$H$92:$BY$111,$D432,E_Investimenti!BX$92:BX$111)","v":0},{"$f":"SUMIF(E_Investimenti!$H$92:$BY$111,$D432,E_Investimenti!BY$92:BY$111)","v":0}]
[null,null,null,"Attrezzature Industriali e commerciali",{"$f":"SUMIF(E_Investimenti!$H$92:$BY$111,$D433,E_Investimenti!BU$92:BU$111)","v":0},{"$f":"SUMIF(E_Investimenti!$H$92:$BY$111,$D433,E_Investimenti!BV$92:BV$111)","v":0},{"$f":"SUMIF(E_Investimenti!$H$92:$BY$111,$D433,E_Investimenti!BW$92:BW$111)","v":0},{"$f":"SUMIF(E_Investimenti!$H$92:$BY$111,$D433,E_Investimenti!BX$92:BX$111)","v":0},{"$f":"SUMIF(E_Investimenti!$H$92:$BY$111,$D433,E_Investimenti!BY$92:BY$111)","v":0}]
[null,null,null,"Costi d'impianto e ampliamento",{"$f":"SUMIF(E_Investimenti!$H$92:$BY$111,$D434,E_Investimenti!BU$92:BU$111)","v":0},{"$f":"SUMIF(E_Investimenti!$H$92:$BY$111,$D434,E_Investimenti!BV$92:BV$111)","v":0},{"$f":"SUMIF(E_Investimenti!$H$92:$BY$111,$D434,E_Investimenti!BW$92:BW$111)","v":0},{"$f":"SUMIF(E_Investimenti!$H$92:$BY$111,$D434,E_Investimenti!BX$92:BX$111)","v":0},{"$f":"SUMIF(E_Investimenti!$H$92:$BY$111,$D434,E_Investimenti!BY$92:BY$111)","v":0}]
[null,null,null,"Fabbricati",{"$f":"SUMIF(E_Investimenti!$H$92:$BY$111,$D435,E_Investimenti!BU$92:BU$111)","v":0},{"$f":"SUMIF(E_Investimenti!$H$92:$BY$111,$D435,E_Investimenti!BV$92:BV$111)","v":0},{"$f":"SUMIF(E_Investimenti!$H$92:$BY$111,$D435,E_Investimenti!BW$92:BW$111)","v":0},{"$f":"SUMIF(E_Investimenti!$H$92:$BY$111,$D435,E_Investimenti!BX$92:BX$111)","v":0},{"$f":"SUMIF(E_Investimenti!$H$92:$BY$111,$D435,E_Investimenti!BY$92:BY$111)","v":0}]
[null,null,null,"Impianti e Macchinari",{"$f":"SUMIF(E_Investimenti!$H$92:$BY$111,$D436,E_Investimenti!BU$92:BU$111)","v":0},{"$f":"SUMIF(E_Investimenti!$H$92:$BY$111,$D436,E_Investimenti!BV$92:BV$111)","v":0},{"$f":"SUMIF(E_Investimenti!$H$92:$BY$111,$D436,E_Investimenti!BW$92:BW$111)","v":0},{"$f":"SUMIF(E_Investimenti!$H$92:$BY$111,$D436,E_Investimenti!BX$92:BX$111)","v":0},{"$f":"SUMIF(E_Investimenti!$H$92:$BY$111,$D436,E_Investimenti!BY$92:BY$111)","v":0}]
[null,null,null,"Ricerca& Sviluppo",{"$f":"SUMIF(E_Investimenti!$H$92:$BY$111,$D437,E_Investimenti!BU$92:BU$111)","v":0},{"$f":"SUMIF(E_Investimenti!$H$92:$BY$111,$D437,E_Investimenti!BV$92:BV$111)","v":0},{"$f":"SUMIF(E_Investimenti!$H$92:$BY$111,$D437,E_Investimenti!BW$92:BW$111)","v":0},{"$f":"SUMIF(E_Investimenti!$H$92:$BY$111,$D437,E_Investimenti!BX$92:BX$111)","v":0},{"$f":"SUMIF(E_Investimenti!$H$92:$BY$111,$D437,E_Investimenti!BY$92:BY$111)","v":0}]
[null,null,null,"TOTALE",{"$f":"SUM(E432:E437)","v":0},{"$f":"SUM(F432:F437)","v":0},{"$f":"SUM(G432:G437)","v":0},{"$f":"SUM(H432:H437)","v":0},{"$f":"SUM(I432:I437)","v":0}]
[]
[null,null,null,"Tabella 17"]
[null,null,null,{"$f":"+E_Investimenti!F37","v":"Pagamenti (comprensivi IVA)"},{"$f":"+E_Investimenti!BU39","v":2017},{"$f":"+E_Investimenti!BV39","v":2018},{"$f":"+E_Investimenti!BW39","v":2019},{"$f":"+E_Investimenti!BX39","v":2020},{"$f":"+E_Investimenti!BY39","v":2021}]
[null,null,null,"Altre immobilizzazioni immateriali",{"$f":"SUMIF(E_Investimenti!$H$40:$BY$59,$D442,E_Investimenti!BU$40:BU$59)","v":0},{"$f":"SUMIF(E_Investimenti!$H$40:$BY$59,$D442,E_Investimenti!BV$40:BV$59)","v":0},{"$f":"SUMIF(E_Investimenti!$H$40:$BY$59,$D442,E_Investimenti!BW$40:BW$59)","v":0},{"$f":"SUMIF(E_Investimenti!$H$40:$BY$59,$D442,E_Investimenti!BX$40:BX$59)","v":0},{"$f":"SUMIF(E_Investimenti!$H$40:$BY$59,$D442,E_Investimenti!BY$40:BY$59)","v":0}]
[null,null,null,"Attrezzature Industriali e commerciali",{"$f":"SUMIF(E_Investimenti!$H$40:$BY$59,$D443,E_Investimenti!BU$40:BU$59)","v":48800},{"$f":"SUMIF(E_Investimenti!$H$40:$BY$59,$D443,E_Investimenti!BV$40:BV$59)","v":0},{"$f":"SUMIF(E_Investimenti!$H$40:$BY$59,$D443,E_Investimenti!BW$40:BW$59)","v":0},{"$f":"SUMIF(E_Investimenti!$H$40:$BY$59,$D443,E_Investimenti!BX$40:BX$59)","v":0},{"$f":"SUMIF(E_Investimenti!$H$40:$BY$59,$D443,E_Investimenti!BY$40:BY$59)","v":0}]
[null,null,null,"Costi d'impianto e ampliamento",{"$f":"SUMIF(E_Investimenti!$H$40:$BY$59,$D444,E_Investimenti!BU$40:BU$59)","v":61000},{"$f":"SUMIF(E_Investimenti!$H$40:$BY$59,$D444,E_Investimenti!BV$40:BV$59)","v":0},{"$f":"SUMIF(E_Investimenti!$H$40:$BY$59,$D444,E_Investimenti!BW$40:BW$59)","v":0},{"$f":"SUMIF(E_Investimenti!$H$40:$BY$59,$D444,E_Investimenti!BX$40:BX$59)","v":0},{"$f":"SUMIF(E_Investimenti!$H$40:$BY$59,$D444,E_Investimenti!BY$40:BY$59)","v":0}]
[null,null,null,"Fabbricati",{"$f":"SUMIF(E_Investimenti!$H$40:$BY$59,$D445,E_Investimenti!BU$40:BU$59)","v":0},{"$f":"SUMIF(E_Investimenti!$H$40:$BY$59,$D445,E_Investimenti!BV$40:BV$59)","v":0},{"$f":"SUMIF(E_Investimenti!$H$40:$BY$59,$D445,E_Investimenti!BW$40:BW$59)","v":0},{"$f":"SUMIF(E_Investimenti!$H$40:$BY$59,$D445,E_Investimenti!BX$40:BX$59)","v":0},{"$f":"SUMIF(E_Investimenti!$H$40:$BY$59,$D445,E_Investimenti!BY$40:BY$59)","v":0}]
[null,null,null,"Impianti e Macchinari",{"$f":"SUMIF(E_Investimenti!$H$40:$BY$59,$D446,E_Investimenti!BU$40:BU$59)","v":0},{"$f":"SUMIF(E_Investimenti!$H$40:$BY$59,$D446,E_Investimenti!BV$40:BV$59)","v":0},{"$f":"SUMIF(E_Investimenti!$H$40:$BY$59,$D446,E_Investimenti!BW$40:BW$59)","v":0},{"$f":"SUMIF(E_Investimenti!$H$40:$BY$59,$D446,E_Investimenti!BX$40:BX$59)","v":0},{"$f":"SUMIF(E_Investimenti!$H$40:$BY$59,$D446,E_Investimenti!BY$40:BY$59)","v":0}]
[null,null,null,"Ricerca& Sviluppo",{"$f":"SUMIF(E_Investimenti!$H$40:$BY$59,$D447,E_Investimenti!BU$40:BU$59)","v":0},{"$f":"SUMIF(E_Investimenti!$H$40:$BY$59,$D447,E_Investimenti!BV$40:BV$59)","v":0},{"$f":"SUMIF(E_Investimenti!$H$40:$BY$59,$D447,E_Investimenti!BW$40:BW$59)","v":0},{"$f":"SUMIF(E_Investimenti!$H$40:$BY$59,$D447,E_Investimenti!BX$40:BX$59)","v":0},{"$f":"SUMIF(E_Investimenti!$H$40:$BY$59,$D447,E_Investimenti!BY$40:BY$59)","v":0}]
[null,null,null,"TOTALE",{"$f":"SUM(E442:E447)","v":109800},{"$f":"SUM(F442:F447)","v":0},{"$f":"SUM(G442:G447)","v":0},{"$f":"SUM(H442:H447)","v":0},{"$f":"SUM(I442:I447)","v":0}]
[]
[null,null,null,"Tabella 18"]
[null,null,null,"Finanziamento m/l Termne",{"$f":"+'Fin Banca'!BR236","v":2017},{"$f":"+'Fin Banca'!BS236","v":2018},{"$f":"+'Fin Banca'!BT236","v":2019},{"$f":"+'Fin Banca'!BU236","v":2020},{"$f":"+'Fin Banca'!BV236","v":2021}]
[null,null,null,{"$f":"+'Fin Banca'!F239","v":"Rata"},{"$f":"+'Fin Banca'!BR29","v":96487.099189735309},{"$f":"+'Fin Banca'!BS29","v":8771.5544717941175},{"$f":"+'Fin Banca'!BT29","v":0},{"$f":"+'Fin Banca'!BU29","v":0},{"$f":"+'Fin Banca'!BV29","v":0}]
[null,null,null,{"$f":"+'Fin Banca'!F240","v":"Quota capitale rata"},{"$f":"+'Fin Banca'!BR30","v":91297.837791690064},{"$f":"+'Fin Banca'!BS30","v":8702.1622083099555},{"$f":"+'Fin Banca'!BT30","v":0},{"$f":"+'Fin Banca'!BU30","v":0},{"$f":"+'Fin Banca'!BV30","v":0}]
[null,null,null,{"$f":"+'Fin Banca'!F241","v":"Quota capitale cumulata rata"},{"$f":"+'Fin Banca'!BR31","v":91297.837791690064},{"$f":"+'Fin Banca'!BS31","v":0},{"$f":"+'Fin Banca'!BT31","v":0},{"$f":"+'Fin Banca'!BU31","v":0},{"$f":"+'Fin Banca'!BV31","v":0}]
[null,null,null,{"$f":"+'Fin Banca'!F242","v":"Oneri finanziari rata"},{"$f":"+'Fin Banca'!BR32","v":5189.2613980452343},{"$f":"+'Fin Banca'!BS32","v":69.392263484162712},{"$f":"+'Fin Banca'!BT32","v":0},{"$f":"+'Fin Banca'!BU32","v":0},{"$f":"+'Fin Banca'!BV32","v":0}]
[null,null,null,{"$f":"+'Fin Banca'!F243","v":"Debito residuo"},{"$f":"+'Fin Banca'!BR33","v":8702.1622083099355},{"$f":"+'Fin Banca'!BS33","v":0},{"$f":"+'Fin Banca'!BT33","v":0},{"$f":"+'Fin Banca'!BU33","v":0},{"$f":"+'Fin Banca'!BV33","v":0}]
[]
[null,null,null,"Tabella 19"]
[null,null,null,{"$f":"+'Im Irap'!E47","v":"Imposta IRAP"},{"$f":"+'Im Irap'!BQ48","v":2017},{"$f":"+'Im Irap'!BR48","v":2018},{"$f":"+'Im Irap'!BS48","v":2019},{"$f":"+'Im Irap'!BT48","v":2020},{"$f":"+'Im Irap'!BU48","v":2021}]
[null,null,null,{"$f":"+'Im Irap'!F49","v":"Imposta"},{"$f":"+'Im Irap'!BQ49","v":3038.8190101462847},{"$f":"+'Im Irap'!BR49","v":2133.9934051023479},{"$f":"+'Im Irap'!BS49","v":4792.0396579132594},{"$f":"+'Im Irap'!BT49","v":5845.8870736517047},{"$f":"+'Im Irap'!BU49","v":5802.9737170108856}]
[null,null,null,{"$f":"+'Im Irap'!F60","v":"Uscite Tributarie"},{"$f":"+'Im Irap'!BQ54","v":0},{"$f":"+'Im Irap'!BR54","v":6077.6380202925693},{"$f":"+'Im Irap'!BS54","v":1229.1678000584111},{"$f":"+'Im Irap'!BT54","v":7450.0859107241722},{"$f":"+'Im Irap'!BU54","v":6899.73448939015}]
[null,null,null,{"$f":"+'Im Irap'!F58","v":"Debiti Tributari"},{"$f":"+'Im Irap'!BQ58","v":3038.8190101462847},{"$f":"+'Im Irap'!BR58","v":0},{"$f":"+'Im Irap'!BS58","v":0},{"$f":"+'Im Irap'!BT58","v":1053.8474157384444},{"$f":"+'Im Irap'!BU58","v":0}]
[null,null,null,{"$f":"+'Im Irap'!F59","v":"Crediti Tributari"},{"$f":"+'Im Irap'!BQ59","v":0},{"$f":"+'Im Irap'!BR59","v":904.82560504393678},{"$f":"+'Im Irap'!BS59","v":2133.9934051023483},{"$f":"+'Im Irap'!BT59","v":0},{"$f":"+'Im Irap'!BU59","v":42.913356640816346}]
[]
[null,null,null,"Tabella 20"]
[null,null,null,{"$f":"+'Im Ires'!E22","v":"Imposta IRES"},{"$f":"+'Im Ires'!BQ23","v":2017},{"$f":"+'Im Ires'!BR23","v":2018},{"$f":"+'Im Ires'!BS23","v":2019},{"$f":"+'Im Ires'!BT23","v":2020},{"$f":"+'Im Ires'!BU23","v":2021}]
[null,null,null,{"$f":"+'Im Ires'!F24","v":"Imposta"},{"$f":"+'Im Ires'!BQ24","v":0},{"$f":"+'Im Ires'!BR24","v":0},{"$f":"+'Im Ires'!BS24","v":9348.0069530417331},{"$f":"+'Im Ires'!BT24","v":16169.554570213502},{"$f":"+'Im Ires'!BU24","v":16242.279207468477}]
[null,null,null,{"$f":"+'Im Ires'!F36","v":"Uscite Tributarie"},{"$f":"+'Im Ires'!BQ36","v":0},{"$f":"+'Im Ires'!BR36","v":0},{"$f":"+'Im Ires'!BS36","v":0},{"$f":"+'Im Ires'!BT36","v":102828.07648345907},{"$f":"+'Im Ires'!BU36","v":336781.21847405797}]
[null,null,null,{"$f":"+'Im Ires'!F34","v":"Debiti Tributari"},{"$f":"+'Im Ires'!BQ34","v":0},{"$f":"+'Im Ires'!BR34","v":0},{"$f":"+'Im Ires'!BS34","v":0},{"$f":"+'Im Ires'!BT34","v":6821.547617171771},{"$f":"+'Im Ires'!BU34","v":72.724637254978006}]
[null,null,null,{"$f":"+'Im Ires'!F35","v":"Crediti Tributari"},{"$f":"+'Im Ires'!BQ35","v":0},{"$f":"+'Im Ires'!BR35","v":0},{"$f":"+'Im Ires'!BS35","v":0},{"$f":"+'Im Ires'!BT35","v":0},{"$f":"+'Im Ires'!BU35","v":0}]
[]
[null,null,null,"Tabella 21"]
[null,null,null,{"$f":"+CEm!D9","v":"Conto economico"},{"$f":"+CEm!BQ11","v":2017},{"$f":"+CEm!BR11","v":2018},{"$f":"+CEm!BS11","v":2019},{"$f":"+CEm!BT11","v":2020},{"$f":"+CEm!BU11","v":2021}]
[null,null,null,{"$f":"+CEm!E14","v":"Fatturato"},{"$f":"+CEm!BQ16","v":232500},{"$f":"+CEm!BR16","v":222000},{"$f":"+CEm!BS16","v":222000},{"$f":"+CEm!BT16","v":222000},{"$f":"+CEm!BU16","v":222000}]
[null,null,null,{"$f":"+CEm!E18","v":"Acquisti Materie prime"},{"$f":"+CEm!BQ20","v":51575},{"$f":"+CEm!BR20","v":48900},{"$f":"+CEm!BS20","v":48900},{"$f":"+CEm!BT20","v":48900},{"$f":"+CEm!BU20","v":48900}]
[]
[null,null,null,{"$f":"+CEm!E23","v":"Margine Contribuzione"},{"$f":"+E474-E475","v":180925},{"$f":"+F474-F475","v":173100},{"$f":"+G474-G475","v":173100},{"$f":"+H474-H475","v":173100},{"$f":"+I474-I475","v":173100}]
[]
[null,null,null,{"$f":"+CEm!E28","v":"Costi Fissi"},{"$f":"+CEm!BQ51","v":104888.49901194936},{"$f":"+CEm!BR51","v":113005.63528576294},{"$f":"+CEm!BS51","v":43717.136273813579},{"$f":"+CEm!BT51","v":15600},{"$f":"+CEm!BU51","v":15600}]
[null,null,null,{"$f":"+CEm!F56","v":"Totale Ammortamenti"},{"$f":"+CEm!BQ56","v":9000},{"$f":"+CEm!BR56","v":8999.9999999999964},{"$f":"+CEm!BS56","v":9000},{"$f":"+CEm!BT56","v":9000.0000000000146},{"$f":"+CEm!BU56","v":9000.0000000000036}]
[null,null,null,{"$f":"+CEm!F61","v":"Totale Costo del Personale"},{"$f":"+CEm!BQ61","v":77387.39999999998},{"$f":"+CEm!BR61","v":78161.274000000005},{"$f":"+CEm!BS61","v":78942.886740000002},{"$f":"+CEm!BT61","v":79732.315607400029},{"$f":"+CEm!BU61","v":80529.638763473995}]
[]
[null,null,null,{"$f":"+CEm!E64","v":"Reddito Operativo"},{"$f":"+E477-SUM(E479:E481)","v":-10350.899011949339},{"$f":"+F477-SUM(F479:F481)","v":-27066.909285762929},{"$f":"+G477-SUM(G479:G481)","v":41439.976986186404},{"$f":"+H477-SUM(H479:H481)","v":68767.684392599956},{"$f":"+I477-SUM(I479:I481)","v":67970.361236526005}]
[]
[null,null,null,{"$f":"+CEm!E69","v":"Gestione straordinaria"},{"$f":"+CEm!BQ74","v":0},{"$f":"+CEm!BR74","v":0},{"$f":"+CEm!BS74","v":0},{"$f":"+CEm!BT74","v":0},{"$f":"+CEm!BU74","v":0}]
[null,null,null,{"$f":"+CEm!E77","v":"Gestione finanziaria"},{"$f":"+CEm!BQ83","v":-10881.935169546399},{"$f":"+CEm!BR83","v":-3623.4149037718507},{"$f":"+CEm!BS83","v":-2489.9480151791909},{"$f":"+CEm!BT83","v":-1394.5403500437103},{"$f":"+CEm!BU83","v":-294.19787207401299}]
[]
[null,null,null,{"$f":"+CEm!E85","v":"Reddito Anteimposte"},{"$f":"+E483+E485+E486","v":-21232.834181495738},{"$f":"+F483+F485+F486","v":-30690.324189534782},{"$f":"+G483+G485+G486","v":38950.02897100721},{"$f":"+H483+H485+H486","v":67373.144042556247},{"$f":"+I483+I485+I486","v":67676.16336445199}]
[]
[null,null,null,{"$f":"+CEm!E89","v":"Imposte"},{"$f":"+CEm!BQ94","v":3038.8190101462847},{"$f":"+CEm!BR94","v":2133.9934051023479},{"$f":"+CEm!BS94","v":14140.046610954993},{"$f":"+CEm!BT94","v":22015.441643865208},{"$f":"+CEm!BU94","v":22045.252924479362}]
[]
[null,null,null,{"$f":"+CEm!E97","v":"Reddito Netto"},{"$f":"+E488-E490","v":-24271.653191642024},{"$f":"+F488-F490","v":-32824.317594637127},{"$f":"+G488-G490","v":24809.982360052218},{"$f":"+H488-H490","v":45357.702398691035},{"$f":"+I488-I490","v":45630.910439972628}]
[]
[null,null,null,"Tabella 22"]
[null,null,null,{"$f":"+SPm!D9","v":"Stato Patrimoniale"},{"$f":"+SPm!BS12","v":2017},{"$f":"+SPm!BT12","v":2018},{"$f":"+SPm!BU12","v":2019},{"$f":"+SPm!BV12","v":2020},{"$f":"+SPm!BW12","v":2021}]
[]
[null,null,null,{"$f":"+SPm!E11","v":"Attivo"}]
[null,null,null,{"$f":"+SPm!F14","v":"Cassa e Banca"},{"$f":"+SPm!BS16","v":20691.636615552525},{"$f":"+SPm!BT16","v":0},{"$f":"+SPm!BU16","v":2291.644588990428},{"$f":"+SPm!BV16","v":8969.0446451920398},{"$f":"+SPm!BW16","v":44089.706476283784}]
[null,null,null,{"$f":"+SPm!F19","v":"Crediti esegibili nell'esercizio"},{"$f":"+SPm!BS34","v":10833.333333333334},{"$f":"+SPm!BT34","v":1738.1589383772689},{"$f":"+SPm!BU34","v":0},{"$f":"+SPm!BV34","v":0},{"$f":"+SPm!BW34","v":42.913356640816346}]
[null,null,null,{"$f":"+SPm!F37","v":"Rim. Merci, Mat. Prime, Suss., Semilav."},{"$f":"+SPm!BS41","v":10500},{"$f":"+SPm!BT41","v":10500},{"$f":"+SPm!BU41","v":10500},{"$f":"+SPm!BV41","v":10500},{"$f":"+SPm!BW41","v":10500}]
[null,null,null,{"$f":"+SPm!F44","v":"Immobilizzazioni materiali"},{"$f":"+SPm!BS57","v":36000},{"$f":"+SPm!BT57","v":32000.000000000004},{"$f":"+SPm!BU57","v":27999.999999999996},{"$f":"+SPm!BV57","v":23999.999999999989},{"$f":"+SPm!BW57","v":20000}]
[null,null,null,{"$f":"+SPm!F60","v":"Immobilizzazioni immateriali"},{"$f":"+SPm!BS71","v":45000},{"$f":"+SPm!BT71","v":40000},{"$f":"+SPm!BU71","v":35000.000000000007},{"$f":"+SPm!BV71","v":30000},{"$f":"+SPm!BW71","v":24999.999999999985}]
[]
[null,null,null,{"$f":"+SPm!F74","v":"Totale Attivo"},{"$f":"SUM(E498:E503)","v":123024.96994888586},{"$f":"SUM(F498:F503)","v":84238.158938377281},{"$f":"SUM(G498:G503)","v":75791.644588990428},{"$f":"SUM(H498:H503)","v":73469.044645192029},{"$f":"SUM(I498:I503)","v":99632.619832924582}]
[]
[null,null,null,{"$f":"+SPm!E79","v":"Passivo"}]
[null,null,null,{"$f":"+SPm!F82","v":"Banche a breve termine"},{"$f":"+SPm!BS85","v":0},{"$f":"+SPm!BT85","v":27576.078947582399},{"$f":"+SPm!BU85","v":0},{"$f":"+SPm!BV85","v":0},{"$f":"+SPm!BW85","v":0}]
[null,null,null,{"$f":"+SPm!F87","v":"Debiti Correnti"},{"$f":"+SPm!BS102","v":17603.169010146285},{"$f":"+SPm!BT102","v":14571.923499999999},{"$f":"+SPm!BU102","v":26585.625940852646},{"$f":"+SPm!BV102","v":22462.693495260217},{"$f":"+SPm!BW102","v":14667.826084228478}]
[null,null,null,{"$f":"+SPm!F105","v":"Debito a m/lungo termine"},{"$f":"+SPm!BS113","v":99693.554130381686},{"$f":"+SPm!BT113","v":69186.227277073514},{"$f":"+SPm!BU113","v":51492.107074364198},{"$f":"+SPm!BV113","v":32744.719537519384},{"$f":"+SPm!BW113","v":21072.251696309984}]
[null,null,null,{"$f":"+SPm!F116","v":"Capitale Netto"},{"$f":"+SPm!BS127","v":5728.3468083579846},{"$f":"+SPm!BT127","v":-27095.970786279118},{"$f":"+SPm!BU127","v":-2285.9884262268752},{"$f":"+SPm!BV127","v":18261.73161241195},{"$f":"+SPm!BW127","v":63892.642052384581}]
[]
[null,null,null,{"$f":"+SPm!F130","v":"Totale Passivo"},{"$f":"SUM(E507:E511)","v":123025.06994888595},{"$f":"SUM(F507:F511)","v":84238.258938376792},{"$f":"SUM(G507:G511)","v":75791.744588989968},{"$f":"SUM(H507:H511)","v":73469.144645191554},{"$f":"SUM(I507:I511)","v":99632.719832923045}]
[]
[null,null,null,"Tabella 23"]
[null,null,null,{"$f":"+'Cash Flow'!D12","v":"A. Flussi finanziari derivanti dalla gestione reddituale (metodo indiretto)"},{"$f":"+'Cash Flow'!BR11","v":2017},{"$f":"+'Cash Flow'!BS11","v":2018},{"$f":"+'Cash Flow'!BT11","v":2019},{"$f":"+'Cash Flow'!BU11","v":2020},{"$f":"+'Cash Flow'!BV11","v":2021}]
[null,null,null,{"$f":"+'Cash Flow'!E14","v":"Utile (perdita) dell’esercizio"},{"$f":"+'Cash Flow'!BR14","v":-24271.653191642014},{"$f":"+'Cash Flow'!BS14","v":-32824.317594637097},{"$f":"+'Cash Flow'!BT14","v":24809.982360052232},{"$f":"+'Cash Flow'!BU14","v":45357.70239869105},{"$f":"+'Cash Flow'!BV14","v":45630.910439972628}]
[null,null,null,{"$f":"+'Cash Flow'!E19","v":"1. Utile (perdita) dell’esercizio prima d’imposte sul reddito, interessi, dividendi e plus/minusvalenze da cessione"},{"$f":"+'Cash Flow'!BR19","v":-16428.5370322419},{"$f":"+'Cash Flow'!BS19","v":-31334.89609596759},{"$f":"+'Cash Flow'!BT19","v":13159.88376427643},{"$f":"+'Cash Flow'!BU19","v":24736.801104869552},{"$f":"+'Cash Flow'!BV19","v":23879.855387567277}]
[null,null,null,{"$f":"+'Cash Flow'!E26","v":"2. Flusso finanziario prima delle variazioni del ccn"},{"$f":"+'Cash Flow'!BR26","v":-3297.5370322419003},{"$f":"+'Cash Flow'!BS26","v":-18162.586095967592},{"$f":"+'Cash Flow'!BT26","v":26373.916864276431},{"$f":"+'Cash Flow'!BU26","v":37992.974535869565},{"$f":"+'Cash Flow'!BV26","v":37178.590552877286}]
[null,null,null,{"$f":"+'Cash Flow'!E35","v":"3. Flusso finanziario dopo le variazioni del ccn"},{"$f":"+'Cash Flow'!BR35","v":-6768.9833333333372},{"$f":"+'Cash Flow'!BS35","v":10007.5735},{"$f":"+'Cash Flow'!BT35","v":840.98256833333562},{"$f":"+'Cash Flow'!BU35","v":7.7257273500017618},{"$f":"+'Cash Flow'!BV35","v":7.8029846235003788}]
[null,null,null,{"$f":"+'Cash Flow'!E42","v":"4. Flusso finanziario dopo le altre rettifiche"},{"$f":"+'Cash Flow'!BR42","v":-11573.280482587168},{"$f":"+'Cash Flow'!BS42","v":4574.5073861402761},{"$f":"+'Cash Flow'!BT42","v":25401.95997500572},{"$f":"+'Cash Flow'!BU42","v":16497.968848229073},{"$f":"+'Cash Flow'!BV42","v":13913.274284732803}]
[]
[null,null,null,{"$f":"+'Cash Flow'!E44","v":"Flusso finanziario della gestione reddituale (A)"},{"$f":"+'Cash Flow'!BR44","v":-11573.280482587168},{"$f":"+'Cash Flow'!BS44","v":4574.5073861402761},{"$f":"+'Cash Flow'!BT44","v":25401.95997500572},{"$f":"+'Cash Flow'!BU44","v":16497.968848229073},{"$f":"+'Cash Flow'!BV44","v":13913.274284732803}]
[]
[null,null,null,{"$f":"+'Cash Flow'!E65","v":"Flusso finanziario dell’attività di investimento (B)"},{"$f":"+'Cash Flow'!BR65","v":-90000},{"$f":"+'Cash Flow'!BS65","v":0},{"$f":"+'Cash Flow'!BT65","v":0},{"$f":"+'Cash Flow'!BU65","v":0},{"$f":"+'Cash Flow'!BV65","v":0}]
[null,null,null,{"$f":"+'Cash Flow'!E78","v":"Flusso finanziario dell’attività di finanziamento (C)"},{"$f":"+'Cash Flow'!BR78","v":125562.55413038167},{"$f":"+'Cash Flow'!BS78","v":-34679.63685330817},{"$f":"+'Cash Flow'!BT78","v":-21908.153302709317},{"$f":"+'Cash Flow'!BU78","v":-47813.54332789703},{"$f":"+'Cash Flow'!BV78","v":-15971.203006519398}]
[]
[null,null,null,{"$f":"+'Cash Flow'!D80","v":"Incremento (decremento) delle disponibilità liquide (a ± b ± c)"},{"$f":"+'Cash Flow'!BR80","v":20691.7366155526},{"$f":"+'Cash Flow'!BS80","v":-48267.715563135484},{"$f":"+'Cash Flow'!BT80","v":29867.723536572834},{"$f":"+'Cash Flow'!BU80","v":6677.4000562016081},{"$f":"+'Cash Flow'!BV80","v":35120.661831090692}]
[]
[null,null,null,{"$f":"+'Cash Flow'!E81","v":"Disponibilità liquide inizio periodo"},{"$f":"+'Cash Flow'!BR81","v":0},{"$f":"+'Cash Flow'!BS81","v":20691.7366155526},{"$f":"+'Cash Flow'!BT81","v":-27575.978947582884},{"$f":"+'Cash Flow'!BU81","v":2291.74458898995},{"$f":"+'Cash Flow'!BV81","v":8969.1446451915581}]
[null,null,null,{"$f":"+'Cash Flow'!E82","v":"Disponibilità liquide fine periodo"},{"$f":"+'Cash Flow'!BR82","v":20691.7366155526},{"$f":"+'Cash Flow'!BS82","v":-27575.978947582884},{"$f":"+'Cash Flow'!BT82","v":2291.74458898995},{"$f":"+'Cash Flow'!BU82","v":8969.1446451915581},{"$f":"+'Cash Flow'!BV82","v":44089.806476282247}]
[]
[]
[null,null,null,"Tabella 24"]
[null,null,null,{"$f":"+Indicatori!F52","v":"Indicatori di Redditività"},{"$f":"+Indicatori!I53","v":2017},{"$f":"+Indicatori!J53","v":2018},{"$f":"+Indicatori!K53","v":2019},{"$f":"+Indicatori!L53","v":2020},{"$f":"+Indicatori!M53","v":2021}]
[null,null,null,{"$f":"+Indicatori!G54","v":"ROI"},{"$f":"+Indicatori!I54","v":-9.8185471138148031E-2},{"$f":"+Indicatori!J54","v":-0.64306829044110925},{"$f":"+Indicatori!K54","v":0.84217122026053381},{"$f":"+Indicatori!L54","v":1.3482154284849226},{"$f":"+Indicatori!M54","v":0.7999817128891582}]
[null,null,null,{"$f":"+Indicatori!G55","v":"ROE"},{"$f":"+Indicatori!I55","v":-4.2371130805537618},{"$f":"+Indicatori!J55","v":1.2114095432690219},{"$f":"+Indicatori!K55","v":-10.853065604099406},{"$f":"+Indicatori!L55","v":2.4837569274023701},{"$f":"+Indicatori!M55","v":0.71418099133481683}]
[null,null,null,{"$f":"+Indicatori!G56","v":"ROTA"},{"$f":"+Indicatori!I56","v":-8.4136570130843302E-2},{"$f":"+Indicatori!J56","v":-0.32131411259312076},{"$f":"+Indicatori!K56","v":0.54676181274216651},{"$f":"+Indicatori!L56","v":0.93600896438361758},{"$f":"+Indicatori!M56","v":0.68220991629555172}]
[]
[null,null,null,{"$f":"+Indicatori!F59","v":"Indicatori di Liquidità"},{"$f":"+Indicatori!I60","v":2017},{"$f":"+Indicatori!J60","v":2018},{"$f":"+Indicatori!K60","v":2019},{"$f":"+Indicatori!L60","v":2020},{"$f":"+Indicatori!M60","v":2021}]
[null,null,null,{"$f":"+Indicatori!G61","v":"Capitale circolante netto"},{"$f":"+Indicatori!I61","v":24421.800938739576},{"$f":"+Indicatori!J61","v":-29909.843509205126},{"$f":"+Indicatori!K61","v":-13793.981351862218},{"$f":"+Indicatori!L61","v":-2993.6488500681771},{"$f":"+Indicatori!M61","v":39964.793748696116}]
[null,null,null,{"$f":"+Indicatori!G62","v":"Current ratio"},{"$f":"+Indicatori!I62","v":2.3873525229839641},{"$f":"+Indicatori!J62","v":0.29036154094366218},{"$f":"+Indicatori!K62","v":0.48114889668007488},{"$f":"+Indicatori!L62","v":0.8667279660518068},{"$f":"+Indicatori!M62","v":3.7246569136559442}]

{"sheet":"CEm","index":33,"n_rows":99,"n_cols":73,"rows_kept":99,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Conto economico"]
[]
[null,null,null,null,null,null,{"$f":"+SPm!I12","v":"2017-01-01"},{"$f":"+SPm!J12","v":"2017-02-28"},{"$f":"+SPm!K12","v":"2017-03-31"},{"$f":"+SPm!L12","v":"2017-04-30"},{"$f":"+SPm!M12","v":"2017-05-31"},{"$f":"+SPm!N12","v":"2017-06-30"},{"$f":"+SPm!O12","v":"2017-07-31"},{"$f":"+SPm!P12","v":"2017-08-31"},{"$f":"+SPm!Q12","v":"2017-09-30"},{"$f":"+SPm!R12","v":"2017-10-31"},{"$f":"+SPm!S12","v":"2017-11-30"},{"$f":"+SPm!T12","v":"2017-12-31"},{"$f":"+SPm!U12","v":"2018-01-31"},{"$f":"+SPm!V12","v":"2018-02-28"},{"$f":"+SPm!W12","v":"2018-03-31"},{"$f":"+SPm!X12","v":"2018-04-30"},{"$f":"+SPm!Y12","v":"2018-05-31"},{"$f":"+SPm!Z12","v":"2018-06-30"},{"$f":"+SPm!AA12","v":"2018-07-31"},{"$f":"+SPm!AB12","v":"2018-08-31"},{"$f":"+SPm!AC12","v":"2018-09-30"},{"$f":"+SPm!AD12","v":"2018-10-31"},{"$f":"+SPm!AE12","v":"2018-11-30"},{"$f":"+SPm!AF12","v":"2018-12-31"},{"$f":"+SPm!AG12","v":"2019-01-31"},{"$f":"+SPm!AH12","v":"2019-02-28"},{"$f":"+SPm!AI12","v":"2019-03-31"},{"$f":"+SPm!AJ12","v":"2019-04-30"},{"$f":"+SPm!AK12","v":"2019-05-31"},{"$f":"+SPm!AL12","v":"2019-06-30"},{"$f":"+SPm!AM12","v":"2019-07-31"},{"$f":"+SPm!AN12","v":"2019-08-31"},{"$f":"+SPm!AO12","v":"2019-09-30"},{"$f":"+SPm!AP12","v":"2019-10-31"},{"$f":"+SPm!AQ12","v":"2019-11-30"},{"$f":"+SPm!AR12","v":"2019-12-31"},{"$f":"+SPm!AS12","v":"2020-01-31"},{"$f":"+SPm!AT12","v":"2020-02-29"},{"$f":"+SPm!AU12","v":"2020-03-31"},{"$f":"+SPm!AV12","v":"2020-04-30"},{"$f":"+SPm!AW12","v":"2020-05-31"},{"$f":"+SPm!AX12","v":"2020-06-30"},{"$f":"+SPm!AY12","v":"2020-07-31"},{"$f":"+SPm!AZ12","v":"2020-08-31"},{"$f":"+SPm!BA12","v":"2020-09-30"},{"$f":"+SPm!BB12","v":"2020-10-31"},{"$f":"+SPm!BC12","v":"2020-11-30"},{"$f":"+SPm!BD12","v":"2020-12-31"},{"$f":"+SPm!BE12","v":"2021-01-31"},{"$f":"+SPm!BF12","v":"2021-02-28"},{"$f":"+SPm!BG12","v":"2021-03-31"},{"$f":"+SPm!BH12","v":"2021-04-30"},{"$f":"+SPm!BI12","v":"2021-05-31"},{"$f":"+SPm!BJ12","v":"2021-06-30"},{"$f":"+SPm!BK12","v":"2021-07-31"},{"$f":"+SPm!BL12","v":"2021-08-31"},{"$f":"+SPm!BM12","v":"2021-09-30"},{"$f":"+SPm!BN12","v":"2021-10-31"},{"$f":"+SPm!BO12","v":"2021-11-30"},{"$f":"+SPm!BP12","v":"2021-12-31"},null,null,{"$f":"+YEAR(Q11)","v":2017},{"$f":"+YEAR(AD11)","v":2018},{"$f":"+YEAR(AP11)","v":2019},{"$f":"+YEAR(BB11)","v":2020},{"$f":"+YEAR(BN11)","v":2021}]
[]
[]
[null,null,null,null,"Fatturato",null,{"$f":"+E_Vendite!I45","v":18500},{"$f":"+E_Vendite!J45","v":18500},{"$f":"+E_Vendite!K45","v":18500},{"$f":"+E_Vendite!L45","v":18500},{"$f":"+E_Vendite!M45","v":18500},{"$f":"+E_Vendite!N45","v":18500},{"$f":"+E_Vendite!O45","v":18500},{"$f":"+E_Vendite!P45","v":18500},{"$f":"+E_Vendite!Q45","v":18500},{"$f":"+E_Vendite!R45","v":18500},{"$f":"+E_Vendite!S45","v":18500},{"$f":"+E_Vendite!T45","v":18500},{"$f":"+E_Vendite!U45","v":18500},{"$f":"+E_Vendite!V45","v":18500},{"$f":"+E_Vendite!W45","v":18500},{"$f":"+E_Vendite!X45","v":18500},{"$f":"+E_Vendite!Y45","v":18500},{"$f":"+E_Vendite!Z45","v":18500},{"$f":"+E_Vendite!AA45","v":18500},{"$f":"+E_Vendite!AB45","v":18500},{"$f":"+E_Vendite!AC45","v":18500},{"$f":"+E_Vendite!AD45","v":18500},{"$f":"+E_Vendite!AE45","v":18500},{"$f":"+E_Vendite!AF45","v":18500},{"$f":"+E_Vendite!AG45","v":18500},{"$f":"+E_Vendite!AH45","v":18500},{"$f":"+E_Vendite!AI45","v":18500},{"$f":"+E_Vendite!AJ45","v":18500},{"$f":"+E_Vendite!AK45","v":18500},{"$f":"+E_Vendite!AL45","v":18500},{"$f":"+E_Vendite!AM45","v":18500},{"$f":"+E_Vendite!AN45","v":18500},{"$f":"+E_Vendite!AO45","v":18500},{"$f":"+E_Vendite!AP45","v":18500},{"$f":"+E_Vendite!AQ45","v":18500},{"$f":"+E_Vendite!AR45","v":18500},{"$f":"+E_Vendite!AS45","v":18500},{"$f":"+E_Vendite!AT45","v":18500},{"$f":"+E_Vendite!AU45","v":18500},{"$f":"+E_Vendite!AV45","v":18500},{"$f":"+E_Vendite!AW45","v":18500},{"$f":"+E_Vendite!AX45","v":18500},{"$f":"+E_Vendite!AY45","v":18500},{"$f":"+E_Vendite!AZ45","v":18500},{"$f":"+E_Vendite!BA45","v":18500},{"$f":"+E_Vendite!BB45","v":18500},{"$f":"+E_Vendite!BC45","v":18500},{"$f":"+E_Vendite!BD45","v":18500},{"$f":"+E_Vendite!BE45","v":18500},{"$f":"+E_Vendite!BF45","v":18500},{"$f":"+E_Vendite!BG45","v":18500},{"$f":"+E_Vendite!BH45","v":18500},{"$f":"+E_Vendite!BI45","v":18500},{"$f":"+E_Vendite!BJ45","v":18500},{"$f":"+E_Vendite!BK45","v":18500},{"$f":"+E_Vendite!BL45","v":18500},{"$f":"+E_Vendite!BM45","v":18500},{"$f":"+E_Vendite!BN45","v":18500},{"$f":"+E_Vendite!BO45","v":18500},{"$f":"+E_Vendite!BP45","v":18500},null,null,{"$f":"+SUM(G14:R14)","v":222000},{"$f":"+SUM(S14:AD14)","v":222000},{"$f":"+SUM(AE14:AP14)","v":222000},{"$f":"+SUM(AQ14:BB14)","v":222000},{"$f":"+SUM(BC14:BN14)","v":222000}]
[null,null,null,null,"Variazione Rimanenze",null,{"$f":"+E_Vendite!I224","v":10500},{"$f":"+E_Vendite!J224","v":0},{"$f":"+E_Vendite!K224","v":0},{"$f":"+E_Vendite!L224","v":0},{"$f":"+E_Vendite!M224","v":0},{"$f":"+E_Vendite!N224","v":0},{"$f":"+E_Vendite!O224","v":0},{"$f":"+E_Vendite!P224","v":0},{"$f":"+E_Vendite!Q224","v":0},{"$f":"+E_Vendite!R224","v":0},{"$f":"+E_Vendite!S224","v":0},{"$f":"+E_Vendite!T224","v":0},{"$f":"+E_Vendite!U224","v":0},{"$f":"+E_Vendite!V224","v":0},{"$f":"+E_Vendite!W224","v":0},{"$f":"+E_Vendite!X224","v":0},{"$f":"+E_Vendite!Y224","v":0},{"$f":"+E_Vendite!Z224","v":0},{"$f":"+E_Vendite!AA224","v":0},{"$f":"+E_Vendite!AB224","v":0},{"$f":"+E_Vendite!AC224","v":0},{"$f":"+E_Vendite!AD224","v":0},{"$f":"+E_Vendite!AE224","v":0},{"$f":"+E_Vendite!AF224","v":0},{"$f":"+E_Vendite!AG224","v":0},{"$f":"+E_Vendite!AH224","v":0},{"$f":"+E_Vendite!AI224","v":0},{"$f":"+E_Vendite!AJ224","v":0},{"$f":"+E_Vendite!AK224","v":0},{"$f":"+E_Vendite!AL224","v":0},{"$f":"+E_Vendite!AM224","v":0},{"$f":"+E_Vendite!AN224","v":0},{"$f":"+E_Vendite!AO224","v":0},{"$f":"+E_Vendite!AP224","v":0},{"$f":"+E_Vendite!AQ224","v":0},{"$f":"+E_Vendite!AR224","v":0},{"$f":"+E_Vendite!AS224","v":0},{"$f":"+E_Vendite!AT224","v":0},{"$f":"+E_Vendite!AU224","v":0},{"$f":"+E_Vendite!AV224","v":0},{"$f":"+E_Vendite!AW224","v":0},{"$f":"+E_Vendite!AX224","v":0},{"$f":"+E_Vendite!AY224","v":0},{"$f":"+E_Vendite!AZ224","v":0},{"$f":"+E_Vendite!BA224","v":0},{"$f":"+E_Vendite!BB224","v":0},{"$f":"+E_Vendite!BC224","v":0},{"$f":"+E_Vendite!BD224","v":0},{"$f":"+E_Vendite!BE224","v":0},{"$f":"+E_Vendite!BF224","v":0},{"$f":"+E_Vendite!BG224","v":0},{"$f":"+E_Vendite!BH224","v":0},{"$f":"+E_Vendite!BI224","v":0},{"$f":"+E_Vendite!BJ224","v":0},{"$f":"+E_Vendite!BK224","v":0},{"$f":"+E_Vendite!BL224","v":0},{"$f":"+E_Vendite!BM224","v":0},{"$f":"+E_Vendite!BN224","v":0},{"$f":"+E_Vendite!BO224","v":0},{"$f":"+E_Vendite!BP224","v":0},null,null,{"$f":"+SUM(G15:R15)","v":10500},{"$f":"+SUM(S15:AD15)","v":0},{"$f":"+SUM(AE15:AP15)","v":0},{"$f":"+SUM(AQ15:BB15)","v":0},{"$f":"+SUM(BC15:BN15)","v":0}]
[null,null,null,null,"Valore della Produzione",null,{"$f":"+G14+G15","v":29000},{"$f":"+H14+H15","v":18500},18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,18500,{"$f":"+E_Vendite!BE45","v":18500},{"$f":"+E_Vendite!BF45","v":18500},{"$f":"+E_Vendite!BG45","v":18500},{"$f":"+E_Vendite!BH45","v":18500},{"$f":"+E_Vendite!BI45","v":18500},{"$f":"+E_Vendite!BJ45","v":18500},{"$f":"+E_Vendite!BK45","v":18500},{"$f":"+E_Vendite!BL45","v":18500},{"$f":"+E_Vendite!BM45","v":18500},{"$f":"+E_Vendite!BN45","v":18500},{"$f":"+E_Vendite!BO45","v":18500},{"$f":"+E_Vendite!BP45","v":18500},null,null,{"$f":"+SUM(G16:R16)","v":232500},{"$f":"+SUM(S16:AD16)","v":222000},{"$f":"+SUM(AE16:AP16)","v":222000},{"$f":"+SUM(AQ16:BB16)","v":222000},{"$f":"+SUM(BC16:BN16)","v":222000}]
[]
[null,null,null,null,"Acquisti Materie prime"]
[]
[null,null,null,null,null,null,{"$f":"+'E_Costi Variabili'!I45","v":6750},{"$f":"+'E_Costi Variabili'!J45","v":4075},{"$f":"+'E_Costi Variabili'!K45","v":4075},{"$f":"+'E_Costi Variabili'!L45","v":4075},{"$f":"+'E_Costi Variabili'!M45","v":4075},{"$f":"+'E_Costi Variabili'!N45","v":4075},{"$f":"+'E_Costi Variabili'!O45","v":4075},{"$f":"+'E_Costi Variabili'!P45","v":4075},{"$f":"+'E_Costi Variabili'!Q45","v":4075},{"$f":"+'E_Costi Variabili'!R45","v":4075},{"$f":"+'E_Costi Variabili'!S45","v":4075},{"$f":"+'E_Costi Variabili'!T45","v":4075},{"$f":"+'E_Costi Variabili'!U45","v":4075},{"$f":"+'E_Costi Variabili'!V45","v":4075},{"$f":"+'E_Costi Variabili'!W45","v":4075},{"$f":"+'E_Costi Variabili'!X45","v":4075},{"$f":"+'E_Costi Variabili'!Y45","v":4075},{"$f":"+'E_Costi Variabili'!Z45","v":4075},{"$f":"+'E_Costi Variabili'!AA45","v":4075},{"$f":"+'E_Costi Variabili'!AB45","v":4075},{"$f":"+'E_Costi Variabili'!AC45","v":4075},{"$f":"+'E_Costi Variabili'!AD45","v":4075},{"$f":"+'E_Costi Variabili'!AE45","v":4075},{"$f":"+'E_Costi Variabili'!AF45","v":4075},{"$f":"+'E_Costi Variabili'!AG45","v":4075},{"$f":"+'E_Costi Variabili'!AH45","v":4075},{"$f":"+'E_Costi Variabili'!AI45","v":4075},{"$f":"+'E_Costi Variabili'!AJ45","v":4075},{"$f":"+'E_Costi Variabili'!AK45","v":4075},{"$f":"+'E_Costi Variabili'!AL45","v":4075},{"$f":"+'E_Costi Variabili'!AM45","v":4075},{"$f":"+'E_Costi Variabili'!AN45","v":4075},{"$f":"+'E_Costi Variabili'!AO45","v":4075},{"$f":"+'E_Costi Variabili'!AP45","v":4075},{"$f":"+'E_Costi Variabili'!AQ45","v":4075},{"$f":"+'E_Costi Variabili'!AR45","v":4075},{"$f":"+'E_Costi Variabili'!AS45","v":4075},{"$f":"+'E_Costi Variabili'!AT45","v":4075},{"$f":"+'E_Costi Variabili'!AU45","v":4075},{"$f":"+'E_Costi Variabili'!AV45","v":4075},{"$f":"+'E_Costi Variabili'!AW45","v":4075},{"$f":"+'E_Costi Variabili'!AX45","v":4075},{"$f":"+'E_Costi Variabili'!AY45","v":4075},{"$f":"+'E_Costi Variabili'!AZ45","v":4075},{"$f":"+'E_Costi Variabili'!BA45","v":4075},{"$f":"+'E_Costi Variabili'!BB45","v":4075},{"$f":"+'E_Costi Variabili'!BC45","v":4075},{"$f":"+'E_Costi Variabili'!BD45","v":4075},{"$f":"+'E_Costi Variabili'!BE45","v":4075},{"$f":"+'E_Costi Variabili'!BF45","v":4075},{"$f":"+'E_Costi Variabili'!BG45","v":4075},{"$f":"+'E_Costi Variabili'!BH45","v":4075},{"$f":"+'E_Costi Variabili'!BI45","v":4075},{"$f":"+'E_Costi Variabili'!BJ45","v":4075},{"$f":"+'E_Costi Variabili'!BK45","v":4075},{"$f":"+'E_Costi Variabili'!BL45","v":4075},{"$f":"+'E_Costi Variabili'!BM45","v":4075},{"$f":"+'E_Costi Variabili'!BN45","v":4075},{"$f":"+'E_Costi Variabili'!BO45","v":4075},{"$f":"+'E_Costi Variabili'!BP45","v":4075},null,null,{"$f":"+SUM(G20:R20)","v":51575},{"$f":"+SUM(S20:AD20)","v":48900},{"$f":"+SUM(AE20:AP20)","v":48900},{"$f":"+SUM(AQ20:BB20)","v":48900},{"$f":"+SUM(BC20:BN20)","v":48900}]
[]
[]
[null,null,null,null,"Margine Contribuzione"]
[]
[null,null,null,null,null,null,{"$f":"+G16-G20","v":22250},14425,14425,14425,14425,14425,14425,14425,14425,14425,14425,14425,14425,14425,14425,14425,14425,14425,14425,14425,14425,14425,14425,14425,14425,14425,14425,14425,14425,14425,14425,14425,{"$f":"+AM16-AM20","v":14425},14425,14425,14425,14425,14425,14425,14425,14425,14425,14425,14425,14425,14425,14425,14425,14425,14425,14425,14425,14425,14425,14425,14425,14425,14425,14425,14425,null,null,{"$f":"+SUM(G25:R25)","v":180925},{"$f":"+SUM(S25:AD25)","v":173100},{"$f":"+SUM(AE25:AP25)","v":173100},{"$f":"+SUM(AQ25:BB25)","v":173100},{"$f":"+SUM(BC25:BN25)","v":173100}]
[]
[]
[null,null,null,null,"Costi Fissi"]
[]
[null,null,null,null,null,{"$f":"+'E_Costi Fissi'!F13","v":"1) spese di rappresentanza"},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!I$13:I$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!J$13:J$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!K$13:K$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!L$13:L$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!M$13:M$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!N$13:N$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!O$13:O$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!P$13:P$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!Q$13:Q$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!R$13:R$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!S$13:S$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!T$13:T$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!U$13:U$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!V$13:V$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!W$13:W$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!X$13:X$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!Y$13:Y$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!Z$13:Z$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!AA$13:AA$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!AB$13:AB$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!AC$13:AC$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!AD$13:AD$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!AE$13:AE$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!AF$13:AF$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!AG$13:AG$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!AH$13:AH$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!AI$13:AI$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!AJ$13:AJ$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!AK$13:AK$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!AL$13:AL$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!AM$13:AM$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!AN$13:AN$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!AO$13:AO$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!AP$13:AP$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!AQ$13:AQ$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!AR$13:AR$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!AS$13:AS$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!AT$13:AT$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!AU$13:AU$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!AV$13:AV$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!AW$13:AW$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!AX$13:AX$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!AY$13:AY$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!AZ$13:AZ$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!BA$13:BA$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!BB$13:BB$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!BC$13:BC$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!BD$13:BD$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!BE$13:BE$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!BF$13:BF$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!BG$13:BG$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!BH$13:BH$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!BI$13:BI$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!BJ$13:BJ$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!BK$13:BK$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!BL$13:BL$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!BM$13:BM$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!BN$13:BN$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!BO$13:BO$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F30,'E_Costi Fissi'!BP$13:BP$31)","v":100},null,null,{"$f":"+SUM(G30:R30)","v":1200},{"$f":"+SUM(S30:AD30)","v":1200},{"$f":"+SUM(AE30:AP30)","v":1200},{"$f":"+SUM(AQ30:BB30)","v":1200},{"$f":"+SUM(BC30:BN30)","v":1200}]
[null,null,null,null,null,{"$f":"+'E_Costi Fissi'!F14","v":"2) spese di pubblicità e promozioni"},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!I$13:I$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!J$13:J$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!K$13:K$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!L$13:L$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!M$13:M$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!N$13:N$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!O$13:O$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!P$13:P$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!Q$13:Q$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!R$13:R$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!S$13:S$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!T$13:T$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!U$13:U$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!V$13:V$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!W$13:W$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!X$13:X$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!Y$13:Y$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!Z$13:Z$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!AA$13:AA$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!AB$13:AB$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!AC$13:AC$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!AD$13:AD$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!AE$13:AE$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!AF$13:AF$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!AG$13:AG$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!AH$13:AH$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!AI$13:AI$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!AJ$13:AJ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!AK$13:AK$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!AL$13:AL$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!AM$13:AM$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!AN$13:AN$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!AO$13:AO$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!AP$13:AP$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!AQ$13:AQ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!AR$13:AR$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!AS$13:AS$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!AT$13:AT$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!AU$13:AU$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!AV$13:AV$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!AW$13:AW$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!AX$13:AX$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!AY$13:AY$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!AZ$13:AZ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!BA$13:BA$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!BB$13:BB$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!BC$13:BC$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!BD$13:BD$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!BE$13:BE$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!BF$13:BF$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!BG$13:BG$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!BH$13:BH$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!BI$13:BI$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!BJ$13:BJ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!BK$13:BK$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!BL$13:BL$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!BM$13:BM$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!BN$13:BN$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!BO$13:BO$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F31,'E_Costi Fissi'!BP$13:BP$31)","v":0},null,null,{"$f":"+SUM(G31:R31)","v":0},{"$f":"+SUM(S31:AD31)","v":0},{"$f":"+SUM(AE31:AP31)","v":0},{"$f":"+SUM(AQ31:BB31)","v":0},{"$f":"+SUM(BC31:BN31)","v":0}]
[null,null,null,null,null,{"$f":"+'E_Costi Fissi'!F15","v":"3) Compensi Amministratori"},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!I$13:I$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!J$13:J$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!K$13:K$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!L$13:L$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!M$13:M$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!N$13:N$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!O$13:O$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!P$13:P$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!Q$13:Q$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!R$13:R$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!S$13:S$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!T$13:T$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!U$13:U$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!V$13:V$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!W$13:W$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!X$13:X$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!Y$13:Y$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!Z$13:Z$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!AA$13:AA$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!AB$13:AB$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!AC$13:AC$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!AD$13:AD$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!AE$13:AE$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!AF$13:AF$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!AG$13:AG$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!AH$13:AH$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!AI$13:AI$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!AJ$13:AJ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!AK$13:AK$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!AL$13:AL$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!AM$13:AM$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!AN$13:AN$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!AO$13:AO$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!AP$13:AP$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!AQ$13:AQ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!AR$13:AR$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!AS$13:AS$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!AT$13:AT$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!AU$13:AU$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!AV$13:AV$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!AW$13:AW$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!AX$13:AX$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!AY$13:AY$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!AZ$13:AZ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!BA$13:BA$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!BB$13:BB$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!BC$13:BC$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!BD$13:BD$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!BE$13:BE$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!BF$13:BF$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!BG$13:BG$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!BH$13:BH$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!BI$13:BI$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!BJ$13:BJ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!BK$13:BK$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!BL$13:BL$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!BM$13:BM$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!BN$13:BN$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!BO$13:BO$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F32,'E_Costi Fissi'!BP$13:BP$31)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+'E_Costi Fissi'!F16","v":"4) spese di trasporto"},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!I$13:I$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!J$13:J$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!K$13:K$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!L$13:L$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!M$13:M$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!N$13:N$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!O$13:O$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!P$13:P$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!Q$13:Q$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!R$13:R$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!S$13:S$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!T$13:T$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!U$13:U$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!V$13:V$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!W$13:W$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!X$13:X$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!Y$13:Y$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!Z$13:Z$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!AA$13:AA$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!AB$13:AB$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!AC$13:AC$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!AD$13:AD$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!AE$13:AE$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!AF$13:AF$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!AG$13:AG$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!AH$13:AH$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!AI$13:AI$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!AJ$13:AJ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!AK$13:AK$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!AL$13:AL$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!AM$13:AM$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!AN$13:AN$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!AO$13:AO$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!AP$13:AP$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!AQ$13:AQ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!AR$13:AR$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!AS$13:AS$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!AT$13:AT$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!AU$13:AU$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!AV$13:AV$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!AW$13:AW$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!AX$13:AX$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!AY$13:AY$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!AZ$13:AZ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!BA$13:BA$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!BB$13:BB$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!BC$13:BC$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!BD$13:BD$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!BE$13:BE$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!BF$13:BF$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!BG$13:BG$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!BH$13:BH$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!BI$13:BI$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!BJ$13:BJ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!BK$13:BK$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!BL$13:BL$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!BM$13:BM$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!BN$13:BN$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!BO$13:BO$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F33,'E_Costi Fissi'!BP$13:BP$31)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+'E_Costi Fissi'!F17","v":"5) lavorazioni presso terzi"},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!I$13:I$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!J$13:J$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!K$13:K$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!L$13:L$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!M$13:M$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!N$13:N$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!O$13:O$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!P$13:P$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!Q$13:Q$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!R$13:R$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!S$13:S$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!T$13:T$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!U$13:U$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!V$13:V$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!W$13:W$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!X$13:X$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!Y$13:Y$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!Z$13:Z$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!AA$13:AA$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!AB$13:AB$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!AC$13:AC$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!AD$13:AD$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!AE$13:AE$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!AF$13:AF$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!AG$13:AG$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!AH$13:AH$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!AI$13:AI$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!AJ$13:AJ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!AK$13:AK$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!AL$13:AL$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!AM$13:AM$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!AN$13:AN$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!AO$13:AO$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!AP$13:AP$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!AQ$13:AQ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!AR$13:AR$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!AS$13:AS$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!AT$13:AT$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!AU$13:AU$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!AV$13:AV$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!AW$13:AW$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!AX$13:AX$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!AY$13:AY$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!AZ$13:AZ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!BA$13:BA$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!BB$13:BB$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!BC$13:BC$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!BD$13:BD$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!BE$13:BE$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!BF$13:BF$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!BG$13:BG$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!BH$13:BH$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!BI$13:BI$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!BJ$13:BJ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!BK$13:BK$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!BL$13:BL$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!BM$13:BM$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!BN$13:BN$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!BO$13:BO$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F34,'E_Costi Fissi'!BP$13:BP$31)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+'E_Costi Fissi'!F18","v":"6) consulenze tecnico-produttive"},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!I$13:I$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!J$13:J$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!K$13:K$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!L$13:L$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!M$13:M$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!N$13:N$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!O$13:O$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!P$13:P$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!Q$13:Q$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!R$13:R$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!S$13:S$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!T$13:T$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!U$13:U$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!V$13:V$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!W$13:W$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!X$13:X$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!Y$13:Y$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!Z$13:Z$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!AA$13:AA$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!AB$13:AB$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!AC$13:AC$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!AD$13:AD$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!AE$13:AE$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!AF$13:AF$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!AG$13:AG$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!AH$13:AH$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!AI$13:AI$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!AJ$13:AJ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!AK$13:AK$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!AL$13:AL$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!AM$13:AM$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!AN$13:AN$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!AO$13:AO$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!AP$13:AP$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!AQ$13:AQ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!AR$13:AR$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!AS$13:AS$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!AT$13:AT$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!AU$13:AU$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!AV$13:AV$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!AW$13:AW$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!AX$13:AX$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!AY$13:AY$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!AZ$13:AZ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!BA$13:BA$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!BB$13:BB$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!BC$13:BC$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!BD$13:BD$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!BE$13:BE$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!BF$13:BF$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!BG$13:BG$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!BH$13:BH$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!BI$13:BI$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!BJ$13:BJ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!BK$13:BK$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!BL$13:BL$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!BM$13:BM$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!BN$13:BN$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!BO$13:BO$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F35,'E_Costi Fissi'!BP$13:BP$31)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+'E_Costi Fissi'!F19","v":"7) manutenzioni industriali"},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!I$13:I$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!J$13:J$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!K$13:K$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!L$13:L$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!M$13:M$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!N$13:N$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!O$13:O$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!P$13:P$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!Q$13:Q$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!R$13:R$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!S$13:S$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!T$13:T$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!U$13:U$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!V$13:V$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!W$13:W$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!X$13:X$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!Y$13:Y$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!Z$13:Z$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!AA$13:AA$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!AB$13:AB$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!AC$13:AC$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!AD$13:AD$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!AE$13:AE$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!AF$13:AF$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!AG$13:AG$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!AH$13:AH$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!AI$13:AI$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!AJ$13:AJ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!AK$13:AK$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!AL$13:AL$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!AM$13:AM$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!AN$13:AN$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!AO$13:AO$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!AP$13:AP$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!AQ$13:AQ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!AR$13:AR$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!AS$13:AS$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!AT$13:AT$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!AU$13:AU$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!AV$13:AV$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!AW$13:AW$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!AX$13:AX$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!AY$13:AY$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!AZ$13:AZ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!BA$13:BA$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!BB$13:BB$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!BC$13:BC$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!BD$13:BD$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!BE$13:BE$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!BF$13:BF$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!BG$13:BG$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!BH$13:BH$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!BI$13:BI$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!BJ$13:BJ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!BK$13:BK$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!BL$13:BL$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!BM$13:BM$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!BN$13:BN$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!BO$13:BO$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F36,'E_Costi Fissi'!BP$13:BP$31)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+'E_Costi Fissi'!F20","v":"8) servizi vari"},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!I$13:I$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!J$13:J$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!K$13:K$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!L$13:L$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!M$13:M$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!N$13:N$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!O$13:O$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!P$13:P$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!Q$13:Q$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!R$13:R$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!S$13:S$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!T$13:T$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!U$13:U$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!V$13:V$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!W$13:W$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!X$13:X$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!Y$13:Y$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!Z$13:Z$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!AA$13:AA$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!AB$13:AB$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!AC$13:AC$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!AD$13:AD$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!AE$13:AE$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!AF$13:AF$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!AG$13:AG$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!AH$13:AH$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!AI$13:AI$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!AJ$13:AJ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!AK$13:AK$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!AL$13:AL$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!AM$13:AM$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!AN$13:AN$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!AO$13:AO$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!AP$13:AP$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!AQ$13:AQ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!AR$13:AR$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!AS$13:AS$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!AT$13:AT$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!AU$13:AU$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!AV$13:AV$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!AW$13:AW$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!AX$13:AX$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!AY$13:AY$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!AZ$13:AZ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!BA$13:BA$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!BB$13:BB$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!BC$13:BC$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!BD$13:BD$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!BE$13:BE$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!BF$13:BF$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!BG$13:BG$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!BH$13:BH$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!BI$13:BI$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!BJ$13:BJ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!BK$13:BK$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!BL$13:BL$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!BM$13:BM$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!BN$13:BN$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!BO$13:BO$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F37,'E_Costi Fissi'!BP$13:BP$31)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+'E_Costi Fissi'!F21","v":"9) provvigioni"},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!I$13:I$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!J$13:J$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!K$13:K$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!L$13:L$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!M$13:M$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!N$13:N$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!O$13:O$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!P$13:P$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!Q$13:Q$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!R$13:R$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!S$13:S$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!T$13:T$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!U$13:U$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!V$13:V$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!W$13:W$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!X$13:X$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!Y$13:Y$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!Z$13:Z$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!AA$13:AA$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!AB$13:AB$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!AC$13:AC$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!AD$13:AD$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!AE$13:AE$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!AF$13:AF$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!AG$13:AG$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!AH$13:AH$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!AI$13:AI$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!AJ$13:AJ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!AK$13:AK$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!AL$13:AL$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!AM$13:AM$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!AN$13:AN$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!AO$13:AO$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!AP$13:AP$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!AQ$13:AQ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!AR$13:AR$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!AS$13:AS$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!AT$13:AT$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!AU$13:AU$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!AV$13:AV$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!AW$13:AW$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!AX$13:AX$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!AY$13:AY$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!AZ$13:AZ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!BA$13:BA$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!BB$13:BB$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!BC$13:BC$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!BD$13:BD$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!BE$13:BE$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!BF$13:BF$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!BG$13:BG$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!BH$13:BH$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!BI$13:BI$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!BJ$13:BJ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!BK$13:BK$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!BL$13:BL$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!BM$13:BM$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!BN$13:BN$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!BO$13:BO$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F38,'E_Costi Fissi'!BP$13:BP$31)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+'E_Costi Fissi'!F22","v":"10) noleggi"},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!I$13:I$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!J$13:J$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!K$13:K$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!L$13:L$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!M$13:M$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!N$13:N$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!O$13:O$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!P$13:P$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!Q$13:Q$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!R$13:R$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!S$13:S$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!T$13:T$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!U$13:U$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!V$13:V$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!W$13:W$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!X$13:X$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!Y$13:Y$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!Z$13:Z$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!AA$13:AA$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!AB$13:AB$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!AC$13:AC$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!AD$13:AD$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!AE$13:AE$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!AF$13:AF$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!AG$13:AG$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!AH$13:AH$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!AI$13:AI$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!AJ$13:AJ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!AK$13:AK$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!AL$13:AL$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!AM$13:AM$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!AN$13:AN$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!AO$13:AO$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!AP$13:AP$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!AQ$13:AQ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!AR$13:AR$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!AS$13:AS$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!AT$13:AT$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!AU$13:AU$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!AV$13:AV$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!AW$13:AW$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!AX$13:AX$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!AY$13:AY$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!AZ$13:AZ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!BA$13:BA$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!BB$13:BB$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!BC$13:BC$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!BD$13:BD$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!BE$13:BE$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!BF$13:BF$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!BG$13:BG$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!BH$13:BH$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!BI$13:BI$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!BJ$13:BJ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!BK$13:BK$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!BL$13:BL$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!BM$13:BM$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!BN$13:BN$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!BO$13:BO$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F39,'E_Costi Fissi'!BP$13:BP$31)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+'E_Costi Fissi'!F23","v":"11) Cancelleria"},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!I$13:I$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!J$13:J$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!K$13:K$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!L$13:L$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!M$13:M$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!N$13:N$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!O$13:O$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!P$13:P$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!Q$13:Q$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!R$13:R$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!S$13:S$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!T$13:T$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!U$13:U$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!V$13:V$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!W$13:W$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!X$13:X$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!Y$13:Y$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!Z$13:Z$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!AA$13:AA$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!AB$13:AB$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!AC$13:AC$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!AD$13:AD$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!AE$13:AE$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!AF$13:AF$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!AG$13:AG$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!AH$13:AH$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!AI$13:AI$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!AJ$13:AJ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!AK$13:AK$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!AL$13:AL$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!AM$13:AM$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!AN$13:AN$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!AO$13:AO$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!AP$13:AP$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!AQ$13:AQ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!AR$13:AR$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!AS$13:AS$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!AT$13:AT$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!AU$13:AU$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!AV$13:AV$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!AW$13:AW$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!AX$13:AX$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!AY$13:AY$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!AZ$13:AZ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!BA$13:BA$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!BB$13:BB$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!BC$13:BC$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!BD$13:BD$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!BE$13:BE$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!BF$13:BF$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!BG$13:BG$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!BH$13:BH$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!BI$13:BI$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!BJ$13:BJ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!BK$13:BK$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!BL$13:BL$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!BM$13:BM$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!BN$13:BN$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!BO$13:BO$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F40,'E_Costi Fissi'!BP$13:BP$31)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+'E_Costi Fissi'!F24","v":"12) spese varie"},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!I$13:I$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!J$13:J$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!K$13:K$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!L$13:L$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!M$13:M$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!N$13:N$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!O$13:O$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!P$13:P$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!Q$13:Q$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!R$13:R$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!S$13:S$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!T$13:T$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!U$13:U$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!V$13:V$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!W$13:W$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!X$13:X$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!Y$13:Y$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!Z$13:Z$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!AA$13:AA$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!AB$13:AB$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!AC$13:AC$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!AD$13:AD$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!AE$13:AE$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!AF$13:AF$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!AG$13:AG$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!AH$13:AH$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!AI$13:AI$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!AJ$13:AJ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!AK$13:AK$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!AL$13:AL$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!AM$13:AM$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!AN$13:AN$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!AO$13:AO$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!AP$13:AP$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!AQ$13:AQ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!AR$13:AR$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!AS$13:AS$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!AT$13:AT$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!AU$13:AU$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!AV$13:AV$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!AW$13:AW$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!AX$13:AX$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!AY$13:AY$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!AZ$13:AZ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!BA$13:BA$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!BB$13:BB$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!BC$13:BC$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!BD$13:BD$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!BE$13:BE$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!BF$13:BF$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!BG$13:BG$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!BH$13:BH$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!BI$13:BI$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!BJ$13:BJ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!BK$13:BK$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!BL$13:BL$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!BM$13:BM$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!BN$13:BN$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!BO$13:BO$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F41,'E_Costi Fissi'!BP$13:BP$31)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+'E_Costi Fissi'!F25","v":"13) royalties"},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!I$13:I$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!J$13:J$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!K$13:K$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!L$13:L$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!M$13:M$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!N$13:N$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!O$13:O$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!P$13:P$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!Q$13:Q$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!R$13:R$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!S$13:S$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!T$13:T$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!U$13:U$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!V$13:V$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!W$13:W$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!X$13:X$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!Y$13:Y$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!Z$13:Z$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!AA$13:AA$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!AB$13:AB$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!AC$13:AC$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!AD$13:AD$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!AE$13:AE$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!AF$13:AF$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!AG$13:AG$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!AH$13:AH$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!AI$13:AI$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!AJ$13:AJ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!AK$13:AK$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!AL$13:AL$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!AM$13:AM$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!AN$13:AN$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!AO$13:AO$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!AP$13:AP$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!AQ$13:AQ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!AR$13:AR$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!AS$13:AS$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!AT$13:AT$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!AU$13:AU$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!AV$13:AV$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!AW$13:AW$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!AX$13:AX$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!AY$13:AY$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!AZ$13:AZ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!BA$13:BA$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!BB$13:BB$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!BC$13:BC$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!BD$13:BD$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!BE$13:BE$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!BF$13:BF$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!BG$13:BG$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!BH$13:BH$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!BI$13:BI$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!BJ$13:BJ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!BK$13:BK$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!BL$13:BL$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!BM$13:BM$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!BN$13:BN$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!BO$13:BO$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F42,'E_Costi Fissi'!BP$13:BP$31)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+'E_Costi Fissi'!F26","v":"14) consulenze legali, fiscali, notarili, ecc…"},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!I$13:I$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!J$13:J$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!K$13:K$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!L$13:L$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!M$13:M$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!N$13:N$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!O$13:O$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!P$13:P$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!Q$13:Q$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!R$13:R$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!S$13:S$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!T$13:T$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!U$13:U$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!V$13:V$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!W$13:W$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!X$13:X$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!Y$13:Y$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!Z$13:Z$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!AA$13:AA$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!AB$13:AB$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!AC$13:AC$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!AD$13:AD$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!AE$13:AE$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!AF$13:AF$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!AG$13:AG$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!AH$13:AH$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!AI$13:AI$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!AJ$13:AJ$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!AK$13:AK$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!AL$13:AL$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!AM$13:AM$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!AN$13:AN$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!AO$13:AO$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!AP$13:AP$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!AQ$13:AQ$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!AR$13:AR$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!AS$13:AS$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!AT$13:AT$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!AU$13:AU$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!AV$13:AV$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!AW$13:AW$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!AX$13:AX$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!AY$13:AY$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!AZ$13:AZ$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!BA$13:BA$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!BB$13:BB$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!BC$13:BC$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!BD$13:BD$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!BE$13:BE$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!BF$13:BF$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!BG$13:BG$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!BH$13:BH$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!BI$13:BI$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!BJ$13:BJ$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!BK$13:BK$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!BL$13:BL$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!BM$13:BM$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!BN$13:BN$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!BO$13:BO$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F43,'E_Costi Fissi'!BP$13:BP$31)","v":200},null,null,2400,2400,2400,2400,2400]
[null,null,null,null,null,{"$f":"+'E_Costi Fissi'!F27","v":"15) altre consulenze"},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!I$13:I$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!J$13:J$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!K$13:K$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!L$13:L$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!M$13:M$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!N$13:N$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!O$13:O$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!P$13:P$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!Q$13:Q$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!R$13:R$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!S$13:S$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!T$13:T$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!U$13:U$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!V$13:V$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!W$13:W$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!X$13:X$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!Y$13:Y$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!Z$13:Z$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!AA$13:AA$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!AB$13:AB$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!AC$13:AC$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!AD$13:AD$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!AE$13:AE$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!AF$13:AF$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!AG$13:AG$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!AH$13:AH$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!AI$13:AI$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!AJ$13:AJ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!AK$13:AK$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!AL$13:AL$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!AM$13:AM$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!AN$13:AN$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!AO$13:AO$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!AP$13:AP$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!AQ$13:AQ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!AR$13:AR$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!AS$13:AS$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!AT$13:AT$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!AU$13:AU$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!AV$13:AV$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!AW$13:AW$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!AX$13:AX$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!AY$13:AY$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!AZ$13:AZ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!BA$13:BA$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!BB$13:BB$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!BC$13:BC$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!BD$13:BD$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!BE$13:BE$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!BF$13:BF$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!BG$13:BG$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!BH$13:BH$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!BI$13:BI$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!BJ$13:BJ$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!BK$13:BK$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!BL$13:BL$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!BM$13:BM$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!BN$13:BN$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!BO$13:BO$31)","v":0},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F44,'E_Costi Fissi'!BP$13:BP$31)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+'E_Costi Fissi'!F28","v":"16) Utenze"},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!I$13:I$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!J$13:J$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!K$13:K$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!L$13:L$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!M$13:M$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!N$13:N$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!O$13:O$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!P$13:P$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!Q$13:Q$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!R$13:R$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!S$13:S$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!T$13:T$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!U$13:U$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!V$13:V$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!W$13:W$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!X$13:X$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!Y$13:Y$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!Z$13:Z$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!AA$13:AA$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!AB$13:AB$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!AC$13:AC$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!AD$13:AD$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!AE$13:AE$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!AF$13:AF$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!AG$13:AG$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!AH$13:AH$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!AI$13:AI$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!AJ$13:AJ$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!AK$13:AK$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!AL$13:AL$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!AM$13:AM$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!AN$13:AN$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!AO$13:AO$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!AP$13:AP$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!AQ$13:AQ$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!AR$13:AR$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!AS$13:AS$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!AT$13:AT$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!AU$13:AU$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!AV$13:AV$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!AW$13:AW$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!AX$13:AX$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!AY$13:AY$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!AZ$13:AZ$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!BA$13:BA$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!BB$13:BB$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!BC$13:BC$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!BD$13:BD$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!BE$13:BE$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!BF$13:BF$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!BG$13:BG$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!BH$13:BH$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!BI$13:BI$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!BJ$13:BJ$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!BK$13:BK$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!BL$13:BL$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!BM$13:BM$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!BN$13:BN$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!BO$13:BO$31)","v":200},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F45,'E_Costi Fissi'!BP$13:BP$31)","v":200},null,null,2400,2400,2400,2400,2400]
[null,null,null,null,null,{"$f":"+'E_Costi Fissi'!F29","v":"17) affitti e locazioni passive"},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!I$13:I$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!J$13:J$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!K$13:K$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!L$13:L$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!M$13:M$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!N$13:N$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!O$13:O$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!P$13:P$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!Q$13:Q$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!R$13:R$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!S$13:S$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!T$13:T$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!U$13:U$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!V$13:V$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!W$13:W$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!X$13:X$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!Y$13:Y$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!Z$13:Z$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!AA$13:AA$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!AB$13:AB$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!AC$13:AC$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!AD$13:AD$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!AE$13:AE$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!AF$13:AF$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!AG$13:AG$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!AH$13:AH$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!AI$13:AI$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!AJ$13:AJ$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!AK$13:AK$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!AL$13:AL$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!AM$13:AM$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!AN$13:AN$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!AO$13:AO$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!AP$13:AP$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!AQ$13:AQ$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!AR$13:AR$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!AS$13:AS$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!AT$13:AT$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!AU$13:AU$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!AV$13:AV$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!AW$13:AW$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!AX$13:AX$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!AY$13:AY$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!AZ$13:AZ$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!BA$13:BA$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!BB$13:BB$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!BC$13:BC$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!BD$13:BD$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!BE$13:BE$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!BF$13:BF$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!BG$13:BG$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!BH$13:BH$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!BI$13:BI$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!BJ$13:BJ$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!BK$13:BK$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!BL$13:BL$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!BM$13:BM$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!BN$13:BN$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!BO$13:BO$31)","v":600},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F46,'E_Costi Fissi'!BP$13:BP$31)","v":600},null,null,7200,7200,7200,7200,7200]
[null,null,null,null,null,{"$f":"+'E_Costi Fissi'!F30","v":"18) Spese amministrative"},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!I$13:I$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!J$13:J$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!K$13:K$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!L$13:L$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!M$13:M$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!N$13:N$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!O$13:O$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!P$13:P$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!Q$13:Q$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!R$13:R$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!S$13:S$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!T$13:T$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!U$13:U$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!V$13:V$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!W$13:W$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!X$13:X$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!Y$13:Y$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!Z$13:Z$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!AA$13:AA$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!AB$13:AB$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!AC$13:AC$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!AD$13:AD$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!AE$13:AE$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!AF$13:AF$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!AG$13:AG$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!AH$13:AH$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!AI$13:AI$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!AJ$13:AJ$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!AK$13:AK$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!AL$13:AL$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!AM$13:AM$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!AN$13:AN$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!AO$13:AO$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!AP$13:AP$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!AQ$13:AQ$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!AR$13:AR$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!AS$13:AS$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!AT$13:AT$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!AU$13:AU$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!AV$13:AV$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!AW$13:AW$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!AX$13:AX$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!AY$13:AY$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!AZ$13:AZ$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!BA$13:BA$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!BB$13:BB$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!BC$13:BC$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!BD$13:BD$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!BE$13:BE$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!BF$13:BF$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!BG$13:BG$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!BH$13:BH$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!BI$13:BI$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!BJ$13:BJ$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!BK$13:BK$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!BL$13:BL$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!BM$13:BM$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!BN$13:BN$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!BO$13:BO$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F47,'E_Costi Fissi'!BP$13:BP$31)","v":100},null,null,1200,1200,1200,1200,1200]
[null,null,null,null,null,{"$f":"+'E_Costi Fissi'!F31","v":"19) premi assicurativi"},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!I$13:I$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!J$13:J$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!K$13:K$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!L$13:L$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!M$13:M$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!N$13:N$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!O$13:O$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!P$13:P$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!Q$13:Q$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!R$13:R$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!S$13:S$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!T$13:T$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!U$13:U$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!V$13:V$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!W$13:W$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!X$13:X$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!Y$13:Y$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!Z$13:Z$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!AA$13:AA$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!AB$13:AB$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!AC$13:AC$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!AD$13:AD$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!AE$13:AE$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!AF$13:AF$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!AG$13:AG$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!AH$13:AH$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!AI$13:AI$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!AJ$13:AJ$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!AK$13:AK$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!AL$13:AL$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!AM$13:AM$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!AN$13:AN$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!AO$13:AO$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!AP$13:AP$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!AQ$13:AQ$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!AR$13:AR$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!AS$13:AS$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!AT$13:AT$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!AU$13:AU$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!AV$13:AV$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!AW$13:AW$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!AX$13:AX$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!AY$13:AY$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!AZ$13:AZ$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!BA$13:BA$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!BB$13:BB$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!BC$13:BC$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!BD$13:BD$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!BE$13:BE$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!BF$13:BF$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!BG$13:BG$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!BH$13:BH$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!BI$13:BI$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!BJ$13:BJ$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!BK$13:BK$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!BL$13:BL$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!BM$13:BM$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!BN$13:BN$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!BO$13:BO$31)","v":100},{"$f":"SUMIF('E_Costi Fissi'!$F$13:$BP$31,CEm!$F48,'E_Costi Fissi'!BP$13:BP$31)","v":100},null,null,1200,1200,1200,1200,1200]
[null,null,null,null,null,"Canoni Leasing",{"$f":"+Leasing!H394","v":0},{"$f":"+Leasing!I394","v":8117.1362738135767},{"$f":"+Leasing!J394","v":8117.1362738135767},{"$f":"+Leasing!K394","v":8117.1362738135767},{"$f":"+Leasing!L394","v":8117.1362738135767},{"$f":"+Leasing!M394","v":8117.1362738135767},{"$f":"+Leasing!N394","v":8117.1362738135767},{"$f":"+Leasing!O394","v":8117.1362738135767},{"$f":"+Leasing!P394","v":8117.1362738135767},{"$f":"+Leasing!Q394","v":8117.1362738135767},{"$f":"+Leasing!R394","v":8117.1362738135767},{"$f":"+Leasing!S394","v":8117.1362738135767},{"$f":"+Leasing!T394","v":8117.1362738135767},{"$f":"+Leasing!U394","v":8117.1362738135767},{"$f":"+Leasing!V394","v":8117.1362738135767},{"$f":"+Leasing!W394","v":8117.1362738135767},{"$f":"+Leasing!X394","v":8117.1362738135767},{"$f":"+Leasing!Y394","v":8117.1362738135767},{"$f":"+Leasing!Z394","v":8117.1362738135767},{"$f":"+Leasing!AA394","v":8117.1362738135767},{"$f":"+Leasing!AB394","v":8117.1362738135767},{"$f":"+Leasing!AC394","v":8117.1362738135767},{"$f":"+Leasing!AD394","v":8117.1362738135767},{"$f":"+Leasing!AE394","v":8117.1362738135767},{"$f":"+Leasing!AF394","v":28117.136273813576},{"$f":"+Leasing!AG394","v":0},{"$f":"+Leasing!AH394","v":0},{"$f":"+Leasing!AI394","v":0},{"$f":"+Leasing!AJ394","v":0},{"$f":"+Leasing!AK394","v":0},{"$f":"+Leasing!AL394","v":0},{"$f":"+Leasing!AM394","v":0},{"$f":"+Leasing!AN394","v":0},{"$f":"+Leasing!AO394","v":0},{"$f":"+Leasing!AP394","v":0},{"$f":"+Leasing!AQ394","v":0},{"$f":"+Leasing!AR394","v":0},{"$f":"+Leasing!AS394","v":0},{"$f":"+Leasing!AT394","v":0},{"$f":"+Leasing!AU394","v":0},{"$f":"+Leasing!AV394","v":0},{"$f":"+Leasing!AW394","v":0},{"$f":"+Leasing!AX394","v":0},{"$f":"+Leasing!AY394","v":0},{"$f":"+Leasing!AZ394","v":0},{"$f":"+Leasing!BA394","v":0},{"$f":"+Leasing!BB394","v":0},{"$f":"+Leasing!BC394","v":0},{"$f":"+Leasing!BD394","v":0},{"$f":"+Leasing!BE394","v":0},{"$f":"+Leasing!BF394","v":0},{"$f":"+Leasing!BG394","v":0},{"$f":"+Leasing!BH394","v":0},{"$f":"+Leasing!BI394","v":0},{"$f":"+Leasing!BJ394","v":0},{"$f":"+Leasing!BK394","v":0},{"$f":"+Leasing!BL394","v":0},{"$f":"+Leasing!BM394","v":0},{"$f":"+Leasing!BN394","v":0},{"$f":"+Leasing!BO394","v":0},null,null,89288.49901194936,97405.635285762939,28117.136273813576,0,0]
[]
[null,null,null,null,null,"Totale Costi Fissi",{"$f":"SUM(G30:G49)","v":1300},{"$f":"SUM(H30:H49)","v":9417.1362738135758},9417.1362738135758,9417.1362738135758,9417.1362738135758,9417.1362738135758,9417.1362738135758,9417.1362738135758,9417.1362738135758,9417.1362738135758,9417.1362738135758,9417.1362738135758,9417.1362738135758,9417.1362738135758,9417.1362738135758,9417.1362738135758,9417.1362738135758,9417.1362738135758,9417.1362738135758,9417.1362738135758,9417.1362738135758,9417.1362738135758,9417.1362738135758,9417.1362738135758,29417.136273813576,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,null,null,{"$f":"SUM(BQ30:BQ49)","v":104888.49901194936},{"$f":"SUM(BR30:BR49)","v":113005.63528576294},{"$f":"SUM(BS30:BS49)","v":43717.136273813579},{"$f":"SUM(BT30:BT49)","v":15600},{"$f":"SUM(BU30:BU49)","v":15600}]
[]
[null,null,null,null,null,"ammortamenti materiali",{"$f":"+Ammortamento!J117","v":333.33333333333331},{"$f":"+Ammortamento!K117","v":333.33333333333331},{"$f":"+Ammortamento!L117","v":333.33333333333337},{"$f":"+Ammortamento!M117","v":333.33333333333326},{"$f":"+Ammortamento!N117","v":333.33333333333326},{"$f":"+Ammortamento!O117","v":333.33333333333326},{"$f":"+Ammortamento!P117","v":333.33333333333326},{"$f":"+Ammortamento!Q117","v":333.33333333333348},{"$f":"+Ammortamento!R117","v":333.33333333333348},{"$f":"+Ammortamento!S117","v":333.33333333333348},{"$f":"+Ammortamento!T117","v":333.33333333333348},{"$f":"+Ammortamento!U117","v":333.33333333333348},{"$f":"+Ammortamento!V117","v":333.33333333333348},{"$f":"+Ammortamento!W117","v":333.33333333333303},{"$f":"+Ammortamento!X117","v":333.33333333333303},{"$f":"+Ammortamento!Y117","v":333.33333333333303},{"$f":"+Ammortamento!Z117","v":333.33333333333303},{"$f":"+Ammortamento!AA117","v":333.33333333333303},{"$f":"+Ammortamento!AB117","v":333.33333333333303},{"$f":"+Ammortamento!AC117","v":333.33333333333303},{"$f":"+Ammortamento!AD117","v":333.33333333333303},{"$f":"+Ammortamento!AE117","v":333.33333333333303},{"$f":"+Ammortamento!AF117","v":333.33333333333303},{"$f":"+Ammortamento!AG117","v":333.33333333333303},{"$f":"+Ammortamento!AH117","v":333.33333333333303},{"$f":"+Ammortamento!AI117","v":333.33333333333394},{"$f":"+Ammortamento!AJ117","v":333.33333333333394},{"$f":"+Ammortamento!AK117","v":333.33333333333394},{"$f":"+Ammortamento!AL117","v":333.33333333333394},{"$f":"+Ammortamento!AM117","v":333.33333333333394},{"$f":"+Ammortamento!AN117","v":333.33333333333394},{"$f":"+Ammortamento!AO117","v":333.33333333333394},{"$f":"+Ammortamento!AP117","v":333.33333333333394},{"$f":"+Ammortamento!AQ117","v":333.33333333333394},{"$f":"+Ammortamento!AR117","v":333.33333333333394},{"$f":"+Ammortamento!AS117","v":333.33333333333394},{"$f":"+Ammortamento!AT117","v":333.33333333333394},{"$f":"+Ammortamento!AU117","v":333.33333333333394},{"$f":"+Ammortamento!AV117","v":333.33333333333394},{"$f":"+Ammortamento!AW117","v":333.33333333333394},{"$f":"+Ammortamento!AX117","v":333.33333333333394},{"$f":"+Ammortamento!AY117","v":333.33333333333394},{"$f":"+Ammortamento!AZ117","v":333.33333333333394},{"$f":"+Ammortamento!BA117","v":333.33333333333394},{"$f":"+Ammortamento!BB117","v":333.33333333333394},{"$f":"+Ammortamento!BC117","v":333.33333333333394},{"$f":"+Ammortamento!BD117","v":333.33333333333394},{"$f":"+Ammortamento!BE117","v":333.33333333333394},{"$f":"+Ammortamento!BF117","v":333.33333333333394},{"$f":"+Ammortamento!BG117","v":333.33333333333394},{"$f":"+Ammortamento!BH117","v":333.33333333333212},{"$f":"+Ammortamento!BI117","v":333.33333333333212},{"$f":"+Ammortamento!BJ117","v":333.33333333333212},{"$f":"+Ammortamento!BK117","v":333.33333333333212},{"$f":"+Ammortamento!BL117","v":333.33333333333212},{"$f":"+Ammortamento!BM117","v":333.33333333333212},{"$f":"+Ammortamento!BN117","v":333.33333333333212},{"$f":"+Ammortamento!BO117","v":333.33333333333212},{"$f":"+Ammortamento!BP117","v":333.33333333333212},{"$f":"+Ammortamento!BQ117","v":333.33333333333212},null,null,{"$f":"+SUM(G53:R53)","v":4000.0000000000005},{"$f":"+SUM(S53:AD53)","v":3999.9999999999968},{"$f":"+SUM(AE53:AP53)","v":4000.0000000000064},{"$f":"+SUM(AQ53:BB53)","v":4000.0000000000073},{"$f":"+SUM(BC53:BN53)","v":3999.9999999999891}]
[null,null,null,null,null,"ammortamenti immateriali",{"$f":"+Ammortamento!J118","v":416.66666666666669},{"$f":"+Ammortamento!K118","v":416.66666666666669},{"$f":"+Ammortamento!L118","v":416.66666666666663},{"$f":"+Ammortamento!M118","v":416.66666666666674},{"$f":"+Ammortamento!N118","v":416.66666666666674},{"$f":"+Ammortamento!O118","v":416.66666666666652},{"$f":"+Ammortamento!P118","v":416.66666666666652},{"$f":"+Ammortamento!Q118","v":416.66666666666652},{"$f":"+Ammortamento!R118","v":416.66666666666652},{"$f":"+Ammortamento!S118","v":416.66666666666652},{"$f":"+Ammortamento!T118","v":416.66666666666697},{"$f":"+Ammortamento!U118","v":416.66666666666697},{"$f":"+Ammortamento!V118","v":416.66666666666697},{"$f":"+Ammortamento!W118","v":416.66666666666697},{"$f":"+Ammortamento!X118","v":416.66666666666697},{"$f":"+Ammortamento!Y118","v":416.66666666666697},{"$f":"+Ammortamento!Z118","v":416.66666666666697},{"$f":"+Ammortamento!AA118","v":416.66666666666697},{"$f":"+Ammortamento!AB118","v":416.66666666666697},{"$f":"+Ammortamento!AC118","v":416.66666666666697},{"$f":"+Ammortamento!AD118","v":416.66666666666606},{"$f":"+Ammortamento!AE118","v":416.66666666666606},{"$f":"+Ammortamento!AF118","v":416.66666666666606},{"$f":"+Ammortamento!AG118","v":416.66666666666606},{"$f":"+Ammortamento!AH118","v":416.66666666666606},{"$f":"+Ammortamento!AI118","v":416.66666666666606},{"$f":"+Ammortamento!AJ118","v":416.66666666666606},{"$f":"+Ammortamento!AK118","v":416.66666666666606},{"$f":"+Ammortamento!AL118","v":416.66666666666606},{"$f":"+Ammortamento!AM118","v":416.66666666666606},{"$f":"+Ammortamento!AN118","v":416.66666666666606},{"$f":"+Ammortamento!AO118","v":416.66666666666606},{"$f":"+Ammortamento!AP118","v":416.66666666666606},{"$f":"+Ammortamento!AQ118","v":416.66666666666606},{"$f":"+Ammortamento!AR118","v":416.66666666666606},{"$f":"+Ammortamento!AS118","v":416.66666666666606},{"$f":"+Ammortamento!AT118","v":416.66666666666606},{"$f":"+Ammortamento!AU118","v":416.66666666666606},{"$f":"+Ammortamento!AV118","v":416.66666666666606},{"$f":"+Ammortamento!AW118","v":416.66666666666606},{"$f":"+Ammortamento!AX118","v":416.66666666666788},{"$f":"+Ammortamento!AY118","v":416.66666666666788},{"$f":"+Ammortamento!AZ118","v":416.66666666666788},{"$f":"+Ammortamento!BA118","v":416.66666666666788},{"$f":"+Ammortamento!BB118","v":416.66666666666788},{"$f":"+Ammortamento!BC118","v":416.66666666666788},{"$f":"+Ammortamento!BD118","v":416.66666666666788},{"$f":"+Ammortamento!BE118","v":416.66666666666788},{"$f":"+Ammortamento!BF118","v":416.66666666666788},{"$f":"+Ammortamento!BG118","v":416.66666666666788},{"$f":"+Ammortamento!BH118","v":416.66666666666788},{"$f":"+Ammortamento!BI118","v":416.66666666666788},{"$f":"+Ammortamento!BJ118","v":416.66666666666788},{"$f":"+Ammortamento!BK118","v":416.66666666666788},{"$f":"+Ammortamento!BL118","v":416.66666666666788},{"$f":"+Ammortamento!BM118","v":416.66666666666788},{"$f":"+Ammortamento!BN118","v":416.66666666666788},{"$f":"+Ammortamento!BO118","v":416.66666666666788},{"$f":"+Ammortamento!BP118","v":416.66666666666788},{"$f":"+Ammortamento!BQ118","v":416.66666666666788},null,null,5000,5000,4999.9999999999927,5000.0000000000073,5000.0000000000146]
[]
[null,null,null,null,null,"Totale Ammortamenti",{"$f":"+SUM(G53:G54)","v":750},{"$f":"+SUM(H53:H54)","v":750},750,750,750,749.99999999999977,749.99999999999977,750,750,750,750.00000000000045,750.00000000000045,750.00000000000045,750,750,750,750,750,750,750,749.99999999999909,749.99999999999909,749.99999999999909,749.99999999999909,749.99999999999909,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750.00000000000182,750.00000000000182,750.00000000000182,750.00000000000182,750.00000000000182,750.00000000000182,750.00000000000182,750.00000000000182,750.00000000000182,750.00000000000182,750,750,750,750,750,750,750,750,750,750,null,null,{"$f":"+SUM(BQ53:BQ54)","v":9000},{"$f":"+SUM(BR53:BR54)","v":8999.9999999999964},{"$f":"+SUM(BS53:BS54)","v":9000},{"$f":"+SUM(BT53:BT54)","v":9000.0000000000146},{"$f":"+SUM(BU53:BU54)","v":9000.0000000000036}]
[]
[null,null,null,null,null,"costi del personale dipendente",{"$f":"+E_Personale!I198","v":6104.7},{"$f":"+E_Personale!J198","v":6104.7},{"$f":"+E_Personale!K198","v":6104.7},{"$f":"+E_Personale!L198","v":6104.7},{"$f":"+E_Personale!M198","v":6104.7},{"$f":"+E_Personale!N198","v":6104.7},{"$f":"+E_Personale!O198","v":6104.7},{"$f":"+E_Personale!P198","v":6104.7},{"$f":"+E_Personale!Q198","v":6104.7},{"$f":"+E_Personale!R198","v":6104.7},{"$f":"+E_Personale!S198","v":6104.7},{"$f":"+E_Personale!T198","v":6104.7},{"$f":"+E_Personale!U198","v":6165.7469999999994},{"$f":"+E_Personale!V198","v":6165.7469999999994},{"$f":"+E_Personale!W198","v":6165.7469999999994},{"$f":"+E_Personale!X198","v":6165.7469999999994},{"$f":"+E_Personale!Y198","v":6165.7469999999994},{"$f":"+E_Personale!Z198","v":6165.7469999999994},{"$f":"+E_Personale!AA198","v":6165.7469999999994},{"$f":"+E_Personale!AB198","v":6165.7469999999994},{"$f":"+E_Personale!AC198","v":6165.7469999999994},{"$f":"+E_Personale!AD198","v":6165.7469999999994},{"$f":"+E_Personale!AE198","v":6165.7469999999994},{"$f":"+E_Personale!AF198","v":6165.7469999999994},{"$f":"+E_Personale!AG198","v":6227.4044700000004},{"$f":"+E_Personale!AH198","v":6227.4044700000004},{"$f":"+E_Personale!AI198","v":6227.4044700000004},{"$f":"+E_Personale!AJ198","v":6227.4044700000004},{"$f":"+E_Personale!AK198","v":6227.4044700000004},{"$f":"+E_Personale!AL198","v":6227.4044700000004},{"$f":"+E_Personale!AM198","v":6227.4044700000004},{"$f":"+E_Personale!AN198","v":6227.4044700000004},{"$f":"+E_Personale!AO198","v":6227.4044700000004},{"$f":"+E_Personale!AP198","v":6227.4044700000004},{"$f":"+E_Personale!AQ198","v":6227.4044700000004},{"$f":"+E_Personale!AR198","v":6227.4044700000004},{"$f":"+E_Personale!AS198","v":6289.678514700001},{"$f":"+E_Personale!AT198","v":6289.678514700001},{"$f":"+E_Personale!AU198","v":6289.678514700001},{"$f":"+E_Personale!AV198","v":6289.678514700001},{"$f":"+E_Personale!AW198","v":6289.678514700001},{"$f":"+E_Personale!AX198","v":6289.678514700001},{"$f":"+E_Personale!AY198","v":6289.678514700001},{"$f":"+E_Personale!AZ198","v":6289.678514700001},{"$f":"+E_Personale!BA198","v":6289.678514700001},{"$f":"+E_Personale!BB198","v":6289.678514700001},{"$f":"+E_Personale!BC198","v":6289.678514700001},{"$f":"+E_Personale!BD198","v":6289.678514700001},{"$f":"+E_Personale!BE198","v":6352.5752998469998},{"$f":"+E_Personale!BF198","v":6352.5752998469998},{"$f":"+E_Personale!BG198","v":6352.5752998469998},{"$f":"+E_Personale!BH198","v":6352.5752998469998},{"$f":"+E_Personale!BI198","v":6352.5752998469998},{"$f":"+E_Personale!BJ198","v":6352.5752998469998},{"$f":"+E_Personale!BK198","v":6352.5752998469998},{"$f":"+E_Personale!BL198","v":6352.5752998469998},{"$f":"+E_Personale!BM198","v":6352.5752998469998},{"$f":"+E_Personale!BN198","v":6352.5752998469998},{"$f":"+E_Personale!BO198","v":6352.5752998469998},{"$f":"+E_Personale!BP198","v":6352.5752998469998},null,null,73256.39999999998,73988.964000000007,74728.853640000001,75476.142176400026,76230.90359816399]
[null,null,null,null,null,"accantonamento al TFR",{"$f":"+E_Personale!I199","v":344.25},{"$f":"+E_Personale!J199","v":344.25},{"$f":"+E_Personale!K199","v":344.25},{"$f":"+E_Personale!L199","v":344.25},{"$f":"+E_Personale!M199","v":344.25},{"$f":"+E_Personale!N199","v":344.25},{"$f":"+E_Personale!O199","v":344.25},{"$f":"+E_Personale!P199","v":344.25},{"$f":"+E_Personale!Q199","v":344.25},{"$f":"+E_Personale!R199","v":344.25},{"$f":"+E_Personale!S199","v":344.25},{"$f":"+E_Personale!T199","v":344.25},{"$f":"+E_Personale!U199","v":347.6925},{"$f":"+E_Personale!V199","v":347.6925},{"$f":"+E_Personale!W199","v":347.6925},{"$f":"+E_Personale!X199","v":347.6925},{"$f":"+E_Personale!Y199","v":347.6925},{"$f":"+E_Personale!Z199","v":347.6925},{"$f":"+E_Personale!AA199","v":347.6925},{"$f":"+E_Personale!AB199","v":347.6925},{"$f":"+E_Personale!AC199","v":347.6925},{"$f":"+E_Personale!AD199","v":347.6925},{"$f":"+E_Personale!AE199","v":347.6925},{"$f":"+E_Personale!AF199","v":347.6925},{"$f":"+E_Personale!AG199","v":351.16942500000005},{"$f":"+E_Personale!AH199","v":351.16942500000005},{"$f":"+E_Personale!AI199","v":351.16942500000005},{"$f":"+E_Personale!AJ199","v":351.16942500000005},{"$f":"+E_Personale!AK199","v":351.16942500000005},{"$f":"+E_Personale!AL199","v":351.16942500000005},{"$f":"+E_Personale!AM199","v":351.16942500000005},{"$f":"+E_Personale!AN199","v":351.16942500000005},{"$f":"+E_Personale!AO199","v":351.16942500000005},{"$f":"+E_Personale!AP199","v":351.16942500000005},{"$f":"+E_Personale!AQ199","v":351.16942500000005},{"$f":"+E_Personale!AR199","v":351.16942500000005},{"$f":"+E_Personale!AS199","v":354.68111924999994},{"$f":"+E_Personale!AT199","v":354.68111924999994},{"$f":"+E_Personale!AU199","v":354.68111924999994},{"$f":"+E_Personale!AV199","v":354.68111924999994},{"$f":"+E_Personale!AW199","v":354.68111924999994},{"$f":"+E_Personale!AX199","v":354.68111924999994},{"$f":"+E_Personale!AY199","v":354.68111924999994},{"$f":"+E_Personale!AZ199","v":354.68111924999994},{"$f":"+E_Personale!BA199","v":354.68111924999994},{"$f":"+E_Personale!BB199","v":354.68111924999994},{"$f":"+E_Personale!BC199","v":354.68111924999994},{"$f":"+E_Personale!BD199","v":354.68111924999994},{"$f":"+E_Personale!BE199","v":358.2279304425},{"$f":"+E_Personale!BF199","v":358.2279304425},{"$f":"+E_Personale!BG199","v":358.2279304425},{"$f":"+E_Personale!BH199","v":358.2279304425},{"$f":"+E_Personale!BI199","v":358.2279304425},{"$f":"+E_Personale!BJ199","v":358.2279304425},{"$f":"+E_Personale!BK199","v":358.2279304425},{"$f":"+E_Personale!BL199","v":358.2279304425},{"$f":"+E_Personale!BM199","v":358.2279304425},{"$f":"+E_Personale!BN199","v":358.2279304425},{"$f":"+E_Personale!BO199","v":358.2279304425},{"$f":"+E_Personale!BP199","v":358.2279304425},null,null,4131,4172.3100000000004,4214.0331000000006,4256.1734309999993,4298.7351653100004]
[]
[null,null,null,null,null,"Totale Costo del Personale",{"$f":"+SUM(G58:G59)","v":6448.95},{"$f":"+SUM(H58:H59)","v":6448.95},6448.95,6448.95,6448.95,6448.95,6448.95,6448.95,6448.95,6448.95,6448.95,6448.95,6513.4394999999995,6513.4394999999995,6513.4394999999995,6513.4394999999995,6513.4394999999995,6513.4394999999995,6513.4394999999995,6513.4394999999995,6513.4394999999995,6513.4394999999995,6513.4394999999995,6513.4394999999995,6578.5738950000004,6578.5738950000004,6578.5738950000004,6578.5738950000004,6578.5738950000004,6578.5738950000004,6578.5738950000004,6578.5738950000004,6578.5738950000004,6578.5738950000004,6578.5738950000004,6578.5738950000004,6644.3596339500009,6644.3596339500009,6644.3596339500009,6644.3596339500009,6644.3596339500009,6644.3596339500009,6644.3596339500009,6644.3596339500009,6644.3596339500009,6644.3596339500009,6644.3596339500009,6644.3596339500009,6710.8032302894999,6710.8032302894999,6710.8032302894999,6710.8032302894999,6710.8032302894999,6710.8032302894999,6710.8032302894999,6710.8032302894999,6710.8032302894999,6710.8032302894999,6710.8032302894999,6710.8032302894999,null,null,{"$f":"+SUM(BQ58:BQ59)","v":77387.39999999998},{"$f":"+SUM(BR58:BR59)","v":78161.274000000005},{"$f":"+SUM(BS58:BS59)","v":78942.886740000002},{"$f":"+SUM(BT58:BT59)","v":79732.315607400029},{"$f":"+SUM(BU58:BU59)","v":80529.638763473995}]
[]
[]
[null,null,null,null,"Reddito Operativo"]
[]
[null,null,null,null,null,null,{"$f":"+G25-G51-G56-G61","v":13751.05},{"$f":"+H25-H51-H56-H61","v":-2191.0862738135756},-2191.0862738135756,-2191.0862738135756,-2191.0862738135756,-2191.0862738135756,-2191.0862738135756,-2191.0862738135756,-2191.0862738135756,-2191.0862738135756,-2191.0862738135756,-2191.0862738135756,-2255.5757738135753,-2255.5757738135753,-2255.5757738135753,-2255.5757738135753,-2255.5757738135753,-2255.5757738135753,-2255.5757738135753,-2255.5757738135753,-2255.5757738135744,-2255.5757738135744,-2255.5757738135744,-2255.5757738135744,-22320.710168813577,5796.4261049999996,5796.4261049999996,5796.4261049999996,5796.4261049999996,5796.4261049999996,5796.4261049999996,5796.4261049999996,5796.4261049999996,5796.4261049999996,5796.4261049999996,5796.4261049999996,5730.6403660499991,5730.6403660499991,5730.6403660499991,5730.6403660499991,5730.6403660499973,5730.6403660499973,5730.6403660499973,5730.6403660499973,5730.6403660499973,5730.6403660499973,5730.6403660499973,5730.6403660499973,5664.1967697104983,5664.1967697104983,5664.1967697105001,5664.1967697105001,5664.1967697105001,5664.1967697105001,5664.1967697105001,5664.1967697105001,5664.1967697105001,5664.1967697105001,5664.1967697105001,5664.1967697105001,null,null,{"$f":"+BQ25-BQ51-BQ56-BQ61","v":-10350.899011949339},{"$f":"+BR25-BR51-BR56-BR61","v":-27066.909285762944},{"$f":"+BS25-BS51-BS56-BS61","v":41439.976986186419},{"$f":"+BT25-BT51-BT56-BT61","v":68767.684392599971},{"$f":"+BU25-BU51-BU56-BU61","v":67970.361236526005}]
[]
[]
[null,null,null,null,"Gestione straordinaria"]
[]
[null,null,null,null,null,"Plusvalenze/Minusvalenze Materiali",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(G71:R71)","v":0},{"$f":"+SUM(S71:AD71)","v":0},{"$f":"+SUM(AE71:AP71)","v":0},{"$f":"+SUM(AQ71:BB71)","v":0},{"$f":"+SUM(BC71:BN71)","v":0}]
[null,null,null,null,null,"Plusvalenze/Minusvalenze Immateriali",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(G72:R72)","v":0},{"$f":"+SUM(S72:AD72)","v":0},{"$f":"+SUM(AE72:AP72)","v":0},{"$f":"+SUM(AQ72:BB72)","v":0},{"$f":"+SUM(BC72:BN72)","v":0}]
[]
[null,null,null,null,null,"Totale",{"$f":"SUM(G71:G72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BC71:BC72)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+SUM(G74:R74)","v":0},{"$f":"+SUM(S74:AD74)","v":0},{"$f":"+SUM(AE74:AP74)","v":0},{"$f":"+SUM(AQ74:BB74)","v":0},{"$f":"+SUM(BC74:BN74)","v":0}]
[]
[]
[null,null,null,null,"Gestione finanziaria"]
[]
[null,null,null,null,null,"Oneri Finanziari a breve termine"]
[null,null,null,null,null,"Oneri Finanziari a medio/lungo termine",{"$f":"+'Fin Banca'!H242","v":0},{"$f":"+'Fin Banca'!I242","v":1449.2738482741129},{"$f":"+'Fin Banca'!J242","v":1359.1451925580423},{"$f":"+'Fin Banca'!K242","v":1268.4013515129482},{"$f":"+'Fin Banca'!L242","v":1177.0378412903333},{"$f":"+'Fin Banca'!M242","v":1085.0501440050241},{"$f":"+'Fin Banca'!N242","v":992.43370747076006},{"$f":"+'Fin Banca'!O242","v":899.18394493369942},{"$f":"+'Fin Banca'!P242","v":805.29623480382861},{"$f":"+'Fin Banca'!Q242","v":710.76592038426145},{"$f":"+'Fin Banca'!R242","v":615.58830959840543},{"$f":"+'Fin Banca'!S242","v":519.75867471498395},{"$f":"+'Fin Banca'!T242","v":423.27225207089253},{"$f":"+'Fin Banca'!U242","v":326.12424179187394},{"$f":"+'Fin Banca'!V242","v":319.16950525052647},{"$f":"+'Fin Banca'!W242","v":312.18643425162696},{"$f":"+'Fin Banca'!X242","v":305.17491335708792},{"$f":"+'Fin Banca'!Y242","v":298.13482665851285},{"$f":"+'Fin Banca'!Z242","v":291.06605777528017},{"$f":"+'Fin Banca'!AA242","v":283.96848985261926},{"$f":"+'Fin Banca'!AB242","v":276.84200555967851},{"$f":"+'Fin Banca'!AC242","v":269.6864870875861},{"$f":"+'Fin Banca'!AD242","v":262.50181614750227},{"$f":"+'Fin Banca'!AE242","v":255.28787396866369},{"$f":"+'Fin Banca'!AF242","v":248.04454129642048},{"$f":"+'Fin Banca'!AG242","v":240.77169839026436},{"$f":"+'Fin Banca'!AH242","v":233.46922502184958},{"$f":"+'Fin Banca'!AI242","v":226.13700047300506},{"$f":"+'Fin Banca'!AJ242","v":218.77490353373904},{"$f":"+'Fin Banca'!AK242","v":211.38281250023525},{"$f":"+'Fin Banca'!AL242","v":203.96060517284096},{"$f":"+'Fin Banca'!AM242","v":196.50815885404694},{"$f":"+'Fin Banca'!AN242","v":189.02535034645919},{"$f":"+'Fin Banca'!AO242","v":181.51205595076217},{"$f":"+'Fin Banca'!AP242","v":173.9681514636741},{"$f":"+'Fin Banca'!AQ242","v":166.39351217589362},{"$f":"+'Fin Banca'!AR242","v":158.78801287003822},{"$f":"+'Fin Banca'!AS242","v":151.15152781857429},{"$f":"+'Fin Banca'!AT242","v":143.48393078173876},{"$f":"+'Fin Banca'!AU242","v":135.78509500545201},{"$f":"+'Fin Banca'!AV242","v":128.05489321922269},{"$f":"+'Fin Banca'!AW242","v":120.29319763404369},{"$f":"+'Fin Banca'!AX242","v":112.49987994027967},{"$f":"+'Fin Banca'!AY242","v":104.67481130554594},{"$f":"+'Fin Banca'!AZ242","v":96.817862372578773},{"$f":"+'Fin Banca'!BA242","v":88.928903257096906},{"$f":"+'Fin Banca'!BB242","v":81.00780354565444},{"$f":"+'Fin Banca'!BC242","v":73.05443229348495},{"$f":"+'Fin Banca'!BD242","v":65.068658022336763},{"$f":"+'Fin Banca'!BE242","v":57.050348718299652},{"$f":"+'Fin Banca'!BF242","v":48.999371829622305},{"$f":"+'Fin Banca'!BG242","v":40.915594264521225},{"$f":"+'Fin Banca'!BH242","v":32.798882388980445},{"$f":"+'Fin Banca'!BI242","v":24.649102024542501},{"$f":"+'Fin Banca'!BJ242","v":16.46611844609026},{"$f":"+'Fin Banca'!BK242","v":8.2497963796198768},{"$f":"+'Fin Banca'!BL242","v":0},{"$f":"+'Fin Banca'!BM242","v":0},{"$f":"+'Fin Banca'!BN242","v":0},{"$f":"+'Fin Banca'!BO242","v":0},null,null,{"$f":"+SUM(G80:R80)","v":10881.935169546399},{"$f":"+SUM(S80:AD80)","v":3623.4149037718507},{"$f":"+SUM(AE80:AP80)","v":2489.9480151791909},{"$f":"+SUM(AQ80:BB80)","v":1394.5403500437103},{"$f":"+SUM(BC80:BN80)","v":294.19787207401299}]
[null,null,null,null,null,"Proventi Finanziari",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(G81:R81)","v":0},{"$f":"+SUM(S81:AD81)","v":0},{"$f":"+SUM(AE81:AP81)","v":0},{"$f":"+SUM(AQ81:BB81)","v":0},{"$f":"+SUM(BC81:BN81)","v":0}]
[]
[null,null,null,null,null,"Totale",{"$f":"-SUM(G79:G80)+G81","v":0},-1449.2738482741129,-1359.1451925580423,-1268.4013515129482,-1177.0378412903333,-1085.0501440050241,-992.43370747076006,-899.18394493369942,-805.29623480382861,-710.76592038426145,-615.58830959840543,-519.75867471498395,-423.27225207089253,-326.12424179187394,-319.16950525052647,-312.18643425162696,-305.17491335708792,-298.13482665851285,-291.06605777528017,-283.96848985261926,-276.84200555967851,-269.6864870875861,-262.50181614750227,-255.28787396866369,-248.04454129642048,-240.77169839026436,-233.46922502184958,-226.13700047300506,-218.77490353373904,-211.38281250023525,-203.96060517284096,-196.50815885404694,-189.02535034645919,-181.51205595076217,-173.9681514636741,-166.39351217589362,-158.78801287003822,-151.15152781857429,-143.48393078173876,-135.78509500545201,-128.05489321922269,-120.29319763404369,-112.49987994027967,-104.67481130554594,-96.817862372578773,-88.928903257096906,-81.00780354565444,-73.05443229348495,{"$f":"-SUM(BC79:BC80)+BC81","v":-65.068658022336763},-57.050348718299652,-48.999371829622305,-40.915594264521225,-32.798882388980445,-24.649102024542501,-16.46611844609026,-8.2497963796198768,0,0,0,0,null,null,{"$f":"+SUM(G83:R83)","v":-10881.935169546399},{"$f":"+SUM(S83:AD83)","v":-3623.4149037718507},{"$f":"+SUM(AE83:AP83)","v":-2489.9480151791909},{"$f":"+SUM(AQ83:BB83)","v":-1394.5403500437103},{"$f":"+SUM(BC83:BN83)","v":-294.19787207401299}]
[]
[null,null,null,null,"Reddito Anteimposte"]
[null,null,null,null,null,null,{"$f":"+G66+G74+G83","v":13751.05},-3640.3601220876885,-3550.2314663716179,-3459.4876253265238,-3368.1241151039089,-3276.1364178185995,-3183.5199812843357,-3090.2702187472751,-2996.3825086174043,-2901.852194197837,-2806.6745834119811,-2710.8449485285596,-2678.8480258844679,-2581.7000156054492,-2574.7452790641019,-2567.7622080652022,-2560.7506871706632,-2553.7106004720881,-2546.6418315888554,-2539.5442636661946,-2532.4177793732529,-2525.2622609011605,-2518.0775899610767,-2510.8636477822383,-22568.754710109999,5555.6544066097349,5562.95687997815,5570.2891045269944,5577.6512014662603,5585.043292499764,5592.465499827159,5599.9179461459526,{"$f":"+AM66+AM74+AM83","v":5607.4007546535404},5614.9140490492373,5622.4579535363255,5630.0325928241064,5571.852353179961,5579.4888382314248,5587.1564352682599,5594.8552710445474,5602.585472830775,5610.347168415954,5618.140486109718,5625.9655547444518,5633.8225036774184,5641.7114627929004,5649.6325625043428,5657.5859337565125,5599.1281116881619,5607.1464209921987,5615.1973978808783,5623.281175445979,5631.3978873215201,5639.547667685958,5647.73065126441,5655.9469733308806,5664.1967697105001,5664.1967697105001,5664.1967697105001,5664.1967697105001,null,null,{"$f":"+SUM(G86:R86)","v":-21232.834181495731},{"$f":"+SUM(S86:AD86)","v":-30690.324189534753},{"$f":"+SUM(AE86:AP86)","v":38950.028971007225},{"$f":"+SUM(AQ86:BB86)","v":67373.144042556261},{"$f":"+SUM(BC86:BN86)","v":67676.16336445199}]
[]
[]
[null,null,null,null,"Imposte"]
[]
[null,null,null,null,null,"IRES",{"$f":"+'Im Ires'!G24","v":0},{"$f":"+'Im Ires'!H24","v":0},{"$f":"+'Im Ires'!I24","v":0},{"$f":"+'Im Ires'!J24","v":0},{"$f":"+'Im Ires'!K24","v":0},{"$f":"+'Im Ires'!L24","v":0},{"$f":"+'Im Ires'!M24","v":0},{"$f":"+'Im Ires'!N24","v":0},{"$f":"+'Im Ires'!O24","v":0},{"$f":"+'Im Ires'!P24","v":0},{"$f":"+'Im Ires'!Q24","v":0},{"$f":"+'Im Ires'!R24","v":0},{"$f":"+'Im Ires'!S24","v":0},{"$f":"+'Im Ires'!T24","v":0},{"$f":"+'Im Ires'!U24","v":0},{"$f":"+'Im Ires'!V24","v":0},{"$f":"+'Im Ires'!W24","v":0},{"$f":"+'Im Ires'!X24","v":0},{"$f":"+'Im Ires'!Y24","v":0},{"$f":"+'Im Ires'!Z24","v":0},{"$f":"+'Im Ires'!AA24","v":0},{"$f":"+'Im Ires'!AB24","v":0},{"$f":"+'Im Ires'!AC24","v":0},{"$f":"+'Im Ires'!AD24","v":0},{"$f":"+'Im Ires'!AE24","v":0},{"$f":"+'Im Ires'!AF24","v":0},{"$f":"+'Im Ires'!AG24","v":0},{"$f":"+'Im Ires'!AH24","v":0},{"$f":"+'Im Ires'!AI24","v":0},{"$f":"+'Im Ires'!AJ24","v":0},{"$f":"+'Im Ires'!AK24","v":0},{"$f":"+'Im Ires'!AL24","v":0},{"$f":"+'Im Ires'!AM24","v":0},{"$f":"+'Im Ires'!AN24","v":0},{"$f":"+'Im Ires'!AO24","v":0},{"$f":"+'Im Ires'!AP24","v":9348.0069530417331},{"$f":"+'Im Ires'!AQ24","v":0},{"$f":"+'Im Ires'!AR24","v":0},{"$f":"+'Im Ires'!AS24","v":0},{"$f":"+'Im Ires'!AT24","v":0},{"$f":"+'Im Ires'!AU24","v":0},{"$f":"+'Im Ires'!AV24","v":0},{"$f":"+'Im Ires'!AW24","v":0},{"$f":"+'Im Ires'!AX24","v":0},{"$f":"+'Im Ires'!AY24","v":0},{"$f":"+'Im Ires'!AZ24","v":0},{"$f":"+'Im Ires'!BA24","v":0},{"$f":"+'Im Ires'!BB24","v":16169.554570213502},{"$f":"+'Im Ires'!BC24","v":0},{"$f":"+'Im Ires'!BD24","v":0},{"$f":"+'Im Ires'!BE24","v":0},{"$f":"+'Im Ires'!BF24","v":0},{"$f":"+'Im Ires'!BG24","v":0},{"$f":"+'Im Ires'!BH24","v":0},{"$f":"+'Im Ires'!BI24","v":0},{"$f":"+'Im Ires'!BJ24","v":0},{"$f":"+'Im Ires'!BK24","v":0},{"$f":"+'Im Ires'!BL24","v":0},{"$f":"+'Im Ires'!BM24","v":0},{"$f":"+'Im Ires'!BN24","v":16242.279207468477},null,null,{"$f":"+SUM(G91:R91)","v":0},{"$f":"+SUM(S91:AD91)","v":0},{"$f":"+SUM(AE91:AP91)","v":9348.0069530417331},{"$f":"+SUM(AQ91:BB91)","v":16169.554570213502},{"$f":"+SUM(BC91:BN91)","v":16242.279207468477}]
[null,null,null,null,null,"Irap",{"$f":"+'Im Irap'!G49","v":0},{"$f":"+'Im Irap'!H49","v":0},{"$f":"+'Im Irap'!I49","v":0},{"$f":"+'Im Irap'!J49","v":0},{"$f":"+'Im Irap'!K49","v":0},{"$f":"+'Im Irap'!L49","v":0},{"$f":"+'Im Irap'!M49","v":0},{"$f":"+'Im Irap'!N49","v":0},{"$f":"+'Im Irap'!O49","v":0},{"$f":"+'Im Irap'!P49","v":0},{"$f":"+'Im Irap'!Q49","v":0},{"$f":"+'Im Irap'!R49","v":3038.8190101462847},{"$f":"+'Im Irap'!S49","v":0},{"$f":"+'Im Irap'!T49","v":0},{"$f":"+'Im Irap'!U49","v":0},{"$f":"+'Im Irap'!V49","v":0},{"$f":"+'Im Irap'!W49","v":0},{"$f":"+'Im Irap'!X49","v":0},{"$f":"+'Im Irap'!Y49","v":0},{"$f":"+'Im Irap'!Z49","v":0},{"$f":"+'Im Irap'!AA49","v":0},{"$f":"+'Im Irap'!AB49","v":0},{"$f":"+'Im Irap'!AC49","v":0},{"$f":"+'Im Irap'!AD49","v":2133.9934051023479},{"$f":"+'Im Irap'!AE49","v":0},{"$f":"+'Im Irap'!AF49","v":0},{"$f":"+'Im Irap'!AG49","v":0},{"$f":"+'Im Irap'!AH49","v":0},{"$f":"+'Im Irap'!AI49","v":0},{"$f":"+'Im Irap'!AJ49","v":0},{"$f":"+'Im Irap'!AK49","v":0},{"$f":"+'Im Irap'!AL49","v":0},{"$f":"+'Im Irap'!AM49","v":0},{"$f":"+'Im Irap'!AN49","v":0},{"$f":"+'Im Irap'!AO49","v":0},{"$f":"+'Im Irap'!AP49","v":4792.0396579132594},{"$f":"+'Im Irap'!AQ49","v":0},{"$f":"+'Im Irap'!AR49","v":0},{"$f":"+'Im Irap'!AS49","v":0},{"$f":"+'Im Irap'!AT49","v":0},{"$f":"+'Im Irap'!AU49","v":0},{"$f":"+'Im Irap'!AV49","v":0},{"$f":"+'Im Irap'!AW49","v":0},{"$f":"+'Im Irap'!AX49","v":0},{"$f":"+'Im Irap'!AY49","v":0},{"$f":"+'Im Irap'!AZ49","v":0},{"$f":"+'Im Irap'!BA49","v":0},{"$f":"+'Im Irap'!BB49","v":5845.8870736517047},{"$f":"+'Im Irap'!BC49","v":0},{"$f":"+'Im Irap'!BD49","v":0},{"$f":"+'Im Irap'!BE49","v":0},{"$f":"+'Im Irap'!BF49","v":0},{"$f":"+'Im Irap'!BG49","v":0},{"$f":"+'Im Irap'!BH49","v":0},{"$f":"+'Im Irap'!BI49","v":0},{"$f":"+'Im Irap'!BJ49","v":0},{"$f":"+'Im Irap'!BK49","v":0},{"$f":"+'Im Irap'!BL49","v":0},{"$f":"+'Im Irap'!BM49","v":0},{"$f":"+'Im Irap'!BN49","v":5802.9737170108856},null,null,{"$f":"+SUM(G92:R92)","v":3038.8190101462847},{"$f":"+SUM(S92:AD92)","v":2133.9934051023479},{"$f":"+SUM(AE92:AP92)","v":4792.0396579132594},{"$f":"+SUM(AQ92:BB92)","v":5845.8870736517047},{"$f":"+SUM(BC92:BN92)","v":5802.9737170108856}]
[]
[null,null,null,null,null,"Totale",{"$f":"SUM(G91:G92)","v":0},{"$f":"SUM(H91:H92)","v":0},0,0,0,0,0,0,0,0,0,3038.8190101462847,0,0,0,0,0,0,0,0,0,0,0,2133.9934051023479,0,0,0,0,0,0,0,0,0,0,0,14140.046610954993,0,0,0,0,0,0,0,0,0,0,0,22015.441643865208,0,0,0,0,0,0,0,0,0,0,0,22045.252924479362,null,null,{"$f":"+SUM(G94:R94)","v":3038.8190101462847},{"$f":"+SUM(S94:AD94)","v":2133.9934051023479},{"$f":"+SUM(AE94:AP94)","v":14140.046610954993},{"$f":"+SUM(AQ94:BB94)","v":22015.441643865208},{"$f":"+SUM(BC94:BN94)","v":22045.252924479362}]
[]
[]
[null,null,null,null,"Reddito Netto"]
[]
[null,null,null,null,null,null,{"$f":"+G86-SUM(G91:G92)","v":13751.05},-3640.3601220876885,-3550.2314663716179,-3459.4876253265238,-3368.1241151039089,-3276.1364178185995,-3183.5199812843357,-3090.2702187472751,-2996.3825086174043,-2901.852194197837,-2806.6745834119811,-5749.6639586748443,-2678.8480258844679,-2581.7000156054492,-2574.7452790641019,-2567.7622080652022,-2560.7506871706632,-2553.7106004720881,-2546.6418315888554,-2539.5442636661946,-2532.4177793732529,-2525.2622609011605,-2518.0775899610767,-4644.8570528845867,-22568.754710109999,5555.6544066097349,5562.95687997815,5570.2891045269944,5577.6512014662603,5585.043292499764,5592.465499827159,5599.9179461459526,{"$f":"+AM86-SUM(AM91:AM92)","v":5607.4007546535404},5614.9140490492373,5622.4579535363255,-8510.0140181308852,5571.852353179961,5579.4888382314248,5587.1564352682599,5594.8552710445474,5602.585472830775,5610.347168415954,5618.140486109718,5625.9655547444518,5633.8225036774184,5641.7114627929004,5649.6325625043428,-16357.855710108695,5599.1281116881619,5607.1464209921987,5615.1973978808783,5623.281175445979,5631.3978873215201,5639.547667685958,5647.73065126441,5655.9469733308806,5664.1967697105001,5664.1967697105001,5664.1967697105001,-16381.056154768863,null,null,{"$f":"+SUM(G99:R99)","v":-24271.653191642014},{"$f":"+SUM(S99:AD99)","v":-32824.317594637097},{"$f":"+SUM(AE99:AP99)","v":24809.982360052232},{"$f":"+SUM(AQ99:BB99)","v":45357.70239869105},{"$f":"+SUM(BC99:BN99)","v":45630.910439972628}]

{"sheet":"SPm","index":34,"n_rows":136,"n_cols":75,"rows_kept":136,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Stato Patrimoniale"]
[]
[null,null,null,null,"Attivo"]
[null,null,null,null,null,null,null,null,{"$f":"configurazione!P1","v":"2017-01-01"},{"$f":"+EOMONTH(I12,1)","v":"2017-02-28"},{"$f":"+EOMONTH(J12,1)","v":"2017-03-31"},"2017-04-30","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-30","2017-10-31","2017-11-30","2017-12-31",{"$f":"+EOMONTH(T12,1)","v":"2018-01-31"},"2018-02-28","2018-03-31","2018-04-30","2018-05-31","2018-06-30","2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31",{"$f":"+EOMONTH(AF12,1)","v":"2019-01-31"},"2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31",{"$f":"+EOMONTH(AR12,1)","v":"2020-01-31"},"2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31",{"$f":"+EOMONTH(BD12,1)","v":"2021-01-31"},"2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31",null,null,{"$f":"+YEAR(T12)","v":2017},{"$f":"+YEAR(AF12)","v":2018},{"$f":"+YEAR(AR12)","v":2019},{"$f":"+YEAR(BD12)","v":2020},{"$f":"+YEAR(BP12)","v":2021}]
[]
[null,null,null,null,null,"Cassa e Banca"]
[]
[null,null,null,null,null,null,null,null,{"$f":"+IF(Banca!H43>0,Banca!H43,0)","v":147422.54999999999},{"$f":"+IF(Banca!I43>0,Banca!I43,0)","v":130976.92151050476},{"$f":"+IF(Banca!J43>0,Banca!J43,0)","v":147794.79302100954},{"$f":"+IF(Banca!K43>0,Banca!K43,0)","v":138974.66453151431},{"$f":"+IF(Banca!L43>0,Banca!L43,0)","v":125792.53604201908},{"$f":"+IF(Banca!M43>0,Banca!M43,0)","v":112610.40755252386},{"$f":"+IF(Banca!N43>0,Banca!N43,0)","v":99428.279063028633},{"$f":"+IF(Banca!O43>0,Banca!O43,0)","v":85498.150573533407},{"$f":"+IF(Banca!P43>0,Banca!P43,0)","v":69296.522084038181},{"$f":"+IF(Banca!Q43>0,Banca!Q43,0)","v":53094.893594542962},{"$f":"+IF(Banca!R43>0,Banca!R43,0)","v":36893.265105047743},{"$f":"+IF(Banca!S43>0,Banca!S43,0)","v":20691.636615552525},{"$f":"+IF(Banca!T43>0,Banca!T43,0)","v":4436.534626057306},{"$f":"+IF(Banca!U43>0,Banca!U43,0)","v":2078.8095757530209},{"$f":"+IF(Banca!V43>0,Banca!V43,0)","v":0},{"$f":"+IF(Banca!W43>0,Banca!W43,0)","v":0},{"$f":"+IF(Banca!X43>0,Banca!X43,0)","v":0},{"$f":"+IF(Banca!Y43>0,Banca!Y43,0)","v":0},{"$f":"+IF(Banca!Z43>0,Banca!Z43,0)","v":0},{"$f":"+IF(Banca!AA43>0,Banca!AA43,0)","v":0},{"$f":"+IF(Banca!AB43>0,Banca!AB43,0)","v":0},{"$f":"+IF(Banca!AC43>0,Banca!AC43,0)","v":0},{"$f":"+IF(Banca!AD43>0,Banca!AD43,0)","v":0},{"$f":"+IF(Banca!AE43>0,Banca!AE43,0)","v":0},{"$f":"+IF(Banca!AF43>0,Banca!AF43,0)","v":0},{"$f":"+IF(Banca!AG43>0,Banca!AG43,0)","v":0},{"$f":"+IF(Banca!AH43>0,Banca!AH43,0)","v":0},{"$f":"+IF(Banca!AI43>0,Banca!AI43,0)","v":0},{"$f":"+IF(Banca!AJ43>0,Banca!AJ43,0)","v":0},{"$f":"+IF(Banca!AK43>0,Banca!AK43,0)","v":0},{"$f":"+IF(Banca!AL43>0,Banca!AL43,0)","v":0},{"$f":"+IF(Banca!AM43>0,Banca!AM43,0)","v":0},{"$f":"+IF(Banca!AN43>0,Banca!AN43,0)","v":0},{"$f":"+IF(Banca!AO43>0,Banca!AO43,0)","v":0},{"$f":"+IF(Banca!AP43>0,Banca!AP43,0)","v":0},{"$f":"+IF(Banca!AQ43>0,Banca!AQ43,0)","v":2291.644588990428},{"$f":"+IF(Banca!AR43>0,Banca!AR43,0)","v":0},{"$f":"+IF(Banca!AS43>0,Banca!AS43,0)","v":0},{"$f":"+IF(Banca!AT43>0,Banca!AT43,0)","v":0},{"$f":"+IF(Banca!AU43>0,Banca!AU43,0)","v":0},{"$f":"+IF(Banca!AV43>0,Banca!AV43,0)","v":1500.1198336679809},{"$f":"+IF(Banca!AW43>0,Banca!AW43,0)","v":0},{"$f":"+IF(Banca!AX43>0,Banca!AX43,0)","v":0},{"$f":"+IF(Banca!AY43>0,Banca!AY43,0)","v":0},{"$f":"+IF(Banca!AZ43>0,Banca!AZ43,0)","v":3046.6334853371627},{"$f":"+IF(Banca!BA43>0,Banca!BA43,0)","v":7848.7798608131197},{"$f":"+IF(Banca!BB43>0,Banca!BB43,0)","v":4166.8982697160827},{"$f":"+IF(Banca!BC43>0,Banca!BC43,0)","v":8969.0446451920398},{"$f":"+IF(Banca!BD43>0,Banca!BD43,0)","v":13716.097220144497},{"$f":"+IF(Banca!BE43>0,Banca!BE43,0)","v":18455.346810473453},{"$f":"+IF(Banca!BF43>0,Banca!BF43,0)","v":23194.596400802409},{"$f":"+IF(Banca!BG43>0,Banca!BG43,0)","v":27933.845991131366},{"$f":"+IF(Banca!BH43>0,Banca!BH43,0)","v":32673.095581460322},{"$f":"+IF(Banca!BI43>0,Banca!BI43,0)","v":20730.773481332981},{"$f":"+IF(Banca!BJ43>0,Banca!BJ43,0)","v":25470.023071661937},{"$f":"+IF(Banca!BK43>0,Banca!BK43,0)","v":30209.272661990894},{"$f":"+IF(Banca!BL43>0,Banca!BL43,0)","v":36981.697362143896},{"$f":"+IF(Banca!BM43>0,Banca!BM43,0)","v":43754.122062296898},{"$f":"+IF(Banca!BN43>0,Banca!BN43,0)","v":37317.281776130782},{"$f":"+IF(Banca!BO43>0,Banca!BO43,0)","v":44089.706476283784},null,null,{"$f":"+T16","v":20691.636615552525},{"$f":"+AF16","v":0},{"$f":"+AR16","v":2291.644588990428},{"$f":"+BD16","v":8969.0446451920398},{"$f":"+BP16","v":44089.706476283784}]
[]
[]
[null,null,null,null,null,"Crediti esegibili nell'esercizio"]
[]
[null,null,null,null,null,null,"Crediti v/clienti",null,{"$f":"+E_Vendite!I117","v":0},{"$f":"+E_Vendite!J117","v":0},{"$f":"+E_Vendite!K117","v":0},{"$f":"+E_Vendite!L117","v":0},{"$f":"+E_Vendite!M117","v":0},{"$f":"+E_Vendite!N117","v":0},{"$f":"+E_Vendite!O117","v":0},{"$f":"+E_Vendite!P117","v":0},{"$f":"+E_Vendite!Q117","v":0},{"$f":"+E_Vendite!R117","v":0},{"$f":"+E_Vendite!S117","v":0},{"$f":"+E_Vendite!T117","v":0},{"$f":"+E_Vendite!U117","v":0},{"$f":"+E_Vendite!V117","v":0},{"$f":"+E_Vendite!W117","v":0},{"$f":"+E_Vendite!X117","v":0},{"$f":"+E_Vendite!Y117","v":0},{"$f":"+E_Vendite!Z117","v":0},{"$f":"+E_Vendite!AA117","v":0},{"$f":"+E_Vendite!AB117","v":0},{"$f":"+E_Vendite!AC117","v":0},{"$f":"+E_Vendite!AD117","v":0},{"$f":"+E_Vendite!AE117","v":0},{"$f":"+E_Vendite!AF117","v":0},{"$f":"+E_Vendite!AG117","v":0},{"$f":"+E_Vendite!AH117","v":0},{"$f":"+E_Vendite!AI117","v":0},{"$f":"+E_Vendite!AJ117","v":0},{"$f":"+E_Vendite!AK117","v":0},{"$f":"+E_Vendite!AL117","v":0},{"$f":"+E_Vendite!AM117","v":0},{"$f":"+E_Vendite!AN117","v":0},{"$f":"+E_Vendite!AO117","v":0},{"$f":"+E_Vendite!AP117","v":0},{"$f":"+E_Vendite!AQ117","v":0},{"$f":"+E_Vendite!AR117","v":0},{"$f":"+E_Vendite!AS117","v":0},{"$f":"+E_Vendite!AT117","v":0},{"$f":"+E_Vendite!AU117","v":0},{"$f":"+E_Vendite!AV117","v":0},{"$f":"+E_Vendite!AW117","v":0},{"$f":"+E_Vendite!AX117","v":0},{"$f":"+E_Vendite!AY117","v":0},{"$f":"+E_Vendite!AZ117","v":0},{"$f":"+E_Vendite!BA117","v":0},{"$f":"+E_Vendite!BB117","v":0},{"$f":"+E_Vendite!BC117","v":0},{"$f":"+E_Vendite!BD117","v":0},{"$f":"+E_Vendite!BE117","v":0},{"$f":"+E_Vendite!BF117","v":0},{"$f":"+E_Vendite!BG117","v":0},{"$f":"+E_Vendite!BH117","v":0},{"$f":"+E_Vendite!BI117","v":0},{"$f":"+E_Vendite!BJ117","v":0},{"$f":"+E_Vendite!BK117","v":0},{"$f":"+E_Vendite!BL117","v":0},{"$f":"+E_Vendite!BM117","v":0},{"$f":"+E_Vendite!BN117","v":0},{"$f":"+E_Vendite!BO117","v":0},{"$f":"+E_Vendite!BP117","v":0},null,null,{"$f":"+T21","v":0},{"$f":"+AF21","v":0},{"$f":"+AR21","v":0},{"$f":"+BD21","v":0},{"$f":"+BP21","v":0}]
[null,null,null,null,null,null,"Impiegati c/stipendi",null,{"$f":"+IF(E_Personale!I201<0,-E_Personale!I201,0)","v":0},{"$f":"+IF(E_Personale!J201<0,-E_Personale!J201,0)","v":0},{"$f":"+IF(E_Personale!K201<0,-E_Personale!K201,0)","v":0},{"$f":"+IF(E_Personale!L201<0,-E_Personale!L201,0)","v":0},{"$f":"+IF(E_Personale!M201<0,-E_Personale!M201,0)","v":0},{"$f":"+IF(E_Personale!N201<0,-E_Personale!N201,0)","v":0},{"$f":"+IF(E_Personale!O201<0,-E_Personale!O201,0)","v":0},{"$f":"+IF(E_Personale!P201<0,-E_Personale!P201,0)","v":0},{"$f":"+IF(E_Personale!Q201<0,-E_Personale!Q201,0)","v":0},{"$f":"+IF(E_Personale!R201<0,-E_Personale!R201,0)","v":0},{"$f":"+IF(E_Personale!S201<0,-E_Personale!S201,0)","v":0},{"$f":"+IF(E_Personale!T201<0,-E_Personale!T201,0)","v":0},{"$f":"+IF(E_Personale!U201<0,-E_Personale!U201,0)","v":0},{"$f":"+IF(E_Personale!V201<0,-E_Personale!V201,0)","v":0},{"$f":"+IF(E_Personale!W201<0,-E_Personale!W201,0)","v":0},{"$f":"+IF(E_Personale!X201<0,-E_Personale!X201,0)","v":0},{"$f":"+IF(E_Personale!Y201<0,-E_Personale!Y201,0)","v":0},{"$f":"+IF(E_Personale!Z201<0,-E_Personale!Z201,0)","v":0},{"$f":"+IF(E_Personale!AA201<0,-E_Personale!AA201,0)","v":0},{"$f":"+IF(E_Personale!AB201<0,-E_Personale!AB201,0)","v":0},{"$f":"+IF(E_Personale!AC201<0,-E_Personale!AC201,0)","v":0},{"$f":"+IF(E_Personale!AD201<0,-E_Personale!AD201,0)","v":0},{"$f":"+IF(E_Personale!AE201<0,-E_Personale!AE201,0)","v":0},{"$f":"+IF(E_Personale!AF201<0,-E_Personale!AF201,0)","v":0},{"$f":"+IF(E_Personale!AG201<0,-E_Personale!AG201,0)","v":0},{"$f":"+IF(E_Personale!AH201<0,-E_Personale!AH201,0)","v":0},{"$f":"+IF(E_Personale!AI201<0,-E_Personale!AI201,0)","v":0},{"$f":"+IF(E_Personale!AJ201<0,-E_Personale!AJ201,0)","v":0},{"$f":"+IF(E_Personale!AK201<0,-E_Personale!AK201,0)","v":0},{"$f":"+IF(E_Personale!AL201<0,-E_Personale!AL201,0)","v":0},{"$f":"+IF(E_Personale!AM201<0,-E_Personale!AM201,0)","v":0},{"$f":"+IF(E_Personale!AN201<0,-E_Personale!AN201,0)","v":0},{"$f":"+IF(E_Personale!AO201<0,-E_Personale!AO201,0)","v":0},{"$f":"+IF(E_Personale!AP201<0,-E_Personale!AP201,0)","v":0},{"$f":"+IF(E_Personale!AQ201<0,-E_Personale!AQ201,0)","v":0},{"$f":"+IF(E_Personale!AR201<0,-E_Personale!AR201,0)","v":0},{"$f":"+IF(E_Personale!AS201<0,-E_Personale!AS201,0)","v":0},{"$f":"+IF(E_Personale!AT201<0,-E_Personale!AT201,0)","v":0},{"$f":"+IF(E_Personale!AU201<0,-E_Personale!AU201,0)","v":0},{"$f":"+IF(E_Personale!AV201<0,-E_Personale!AV201,0)","v":0},{"$f":"+IF(E_Personale!AW201<0,-E_Personale!AW201,0)","v":0},{"$f":"+IF(E_Personale!AX201<0,-E_Personale!AX201,0)","v":0},{"$f":"+IF(E_Personale!AY201<0,-E_Personale!AY201,0)","v":0},{"$f":"+IF(E_Personale!AZ201<0,-E_Personale!AZ201,0)","v":0},{"$f":"+IF(E_Personale!BA201<0,-E_Personale!BA201,0)","v":0},{"$f":"+IF(E_Personale!BB201<0,-E_Personale!BB201,0)","v":0},{"$f":"+IF(E_Personale!BC201<0,-E_Personale!BC201,0)","v":0},{"$f":"+IF(E_Personale!BD201<0,-E_Personale!BD201,0)","v":0},{"$f":"+IF(E_Personale!BE201<0,-E_Personale!BE201,0)","v":0},{"$f":"+IF(E_Personale!BF201<0,-E_Personale!BF201,0)","v":0},{"$f":"+IF(E_Personale!BG201<0,-E_Personale!BG201,0)","v":0},{"$f":"+IF(E_Personale!BH201<0,-E_Personale!BH201,0)","v":0},{"$f":"+IF(E_Personale!BI201<0,-E_Personale!BI201,0)","v":0},{"$f":"+IF(E_Personale!BJ201<0,-E_Personale!BJ201,0)","v":0},{"$f":"+IF(E_Personale!BK201<0,-E_Personale!BK201,0)","v":0},{"$f":"+IF(E_Personale!BL201<0,-E_Personale!BL201,0)","v":0},{"$f":"+IF(E_Personale!BM201<0,-E_Personale!BM201,0)","v":0},{"$f":"+IF(E_Personale!BN201<0,-E_Personale!BN201,0)","v":0},{"$f":"+IF(E_Personale!BO201<0,-E_Personale!BO201,0)","v":0},{"$f":"+IF(E_Personale!BP201<0,-E_Personale!BP201,0)","v":0},null,null,0,0,0,0,{"$f":"+BP22","v":0}]
[null,null,null,null,null,null,"Enti Previd. ed Assistenziali",null,{"$f":"+SUM(I24:I24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,"1) Credito v/INPS e INAIL",{"$f":"+IF(E_Personale!I202>0,0,-E_Personale!I202)","v":0},{"$f":"+IF(E_Personale!J202>0,0,-E_Personale!J202)","v":0},{"$f":"+IF(E_Personale!K202>0,0,-E_Personale!K202)","v":0},{"$f":"+IF(E_Personale!L202>0,0,-E_Personale!L202)","v":0},{"$f":"+IF(E_Personale!M202>0,0,-E_Personale!M202)","v":0},{"$f":"+IF(E_Personale!N202>0,0,-E_Personale!N202)","v":0},{"$f":"+IF(E_Personale!O202>0,0,-E_Personale!O202)","v":0},{"$f":"+IF(E_Personale!P202>0,0,-E_Personale!P202)","v":0},{"$f":"+IF(E_Personale!Q202>0,0,-E_Personale!Q202)","v":0},{"$f":"+IF(E_Personale!R202>0,0,-E_Personale!R202)","v":0},{"$f":"+IF(E_Personale!S202>0,0,-E_Personale!S202)","v":0},{"$f":"+IF(E_Personale!T202>0,0,-E_Personale!T202)","v":0},{"$f":"+IF(E_Personale!U202>0,0,-E_Personale!U202)","v":0},{"$f":"+IF(E_Personale!V202>0,0,-E_Personale!V202)","v":0},{"$f":"+IF(E_Personale!W202>0,0,-E_Personale!W202)","v":0},{"$f":"+IF(E_Personale!X202>0,0,-E_Personale!X202)","v":0},{"$f":"+IF(E_Personale!Y202>0,0,-E_Personale!Y202)","v":0},{"$f":"+IF(E_Personale!Z202>0,0,-E_Personale!Z202)","v":0},{"$f":"+IF(E_Personale!AA202>0,0,-E_Personale!AA202)","v":0},{"$f":"+IF(E_Personale!AB202>0,0,-E_Personale!AB202)","v":0},{"$f":"+IF(E_Personale!AC202>0,0,-E_Personale!AC202)","v":0},{"$f":"+IF(E_Personale!AD202>0,0,-E_Personale!AD202)","v":0},{"$f":"+IF(E_Personale!AE202>0,0,-E_Personale!AE202)","v":0},{"$f":"+IF(E_Personale!AF202>0,0,-E_Personale!AF202)","v":0},{"$f":"+IF(E_Personale!AG202>0,0,-E_Personale!AG202)","v":0},{"$f":"+IF(E_Personale!AH202>0,0,-E_Personale!AH202)","v":0},{"$f":"+IF(E_Personale!AI202>0,0,-E_Personale!AI202)","v":0},{"$f":"+IF(E_Personale!AJ202>0,0,-E_Personale!AJ202)","v":0},{"$f":"+IF(E_Personale!AK202>0,0,-E_Personale!AK202)","v":0},{"$f":"+IF(E_Personale!AL202>0,0,-E_Personale!AL202)","v":0},{"$f":"+IF(E_Personale!AM202>0,0,-E_Personale!AM202)","v":0},{"$f":"+IF(E_Personale!AN202>0,0,-E_Personale!AN202)","v":0},{"$f":"+IF(E_Personale!AO202>0,0,-E_Personale!AO202)","v":0},{"$f":"+IF(E_Personale!AP202>0,0,-E_Personale!AP202)","v":0},{"$f":"+IF(E_Personale!AQ202>0,0,-E_Personale!AQ202)","v":0},{"$f":"+IF(E_Personale!AR202>0,0,-E_Personale!AR202)","v":0},{"$f":"+IF(E_Personale!AS202>0,0,-E_Personale!AS202)","v":0},{"$f":"+IF(E_Personale!AT202>0,0,-E_Personale!AT202)","v":0},{"$f":"+IF(E_Personale!AU202>0,0,-E_Personale!AU202)","v":0},{"$f":"+IF(E_Personale!AV202>0,0,-E_Personale!AV202)","v":0},{"$f":"+IF(E_Personale!AW202>0,0,-E_Personale!AW202)","v":0},{"$f":"+IF(E_Personale!AX202>0,0,-E_Personale!AX202)","v":0},{"$f":"+IF(E_Personale!AY202>0,0,-E_Personale!AY202)","v":0},{"$f":"+IF(E_Personale!AZ202>0,0,-E_Personale!AZ202)","v":0},{"$f":"+IF(E_Personale!BA202>0,0,-E_Personale!BA202)","v":0},{"$f":"+IF(E_Personale!BB202>0,0,-E_Personale!BB202)","v":0},{"$f":"+IF(E_Personale!BC202>0,0,-E_Personale!BC202)","v":0},{"$f":"+IF(E_Personale!BD202>0,0,-E_Personale!BD202)","v":0},{"$f":"+IF(E_Personale!BE202>0,0,-E_Personale!BE202)","v":0},{"$f":"+IF(E_Personale!BF202>0,0,-E_Personale!BF202)","v":0},{"$f":"+IF(E_Personale!BG202>0,0,-E_Personale!BG202)","v":0},{"$f":"+IF(E_Personale!BH202>0,0,-E_Personale!BH202)","v":0},{"$f":"+IF(E_Personale!BI202>0,0,-E_Personale!BI202)","v":0},{"$f":"+IF(E_Personale!BJ202>0,0,-E_Personale!BJ202)","v":0},{"$f":"+IF(E_Personale!BK202>0,0,-E_Personale!BK202)","v":0},{"$f":"+IF(E_Personale!BL202>0,0,-E_Personale!BL202)","v":0},{"$f":"+IF(E_Personale!BM202>0,0,-E_Personale!BM202)","v":0},{"$f":"+IF(E_Personale!BN202>0,0,-E_Personale!BN202)","v":0},{"$f":"+IF(E_Personale!BO202>0,0,-E_Personale!BO202)","v":0},{"$f":"+IF(E_Personale!BP202>0,0,-E_Personale!BP202)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Erario c/acc. Imposte e Ritenute",null,{"$f":"+'Im Ires'!G35+'Im Irap'!G59","v":0},{"$f":"+'Im Ires'!H35+'Im Irap'!H59","v":0},{"$f":"+'Im Ires'!I35+'Im Irap'!I59","v":0},{"$f":"+'Im Ires'!J35+'Im Irap'!J59","v":0},{"$f":"+'Im Ires'!K35+'Im Irap'!K59","v":0},{"$f":"+'Im Ires'!L35+'Im Irap'!L59","v":0},{"$f":"+'Im Ires'!M35+'Im Irap'!M59","v":0},{"$f":"+'Im Ires'!N35+'Im Irap'!N59","v":0},{"$f":"+'Im Ires'!O35+'Im Irap'!O59","v":0},{"$f":"+'Im Ires'!P35+'Im Irap'!P59","v":0},{"$f":"+'Im Ires'!Q35+'Im Irap'!Q59","v":0},{"$f":"+'Im Ires'!R35+'Im Irap'!R59","v":0},{"$f":"+'Im Ires'!S35+'Im Irap'!S59","v":0},{"$f":"+'Im Ires'!T35+'Im Irap'!T59","v":0},{"$f":"+'Im Ires'!U35+'Im Irap'!U59","v":0},{"$f":"+'Im Ires'!V35+'Im Irap'!V59","v":0},{"$f":"+'Im Ires'!W35+'Im Irap'!W59","v":0},{"$f":"+'Im Ires'!X35+'Im Irap'!X59","v":1215.5276040585136},{"$f":"+'Im Ires'!Y35+'Im Irap'!Y59","v":1215.5276040585136},{"$f":"+'Im Ires'!Z35+'Im Irap'!Z59","v":1215.5276040585136},{"$f":"+'Im Ires'!AA35+'Im Irap'!AA59","v":1215.5276040585136},{"$f":"+'Im Ires'!AB35+'Im Irap'!AB59","v":1215.5276040585136},{"$f":"+'Im Ires'!AC35+'Im Irap'!AC59","v":3038.8190101462847},{"$f":"+'Im Ires'!AD35+'Im Irap'!AD59","v":904.82560504393678},{"$f":"+'Im Ires'!AE35+'Im Irap'!AE59","v":904.82560504393678},{"$f":"+'Im Ires'!AF35+'Im Irap'!AF59","v":904.82560504393678},{"$f":"+'Im Ires'!AG35+'Im Irap'!AG59","v":904.82560504393678},{"$f":"+'Im Ires'!AH35+'Im Irap'!AH59","v":904.82560504393678},{"$f":"+'Im Ires'!AI35+'Im Irap'!AI59","v":904.82560504393678},{"$f":"+'Im Ires'!AJ35+'Im Irap'!AJ59","v":853.59736204093952},{"$f":"+'Im Ires'!AK35+'Im Irap'!AK59","v":853.59736204093952},{"$f":"+'Im Ires'!AL35+'Im Irap'!AL59","v":853.59736204093952},{"$f":"+'Im Ires'!AM35+'Im Irap'!AM59","v":853.59736204093952},{"$f":"+'Im Ires'!AN35+'Im Irap'!AN59","v":853.59736204093952},{"$f":"+'Im Ires'!AO35+'Im Irap'!AO59","v":2133.9934051023483},{"$f":"+'Im Ires'!AP35+'Im Irap'!AP59","v":0},{"$f":"+'Im Ires'!AQ35+'Im Irap'!AQ59","v":0},{"$f":"+'Im Ires'!AR35+'Im Irap'!AR59","v":0},{"$f":"+'Im Ires'!AS35+'Im Irap'!AS59","v":0},{"$f":"+'Im Ires'!AT35+'Im Irap'!AT59","v":0},{"$f":"+'Im Ires'!AU35+'Im Irap'!AU59","v":0},{"$f":"+'Im Ires'!AV35+'Im Irap'!AV59","v":5656.0186443820003},{"$f":"+'Im Ires'!AW35+'Im Irap'!AW59","v":5656.0186443820003},{"$f":"+'Im Ires'!AX35+'Im Irap'!AX59","v":5656.0186443820003},{"$f":"+'Im Ires'!AY35+'Im Irap'!AY59","v":5656.0186443820003},{"$f":"+'Im Ires'!AZ35+'Im Irap'!AZ59","v":5656.0186443820003},{"$f":"+'Im Ires'!BA35+'Im Irap'!BA59","v":14140.046610954994},{"$f":"+'Im Ires'!BB35+'Im Irap'!BB59","v":0},{"$f":"+'Im Ires'!BC35+'Im Irap'!BC59","v":0},{"$f":"+'Im Ires'!BD35+'Im Irap'!BD59","v":0},{"$f":"+'Im Ires'!BE35+'Im Irap'!BE59","v":0},{"$f":"+'Im Ires'!BF35+'Im Irap'!BF59","v":0},{"$f":"+'Im Ires'!BG35+'Im Irap'!BG59","v":0},{"$f":"+'Im Ires'!BH35+'Im Irap'!BH59","v":8806.1766575460824},{"$f":"+'Im Ires'!BI35+'Im Irap'!BI59","v":8806.1766575460824},{"$f":"+'Im Ires'!BJ35+'Im Irap'!BJ59","v":8806.1766575460824},{"$f":"+'Im Ires'!BK35+'Im Irap'!BK59","v":8806.1766575460824},{"$f":"+'Im Ires'!BL35+'Im Irap'!BL59","v":8806.1766575460824},{"$f":"+'Im Ires'!BM35+'Im Irap'!BM59","v":22015.441643865201},{"$f":"+'Im Ires'!BN35+'Im Irap'!BN59","v":42.913356640816346},null,null,0,904.82560504393678,0,0,42.913356640816346]
[null,null,null,null,null,null,"Erario Iva",null,{"$f":"+SUM(I27:I28)","v":17369},14349.5,11330,8310.5,5291,2271.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BE27:BE28)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,"1) Erario c/iva",{"$f":"+IF('Liq iva'!H43>0,'Liq iva'!H43,0)","v":17369},{"$f":"+IF('Liq iva'!I43>0,'Liq iva'!I43,0)","v":14349.5},{"$f":"+IF('Liq iva'!J43>0,'Liq iva'!J43,0)","v":11330},{"$f":"+IF('Liq iva'!K43>0,'Liq iva'!K43,0)","v":8310.5},{"$f":"+IF('Liq iva'!L43>0,'Liq iva'!L43,0)","v":5291},{"$f":"+IF('Liq iva'!M43>0,'Liq iva'!M43,0)","v":2271.5},{"$f":"+IF('Liq iva'!N43>0,'Liq iva'!N43,0)","v":0},{"$f":"+IF('Liq iva'!O43>0,'Liq iva'!O43,0)","v":0},{"$f":"+IF('Liq iva'!P43>0,'Liq iva'!P43,0)","v":0},{"$f":"+IF('Liq iva'!Q43>0,'Liq iva'!Q43,0)","v":0},{"$f":"+IF('Liq iva'!R43>0,'Liq iva'!R43,0)","v":0},{"$f":"+IF('Liq iva'!S43>0,'Liq iva'!S43,0)","v":0},{"$f":"+IF('Liq iva'!T43>0,'Liq iva'!T43,0)","v":0},{"$f":"+IF('Liq iva'!U43>0,'Liq iva'!U43,0)","v":0},{"$f":"+IF('Liq iva'!V43>0,'Liq iva'!V43,0)","v":0},{"$f":"+IF('Liq iva'!W43>0,'Liq iva'!W43,0)","v":0},{"$f":"+IF('Liq iva'!X43>0,'Liq iva'!X43,0)","v":0},{"$f":"+IF('Liq iva'!Y43>0,'Liq iva'!Y43,0)","v":0},{"$f":"+IF('Liq iva'!Z43>0,'Liq iva'!Z43,0)","v":0},{"$f":"+IF('Liq iva'!AA43>0,'Liq iva'!AA43,0)","v":0},{"$f":"+IF('Liq iva'!AB43>0,'Liq iva'!AB43,0)","v":0},{"$f":"+IF('Liq iva'!AC43>0,'Liq iva'!AC43,0)","v":0},{"$f":"+IF('Liq iva'!AD43>0,'Liq iva'!AD43,0)","v":0},{"$f":"+IF('Liq iva'!AE43>0,'Liq iva'!AE43,0)","v":0},{"$f":"+IF('Liq iva'!AF43>0,'Liq iva'!AF43,0)","v":0},{"$f":"+IF('Liq iva'!AG43>0,'Liq iva'!AG43,0)","v":0},{"$f":"+IF('Liq iva'!AH43>0,'Liq iva'!AH43,0)","v":0},{"$f":"+IF('Liq iva'!AI43>0,'Liq iva'!AI43,0)","v":0},{"$f":"+IF('Liq iva'!AJ43>0,'Liq iva'!AJ43,0)","v":0},{"$f":"+IF('Liq iva'!AK43>0,'Liq iva'!AK43,0)","v":0},{"$f":"+IF('Liq iva'!AL43>0,'Liq iva'!AL43,0)","v":0},{"$f":"+IF('Liq iva'!AM43>0,'Liq iva'!AM43,0)","v":0},{"$f":"+IF('Liq iva'!AN43>0,'Liq iva'!AN43,0)","v":0},{"$f":"+IF('Liq iva'!AO43>0,'Liq iva'!AO43,0)","v":0},{"$f":"+IF('Liq iva'!AP43>0,'Liq iva'!AP43,0)","v":0},{"$f":"+IF('Liq iva'!AQ43>0,'Liq iva'!AQ43,0)","v":0},{"$f":"+IF('Liq iva'!AR43>0,'Liq iva'!AR43,0)","v":0},{"$f":"+IF('Liq iva'!AS43>0,'Liq iva'!AS43,0)","v":0},{"$f":"+IF('Liq iva'!AT43>0,'Liq iva'!AT43,0)","v":0},{"$f":"+IF('Liq iva'!AU43>0,'Liq iva'!AU43,0)","v":0},{"$f":"+IF('Liq iva'!AV43>0,'Liq iva'!AV43,0)","v":0},{"$f":"+IF('Liq iva'!AW43>0,'Liq iva'!AW43,0)","v":0},{"$f":"+IF('Liq iva'!AX43>0,'Liq iva'!AX43,0)","v":0},{"$f":"+IF('Liq iva'!AY43>0,'Liq iva'!AY43,0)","v":0},{"$f":"+IF('Liq iva'!AZ43>0,'Liq iva'!AZ43,0)","v":0},{"$f":"+IF('Liq iva'!BA43>0,'Liq iva'!BA43,0)","v":0},{"$f":"+IF('Liq iva'!BB43>0,'Liq iva'!BB43,0)","v":0},{"$f":"+IF('Liq iva'!BC43>0,'Liq iva'!BC43,0)","v":0},{"$f":"+IF('Liq iva'!BD43>0,'Liq iva'!BD43,0)","v":0},{"$f":"+IF('Liq iva'!BE43>0,'Liq iva'!BE43,0)","v":0},{"$f":"+IF('Liq iva'!BF43>0,'Liq iva'!BF43,0)","v":0},{"$f":"+IF('Liq iva'!BG43>0,'Liq iva'!BG43,0)","v":0},{"$f":"+IF('Liq iva'!BH43>0,'Liq iva'!BH43,0)","v":0},{"$f":"+IF('Liq iva'!BI43>0,'Liq iva'!BI43,0)","v":0},{"$f":"+IF('Liq iva'!BJ43>0,'Liq iva'!BJ43,0)","v":0},{"$f":"+IF('Liq iva'!BK43>0,'Liq iva'!BK43,0)","v":0},{"$f":"+IF('Liq iva'!BL43>0,'Liq iva'!BL43,0)","v":0},{"$f":"+IF('Liq iva'!BM43>0,'Liq iva'!BM43,0)","v":0},{"$f":"+IF('Liq iva'!BN43>0,'Liq iva'!BN43,0)","v":0},{"$f":"+IF('Liq iva'!BO43>0,'Liq iva'!BO43,0)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,"2) IVA a credito acquisti"]
[null,null,null,null,null,null,"Ratei e Risconti Attivi",null,{"$f":"+SUM(I30:I31)","v":20000.099999999999},19166.666666666668,18333.333333333332,17500,16666.666666666668,15833.333333333332,15000,14166.666666666668,13333.333333333334,12500,11666.666666666668,10833.333333333334,10000,9166.6666666666661,8333.3333333333321,7499.9999999999982,6666.6666666666642,5833.3333333333303,4999.9999999999964,4166.6666666666624,3333.3333333333285,2499.9999999999964,1666.6666666666642,833.33333333333212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BE30:BE31)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+T29","v":10833.333333333334},{"$f":"+AF29","v":833.33333333333212},{"$f":"+AR29","v":0},{"$f":"+BD29","v":0},{"$f":"+BP29","v":0}]
[null,null,null,null,null,null,null,"1) Ratei attivi"]
[null,null,null,null,null,null,null,"2) Risconti attivi",{"$f":"+Leasing!H392","v":20000.099999999999},{"$f":"+Leasing!I392","v":19166.666666666668},{"$f":"+Leasing!J392","v":18333.333333333332},{"$f":"+Leasing!K392","v":17500},{"$f":"+Leasing!L392","v":16666.666666666668},{"$f":"+Leasing!M392","v":15833.333333333332},{"$f":"+Leasing!N392","v":15000},{"$f":"+Leasing!O392","v":14166.666666666668},{"$f":"+Leasing!P392","v":13333.333333333334},{"$f":"+Leasing!Q392","v":12500},{"$f":"+Leasing!R392","v":11666.666666666668},{"$f":"+Leasing!S392","v":10833.333333333334},{"$f":"+Leasing!T392","v":10000},{"$f":"+Leasing!U392","v":9166.6666666666661},{"$f":"+Leasing!V392","v":8333.3333333333321},{"$f":"+Leasing!W392","v":7499.9999999999982},{"$f":"+Leasing!X392","v":6666.6666666666642},{"$f":"+Leasing!Y392","v":5833.3333333333303},{"$f":"+Leasing!Z392","v":4999.9999999999964},{"$f":"+Leasing!AA392","v":4166.6666666666624},{"$f":"+Leasing!AB392","v":3333.3333333333285},{"$f":"+Leasing!AC392","v":2499.9999999999964},{"$f":"+Leasing!AD392","v":1666.6666666666642},{"$f":"+Leasing!AE392","v":833.33333333333212},{"$f":"+Leasing!AF392","v":0},{"$f":"+Leasing!AG392","v":0},{"$f":"+Leasing!AH392","v":0},{"$f":"+Leasing!AI392","v":0},{"$f":"+Leasing!AJ392","v":0},{"$f":"+Leasing!AK392","v":0},{"$f":"+Leasing!AL392","v":0},{"$f":"+Leasing!AM392","v":0},{"$f":"+Leasing!AN392","v":0},{"$f":"+Leasing!AO392","v":0},{"$f":"+Leasing!AP392","v":0},{"$f":"+Leasing!AQ392","v":0},{"$f":"+Leasing!AR392","v":0},{"$f":"+Leasing!AS392","v":0},{"$f":"+Leasing!AT392","v":0},{"$f":"+Leasing!AU392","v":0},{"$f":"+Leasing!AV392","v":0},{"$f":"+Leasing!AW392","v":0},{"$f":"+Leasing!AX392","v":0},{"$f":"+Leasing!AY392","v":0},{"$f":"+Leasing!AZ392","v":0},{"$f":"+Leasing!BA392","v":0},{"$f":"+Leasing!BB392","v":0},{"$f":"+Leasing!BC392","v":0},{"$f":"+Leasing!BD392","v":0},{"$f":"+Leasing!BE392","v":0},{"$f":"+Leasing!BF392","v":0},{"$f":"+Leasing!BG392","v":0},{"$f":"+Leasing!BH392","v":0},{"$f":"+Leasing!BI392","v":0},{"$f":"+Leasing!BJ392","v":0},{"$f":"+Leasing!BK392","v":0},{"$f":"+Leasing!BL392","v":0},{"$f":"+Leasing!BM392","v":0},{"$f":"+Leasing!BN392","v":0},{"$f":"+Leasing!BO392","v":0},null,null,{"$f":"+T31","v":10833.333333333334},{"$f":"+AF31","v":833.33333333333212},{"$f":"+AR31","v":0},{"$f":"+BD31","v":0},{"$f":"+BP31","v":0}]
[null,null,null,null,null,null,"Altri Crediti, fatture da emettere,crediti v. banca, ecc"]
[]
[null,null,null,null,null,null,"Totale",null,{"$f":"+I21+I23+I25+I26+I29+I32+I22","v":37369.1},{"$f":"+J21+J23+J25+J26+J29+J32+J22","v":33516.166666666672},29663.333333333332,25810.5,21957.666666666668,18104.833333333332,15000,14166.666666666668,13333.333333333334,12500,11666.666666666668,10833.333333333334,10000,9166.6666666666661,8333.3333333333321,7499.9999999999982,6666.6666666666642,7048.8609373918443,6215.5276040585104,5382.1942707251765,4548.8609373918425,3715.52760405851,4705.4856768129484,1738.1589383772689,904.82560504393678,904.82560504393678,904.82560504393678,904.82560504393678,904.82560504393678,853.59736204093952,853.59736204093952,853.59736204093952,853.59736204093952,853.59736204093952,2133.9934051023483,0,0,0,0,0,0,5656.0186443820003,5656.0186443820003,5656.0186443820003,5656.0186443820003,5656.0186443820003,14140.046610954994,0,0,0,0,0,0,8806.1766575460824,8806.1766575460824,8806.1766575460824,8806.1766575460824,8806.1766575460824,22015.441643865201,42.913356640816346,null,null,{"$f":"+T34","v":10833.333333333334},{"$f":"+AF34","v":1738.1589383772689},{"$f":"+AR34","v":0},{"$f":"+BD34","v":0},{"$f":"+BP34","v":42.913356640816346}]
[]
[]
[null,null,null,null,null,"Rim. Merci, Mat. Prime, Suss., Semilav."]
[]
[null,null,null,null,null,null,"Rimanenze prodotti in corso di lavorazione, semilavorati e finiti",null,{"$f":"+E_Vendite!I190","v":10500},{"$f":"+E_Vendite!J190","v":10500},{"$f":"+E_Vendite!K190","v":10500},{"$f":"+E_Vendite!L190","v":10500},{"$f":"+E_Vendite!M190","v":10500},{"$f":"+E_Vendite!N190","v":10500},{"$f":"+E_Vendite!O190","v":10500},{"$f":"+E_Vendite!P190","v":10500},{"$f":"+E_Vendite!Q190","v":10500},{"$f":"+E_Vendite!R190","v":10500},{"$f":"+E_Vendite!S190","v":10500},{"$f":"+E_Vendite!T190","v":10500},{"$f":"+E_Vendite!U190","v":10500},{"$f":"+E_Vendite!V190","v":10500},{"$f":"+E_Vendite!W190","v":10500},{"$f":"+E_Vendite!X190","v":10500},{"$f":"+E_Vendite!Y190","v":10500},{"$f":"+E_Vendite!Z190","v":10500},{"$f":"+E_Vendite!AA190","v":10500},{"$f":"+E_Vendite!AB190","v":10500},{"$f":"+E_Vendite!AC190","v":10500},{"$f":"+E_Vendite!AD190","v":10500},{"$f":"+E_Vendite!AE190","v":10500},{"$f":"+E_Vendite!AF190","v":10500},{"$f":"+E_Vendite!AG190","v":10500},{"$f":"+E_Vendite!AH190","v":10500},{"$f":"+E_Vendite!AI190","v":10500},{"$f":"+E_Vendite!AJ190","v":10500},{"$f":"+E_Vendite!AK190","v":10500},{"$f":"+E_Vendite!AL190","v":10500},{"$f":"+E_Vendite!AM190","v":10500},{"$f":"+E_Vendite!AN190","v":10500},{"$f":"+E_Vendite!AO190","v":10500},{"$f":"+E_Vendite!AP190","v":10500},{"$f":"+E_Vendite!AQ190","v":10500},{"$f":"+E_Vendite!AR190","v":10500},{"$f":"+E_Vendite!AS190","v":10500},{"$f":"+E_Vendite!AT190","v":10500},{"$f":"+E_Vendite!AU190","v":10500},{"$f":"+E_Vendite!AV190","v":10500},{"$f":"+E_Vendite!AW190","v":10500},{"$f":"+E_Vendite!AX190","v":10500},{"$f":"+E_Vendite!AY190","v":10500},{"$f":"+E_Vendite!AZ190","v":10500},{"$f":"+E_Vendite!BA190","v":10500},{"$f":"+E_Vendite!BB190","v":10500},{"$f":"+E_Vendite!BC190","v":10500},{"$f":"+E_Vendite!BD190","v":10500},{"$f":"+E_Vendite!BE190","v":10500},{"$f":"+E_Vendite!BF190","v":10500},{"$f":"+E_Vendite!BG190","v":10500},{"$f":"+E_Vendite!BH190","v":10500},{"$f":"+E_Vendite!BI190","v":10500},{"$f":"+E_Vendite!BJ190","v":10500},{"$f":"+E_Vendite!BK190","v":10500},{"$f":"+E_Vendite!BL190","v":10500},{"$f":"+E_Vendite!BM190","v":10500},{"$f":"+E_Vendite!BN190","v":10500},{"$f":"+E_Vendite!BO190","v":10500},{"$f":"+E_Vendite!BP190","v":10500},null,null,{"$f":"+T39","v":10500},{"$f":"+AF39","v":10500},{"$f":"+AR39","v":10500},{"$f":"+BD39","v":10500},{"$f":"+BP39","v":10500}]
[null,null,null,null,null,null,"Rimanenze materie prime, sussidiare di consumo e merci"]
[null,null,null,null,null,null,"Totale",null,{"$f":"+SUM(I39:I40)","v":10500},10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,null,null,{"$f":"+T41","v":10500},{"$f":"+AF41","v":10500},{"$f":"+AR41","v":10500},{"$f":"+BD41","v":10500},{"$f":"+BP41","v":10500}]
[]
[]
[null,null,null,null,null,"Immobilizzazioni materiali"]
[]
[null,null,null,null,null,null,"Immobili",null,{"$f":"+SUM(I47:I47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+T46","v":0},{"$f":"+AF46","v":0},{"$f":"+AR46","v":0},{"$f":"+BD46","v":0},{"$f":"+BP46","v":0}]
[null,null,null,null,null,null,null,"1) Fabbricati ",{"$f":"+Ammortamento!J95","v":0},{"$f":"+Ammortamento!K95","v":0},{"$f":"+Ammortamento!L95","v":0},{"$f":"+Ammortamento!M95","v":0},{"$f":"+Ammortamento!N95","v":0},{"$f":"+Ammortamento!O95","v":0},{"$f":"+Ammortamento!P95","v":0},{"$f":"+Ammortamento!Q95","v":0},{"$f":"+Ammortamento!R95","v":0},{"$f":"+Ammortamento!S95","v":0},{"$f":"+Ammortamento!T95","v":0},{"$f":"+Ammortamento!U95","v":0},{"$f":"+Ammortamento!V95","v":0},{"$f":"+Ammortamento!W95","v":0},{"$f":"+Ammortamento!X95","v":0},{"$f":"+Ammortamento!Y95","v":0},{"$f":"+Ammortamento!Z95","v":0},{"$f":"+Ammortamento!AA95","v":0},{"$f":"+Ammortamento!AB95","v":0},{"$f":"+Ammortamento!AC95","v":0},{"$f":"+Ammortamento!AD95","v":0},{"$f":"+Ammortamento!AE95","v":0},{"$f":"+Ammortamento!AF95","v":0},{"$f":"+Ammortamento!AG95","v":0},{"$f":"+Ammortamento!AH95","v":0},{"$f":"+Ammortamento!AI95","v":0},{"$f":"+Ammortamento!AJ95","v":0},{"$f":"+Ammortamento!AK95","v":0},{"$f":"+Ammortamento!AL95","v":0},{"$f":"+Ammortamento!AM95","v":0},{"$f":"+Ammortamento!AN95","v":0},{"$f":"+Ammortamento!AO95","v":0},{"$f":"+Ammortamento!AP95","v":0},{"$f":"+Ammortamento!AQ95","v":0},{"$f":"+Ammortamento!AR95","v":0},{"$f":"+Ammortamento!AS95","v":0},{"$f":"+Ammortamento!AT95","v":0},{"$f":"+Ammortamento!AU95","v":0},{"$f":"+Ammortamento!AV95","v":0},{"$f":"+Ammortamento!AW95","v":0},{"$f":"+Ammortamento!AX95","v":0},{"$f":"+Ammortamento!AY95","v":0},{"$f":"+Ammortamento!AZ95","v":0},{"$f":"+Ammortamento!BA95","v":0},{"$f":"+Ammortamento!BB95","v":0},{"$f":"+Ammortamento!BC95","v":0},{"$f":"+Ammortamento!BD95","v":0},{"$f":"+Ammortamento!BE95","v":0},{"$f":"+Ammortamento!BF95","v":0},{"$f":"+Ammortamento!BG95","v":0},{"$f":"+Ammortamento!BH95","v":0},{"$f":"+Ammortamento!BI95","v":0},{"$f":"+Ammortamento!BJ95","v":0},{"$f":"+Ammortamento!BK95","v":0},{"$f":"+Ammortamento!BL95","v":0},{"$f":"+Ammortamento!BM95","v":0},{"$f":"+Ammortamento!BN95","v":0},{"$f":"+Ammortamento!BO95","v":0},{"$f":"+Ammortamento!BP95","v":0},{"$f":"+Ammortamento!BQ95","v":0},null,null,0,0,0,0,{"$f":"+BP47","v":0}]
[null,null,null,null,null,null,"F.di Amm. Immobili",null,{"$f":"+I49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,"1) F.do amm.to fabbricati industriali",{"$f":"+Ammortamento!J97","v":0},{"$f":"+Ammortamento!K97","v":0},{"$f":"+Ammortamento!L97","v":0},{"$f":"+Ammortamento!M97","v":0},{"$f":"+Ammortamento!N97","v":0},{"$f":"+Ammortamento!O97","v":0},{"$f":"+Ammortamento!P97","v":0},{"$f":"+Ammortamento!Q97","v":0},{"$f":"+Ammortamento!R97","v":0},{"$f":"+Ammortamento!S97","v":0},{"$f":"+Ammortamento!T97","v":0},{"$f":"+Ammortamento!U97","v":0},{"$f":"+Ammortamento!V97","v":0},{"$f":"+Ammortamento!W97","v":0},{"$f":"+Ammortamento!X97","v":0},{"$f":"+Ammortamento!Y97","v":0},{"$f":"+Ammortamento!Z97","v":0},{"$f":"+Ammortamento!AA97","v":0},{"$f":"+Ammortamento!AB97","v":0},{"$f":"+Ammortamento!AC97","v":0},{"$f":"+Ammortamento!AD97","v":0},{"$f":"+Ammortamento!AE97","v":0},{"$f":"+Ammortamento!AF97","v":0},{"$f":"+Ammortamento!AG97","v":0},{"$f":"+Ammortamento!AH97","v":0},{"$f":"+Ammortamento!AI97","v":0},{"$f":"+Ammortamento!AJ97","v":0},{"$f":"+Ammortamento!AK97","v":0},{"$f":"+Ammortamento!AL97","v":0},{"$f":"+Ammortamento!AM97","v":0},{"$f":"+Ammortamento!AN97","v":0},{"$f":"+Ammortamento!AO97","v":0},{"$f":"+Ammortamento!AP97","v":0},{"$f":"+Ammortamento!AQ97","v":0},{"$f":"+Ammortamento!AR97","v":0},{"$f":"+Ammortamento!AS97","v":0},{"$f":"+Ammortamento!AT97","v":0},{"$f":"+Ammortamento!AU97","v":0},{"$f":"+Ammortamento!AV97","v":0},{"$f":"+Ammortamento!AW97","v":0},{"$f":"+Ammortamento!AX97","v":0},{"$f":"+Ammortamento!AY97","v":0},{"$f":"+Ammortamento!AZ97","v":0},{"$f":"+Ammortamento!BA97","v":0},{"$f":"+Ammortamento!BB97","v":0},{"$f":"+Ammortamento!BC97","v":0},{"$f":"+Ammortamento!BD97","v":0},{"$f":"+Ammortamento!BE97","v":0},{"$f":"+Ammortamento!BF97","v":0},{"$f":"+Ammortamento!BG97","v":0},{"$f":"+Ammortamento!BH97","v":0},{"$f":"+Ammortamento!BI97","v":0},{"$f":"+Ammortamento!BJ97","v":0},{"$f":"+Ammortamento!BK97","v":0},{"$f":"+Ammortamento!BL97","v":0},{"$f":"+Ammortamento!BM97","v":0},{"$f":"+Ammortamento!BN97","v":0},{"$f":"+Ammortamento!BO97","v":0},{"$f":"+Ammortamento!BP97","v":0},{"$f":"+Ammortamento!BQ97","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Impianti  Macchinari e Attrezzature",null,{"$f":"SUM(I51:I52)","v":40000},40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,{"$f":"SUM(BE51:BE52)","v":40000},40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,{"$f":"SUM(BP51:BP52)","v":40000},null,null,40000,40000,40000,40000,40000]
[null,null,null,null,null,null,null,"1) Impianti e macchinari",{"$f":"+Ammortamento!J99","v":0},{"$f":"+Ammortamento!K99","v":0},{"$f":"+Ammortamento!L99","v":0},{"$f":"+Ammortamento!M99","v":0},{"$f":"+Ammortamento!N99","v":0},{"$f":"+Ammortamento!O99","v":0},{"$f":"+Ammortamento!P99","v":0},{"$f":"+Ammortamento!Q99","v":0},{"$f":"+Ammortamento!R99","v":0},{"$f":"+Ammortamento!S99","v":0},{"$f":"+Ammortamento!T99","v":0},{"$f":"+Ammortamento!U99","v":0},{"$f":"+Ammortamento!V99","v":0},{"$f":"+Ammortamento!W99","v":0},{"$f":"+Ammortamento!X99","v":0},{"$f":"+Ammortamento!Y99","v":0},{"$f":"+Ammortamento!Z99","v":0},{"$f":"+Ammortamento!AA99","v":0},{"$f":"+Ammortamento!AB99","v":0},{"$f":"+Ammortamento!AC99","v":0},{"$f":"+Ammortamento!AD99","v":0},{"$f":"+Ammortamento!AE99","v":0},{"$f":"+Ammortamento!AF99","v":0},{"$f":"+Ammortamento!AG99","v":0},{"$f":"+Ammortamento!AH99","v":0},{"$f":"+Ammortamento!AI99","v":0},{"$f":"+Ammortamento!AJ99","v":0},{"$f":"+Ammortamento!AK99","v":0},{"$f":"+Ammortamento!AL99","v":0},{"$f":"+Ammortamento!AM99","v":0},{"$f":"+Ammortamento!AN99","v":0},{"$f":"+Ammortamento!AO99","v":0},{"$f":"+Ammortamento!AP99","v":0},{"$f":"+Ammortamento!AQ99","v":0},{"$f":"+Ammortamento!AR99","v":0},{"$f":"+Ammortamento!AS99","v":0},{"$f":"+Ammortamento!AT99","v":0},{"$f":"+Ammortamento!AU99","v":0},{"$f":"+Ammortamento!AV99","v":0},{"$f":"+Ammortamento!AW99","v":0},{"$f":"+Ammortamento!AX99","v":0},{"$f":"+Ammortamento!AY99","v":0},{"$f":"+Ammortamento!AZ99","v":0},{"$f":"+Ammortamento!BA99","v":0},{"$f":"+Ammortamento!BB99","v":0},{"$f":"+Ammortamento!BC99","v":0},{"$f":"+Ammortamento!BD99","v":0},{"$f":"+Ammortamento!BE99","v":0},{"$f":"+Ammortamento!BF99","v":0},{"$f":"+Ammortamento!BG99","v":0},{"$f":"+Ammortamento!BH99","v":0},{"$f":"+Ammortamento!BI99","v":0},{"$f":"+Ammortamento!BJ99","v":0},{"$f":"+Ammortamento!BK99","v":0},{"$f":"+Ammortamento!BL99","v":0},{"$f":"+Ammortamento!BM99","v":0},{"$f":"+Ammortamento!BN99","v":0},{"$f":"+Ammortamento!BO99","v":0},{"$f":"+Ammortamento!BP99","v":0},{"$f":"+Ammortamento!BQ99","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,"2) Attrezzature industriali e commerciali",{"$f":"+Ammortamento!J100","v":40000},{"$f":"+Ammortamento!K100","v":40000},{"$f":"+Ammortamento!L100","v":40000},{"$f":"+Ammortamento!M100","v":40000},{"$f":"+Ammortamento!N100","v":40000},{"$f":"+Ammortamento!O100","v":40000},{"$f":"+Ammortamento!P100","v":40000},{"$f":"+Ammortamento!Q100","v":40000},{"$f":"+Ammortamento!R100","v":40000},{"$f":"+Ammortamento!S100","v":40000},{"$f":"+Ammortamento!T100","v":40000},{"$f":"+Ammortamento!U100","v":40000},{"$f":"+Ammortamento!V100","v":40000},{"$f":"+Ammortamento!W100","v":40000},{"$f":"+Ammortamento!X100","v":40000},{"$f":"+Ammortamento!Y100","v":40000},{"$f":"+Ammortamento!Z100","v":40000},{"$f":"+Ammortamento!AA100","v":40000},{"$f":"+Ammortamento!AB100","v":40000},{"$f":"+Ammortamento!AC100","v":40000},{"$f":"+Ammortamento!AD100","v":40000},{"$f":"+Ammortamento!AE100","v":40000},{"$f":"+Ammortamento!AF100","v":40000},{"$f":"+Ammortamento!AG100","v":40000},{"$f":"+Ammortamento!AH100","v":40000},{"$f":"+Ammortamento!AI100","v":40000},{"$f":"+Ammortamento!AJ100","v":40000},{"$f":"+Ammortamento!AK100","v":40000},{"$f":"+Ammortamento!AL100","v":40000},{"$f":"+Ammortamento!AM100","v":40000},{"$f":"+Ammortamento!AN100","v":40000},{"$f":"+Ammortamento!AO100","v":40000},{"$f":"+Ammortamento!AP100","v":40000},{"$f":"+Ammortamento!AQ100","v":40000},{"$f":"+Ammortamento!AR100","v":40000},{"$f":"+Ammortamento!AS100","v":40000},{"$f":"+Ammortamento!AT100","v":40000},{"$f":"+Ammortamento!AU100","v":40000},{"$f":"+Ammortamento!AV100","v":40000},{"$f":"+Ammortamento!AW100","v":40000},{"$f":"+Ammortamento!AX100","v":40000},{"$f":"+Ammortamento!AY100","v":40000},{"$f":"+Ammortamento!AZ100","v":40000},{"$f":"+Ammortamento!BA100","v":40000},{"$f":"+Ammortamento!BB100","v":40000},{"$f":"+Ammortamento!BC100","v":40000},{"$f":"+Ammortamento!BD100","v":40000},{"$f":"+Ammortamento!BE100","v":40000},{"$f":"+Ammortamento!BF100","v":40000},{"$f":"+Ammortamento!BG100","v":40000},{"$f":"+Ammortamento!BH100","v":40000},{"$f":"+Ammortamento!BI100","v":40000},{"$f":"+Ammortamento!BJ100","v":40000},{"$f":"+Ammortamento!BK100","v":40000},{"$f":"+Ammortamento!BL100","v":40000},{"$f":"+Ammortamento!BM100","v":40000},{"$f":"+Ammortamento!BN100","v":40000},{"$f":"+Ammortamento!BO100","v":40000},{"$f":"+Ammortamento!BP100","v":40000},{"$f":"+Ammortamento!BQ100","v":40000},null,null,40000,40000,40000,40000,40000]
[null,null,null,null,null,null,"F.di Amm. Impianti Macch. Attrezzature",null,{"$f":"+SUM(I54:I55)","v":333.33333333333331},666.66666666666663,1000,1333.3333333333333,1666.6666666666665,1999.9999999999998,2333.333333333333,2666.6666666666665,3000,3333.3333333333335,3666.666666666667,4000.0000000000005,4333.3333333333339,4666.666666666667,5000,5333.333333333333,5666.6666666666661,5999.9999999999991,6333.3333333333321,6666.6666666666652,6999.9999999999982,7333.3333333333312,7666.6666666666642,7999.9999999999973,8333.3333333333303,8666.6666666666642,8999.9999999999982,9333.3333333333321,9666.6666666666661,10000,10333.333333333334,10666.666666666668,11000.000000000002,11333.333333333336,11666.66666666667,12000.000000000004,12333.333333333338,12666.666666666672,13000.000000000005,13333.333333333339,13666.666666666673,14000.000000000007,14333.333333333341,14666.666666666675,15000.000000000009,15333.333333333343,15666.666666666677,16000.000000000011,{"$f":"+SUM(BE54:BE55)","v":16333.333333333345},16666.666666666679,17000.000000000011,17333.333333333343,17666.666666666675,18000.000000000007,18333.333333333339,18666.666666666672,19000.000000000004,19333.333333333336,19666.666666666668,{"$f":"+SUM(BP54:BP55)","v":20000},null,null,4000.0000000000005,7999.9999999999973,12000.000000000004,16000.000000000011,20000]
[null,null,null,null,null,null,null,"1) F.do amm.to Impianti e macchinari",{"$f":"+Ammortamento!J102","v":0},{"$f":"+Ammortamento!K102","v":0},{"$f":"+Ammortamento!L102","v":0},{"$f":"+Ammortamento!M102","v":0},{"$f":"+Ammortamento!N102","v":0},{"$f":"+Ammortamento!O102","v":0},{"$f":"+Ammortamento!P102","v":0},{"$f":"+Ammortamento!Q102","v":0},{"$f":"+Ammortamento!R102","v":0},{"$f":"+Ammortamento!S102","v":0},{"$f":"+Ammortamento!T102","v":0},{"$f":"+Ammortamento!U102","v":0},{"$f":"+Ammortamento!V102","v":0},{"$f":"+Ammortamento!W102","v":0},{"$f":"+Ammortamento!X102","v":0},{"$f":"+Ammortamento!Y102","v":0},{"$f":"+Ammortamento!Z102","v":0},{"$f":"+Ammortamento!AA102","v":0},{"$f":"+Ammortamento!AB102","v":0},{"$f":"+Ammortamento!AC102","v":0},{"$f":"+Ammortamento!AD102","v":0},{"$f":"+Ammortamento!AE102","v":0},{"$f":"+Ammortamento!AF102","v":0},{"$f":"+Ammortamento!AG102","v":0},{"$f":"+Ammortamento!AH102","v":0},{"$f":"+Ammortamento!AI102","v":0},{"$f":"+Ammortamento!AJ102","v":0},{"$f":"+Ammortamento!AK102","v":0},{"$f":"+Ammortamento!AL102","v":0},{"$f":"+Ammortamento!AM102","v":0},{"$f":"+Ammortamento!AN102","v":0},{"$f":"+Ammortamento!AO102","v":0},{"$f":"+Ammortamento!AP102","v":0},{"$f":"+Ammortamento!AQ102","v":0},{"$f":"+Ammortamento!AR102","v":0},{"$f":"+Ammortamento!AS102","v":0},{"$f":"+Ammortamento!AT102","v":0},{"$f":"+Ammortamento!AU102","v":0},{"$f":"+Ammortamento!AV102","v":0},{"$f":"+Ammortamento!AW102","v":0},{"$f":"+Ammortamento!AX102","v":0},{"$f":"+Ammortamento!AY102","v":0},{"$f":"+Ammortamento!AZ102","v":0},{"$f":"+Ammortamento!BA102","v":0},{"$f":"+Ammortamento!BB102","v":0},{"$f":"+Ammortamento!BC102","v":0},{"$f":"+Ammortamento!BD102","v":0},{"$f":"+Ammortamento!BE102","v":0},{"$f":"+Ammortamento!BF102","v":0},{"$f":"+Ammortamento!BG102","v":0},{"$f":"+Ammortamento!BH102","v":0},{"$f":"+Ammortamento!BI102","v":0},{"$f":"+Ammortamento!BJ102","v":0},{"$f":"+Ammortamento!BK102","v":0},{"$f":"+Ammortamento!BL102","v":0},{"$f":"+Ammortamento!BM102","v":0},{"$f":"+Ammortamento!BN102","v":0},{"$f":"+Ammortamento!BO102","v":0},{"$f":"+Ammortamento!BP102","v":0},{"$f":"+Ammortamento!BQ102","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,"2) F.do amm.to Attrezzature ind.li e com.li",{"$f":"+Ammortamento!J103","v":333.33333333333331},{"$f":"+Ammortamento!K103","v":666.66666666666663},{"$f":"+Ammortamento!L103","v":1000},{"$f":"+Ammortamento!M103","v":1333.3333333333333},{"$f":"+Ammortamento!N103","v":1666.6666666666665},{"$f":"+Ammortamento!O103","v":1999.9999999999998},{"$f":"+Ammortamento!P103","v":2333.333333333333},{"$f":"+Ammortamento!Q103","v":2666.6666666666665},{"$f":"+Ammortamento!R103","v":3000},{"$f":"+Ammortamento!S103","v":3333.3333333333335},{"$f":"+Ammortamento!T103","v":3666.666666666667},{"$f":"+Ammortamento!U103","v":4000.0000000000005},{"$f":"+Ammortamento!V103","v":4333.3333333333339},{"$f":"+Ammortamento!W103","v":4666.666666666667},{"$f":"+Ammortamento!X103","v":5000},{"$f":"+Ammortamento!Y103","v":5333.333333333333},{"$f":"+Ammortamento!Z103","v":5666.6666666666661},{"$f":"+Ammortamento!AA103","v":5999.9999999999991},{"$f":"+Ammortamento!AB103","v":6333.3333333333321},{"$f":"+Ammortamento!AC103","v":6666.6666666666652},{"$f":"+Ammortamento!AD103","v":6999.9999999999982},{"$f":"+Ammortamento!AE103","v":7333.3333333333312},{"$f":"+Ammortamento!AF103","v":7666.6666666666642},{"$f":"+Ammortamento!AG103","v":7999.9999999999973},{"$f":"+Ammortamento!AH103","v":8333.3333333333303},{"$f":"+Ammortamento!AI103","v":8666.6666666666642},{"$f":"+Ammortamento!AJ103","v":8999.9999999999982},{"$f":"+Ammortamento!AK103","v":9333.3333333333321},{"$f":"+Ammortamento!AL103","v":9666.6666666666661},{"$f":"+Ammortamento!AM103","v":10000},{"$f":"+Ammortamento!AN103","v":10333.333333333334},{"$f":"+Ammortamento!AO103","v":10666.666666666668},{"$f":"+Ammortamento!AP103","v":11000.000000000002},{"$f":"+Ammortamento!AQ103","v":11333.333333333336},{"$f":"+Ammortamento!AR103","v":11666.66666666667},{"$f":"+Ammortamento!AS103","v":12000.000000000004},{"$f":"+Ammortamento!AT103","v":12333.333333333338},{"$f":"+Ammortamento!AU103","v":12666.666666666672},{"$f":"+Ammortamento!AV103","v":13000.000000000005},{"$f":"+Ammortamento!AW103","v":13333.333333333339},{"$f":"+Ammortamento!AX103","v":13666.666666666673},{"$f":"+Ammortamento!AY103","v":14000.000000000007},{"$f":"+Ammortamento!AZ103","v":14333.333333333341},{"$f":"+Ammortamento!BA103","v":14666.666666666675},{"$f":"+Ammortamento!BB103","v":15000.000000000009},{"$f":"+Ammortamento!BC103","v":15333.333333333343},{"$f":"+Ammortamento!BD103","v":15666.666666666677},{"$f":"+Ammortamento!BE103","v":16000.000000000011},{"$f":"+Ammortamento!BF103","v":16333.333333333345},{"$f":"+Ammortamento!BG103","v":16666.666666666679},{"$f":"+Ammortamento!BH103","v":17000.000000000011},{"$f":"+Ammortamento!BI103","v":17333.333333333343},{"$f":"+Ammortamento!BJ103","v":17666.666666666675},{"$f":"+Ammortamento!BK103","v":18000.000000000007},{"$f":"+Ammortamento!BL103","v":18333.333333333339},{"$f":"+Ammortamento!BM103","v":18666.666666666672},{"$f":"+Ammortamento!BN103","v":19000.000000000004},{"$f":"+Ammortamento!BO103","v":19333.333333333336},{"$f":"+Ammortamento!BP103","v":19666.666666666668},{"$f":"+Ammortamento!BQ103","v":20000},null,null,4000.0000000000005,7999.9999999999973,12000.000000000004,16000.000000000011,20000]
[]
[null,null,null,null,null,null,"Totale",null,{"$f":"+I46-I48+I50-I53","v":39666.666666666664},39333.333333333336,39000,38666.666666666664,38333.333333333336,38000,37666.666666666664,37333.333333333336,37000,36666.666666666664,36333.333333333336,36000,35666.666666666664,35333.333333333336,35000,34666.666666666664,34333.333333333336,34000,33666.666666666672,33333.333333333336,33000,32666.666666666668,32333.333333333336,32000.000000000004,31666.666666666672,31333.333333333336,31000,30666.666666666668,30333.333333333336,30000,29666.666666666664,29333.333333333332,29000,28666.666666666664,28333.333333333328,27999.999999999996,27666.666666666664,27333.333333333328,26999.999999999993,26666.666666666661,26333.333333333328,25999.999999999993,25666.666666666657,25333.333333333325,24999.999999999993,24666.666666666657,24333.333333333321,23999.999999999989,23666.666666666657,23333.333333333321,22999.999999999989,22666.666666666657,22333.333333333325,21999.999999999993,21666.666666666661,21333.333333333328,20999.999999999996,20666.666666666664,20333.333333333332,20000,null,null,{"$f":"+T57","v":36000},{"$f":"+AF57","v":32000.000000000004},{"$f":"+AR57","v":27999.999999999996},{"$f":"+BD57","v":23999.999999999989},20000]
[]
[]
[null,null,null,null,null,"Immobilizzazioni immateriali"]
[]
[null,null,null,null,null,null,"Altri Costi Pluriennali",null,{"$f":"+SUM(I63:I65)","v":50000},50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,{"$f":"+SUM(BE63:BE65)","v":50000},50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,null,null,{"$f":"+T62","v":50000},{"$f":"+AF62","v":50000},{"$f":"+AR62","v":50000},{"$f":"+BD62","v":50000},{"$f":"+BP62","v":50000}]
[null,null,null,null,null,null,null,"1) Costi d'impianto e ampliamento",{"$f":"+Ammortamento!J109","v":50000},{"$f":"+Ammortamento!K109","v":50000},{"$f":"+Ammortamento!L109","v":50000},{"$f":"+Ammortamento!M109","v":50000},{"$f":"+Ammortamento!N109","v":50000},{"$f":"+Ammortamento!O109","v":50000},{"$f":"+Ammortamento!P109","v":50000},{"$f":"+Ammortamento!Q109","v":50000},{"$f":"+Ammortamento!R109","v":50000},{"$f":"+Ammortamento!S109","v":50000},{"$f":"+Ammortamento!T109","v":50000},{"$f":"+Ammortamento!U109","v":50000},{"$f":"+Ammortamento!V109","v":50000},{"$f":"+Ammortamento!W109","v":50000},{"$f":"+Ammortamento!X109","v":50000},{"$f":"+Ammortamento!Y109","v":50000},{"$f":"+Ammortamento!Z109","v":50000},{"$f":"+Ammortamento!AA109","v":50000},{"$f":"+Ammortamento!AB109","v":50000},{"$f":"+Ammortamento!AC109","v":50000},{"$f":"+Ammortamento!AD109","v":50000},{"$f":"+Ammortamento!AE109","v":50000},{"$f":"+Ammortamento!AF109","v":50000},{"$f":"+Ammortamento!AG109","v":50000},{"$f":"+Ammortamento!AH109","v":50000},{"$f":"+Ammortamento!AI109","v":50000},{"$f":"+Ammortamento!AJ109","v":50000},{"$f":"+Ammortamento!AK109","v":50000},{"$f":"+Ammortamento!AL109","v":50000},{"$f":"+Ammortamento!AM109","v":50000},{"$f":"+Ammortamento!AN109","v":50000},{"$f":"+Ammortamento!AO109","v":50000},{"$f":"+Ammortamento!AP109","v":50000},{"$f":"+Ammortamento!AQ109","v":50000},{"$f":"+Ammortamento!AR109","v":50000},{"$f":"+Ammortamento!AS109","v":50000},{"$f":"+Ammortamento!AT109","v":50000},{"$f":"+Ammortamento!AU109","v":50000},{"$f":"+Ammortamento!AV109","v":50000},{"$f":"+Ammortamento!AW109","v":50000},{"$f":"+Ammortamento!AX109","v":50000},{"$f":"+Ammortamento!AY109","v":50000},{"$f":"+Ammortamento!AZ109","v":50000},{"$f":"+Ammortamento!BA109","v":50000},{"$f":"+Ammortamento!BB109","v":50000},{"$f":"+Ammortamento!BC109","v":50000},{"$f":"+Ammortamento!BD109","v":50000},{"$f":"+Ammortamento!BE109","v":50000},{"$f":"+Ammortamento!BF109","v":50000},{"$f":"+Ammortamento!BG109","v":50000},{"$f":"+Ammortamento!BH109","v":50000},{"$f":"+Ammortamento!BI109","v":50000},{"$f":"+Ammortamento!BJ109","v":50000},{"$f":"+Ammortamento!BK109","v":50000},{"$f":"+Ammortamento!BL109","v":50000},{"$f":"+Ammortamento!BM109","v":50000},{"$f":"+Ammortamento!BN109","v":50000},{"$f":"+Ammortamento!BO109","v":50000},{"$f":"+Ammortamento!BP109","v":50000},{"$f":"+Ammortamento!BQ109","v":50000},null,null,50000,50000,50000,50000,{"$f":"+BP63","v":50000}]
[null,null,null,null,null,null,null,"2) Ricerca& Sviluppo",{"$f":"+Ammortamento!J110","v":0},{"$f":"+Ammortamento!K110","v":0},{"$f":"+Ammortamento!L110","v":0},{"$f":"+Ammortamento!M110","v":0},{"$f":"+Ammortamento!N110","v":0},{"$f":"+Ammortamento!O110","v":0},{"$f":"+Ammortamento!P110","v":0},{"$f":"+Ammortamento!Q110","v":0},{"$f":"+Ammortamento!R110","v":0},{"$f":"+Ammortamento!S110","v":0},{"$f":"+Ammortamento!T110","v":0},{"$f":"+Ammortamento!U110","v":0},{"$f":"+Ammortamento!V110","v":0},{"$f":"+Ammortamento!W110","v":0},{"$f":"+Ammortamento!X110","v":0},{"$f":"+Ammortamento!Y110","v":0},{"$f":"+Ammortamento!Z110","v":0},{"$f":"+Ammortamento!AA110","v":0},{"$f":"+Ammortamento!AB110","v":0},{"$f":"+Ammortamento!AC110","v":0},{"$f":"+Ammortamento!AD110","v":0},{"$f":"+Ammortamento!AE110","v":0},{"$f":"+Ammortamento!AF110","v":0},{"$f":"+Ammortamento!AG110","v":0},{"$f":"+Ammortamento!AH110","v":0},{"$f":"+Ammortamento!AI110","v":0},{"$f":"+Ammortamento!AJ110","v":0},{"$f":"+Ammortamento!AK110","v":0},{"$f":"+Ammortamento!AL110","v":0},{"$f":"+Ammortamento!AM110","v":0},{"$f":"+Ammortamento!AN110","v":0},{"$f":"+Ammortamento!AO110","v":0},{"$f":"+Ammortamento!AP110","v":0},{"$f":"+Ammortamento!AQ110","v":0},{"$f":"+Ammortamento!AR110","v":0},{"$f":"+Ammortamento!AS110","v":0},{"$f":"+Ammortamento!AT110","v":0},{"$f":"+Ammortamento!AU110","v":0},{"$f":"+Ammortamento!AV110","v":0},{"$f":"+Ammortamento!AW110","v":0},{"$f":"+Ammortamento!AX110","v":0},{"$f":"+Ammortamento!AY110","v":0},{"$f":"+Ammortamento!AZ110","v":0},{"$f":"+Ammortamento!BA110","v":0},{"$f":"+Ammortamento!BB110","v":0},{"$f":"+Ammortamento!BC110","v":0},{"$f":"+Ammortamento!BD110","v":0},{"$f":"+Ammortamento!BE110","v":0},{"$f":"+Ammortamento!BF110","v":0},{"$f":"+Ammortamento!BG110","v":0},{"$f":"+Ammortamento!BH110","v":0},{"$f":"+Ammortamento!BI110","v":0},{"$f":"+Ammortamento!BJ110","v":0},{"$f":"+Ammortamento!BK110","v":0},{"$f":"+Ammortamento!BL110","v":0},{"$f":"+Ammortamento!BM110","v":0},{"$f":"+Ammortamento!BN110","v":0},{"$f":"+Ammortamento!BO110","v":0},{"$f":"+Ammortamento!BP110","v":0},{"$f":"+Ammortamento!BQ110","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,"3) Altre immobilizzazioni immateriali",{"$f":"+Ammortamento!J111","v":0},{"$f":"+Ammortamento!K111","v":0},{"$f":"+Ammortamento!L111","v":0},{"$f":"+Ammortamento!M111","v":0},{"$f":"+Ammortamento!N111","v":0},{"$f":"+Ammortamento!O111","v":0},{"$f":"+Ammortamento!P111","v":0},{"$f":"+Ammortamento!Q111","v":0},{"$f":"+Ammortamento!R111","v":0},{"$f":"+Ammortamento!S111","v":0},{"$f":"+Ammortamento!T111","v":0},{"$f":"+Ammortamento!U111","v":0},{"$f":"+Ammortamento!V111","v":0},{"$f":"+Ammortamento!W111","v":0},{"$f":"+Ammortamento!X111","v":0},{"$f":"+Ammortamento!Y111","v":0},{"$f":"+Ammortamento!Z111","v":0},{"$f":"+Ammortamento!AA111","v":0},{"$f":"+Ammortamento!AB111","v":0},{"$f":"+Ammortamento!AC111","v":0},{"$f":"+Ammortamento!AD111","v":0},{"$f":"+Ammortamento!AE111","v":0},{"$f":"+Ammortamento!AF111","v":0},{"$f":"+Ammortamento!AG111","v":0},{"$f":"+Ammortamento!AH111","v":0},{"$f":"+Ammortamento!AI111","v":0},{"$f":"+Ammortamento!AJ111","v":0},{"$f":"+Ammortamento!AK111","v":0},{"$f":"+Ammortamento!AL111","v":0},{"$f":"+Ammortamento!AM111","v":0},{"$f":"+Ammortamento!AN111","v":0},{"$f":"+Ammortamento!AO111","v":0},{"$f":"+Ammortamento!AP111","v":0},{"$f":"+Ammortamento!AQ111","v":0},{"$f":"+Ammortamento!AR111","v":0},{"$f":"+Ammortamento!AS111","v":0},{"$f":"+Ammortamento!AT111","v":0},{"$f":"+Ammortamento!AU111","v":0},{"$f":"+Ammortamento!AV111","v":0},{"$f":"+Ammortamento!AW111","v":0},{"$f":"+Ammortamento!AX111","v":0},{"$f":"+Ammortamento!AY111","v":0},{"$f":"+Ammortamento!AZ111","v":0},{"$f":"+Ammortamento!BA111","v":0},{"$f":"+Ammortamento!BB111","v":0},{"$f":"+Ammortamento!BC111","v":0},{"$f":"+Ammortamento!BD111","v":0},{"$f":"+Ammortamento!BE111","v":0},{"$f":"+Ammortamento!BF111","v":0},{"$f":"+Ammortamento!BG111","v":0},{"$f":"+Ammortamento!BH111","v":0},{"$f":"+Ammortamento!BI111","v":0},{"$f":"+Ammortamento!BJ111","v":0},{"$f":"+Ammortamento!BK111","v":0},{"$f":"+Ammortamento!BL111","v":0},{"$f":"+Ammortamento!BM111","v":0},{"$f":"+Ammortamento!BN111","v":0},{"$f":"+Ammortamento!BO111","v":0},{"$f":"+Ammortamento!BP111","v":0},{"$f":"+Ammortamento!BQ111","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"F.di Amm. Imm.ni immateriali",null,{"$f":"SUM(I67:I69)","v":416.66666666666669},833.33333333333337,1250,1666.6666666666667,2083.3333333333335,2500,2916.6666666666665,3333.333333333333,3749.9999999999995,4166.6666666666661,4583.333333333333,5000,5416.666666666667,5833.3333333333339,6250.0000000000009,6666.6666666666679,7083.3333333333348,7500.0000000000018,7916.6666666666688,8333.3333333333358,8750.0000000000018,9166.6666666666679,9583.3333333333339,10000,10416.666666666666,10833.333333333332,11249.999999999998,11666.666666666664,12083.33333333333,12499.999999999996,12916.666666666662,13333.333333333328,13749.999999999995,14166.666666666661,14583.333333333327,14999.999999999993,15416.666666666659,15833.333333333325,16249.999999999991,16666.666666666657,17083.333333333325,17499.999999999993,17916.666666666661,18333.333333333328,18749.999999999996,19166.666666666664,19583.333333333332,20000,{"$f":"SUM(BE67:BE69)","v":20416.666666666668},20833.333333333336,21250.000000000004,21666.666666666672,22083.333333333339,22500.000000000007,22916.666666666675,23333.333333333343,23750.000000000011,24166.666666666679,24583.333333333347,25000.000000000015,null,null,5000,10000,14999.999999999993,20000,25000.000000000015]
[null,null,null,null,null,null,null,"1) F.do amm.to Costi d'impianto e ampliamento",{"$f":"+Ammortamento!J113","v":416.66666666666669},{"$f":"+Ammortamento!K113","v":833.33333333333337},{"$f":"+Ammortamento!L113","v":1250},{"$f":"+Ammortamento!M113","v":1666.6666666666667},{"$f":"+Ammortamento!N113","v":2083.3333333333335},{"$f":"+Ammortamento!O113","v":2500},{"$f":"+Ammortamento!P113","v":2916.6666666666665},{"$f":"+Ammortamento!Q113","v":3333.333333333333},{"$f":"+Ammortamento!R113","v":3749.9999999999995},{"$f":"+Ammortamento!S113","v":4166.6666666666661},{"$f":"+Ammortamento!T113","v":4583.333333333333},{"$f":"+Ammortamento!U113","v":5000},{"$f":"+Ammortamento!V113","v":5416.666666666667},{"$f":"+Ammortamento!W113","v":5833.3333333333339},{"$f":"+Ammortamento!X113","v":6250.0000000000009},{"$f":"+Ammortamento!Y113","v":6666.6666666666679},{"$f":"+Ammortamento!Z113","v":7083.3333333333348},{"$f":"+Ammortamento!AA113","v":7500.0000000000018},{"$f":"+Ammortamento!AB113","v":7916.6666666666688},{"$f":"+Ammortamento!AC113","v":8333.3333333333358},{"$f":"+Ammortamento!AD113","v":8750.0000000000018},{"$f":"+Ammortamento!AE113","v":9166.6666666666679},{"$f":"+Ammortamento!AF113","v":9583.3333333333339},{"$f":"+Ammortamento!AG113","v":10000},{"$f":"+Ammortamento!AH113","v":10416.666666666666},{"$f":"+Ammortamento!AI113","v":10833.333333333332},{"$f":"+Ammortamento!AJ113","v":11249.999999999998},{"$f":"+Ammortamento!AK113","v":11666.666666666664},{"$f":"+Ammortamento!AL113","v":12083.33333333333},{"$f":"+Ammortamento!AM113","v":12499.999999999996},{"$f":"+Ammortamento!AN113","v":12916.666666666662},{"$f":"+Ammortamento!AO113","v":13333.333333333328},{"$f":"+Ammortamento!AP113","v":13749.999999999995},{"$f":"+Ammortamento!AQ113","v":14166.666666666661},{"$f":"+Ammortamento!AR113","v":14583.333333333327},{"$f":"+Ammortamento!AS113","v":14999.999999999993},{"$f":"+Ammortamento!AT113","v":15416.666666666659},{"$f":"+Ammortamento!AU113","v":15833.333333333325},{"$f":"+Ammortamento!AV113","v":16249.999999999991},{"$f":"+Ammortamento!AW113","v":16666.666666666657},{"$f":"+Ammortamento!AX113","v":17083.333333333325},{"$f":"+Ammortamento!AY113","v":17499.999999999993},{"$f":"+Ammortamento!AZ113","v":17916.666666666661},{"$f":"+Ammortamento!BA113","v":18333.333333333328},{"$f":"+Ammortamento!BB113","v":18749.999999999996},{"$f":"+Ammortamento!BC113","v":19166.666666666664},{"$f":"+Ammortamento!BD113","v":19583.333333333332},{"$f":"+Ammortamento!BE113","v":20000},{"$f":"+Ammortamento!BF113","v":20416.666666666668},{"$f":"+Ammortamento!BG113","v":20833.333333333336},{"$f":"+Ammortamento!BH113","v":21250.000000000004},{"$f":"+Ammortamento!BI113","v":21666.666666666672},{"$f":"+Ammortamento!BJ113","v":22083.333333333339},{"$f":"+Ammortamento!BK113","v":22500.000000000007},{"$f":"+Ammortamento!BL113","v":22916.666666666675},{"$f":"+Ammortamento!BM113","v":23333.333333333343},{"$f":"+Ammortamento!BN113","v":23750.000000000011},{"$f":"+Ammortamento!BO113","v":24166.666666666679},{"$f":"+Ammortamento!BP113","v":24583.333333333347},{"$f":"+Ammortamento!BQ113","v":25000.000000000015},null,null,5000,10000,14999.999999999993,20000,25000.000000000015]
[null,null,null,null,null,null,null,"2) F.do amm.to Ricerca& Sviluppo",{"$f":"+Ammortamento!J114","v":0},{"$f":"+Ammortamento!K114","v":0},{"$f":"+Ammortamento!L114","v":0},{"$f":"+Ammortamento!M114","v":0},{"$f":"+Ammortamento!N114","v":0},{"$f":"+Ammortamento!O114","v":0},{"$f":"+Ammortamento!P114","v":0},{"$f":"+Ammortamento!Q114","v":0},{"$f":"+Ammortamento!R114","v":0},{"$f":"+Ammortamento!S114","v":0},{"$f":"+Ammortamento!T114","v":0},{"$f":"+Ammortamento!U114","v":0},{"$f":"+Ammortamento!V114","v":0},{"$f":"+Ammortamento!W114","v":0},{"$f":"+Ammortamento!X114","v":0},{"$f":"+Ammortamento!Y114","v":0},{"$f":"+Ammortamento!Z114","v":0},{"$f":"+Ammortamento!AA114","v":0},{"$f":"+Ammortamento!AB114","v":0},{"$f":"+Ammortamento!AC114","v":0},{"$f":"+Ammortamento!AD114","v":0},{"$f":"+Ammortamento!AE114","v":0},{"$f":"+Ammortamento!AF114","v":0},{"$f":"+Ammortamento!AG114","v":0},{"$f":"+Ammortamento!AH114","v":0},{"$f":"+Ammortamento!AI114","v":0},{"$f":"+Ammortamento!AJ114","v":0},{"$f":"+Ammortamento!AK114","v":0},{"$f":"+Ammortamento!AL114","v":0},{"$f":"+Ammortamento!AM114","v":0},{"$f":"+Ammortamento!AN114","v":0},{"$f":"+Ammortamento!AO114","v":0},{"$f":"+Ammortamento!AP114","v":0},{"$f":"+Ammortamento!AQ114","v":0},{"$f":"+Ammortamento!AR114","v":0},{"$f":"+Ammortamento!AS114","v":0},{"$f":"+Ammortamento!AT114","v":0},{"$f":"+Ammortamento!AU114","v":0},{"$f":"+Ammortamento!AV114","v":0},{"$f":"+Ammortamento!AW114","v":0},{"$f":"+Ammortamento!AX114","v":0},{"$f":"+Ammortamento!AY114","v":0},{"$f":"+Ammortamento!AZ114","v":0},{"$f":"+Ammortamento!BA114","v":0},{"$f":"+Ammortamento!BB114","v":0},{"$f":"+Ammortamento!BC114","v":0},{"$f":"+Ammortamento!BD114","v":0},{"$f":"+Ammortamento!BE114","v":0},{"$f":"+Ammortamento!BF114","v":0},{"$f":"+Ammortamento!BG114","v":0},{"$f":"+Ammortamento!BH114","v":0},{"$f":"+Ammortamento!BI114","v":0},{"$f":"+Ammortamento!BJ114","v":0},{"$f":"+Ammortamento!BK114","v":0},{"$f":"+Ammortamento!BL114","v":0},{"$f":"+Ammortamento!BM114","v":0},{"$f":"+Ammortamento!BN114","v":0},{"$f":"+Ammortamento!BO114","v":0},{"$f":"+Ammortamento!BP114","v":0},{"$f":"+Ammortamento!BQ114","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,"3) F.do amm.to   Altre immobilizzazioni immateriali",{"$f":"+Ammortamento!J115","v":0},{"$f":"+Ammortamento!K115","v":0},{"$f":"+Ammortamento!L115","v":0},{"$f":"+Ammortamento!M115","v":0},{"$f":"+Ammortamento!N115","v":0},{"$f":"+Ammortamento!O115","v":0},{"$f":"+Ammortamento!P115","v":0},{"$f":"+Ammortamento!Q115","v":0},{"$f":"+Ammortamento!R115","v":0},{"$f":"+Ammortamento!S115","v":0},{"$f":"+Ammortamento!T115","v":0},{"$f":"+Ammortamento!U115","v":0},{"$f":"+Ammortamento!V115","v":0},{"$f":"+Ammortamento!W115","v":0},{"$f":"+Ammortamento!X115","v":0},{"$f":"+Ammortamento!Y115","v":0},{"$f":"+Ammortamento!Z115","v":0},{"$f":"+Ammortamento!AA115","v":0},{"$f":"+Ammortamento!AB115","v":0},{"$f":"+Ammortamento!AC115","v":0},{"$f":"+Ammortamento!AD115","v":0},{"$f":"+Ammortamento!AE115","v":0},{"$f":"+Ammortamento!AF115","v":0},{"$f":"+Ammortamento!AG115","v":0},{"$f":"+Ammortamento!AH115","v":0},{"$f":"+Ammortamento!AI115","v":0},{"$f":"+Ammortamento!AJ115","v":0},{"$f":"+Ammortamento!AK115","v":0},{"$f":"+Ammortamento!AL115","v":0},{"$f":"+Ammortamento!AM115","v":0},{"$f":"+Ammortamento!AN115","v":0},{"$f":"+Ammortamento!AO115","v":0},{"$f":"+Ammortamento!AP115","v":0},{"$f":"+Ammortamento!AQ115","v":0},{"$f":"+Ammortamento!AR115","v":0},{"$f":"+Ammortamento!AS115","v":0},{"$f":"+Ammortamento!AT115","v":0},{"$f":"+Ammortamento!AU115","v":0},{"$f":"+Ammortamento!AV115","v":0},{"$f":"+Ammortamento!AW115","v":0},{"$f":"+Ammortamento!AX115","v":0},{"$f":"+Ammortamento!AY115","v":0},{"$f":"+Ammortamento!AZ115","v":0},{"$f":"+Ammortamento!BA115","v":0},{"$f":"+Ammortamento!BB115","v":0},{"$f":"+Ammortamento!BC115","v":0},{"$f":"+Ammortamento!BD115","v":0},{"$f":"+Ammortamento!BE115","v":0},{"$f":"+Ammortamento!BF115","v":0},{"$f":"+Ammortamento!BG115","v":0},{"$f":"+Ammortamento!BH115","v":0},{"$f":"+Ammortamento!BI115","v":0},{"$f":"+Ammortamento!BJ115","v":0},{"$f":"+Ammortamento!BK115","v":0},{"$f":"+Ammortamento!BL115","v":0},{"$f":"+Ammortamento!BM115","v":0},{"$f":"+Ammortamento!BN115","v":0},{"$f":"+Ammortamento!BO115","v":0},{"$f":"+Ammortamento!BP115","v":0},{"$f":"+Ammortamento!BQ115","v":0},null,null,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Totale",null,{"$f":"+I62-I66","v":49583.333333333336},49166.666666666664,48750,48333.333333333336,47916.666666666664,47500,47083.333333333336,46666.666666666664,46250,45833.333333333336,45416.666666666664,45000,44583.333333333336,44166.666666666664,43750,43333.333333333328,42916.666666666664,42500,42083.333333333328,41666.666666666664,41250,40833.333333333328,40416.666666666664,40000,39583.333333333336,39166.666666666672,38750,38333.333333333336,37916.666666666672,37500,37083.333333333336,36666.666666666672,36250.000000000007,35833.333333333343,35416.666666666672,35000.000000000007,34583.333333333343,34166.666666666672,33750.000000000007,33333.333333333343,32916.666666666672,32500.000000000007,32083.333333333339,31666.666666666672,31250.000000000004,30833.333333333336,30416.666666666668,30000,{"$f":"+BE62-BE66","v":29583.333333333332},29166.666666666664,28749.999999999996,28333.333333333328,27916.666666666661,27499.999999999993,27083.333333333325,26666.666666666657,26249.999999999989,25833.333333333321,25416.666666666653,24999.999999999985,null,null,{"$f":"+T71","v":45000},{"$f":"+AF71","v":40000},{"$f":"+AR71","v":35000.000000000007},{"$f":"+BD71","v":30000},24999.999999999985]
[]
[]
[null,null,null,null,null,"Totale Attivo"]
[]
[null,null,null,null,null,null,null,null,{"$f":"+I71+I57+I41+I34+I16+I70","v":284541.65000000002},{"$f":"+J71+J57+J41+J34+J16+J70","v":263493.08817717142},275708.12635434285,262285.16453151428,244500.20270868577,226715.2408858572,209678.27906302863,194164.81724020006,176379.85541737149,158594.89359454295,140809.93177171441,123024.96994888585,105186.53462605731,101245.4762424197,97583.333333333328,96000,94416.666666666657,94048.860937391844,92465.527604058516,90882.194270725173,89298.860937391844,87715.527604058516,87955.485676812954,84238.158938377266,82654.825605043938,81904.825605043938,81154.825605043938,80404.825605043938,79654.825605043938,78853.597362040935,78103.597362040935,77353.597362040935,{"$f":"+AO71+AO57+AO41+AO34+AO16+AO70","v":76603.597362040935},75853.597362040935,76383.993405102345,75791.644588990428,72750,72000,71250,70500,71250.119833667981,74656.018644381998,73906.018644381998,73156.018644381998,75452.652129719165,79504.798505195125,83556.944880671057,73469.044645192029,77466.097220144482,81455.346810473435,85444.596400802402,89433.845991131355,93423.095581460308,89536.950138879038,93526.199729208005,97515.449319536958,103537.87401968996,109560.29871984296,115582.72341999596,99632.619832924582,null,null,{"$f":"+T76","v":123024.96994888585},{"$f":"+AF76","v":84238.158938377266},{"$f":"+AR76","v":75791.644588990428},{"$f":"+BD76","v":73469.044645192029},{"$f":"+BP76","v":99632.619832924582}]
[]
[]
[null,null,null,null,"Passivo"]
[null,null,null,null,null,null,null,null,{"$f":"I12","v":"2017-01-01"},{"$f":"J12","v":"2017-02-28"},"2017-03-31","2017-04-30","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-30","2017-10-31","2017-11-30","2017-12-31","2018-01-31","2018-02-28","2018-03-31","2018-04-30","2018-05-31","2018-06-30","2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31",null,null,{"$f":"+YEAR(T80)","v":2017},{"$f":"+YEAR(AF80)","v":2018},{"$f":"+YEAR(AR80)","v":2019},{"$f":"+YEAR(BD80)","v":2020},{"$f":"+YEAR(BP80)","v":2021}]
[]
[null,null,null,null,null,"Banche a breve termine"]
[]
[null,null,null,null,null,null,"Banche e Depositi postali",null,{"$f":"+IF(Banca!H43<0,-Banca!H43,0)","v":0},{"$f":"+IF(Banca!I43<0,-Banca!I43,0)","v":0},{"$f":"+IF(Banca!J43<0,-Banca!J43,0)","v":0},{"$f":"+IF(Banca!K43<0,-Banca!K43,0)","v":0},{"$f":"+IF(Banca!L43<0,-Banca!L43,0)","v":0},{"$f":"+IF(Banca!M43<0,-Banca!M43,0)","v":0},{"$f":"+IF(Banca!N43<0,-Banca!N43,0)","v":0},{"$f":"+IF(Banca!O43<0,-Banca!O43,0)","v":0},{"$f":"+IF(Banca!P43<0,-Banca!P43,0)","v":0},{"$f":"+IF(Banca!Q43<0,-Banca!Q43,0)","v":0},{"$f":"+IF(Banca!R43<0,-Banca!R43,0)","v":0},{"$f":"+IF(Banca!S43<0,-Banca!S43,0)","v":0},{"$f":"+IF(Banca!T43<0,-Banca!T43,0)","v":0},{"$f":"+IF(Banca!U43<0,-Banca!U43,0)","v":0},{"$f":"+IF(Banca!V43<0,-Banca!V43,0)","v":278.9154745512642},{"$f":"+IF(Banca!W43<0,-Banca!W43,0)","v":2636.6405248555493},{"$f":"+IF(Banca!X43<0,-Banca!X43,0)","v":4994.3655751598344},{"$f":"+IF(Banca!Y43<0,-Banca!Y43,0)","v":11606.437239668918},{"$f":"+IF(Banca!Z43<0,-Banca!Z43,0)","v":13964.162289973203},{"$f":"+IF(Banca!AA43<0,-Banca!AA43,0)","v":16321.887340277488},{"$f":"+IF(Banca!AB43<0,-Banca!AB43,0)","v":18679.612390581773},{"$f":"+IF(Banca!AC43<0,-Banca!AC43,0)","v":21037.337440886058},{"$f":"+IF(Banca!AD43<0,-Banca!AD43,0)","v":25218.353897278113},{"$f":"+IF(Banca!AE43<0,-Banca!AE43,0)","v":27576.078947582399},{"$f":"+IF(Banca!AF43<0,-Banca!AF43,0)","v":49987.812232886681},{"$f":"+IF(Banca!AG43<0,-Banca!AG43,0)","v":45123.391812710724},{"$f":"+IF(Banca!AH43<0,-Banca!AH43,0)","v":40258.971392534768},{"$f":"+IF(Banca!AI43<0,-Banca!AI43,0)","v":35394.550972358811},{"$f":"+IF(Banca!AJ43<0,-Banca!AJ43,0)","v":30530.130552182854},{"$f":"+IF(Banca!AK43<0,-Banca!AK43,0)","v":25614.481889003902},{"$f":"+IF(Banca!AL43<0,-Banca!AL43,0)","v":20750.061468827946},{"$f":"+IF(Banca!AM43<0,-Banca!AM43,0)","v":15885.641048651989},{"$f":"+IF(Banca!AN43<0,-Banca!AN43,0)","v":11021.220628476032},{"$f":"+IF(Banca!AO43<0,-Banca!AO43,0)","v":6156.8002083000756},{"$f":"+IF(Banca!AP43<0,-Banca!AP43,0)","v":2572.7758311855287},{"$f":"+IF(Banca!AQ43<0,-Banca!AQ43,0)","v":0},{"$f":"+IF(Banca!AR43<0,-Banca!AR43,0)","v":17708.465668235847},{"$f":"+IF(Banca!AS43<0,-Banca!AS43,0)","v":12906.31929275989},{"$f":"+IF(Banca!AT43<0,-Banca!AT43,0)","v":8104.1729172839332},{"$f":"+IF(Banca!AU43<0,-Banca!AU43,0)","v":3302.0265418079762},{"$f":"+IF(Banca!AV43<0,-Banca!AV43,0)","v":0},{"$f":"+IF(Banca!AW43<0,-Banca!AW43,0)","v":11359.805641090708},{"$f":"+IF(Banca!AX43<0,-Banca!AX43,0)","v":6557.6592656147513},{"$f":"+IF(Banca!AY43<0,-Banca!AY43,0)","v":1755.5128901387943},{"$f":"+IF(Banca!AZ43<0,-Banca!AZ43,0)","v":0},{"$f":"+IF(Banca!BA43<0,-Banca!BA43,0)","v":0},{"$f":"+IF(Banca!BB43<0,-Banca!BB43,0)","v":0},{"$f":"+IF(Banca!BC43<0,-Banca!BC43,0)","v":0},{"$f":"+IF(Banca!BD43<0,-Banca!BD43,0)","v":0},{"$f":"+IF(Banca!BE43<0,-Banca!BE43,0)","v":0},{"$f":"+IF(Banca!BF43<0,-Banca!BF43,0)","v":0},{"$f":"+IF(Banca!BG43<0,-Banca!BG43,0)","v":0},{"$f":"+IF(Banca!BH43<0,-Banca!BH43,0)","v":0},{"$f":"+IF(Banca!BI43<0,-Banca!BI43,0)","v":0},{"$f":"+IF(Banca!BJ43<0,-Banca!BJ43,0)","v":0},{"$f":"+IF(Banca!BK43<0,-Banca!BK43,0)","v":0},{"$f":"+IF(Banca!BL43<0,-Banca!BL43,0)","v":0},{"$f":"+IF(Banca!BM43<0,-Banca!BM43,0)","v":0},{"$f":"+IF(Banca!BN43<0,-Banca!BN43,0)","v":0},{"$f":"+IF(Banca!BO43<0,-Banca!BO43,0)","v":0},null,null,{"$f":"+T84","v":0},{"$f":"+AF84","v":27576.078947582399},{"$f":"+AR84","v":0},{"$f":"+BD84","v":0},{"$f":"+BP84","v":0}]
[null,null,null,null,null,null,"Totale",null,{"$f":"+I84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,278.9154745512642,2636.6405248555493,4994.3655751598344,11606.437239668918,13964.162289973203,16321.887340277488,18679.612390581773,21037.337440886058,25218.353897278113,27576.078947582399,49987.812232886681,45123.391812710724,40258.971392534768,35394.550972358811,30530.130552182854,25614.481889003902,20750.061468827946,15885.641048651989,11021.220628476032,6156.8002083000756,2572.7758311855287,0,17708.465668235847,12906.31929275989,8104.1729172839332,3302.0265418079762,0,11359.805641090708,6557.6592656147513,1755.5128901387943,0,0,0,0,{"$f":"+BE84","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+T85","v":0},{"$f":"+AF85","v":27576.078947582399},{"$f":"+AR85","v":0},{"$f":"+BD85","v":0},{"$f":"+BP85","v":0}]
[]
[null,null,null,null,null,"Debiti Correnti"]
[]
[null,null,null,null,null,null,"Fornitori",null,{"$f":"+SUM(I90:I91)","v":9689},6425.5,6425.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,10787.5,null,null,{"$f":"+T89","v":10787.5},{"$f":"+AF89","v":10787.5},{"$f":"+AR89","v":10787.5},{"$f":"+BD89","v":10787.5},{"$f":"+BP89","v":10787.5}]
[null,null,null,null,null,null,null,"1)  Commerciali",{"$f":"+'E_Costi Fissi'!I58+'E_Costi Variabili'!I85","v":9689},{"$f":"+'E_Costi Fissi'!J58+'E_Costi Variabili'!J85","v":6425.5},{"$f":"+'E_Costi Fissi'!K58+'E_Costi Variabili'!K85","v":6425.5},{"$f":"+'E_Costi Fissi'!L58+'E_Costi Variabili'!L85","v":10787.5},{"$f":"+'E_Costi Fissi'!M58+'E_Costi Variabili'!M85","v":10787.5},{"$f":"+'E_Costi Fissi'!N58+'E_Costi Variabili'!N85","v":10787.5},{"$f":"+'E_Costi Fissi'!O58+'E_Costi Variabili'!O85","v":10787.5},{"$f":"+'E_Costi Fissi'!P58+'E_Costi Variabili'!P85","v":10787.5},{"$f":"+'E_Costi Fissi'!Q58+'E_Costi Variabili'!Q85","v":10787.5},{"$f":"+'E_Costi Fissi'!R58+'E_Costi Variabili'!R85","v":10787.5},{"$f":"+'E_Costi Fissi'!S58+'E_Costi Variabili'!S85","v":10787.5},{"$f":"+'E_Costi Fissi'!T58+'E_Costi Variabili'!T85","v":10787.5},{"$f":"+'E_Costi Fissi'!U58+'E_Costi Variabili'!U85","v":10787.5},{"$f":"+'E_Costi Fissi'!V58+'E_Costi Variabili'!V85","v":10787.5},{"$f":"+'E_Costi Fissi'!W58+'E_Costi Variabili'!W85","v":10787.5},{"$f":"+'E_Costi Fissi'!X58+'E_Costi Variabili'!X85","v":10787.5},{"$f":"+'E_Costi Fissi'!Y58+'E_Costi Variabili'!Y85","v":10787.5},{"$f":"+'E_Costi Fissi'!Z58+'E_Costi Variabili'!Z85","v":10787.5},{"$f":"+'E_Costi Fissi'!AA58+'E_Costi Variabili'!AA85","v":10787.5},{"$f":"+'E_Costi Fissi'!AB58+'E_Costi Variabili'!AB85","v":10787.5},{"$f":"+'E_Costi Fissi'!AC58+'E_Costi Variabili'!AC85","v":10787.5},{"$f":"+'E_Costi Fissi'!AD58+'E_Costi Variabili'!AD85","v":10787.5},{"$f":"+'E_Costi Fissi'!AE58+'E_Costi Variabili'!AE85","v":10787.5},{"$f":"+'E_Costi Fissi'!AF58+'E_Costi Variabili'!AF85","v":10787.5},{"$f":"+'E_Costi Fissi'!AG58+'E_Costi Variabili'!AG85","v":10787.5},{"$f":"+'E_Costi Fissi'!AH58+'E_Costi Variabili'!AH85","v":10787.5},{"$f":"+'E_Costi Fissi'!AI58+'E_Costi Variabili'!AI85","v":10787.5},{"$f":"+'E_Costi Fissi'!AJ58+'E_Costi Variabili'!AJ85","v":10787.5},{"$f":"+'E_Costi Fissi'!AK58+'E_Costi Variabili'!AK85","v":10787.5},{"$f":"+'E_Costi Fissi'!AL58+'E_Costi Variabili'!AL85","v":10787.5},{"$f":"+'E_Costi Fissi'!AM58+'E_Costi Variabili'!AM85","v":10787.5},{"$f":"+'E_Costi Fissi'!AN58+'E_Costi Variabili'!AN85","v":10787.5},{"$f":"+'E_Costi Fissi'!AO58+'E_Costi Variabili'!AO85","v":10787.5},{"$f":"+'E_Costi Fissi'!AP58+'E_Costi Variabili'!AP85","v":10787.5},{"$f":"+'E_Costi Fissi'!AQ58+'E_Costi Variabili'!AQ85","v":10787.5},{"$f":"+'E_Costi Fissi'!AR58+'E_Costi Variabili'!AR85","v":10787.5},{"$f":"+'E_Costi Fissi'!AS58+'E_Costi Variabili'!AS85","v":10787.5},{"$f":"+'E_Costi Fissi'!AT58+'E_Costi Variabili'!AT85","v":10787.5},{"$f":"+'E_Costi Fissi'!AU58+'E_Costi Variabili'!AU85","v":10787.5},{"$f":"+'E_Costi Fissi'!AV58+'E_Costi Variabili'!AV85","v":10787.5},{"$f":"+'E_Costi Fissi'!AW58+'E_Costi Variabili'!AW85","v":10787.5},{"$f":"+'E_Costi Fissi'!AX58+'E_Costi Variabili'!AX85","v":10787.5},{"$f":"+'E_Costi Fissi'!AY58+'E_Costi Variabili'!AY85","v":10787.5},{"$f":"+'E_Costi Fissi'!AZ58+'E_Costi Variabili'!AZ85","v":10787.5},{"$f":"+'E_Costi Fissi'!BA58+'E_Costi Variabili'!BA85","v":10787.5},{"$f":"+'E_Costi Fissi'!BB58+'E_Costi Variabili'!BB85","v":10787.5},{"$f":"+'E_Costi Fissi'!BC58+'E_Costi Variabili'!BC85","v":10787.5},{"$f":"+'E_Costi Fissi'!BD58+'E_Costi Variabili'!BD85","v":10787.5},{"$f":"+'E_Costi Fissi'!BE58+'E_Costi Variabili'!BE85","v":10787.5},{"$f":"+'E_Costi Fissi'!BF58+'E_Costi Variabili'!BF85","v":10787.5},{"$f":"+'E_Costi Fissi'!BG58+'E_Costi Variabili'!BG85","v":10787.5},{"$f":"+'E_Costi Fissi'!BH58+'E_Costi Variabili'!BH85","v":10787.5},{"$f":"+'E_Costi Fissi'!BI58+'E_Costi Variabili'!BI85","v":10787.5},{"$f":"+'E_Costi Fissi'!BJ58+'E_Costi Variabili'!BJ85","v":10787.5},{"$f":"+'E_Costi Fissi'!BK58+'E_Costi Variabili'!BK85","v":10787.5},{"$f":"+'E_Costi Fissi'!BL58+'E_Costi Variabili'!BL85","v":10787.5},{"$f":"+'E_Costi Fissi'!BM58+'E_Costi Variabili'!BM85","v":10787.5},{"$f":"+'E_Costi Fissi'!BN58+'E_Costi Variabili'!BN85","v":10787.5},{"$f":"+'E_Costi Fissi'!BO58+'E_Costi Variabili'!BO85","v":10787.5},{"$f":"+'E_Costi Fissi'!BP58+'E_Costi Variabili'!BP85","v":10787.5},null,null,10787.5,10787.5,10787.5,10787.5,{"$f":"+BP90","v":10787.5}]
[null,null,null,null,null,null,null,"2)  Immobilizzazioni",{"$f":"+E_Investimenti!K112","v":0},{"$f":"+E_Investimenti!L112","v":0},{"$f":"+E_Investimenti!M112","v":0},{"$f":"+E_Investimenti!N112","v":0},{"$f":"+E_Investimenti!O112","v":0},{"$f":"+E_Investimenti!P112","v":0},{"$f":"+E_Investimenti!Q112","v":0},{"$f":"+E_Investimenti!R112","v":0},{"$f":"+E_Investimenti!S112","v":0},{"$f":"+E_Investimenti!T112","v":0},{"$f":"+E_Investimenti!U112","v":0},{"$f":"+E_Investimenti!V112","v":0},{"$f":"+E_Investimenti!W112","v":0},{"$f":"+E_Investimenti!X112","v":0},{"$f":"+E_Investimenti!Y112","v":0},{"$f":"+E_Investimenti!Z112","v":0},{"$f":"+E_Investimenti!AA112","v":0},{"$f":"+E_Investimenti!AB112","v":0},{"$f":"+E_Investimenti!AC112","v":0},{"$f":"+E_Investimenti!AD112","v":0},{"$f":"+E_Investimenti!AE112","v":0},{"$f":"+E_Investimenti!AF112","v":0},{"$f":"+E_Investimenti!AG112","v":0},{"$f":"+E_Investimenti!AH112","v":0},{"$f":"+E_Investimenti!AI112","v":0},{"$f":"+E_Investimenti!AJ112","v":0},{"$f":"+E_Investimenti!AK112","v":0},{"$f":"+E_Investimenti!AL112","v":0},{"$f":"+E_Investimenti!AM112","v":0},{"$f":"+E_Investimenti!AN112","v":0},{"$f":"+E_Investimenti!AO112","v":0},{"$f":"+E_Investimenti!AP112","v":0},{"$f":"+E_Investimenti!AQ112","v":0},{"$f":"+E_Investimenti!AR112","v":0},{"$f":"+E_Investimenti!AS112","v":0},{"$f":"+E_Investimenti!AT112","v":0},{"$f":"+E_Investimenti!AU112","v":0},{"$f":"+E_Investimenti!AV112","v":0},{"$f":"+E_Investimenti!AW112","v":0},{"$f":"+E_Investimenti!AX112","v":0},{"$f":"+E_Investimenti!AY112","v":0},{"$f":"+E_Investimenti!AZ112","v":0},{"$f":"+E_Investimenti!BA112","v":0},{"$f":"+E_Investimenti!BB112","v":0},{"$f":"+E_Investimenti!BC112","v":0},{"$f":"+E_Investimenti!BD112","v":0},{"$f":"+E_Investimenti!BE112","v":0},{"$f":"+E_Investimenti!BF112","v":0},{"$f":"+E_Investimenti!BG112","v":0},{"$f":"+E_Investimenti!BH112","v":0},{"$f":"+E_Investimenti!BI112","v":0},{"$f":"+E_Investimenti!BJ112","v":0},{"$f":"+E_Investimenti!BK112","v":0},{"$f":"+E_Investimenti!BL112","v":0},{"$f":"+E_Investimenti!BM112","v":0},{"$f":"+E_Investimenti!BN112","v":0},{"$f":"+E_Investimenti!BO112","v":0},{"$f":"+E_Investimenti!BP112","v":0},{"$f":"+E_Investimenti!BQ112","v":0},{"$f":"+E_Investimenti!BR112","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Impiegati c/stipendi",null,{"$f":"+IF(E_Personale!I201>0,E_Personale!I201,0)","v":0},{"$f":"+IF(E_Personale!J201>0,E_Personale!J201,0)","v":0},{"$f":"+IF(E_Personale!K201>0,E_Personale!K201,0)","v":0},{"$f":"+IF(E_Personale!L201>0,E_Personale!L201,0)","v":0},{"$f":"+IF(E_Personale!M201>0,E_Personale!M201,0)","v":0},{"$f":"+IF(E_Personale!N201>0,E_Personale!N201,0)","v":0},{"$f":"+IF(E_Personale!O201>0,E_Personale!O201,0)","v":0},{"$f":"+IF(E_Personale!P201>0,E_Personale!P201,0)","v":0},{"$f":"+IF(E_Personale!Q201>0,E_Personale!Q201,0)","v":0},{"$f":"+IF(E_Personale!R201>0,E_Personale!R201,0)","v":0},{"$f":"+IF(E_Personale!S201>0,E_Personale!S201,0)","v":0},{"$f":"+IF(E_Personale!T201>0,E_Personale!T201,0)","v":0},{"$f":"+IF(E_Personale!U201>0,E_Personale!U201,0)","v":0},{"$f":"+IF(E_Personale!V201>0,E_Personale!V201,0)","v":0},{"$f":"+IF(E_Personale!W201>0,E_Personale!W201,0)","v":0},{"$f":"+IF(E_Personale!X201>0,E_Personale!X201,0)","v":0},{"$f":"+IF(E_Personale!Y201>0,E_Personale!Y201,0)","v":0},{"$f":"+IF(E_Personale!Z201>0,E_Personale!Z201,0)","v":0},{"$f":"+IF(E_Personale!AA201>0,E_Personale!AA201,0)","v":0},{"$f":"+IF(E_Personale!AB201>0,E_Personale!AB201,0)","v":0},{"$f":"+IF(E_Personale!AC201>0,E_Personale!AC201,0)","v":0},{"$f":"+IF(E_Personale!AD201>0,E_Personale!AD201,0)","v":0},{"$f":"+IF(E_Personale!AE201>0,E_Personale!AE201,0)","v":0},{"$f":"+IF(E_Personale!AF201>0,E_Personale!AF201,0)","v":0},{"$f":"+IF(E_Personale!AG201>0,E_Personale!AG201,0)","v":0},{"$f":"+IF(E_Personale!AH201>0,E_Personale!AH201,0)","v":0},{"$f":"+IF(E_Personale!AI201>0,E_Personale!AI201,0)","v":0},{"$f":"+IF(E_Personale!AJ201>0,E_Personale!AJ201,0)","v":0},{"$f":"+IF(E_Personale!AK201>0,E_Personale!AK201,0)","v":0},{"$f":"+IF(E_Personale!AL201>0,E_Personale!AL201,0)","v":0},{"$f":"+IF(E_Personale!AM201>0,E_Personale!AM201,0)","v":0},{"$f":"+IF(E_Personale!AN201>0,E_Personale!AN201,0)","v":0},{"$f":"+IF(E_Personale!AO201>0,E_Personale!AO201,0)","v":0},{"$f":"+IF(E_Personale!AP201>0,E_Personale!AP201,0)","v":0},{"$f":"+IF(E_Personale!AQ201>0,E_Personale!AQ201,0)","v":0},{"$f":"+IF(E_Personale!AR201>0,E_Personale!AR201,0)","v":0},{"$f":"+IF(E_Personale!AS201>0,E_Personale!AS201,0)","v":0},{"$f":"+IF(E_Personale!AT201>0,E_Personale!AT201,0)","v":0},{"$f":"+IF(E_Personale!AU201>0,E_Personale!AU201,0)","v":0},{"$f":"+IF(E_Personale!AV201>0,E_Personale!AV201,0)","v":0},{"$f":"+IF(E_Personale!AW201>0,E_Personale!AW201,0)","v":0},{"$f":"+IF(E_Personale!AX201>0,E_Personale!AX201,0)","v":0},{"$f":"+IF(E_Personale!AY201>0,E_Personale!AY201,0)","v":0},{"$f":"+IF(E_Personale!AZ201>0,E_Personale!AZ201,0)","v":0},{"$f":"+IF(E_Personale!BA201>0,E_Personale!BA201,0)","v":0},{"$f":"+IF(E_Personale!BB201>0,E_Personale!BB201,0)","v":0},{"$f":"+IF(E_Personale!BC201>0,E_Personale!BC201,0)","v":0},{"$f":"+IF(E_Personale!BD201>0,E_Personale!BD201,0)","v":0},{"$f":"+IF(E_Personale!BE201>0,E_Personale!BE201,0)","v":0},{"$f":"+IF(E_Personale!BF201>0,E_Personale!BF201,0)","v":0},{"$f":"+IF(E_Personale!BG201>0,E_Personale!BG201,0)","v":0},{"$f":"+IF(E_Personale!BH201>0,E_Personale!BH201,0)","v":0},{"$f":"+IF(E_Personale!BI201>0,E_Personale!BI201,0)","v":0},{"$f":"+IF(E_Personale!BJ201>0,E_Personale!BJ201,0)","v":0},{"$f":"+IF(E_Personale!BK201>0,E_Personale!BK201,0)","v":0},{"$f":"+IF(E_Personale!BL201>0,E_Personale!BL201,0)","v":0},{"$f":"+IF(E_Personale!BM201>0,E_Personale!BM201,0)","v":0},{"$f":"+IF(E_Personale!BN201>0,E_Personale!BN201,0)","v":0},{"$f":"+IF(E_Personale!BO201>0,E_Personale!BO201,0)","v":0},{"$f":"+IF(E_Personale!BP201>0,E_Personale!BP201,0)","v":0},null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Enti Previd., Assistenziali, Ritenute personale",null,{"$f":"+IF(E_Personale!I202>0,E_Personale!I202,0)","v":757.34999999999991},{"$f":"+IF(E_Personale!J202>0,E_Personale!J202,0)","v":757.34999999999991},{"$f":"+IF(E_Personale!K202>0,E_Personale!K202,0)","v":757.34999999999968},{"$f":"+IF(E_Personale!L202>0,E_Personale!L202,0)","v":757.34999999999968},{"$f":"+IF(E_Personale!M202>0,E_Personale!M202,0)","v":757.34999999999968},{"$f":"+IF(E_Personale!N202>0,E_Personale!N202,0)","v":757.34999999999968},{"$f":"+IF(E_Personale!O202>0,E_Personale!O202,0)","v":757.34999999999968},{"$f":"+IF(E_Personale!P202>0,E_Personale!P202,0)","v":757.34999999999968},{"$f":"+IF(E_Personale!Q202>0,E_Personale!Q202,0)","v":757.34999999999968},{"$f":"+IF(E_Personale!R202>0,E_Personale!R202,0)","v":757.34999999999968},{"$f":"+IF(E_Personale!S202>0,E_Personale!S202,0)","v":757.34999999999968},{"$f":"+IF(E_Personale!T202>0,E_Personale!T202,0)","v":757.34999999999968},{"$f":"+IF(E_Personale!U202>0,E_Personale!U202,0)","v":764.92349999999942},{"$f":"+IF(E_Personale!V202>0,E_Personale!V202,0)","v":764.92349999999942},{"$f":"+IF(E_Personale!W202>0,E_Personale!W202,0)","v":764.92349999999942},{"$f":"+IF(E_Personale!X202>0,E_Personale!X202,0)","v":764.92349999999942},{"$f":"+IF(E_Personale!Y202>0,E_Personale!Y202,0)","v":764.92349999999942},{"$f":"+IF(E_Personale!Z202>0,E_Personale!Z202,0)","v":764.92349999999942},{"$f":"+IF(E_Personale!AA202>0,E_Personale!AA202,0)","v":764.92349999999942},{"$f":"+IF(E_Personale!AB202>0,E_Personale!AB202,0)","v":764.92349999999942},{"$f":"+IF(E_Personale!AC202>0,E_Personale!AC202,0)","v":764.92349999999942},{"$f":"+IF(E_Personale!AD202>0,E_Personale!AD202,0)","v":764.92349999999942},{"$f":"+IF(E_Personale!AE202>0,E_Personale!AE202,0)","v":764.92349999999942},{"$f":"+IF(E_Personale!AF202>0,E_Personale!AF202,0)","v":764.92349999999942},{"$f":"+IF(E_Personale!AG202>0,E_Personale!AG202,0)","v":772.57273499999951},{"$f":"+IF(E_Personale!AH202>0,E_Personale!AH202,0)","v":772.57273499999951},{"$f":"+IF(E_Personale!AI202>0,E_Personale!AI202,0)","v":772.57273499999951},{"$f":"+IF(E_Personale!AJ202>0,E_Personale!AJ202,0)","v":772.57273499999951},{"$f":"+IF(E_Personale!AK202>0,E_Personale!AK202,0)","v":772.57273499999951},{"$f":"+IF(E_Personale!AL202>0,E_Personale!AL202,0)","v":772.57273499999951},{"$f":"+IF(E_Personale!AM202>0,E_Personale!AM202,0)","v":772.57273499999951},{"$f":"+IF(E_Personale!AN202>0,E_Personale!AN202,0)","v":772.57273499999951},{"$f":"+IF(E_Personale!AO202>0,E_Personale!AO202,0)","v":772.57273499999951},{"$f":"+IF(E_Personale!AP202>0,E_Personale!AP202,0)","v":772.57273499999951},{"$f":"+IF(E_Personale!AQ202>0,E_Personale!AQ202,0)","v":772.57273499999951},{"$f":"+IF(E_Personale!AR202>0,E_Personale!AR202,0)","v":772.57273499999951},{"$f":"+IF(E_Personale!AS202>0,E_Personale!AS202,0)","v":780.29846234999945},{"$f":"+IF(E_Personale!AT202>0,E_Personale!AT202,0)","v":780.29846234999945},{"$f":"+IF(E_Personale!AU202>0,E_Personale!AU202,0)","v":780.29846234999945},{"$f":"+IF(E_Personale!AV202>0,E_Personale!AV202,0)","v":780.29846234999945},{"$f":"+IF(E_Personale!AW202>0,E_Personale!AW202,0)","v":780.29846234999945},{"$f":"+IF(E_Personale!AX202>0,E_Personale!AX202,0)","v":780.29846234999945},{"$f":"+IF(E_Personale!AY202>0,E_Personale!AY202,0)","v":780.29846234999945},{"$f":"+IF(E_Personale!AZ202>0,E_Personale!AZ202,0)","v":780.29846234999945},{"$f":"+IF(E_Personale!BA202>0,E_Personale!BA202,0)","v":780.29846234999945},{"$f":"+IF(E_Personale!BB202>0,E_Personale!BB202,0)","v":780.29846234999945},{"$f":"+IF(E_Personale!BC202>0,E_Personale!BC202,0)","v":780.29846234999945},{"$f":"+IF(E_Personale!BD202>0,E_Personale!BD202,0)","v":780.29846234999945},{"$f":"+IF(E_Personale!BE202>0,E_Personale!BE202,0)","v":788.10144697349938},{"$f":"+IF(E_Personale!BF202>0,E_Personale!BF202,0)","v":788.10144697349961},{"$f":"+IF(E_Personale!BG202>0,E_Personale!BG202,0)","v":788.10144697349972},{"$f":"+IF(E_Personale!BH202>0,E_Personale!BH202,0)","v":788.10144697349972},{"$f":"+IF(E_Personale!BI202>0,E_Personale!BI202,0)","v":788.10144697349972},{"$f":"+IF(E_Personale!BJ202>0,E_Personale!BJ202,0)","v":788.10144697349972},{"$f":"+IF(E_Personale!BK202>0,E_Personale!BK202,0)","v":788.10144697349972},{"$f":"+IF(E_Personale!BL202>0,E_Personale!BL202,0)","v":788.10144697349972},{"$f":"+IF(E_Personale!BM202>0,E_Personale!BM202,0)","v":788.10144697349972},{"$f":"+IF(E_Personale!BN202>0,E_Personale!BN202,0)","v":788.10144697349972},{"$f":"+IF(E_Personale!BO202>0,E_Personale!BO202,0)","v":788.10144697349972},{"$f":"+IF(E_Personale!BP202>0,E_Personale!BP202,0)","v":788.10144697349972},null,null,757.34999999999968,764.92349999999942,772.57273499999951,780.29846234999945,788.10144697349972]
[null,null,null,null,null,null,"Erario Iva",null,{"$f":"+I95","v":0},0,0,0,0,0,748,3019.5,3019.5,3019.5,3019.5,3019.5,3019.5,3019.5,3019.5,3019.5,3019.5,3019.5,3019.5,3019.5,3019.5,3019.5,3019.5,3019.5,3019.5,3019.5,3019.5,3019.5,3019.5,3019.5,3019.5,3019.5,{"$f":"+AO95","v":3019.5},3019.5,3019.5,3019.5,3019.5,3019.5,3019.5,3019.5,3019.5,3019.5,3019.5,3019.5,3019.5,3019.5,3019.5,3019.5,3019.5,3019.5,3019.5,3019.5,3019.5,3019.5,3019.5,3019.5,3019.5,3019.5,3019.5,3019.5,null,null,3019.5,3019.5,3019.5,3019.5,3019.5]
[null,null,null,null,null,null,null,"1) IVA a debito vendite",{"$f":"+IF('Liq iva'!H43<0,-'Liq iva'!H43,0)","v":0},{"$f":"+IF('Liq iva'!I43<0,-'Liq iva'!I43,0)","v":0},{"$f":"+IF('Liq iva'!J43<0,-'Liq iva'!J43,0)","v":0},{"$f":"+IF('Liq iva'!K43<0,-'Liq iva'!K43,0)","v":0},{"$f":"+IF('Liq iva'!L43<0,-'Liq iva'!L43,0)","v":0},{"$f":"+IF('Liq iva'!M43<0,-'Liq iva'!M43,0)","v":0},{"$f":"+IF('Liq iva'!N43<0,-'Liq iva'!N43,0)","v":748},{"$f":"+IF('Liq iva'!O43<0,-'Liq iva'!O43,0)","v":3019.5},{"$f":"+IF('Liq iva'!P43<0,-'Liq iva'!P43,0)","v":3019.5},{"$f":"+IF('Liq iva'!Q43<0,-'Liq iva'!Q43,0)","v":3019.5},{"$f":"+IF('Liq iva'!R43<0,-'Liq iva'!R43,0)","v":3019.5},{"$f":"+IF('Liq iva'!S43<0,-'Liq iva'!S43,0)","v":3019.5},{"$f":"+IF('Liq iva'!T43<0,-'Liq iva'!T43,0)","v":3019.5},{"$f":"+IF('Liq iva'!U43<0,-'Liq iva'!U43,0)","v":3019.5},{"$f":"+IF('Liq iva'!V43<0,-'Liq iva'!V43,0)","v":3019.5},{"$f":"+IF('Liq iva'!W43<0,-'Liq iva'!W43,0)","v":3019.5},{"$f":"+IF('Liq iva'!X43<0,-'Liq iva'!X43,0)","v":3019.5},{"$f":"+IF('Liq iva'!Y43<0,-'Liq iva'!Y43,0)","v":3019.5},{"$f":"+IF('Liq iva'!Z43<0,-'Liq iva'!Z43,0)","v":3019.5},{"$f":"+IF('Liq iva'!AA43<0,-'Liq iva'!AA43,0)","v":3019.5},{"$f":"+IF('Liq iva'!AB43<0,-'Liq iva'!AB43,0)","v":3019.5},{"$f":"+IF('Liq iva'!AC43<0,-'Liq iva'!AC43,0)","v":3019.5},{"$f":"+IF('Liq iva'!AD43<0,-'Liq iva'!AD43,0)","v":3019.5},{"$f":"+IF('Liq iva'!AE43<0,-'Liq iva'!AE43,0)","v":3019.5},{"$f":"+IF('Liq iva'!AF43<0,-'Liq iva'!AF43,0)","v":3019.5},{"$f":"+IF('Liq iva'!AG43<0,-'Liq iva'!AG43,0)","v":3019.5},{"$f":"+IF('Liq iva'!AH43<0,-'Liq iva'!AH43,0)","v":3019.5},{"$f":"+IF('Liq iva'!AI43<0,-'Liq iva'!AI43,0)","v":3019.5},{"$f":"+IF('Liq iva'!AJ43<0,-'Liq iva'!AJ43,0)","v":3019.5},{"$f":"+IF('Liq iva'!AK43<0,-'Liq iva'!AK43,0)","v":3019.5},{"$f":"+IF('Liq iva'!AL43<0,-'Liq iva'!AL43,0)","v":3019.5},{"$f":"+IF('Liq iva'!AM43<0,-'Liq iva'!AM43,0)","v":3019.5},{"$f":"+IF('Liq iva'!AN43<0,-'Liq iva'!AN43,0)","v":3019.5},{"$f":"+IF('Liq iva'!AO43<0,-'Liq iva'!AO43,0)","v":3019.5},{"$f":"+IF('Liq iva'!AP43<0,-'Liq iva'!AP43,0)","v":3019.5},{"$f":"+IF('Liq iva'!AQ43<0,-'Liq iva'!AQ43,0)","v":3019.5},{"$f":"+IF('Liq iva'!AR43<0,-'Liq iva'!AR43,0)","v":3019.5},{"$f":"+IF('Liq iva'!AS43<0,-'Liq iva'!AS43,0)","v":3019.5},{"$f":"+IF('Liq iva'!AT43<0,-'Liq iva'!AT43,0)","v":3019.5},{"$f":"+IF('Liq iva'!AU43<0,-'Liq iva'!AU43,0)","v":3019.5},{"$f":"+IF('Liq iva'!AV43<0,-'Liq iva'!AV43,0)","v":3019.5},{"$f":"+IF('Liq iva'!AW43<0,-'Liq iva'!AW43,0)","v":3019.5},{"$f":"+IF('Liq iva'!AX43<0,-'Liq iva'!AX43,0)","v":3019.5},{"$f":"+IF('Liq iva'!AY43<0,-'Liq iva'!AY43,0)","v":3019.5},{"$f":"+IF('Liq iva'!AZ43<0,-'Liq iva'!AZ43,0)","v":3019.5},{"$f":"+IF('Liq iva'!BA43<0,-'Liq iva'!BA43,0)","v":3019.5},{"$f":"+IF('Liq iva'!BB43<0,-'Liq iva'!BB43,0)","v":3019.5},{"$f":"+IF('Liq iva'!BC43<0,-'Liq iva'!BC43,0)","v":3019.5},{"$f":"+IF('Liq iva'!BD43<0,-'Liq iva'!BD43,0)","v":3019.5},{"$f":"+IF('Liq iva'!BE43<0,-'Liq iva'!BE43,0)","v":3019.5},{"$f":"+IF('Liq iva'!BF43<0,-'Liq iva'!BF43,0)","v":3019.5},{"$f":"+IF('Liq iva'!BG43<0,-'Liq iva'!BG43,0)","v":3019.5},{"$f":"+IF('Liq iva'!BH43<0,-'Liq iva'!BH43,0)","v":3019.5},{"$f":"+IF('Liq iva'!BI43<0,-'Liq iva'!BI43,0)","v":3019.5},{"$f":"+IF('Liq iva'!BJ43<0,-'Liq iva'!BJ43,0)","v":3019.5},{"$f":"+IF('Liq iva'!BK43<0,-'Liq iva'!BK43,0)","v":3019.5},{"$f":"+IF('Liq iva'!BL43<0,-'Liq iva'!BL43,0)","v":3019.5},{"$f":"+IF('Liq iva'!BM43<0,-'Liq iva'!BM43,0)","v":3019.5},{"$f":"+IF('Liq iva'!BN43<0,-'Liq iva'!BN43,0)","v":3019.5},{"$f":"+IF('Liq iva'!BO43<0,-'Liq iva'!BO43,0)","v":3019.5},null,null,3019.5,3019.5,3019.5,3019.5,3019.5]
[null,null,null,null,null,null,"Debiti tributari",null,{"$f":"+'Im Ires'!G34+'Im Irap'!G58","v":0},{"$f":"+'Im Ires'!H34+'Im Irap'!H58","v":0},{"$f":"+'Im Ires'!I34+'Im Irap'!I58","v":0},{"$f":"+'Im Ires'!J34+'Im Irap'!J58","v":0},{"$f":"+'Im Ires'!K34+'Im Irap'!K58","v":0},{"$f":"+'Im Ires'!L34+'Im Irap'!L58","v":0},{"$f":"+'Im Ires'!M34+'Im Irap'!M58","v":0},{"$f":"+'Im Ires'!N34+'Im Irap'!N58","v":0},{"$f":"+'Im Ires'!O34+'Im Irap'!O58","v":0},{"$f":"+'Im Ires'!P34+'Im Irap'!P58","v":0},{"$f":"+'Im Ires'!Q34+'Im Irap'!Q58","v":0},{"$f":"+'Im Ires'!R34+'Im Irap'!R58","v":3038.8190101462847},{"$f":"+'Im Ires'!S34+'Im Irap'!S58","v":3038.8190101462847},{"$f":"+'Im Ires'!T34+'Im Irap'!T58","v":3038.8190101462847},{"$f":"+'Im Ires'!U34+'Im Irap'!U58","v":3038.8190101462847},{"$f":"+'Im Ires'!V34+'Im Irap'!V58","v":3038.8190101462847},{"$f":"+'Im Ires'!W34+'Im Irap'!W58","v":3038.8190101462847},{"$f":"+'Im Ires'!X34+'Im Irap'!X58","v":0},{"$f":"+'Im Ires'!Y34+'Im Irap'!Y58","v":0},{"$f":"+'Im Ires'!Z34+'Im Irap'!Z58","v":0},{"$f":"+'Im Ires'!AA34+'Im Irap'!AA58","v":0},{"$f":"+'Im Ires'!AB34+'Im Irap'!AB58","v":0},{"$f":"+'Im Ires'!AC34+'Im Irap'!AC58","v":0},{"$f":"+'Im Ires'!AD34+'Im Irap'!AD58","v":0},{"$f":"+'Im Ires'!AE34+'Im Irap'!AE58","v":0},{"$f":"+'Im Ires'!AF34+'Im Irap'!AF58","v":0},{"$f":"+'Im Ires'!AG34+'Im Irap'!AG58","v":0},{"$f":"+'Im Ires'!AH34+'Im Irap'!AH58","v":0},{"$f":"+'Im Ires'!AI34+'Im Irap'!AI58","v":0},{"$f":"+'Im Ires'!AJ34+'Im Irap'!AJ58","v":0},{"$f":"+'Im Ires'!AK34+'Im Irap'!AK58","v":0},{"$f":"+'Im Ires'!AL34+'Im Irap'!AL58","v":0},{"$f":"+'Im Ires'!AM34+'Im Irap'!AM58","v":0},{"$f":"+'Im Ires'!AN34+'Im Irap'!AN58","v":0},{"$f":"+'Im Ires'!AO34+'Im Irap'!AO58","v":0},{"$f":"+'Im Ires'!AP34+'Im Irap'!AP58","v":12006.053205852644},{"$f":"+'Im Ires'!AQ34+'Im Irap'!AQ58","v":12006.053205852644},{"$f":"+'Im Ires'!AR34+'Im Irap'!AR58","v":12006.053205852644},{"$f":"+'Im Ires'!AS34+'Im Irap'!AS58","v":12006.053205852644},{"$f":"+'Im Ires'!AT34+'Im Irap'!AT58","v":12006.053205852644},{"$f":"+'Im Ires'!AU34+'Im Irap'!AU58","v":12006.053205852644},{"$f":"+'Im Ires'!AV34+'Im Irap'!AV58","v":0},{"$f":"+'Im Ires'!AW34+'Im Irap'!AW58","v":0},{"$f":"+'Im Ires'!AX34+'Im Irap'!AX58","v":0},{"$f":"+'Im Ires'!AY34+'Im Irap'!AY58","v":0},{"$f":"+'Im Ires'!AZ34+'Im Irap'!AZ58","v":0},{"$f":"+'Im Ires'!BA34+'Im Irap'!BA58","v":0},{"$f":"+'Im Ires'!BB34+'Im Irap'!BB58","v":7875.3950329102154},{"$f":"+'Im Ires'!BC34+'Im Irap'!BC58","v":7875.3950329102154},{"$f":"+'Im Ires'!BD34+'Im Irap'!BD58","v":7875.3950329102154},{"$f":"+'Im Ires'!BE34+'Im Irap'!BE58","v":7875.3950329102154},{"$f":"+'Im Ires'!BF34+'Im Irap'!BF58","v":7875.3950329102154},{"$f":"+'Im Ires'!BG34+'Im Irap'!BG58","v":7875.3950329102154},{"$f":"+'Im Ires'!BH34+'Im Irap'!BH58","v":0},{"$f":"+'Im Ires'!BI34+'Im Irap'!BI58","v":0},{"$f":"+'Im Ires'!BJ34+'Im Irap'!BJ58","v":0},{"$f":"+'Im Ires'!BK34+'Im Irap'!BK58","v":0},{"$f":"+'Im Ires'!BL34+'Im Irap'!BL58","v":0},{"$f":"+'Im Ires'!BM34+'Im Irap'!BM58","v":0},{"$f":"+'Im Ires'!BN34+'Im Irap'!BN58","v":72.724637254978006},null,null,3038.8190101462847,0,12006.053205852644,7875.3950329102154,72.724637254978006]
[null,null,null,null,null,null,"Altri debiti",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Ratei e Risconti Passivi",null,{"$f":"+SUM(I99:I100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,"1) Ratei passivi",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,"2) Risconti passivi",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Totale",null,{"$f":"+I89+I92+I93+I94+I96+I97+I98","v":10446.35},7182.85,7182.8499999999995,11544.85,11544.85,11544.85,12292.85,14564.35,14564.35,14564.35,14564.35,17603.169010146285,17610.742510146283,17610.742510146283,17610.742510146283,17610.742510146283,17610.742510146283,14571.923499999999,14571.923499999999,14571.923499999999,14571.923499999999,14571.923499999999,14571.923499999999,14571.923499999999,14579.572735,14579.572735,14579.572735,14579.572735,14579.572735,14579.572735,14579.572735,14579.572735,14579.572735,14579.572735,14579.572735,26585.625940852646,26593.351668202646,26593.351668202646,26593.351668202646,26593.351668202646,26593.351668202646,14587.29846235,14587.29846235,14587.29846235,14587.29846235,14587.29846235,14587.29846235,22462.693495260217,22470.496479883717,22470.496479883717,22470.496479883717,22470.496479883717,22470.496479883717,14595.1014469735,14595.1014469735,14595.1014469735,14595.1014469735,14595.1014469735,14595.1014469735,14667.826084228478,null,null,17603.169010146285,14571.923499999999,26585.625940852646,22462.693495260217,14667.826084228478]
[]
[]
[null,null,null,null,null,"Debito a m/lungo termine"]
[]
[]
[null,null,null,null,null,null,"Mutui e Finanziamenti",null,{"$f":"+'Fin Banca'!H243","v":260000},{"$f":"+'Fin Banca'!I243","v":245511.14829925913},{"$f":"+'Fin Banca'!J243","v":230932.16794280219},{"$f":"+'Fin Banca'!K243","v":216262.4437453002},{"$f":"+'Fin Banca'!L243","v":201501.35603757555},{"$f":"+'Fin Banca'!M243","v":186648.28063256558},{"$f":"+'Fin Banca'!N243","v":171702.58879102138},{"$f":"+'Fin Banca'!O243","v":156663.64718694013},{"$f":"+'Fin Banca'!P243","v":141530.81787272898},{"$f":"+'Fin Banca'!Q243","v":126303.45824409826},{"$f":"+'Fin Banca'!R243","v":110980.9210046817},{"$f":"+'Fin Banca'!S243","v":95562.554130381686},{"$f":"+'Fin Banca'!T243","v":80047.70083343763},{"$f":"+'Fin Banca'!U243","v":78340.649965404853},{"$f":"+'Fin Banca'!V243","v":76626.644360831342},{"$f":"+'Fin Banca'!W243","v":74905.655685258927},{"$f":"+'Fin Banca'!X243","v":73177.655488791977},{"$f":"+'Fin Banca'!Y243","v":71442.61520562644},{"$f":"+'Fin Banca'!Z243","v":69700.506153577677},{"$f":"+'Fin Banca'!AA243","v":67951.29953360626},{"$f":"+'Fin Banca'!AB243","v":66194.96642934189},{"$f":"+'Fin Banca'!AC243","v":64431.477806605435},{"$f":"+'Fin Banca'!AD243","v":62660.804512928895},{"$f":"+'Fin Banca'!AE243","v":60882.917277073517},{"$f":"+'Fin Banca'!AF243","v":59097.786708545893},{"$f":"+'Fin Banca'!AG243","v":57305.383297112116},{"$f":"+'Fin Banca'!AH243","v":55505.677412309924},{"$f":"+'Fin Banca'!AI243","v":53698.639302958887},{"$f":"+'Fin Banca'!AJ243","v":51884.239096668585},{"$f":"+'Fin Banca'!AK243","v":50062.446799344776},{"$f":"+'Fin Banca'!AL243","v":48233.232294693575},{"$f":"+'Fin Banca'!AM243","v":46396.565343723581},{"$f":"+'Fin Banca'!AN243","v":44552.415584245995},{"$f":"+'Fin Banca'!AO243","v":42700.752530372716},{"$f":"+'Fin Banca'!AP243","v":40841.54557201235},{"$f":"+'Fin Banca'!AQ243","v":38974.763974364199},{"$f":"+'Fin Banca'!AR243","v":37100.376877410192},{"$f":"+'Fin Banca'!AS243","v":35218.353295404726},{"$f":"+'Fin Banca'!AT243","v":33328.662116362422},{"$f":"+'Fin Banca'!AU243","v":31431.272101543829},{"$f":"+'Fin Banca'!AV243","v":29526.151884939012},{"$f":"+'Fin Banca'!AW243","v":27613.269972749011},{"$f":"+'Fin Banca'!AX243","v":25692.594742865243},{"$f":"+'Fin Banca'!AY243","v":23764.094444346745},{"$f":"+'Fin Banca'!AZ243","v":21827.737196895279},{"$f":"+'Fin Banca'!BA243","v":19883.490990328341},{"$f":"+'Fin Banca'!BB243","v":17931.323684049959},{"$f":"+'Fin Banca'!BC243","v":15971.203006519398},{"$f":"+'Fin Banca'!BD243","v":14003.096554717689},{"$f":"+'Fin Banca'!BE243","v":12026.971793611941},{"$f":"+'Fin Banca'!BF243","v":10042.796055617524},{"$f":"+'Fin Banca'!BG243","v":8050.5365400580049},{"$f":"+'Fin Banca'!BH243","v":6050.1603126229456},{"$f":"+'Fin Banca'!BI243","v":4041.6343048234412},{"$f":"+'Fin Banca'!BJ243","v":2024.9253134454921},{"$f":"+'Fin Banca'!BK243","v":1.0622898116707802E-9},{"$f":"+'Fin Banca'!BL243","v":0},{"$f":"+'Fin Banca'!BM243","v":0},{"$f":"+'Fin Banca'!BN243","v":0},{"$f":"+'Fin Banca'!BO243","v":0},null,null,{"$f":"+T108","v":95562.554130381686},{"$f":"+AF108","v":60882.917277073517},{"$f":"+AR108","v":38974.763974364199},{"$f":"+BD108","v":15971.203006519398},{"$f":"+BP108","v":0}]
[null,null,null,null,null,null,"Fondo TFR",null,{"$f":"SUM(I110:I110)","v":344.25},688.5,1032.75,1377,1721.25,2065.5,2409.75,2754,3098.25,3442.5,3786.75,4131,4478.6925000000001,4826.3850000000002,5174.0775000000003,5521.77,5869.4625000000005,6217.1550000000007,6564.8475000000008,6912.5400000000009,7260.232500000001,7607.9250000000011,7955.6175000000012,8303.3100000000013,8654.4794250000014,9005.6488500000014,9356.8182749999996,9707.9876999999997,10059.157125,10410.326549999998,10761.495974999998,11112.665399999998,{"$f":"SUM(AO110:AO110)","v":11463.834824999998},11815.004249999998,12166.173674999996,12517.343099999996,12872.024219249995,13226.705338499994,13581.386457749993,13936.067576999993,14290.748696249992,14645.429815499991,15000.11093474999,15354.792053999989,15709.473173249988,16064.154292499987,16418.835411749984,16773.516530999987,17131.744461442486,17489.972391884985,17848.200322327484,18206.428252769983,18564.656183212486,18922.884113654985,19281.112044097485,19639.339974539987,19997.567904982487,20355.795835424986,20714.023765867485,21072.251696309984,null,null,{"$f":"+T109","v":4131},{"$f":"+AF109","v":8303.3100000000013},{"$f":"+AR109","v":12517.343099999996},{"$f":"+BD109","v":16773.516530999987},21072.251696309984]
[null,null,null,null,null,null,null,"Fondo tfr",{"$f":"+E_Personale!I200","v":344.25},{"$f":"+E_Personale!J200","v":688.5},{"$f":"+E_Personale!K200","v":1032.75},{"$f":"+E_Personale!L200","v":1377},{"$f":"+E_Personale!M200","v":1721.25},{"$f":"+E_Personale!N200","v":2065.5},{"$f":"+E_Personale!O200","v":2409.75},{"$f":"+E_Personale!P200","v":2754},{"$f":"+E_Personale!Q200","v":3098.25},{"$f":"+E_Personale!R200","v":3442.5},{"$f":"+E_Personale!S200","v":3786.75},{"$f":"+E_Personale!T200","v":4131},{"$f":"+E_Personale!U200","v":4478.6925000000001},{"$f":"+E_Personale!V200","v":4826.3850000000002},{"$f":"+E_Personale!W200","v":5174.0775000000003},{"$f":"+E_Personale!X200","v":5521.77},{"$f":"+E_Personale!Y200","v":5869.4625000000005},{"$f":"+E_Personale!Z200","v":6217.1550000000007},{"$f":"+E_Personale!AA200","v":6564.8475000000008},{"$f":"+E_Personale!AB200","v":6912.5400000000009},{"$f":"+E_Personale!AC200","v":7260.232500000001},{"$f":"+E_Personale!AD200","v":7607.9250000000011},{"$f":"+E_Personale!AE200","v":7955.6175000000012},{"$f":"+E_Personale!AF200","v":8303.3100000000013},{"$f":"+E_Personale!AG200","v":8654.4794250000014},{"$f":"+E_Personale!AH200","v":9005.6488500000014},{"$f":"+E_Personale!AI200","v":9356.8182749999996},{"$f":"+E_Personale!AJ200","v":9707.9876999999997},{"$f":"+E_Personale!AK200","v":10059.157125},{"$f":"+E_Personale!AL200","v":10410.326549999998},{"$f":"+E_Personale!AM200","v":10761.495974999998},{"$f":"+E_Personale!AN200","v":11112.665399999998},{"$f":"+E_Personale!AO200","v":11463.834824999998},{"$f":"+E_Personale!AP200","v":11815.004249999998},{"$f":"+E_Personale!AQ200","v":12166.173674999996},{"$f":"+E_Personale!AR200","v":12517.343099999996},{"$f":"+E_Personale!AS200","v":12872.024219249995},{"$f":"+E_Personale!AT200","v":13226.705338499994},{"$f":"+E_Personale!AU200","v":13581.386457749993},{"$f":"+E_Personale!AV200","v":13936.067576999993},{"$f":"+E_Personale!AW200","v":14290.748696249992},{"$f":"+E_Personale!AX200","v":14645.429815499991},{"$f":"+E_Personale!AY200","v":15000.11093474999},{"$f":"+E_Personale!AZ200","v":15354.792053999989},{"$f":"+E_Personale!BA200","v":15709.473173249988},{"$f":"+E_Personale!BB200","v":16064.154292499987},{"$f":"+E_Personale!BC200","v":16418.835411749984},{"$f":"+E_Personale!BD200","v":16773.516530999987},{"$f":"+E_Personale!BE200","v":17131.744461442486},{"$f":"+E_Personale!BF200","v":17489.972391884985},{"$f":"+E_Personale!BG200","v":17848.200322327484},{"$f":"+E_Personale!BH200","v":18206.428252769983},{"$f":"+E_Personale!BI200","v":18564.656183212486},{"$f":"+E_Personale!BJ200","v":18922.884113654985},{"$f":"+E_Personale!BK200","v":19281.112044097485},{"$f":"+E_Personale!BL200","v":19639.339974539987},{"$f":"+E_Personale!BM200","v":19997.567904982487},{"$f":"+E_Personale!BN200","v":20355.795835424986},{"$f":"+E_Personale!BO200","v":20714.023765867485},{"$f":"+E_Personale!BP200","v":21072.251696309984},null,null,{"$f":"+T110","v":4131},{"$f":"+AF110","v":8303.3100000000013},{"$f":"+AR110","v":12517.343099999996},{"$f":"+BD110","v":16773.516530999987},21072.251696309984]
[null,null,null,null,null,null,"Altri Fondi"]
[]
[null,null,null,null,null,null,"Totale",null,{"$f":"+I108+I109+I111","v":260344.25},246199.64829925913,231964.91794280219,217639.4437453002,203222.60603757555,188713.78063256558,174112.33879102138,159417.64718694013,144629.06787272898,129745.95824409826,114767.6710046817,99693.554130381686,84526.393333437634,83167.034965404848,81800.721860831341,80427.425685258931,79047.117988791972,77659.770205626439,76265.35365357768,74863.839533606253,73455.198929341888,72039.402806605431,70616.422012928902,69186.227277073514,67752.266133545898,66311.032147112113,64862.495687309922,63406.627002958885,61943.396221668583,60472.773349344774,58994.728269693573,57509.23074372358,{"$f":"+AO108+AO109+AO111","v":56016.250409245993},54515.756780372714,53007.719247012348,51492.107074364198,49972.401096660185,48445.058633904722,46910.048574112414,45367.339678543824,43816.900581189002,42258.699788249003,40692.705677615231,39118.886498346736,37537.210370145265,35947.645282828329,34350.159095799943,32744.719537519384,31134.841016160175,29516.944185496926,27890.996377945008,26256.964792827988,24614.816495835432,22964.518418478427,21306.037357542977,19639.33997454105,19997.567904982487,20355.795835424986,20714.023765867485,21072.251696309984,null,null,{"$f":"+T113","v":99693.554130381686},{"$f":"+AF113","v":69186.227277073514},{"$f":"+AR113","v":51492.107074364198},{"$f":"+BD113","v":32744.719537519384},21072.251696309984]
[]
[]
[null,null,null,null,null,"Capitale Netto"]
[]
[null,null,null,null,null,null,"Capitale Sociale",null,{"$f":"+Capitale!F12","v":0},{"$f":"+Capitale!G12+I118","v":0},{"$f":"+Capitale!H12+J118","v":30000},{"$f":"+Capitale!I12+K118","v":30000},{"$f":"+Capitale!J12+L118","v":30000},{"$f":"+Capitale!K12+M118","v":30000},{"$f":"+Capitale!L12+N118","v":30000},{"$f":"+Capitale!M12+O118","v":30000},{"$f":"+Capitale!N12+P118","v":30000},{"$f":"+Capitale!O12+Q118","v":30000},{"$f":"+Capitale!P12+R118","v":30000},{"$f":"+Capitale!Q12+S118","v":30000},{"$f":"+Capitale!R12+T118","v":30000},{"$f":"+Capitale!S12+U118","v":30000},{"$f":"+Capitale!T12+V118","v":30000},{"$f":"+Capitale!U12+W118","v":30000},{"$f":"+Capitale!V12+X118","v":30000},{"$f":"+Capitale!W12+Y118","v":30000},{"$f":"+Capitale!X12+Z118","v":30000},{"$f":"+Capitale!Y12+AA118","v":30000},{"$f":"+Capitale!Z12+AB118","v":30000},{"$f":"+Capitale!AA12+AC118","v":30000},{"$f":"+Capitale!AB12+AD118","v":30000},{"$f":"+Capitale!AC12+AE118","v":30000},{"$f":"+Capitale!AD12+AF118","v":30000},{"$f":"+Capitale!AE12+AG118","v":30000},{"$f":"+Capitale!AF12+AH118","v":30000},{"$f":"+Capitale!AG12+AI118","v":30000},{"$f":"+Capitale!AH12+AJ118","v":30000},{"$f":"+Capitale!AI12+AK118","v":30000},{"$f":"+Capitale!AJ12+AL118","v":30000},{"$f":"+Capitale!AK12+AM118","v":30000},{"$f":"+Capitale!AL12+AN118","v":30000},{"$f":"+Capitale!AM12+AO118","v":30000},{"$f":"+Capitale!AN12+AP118","v":30000},{"$f":"+Capitale!AO12+AQ118","v":30000},{"$f":"+Capitale!AP12+AR118","v":30000},{"$f":"+Capitale!AQ12+AS118","v":30000},{"$f":"+Capitale!AR12+AT118","v":30000},{"$f":"+Capitale!AS12+AU118","v":30000},{"$f":"+Capitale!AT12+AV118","v":30000},{"$f":"+Capitale!AU12+AW118","v":30000},{"$f":"+Capitale!AV12+AX118","v":30000},{"$f":"+Capitale!AW12+AY118","v":30000},{"$f":"+Capitale!AX12+AZ118","v":30000},{"$f":"+Capitale!AY12+BA118","v":30000},{"$f":"+Capitale!AZ12+BB118","v":30000},{"$f":"+Capitale!BA12+BC118","v":30000},{"$f":"+Capitale!BB12+BD118","v":30000},{"$f":"+Capitale!BC12+BE118","v":30000},{"$f":"+Capitale!BD12+BF118","v":30000},{"$f":"+Capitale!BE12+BG118","v":30000},{"$f":"+Capitale!BF12+BH118","v":30000},{"$f":"+Capitale!BG12+BI118","v":30000},{"$f":"+Capitale!BH12+BJ118","v":30000},{"$f":"+Capitale!BI12+BK118","v":30000},{"$f":"+Capitale!BJ12+BL118","v":30000},{"$f":"+Capitale!BK12+BM118","v":30000},{"$f":"+Capitale!BL12+BN118","v":30000},{"$f":"+Capitale!BM12+BO118","v":30000},null,null,{"$f":"+T118","v":30000},{"$f":"+AF118","v":30000},{"$f":"+AR118","v":30000},{"$f":"+BD118","v":30000},{"$f":"+BP118","v":30000}]
[null,null,null,null,null,null,"Riserva Legale"]
[null,null,null,null,null,null,"Altre Riserve",null,{"$f":"+SUM(I121:I123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AO121:AO123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+T120","v":0},{"$f":"+AF120","v":0},{"$f":"+AR120","v":0},{"$f":"+BD120","v":0},{"$f":"+BP120","v":0}]
[null,null,null,null,null,null,null,"1) Riserva statutaria"]
[null,null,null,null,null,null,null,"2) Altre Riserve"]
[null,null,null,null,null,null,null,"3) Riserva Ammortamenti anticipati"]
[null,null,null,null,null,null,"Utile a nuovo",null,null,{"$f":"+I125","v":13751.05},{"$f":"+J124+J125","v":10110.689877912311},6560.4584115406933,3100.9707862141695,-267.15332888973944,-3543.289746708339,-6726.8097279926751,-9817.0799467399502,-12813.462455357354,-15715.314649555192,-18521.989232967171,{"$f":"+T124+T125-'Distribuzione Utile'!G17","v":-24271.653191642014},{"$f":"+U124+U125","v":-26950.501217526482},-29532.201233131931,-32106.946512196031,-34674.708720261231,-37235.459407431896,-39789.170007903987,-42335.811839492846,-44875.356103159043,-47407.773882532296,-49933.036143433455,-52451.11373339453,{"$f":"+AF124+AF125-'Distribuzione Utile'!H17","v":-57095.970786279118},{"$f":"+AG124+AG125","v":-79664.725496389117},-74109.071089779376,-68546.114209801221,-62975.825105274227,-57398.173903807969,-51813.130611308203,-46220.665111481045,-40620.747165335095,-35013.346410681552,-29398.432361632316,-23775.97440809599,{"$f":"+AR124+AR125-'Distribuzione Utile'!I17","v":-57095.970786279111},{"$f":"+AS124+AS125","v":-51524.118433099153},-45944.629594867729,-40357.473159599467,-34762.617888554916,-29160.032415724141,-23549.685247308189,-17931.544761198471,-12305.579206454018,-6671.7567027765999,-1030.0452399836995,4619.5873225206433,{"$f":"+BD124+BD125","v":-11738.268387588052},-6139.1402758998902,-531.99385490769146,5083.2035429731868,10706.484718419166,16337.882605740686,21977.430273426646,27625.160924691056,33281.107898021939,38945.304667732438,44609.501437442937,50273.698207153437,null,null,0,{"$f":"+BS124+BS125","v":-24271.653191642014},{"$f":"+BT124+BT125","v":-57095.970786279111},{"$f":"+BU124+BU125","v":-32285.988426226879},{"$f":"+BV124+BV125","v":13071.713972464171}]
[null,null,null,null,null,null,"Risultato di Esercizio",null,{"$f":"+CEm!G99","v":13751.05},{"$f":"+CEm!H99","v":-3640.3601220876885},{"$f":"+CEm!I99","v":-3550.2314663716179},{"$f":"+CEm!J99","v":-3459.4876253265238},{"$f":"+CEm!K99","v":-3368.1241151039089},{"$f":"+CEm!L99","v":-3276.1364178185995},{"$f":"+CEm!M99","v":-3183.5199812843357},{"$f":"+CEm!N99","v":-3090.2702187472751},{"$f":"+CEm!O99","v":-2996.3825086174043},{"$f":"+CEm!P99","v":-2901.852194197837},{"$f":"+CEm!Q99","v":-2806.6745834119811},{"$f":"+CEm!R99","v":-5749.6639586748443},{"$f":"+CEm!S99","v":-2678.8480258844679},{"$f":"+CEm!T99","v":-2581.7000156054492},{"$f":"+CEm!U99","v":-2574.7452790641019},{"$f":"+CEm!V99","v":-2567.7622080652022},{"$f":"+CEm!W99","v":-2560.7506871706632},{"$f":"+CEm!X99","v":-2553.7106004720881},{"$f":"+CEm!Y99","v":-2546.6418315888554},{"$f":"+CEm!Z99","v":-2539.5442636661946},{"$f":"+CEm!AA99","v":-2532.4177793732529},{"$f":"+CEm!AB99","v":-2525.2622609011605},{"$f":"+CEm!AC99","v":-2518.0775899610767},{"$f":"+CEm!AD99","v":-4644.8570528845867},{"$f":"+CEm!AE99","v":-22568.754710109999},{"$f":"+CEm!AF99","v":5555.6544066097349},{"$f":"+CEm!AG99","v":5562.95687997815},{"$f":"+CEm!AH99","v":5570.2891045269944},{"$f":"+CEm!AI99","v":5577.6512014662603},{"$f":"+CEm!AJ99","v":5585.043292499764},{"$f":"+CEm!AK99","v":5592.465499827159},{"$f":"+CEm!AL99","v":5599.9179461459526},{"$f":"+CEm!AM99","v":5607.4007546535404},{"$f":"+CEm!AN99","v":5614.9140490492373},{"$f":"+CEm!AO99","v":5622.4579535363255},{"$f":"+CEm!AP99","v":-8510.0140181308852},{"$f":"+CEm!AQ99","v":5571.852353179961},{"$f":"+CEm!AR99","v":5579.4888382314248},{"$f":"+CEm!AS99","v":5587.1564352682599},{"$f":"+CEm!AT99","v":5594.8552710445474},{"$f":"+CEm!AU99","v":5602.585472830775},{"$f":"+CEm!AV99","v":5610.347168415954},{"$f":"+CEm!AW99","v":5618.140486109718},{"$f":"+CEm!AX99","v":5625.9655547444518},{"$f":"+CEm!AY99","v":5633.8225036774184},{"$f":"+CEm!AZ99","v":5641.7114627929004},{"$f":"+CEm!BA99","v":5649.6325625043428},{"$f":"+CEm!BB99","v":-16357.855710108695},{"$f":"+CEm!BC99","v":5599.1281116881619},{"$f":"+CEm!BD99","v":5607.1464209921987},{"$f":"+CEm!BE99","v":5615.1973978808783},{"$f":"+CEm!BF99","v":5623.281175445979},{"$f":"+CEm!BG99","v":5631.3978873215201},{"$f":"+CEm!BH99","v":5639.547667685958},{"$f":"+CEm!BI99","v":5647.73065126441},{"$f":"+CEm!BJ99","v":5655.9469733308806},{"$f":"+CEm!BK99","v":5664.1967697105001},{"$f":"+CEm!BL99","v":5664.1967697105001},{"$f":"+CEm!BM99","v":5664.1967697105001},{"$f":"+CEm!BN99","v":-16381.056154768863},null,null,{"$f":"+CEm!BQ99","v":-24271.653191642014},{"$f":"+CEm!BR99","v":-32824.317594637097},{"$f":"+CEm!BS99","v":24809.982360052232},{"$f":"+CEm!BT99","v":45357.70239869105},{"$f":"+CEm!BU99","v":45630.910439972628}]
[]
[null,null,null,null,null,null,"Totale",null,{"$f":"+I118+I119+I120+I124+I125","v":13751.05},10110.689877912311,36560.458411540698,33100.970786214166,29732.846671110256,26456.710253291662,23273.190272007327,20182.920053260052,17186.537544642648,14284.685350444812,11478.010767032827,5728.3468083579846,3049.4987824735185,467.79876686806892,-2106.9465121960329,-4674.7087202612329,-7235.4594074318939,-9789.1700079039838,-12335.811839492842,-14875.35610315904,-17407.773882532296,-19933.036143433455,-22451.113733394533,-27095.970786279118,-49664.725496389117,-44109.071089779383,-38546.114209801228,-32975.825105274227,-27398.173903807969,-21813.130611308203,-16220.665111481045,-10620.747165335091,{"$f":"+AO118+AO119+AO120+AO124+AO125","v":-5013.3464106815545},601.5676383676855,6224.0255919040092,-2285.9884262268752,-21524.118433099149,-15944.629594867729,-10357.473159599469,-4762.6178885549198,839.96758427585883,6450.3147526918128,12068.455238801529,17694.420793545982,23328.243297223402,28969.954760016302,34619.587322520645,18261.73161241195,23860.859724100108,29468.006145092309,35083.203542973191,40706.48471841916,46337.882605740684,51977.430273426638,57625.160924691052,63281.107898021932,68945.304667732446,74609.501437442945,80273.698207153429,63892.642052384581,null,null,{"$f":"+T127","v":5728.3468083579846},{"$f":"+AF127","v":-27095.970786279118},{"$f":"+AR127","v":-2285.9884262268752},{"$f":"+BD127","v":18261.73161241195},{"$f":"+BP127","v":63892.642052384581}]
[]
[]
[null,null,null,null,null,"Totale Passivo"]
[]
[null,null,null,null,null,null,null,null,{"$f":"+I127+I113+I102+I85","v":284541.64999999997},263493.18817717145,275708.22635434289,262285.26453151437,244500.30270868581,226715.34088585727,209678.3790630287,194164.91724020019,176379.95541737162,158594.99359454308,140810.03177171454,123025.06994888595,105186.63462605744,101245.57624241921,97583.433333332854,96000.09999999954,94416.766666666197,94048.96093739137,92465.627604058041,90882.294270724713,89298.960937391355,87715.627604058027,87955.58567681248,84238.258938376792,82654.925605043463,81904.925605043449,81154.925605043463,80404.925605043478,79654.925605043478,78853.697362040475,78103.697362040475,77353.69736204049,{"$f":"+AO127+AO113+AO102+AO85","v":76603.697362040475},75853.697362040475,76384.093405101885,75791.744588989968,72750.099999999526,72000.099999999526,71250.099999999526,70500.09999999954,71250.219833667506,74656.118644381524,73906.11864438151,73156.11864438151,75452.752129718661,79504.898505194622,83557.044880670583,73469.144645191554,77466.197220144008,81455.44681047296,85444.696400801913,89433.945991130866,93423.195581459833,89537.050138878563,93526.299729207516,97515.549319536469,103537.97401968842,109560.39871984143,115582.82341999441,99632.719832923045,null,null,{"$f":"+T132","v":123025.06994888595},{"$f":"+AF132","v":84238.258938376792},{"$f":"+AR132","v":75791.744588989968},{"$f":"+BD132","v":73469.144645191554},{"$f":"+BP132","v":99632.719832923045}]
[]
[]
[]
[null,null,null,null,null,null,"CONTROLLO ",null,{"$f":"+IF(I76-I132=0,\"OK\",(I76-I132))","v":5.8207660913467407E-11},-0.1000000000349246,-0.1000000000349246,-0.10000000009313226,-0.1000000000349246,-0.10000000006402843,-0.10000000006402843,-0.10000000012223609,-0.10000000012223609,-0.10000000012223609,-0.10000000012223609,-0.10000000010768417,-0.10000000012223609,-9.9999999511055648E-2,-9.9999999525607564E-2,-9.9999999540159479E-2,-9.9999999540159479E-2,-9.9999999525607564E-2,-9.9999999525607564E-2,-9.9999999540159479E-2,-9.9999999511055648E-2,-9.9999999511055648E-2,-9.9999999525607564E-2,-9.9999999525607564E-2,-9.9999999525607564E-2,-9.9999999511055648E-2,-9.9999999525607564E-2,-9.9999999540159479E-2,-9.9999999540159479E-2,-9.9999999540159479E-2,-9.9999999540159479E-2,-9.9999999554711394E-2,-9.9999999540159479E-2,-9.9999999540159479E-2,-9.9999999540159479E-2,-9.9999999540159479E-2,-9.9999999525607564E-2,-9.9999999525607564E-2,-9.9999999525607564E-2,-9.9999999540159479E-2,-9.9999999525607564E-2,-9.9999999525607564E-2,-9.9999999511055648E-2,-9.9999999511055648E-2,-9.9999999496503733E-2,-9.9999999496503733E-2,-9.9999999525607564E-2,-9.9999999525607564E-2,-9.9999999525607564E-2,-9.9999999525607564E-2,-9.9999999511055648E-2,-9.9999999511055648E-2,-9.9999999525607564E-2,-9.9999999525607564E-2,-9.9999999511055648E-2,-9.9999999511055648E-2,-9.9999998463317752E-2,-9.9999998463317752E-2,-9.9999998448765837E-2,-9.9999998463317752E-2,null,null,-0.10000000010768417,-9.9999999525607564E-2,-9.9999999540159479E-2,{"$f":"+IF(BV76-BV132=0,\"OK\",(BV76-BV132))","v":-9.9999999525607564E-2},{"$f":"+IF(BW76-BW132=0,\"OK\",(BW76-BW132))","v":-9.9999998463317752E-2}]

{"sheet":"Cash Flow","index":35,"n_rows":82,"n_cols":74,"rows_kept":82,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Schema n. 1: Flusso della gestione reddituale determinato con il metodo indiretto",null,null,{"$f":"CEm!G11","v":"2017-01-01"},{"$f":"CEm!H11","v":"2017-02-28"},{"$f":"CEm!I11","v":"2017-03-31"},{"$f":"CEm!J11","v":"2017-04-30"},{"$f":"CEm!K11","v":"2017-05-31"},{"$f":"CEm!L11","v":"2017-06-30"},{"$f":"CEm!M11","v":"2017-07-31"},{"$f":"CEm!N11","v":"2017-08-31"},{"$f":"CEm!O11","v":"2017-09-30"},{"$f":"CEm!P11","v":"2017-10-31"},{"$f":"CEm!Q11","v":"2017-11-30"},{"$f":"CEm!R11","v":"2017-12-31"},{"$f":"CEm!S11","v":"2018-01-31"},{"$f":"CEm!T11","v":"2018-02-28"},{"$f":"CEm!U11","v":"2018-03-31"},{"$f":"CEm!V11","v":"2018-04-30"},{"$f":"CEm!W11","v":"2018-05-31"},{"$f":"CEm!X11","v":"2018-06-30"},{"$f":"CEm!Y11","v":"2018-07-31"},{"$f":"CEm!Z11","v":"2018-08-31"},{"$f":"CEm!AA11","v":"2018-09-30"},{"$f":"CEm!AB11","v":"2018-10-31"},{"$f":"CEm!AC11","v":"2018-11-30"},{"$f":"CEm!AD11","v":"2018-12-31"},{"$f":"CEm!AE11","v":"2019-01-31"},{"$f":"CEm!AF11","v":"2019-02-28"},{"$f":"CEm!AG11","v":"2019-03-31"},{"$f":"CEm!AH11","v":"2019-04-30"},{"$f":"CEm!AI11","v":"2019-05-31"},{"$f":"CEm!AJ11","v":"2019-06-30"},{"$f":"CEm!AK11","v":"2019-07-31"},{"$f":"CEm!AL11","v":"2019-08-31"},{"$f":"CEm!AM11","v":"2019-09-30"},{"$f":"CEm!AN11","v":"2019-10-31"},{"$f":"CEm!AO11","v":"2019-11-30"},{"$f":"CEm!AP11","v":"2019-12-31"},{"$f":"CEm!AQ11","v":"2020-01-31"},{"$f":"CEm!AR11","v":"2020-02-29"},{"$f":"CEm!AS11","v":"2020-03-31"},{"$f":"CEm!AT11","v":"2020-04-30"},{"$f":"CEm!AU11","v":"2020-05-31"},{"$f":"CEm!AV11","v":"2020-06-30"},{"$f":"CEm!AW11","v":"2020-07-31"},{"$f":"CEm!AX11","v":"2020-08-31"},{"$f":"CEm!AY11","v":"2020-09-30"},{"$f":"CEm!AZ11","v":"2020-10-31"},{"$f":"CEm!BA11","v":"2020-11-30"},{"$f":"CEm!BB11","v":"2020-12-31"},{"$f":"CEm!BC11","v":"2021-01-31"},{"$f":"CEm!BD11","v":"2021-02-28"},{"$f":"CEm!BE11","v":"2021-03-31"},{"$f":"CEm!BF11","v":"2021-04-30"},{"$f":"CEm!BG11","v":"2021-05-31"},{"$f":"CEm!BH11","v":"2021-06-30"},{"$f":"CEm!BI11","v":"2021-07-31"},{"$f":"CEm!BJ11","v":"2021-08-31"},{"$f":"CEm!BK11","v":"2021-09-30"},{"$f":"CEm!BL11","v":"2021-10-31"},{"$f":"CEm!BM11","v":"2021-11-30"},{"$f":"CEm!BN11","v":"2021-12-31"},null,null,{"$f":"+YEAR(Q11)","v":2017},{"$f":"+YEAR(AD11)","v":2018},{"$f":"+YEAR(AP11)","v":2019},{"$f":"+YEAR(BB11)","v":2020},{"$f":"+YEAR(BN11)","v":2021}]
[null,null,null,"A. Flussi finanziari derivanti dalla gestione reddituale (metodo indiretto)"]
[]
[null,null,null,null,"Utile (perdita) dell’esercizio",null,null,{"$f":"+CEm!G99","v":13751.05},{"$f":"+CEm!H99","v":-3640.3601220876885},{"$f":"+CEm!I99","v":-3550.2314663716179},{"$f":"+CEm!J99","v":-3459.4876253265238},{"$f":"+CEm!K99","v":-3368.1241151039089},{"$f":"+CEm!L99","v":-3276.1364178185995},{"$f":"+CEm!M99","v":-3183.5199812843357},{"$f":"+CEm!N99","v":-3090.2702187472751},{"$f":"+CEm!O99","v":-2996.3825086174043},{"$f":"+CEm!P99","v":-2901.852194197837},{"$f":"+CEm!Q99","v":-2806.6745834119811},{"$f":"+CEm!R99","v":-5749.6639586748443},{"$f":"+CEm!S99","v":-2678.8480258844679},{"$f":"+CEm!T99","v":-2581.7000156054492},{"$f":"+CEm!U99","v":-2574.7452790641019},{"$f":"+CEm!V99","v":-2567.7622080652022},{"$f":"+CEm!W99","v":-2560.7506871706632},{"$f":"+CEm!X99","v":-2553.7106004720881},{"$f":"+CEm!Y99","v":-2546.6418315888554},{"$f":"+CEm!Z99","v":-2539.5442636661946},{"$f":"+CEm!AA99","v":-2532.4177793732529},{"$f":"+CEm!AB99","v":-2525.2622609011605},{"$f":"+CEm!AC99","v":-2518.0775899610767},{"$f":"+CEm!AD99","v":-4644.8570528845867},{"$f":"+CEm!AE99","v":-22568.754710109999},{"$f":"+CEm!AF99","v":5555.6544066097349},{"$f":"+CEm!AG99","v":5562.95687997815},{"$f":"+CEm!AH99","v":5570.2891045269944},{"$f":"+CEm!AI99","v":5577.6512014662603},{"$f":"+CEm!AJ99","v":5585.043292499764},{"$f":"+CEm!AK99","v":5592.465499827159},{"$f":"+CEm!AL99","v":5599.9179461459526},{"$f":"+CEm!AM99","v":5607.4007546535404},{"$f":"+CEm!AN99","v":5614.9140490492373},{"$f":"+CEm!AO99","v":5622.4579535363255},{"$f":"+CEm!AP99","v":-8510.0140181308852},{"$f":"+CEm!AQ99","v":5571.852353179961},{"$f":"+CEm!AR99","v":5579.4888382314248},{"$f":"+CEm!AS99","v":5587.1564352682599},{"$f":"+CEm!AT99","v":5594.8552710445474},{"$f":"+CEm!AU99","v":5602.585472830775},{"$f":"+CEm!AV99","v":5610.347168415954},{"$f":"+CEm!AW99","v":5618.140486109718},{"$f":"+CEm!AX99","v":5625.9655547444518},{"$f":"+CEm!AY99","v":5633.8225036774184},{"$f":"+CEm!AZ99","v":5641.7114627929004},{"$f":"+CEm!BA99","v":5649.6325625043428},{"$f":"+CEm!BB99","v":-16357.855710108695},{"$f":"+CEm!BC99","v":5599.1281116881619},{"$f":"+CEm!BD99","v":5607.1464209921987},{"$f":"+CEm!BE99","v":5615.1973978808783},{"$f":"+CEm!BF99","v":5623.281175445979},{"$f":"+CEm!BG99","v":5631.3978873215201},{"$f":"+CEm!BH99","v":5639.547667685958},{"$f":"+CEm!BI99","v":5647.73065126441},{"$f":"+CEm!BJ99","v":5655.9469733308806},{"$f":"+CEm!BK99","v":5664.1967697105001},{"$f":"+CEm!BL99","v":5664.1967697105001},{"$f":"+CEm!BM99","v":5664.1967697105001},{"$f":"+CEm!BN99","v":-16381.056154768863},null,null,{"$f":"+SUM(H14:S14)","v":-24271.653191642014},{"$f":"+SUM(T14:AE14)","v":-32824.317594637097},{"$f":"+SUM(AF14:AQ14)","v":24809.982360052232},{"$f":"+SUM(AR14:BC14)","v":45357.70239869105},{"$f":"+SUM(BD14:BO14)","v":45630.910439972628}]
[null,null,null,null,"Imposte sul reddito",null,null,{"$f":"+CEm!G94","v":0},{"$f":"+CEm!H94","v":0},{"$f":"+CEm!I94","v":0},{"$f":"+CEm!J94","v":0},{"$f":"+CEm!K94","v":0},{"$f":"+CEm!L94","v":0},{"$f":"+CEm!M94","v":0},{"$f":"+CEm!N94","v":0},{"$f":"+CEm!O94","v":0},{"$f":"+CEm!P94","v":0},{"$f":"+CEm!Q94","v":0},{"$f":"+CEm!R94","v":3038.8190101462847},{"$f":"+CEm!S94","v":0},{"$f":"+CEm!T94","v":0},{"$f":"+CEm!U94","v":0},{"$f":"+CEm!V94","v":0},{"$f":"+CEm!W94","v":0},{"$f":"+CEm!X94","v":0},{"$f":"+CEm!Y94","v":0},{"$f":"+CEm!Z94","v":0},{"$f":"+CEm!AA94","v":0},{"$f":"+CEm!AB94","v":0},{"$f":"+CEm!AC94","v":0},{"$f":"+CEm!AD94","v":2133.9934051023479},{"$f":"+CEm!AE94","v":0},{"$f":"+CEm!AF94","v":0},{"$f":"+CEm!AG94","v":0},{"$f":"+CEm!AH94","v":0},{"$f":"+CEm!AI94","v":0},{"$f":"+CEm!AJ94","v":0},{"$f":"+CEm!AK94","v":0},{"$f":"+CEm!AL94","v":0},{"$f":"+CEm!AM94","v":0},{"$f":"+CEm!AN94","v":0},{"$f":"+CEm!AO94","v":0},{"$f":"+CEm!AP94","v":14140.046610954993},{"$f":"+CEm!AQ94","v":0},{"$f":"+CEm!AR94","v":0},{"$f":"+CEm!AS94","v":0},{"$f":"+CEm!AT94","v":0},{"$f":"+CEm!AU94","v":0},{"$f":"+CEm!AV94","v":0},{"$f":"+CEm!AW94","v":0},{"$f":"+CEm!AX94","v":0},{"$f":"+CEm!AY94","v":0},{"$f":"+CEm!AZ94","v":0},{"$f":"+CEm!BA94","v":0},{"$f":"+CEm!BB94","v":22015.441643865208},{"$f":"+CEm!BC94","v":0},{"$f":"+CEm!BD94","v":0},{"$f":"+CEm!BE94","v":0},{"$f":"+CEm!BF94","v":0},{"$f":"+CEm!BG94","v":0},{"$f":"+CEm!BH94","v":0},{"$f":"+CEm!BI94","v":0},{"$f":"+CEm!BJ94","v":0},{"$f":"+CEm!BK94","v":0},{"$f":"+CEm!BL94","v":0},{"$f":"+CEm!BM94","v":0},{"$f":"+CEm!BN94","v":22045.252924479362},null,null,{"$f":"+SUM(H15:S15)","v":3038.8190101462847},{"$f":"+SUM(T15:AE15)","v":2133.9934051023479},{"$f":"+SUM(AF15:AQ15)","v":14140.046610954993},{"$f":"+SUM(AR15:BC15)","v":22015.441643865208},{"$f":"+SUM(BD15:BO15)","v":22045.252924479362}]
[null,null,null,null,"Interessi passivi/(interessi attivi)",null,null,{"$f":"+CEm!G83","v":0},{"$f":"+CEm!H83","v":-1449.2738482741129},{"$f":"+CEm!I83","v":-1359.1451925580423},{"$f":"+CEm!J83","v":-1268.4013515129482},{"$f":"+CEm!K83","v":-1177.0378412903333},{"$f":"+CEm!L83","v":-1085.0501440050241},{"$f":"+CEm!M83","v":-992.43370747076006},{"$f":"+CEm!N83","v":-899.18394493369942},{"$f":"+CEm!O83","v":-805.29623480382861},{"$f":"+CEm!P83","v":-710.76592038426145},{"$f":"+CEm!Q83","v":-615.58830959840543},{"$f":"+CEm!R83","v":-519.75867471498395},{"$f":"+CEm!S83","v":-423.27225207089253},{"$f":"+CEm!T83","v":-326.12424179187394},{"$f":"+CEm!U83","v":-319.16950525052647},{"$f":"+CEm!V83","v":-312.18643425162696},{"$f":"+CEm!W83","v":-305.17491335708792},{"$f":"+CEm!X83","v":-298.13482665851285},{"$f":"+CEm!Y83","v":-291.06605777528017},{"$f":"+CEm!Z83","v":-283.96848985261926},{"$f":"+CEm!AA83","v":-276.84200555967851},{"$f":"+CEm!AB83","v":-269.6864870875861},{"$f":"+CEm!AC83","v":-262.50181614750227},{"$f":"+CEm!AD83","v":-255.28787396866369},{"$f":"+CEm!AE83","v":-248.04454129642048},{"$f":"+CEm!AF83","v":-240.77169839026436},{"$f":"+CEm!AG83","v":-233.46922502184958},{"$f":"+CEm!AH83","v":-226.13700047300506},{"$f":"+CEm!AI83","v":-218.77490353373904},{"$f":"+CEm!AJ83","v":-211.38281250023525},{"$f":"+CEm!AK83","v":-203.96060517284096},{"$f":"+CEm!AL83","v":-196.50815885404694},{"$f":"+CEm!AM83","v":-189.02535034645919},{"$f":"+CEm!AN83","v":-181.51205595076217},{"$f":"+CEm!AO83","v":-173.9681514636741},{"$f":"+CEm!AP83","v":-166.39351217589362},{"$f":"+CEm!AQ83","v":-158.78801287003822},{"$f":"+CEm!AR83","v":-151.15152781857429},{"$f":"+CEm!AS83","v":-143.48393078173876},{"$f":"+CEm!AT83","v":-135.78509500545201},{"$f":"+CEm!AU83","v":-128.05489321922269},{"$f":"+CEm!AV83","v":-120.29319763404369},{"$f":"+CEm!AW83","v":-112.49987994027967},{"$f":"+CEm!AX83","v":-104.67481130554594},{"$f":"+CEm!AY83","v":-96.817862372578773},{"$f":"+CEm!AZ83","v":-88.928903257096906},{"$f":"+CEm!BA83","v":-81.00780354565444},{"$f":"+CEm!BB83","v":-73.05443229348495},{"$f":"+CEm!BC83","v":-65.068658022336763},{"$f":"+CEm!BD83","v":-57.050348718299652},{"$f":"+CEm!BE83","v":-48.999371829622305},{"$f":"+CEm!BF83","v":-40.915594264521225},{"$f":"+CEm!BG83","v":-32.798882388980445},{"$f":"+CEm!BH83","v":-24.649102024542501},{"$f":"+CEm!BI83","v":-16.46611844609026},{"$f":"+CEm!BJ83","v":-8.2497963796198768},{"$f":"+CEm!BK83","v":0},{"$f":"+CEm!BL83","v":0},{"$f":"+CEm!BM83","v":0},{"$f":"+CEm!BN83","v":0},null,null,{"$f":"+SUM(H16:S16)","v":-10881.935169546399},{"$f":"+SUM(T16:AE16)","v":-3623.4149037718507},{"$f":"+SUM(AF16:AQ16)","v":-2489.9480151791909},{"$f":"+SUM(AR16:BC16)","v":-1394.5403500437103},{"$f":"+SUM(BD16:BO16)","v":-294.19787207401299}]
[null,null,null,null,"(Dividendi)"]
[null,null,null,null,"(Plusvalenze)/minusvalenze derivanti dalla cessione di attività",null,null,{"$f":"+CEm!G74","v":0},{"$f":"+CEm!H74","v":0},{"$f":"+CEm!I74","v":0},{"$f":"+CEm!J74","v":0},{"$f":"+CEm!K74","v":0},{"$f":"+CEm!L74","v":0},{"$f":"+CEm!M74","v":0},{"$f":"+CEm!N74","v":0},{"$f":"+CEm!O74","v":0},{"$f":"+CEm!P74","v":0},{"$f":"+CEm!Q74","v":0},{"$f":"+CEm!R74","v":0},{"$f":"+CEm!S74","v":0},{"$f":"+CEm!T74","v":0},{"$f":"+CEm!U74","v":0},{"$f":"+CEm!V74","v":0},{"$f":"+CEm!W74","v":0},{"$f":"+CEm!X74","v":0},{"$f":"+CEm!Y74","v":0},{"$f":"+CEm!Z74","v":0},{"$f":"+CEm!AA74","v":0},{"$f":"+CEm!AB74","v":0},{"$f":"+CEm!AC74","v":0},{"$f":"+CEm!AD74","v":0},{"$f":"+CEm!AE74","v":0},{"$f":"+CEm!AF74","v":0},{"$f":"+CEm!AG74","v":0},{"$f":"+CEm!AH74","v":0},{"$f":"+CEm!AI74","v":0},{"$f":"+CEm!AJ74","v":0},{"$f":"+CEm!AK74","v":0},{"$f":"+CEm!AL74","v":0},{"$f":"+CEm!AM74","v":0},{"$f":"+CEm!AN74","v":0},{"$f":"+CEm!AO74","v":0},{"$f":"+CEm!AP74","v":0},{"$f":"+CEm!AQ74","v":0},{"$f":"+CEm!AR74","v":0},{"$f":"+CEm!AS74","v":0},{"$f":"+CEm!AT74","v":0},{"$f":"+CEm!AU74","v":0},{"$f":"+CEm!AV74","v":0},{"$f":"+CEm!AW74","v":0},{"$f":"+CEm!AX74","v":0},{"$f":"+CEm!AY74","v":0},{"$f":"+CEm!AZ74","v":0},{"$f":"+CEm!BA74","v":0},{"$f":"+CEm!BB74","v":0},{"$f":"+CEm!BC74","v":0},{"$f":"+CEm!BD74","v":0},{"$f":"+CEm!BE74","v":0},{"$f":"+CEm!BF74","v":0},{"$f":"+CEm!BG74","v":0},{"$f":"+CEm!BH74","v":0},{"$f":"+CEm!BI74","v":0},{"$f":"+CEm!BJ74","v":0},{"$f":"+CEm!BK74","v":0},{"$f":"+CEm!BL74","v":0},{"$f":"+CEm!BM74","v":0},{"$f":"+CEm!BN74","v":0},null,null,{"$f":"+SUM(H18:S18)","v":0},{"$f":"+SUM(T18:AE18)","v":0},{"$f":"+SUM(AF18:AQ18)","v":0},{"$f":"+SUM(AR18:BC18)","v":0},{"$f":"+SUM(BD18:BO18)","v":0}]
[null,null,null,null,"1. Utile (perdita) dell’esercizio prima d’imposte sul reddito, interessi, dividendi e plus/minusvalenze da cessione",null,null,{"$f":"+H14-H15-H16-H18","v":13751.05},-2191.0862738135756,-2191.0862738135756,-2191.0862738135756,-2191.0862738135756,-2191.0862738135756,-2191.0862738135756,{"$f":"+O14-O15-O16-O18","v":-2191.0862738135756},-2191.0862738135756,-2191.0862738135756,-2191.0862738135756,-8268.724294106145,-2255.5757738135753,-2255.5757738135753,-2255.5757738135753,-2255.5757738135753,-2255.5757738135753,-2255.5757738135753,-2255.5757738135753,-2255.5757738135753,-2255.5757738135744,-2255.5757738135744,-2255.5757738135744,-6523.5625840182711,-22320.710168813577,5796.4261049999996,5796.4261049999996,5796.4261049999996,5796.4261049999996,5796.4261049999996,5796.4261049999996,5796.4261049999996,5796.4261049999996,5796.4261049999996,5796.4261049999996,-22483.667116909983,5730.6403660499991,5730.6403660499991,5730.6403660499982,5730.6403660499991,5730.6403660499973,5730.6403660499973,5730.6403660499973,5730.6403660499973,5730.6403660499973,5730.6403660499973,5730.6403660499973,-38300.242921680416,5664.1967697104983,5664.1967697104983,5664.196769710501,5664.1967697105001,5664.1967697105001,5664.1967697105001,5664.1967697105001,5664.1967697105001,5664.1967697105001,5664.1967697105001,5664.1967697105001,-38426.309079248225,null,null,{"$f":"+BR14-BR15-BR16-BR18","v":-16428.5370322419},{"$f":"+BS14-BS15-BS16-BS18","v":-31334.89609596759},{"$f":"+BT14-BT15-BT16-BT18","v":13159.88376427643},{"$f":"+BU14-BU15-BU16-BU18","v":24736.801104869552},{"$f":"+BV14-BV15-BV16-BV18","v":23879.855387567277}]
[]
[null,null,null,"Rettifiche per elementi non monetari che non hanno avuto contropartita nel capitale circolante netto"]
[null,null,null,null,"Accantonamenti ai fondi",null,null,{"$f":"+CEm!G59","v":344.25},{"$f":"+CEm!H59","v":344.25},{"$f":"+CEm!I59","v":344.25},{"$f":"+CEm!J59","v":344.25},{"$f":"+CEm!K59","v":344.25},{"$f":"+CEm!L59","v":344.25},{"$f":"+CEm!M59","v":344.25},{"$f":"+CEm!N59","v":344.25},{"$f":"+CEm!O59","v":344.25},{"$f":"+CEm!P59","v":344.25},{"$f":"+CEm!Q59","v":344.25},{"$f":"+CEm!R59","v":344.25},{"$f":"+CEm!S59","v":347.6925},{"$f":"+CEm!T59","v":347.6925},{"$f":"+CEm!U59","v":347.6925},{"$f":"+CEm!V59","v":347.6925},{"$f":"+CEm!W59","v":347.6925},{"$f":"+CEm!X59","v":347.6925},{"$f":"+CEm!Y59","v":347.6925},{"$f":"+CEm!Z59","v":347.6925},{"$f":"+CEm!AA59","v":347.6925},{"$f":"+CEm!AB59","v":347.6925},{"$f":"+CEm!AC59","v":347.6925},{"$f":"+CEm!AD59","v":347.6925},{"$f":"+CEm!AE59","v":351.16942500000005},{"$f":"+CEm!AF59","v":351.16942500000005},{"$f":"+CEm!AG59","v":351.16942500000005},{"$f":"+CEm!AH59","v":351.16942500000005},{"$f":"+CEm!AI59","v":351.16942500000005},{"$f":"+CEm!AJ59","v":351.16942500000005},{"$f":"+CEm!AK59","v":351.16942500000005},{"$f":"+CEm!AL59","v":351.16942500000005},{"$f":"+CEm!AM59","v":351.16942500000005},{"$f":"+CEm!AN59","v":351.16942500000005},{"$f":"+CEm!AO59","v":351.16942500000005},{"$f":"+CEm!AP59","v":351.16942500000005},{"$f":"+CEm!AQ59","v":354.68111924999994},{"$f":"+CEm!AR59","v":354.68111924999994},{"$f":"+CEm!AS59","v":354.68111924999994},{"$f":"+CEm!AT59","v":354.68111924999994},{"$f":"+CEm!AU59","v":354.68111924999994},{"$f":"+CEm!AV59","v":354.68111924999994},{"$f":"+CEm!AW59","v":354.68111924999994},{"$f":"+CEm!AX59","v":354.68111924999994},{"$f":"+CEm!AY59","v":354.68111924999994},{"$f":"+CEm!AZ59","v":354.68111924999994},{"$f":"+CEm!BA59","v":354.68111924999994},{"$f":"+CEm!BB59","v":354.68111924999994},{"$f":"+CEm!BC59","v":358.2279304425},{"$f":"+CEm!BD59","v":358.2279304425},{"$f":"+CEm!BE59","v":358.2279304425},{"$f":"+CEm!BF59","v":358.2279304425},{"$f":"+CEm!BG59","v":358.2279304425},{"$f":"+CEm!BH59","v":358.2279304425},{"$f":"+CEm!BI59","v":358.2279304425},{"$f":"+CEm!BJ59","v":358.2279304425},{"$f":"+CEm!BK59","v":358.2279304425},{"$f":"+CEm!BL59","v":358.2279304425},{"$f":"+CEm!BM59","v":358.2279304425},{"$f":"+CEm!BN59","v":358.2279304425},null,null,{"$f":"+SUM(H22:S22)","v":4131},{"$f":"+SUM(T22:AE22)","v":4172.3100000000004},{"$f":"+SUM(AF22:AQ22)","v":4214.0331000000006},{"$f":"+SUM(AR22:BC22)","v":4256.1734309999993},{"$f":"+SUM(BD22:BO22)","v":4298.7351653100004}]
[null,null,null,null,"Ammortamenti delle immobilizzazioni",null,null,{"$f":"+CEm!G54+CEm!G53","v":750},{"$f":"+CEm!H54+CEm!H53","v":750},{"$f":"+CEm!I54+CEm!I53","v":750},{"$f":"+CEm!J54+CEm!J53","v":750},{"$f":"+CEm!K54+CEm!K53","v":750},{"$f":"+CEm!L54+CEm!L53","v":749.99999999999977},{"$f":"+CEm!M54+CEm!M53","v":749.99999999999977},{"$f":"+CEm!N54+CEm!N53","v":750},{"$f":"+CEm!O54+CEm!O53","v":750},{"$f":"+CEm!P54+CEm!P53","v":750},{"$f":"+CEm!Q54+CEm!Q53","v":750.00000000000045},{"$f":"+CEm!R54+CEm!R53","v":750.00000000000045},{"$f":"+CEm!S54+CEm!S53","v":750.00000000000045},{"$f":"+CEm!T54+CEm!T53","v":750},{"$f":"+CEm!U54+CEm!U53","v":750},{"$f":"+CEm!V54+CEm!V53","v":750},{"$f":"+CEm!W54+CEm!W53","v":750},{"$f":"+CEm!X54+CEm!X53","v":750},{"$f":"+CEm!Y54+CEm!Y53","v":750},{"$f":"+CEm!Z54+CEm!Z53","v":750},{"$f":"+CEm!AA54+CEm!AA53","v":749.99999999999909},{"$f":"+CEm!AB54+CEm!AB53","v":749.99999999999909},{"$f":"+CEm!AC54+CEm!AC53","v":749.99999999999909},{"$f":"+CEm!AD54+CEm!AD53","v":749.99999999999909},{"$f":"+CEm!AE54+CEm!AE53","v":749.99999999999909},{"$f":"+CEm!AF54+CEm!AF53","v":750},{"$f":"+CEm!AG54+CEm!AG53","v":750},{"$f":"+CEm!AH54+CEm!AH53","v":750},{"$f":"+CEm!AI54+CEm!AI53","v":750},{"$f":"+CEm!AJ54+CEm!AJ53","v":750},{"$f":"+CEm!AK54+CEm!AK53","v":750},{"$f":"+CEm!AL54+CEm!AL53","v":750},{"$f":"+CEm!AM54+CEm!AM53","v":750},{"$f":"+CEm!AN54+CEm!AN53","v":750},{"$f":"+CEm!AO54+CEm!AO53","v":750},{"$f":"+CEm!AP54+CEm!AP53","v":750},{"$f":"+CEm!AQ54+CEm!AQ53","v":750},{"$f":"+CEm!AR54+CEm!AR53","v":750},{"$f":"+CEm!AS54+CEm!AS53","v":750},{"$f":"+CEm!AT54+CEm!AT53","v":750},{"$f":"+CEm!AU54+CEm!AU53","v":750.00000000000182},{"$f":"+CEm!AV54+CEm!AV53","v":750.00000000000182},{"$f":"+CEm!AW54+CEm!AW53","v":750.00000000000182},{"$f":"+CEm!AX54+CEm!AX53","v":750.00000000000182},{"$f":"+CEm!AY54+CEm!AY53","v":750.00000000000182},{"$f":"+CEm!AZ54+CEm!AZ53","v":750.00000000000182},{"$f":"+CEm!BA54+CEm!BA53","v":750.00000000000182},{"$f":"+CEm!BB54+CEm!BB53","v":750.00000000000182},{"$f":"+CEm!BC54+CEm!BC53","v":750.00000000000182},{"$f":"+CEm!BD54+CEm!BD53","v":750.00000000000182},{"$f":"+CEm!BE54+CEm!BE53","v":750},{"$f":"+CEm!BF54+CEm!BF53","v":750},{"$f":"+CEm!BG54+CEm!BG53","v":750},{"$f":"+CEm!BH54+CEm!BH53","v":750},{"$f":"+CEm!BI54+CEm!BI53","v":750},{"$f":"+CEm!BJ54+CEm!BJ53","v":750},{"$f":"+CEm!BK54+CEm!BK53","v":750},{"$f":"+CEm!BL54+CEm!BL53","v":750},{"$f":"+CEm!BM54+CEm!BM53","v":750},{"$f":"+CEm!BN54+CEm!BN53","v":750},null,null,{"$f":"+SUM(H23:S23)","v":9000},{"$f":"+SUM(T23:AE23)","v":8999.9999999999964},{"$f":"+SUM(AF23:AQ23)","v":9000},{"$f":"+SUM(AR23:BC23)","v":9000.0000000000146},{"$f":"+SUM(BD23:BO23)","v":9000.0000000000036}]
[null,null,null,null,"Svalutazioni per perdite durevoli di valore"]
[null,null,null,null,"Altre rettifiche per elementi non monetari"]
[null,null,null,null,"2. Flusso finanziario prima delle variazioni del ccn",null,null,{"$f":"+H19+SUM(H22:H25)","v":14845.3},-1096.8362738135756,-1096.8362738135756,-1096.8362738135756,-1096.8362738135756,-1096.8362738135759,-1096.8362738135759,{"$f":"+O19+SUM(O22:O25)","v":-1096.8362738135756},-1096.8362738135756,-1096.8362738135756,-1096.8362738135752,-7174.474294106145,-1157.8832738135748,-1157.8832738135752,-1157.8832738135752,-1157.8832738135752,-1157.8832738135752,-1157.8832738135752,-1157.8832738135752,-1157.8832738135752,-1157.8832738135752,-1157.8832738135752,-1157.8832738135752,-5425.8700840182719,-21219.540743813577,6897.5955299999996,6897.5955299999996,6897.5955299999996,6897.5955299999996,6897.5955299999996,6897.5955299999996,6897.5955299999996,6897.5955299999996,6897.5955299999996,6897.5955299999996,-21382.497691909983,6835.321485299999,6835.321485299999,6835.3214852999981,6835.321485299999,6835.321485299999,6835.321485299999,6835.321485299999,6835.321485299999,6835.321485299999,6835.321485299999,6835.321485299999,-37195.561802430413,6772.4247001530002,6772.4247001530002,6772.4247001530011,6772.4247001530002,6772.4247001530002,6772.4247001530002,6772.4247001530002,6772.4247001530002,6772.4247001530002,6772.4247001530002,6772.4247001530002,-37318.081148805722,null,null,{"$f":"+BR19+SUM(BR22:BR25)","v":-3297.5370322419003},{"$f":"+BS19+SUM(BS22:BS25)","v":-18162.586095967592},{"$f":"+BT19+SUM(BT22:BT25)","v":26373.916864276431},{"$f":"+BU19+SUM(BU22:BU25)","v":37992.974535869565},{"$f":"+BV19+SUM(BV22:BV25)","v":37178.590552877286}]
[]
[null,null,null,"Variazioni del capitale circolante netto","Variazioni del capitale circolante netto"]
[null,null,null,null,"Decremento/(incremento) delle rimanenze",null,null,{"$f":"-SPm!I41","v":-10500},{"$f":"+SPm!I41-SPm!J41","v":0},{"$f":"+SPm!J41-SPm!K41","v":0},{"$f":"+SPm!K41-SPm!L41","v":0},{"$f":"+SPm!L41-SPm!M41","v":0},{"$f":"+SPm!M41-SPm!N41","v":0},{"$f":"+SPm!N41-SPm!O41","v":0},{"$f":"+SPm!O41-SPm!P41","v":0},{"$f":"+SPm!P41-SPm!Q41","v":0},{"$f":"+SPm!Q41-SPm!R41","v":0},{"$f":"+SPm!R41-SPm!S41","v":0},{"$f":"+SPm!S41-SPm!T41","v":0},{"$f":"+SPm!T41-SPm!U41","v":0},{"$f":"+SPm!U41-SPm!V41","v":0},{"$f":"+SPm!V41-SPm!W41","v":0},{"$f":"+SPm!W41-SPm!X41","v":0},{"$f":"+SPm!X41-SPm!Y41","v":0},{"$f":"+SPm!Y41-SPm!Z41","v":0},{"$f":"+SPm!Z41-SPm!AA41","v":0},{"$f":"+SPm!AA41-SPm!AB41","v":0},{"$f":"+SPm!AB41-SPm!AC41","v":0},{"$f":"+SPm!AC41-SPm!AD41","v":0},{"$f":"+SPm!AD41-SPm!AE41","v":0},{"$f":"+SPm!AE41-SPm!AF41","v":0},{"$f":"+SPm!AF41-SPm!AG41","v":0},{"$f":"+SPm!AG41-SPm!AH41","v":0},{"$f":"+SPm!AH41-SPm!AI41","v":0},{"$f":"+SPm!AI41-SPm!AJ41","v":0},{"$f":"+SPm!AJ41-SPm!AK41","v":0},{"$f":"+SPm!AK41-SPm!AL41","v":0},{"$f":"+SPm!AL41-SPm!AM41","v":0},{"$f":"+SPm!AM41-SPm!AN41","v":0},{"$f":"+SPm!AN41-SPm!AO41","v":0},{"$f":"+SPm!AO41-SPm!AP41","v":0},{"$f":"+SPm!AP41-SPm!AQ41","v":0},{"$f":"+SPm!AQ41-SPm!AR41","v":0},{"$f":"+SPm!AR41-SPm!AS41","v":0},{"$f":"+SPm!AS41-SPm!AT41","v":0},{"$f":"+SPm!AT41-SPm!AU41","v":0},{"$f":"+SPm!AU41-SPm!AV41","v":0},{"$f":"+SPm!AV41-SPm!AW41","v":0},{"$f":"+SPm!AW41-SPm!AX41","v":0},{"$f":"+SPm!AX41-SPm!AY41","v":0},{"$f":"+SPm!AY41-SPm!AZ41","v":0},{"$f":"+SPm!AZ41-SPm!BA41","v":0},{"$f":"+SPm!BA41-SPm!BB41","v":0},{"$f":"+SPm!BB41-SPm!BC41","v":0},{"$f":"+SPm!BC41-SPm!BD41","v":0},{"$f":"+SPm!BD41-SPm!BE41","v":0},{"$f":"+SPm!BE41-SPm!BF41","v":0},{"$f":"+SPm!BF41-SPm!BG41","v":0},{"$f":"+SPm!BG41-SPm!BH41","v":0},{"$f":"+SPm!BH41-SPm!BI41","v":0},{"$f":"+SPm!BI41-SPm!BJ41","v":0},{"$f":"+SPm!BJ41-SPm!BK41","v":0},{"$f":"+SPm!BK41-SPm!BL41","v":0},{"$f":"+SPm!BL41-SPm!BM41","v":0},{"$f":"+SPm!BM41-SPm!BN41","v":0},{"$f":"+SPm!BN41-SPm!BO41","v":0},{"$f":"+SPm!BO41-SPm!BP41","v":0},null,null,{"$f":"+SUM(H29:S29)","v":-10500},{"$f":"+SUM(T29:AE29)","v":0},{"$f":"+SUM(AF29:AQ29)","v":0},{"$f":"+SUM(AR29:BC29)","v":0},{"$f":"+SUM(BD29:BO29)","v":0}]
[null,null,null,null,"Decremento/(incremento) dei crediti vs clienti",null,null,{"$f":"-SPm!I21","v":0},{"$f":"+SPm!I21-SPm!J21","v":0},{"$f":"+SPm!J21-SPm!K21","v":0},{"$f":"+SPm!K21-SPm!L21","v":0},{"$f":"+SPm!L21-SPm!M21","v":0},{"$f":"+SPm!M21-SPm!N21","v":0},{"$f":"+SPm!N21-SPm!O21","v":0},{"$f":"+SPm!O21-SPm!P21","v":0},{"$f":"+SPm!P21-SPm!Q21","v":0},{"$f":"+SPm!Q21-SPm!R21","v":0},{"$f":"+SPm!R21-SPm!S21","v":0},{"$f":"+SPm!S21-SPm!T21","v":0},{"$f":"+SPm!T21-SPm!U21","v":0},{"$f":"+SPm!U21-SPm!V21","v":0},{"$f":"+SPm!V21-SPm!W21","v":0},{"$f":"+SPm!W21-SPm!X21","v":0},{"$f":"+SPm!X21-SPm!Y21","v":0},{"$f":"+SPm!Y21-SPm!Z21","v":0},{"$f":"+SPm!Z21-SPm!AA21","v":0},{"$f":"+SPm!AA21-SPm!AB21","v":0},{"$f":"+SPm!AB21-SPm!AC21","v":0},{"$f":"+SPm!AC21-SPm!AD21","v":0},{"$f":"+SPm!AD21-SPm!AE21","v":0},{"$f":"+SPm!AE21-SPm!AF21","v":0},{"$f":"+SPm!AF21-SPm!AG21","v":0},{"$f":"+SPm!AG21-SPm!AH21","v":0},{"$f":"+SPm!AH21-SPm!AI21","v":0},{"$f":"+SPm!AI21-SPm!AJ21","v":0},{"$f":"+SPm!AJ21-SPm!AK21","v":0},{"$f":"+SPm!AK21-SPm!AL21","v":0},{"$f":"+SPm!AL21-SPm!AM21","v":0},{"$f":"+SPm!AM21-SPm!AN21","v":0},{"$f":"+SPm!AN21-SPm!AO21","v":0},{"$f":"+SPm!AO21-SPm!AP21","v":0},{"$f":"+SPm!AP21-SPm!AQ21","v":0},{"$f":"+SPm!AQ21-SPm!AR21","v":0},{"$f":"+SPm!AR21-SPm!AS21","v":0},{"$f":"+SPm!AS21-SPm!AT21","v":0},{"$f":"+SPm!AT21-SPm!AU21","v":0},{"$f":"+SPm!AU21-SPm!AV21","v":0},{"$f":"+SPm!AV21-SPm!AW21","v":0},{"$f":"+SPm!AW21-SPm!AX21","v":0},{"$f":"+SPm!AX21-SPm!AY21","v":0},{"$f":"+SPm!AY21-SPm!AZ21","v":0},{"$f":"+SPm!AZ21-SPm!BA21","v":0},{"$f":"+SPm!BA21-SPm!BB21","v":0},{"$f":"+SPm!BB21-SPm!BC21","v":0},{"$f":"+SPm!BC21-SPm!BD21","v":0},{"$f":"+SPm!BD21-SPm!BE21","v":0},{"$f":"+SPm!BE21-SPm!BF21","v":0},{"$f":"+SPm!BF21-SPm!BG21","v":0},{"$f":"+SPm!BG21-SPm!BH21","v":0},{"$f":"+SPm!BH21-SPm!BI21","v":0},{"$f":"+SPm!BI21-SPm!BJ21","v":0},{"$f":"+SPm!BJ21-SPm!BK21","v":0},{"$f":"+SPm!BK21-SPm!BL21","v":0},{"$f":"+SPm!BL21-SPm!BM21","v":0},{"$f":"+SPm!BM21-SPm!BN21","v":0},{"$f":"+SPm!BN21-SPm!BO21","v":0},{"$f":"+SPm!BO21-SPm!BP21","v":0},null,null,0,0,0,0,0]
[null,null,null,null,"Incremento/(decremento) dei debiti verso fornitori",null,null,{"$f":"+SPm!I89","v":9689},{"$f":"+SPm!J89-SPm!I89","v":-3263.5},{"$f":"+SPm!K89-SPm!J89","v":0},{"$f":"+SPm!L89-SPm!K89","v":4362},{"$f":"+SPm!M89-SPm!L89","v":0},{"$f":"+SPm!N89-SPm!M89","v":0},{"$f":"+SPm!O89-SPm!N89","v":0},{"$f":"+SPm!P89-SPm!O89","v":0},{"$f":"+SPm!Q89-SPm!P89","v":0},{"$f":"+SPm!R89-SPm!Q89","v":0},{"$f":"+SPm!S89-SPm!R89","v":0},{"$f":"+SPm!T89-SPm!S89","v":0},{"$f":"+SPm!U89-SPm!T89","v":0},{"$f":"+SPm!V89-SPm!U89","v":0},{"$f":"+SPm!W89-SPm!V89","v":0},{"$f":"+SPm!X89-SPm!W89","v":0},{"$f":"+SPm!Y89-SPm!X89","v":0},{"$f":"+SPm!Z89-SPm!Y89","v":0},{"$f":"+SPm!AA89-SPm!Z89","v":0},{"$f":"+SPm!AB89-SPm!AA89","v":0},{"$f":"+SPm!AC89-SPm!AB89","v":0},{"$f":"+SPm!AD89-SPm!AC89","v":0},{"$f":"+SPm!AE89-SPm!AD89","v":0},{"$f":"+SPm!AF89-SPm!AE89","v":0},{"$f":"+SPm!AG89-SPm!AF89","v":0},{"$f":"+SPm!AH89-SPm!AG89","v":0},{"$f":"+SPm!AI89-SPm!AH89","v":0},{"$f":"+SPm!AJ89-SPm!AI89","v":0},{"$f":"+SPm!AK89-SPm!AJ89","v":0},{"$f":"+SPm!AL89-SPm!AK89","v":0},{"$f":"+SPm!AM89-SPm!AL89","v":0},{"$f":"+SPm!AN89-SPm!AM89","v":0},{"$f":"+SPm!AO89-SPm!AN89","v":0},{"$f":"+SPm!AP89-SPm!AO89","v":0},{"$f":"+SPm!AQ89-SPm!AP89","v":0},{"$f":"+SPm!AR89-SPm!AQ89","v":0},{"$f":"+SPm!AS89-SPm!AR89","v":0},{"$f":"+SPm!AT89-SPm!AS89","v":0},{"$f":"+SPm!AU89-SPm!AT89","v":0},{"$f":"+SPm!AV89-SPm!AU89","v":0},{"$f":"+SPm!AW89-SPm!AV89","v":0},{"$f":"+SPm!AX89-SPm!AW89","v":0},{"$f":"+SPm!AY89-SPm!AX89","v":0},{"$f":"+SPm!AZ89-SPm!AY89","v":0},{"$f":"+SPm!BA89-SPm!AZ89","v":0},{"$f":"+SPm!BB89-SPm!BA89","v":0},{"$f":"+SPm!BC89-SPm!BB89","v":0},{"$f":"+SPm!BD89-SPm!BC89","v":0},{"$f":"+SPm!BE89-SPm!BD89","v":0},{"$f":"+SPm!BF89-SPm!BE89","v":0},{"$f":"+SPm!BG89-SPm!BF89","v":0},{"$f":"+SPm!BH89-SPm!BG89","v":0},{"$f":"+SPm!BI89-SPm!BH89","v":0},{"$f":"+SPm!BJ89-SPm!BI89","v":0},{"$f":"+SPm!BK89-SPm!BJ89","v":0},{"$f":"+SPm!BL89-SPm!BK89","v":0},{"$f":"+SPm!BM89-SPm!BL89","v":0},{"$f":"+SPm!BN89-SPm!BM89","v":0},{"$f":"+SPm!BO89-SPm!BN89","v":0},{"$f":"+SPm!BP89-SPm!BO89","v":0},null,null,10787.5,0,0,0,0]
[null,null,null,null,"Decremento/(incremento) ratei e risconti attivi",null,null,{"$f":"-SPm!I29","v":-20000.099999999999},{"$f":"+SPm!I29-SPm!J29","v":833.43333333333067},{"$f":"+SPm!J29-SPm!K29","v":833.33333333333576},{"$f":"+SPm!K29-SPm!L29","v":833.33333333333212},{"$f":"+SPm!L29-SPm!M29","v":833.33333333333212},{"$f":"+SPm!M29-SPm!N29","v":833.33333333333576},{"$f":"+SPm!N29-SPm!O29","v":833.33333333333212},{"$f":"+SPm!O29-SPm!P29","v":833.33333333333212},{"$f":"+SPm!P29-SPm!Q29","v":833.33333333333394},{"$f":"+SPm!Q29-SPm!R29","v":833.33333333333394},{"$f":"+SPm!R29-SPm!S29","v":833.33333333333212},{"$f":"+SPm!S29-SPm!T29","v":833.33333333333394},{"$f":"+SPm!T29-SPm!U29","v":833.33333333333394},{"$f":"+SPm!U29-SPm!V29","v":833.33333333333394},{"$f":"+SPm!V29-SPm!W29","v":833.33333333333394},{"$f":"+SPm!W29-SPm!X29","v":833.33333333333394},{"$f":"+SPm!X29-SPm!Y29","v":833.33333333333394},{"$f":"+SPm!Y29-SPm!Z29","v":833.33333333333394},{"$f":"+SPm!Z29-SPm!AA29","v":833.33333333333394},{"$f":"+SPm!AA29-SPm!AB29","v":833.33333333333394},{"$f":"+SPm!AB29-SPm!AC29","v":833.33333333333394},{"$f":"+SPm!AC29-SPm!AD29","v":833.33333333333212},{"$f":"+SPm!AD29-SPm!AE29","v":833.33333333333212},{"$f":"+SPm!AE29-SPm!AF29","v":833.33333333333212},{"$f":"+SPm!AF29-SPm!AG29","v":833.33333333333212},{"$f":"+SPm!AG29-SPm!AH29","v":0},{"$f":"+SPm!AH29-SPm!AI29","v":0},{"$f":"+SPm!AI29-SPm!AJ29","v":0},{"$f":"+SPm!AJ29-SPm!AK29","v":0},{"$f":"+SPm!AK29-SPm!AL29","v":0},{"$f":"+SPm!AL29-SPm!AM29","v":0},{"$f":"+SPm!AM29-SPm!AN29","v":0},{"$f":"+SPm!AN29-SPm!AO29","v":0},{"$f":"+SPm!AO29-SPm!AP29","v":0},{"$f":"+SPm!AP29-SPm!AQ29","v":0},{"$f":"+SPm!AQ29-SPm!AR29","v":0},{"$f":"+SPm!AR29-SPm!AS29","v":0},{"$f":"+SPm!AS29-SPm!AT29","v":0},{"$f":"+SPm!AT29-SPm!AU29","v":0},{"$f":"+SPm!AU29-SPm!AV29","v":0},{"$f":"+SPm!AV29-SPm!AW29","v":0},{"$f":"+SPm!AW29-SPm!AX29","v":0},{"$f":"+SPm!AX29-SPm!AY29","v":0},{"$f":"+SPm!AY29-SPm!AZ29","v":0},{"$f":"+SPm!AZ29-SPm!BA29","v":0},{"$f":"+SPm!BA29-SPm!BB29","v":0},{"$f":"+SPm!BB29-SPm!BC29","v":0},{"$f":"+SPm!BC29-SPm!BD29","v":0},{"$f":"+SPm!BD29-SPm!BE29","v":0},{"$f":"+SPm!BE29-SPm!BF29","v":0},{"$f":"+SPm!BF29-SPm!BG29","v":0},{"$f":"+SPm!BG29-SPm!BH29","v":0},{"$f":"+SPm!BH29-SPm!BI29","v":0},{"$f":"+SPm!BI29-SPm!BJ29","v":0},{"$f":"+SPm!BJ29-SPm!BK29","v":0},{"$f":"+SPm!BK29-SPm!BL29","v":0},{"$f":"+SPm!BL29-SPm!BM29","v":0},{"$f":"+SPm!BM29-SPm!BN29","v":0},{"$f":"+SPm!BN29-SPm!BO29","v":0},{"$f":"+SPm!BO29-SPm!BP29","v":0},null,null,-10833.333333333334,10000.000000000002,833.33333333333212,0,0]
[null,null,null,null,"Incremento/(decremento) ratei e risconti passivi",null,null,{"$f":"+SPm!I98","v":0},{"$f":"+SPm!J98-SPm!I98","v":0},{"$f":"+SPm!K98-SPm!J98","v":0},{"$f":"+SPm!L98-SPm!K98","v":0},{"$f":"+SPm!M98-SPm!L98","v":0},{"$f":"+SPm!N98-SPm!M98","v":0},{"$f":"+SPm!O98-SPm!N98","v":0},{"$f":"+SPm!P98-SPm!O98","v":0},{"$f":"+SPm!Q98-SPm!P98","v":0},{"$f":"+SPm!R98-SPm!Q98","v":0},{"$f":"+SPm!S98-SPm!R98","v":0},{"$f":"+SPm!T98-SPm!S98","v":0},{"$f":"+SPm!U98-SPm!T98","v":0},{"$f":"+SPm!V98-SPm!U98","v":0},{"$f":"+SPm!W98-SPm!V98","v":0},{"$f":"+SPm!X98-SPm!W98","v":0},{"$f":"+SPm!Y98-SPm!X98","v":0},{"$f":"+SPm!Z98-SPm!Y98","v":0},{"$f":"+SPm!AA98-SPm!Z98","v":0},{"$f":"+SPm!AB98-SPm!AA98","v":0},{"$f":"+SPm!AC98-SPm!AB98","v":0},{"$f":"+SPm!AD98-SPm!AC98","v":0},{"$f":"+SPm!AE98-SPm!AD98","v":0},{"$f":"+SPm!AF98-SPm!AE98","v":0},{"$f":"+SPm!AG98-SPm!AF98","v":0},{"$f":"+SPm!AH98-SPm!AG98","v":0},{"$f":"+SPm!AI98-SPm!AH98","v":0},{"$f":"+SPm!AJ98-SPm!AI98","v":0},{"$f":"+SPm!AK98-SPm!AJ98","v":0},{"$f":"+SPm!AL98-SPm!AK98","v":0},{"$f":"+SPm!AM98-SPm!AL98","v":0},{"$f":"+SPm!AN98-SPm!AM98","v":0},{"$f":"+SPm!AO98-SPm!AN98","v":0},{"$f":"+SPm!AP98-SPm!AO98","v":0},{"$f":"+SPm!AQ98-SPm!AP98","v":0},{"$f":"+SPm!AR98-SPm!AQ98","v":0},{"$f":"+SPm!AS98-SPm!AR98","v":0},{"$f":"+SPm!AT98-SPm!AS98","v":0},{"$f":"+SPm!AU98-SPm!AT98","v":0},{"$f":"+SPm!AV98-SPm!AU98","v":0},{"$f":"+SPm!AW98-SPm!AV98","v":0},{"$f":"+SPm!AX98-SPm!AW98","v":0},{"$f":"+SPm!AY98-SPm!AX98","v":0},{"$f":"+SPm!AZ98-SPm!AY98","v":0},{"$f":"+SPm!BA98-SPm!AZ98","v":0},{"$f":"+SPm!BB98-SPm!BA98","v":0},{"$f":"+SPm!BC98-SPm!BB98","v":0},{"$f":"+SPm!BD98-SPm!BC98","v":0},{"$f":"+SPm!BE98-SPm!BD98","v":0},{"$f":"+SPm!BF98-SPm!BE98","v":0},{"$f":"+SPm!BG98-SPm!BF98","v":0},{"$f":"+SPm!BH98-SPm!BG98","v":0},{"$f":"+SPm!BI98-SPm!BH98","v":0},{"$f":"+SPm!BJ98-SPm!BI98","v":0},{"$f":"+SPm!BK98-SPm!BJ98","v":0},{"$f":"+SPm!BL98-SPm!BK98","v":0},{"$f":"+SPm!BM98-SPm!BL98","v":0},{"$f":"+SPm!BN98-SPm!BM98","v":0},{"$f":"+SPm!BO98-SPm!BN98","v":0},{"$f":"+SPm!BP98-SPm!BO98","v":0},null,null,0,0,0,0,0]
[null,null,null,null,"Altre variazioni del capitale circolante netto",null,null,{"$f":"-SPm!I34+SPm!I21+SPm!I29+SPm!I102-SPm!I89-SPm!I98+SPm!I25-SPm!I96","v":-16611.650000000001},{"$f":"+SPm!I34-SPm!J34+SPm!J21-SPm!I21+SPm!J29-SPm!I29+SPm!J102-SPm!I102-SPm!J89+SPm!I89-SPm!J98+SPm!I98-SPm!I25+SPm!J25-SPm!J96+SPm!I96","v":3019.4999999999964},{"$f":"+SPm!J34-SPm!K34+SPm!K21-SPm!J21+SPm!K29-SPm!J29+SPm!K102-SPm!J102-SPm!K89+SPm!J89-SPm!K98+SPm!J98-SPm!J25+SPm!K25-SPm!K96+SPm!J96","v":3019.5000000000018},{"$f":"+SPm!K34-SPm!L34+SPm!L21-SPm!K21+SPm!L29-SPm!K29+SPm!L102-SPm!K102-SPm!L89+SPm!K89-SPm!L98+SPm!K98-SPm!K25+SPm!L25-SPm!L96+SPm!K96","v":3019.5000000000009},{"$f":"+SPm!L34-SPm!M34+SPm!M21-SPm!L21+SPm!M29-SPm!L29+SPm!M102-SPm!L102-SPm!M89+SPm!L89-SPm!M98+SPm!L98-SPm!L25+SPm!M25-SPm!M96+SPm!L96","v":3019.5},{"$f":"+SPm!M34-SPm!N34+SPm!N21-SPm!M21+SPm!N29-SPm!M29+SPm!N102-SPm!M102-SPm!N89+SPm!M89-SPm!N98+SPm!M98-SPm!M25+SPm!N25-SPm!N96+SPm!M96","v":3019.5},{"$f":"+SPm!N34-SPm!O34+SPm!O21-SPm!N21+SPm!O29-SPm!N29+SPm!O102-SPm!N102-SPm!O89+SPm!N89-SPm!O98+SPm!N98-SPm!N25+SPm!O25-SPm!O96+SPm!N96","v":3019.5},{"$f":"+SPm!O34-SPm!P34+SPm!P21-SPm!O21+SPm!P29-SPm!O29+SPm!P102-SPm!O102-SPm!P89+SPm!O89-SPm!P98+SPm!O98-SPm!O25+SPm!P25-SPm!P96+SPm!O96","v":2271.5},{"$f":"+SPm!P34-SPm!Q34+SPm!Q21-SPm!P21+SPm!Q29-SPm!P29+SPm!Q102-SPm!P102-SPm!Q89+SPm!P89-SPm!Q98+SPm!P98-SPm!P25+SPm!Q25-SPm!Q96+SPm!P96","v":0},{"$f":"+SPm!Q34-SPm!R34+SPm!R21-SPm!Q21+SPm!R29-SPm!Q29+SPm!R102-SPm!Q102-SPm!R89+SPm!Q89-SPm!R98+SPm!Q98-SPm!Q25+SPm!R25-SPm!R96+SPm!Q96","v":0},{"$f":"+SPm!R34-SPm!S34+SPm!S21-SPm!R21+SPm!S29-SPm!R29+SPm!S102-SPm!R102-SPm!S89+SPm!R89-SPm!S98+SPm!R98-SPm!R25+SPm!S25-SPm!S96+SPm!R96","v":0},{"$f":"+SPm!S34-SPm!T34+SPm!T21-SPm!S21+SPm!T29-SPm!S29+SPm!T102-SPm!S102-SPm!T89+SPm!S89-SPm!T98+SPm!S98-SPm!S25+SPm!T25-SPm!T96+SPm!S96","v":-4.5474735088646412E-13},{"$f":"+SPm!T34-SPm!U34+SPm!U21-SPm!T21+SPm!U29-SPm!T29+SPm!U102-SPm!T102-SPm!U89+SPm!T89-SPm!U98+SPm!T98-SPm!T25+SPm!U25-SPm!U96+SPm!T96","v":7.573499999998603},{"$f":"+SPm!U34-SPm!V34+SPm!V21-SPm!U21+SPm!V29-SPm!U29+SPm!V102-SPm!U102-SPm!V89+SPm!U89-SPm!V98+SPm!U98-SPm!U25+SPm!V25-SPm!V96+SPm!U96","v":0},{"$f":"+SPm!V34-SPm!W34+SPm!W21-SPm!V21+SPm!W29-SPm!V29+SPm!W102-SPm!V102-SPm!W89+SPm!V89-SPm!W98+SPm!V98-SPm!V25+SPm!W25-SPm!W96+SPm!V96","v":0},{"$f":"+SPm!W34-SPm!X34+SPm!X21-SPm!W21+SPm!X29-SPm!W29+SPm!X102-SPm!W102-SPm!X89+SPm!W89-SPm!X98+SPm!W98-SPm!W25+SPm!X25-SPm!X96+SPm!W96","v":0},{"$f":"+SPm!X34-SPm!Y34+SPm!Y21-SPm!X21+SPm!Y29-SPm!X29+SPm!Y102-SPm!X102-SPm!Y89+SPm!X89-SPm!Y98+SPm!X98-SPm!X25+SPm!Y25-SPm!Y96+SPm!X96","v":0},{"$f":"+SPm!Y34-SPm!Z34+SPm!Z21-SPm!Y21+SPm!Z29-SPm!Y29+SPm!Z102-SPm!Y102-SPm!Z89+SPm!Y89-SPm!Z98+SPm!Y98-SPm!Y25+SPm!Z25-SPm!Z96+SPm!Y96","v":0},{"$f":"+SPm!Z34-SPm!AA34+SPm!AA21-SPm!Z21+SPm!AA29-SPm!Z29+SPm!AA102-SPm!Z102-SPm!AA89+SPm!Z89-SPm!AA98+SPm!Z98-SPm!Z25+SPm!AA25-SPm!AA96+SPm!Z96","v":0},{"$f":"+SPm!AA34-SPm!AB34+SPm!AB21-SPm!AA21+SPm!AB29-SPm!AA29+SPm!AB102-SPm!AA102-SPm!AB89+SPm!AA89-SPm!AB98+SPm!AA98-SPm!AA25+SPm!AB25-SPm!AB96+SPm!AA96","v":0},{"$f":"+SPm!AB34-SPm!AC34+SPm!AC21-SPm!AB21+SPm!AC29-SPm!AB29+SPm!AC102-SPm!AB102-SPm!AC89+SPm!AB89-SPm!AC98+SPm!AB98-SPm!AB25+SPm!AC25-SPm!AC96+SPm!AB96","v":0},{"$f":"+SPm!AC34-SPm!AD34+SPm!AD21-SPm!AC21+SPm!AD29-SPm!AC29+SPm!AD102-SPm!AC102-SPm!AD89+SPm!AC89-SPm!AD98+SPm!AC98-SPm!AC25+SPm!AD25-SPm!AD96+SPm!AC96","v":0},{"$f":"+SPm!AD34-SPm!AE34+SPm!AE21-SPm!AD21+SPm!AE29-SPm!AD29+SPm!AE102-SPm!AD102-SPm!AE89+SPm!AD89-SPm!AE98+SPm!AD98-SPm!AD25+SPm!AE25-SPm!AE96+SPm!AD96","v":9.0949470177292824E-13},{"$f":"+SPm!AE34-SPm!AF34+SPm!AF21-SPm!AE21+SPm!AF29-SPm!AE29+SPm!AF102-SPm!AE102-SPm!AF89+SPm!AE89-SPm!AF98+SPm!AE98-SPm!AE25+SPm!AF25-SPm!AF96+SPm!AE96","v":-1.3642420526593924E-12},{"$f":"+SPm!AF34-SPm!AG34+SPm!AG21-SPm!AF21+SPm!AG29-SPm!AF29+SPm!AG102-SPm!AF102-SPm!AG89+SPm!AF89-SPm!AG98+SPm!AF98-SPm!AF25+SPm!AG25-SPm!AG96+SPm!AF96","v":7.6492350000007718},{"$f":"+SPm!AG34-SPm!AH34+SPm!AH21-SPm!AG21+SPm!AH29-SPm!AG29+SPm!AH102-SPm!AG102-SPm!AH89+SPm!AG89-SPm!AH98+SPm!AG98-SPm!AG25+SPm!AH25-SPm!AH96+SPm!AG96","v":0},{"$f":"+SPm!AH34-SPm!AI34+SPm!AI21-SPm!AH21+SPm!AI29-SPm!AH29+SPm!AI102-SPm!AH102-SPm!AI89+SPm!AH89-SPm!AI98+SPm!AH98-SPm!AH25+SPm!AI25-SPm!AI96+SPm!AH96","v":0},{"$f":"+SPm!AI34-SPm!AJ34+SPm!AJ21-SPm!AI21+SPm!AJ29-SPm!AI29+SPm!AJ102-SPm!AI102-SPm!AJ89+SPm!AI89-SPm!AJ98+SPm!AI98-SPm!AI25+SPm!AJ25-SPm!AJ96+SPm!AI96","v":0},{"$f":"+SPm!AJ34-SPm!AK34+SPm!AK21-SPm!AJ21+SPm!AK29-SPm!AJ29+SPm!AK102-SPm!AJ102-SPm!AK89+SPm!AJ89-SPm!AK98+SPm!AJ98-SPm!AJ25+SPm!AK25-SPm!AK96+SPm!AJ96","v":0},{"$f":"+SPm!AK34-SPm!AL34+SPm!AL21-SPm!AK21+SPm!AL29-SPm!AK29+SPm!AL102-SPm!AK102-SPm!AL89+SPm!AK89-SPm!AL98+SPm!AK98-SPm!AK25+SPm!AL25-SPm!AL96+SPm!AK96","v":0},{"$f":"+SPm!AL34-SPm!AM34+SPm!AM21-SPm!AL21+SPm!AM29-SPm!AL29+SPm!AM102-SPm!AL102-SPm!AM89+SPm!AL89-SPm!AM98+SPm!AL98-SPm!AL25+SPm!AM25-SPm!AM96+SPm!AL96","v":0},{"$f":"+SPm!AM34-SPm!AN34+SPm!AN21-SPm!AM21+SPm!AN29-SPm!AM29+SPm!AN102-SPm!AM102-SPm!AN89+SPm!AM89-SPm!AN98+SPm!AM98-SPm!AM25+SPm!AN25-SPm!AN96+SPm!AM96","v":0},{"$f":"+SPm!AN34-SPm!AO34+SPm!AO21-SPm!AN21+SPm!AO29-SPm!AN29+SPm!AO102-SPm!AN102-SPm!AO89+SPm!AN89-SPm!AO98+SPm!AN98-SPm!AN25+SPm!AO25-SPm!AO96+SPm!AN96","v":0},{"$f":"+SPm!AO34-SPm!AP34+SPm!AP21-SPm!AO21+SPm!AP29-SPm!AO29+SPm!AP102-SPm!AO102-SPm!AP89+SPm!AO89-SPm!AP98+SPm!AO98-SPm!AO25+SPm!AP25-SPm!AP96+SPm!AO96","v":0},{"$f":"+SPm!AP34-SPm!AQ34+SPm!AQ21-SPm!AP21+SPm!AQ29-SPm!AP29+SPm!AQ102-SPm!AP102-SPm!AQ89+SPm!AP89-SPm!AQ98+SPm!AP98-SPm!AP25+SPm!AQ25-SPm!AQ96+SPm!AP96","v":9.0949470177292824E-13},{"$f":"+SPm!AQ34-SPm!AR34+SPm!AR21-SPm!AQ21+SPm!AR29-SPm!AQ29+SPm!AR102-SPm!AQ102-SPm!AR89+SPm!AQ89-SPm!AR98+SPm!AQ98-SPm!AQ25+SPm!AR25-SPm!AR96+SPm!AQ96","v":1.8189894035458565E-12},{"$f":"+SPm!AR34-SPm!AS34+SPm!AS21-SPm!AR21+SPm!AS29-SPm!AR29+SPm!AS102-SPm!AR102-SPm!AS89+SPm!AR89-SPm!AS98+SPm!AR98-SPm!AR25+SPm!AS25-SPm!AS96+SPm!AR96","v":7.7257273499999428},{"$f":"+SPm!AS34-SPm!AT34+SPm!AT21-SPm!AS21+SPm!AT29-SPm!AS29+SPm!AT102-SPm!AS102-SPm!AT89+SPm!AS89-SPm!AT98+SPm!AS98-SPm!AS25+SPm!AT25-SPm!AT96+SPm!AS96","v":0},{"$f":"+SPm!AT34-SPm!AU34+SPm!AU21-SPm!AT21+SPm!AU29-SPm!AT29+SPm!AU102-SPm!AT102-SPm!AU89+SPm!AT89-SPm!AU98+SPm!AT98-SPm!AT25+SPm!AU25-SPm!AU96+SPm!AT96","v":0},{"$f":"+SPm!AU34-SPm!AV34+SPm!AV21-SPm!AU21+SPm!AV29-SPm!AU29+SPm!AV102-SPm!AU102-SPm!AV89+SPm!AU89-SPm!AV98+SPm!AU98-SPm!AU25+SPm!AV25-SPm!AV96+SPm!AU96","v":0},{"$f":"+SPm!AV34-SPm!AW34+SPm!AW21-SPm!AV21+SPm!AW29-SPm!AV29+SPm!AW102-SPm!AV102-SPm!AW89+SPm!AV89-SPm!AW98+SPm!AV98-SPm!AV25+SPm!AW25-SPm!AW96+SPm!AV96","v":0},{"$f":"+SPm!AW34-SPm!AX34+SPm!AX21-SPm!AW21+SPm!AX29-SPm!AW29+SPm!AX102-SPm!AW102-SPm!AX89+SPm!AW89-SPm!AX98+SPm!AW98-SPm!AW25+SPm!AX25-SPm!AX96+SPm!AW96","v":0},{"$f":"+SPm!AX34-SPm!AY34+SPm!AY21-SPm!AX21+SPm!AY29-SPm!AX29+SPm!AY102-SPm!AX102-SPm!AY89+SPm!AX89-SPm!AY98+SPm!AX98-SPm!AX25+SPm!AY25-SPm!AY96+SPm!AX96","v":0},{"$f":"+SPm!AY34-SPm!AZ34+SPm!AZ21-SPm!AY21+SPm!AZ29-SPm!AY29+SPm!AZ102-SPm!AY102-SPm!AZ89+SPm!AY89-SPm!AZ98+SPm!AY98-SPm!AY25+SPm!AZ25-SPm!AZ96+SPm!AY96","v":0},{"$f":"+SPm!AZ34-SPm!BA34+SPm!BA21-SPm!AZ21+SPm!BA29-SPm!AZ29+SPm!BA102-SPm!AZ102-SPm!BA89+SPm!AZ89-SPm!BA98+SPm!AZ98-SPm!AZ25+SPm!BA25-SPm!BA96+SPm!AZ96","v":0},{"$f":"+SPm!BA34-SPm!BB34+SPm!BB21-SPm!BA21+SPm!BB29-SPm!BA29+SPm!BB102-SPm!BA102-SPm!BB89+SPm!BA89-SPm!BB98+SPm!BA98-SPm!BA25+SPm!BB25-SPm!BB96+SPm!BA96","v":0},{"$f":"+SPm!BB34-SPm!BC34+SPm!BC21-SPm!BB21+SPm!BC29-SPm!BB29+SPm!BC102-SPm!BB102-SPm!BC89+SPm!BB89-SPm!BC98+SPm!BB98-SPm!BB25+SPm!BC25-SPm!BC96+SPm!BB96","v":0},{"$f":"+SPm!BC34-SPm!BD34+SPm!BD21-SPm!BC21+SPm!BD29-SPm!BC29+SPm!BD102-SPm!BC102-SPm!BD89+SPm!BC89-SPm!BD98+SPm!BC98-SPm!BC25+SPm!BD25-SPm!BD96+SPm!BC96","v":1.8189894035458565E-12},{"$f":"+SPm!BD34-SPm!BE34+SPm!BE21-SPm!BD21+SPm!BE29-SPm!BD29+SPm!BE102-SPm!BD102-SPm!BE89+SPm!BD89-SPm!BE98+SPm!BD98-SPm!BD25+SPm!BE25-SPm!BE96+SPm!BD96","v":7.8029846235003788},{"$f":"+SPm!BE34-SPm!BF34+SPm!BF21-SPm!BE21+SPm!BF29-SPm!BE29+SPm!BF102-SPm!BE102-SPm!BF89+SPm!BE89-SPm!BF98+SPm!BE98-SPm!BE25+SPm!BF25-SPm!BF96+SPm!BE96","v":0},{"$f":"+SPm!BF34-SPm!BG34+SPm!BG21-SPm!BF21+SPm!BG29-SPm!BF29+SPm!BG102-SPm!BF102-SPm!BG89+SPm!BF89-SPm!BG98+SPm!BF98-SPm!BF25+SPm!BG25-SPm!BG96+SPm!BF96","v":0},{"$f":"+SPm!BG34-SPm!BH34+SPm!BH21-SPm!BG21+SPm!BH29-SPm!BG29+SPm!BH102-SPm!BG102-SPm!BH89+SPm!BG89-SPm!BH98+SPm!BG98-SPm!BG25+SPm!BH25-SPm!BH96+SPm!BG96","v":0},{"$f":"+SPm!BH34-SPm!BI34+SPm!BI21-SPm!BH21+SPm!BI29-SPm!BH29+SPm!BI102-SPm!BH102-SPm!BI89+SPm!BH89-SPm!BI98+SPm!BH98-SPm!BH25+SPm!BI25-SPm!BI96+SPm!BH96","v":0},{"$f":"+SPm!BI34-SPm!BJ34+SPm!BJ21-SPm!BI21+SPm!BJ29-SPm!BI29+SPm!BJ102-SPm!BI102-SPm!BJ89+SPm!BI89-SPm!BJ98+SPm!BI98-SPm!BI25+SPm!BJ25-SPm!BJ96+SPm!BI96","v":0},{"$f":"+SPm!BJ34-SPm!BK34+SPm!BK21-SPm!BJ21+SPm!BK29-SPm!BJ29+SPm!BK102-SPm!BJ102-SPm!BK89+SPm!BJ89-SPm!BK98+SPm!BJ98-SPm!BJ25+SPm!BK25-SPm!BK96+SPm!BJ96","v":0},{"$f":"+SPm!BK34-SPm!BL34+SPm!BL21-SPm!BK21+SPm!BL29-SPm!BK29+SPm!BL102-SPm!BK102-SPm!BL89+SPm!BK89-SPm!BL98+SPm!BK98-SPm!BK25+SPm!BL25-SPm!BL96+SPm!BK96","v":0},{"$f":"+SPm!BL34-SPm!BM34+SPm!BM21-SPm!BL21+SPm!BM29-SPm!BL29+SPm!BM102-SPm!BL102-SPm!BM89+SPm!BL89-SPm!BM98+SPm!BL98-SPm!BL25+SPm!BM25-SPm!BM96+SPm!BL96","v":0},{"$f":"+SPm!BM34-SPm!BN34+SPm!BN21-SPm!BM21+SPm!BN29-SPm!BM29+SPm!BN102-SPm!BM102-SPm!BN89+SPm!BM89-SPm!BN98+SPm!BM98-SPm!BM25+SPm!BN25-SPm!BN96+SPm!BM96","v":0},{"$f":"+SPm!BN34-SPm!BO34+SPm!BO21-SPm!BN21+SPm!BO29-SPm!BN29+SPm!BO102-SPm!BN102-SPm!BO89+SPm!BN89-SPm!BO98+SPm!BN98-SPm!BN25+SPm!BO25-SPm!BO96+SPm!BN96","v":0},{"$f":"+SPm!BO34-SPm!BP34+SPm!BP21-SPm!BO21+SPm!BP29-SPm!BO29+SPm!BP102-SPm!BO102-SPm!BP89+SPm!BO89-SPm!BP98+SPm!BO98-SPm!BO25+SPm!BP25-SPm!BP96+SPm!BO96","v":0},null,null,3776.8499999999972,7.5734999999981483,7.6492350000035003,7.7257273500017618,7.8029846235003788]
[null,null,null,null,"3. Flusso finanziario dopo le variazioni del ccn",null,null,{"$f":"SUM(H29:H34)","v":-37422.75},589.43333333332703,3852.8333333333376,8214.8333333333321,3852.8333333333321,3852.8333333333358,3852.8333333333321,{"$f":"SUM(O29:O34)","v":3104.8333333333321},833.33333333333394,833.33333333333394,833.33333333333212,833.33333333333348,840.90683333333254,833.33333333333394,833.33333333333394,833.33333333333394,833.33333333333394,833.33333333333394,833.33333333333394,833.33333333333394,833.33333333333394,833.33333333333212,833.33333333333303,833.33333333333076,840.98256833333289,0,0,0,0,0,0,0,0,0,9.0949470177292824E-13,1.8189894035458565E-12,7.7257273499999428,0,0,0,0,0,0,0,0,0,0,1.8189894035458565E-12,7.8029846235003788,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BR29:BR34)","v":-6768.9833333333372},{"$f":"SUM(BS29:BS34)","v":10007.5735},{"$f":"SUM(BT29:BT34)","v":840.98256833333562},{"$f":"SUM(BU29:BU34)","v":7.7257273500017618},{"$f":"SUM(BV29:BV34)","v":7.8029846235003788}]
[]
[null,null,null,null,"Altre rettifiche"]
[null,null,null,null,"Interessi incassati/(pagati)",null,null,{"$f":"-H16","v":0},1449.2738482741129,1359.1451925580423,1268.4013515129482,1177.0378412903333,1085.0501440050241,992.43370747076006,{"$f":"-O16","v":899.18394493369942},805.29623480382861,710.76592038426145,615.58830959840543,519.75867471498395,423.27225207089253,326.12424179187394,319.16950525052647,312.18643425162696,305.17491335708792,298.13482665851285,291.06605777528017,283.96848985261926,276.84200555967851,269.6864870875861,262.50181614750227,255.28787396866369,248.04454129642048,240.77169839026436,233.46922502184958,226.13700047300506,218.77490353373904,211.38281250023525,203.96060517284096,196.50815885404694,189.02535034645919,181.51205595076217,173.9681514636741,166.39351217589362,158.78801287003822,151.15152781857429,143.48393078173876,135.78509500545201,128.05489321922269,120.29319763404369,112.49987994027967,104.67481130554594,96.817862372578773,88.928903257096906,81.00780354565444,73.05443229348495,65.068658022336763,57.050348718299652,48.999371829622305,40.915594264521225,32.798882388980445,24.649102024542501,16.46611844609026,8.2497963796198768,0,0,0,0,null,null,{"$f":"+SUM(H38:S38)","v":10881.935169546399},{"$f":"+SUM(T38:AE38)","v":3623.4149037718507},{"$f":"+SUM(AF38:AQ38)","v":2489.9480151791909},{"$f":"+SUM(AR38:BC38)","v":1394.5403500437103},{"$f":"+SUM(BD38:BO38)","v":294.19787207401299}]
[null,null,null,null,"(Imposte sul reddito pagate)",null,null,{"$f":"-(H15-SPm!I25+SPm!I96)","v":0},{"$f":"-(I15+SPm!I25-SPm!J25+SPm!J96-SPm!I96)","v":0},{"$f":"-(J15+SPm!J25-SPm!K25+SPm!K96-SPm!J96)","v":0},{"$f":"-(K15+SPm!K25-SPm!L25+SPm!L96-SPm!K96)","v":0},{"$f":"-(L15+SPm!L25-SPm!M25+SPm!M96-SPm!L96)","v":0},{"$f":"-(M15+SPm!M25-SPm!N25+SPm!N96-SPm!M96)","v":0},{"$f":"-(N15+SPm!N25-SPm!O25+SPm!O96-SPm!N96)","v":0},{"$f":"-(O15+SPm!O25-SPm!P25+SPm!P96-SPm!O96)","v":0},{"$f":"-(P15+SPm!P25-SPm!Q25+SPm!Q96-SPm!P96)","v":0},{"$f":"-(Q15+SPm!Q25-SPm!R25+SPm!R96-SPm!Q96)","v":0},{"$f":"-(R15+SPm!R25-SPm!S25+SPm!S96-SPm!R96)","v":0},{"$f":"-(S15+SPm!S25-SPm!T25+SPm!T96-SPm!S96)","v":-6077.6380202925693},{"$f":"-(T15+SPm!T25-SPm!U25+SPm!U96-SPm!T96)","v":0},{"$f":"-(U15+SPm!U25-SPm!V25+SPm!V96-SPm!U96)","v":0},{"$f":"-(V15+SPm!V25-SPm!W25+SPm!W96-SPm!V96)","v":0},{"$f":"-(W15+SPm!W25-SPm!X25+SPm!X96-SPm!W96)","v":0},{"$f":"-(X15+SPm!X25-SPm!Y25+SPm!Y96-SPm!X96)","v":0},{"$f":"-(Y15+SPm!Y25-SPm!Z25+SPm!Z96-SPm!Y96)","v":4254.3466142047982},{"$f":"-(Z15+SPm!Z25-SPm!AA25+SPm!AA96-SPm!Z96)","v":0},{"$f":"-(AA15+SPm!AA25-SPm!AB25+SPm!AB96-SPm!AA96)","v":0},{"$f":"-(AB15+SPm!AB25-SPm!AC25+SPm!AC96-SPm!AB96)","v":0},{"$f":"-(AC15+SPm!AC25-SPm!AD25+SPm!AD96-SPm!AC96)","v":0},{"$f":"-(AD15+SPm!AD25-SPm!AE25+SPm!AE96-SPm!AD96)","v":1823.2914060877711},{"$f":"-(AE15+SPm!AE25-SPm!AF25+SPm!AF96-SPm!AE96)","v":-4267.9868102046958},{"$f":"-(AF15+SPm!AF25-SPm!AG25+SPm!AG96-SPm!AF96)","v":0},{"$f":"-(AG15+SPm!AG25-SPm!AH25+SPm!AH96-SPm!AG96)","v":0},{"$f":"-(AH15+SPm!AH25-SPm!AI25+SPm!AI96-SPm!AH96)","v":0},{"$f":"-(AI15+SPm!AI25-SPm!AJ25+SPm!AJ96-SPm!AI96)","v":0},{"$f":"-(AJ15+SPm!AJ25-SPm!AK25+SPm!AK96-SPm!AJ96)","v":0},{"$f":"-(AK15+SPm!AK25-SPm!AL25+SPm!AL96-SPm!AK96)","v":-51.22824300299726},{"$f":"-(AL15+SPm!AL25-SPm!AM25+SPm!AM96-SPm!AL96)","v":0},{"$f":"-(AM15+SPm!AM25-SPm!AN25+SPm!AN96-SPm!AM96)","v":0},{"$f":"-(AN15+SPm!AN25-SPm!AO25+SPm!AO96-SPm!AN96)","v":0},{"$f":"-(AO15+SPm!AO25-SPm!AP25+SPm!AP96-SPm!AO96)","v":0},{"$f":"-(AP15+SPm!AP25-SPm!AQ25+SPm!AQ96-SPm!AP96)","v":1280.3960430614088},{"$f":"-(AQ15+SPm!AQ25-SPm!AR25+SPm!AR96-SPm!AQ96)","v":-28280.093221909985},{"$f":"-(AR15+SPm!AR25-SPm!AS25+SPm!AS96-SPm!AR96)","v":0},{"$f":"-(AS15+SPm!AS25-SPm!AT25+SPm!AT96-SPm!AS96)","v":0},{"$f":"-(AT15+SPm!AT25-SPm!AU25+SPm!AU96-SPm!AT96)","v":0},{"$f":"-(AU15+SPm!AU25-SPm!AV25+SPm!AV96-SPm!AU96)","v":0},{"$f":"-(AV15+SPm!AV25-SPm!AW25+SPm!AW96-SPm!AV96)","v":0},{"$f":"-(AW15+SPm!AW25-SPm!AX25+SPm!AX96-SPm!AW96)","v":17662.071850234643},{"$f":"-(AX15+SPm!AX25-SPm!AY25+SPm!AY96-SPm!AX96)","v":0},{"$f":"-(AY15+SPm!AY25-SPm!AZ25+SPm!AZ96-SPm!AY96)","v":0},{"$f":"-(AZ15+SPm!AZ25-SPm!BA25+SPm!BA96-SPm!AZ96)","v":0},{"$f":"-(BA15+SPm!BA25-SPm!BB25+SPm!BB96-SPm!BA96)","v":0},{"$f":"-(BB15+SPm!BB25-SPm!BC25+SPm!BC96-SPm!BB96)","v":8484.027966572994},{"$f":"-(BC15+SPm!BC25-SPm!BD25+SPm!BD96-SPm!BC96)","v":-44030.883287730416},{"$f":"-(BD15+SPm!BD25-SPm!BE25+SPm!BE96-SPm!BD96)","v":0},{"$f":"-(BE15+SPm!BE25-SPm!BF25+SPm!BF96-SPm!BE96)","v":0},{"$f":"-(BF15+SPm!BF25-SPm!BG25+SPm!BG96-SPm!BF96)","v":0},{"$f":"-(BG15+SPm!BG25-SPm!BH25+SPm!BH96-SPm!BG96)","v":0},{"$f":"-(BH15+SPm!BH25-SPm!BI25+SPm!BI96-SPm!BH96)","v":0},{"$f":"-(BI15+SPm!BI25-SPm!BJ25+SPm!BJ96-SPm!BI96)","v":16681.571690456298},{"$f":"-(BJ15+SPm!BJ25-SPm!BK25+SPm!BK96-SPm!BJ96)","v":0},{"$f":"-(BK15+SPm!BK25-SPm!BL25+SPm!BL96-SPm!BK96)","v":0},{"$f":"-(BL15+SPm!BL25-SPm!BM25+SPm!BM96-SPm!BL96)","v":0},{"$f":"-(BM15+SPm!BM25-SPm!BN25+SPm!BN96-SPm!BM96)","v":0},{"$f":"-(BN15+SPm!BN25-SPm!BO25+SPm!BO96-SPm!BN96)","v":13209.264986319118},{"$f":"-(BO15+SPm!BO25-SPm!BP25+SPm!BP96-SPm!BO96)","v":-44090.505848958732},null,null,{"$f":"+SUM(H39:S39)","v":-6077.6380202925693},{"$f":"+SUM(T39:AE39)","v":1809.6512100878736},{"$f":"+SUM(AF39:AQ39)","v":-27050.925421851574},{"$f":"+SUM(AR39:BC39)","v":-17884.783470922779},{"$f":"+SUM(BD39:BO39)","v":-14199.669172183316}]
[null,null,null,null,"Dividendi incassati",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+SUM(H40:S40)","v":0},{"$f":"+SUM(T40:AE40)","v":0},{"$f":"+SUM(AF40:AQ40)","v":0},{"$f":"+SUM(AR40:BC40)","v":0},{"$f":"+SUM(BD40:BO40)","v":0}]
[null,null,null,null,"Utilizzo dei fondi",null,null,{"$f":"-H22+SPm!I109","v":0},{"$f":"-I22+SPm!J109-SPm!I109","v":0},{"$f":"-J22+SPm!K109-SPm!J109","v":0},{"$f":"-K22+SPm!L109-SPm!K109","v":0},{"$f":"-L22+SPm!M109-SPm!L109","v":0},{"$f":"-M22+SPm!N109-SPm!M109","v":0},{"$f":"-N22+SPm!O109-SPm!N109","v":0},{"$f":"-O22+SPm!P109-SPm!O109","v":0},{"$f":"-P22+SPm!Q109-SPm!P109","v":0},{"$f":"-Q22+SPm!R109-SPm!Q109","v":0},{"$f":"-R22+SPm!S109-SPm!R109","v":0},{"$f":"-S22+SPm!T109-SPm!S109","v":0},{"$f":"-T22+SPm!U109-SPm!T109","v":0},{"$f":"-U22+SPm!V109-SPm!U109","v":0},{"$f":"-V22+SPm!W109-SPm!V109","v":0},{"$f":"-W22+SPm!X109-SPm!W109","v":0},{"$f":"-X22+SPm!Y109-SPm!X109","v":0},{"$f":"-Y22+SPm!Z109-SPm!Y109","v":0},{"$f":"-Z22+SPm!AA109-SPm!Z109","v":0},{"$f":"-AA22+SPm!AB109-SPm!AA109","v":0},{"$f":"-AB22+SPm!AC109-SPm!AB109","v":0},{"$f":"-AC22+SPm!AD109-SPm!AC109","v":0},{"$f":"-AD22+SPm!AE109-SPm!AD109","v":0},{"$f":"-AE22+SPm!AF109-SPm!AE109","v":0},{"$f":"-AF22+SPm!AG109-SPm!AF109","v":0},{"$f":"-AG22+SPm!AH109-SPm!AG109","v":0},{"$f":"-AH22+SPm!AI109-SPm!AH109","v":0},{"$f":"-AI22+SPm!AJ109-SPm!AI109","v":0},{"$f":"-AJ22+SPm!AK109-SPm!AJ109","v":0},{"$f":"-AK22+SPm!AL109-SPm!AK109","v":0},{"$f":"-AL22+SPm!AM109-SPm!AL109","v":0},{"$f":"-AM22+SPm!AN109-SPm!AM109","v":0},{"$f":"-AN22+SPm!AO109-SPm!AN109","v":0},{"$f":"-AO22+SPm!AP109-SPm!AO109","v":0},{"$f":"-AP22+SPm!AQ109-SPm!AP109","v":0},{"$f":"-AQ22+SPm!AR109-SPm!AQ109","v":0},{"$f":"-AR22+SPm!AS109-SPm!AR109","v":0},{"$f":"-AS22+SPm!AT109-SPm!AS109","v":0},{"$f":"-AT22+SPm!AU109-SPm!AT109","v":0},{"$f":"-AU22+SPm!AV109-SPm!AU109","v":0},{"$f":"-AV22+SPm!AW109-SPm!AV109","v":0},{"$f":"-AW22+SPm!AX109-SPm!AW109","v":0},{"$f":"-AX22+SPm!AY109-SPm!AX109","v":0},{"$f":"-AY22+SPm!AZ109-SPm!AY109","v":0},{"$f":"-AZ22+SPm!BA109-SPm!AZ109","v":0},{"$f":"-BA22+SPm!BB109-SPm!BA109","v":0},{"$f":"-BB22+SPm!BC109-SPm!BB109","v":0},{"$f":"-BC22+SPm!BD109-SPm!BC109","v":0},{"$f":"-BD22+SPm!BE109-SPm!BD109","v":0},{"$f":"-BE22+SPm!BF109-SPm!BE109","v":0},{"$f":"-BF22+SPm!BG109-SPm!BF109","v":0},{"$f":"-BG22+SPm!BH109-SPm!BG109","v":0},{"$f":"-BH22+SPm!BI109-SPm!BH109","v":0},{"$f":"-BI22+SPm!BJ109-SPm!BI109","v":0},{"$f":"-BJ22+SPm!BK109-SPm!BJ109","v":0},{"$f":"-BK22+SPm!BL109-SPm!BK109","v":0},{"$f":"-BL22+SPm!BM109-SPm!BL109","v":0},{"$f":"-BM22+SPm!BN109-SPm!BM109","v":0},{"$f":"-BN22+SPm!BO109-SPm!BN109","v":0},{"$f":"-BO22+SPm!BP109-SPm!BO109","v":0},null,null,{"$f":"+SUM(H41:S41)","v":0},{"$f":"+SUM(T41:AE41)","v":0},{"$f":"+SUM(AF41:AQ41)","v":0},{"$f":"+SUM(AR41:BC41)","v":0},{"$f":"+SUM(BD41:BO41)","v":0}]
[null,null,null,null,"4. Flusso finanziario dopo le altre rettifiche",null,null,{"$f":"+H35-SUM(H38:H41)","v":-37422.75},-859.84051494078585,2493.6881407752953,6946.431981820384,2675.7954920429988,2767.7831893283119,2860.3996258625721,{"$f":"+O35-SUM(O38:O41)","v":2205.6493883996327},28.037098529505329,122.56741294907249,217.74502373492669,6391.2126789109188,417.63458126244001,507.20909154146,514.16382808280741,521.14689908170703,528.15841997624602,-3719.1481075299771,542.26727555805383,549.36484348071463,556.49132777365548,563.64684624574602,-1252.4598889019403,4846.0322695693631,592.93802703691244,-240.77169839026436,-233.46922502184958,-226.13700047300506,-218.77490353373904,-160.15456949723799,-203.96060517284096,-196.50815885404694,-189.02535034645919,-181.51205595076217,-1454.364194525082,28113.699709734094,-151.06228552003827,-151.15152781857429,-143.48393078173876,-135.78509500545201,-128.05489321922269,-17782.365047868687,-112.49987994027967,-104.67481130554594,-96.817862372578773,-88.928903257096906,-8565.0357701186476,43957.828855436928,-57.265673398836384,-57.050348718299652,-48.999371829622305,-40.915594264521225,-32.798882388980445,-16706.220792480839,-16.46611844609026,-8.2497963796198768,0,0,-13209.264986319118,44090.505848958732,null,null,{"$f":"+BR35-SUM(BR38:BR41)","v":-11573.280482587168},{"$f":"+BS35-SUM(BS38:BS41)","v":4574.5073861402761},{"$f":"+BT35-SUM(BT38:BT41)","v":25401.95997500572},{"$f":"+BU35-SUM(BU38:BU41)","v":16497.968848229073},{"$f":"+BV35-SUM(BV38:BV41)","v":13913.274284732803}]
[]
[null,null,null,null,"Flusso finanziario della gestione reddituale (A)",null,null,{"$f":"+H42","v":-37422.75},-859.84051494078585,2493.6881407752953,6946.431981820384,2675.7954920429988,2767.7831893283119,2860.3996258625721,{"$f":"+O42","v":2205.6493883996327},28.037098529505329,122.56741294907249,217.74502373492669,6391.2126789109188,417.63458126244001,507.20909154146,514.16382808280741,521.14689908170703,528.15841997624602,-3719.1481075299771,542.26727555805383,549.36484348071463,556.49132777365548,563.64684624574602,-1252.4598889019403,4846.0322695693631,592.93802703691244,-240.77169839026436,-233.46922502184958,-226.13700047300506,-218.77490353373904,-160.15456949723799,-203.96060517284096,-196.50815885404694,-189.02535034645919,-181.51205595076217,-1454.364194525082,28113.699709734094,-151.06228552003827,-151.15152781857429,-143.48393078173876,-135.78509500545201,-128.05489321922269,-17782.365047868687,-112.49987994027967,-104.67481130554594,-96.817862372578773,-88.928903257096906,-8565.0357701186476,43957.828855436928,-57.265673398836384,-57.050348718299652,-48.999371829622305,-40.915594264521225,-32.798882388980445,-16706.220792480839,-16.46611844609026,-8.2497963796198768,0,0,-13209.264986319118,44090.505848958732,null,null,{"$f":"+BR42","v":-11573.280482587168},{"$f":"+BS42","v":4574.5073861402761},{"$f":"+BT42","v":25401.95997500572},{"$f":"+BU42","v":16497.968848229073},{"$f":"+BV42","v":13913.274284732803}]
[]
[null,null,null,"B. Flussi finanziari derivanti dall’attività d’investimento"]
[]
[null,null,null,null,"Immobilizzazioni materiali",null,null,{"$f":"+SUM(H49:H50)","v":-40000},0,0,0,0,0,0,{"$f":"+SUM(O49:O50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+SUM(BR49:BR50)","v":-40000},{"$f":"+SUM(BS49:BS50)","v":0},{"$f":"+SUM(BT49:BT50)","v":0},{"$f":"+SUM(BU49:BU50)","v":0},{"$f":"+SUM(BV49:BV50)","v":0}]
[null,null,null,null,"(Investimenti)",null,null,{"$f":"IF((-SPm!I46-SPm!I50)<0,(-SPm!I46-SPm!I50),0)","v":-40000},{"$f":"+IF((SPm!I46-SPm!J46+SPm!I50-SPm!J50)<0,(SPm!I46-SPm!J46+SPm!I50-SPm!J50),0)","v":0},{"$f":"+IF((SPm!J46-SPm!K46+SPm!J50-SPm!K50)<0,(SPm!J46-SPm!K46+SPm!J50-SPm!K50),0)","v":0},{"$f":"+IF((SPm!K46-SPm!L46+SPm!K50-SPm!L50)<0,(SPm!K46-SPm!L46+SPm!K50-SPm!L50),0)","v":0},{"$f":"+IF((SPm!L46-SPm!M46+SPm!L50-SPm!M50)<0,(SPm!L46-SPm!M46+SPm!L50-SPm!M50),0)","v":0},{"$f":"+IF((SPm!M46-SPm!N46+SPm!M50-SPm!N50)<0,(SPm!M46-SPm!N46+SPm!M50-SPm!N50),0)","v":0},{"$f":"+IF((SPm!N46-SPm!O46+SPm!N50-SPm!O50)<0,(SPm!N46-SPm!O46+SPm!N50-SPm!O50),0)","v":0},{"$f":"+IF((SPm!O46-SPm!P46+SPm!O50-SPm!P50)<0,(SPm!O46-SPm!P46+SPm!O50-SPm!P50),0)","v":0},{"$f":"+IF((SPm!P46-SPm!Q46+SPm!P50-SPm!Q50)<0,(SPm!P46-SPm!Q46+SPm!P50-SPm!Q50),0)","v":0},{"$f":"+IF((SPm!Q46-SPm!R46+SPm!Q50-SPm!R50)<0,(SPm!Q46-SPm!R46+SPm!Q50-SPm!R50),0)","v":0},{"$f":"+IF((SPm!R46-SPm!S46+SPm!R50-SPm!S50)<0,(SPm!R46-SPm!S46+SPm!R50-SPm!S50),0)","v":0},{"$f":"+IF((SPm!S46-SPm!T46+SPm!S50-SPm!T50)<0,(SPm!S46-SPm!T46+SPm!S50-SPm!T50),0)","v":0},{"$f":"+IF((SPm!T46-SPm!U46+SPm!T50-SPm!U50)<0,(SPm!T46-SPm!U46+SPm!T50-SPm!U50),0)","v":0},{"$f":"+IF((SPm!U46-SPm!V46+SPm!U50-SPm!V50)<0,(SPm!U46-SPm!V46+SPm!U50-SPm!V50),0)","v":0},{"$f":"+IF((SPm!V46-SPm!W46+SPm!V50-SPm!W50)<0,(SPm!V46-SPm!W46+SPm!V50-SPm!W50),0)","v":0},{"$f":"+IF((SPm!W46-SPm!X46+SPm!W50-SPm!X50)<0,(SPm!W46-SPm!X46+SPm!W50-SPm!X50),0)","v":0},{"$f":"+IF((SPm!X46-SPm!Y46+SPm!X50-SPm!Y50)<0,(SPm!X46-SPm!Y46+SPm!X50-SPm!Y50),0)","v":0},{"$f":"+IF((SPm!Y46-SPm!Z46+SPm!Y50-SPm!Z50)<0,(SPm!Y46-SPm!Z46+SPm!Y50-SPm!Z50),0)","v":0},{"$f":"+IF((SPm!Z46-SPm!AA46+SPm!Z50-SPm!AA50)<0,(SPm!Z46-SPm!AA46+SPm!Z50-SPm!AA50),0)","v":0},{"$f":"+IF((SPm!AA46-SPm!AB46+SPm!AA50-SPm!AB50)<0,(SPm!AA46-SPm!AB46+SPm!AA50-SPm!AB50),0)","v":0},{"$f":"+IF((SPm!AB46-SPm!AC46+SPm!AB50-SPm!AC50)<0,(SPm!AB46-SPm!AC46+SPm!AB50-SPm!AC50),0)","v":0},{"$f":"+IF((SPm!AC46-SPm!AD46+SPm!AC50-SPm!AD50)<0,(SPm!AC46-SPm!AD46+SPm!AC50-SPm!AD50),0)","v":0},{"$f":"+IF((SPm!AD46-SPm!AE46+SPm!AD50-SPm!AE50)<0,(SPm!AD46-SPm!AE46+SPm!AD50-SPm!AE50),0)","v":0},{"$f":"+IF((SPm!AE46-SPm!AF46+SPm!AE50-SPm!AF50)<0,(SPm!AE46-SPm!AF46+SPm!AE50-SPm!AF50),0)","v":0},{"$f":"+IF((SPm!AF46-SPm!AG46+SPm!AF50-SPm!AG50)<0,(SPm!AF46-SPm!AG46+SPm!AF50-SPm!AG50),0)","v":0},{"$f":"+IF((SPm!AG46-SPm!AH46+SPm!AG50-SPm!AH50)<0,(SPm!AG46-SPm!AH46+SPm!AG50-SPm!AH50),0)","v":0},{"$f":"+IF((SPm!AH46-SPm!AI46+SPm!AH50-SPm!AI50)<0,(SPm!AH46-SPm!AI46+SPm!AH50-SPm!AI50),0)","v":0},{"$f":"+IF((SPm!AI46-SPm!AJ46+SPm!AI50-SPm!AJ50)<0,(SPm!AI46-SPm!AJ46+SPm!AI50-SPm!AJ50),0)","v":0},{"$f":"+IF((SPm!AJ46-SPm!AK46+SPm!AJ50-SPm!AK50)<0,(SPm!AJ46-SPm!AK46+SPm!AJ50-SPm!AK50),0)","v":0},{"$f":"+IF((SPm!AK46-SPm!AL46+SPm!AK50-SPm!AL50)<0,(SPm!AK46-SPm!AL46+SPm!AK50-SPm!AL50),0)","v":0},{"$f":"+IF((SPm!AL46-SPm!AM46+SPm!AL50-SPm!AM50)<0,(SPm!AL46-SPm!AM46+SPm!AL50-SPm!AM50),0)","v":0},{"$f":"+IF((SPm!AM46-SPm!AN46+SPm!AM50-SPm!AN50)<0,(SPm!AM46-SPm!AN46+SPm!AM50-SPm!AN50),0)","v":0},{"$f":"+IF((SPm!AN46-SPm!AO46+SPm!AN50-SPm!AO50)<0,(SPm!AN46-SPm!AO46+SPm!AN50-SPm!AO50),0)","v":0},{"$f":"+IF((SPm!AO46-SPm!AP46+SPm!AO50-SPm!AP50)<0,(SPm!AO46-SPm!AP46+SPm!AO50-SPm!AP50),0)","v":0},{"$f":"+IF((SPm!AP46-SPm!AQ46+SPm!AP50-SPm!AQ50)<0,(SPm!AP46-SPm!AQ46+SPm!AP50-SPm!AQ50),0)","v":0},{"$f":"+IF((SPm!AQ46-SPm!AR46+SPm!AQ50-SPm!AR50)<0,(SPm!AQ46-SPm!AR46+SPm!AQ50-SPm!AR50),0)","v":0},{"$f":"+IF((SPm!AR46-SPm!AS46+SPm!AR50-SPm!AS50)<0,(SPm!AR46-SPm!AS46+SPm!AR50-SPm!AS50),0)","v":0},{"$f":"+IF((SPm!AS46-SPm!AT46+SPm!AS50-SPm!AT50)<0,(SPm!AS46-SPm!AT46+SPm!AS50-SPm!AT50),0)","v":0},{"$f":"+IF((SPm!AT46-SPm!AU46+SPm!AT50-SPm!AU50)<0,(SPm!AT46-SPm!AU46+SPm!AT50-SPm!AU50),0)","v":0},{"$f":"+IF((SPm!AU46-SPm!AV46+SPm!AU50-SPm!AV50)<0,(SPm!AU46-SPm!AV46+SPm!AU50-SPm!AV50),0)","v":0},{"$f":"+IF((SPm!AV46-SPm!AW46+SPm!AV50-SPm!AW50)<0,(SPm!AV46-SPm!AW46+SPm!AV50-SPm!AW50),0)","v":0},{"$f":"+IF((SPm!AW46-SPm!AX46+SPm!AW50-SPm!AX50)<0,(SPm!AW46-SPm!AX46+SPm!AW50-SPm!AX50),0)","v":0},{"$f":"+IF((SPm!AX46-SPm!AY46+SPm!AX50-SPm!AY50)<0,(SPm!AX46-SPm!AY46+SPm!AX50-SPm!AY50),0)","v":0},{"$f":"+IF((SPm!AY46-SPm!AZ46+SPm!AY50-SPm!AZ50)<0,(SPm!AY46-SPm!AZ46+SPm!AY50-SPm!AZ50),0)","v":0},{"$f":"+IF((SPm!AZ46-SPm!BA46+SPm!AZ50-SPm!BA50)<0,(SPm!AZ46-SPm!BA46+SPm!AZ50-SPm!BA50),0)","v":0},{"$f":"+IF((SPm!BA46-SPm!BB46+SPm!BA50-SPm!BB50)<0,(SPm!BA46-SPm!BB46+SPm!BA50-SPm!BB50),0)","v":0},{"$f":"+IF((SPm!BB46-SPm!BC46+SPm!BB50-SPm!BC50)<0,(SPm!BB46-SPm!BC46+SPm!BB50-SPm!BC50),0)","v":0},{"$f":"+IF((SPm!BC46-SPm!BD46+SPm!BC50-SPm!BD50)<0,(SPm!BC46-SPm!BD46+SPm!BC50-SPm!BD50),0)","v":0},{"$f":"+IF((SPm!BD46-SPm!BE46+SPm!BD50-SPm!BE50)<0,(SPm!BD46-SPm!BE46+SPm!BD50-SPm!BE50),0)","v":0},{"$f":"+IF((SPm!BE46-SPm!BF46+SPm!BE50-SPm!BF50)<0,(SPm!BE46-SPm!BF46+SPm!BE50-SPm!BF50),0)","v":0},{"$f":"+IF((SPm!BF46-SPm!BG46+SPm!BF50-SPm!BG50)<0,(SPm!BF46-SPm!BG46+SPm!BF50-SPm!BG50),0)","v":0},{"$f":"+IF((SPm!BG46-SPm!BH46+SPm!BG50-SPm!BH50)<0,(SPm!BG46-SPm!BH46+SPm!BG50-SPm!BH50),0)","v":0},{"$f":"+IF((SPm!BH46-SPm!BI46+SPm!BH50-SPm!BI50)<0,(SPm!BH46-SPm!BI46+SPm!BH50-SPm!BI50),0)","v":0},{"$f":"+IF((SPm!BI46-SPm!BJ46+SPm!BI50-SPm!BJ50)<0,(SPm!BI46-SPm!BJ46+SPm!BI50-SPm!BJ50),0)","v":0},{"$f":"+IF((SPm!BJ46-SPm!BK46+SPm!BJ50-SPm!BK50)<0,(SPm!BJ46-SPm!BK46+SPm!BJ50-SPm!BK50),0)","v":0},{"$f":"+IF((SPm!BK46-SPm!BL46+SPm!BK50-SPm!BL50)<0,(SPm!BK46-SPm!BL46+SPm!BK50-SPm!BL50),0)","v":0},{"$f":"+IF((SPm!BL46-SPm!BM46+SPm!BL50-SPm!BM50)<0,(SPm!BL46-SPm!BM46+SPm!BL50-SPm!BM50),0)","v":0},{"$f":"+IF((SPm!BM46-SPm!BN46+SPm!BM50-SPm!BN50)<0,(SPm!BM46-SPm!BN46+SPm!BM50-SPm!BN50),0)","v":0},{"$f":"+IF((SPm!BN46-SPm!BO46+SPm!BN50-SPm!BO50)<0,(SPm!BN46-SPm!BO46+SPm!BN50-SPm!BO50),0)","v":0},{"$f":"+IF((SPm!BO46-SPm!BP46+SPm!BO50-SPm!BP50)<0,(SPm!BO46-SPm!BP46+SPm!BO50-SPm!BP50),0)","v":0},null,null,{"$f":"+SUM(H49:S49)","v":-40000},{"$f":"+SUM(T49:AE49)","v":0},{"$f":"+SUM(AF49:AQ49)","v":0},{"$f":"+SUM(AR49:BC49)","v":0},{"$f":"+SUM(BD49:BO49)","v":0}]
[null,null,null,null,"Prezzo di realizzo disinvestimenti",null,null,{"$f":"IF((-SPm!I46-SPm!I50)>0,(-SPm!I46-SPm!I50),0)","v":0},{"$f":"+IF((SPm!I46-SPm!J46+SPm!I50-SPm!J50)>0,(SPm!I46-SPm!J46+SPm!I50-SPm!J50),0)","v":0},{"$f":"+IF((SPm!J46-SPm!K46+SPm!J50-SPm!K50)>0,(SPm!J46-SPm!K46+SPm!J50-SPm!K50),0)","v":0},{"$f":"+IF((SPm!K46-SPm!L46+SPm!K50-SPm!L50)>0,(SPm!K46-SPm!L46+SPm!K50-SPm!L50),0)","v":0},{"$f":"+IF((SPm!L46-SPm!M46+SPm!L50-SPm!M50)>0,(SPm!L46-SPm!M46+SPm!L50-SPm!M50),0)","v":0},{"$f":"+IF((SPm!M46-SPm!N46+SPm!M50-SPm!N50)>0,(SPm!M46-SPm!N46+SPm!M50-SPm!N50),0)","v":0},{"$f":"+IF((SPm!N46-SPm!O46+SPm!N50-SPm!O50)>0,(SPm!N46-SPm!O46+SPm!N50-SPm!O50),0)","v":0},{"$f":"+IF((SPm!O46-SPm!P46+SPm!O50-SPm!P50)>0,(SPm!O46-SPm!P46+SPm!O50-SPm!P50),0)","v":0},{"$f":"+IF((SPm!P46-SPm!Q46+SPm!P50-SPm!Q50)>0,(SPm!P46-SPm!Q46+SPm!P50-SPm!Q50),0)","v":0},{"$f":"+IF((SPm!Q46-SPm!R46+SPm!Q50-SPm!R50)>0,(SPm!Q46-SPm!R46+SPm!Q50-SPm!R50),0)","v":0},{"$f":"+IF((SPm!R46-SPm!S46+SPm!R50-SPm!S50)>0,(SPm!R46-SPm!S46+SPm!R50-SPm!S50),0)","v":0},{"$f":"+IF((SPm!S46-SPm!T46+SPm!S50-SPm!T50)>0,(SPm!S46-SPm!T46+SPm!S50-SPm!T50),0)","v":0},{"$f":"+IF((SPm!T46-SPm!U46+SPm!T50-SPm!U50)>0,(SPm!T46-SPm!U46+SPm!T50-SPm!U50),0)","v":0},{"$f":"+IF((SPm!U46-SPm!V46+SPm!U50-SPm!V50)>0,(SPm!U46-SPm!V46+SPm!U50-SPm!V50),0)","v":0},{"$f":"+IF((SPm!V46-SPm!W46+SPm!V50-SPm!W50)>0,(SPm!V46-SPm!W46+SPm!V50-SPm!W50),0)","v":0},{"$f":"+IF((SPm!W46-SPm!X46+SPm!W50-SPm!X50)>0,(SPm!W46-SPm!X46+SPm!W50-SPm!X50),0)","v":0},{"$f":"+IF((SPm!X46-SPm!Y46+SPm!X50-SPm!Y50)>0,(SPm!X46-SPm!Y46+SPm!X50-SPm!Y50),0)","v":0},{"$f":"+IF((SPm!Y46-SPm!Z46+SPm!Y50-SPm!Z50)>0,(SPm!Y46-SPm!Z46+SPm!Y50-SPm!Z50),0)","v":0},{"$f":"+IF((SPm!Z46-SPm!AA46+SPm!Z50-SPm!AA50)>0,(SPm!Z46-SPm!AA46+SPm!Z50-SPm!AA50),0)","v":0},{"$f":"+IF((SPm!AA46-SPm!AB46+SPm!AA50-SPm!AB50)>0,(SPm!AA46-SPm!AB46+SPm!AA50-SPm!AB50),0)","v":0},{"$f":"+IF((SPm!AB46-SPm!AC46+SPm!AB50-SPm!AC50)>0,(SPm!AB46-SPm!AC46+SPm!AB50-SPm!AC50),0)","v":0},{"$f":"+IF((SPm!AC46-SPm!AD46+SPm!AC50-SPm!AD50)>0,(SPm!AC46-SPm!AD46+SPm!AC50-SPm!AD50),0)","v":0},{"$f":"+IF((SPm!AD46-SPm!AE46+SPm!AD50-SPm!AE50)>0,(SPm!AD46-SPm!AE46+SPm!AD50-SPm!AE50),0)","v":0},{"$f":"+IF((SPm!AE46-SPm!AF46+SPm!AE50-SPm!AF50)>0,(SPm!AE46-SPm!AF46+SPm!AE50-SPm!AF50),0)","v":0},{"$f":"+IF((SPm!AF46-SPm!AG46+SPm!AF50-SPm!AG50)>0,(SPm!AF46-SPm!AG46+SPm!AF50-SPm!AG50),0)","v":0},{"$f":"+IF((SPm!AG46-SPm!AH46+SPm!AG50-SPm!AH50)>0,(SPm!AG46-SPm!AH46+SPm!AG50-SPm!AH50),0)","v":0},{"$f":"+IF((SPm!AH46-SPm!AI46+SPm!AH50-SPm!AI50)>0,(SPm!AH46-SPm!AI46+SPm!AH50-SPm!AI50),0)","v":0},{"$f":"+IF((SPm!AI46-SPm!AJ46+SPm!AI50-SPm!AJ50)>0,(SPm!AI46-SPm!AJ46+SPm!AI50-SPm!AJ50),0)","v":0},{"$f":"+IF((SPm!AJ46-SPm!AK46+SPm!AJ50-SPm!AK50)>0,(SPm!AJ46-SPm!AK46+SPm!AJ50-SPm!AK50),0)","v":0},{"$f":"+IF((SPm!AK46-SPm!AL46+SPm!AK50-SPm!AL50)>0,(SPm!AK46-SPm!AL46+SPm!AK50-SPm!AL50),0)","v":0},{"$f":"+IF((SPm!AL46-SPm!AM46+SPm!AL50-SPm!AM50)>0,(SPm!AL46-SPm!AM46+SPm!AL50-SPm!AM50),0)","v":0},{"$f":"+IF((SPm!AM46-SPm!AN46+SPm!AM50-SPm!AN50)>0,(SPm!AM46-SPm!AN46+SPm!AM50-SPm!AN50),0)","v":0},{"$f":"+IF((SPm!AN46-SPm!AO46+SPm!AN50-SPm!AO50)>0,(SPm!AN46-SPm!AO46+SPm!AN50-SPm!AO50),0)","v":0},{"$f":"+IF((SPm!AO46-SPm!AP46+SPm!AO50-SPm!AP50)>0,(SPm!AO46-SPm!AP46+SPm!AO50-SPm!AP50),0)","v":0},{"$f":"+IF((SPm!AP46-SPm!AQ46+SPm!AP50-SPm!AQ50)>0,(SPm!AP46-SPm!AQ46+SPm!AP50-SPm!AQ50),0)","v":0},{"$f":"+IF((SPm!AQ46-SPm!AR46+SPm!AQ50-SPm!AR50)>0,(SPm!AQ46-SPm!AR46+SPm!AQ50-SPm!AR50),0)","v":0},{"$f":"+IF((SPm!AR46-SPm!AS46+SPm!AR50-SPm!AS50)>0,(SPm!AR46-SPm!AS46+SPm!AR50-SPm!AS50),0)","v":0},{"$f":"+IF((SPm!AS46-SPm!AT46+SPm!AS50-SPm!AT50)>0,(SPm!AS46-SPm!AT46+SPm!AS50-SPm!AT50),0)","v":0},{"$f":"+IF((SPm!AT46-SPm!AU46+SPm!AT50-SPm!AU50)>0,(SPm!AT46-SPm!AU46+SPm!AT50-SPm!AU50),0)","v":0},{"$f":"+IF((SPm!AU46-SPm!AV46+SPm!AU50-SPm!AV50)>0,(SPm!AU46-SPm!AV46+SPm!AU50-SPm!AV50),0)","v":0},{"$f":"+IF((SPm!AV46-SPm!AW46+SPm!AV50-SPm!AW50)>0,(SPm!AV46-SPm!AW46+SPm!AV50-SPm!AW50),0)","v":0},{"$f":"+IF((SPm!AW46-SPm!AX46+SPm!AW50-SPm!AX50)>0,(SPm!AW46-SPm!AX46+SPm!AW50-SPm!AX50),0)","v":0},{"$f":"+IF((SPm!AX46-SPm!AY46+SPm!AX50-SPm!AY50)>0,(SPm!AX46-SPm!AY46+SPm!AX50-SPm!AY50),0)","v":0},{"$f":"+IF((SPm!AY46-SPm!AZ46+SPm!AY50-SPm!AZ50)>0,(SPm!AY46-SPm!AZ46+SPm!AY50-SPm!AZ50),0)","v":0},{"$f":"+IF((SPm!AZ46-SPm!BA46+SPm!AZ50-SPm!BA50)>0,(SPm!AZ46-SPm!BA46+SPm!AZ50-SPm!BA50),0)","v":0},{"$f":"+IF((SPm!BA46-SPm!BB46+SPm!BA50-SPm!BB50)>0,(SPm!BA46-SPm!BB46+SPm!BA50-SPm!BB50),0)","v":0},{"$f":"+IF((SPm!BB46-SPm!BC46+SPm!BB50-SPm!BC50)>0,(SPm!BB46-SPm!BC46+SPm!BB50-SPm!BC50),0)","v":0},{"$f":"+IF((SPm!BC46-SPm!BD46+SPm!BC50-SPm!BD50)>0,(SPm!BC46-SPm!BD46+SPm!BC50-SPm!BD50),0)","v":0},{"$f":"+IF((SPm!BD46-SPm!BE46+SPm!BD50-SPm!BE50)>0,(SPm!BD46-SPm!BE46+SPm!BD50-SPm!BE50),0)","v":0},{"$f":"+IF((SPm!BE46-SPm!BF46+SPm!BE50-SPm!BF50)>0,(SPm!BE46-SPm!BF46+SPm!BE50-SPm!BF50),0)","v":0},{"$f":"+IF((SPm!BF46-SPm!BG46+SPm!BF50-SPm!BG50)>0,(SPm!BF46-SPm!BG46+SPm!BF50-SPm!BG50),0)","v":0},{"$f":"+IF((SPm!BG46-SPm!BH46+SPm!BG50-SPm!BH50)>0,(SPm!BG46-SPm!BH46+SPm!BG50-SPm!BH50),0)","v":0},{"$f":"+IF((SPm!BH46-SPm!BI46+SPm!BH50-SPm!BI50)>0,(SPm!BH46-SPm!BI46+SPm!BH50-SPm!BI50),0)","v":0},{"$f":"+IF((SPm!BI46-SPm!BJ46+SPm!BI50-SPm!BJ50)>0,(SPm!BI46-SPm!BJ46+SPm!BI50-SPm!BJ50),0)","v":0},{"$f":"+IF((SPm!BJ46-SPm!BK46+SPm!BJ50-SPm!BK50)>0,(SPm!BJ46-SPm!BK46+SPm!BJ50-SPm!BK50),0)","v":0},{"$f":"+IF((SPm!BK46-SPm!BL46+SPm!BK50-SPm!BL50)>0,(SPm!BK46-SPm!BL46+SPm!BK50-SPm!BL50),0)","v":0},{"$f":"+IF((SPm!BL46-SPm!BM46+SPm!BL50-SPm!BM50)>0,(SPm!BL46-SPm!BM46+SPm!BL50-SPm!BM50),0)","v":0},{"$f":"+IF((SPm!BM46-SPm!BN46+SPm!BM50-SPm!BN50)>0,(SPm!BM46-SPm!BN46+SPm!BM50-SPm!BN50),0)","v":0},{"$f":"+IF((SPm!BN46-SPm!BO46+SPm!BN50-SPm!BO50)>0,(SPm!BN46-SPm!BO46+SPm!BN50-SPm!BO50),0)","v":0},{"$f":"+IF((SPm!BO46-SPm!BP46+SPm!BO50-SPm!BP50)>0,(SPm!BO46-SPm!BP46+SPm!BO50-SPm!BP50),0)","v":0},null,null,{"$f":"+SUM(H50:S50)","v":0},{"$f":"+SUM(T50:AE50)","v":0},{"$f":"+SUM(AF50:AQ50)","v":0},{"$f":"+SUM(AR50:BC50)","v":0},{"$f":"+SUM(BD50:BO50)","v":0}]
[]
[null,null,null,null,"Immobilizzazioni immateriali",null,null,{"$f":"+SUM(H53:H54)","v":-50000},0,0,0,0,0,0,{"$f":"+SUM(O53:O54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+SUM(BR53:BR54)","v":-50000},{"$f":"+SUM(BS53:BS54)","v":0},{"$f":"+SUM(BT53:BT54)","v":0},{"$f":"+SUM(BU53:BU54)","v":0},{"$f":"+SUM(BV53:BV54)","v":0}]
[null,null,null,null,"(Investimenti)",null,null,{"$f":"IF((-SPm!I62)<0,(-SPm!I62),0)","v":-50000},{"$f":"+IF((SPm!I62-SPm!J62)<0,(SPm!I62-SPm!J62),0)","v":0},{"$f":"+IF((SPm!J62-SPm!K62)<0,(SPm!J62-SPm!K62),0)","v":0},{"$f":"+IF((SPm!K62-SPm!L62)<0,(SPm!K62-SPm!L62),0)","v":0},{"$f":"+IF((SPm!L62-SPm!M62)<0,(SPm!L62-SPm!M62),0)","v":0},{"$f":"+IF((SPm!M62-SPm!N62)<0,(SPm!M62-SPm!N62),0)","v":0},{"$f":"+IF((SPm!N62-SPm!O62)<0,(SPm!N62-SPm!O62),0)","v":0},{"$f":"+IF((SPm!O62-SPm!P62)<0,(SPm!O62-SPm!P62),0)","v":0},{"$f":"+IF((SPm!P62-SPm!Q62)<0,(SPm!P62-SPm!Q62),0)","v":0},{"$f":"+IF((SPm!Q62-SPm!R62)<0,(SPm!Q62-SPm!R62),0)","v":0},{"$f":"+IF((SPm!R62-SPm!S62)<0,(SPm!R62-SPm!S62),0)","v":0},{"$f":"+IF((SPm!S62-SPm!T62)<0,(SPm!S62-SPm!T62),0)","v":0},{"$f":"+IF((SPm!T62-SPm!U62)<0,(SPm!T62-SPm!U62),0)","v":0},{"$f":"+IF((SPm!U62-SPm!V62)<0,(SPm!U62-SPm!V62),0)","v":0},{"$f":"+IF((SPm!V62-SPm!W62)<0,(SPm!V62-SPm!W62),0)","v":0},{"$f":"+IF((SPm!W62-SPm!X62)<0,(SPm!W62-SPm!X62),0)","v":0},{"$f":"+IF((SPm!X62-SPm!Y62)<0,(SPm!X62-SPm!Y62),0)","v":0},{"$f":"+IF((SPm!Y62-SPm!Z62)<0,(SPm!Y62-SPm!Z62),0)","v":0},{"$f":"+IF((SPm!Z62-SPm!AA62)<0,(SPm!Z62-SPm!AA62),0)","v":0},{"$f":"+IF((SPm!AA62-SPm!AB62)<0,(SPm!AA62-SPm!AB62),0)","v":0},{"$f":"+IF((SPm!AB62-SPm!AC62)<0,(SPm!AB62-SPm!AC62),0)","v":0},{"$f":"+IF((SPm!AC62-SPm!AD62)<0,(SPm!AC62-SPm!AD62),0)","v":0},{"$f":"+IF((SPm!AD62-SPm!AE62)<0,(SPm!AD62-SPm!AE62),0)","v":0},{"$f":"+IF((SPm!AE62-SPm!AF62)<0,(SPm!AE62-SPm!AF62),0)","v":0},{"$f":"+IF((SPm!AF62-SPm!AG62)<0,(SPm!AF62-SPm!AG62),0)","v":0},{"$f":"+IF((SPm!AG62-SPm!AH62)<0,(SPm!AG62-SPm!AH62),0)","v":0},{"$f":"+IF((SPm!AH62-SPm!AI62)<0,(SPm!AH62-SPm!AI62),0)","v":0},{"$f":"+IF((SPm!AI62-SPm!AJ62)<0,(SPm!AI62-SPm!AJ62),0)","v":0},{"$f":"+IF((SPm!AJ62-SPm!AK62)<0,(SPm!AJ62-SPm!AK62),0)","v":0},{"$f":"+IF((SPm!AK62-SPm!AL62)<0,(SPm!AK62-SPm!AL62),0)","v":0},{"$f":"+IF((SPm!AL62-SPm!AM62)<0,(SPm!AL62-SPm!AM62),0)","v":0},{"$f":"+IF((SPm!AM62-SPm!AN62)<0,(SPm!AM62-SPm!AN62),0)","v":0},{"$f":"+IF((SPm!AN62-SPm!AO62)<0,(SPm!AN62-SPm!AO62),0)","v":0},{"$f":"+IF((SPm!AO62-SPm!AP62)<0,(SPm!AO62-SPm!AP62),0)","v":0},{"$f":"+IF((SPm!AP62-SPm!AQ62)<0,(SPm!AP62-SPm!AQ62),0)","v":0},{"$f":"+IF((SPm!AQ62-SPm!AR62)<0,(SPm!AQ62-SPm!AR62),0)","v":0},{"$f":"+IF((SPm!AR62-SPm!AS62)<0,(SPm!AR62-SPm!AS62),0)","v":0},{"$f":"+IF((SPm!AS62-SPm!AT62)<0,(SPm!AS62-SPm!AT62),0)","v":0},{"$f":"+IF((SPm!AT62-SPm!AU62)<0,(SPm!AT62-SPm!AU62),0)","v":0},{"$f":"+IF((SPm!AU62-SPm!AV62)<0,(SPm!AU62-SPm!AV62),0)","v":0},{"$f":"+IF((SPm!AV62-SPm!AW62)<0,(SPm!AV62-SPm!AW62),0)","v":0},{"$f":"+IF((SPm!AW62-SPm!AX62)<0,(SPm!AW62-SPm!AX62),0)","v":0},{"$f":"+IF((SPm!AX62-SPm!AY62)<0,(SPm!AX62-SPm!AY62),0)","v":0},{"$f":"+IF((SPm!AY62-SPm!AZ62)<0,(SPm!AY62-SPm!AZ62),0)","v":0},{"$f":"+IF((SPm!AZ62-SPm!BA62)<0,(SPm!AZ62-SPm!BA62),0)","v":0},{"$f":"+IF((SPm!BA62-SPm!BB62)<0,(SPm!BA62-SPm!BB62),0)","v":0},{"$f":"+IF((SPm!BB62-SPm!BC62)<0,(SPm!BB62-SPm!BC62),0)","v":0},{"$f":"+IF((SPm!BC62-SPm!BD62)<0,(SPm!BC62-SPm!BD62),0)","v":0},{"$f":"+IF((SPm!BD62-SPm!BE62)<0,(SPm!BD62-SPm!BE62),0)","v":0},{"$f":"+IF((SPm!BE62-SPm!BF62)<0,(SPm!BE62-SPm!BF62),0)","v":0},{"$f":"+IF((SPm!BF62-SPm!BG62)<0,(SPm!BF62-SPm!BG62),0)","v":0},{"$f":"+IF((SPm!BG62-SPm!BH62)<0,(SPm!BG62-SPm!BH62),0)","v":0},{"$f":"+IF((SPm!BH62-SPm!BI62)<0,(SPm!BH62-SPm!BI62),0)","v":0},{"$f":"+IF((SPm!BI62-SPm!BJ62)<0,(SPm!BI62-SPm!BJ62),0)","v":0},{"$f":"+IF((SPm!BJ62-SPm!BK62)<0,(SPm!BJ62-SPm!BK62),0)","v":0},{"$f":"+IF((SPm!BK62-SPm!BL62)<0,(SPm!BK62-SPm!BL62),0)","v":0},{"$f":"+IF((SPm!BL62-SPm!BM62)<0,(SPm!BL62-SPm!BM62),0)","v":0},{"$f":"+IF((SPm!BM62-SPm!BN62)<0,(SPm!BM62-SPm!BN62),0)","v":0},{"$f":"+IF((SPm!BN62-SPm!BO62)<0,(SPm!BN62-SPm!BO62),0)","v":0},{"$f":"+IF((SPm!BO62-SPm!BP62)<0,(SPm!BO62-SPm!BP62),0)","v":0},null,null,{"$f":"+SUM(H53:S53)","v":-50000},{"$f":"+SUM(T53:AE53)","v":0},{"$f":"+SUM(AF53:AQ53)","v":0},{"$f":"+SUM(AR53:BC53)","v":0},{"$f":"+SUM(BD53:BO53)","v":0}]
[null,null,null,null,"Prezzo di realizzo disinvestimenti",null,null,{"$f":"IF((-SPm!I62)>0,(-SPm!I62),0)","v":0},{"$f":"+IF((SPm!I62-SPm!J62)>0,(SPm!I62-SPm!J62),0)","v":0},{"$f":"+IF((SPm!J62-SPm!K62)>0,(SPm!J62-SPm!K62),0)","v":0},{"$f":"+IF((SPm!K62-SPm!L62)>0,(SPm!K62-SPm!L62),0)","v":0},{"$f":"+IF((SPm!L62-SPm!M62)>0,(SPm!L62-SPm!M62),0)","v":0},{"$f":"+IF((SPm!M62-SPm!N62)>0,(SPm!M62-SPm!N62),0)","v":0},{"$f":"+IF((SPm!N62-SPm!O62)>0,(SPm!N62-SPm!O62),0)","v":0},{"$f":"+IF((SPm!O62-SPm!P62)>0,(SPm!O62-SPm!P62),0)","v":0},{"$f":"+IF((SPm!P62-SPm!Q62)>0,(SPm!P62-SPm!Q62),0)","v":0},{"$f":"+IF((SPm!Q62-SPm!R62)>0,(SPm!Q62-SPm!R62),0)","v":0},{"$f":"+IF((SPm!R62-SPm!S62)>0,(SPm!R62-SPm!S62),0)","v":0},{"$f":"+IF((SPm!S62-SPm!T62)>0,(SPm!S62-SPm!T62),0)","v":0},{"$f":"+IF((SPm!T62-SPm!U62)>0,(SPm!T62-SPm!U62),0)","v":0},{"$f":"+IF((SPm!U62-SPm!V62)>0,(SPm!U62-SPm!V62),0)","v":0},{"$f":"+IF((SPm!V62-SPm!W62)>0,(SPm!V62-SPm!W62),0)","v":0},{"$f":"+IF((SPm!W62-SPm!X62)>0,(SPm!W62-SPm!X62),0)","v":0},{"$f":"+IF((SPm!X62-SPm!Y62)>0,(SPm!X62-SPm!Y62),0)","v":0},{"$f":"+IF((SPm!Y62-SPm!Z62)>0,(SPm!Y62-SPm!Z62),0)","v":0},{"$f":"+IF((SPm!Z62-SPm!AA62)>0,(SPm!Z62-SPm!AA62),0)","v":0},{"$f":"+IF((SPm!AA62-SPm!AB62)>0,(SPm!AA62-SPm!AB62),0)","v":0},{"$f":"+IF((SPm!AB62-SPm!AC62)>0,(SPm!AB62-SPm!AC62),0)","v":0},{"$f":"+IF((SPm!AC62-SPm!AD62)>0,(SPm!AC62-SPm!AD62),0)","v":0},{"$f":"+IF((SPm!AD62-SPm!AE62)>0,(SPm!AD62-SPm!AE62),0)","v":0},{"$f":"+IF((SPm!AE62-SPm!AF62)>0,(SPm!AE62-SPm!AF62),0)","v":0},{"$f":"+IF((SPm!AF62-SPm!AG62)>0,(SPm!AF62-SPm!AG62),0)","v":0},{"$f":"+IF((SPm!AG62-SPm!AH62)>0,(SPm!AG62-SPm!AH62),0)","v":0},{"$f":"+IF((SPm!AH62-SPm!AI62)>0,(SPm!AH62-SPm!AI62),0)","v":0},{"$f":"+IF((SPm!AI62-SPm!AJ62)>0,(SPm!AI62-SPm!AJ62),0)","v":0},{"$f":"+IF((SPm!AJ62-SPm!AK62)>0,(SPm!AJ62-SPm!AK62),0)","v":0},{"$f":"+IF((SPm!AK62-SPm!AL62)>0,(SPm!AK62-SPm!AL62),0)","v":0},{"$f":"+IF((SPm!AL62-SPm!AM62)>0,(SPm!AL62-SPm!AM62),0)","v":0},{"$f":"+IF((SPm!AM62-SPm!AN62)>0,(SPm!AM62-SPm!AN62),0)","v":0},{"$f":"+IF((SPm!AN62-SPm!AO62)>0,(SPm!AN62-SPm!AO62),0)","v":0},{"$f":"+IF((SPm!AO62-SPm!AP62)>0,(SPm!AO62-SPm!AP62),0)","v":0},{"$f":"+IF((SPm!AP62-SPm!AQ62)>0,(SPm!AP62-SPm!AQ62),0)","v":0},{"$f":"+IF((SPm!AQ62-SPm!AR62)>0,(SPm!AQ62-SPm!AR62),0)","v":0},{"$f":"+IF((SPm!AR62-SPm!AS62)>0,(SPm!AR62-SPm!AS62),0)","v":0},{"$f":"+IF((SPm!AS62-SPm!AT62)>0,(SPm!AS62-SPm!AT62),0)","v":0},{"$f":"+IF((SPm!AT62-SPm!AU62)>0,(SPm!AT62-SPm!AU62),0)","v":0},{"$f":"+IF((SPm!AU62-SPm!AV62)>0,(SPm!AU62-SPm!AV62),0)","v":0},{"$f":"+IF((SPm!AV62-SPm!AW62)>0,(SPm!AV62-SPm!AW62),0)","v":0},{"$f":"+IF((SPm!AW62-SPm!AX62)>0,(SPm!AW62-SPm!AX62),0)","v":0},{"$f":"+IF((SPm!AX62-SPm!AY62)>0,(SPm!AX62-SPm!AY62),0)","v":0},{"$f":"+IF((SPm!AY62-SPm!AZ62)>0,(SPm!AY62-SPm!AZ62),0)","v":0},{"$f":"+IF((SPm!AZ62-SPm!BA62)>0,(SPm!AZ62-SPm!BA62),0)","v":0},{"$f":"+IF((SPm!BA62-SPm!BB62)>0,(SPm!BA62-SPm!BB62),0)","v":0},{"$f":"+IF((SPm!BB62-SPm!BC62)>0,(SPm!BB62-SPm!BC62),0)","v":0},{"$f":"+IF((SPm!BC62-SPm!BD62)>0,(SPm!BC62-SPm!BD62),0)","v":0},{"$f":"+IF((SPm!BD62-SPm!BE62)>0,(SPm!BD62-SPm!BE62),0)","v":0},{"$f":"+IF((SPm!BE62-SPm!BF62)>0,(SPm!BE62-SPm!BF62),0)","v":0},{"$f":"+IF((SPm!BF62-SPm!BG62)>0,(SPm!BF62-SPm!BG62),0)","v":0},{"$f":"+IF((SPm!BG62-SPm!BH62)>0,(SPm!BG62-SPm!BH62),0)","v":0},{"$f":"+IF((SPm!BH62-SPm!BI62)>0,(SPm!BH62-SPm!BI62),0)","v":0},{"$f":"+IF((SPm!BI62-SPm!BJ62)>0,(SPm!BI62-SPm!BJ62),0)","v":0},{"$f":"+IF((SPm!BJ62-SPm!BK62)>0,(SPm!BJ62-SPm!BK62),0)","v":0},{"$f":"+IF((SPm!BK62-SPm!BL62)>0,(SPm!BK62-SPm!BL62),0)","v":0},{"$f":"+IF((SPm!BL62-SPm!BM62)>0,(SPm!BL62-SPm!BM62),0)","v":0},{"$f":"+IF((SPm!BM62-SPm!BN62)>0,(SPm!BM62-SPm!BN62),0)","v":0},{"$f":"+IF((SPm!BN62-SPm!BO62)>0,(SPm!BN62-SPm!BO62),0)","v":0},{"$f":"+IF((SPm!BO62-SPm!BP62)>0,(SPm!BO62-SPm!BP62),0)","v":0},null,null,{"$f":"+SUM(H54:S54)","v":0},{"$f":"+SUM(T54:AE54)","v":0},{"$f":"+SUM(AF54:AQ54)","v":0},{"$f":"+SUM(AR54:BC54)","v":0},{"$f":"+SUM(BD54:BO54)","v":0}]
[]
[null,null,null,null,"Immobilizzazioni finanziarie",null,null,{"$f":"+SUM(H57:H58)","v":0},0,0,0,0,0,0,{"$f":"+SUM(O57:O58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+SUM(BR57:BR58)","v":0},{"$f":"+SUM(BS57:BS58)","v":0},{"$f":"+SUM(BT57:BT58)","v":0},{"$f":"+SUM(BU57:BU58)","v":0},{"$f":"+SUM(BV57:BV58)","v":0}]
[null,null,null,null,"(Investimenti)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+SUM(H57:S57)","v":0},{"$f":"+SUM(T57:AE57)","v":0},{"$f":"+SUM(AF57:AQ57)","v":0},{"$f":"+SUM(AR57:BC57)","v":0},{"$f":"+SUM(BD57:BO57)","v":0}]
[null,null,null,null,"Prezzo di realizzo disinvestimenti",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+SUM(H58:S58)","v":0},{"$f":"+SUM(T58:AE58)","v":0},{"$f":"+SUM(AF58:AQ58)","v":0},{"$f":"+SUM(AR58:BC58)","v":0},{"$f":"+SUM(BD58:BO58)","v":0}]
[]
[null,null,null,null,"Attività Finanziarie non immobilizzate"]
[null,null,null,null,"(Investimenti)",null,null,{"$f":"+SUM(H62:H63)","v":0},0,0,0,0,0,0,{"$f":"+SUM(O62:O63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+SUM(BR62:BR63)","v":0},{"$f":"+SUM(BS62:BS63)","v":0},{"$f":"+SUM(BT62:BT63)","v":0},{"$f":"+SUM(BU62:BU63)","v":0},{"$f":"+SUM(BV62:BV63)","v":0}]
[null,null,null,null,"Prezzo di realizzo disinvestimenti",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+SUM(H62:S62)","v":0},{"$f":"+SUM(T62:AE62)","v":0},{"$f":"+SUM(AF62:AQ62)","v":0},{"$f":"+SUM(AR62:BC62)","v":0},{"$f":"+SUM(BD62:BO62)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+SUM(H63:S63)","v":0},{"$f":"+SUM(T63:AE63)","v":0},{"$f":"+SUM(AF63:AQ63)","v":0},{"$f":"+SUM(AR63:BC63)","v":0},{"$f":"+SUM(BD63:BO63)","v":0}]
[]
[null,null,null,null,"Flusso finanziario dell’attività di investimento (B)",null,null,{"$f":"+H48+H52+H56+H61","v":-90000},0,0,0,0,0,0,{"$f":"+O48+O52+O56+O61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+BR48+BR52+BR56+BR61","v":-90000},{"$f":"+BS48+BS52+BS56+BS61","v":0},{"$f":"+BT48+BT52+BT56+BT61","v":0},{"$f":"+BU48+BU52+BU56+BU61","v":0},{"$f":"+BV48+BV52+BV56+BV61","v":0}]
[]
[null,null,null,"C. Flussi finanziari derivanti dall’attività di finanziamento"]
[]
[null,null,null,"Mezzi di terzi"]
[null,null,null,null,"Accensione finanziamenti",null,null,{"$f":"+IF(SPm!I108>0,SPm!I108,0)","v":260000},{"$f":"+IF(SPm!J108>SPm!I108,SPm!J108-SPm!I108,0)","v":0},{"$f":"+IF(SPm!K108>SPm!J108,SPm!K108-SPm!J108,0)","v":0},{"$f":"+IF(SPm!L108>SPm!K108,SPm!L108-SPm!K108,0)","v":0},{"$f":"+IF(SPm!M108>SPm!L108,SPm!M108-SPm!L108,0)","v":0},{"$f":"+IF(SPm!N108>SPm!M108,SPm!N108-SPm!M108,0)","v":0},{"$f":"+IF(SPm!O108>SPm!N108,SPm!O108-SPm!N108,0)","v":0},{"$f":"+IF(SPm!P108>SPm!O108,SPm!P108-SPm!O108,0)","v":0},{"$f":"+IF(SPm!Q108>SPm!P108,SPm!Q108-SPm!P108,0)","v":0},{"$f":"+IF(SPm!R108>SPm!Q108,SPm!R108-SPm!Q108,0)","v":0},{"$f":"+IF(SPm!S108>SPm!R108,SPm!S108-SPm!R108,0)","v":0},{"$f":"+IF(SPm!T108>SPm!S108,SPm!T108-SPm!S108,0)","v":0},{"$f":"+IF(SPm!U108>SPm!T108,SPm!U108-SPm!T108,0)","v":0},{"$f":"+IF(SPm!V108>SPm!U108,SPm!V108-SPm!U108,0)","v":0},{"$f":"+IF(SPm!W108>SPm!V108,SPm!W108-SPm!V108,0)","v":0},{"$f":"+IF(SPm!X108>SPm!W108,SPm!X108-SPm!W108,0)","v":0},{"$f":"+IF(SPm!Y108>SPm!X108,SPm!Y108-SPm!X108,0)","v":0},{"$f":"+IF(SPm!Z108>SPm!Y108,SPm!Z108-SPm!Y108,0)","v":0},{"$f":"+IF(SPm!AA108>SPm!Z108,SPm!AA108-SPm!Z108,0)","v":0},{"$f":"+IF(SPm!AB108>SPm!AA108,SPm!AB108-SPm!AA108,0)","v":0},{"$f":"+IF(SPm!AC108>SPm!AB108,SPm!AC108-SPm!AB108,0)","v":0},{"$f":"+IF(SPm!AD108>SPm!AC108,SPm!AD108-SPm!AC108,0)","v":0},{"$f":"+IF(SPm!AE108>SPm!AD108,SPm!AE108-SPm!AD108,0)","v":0},{"$f":"+IF(SPm!AF108>SPm!AE108,SPm!AF108-SPm!AE108,0)","v":0},{"$f":"+IF(SPm!AG108>SPm!AF108,SPm!AG108-SPm!AF108,0)","v":0},{"$f":"+IF(SPm!AH108>SPm!AG108,SPm!AH108-SPm!AG108,0)","v":0},{"$f":"+IF(SPm!AI108>SPm!AH108,SPm!AI108-SPm!AH108,0)","v":0},{"$f":"+IF(SPm!AJ108>SPm!AI108,SPm!AJ108-SPm!AI108,0)","v":0},{"$f":"+IF(SPm!AK108>SPm!AJ108,SPm!AK108-SPm!AJ108,0)","v":0},{"$f":"+IF(SPm!AL108>SPm!AK108,SPm!AL108-SPm!AK108,0)","v":0},{"$f":"+IF(SPm!AM108>SPm!AL108,SPm!AM108-SPm!AL108,0)","v":0},{"$f":"+IF(SPm!AN108>SPm!AM108,SPm!AN108-SPm!AM108,0)","v":0},{"$f":"+IF(SPm!AO108>SPm!AN108,SPm!AO108-SPm!AN108,0)","v":0},{"$f":"+IF(SPm!AP108>SPm!AO108,SPm!AP108-SPm!AO108,0)","v":0},{"$f":"+IF(SPm!AQ108>SPm!AP108,SPm!AQ108-SPm!AP108,0)","v":0},{"$f":"+IF(SPm!AR108>SPm!AQ108,SPm!AR108-SPm!AQ108,0)","v":0},{"$f":"+IF(SPm!AS108>SPm!AR108,SPm!AS108-SPm!AR108,0)","v":0},{"$f":"+IF(SPm!AT108>SPm!AS108,SPm!AT108-SPm!AS108,0)","v":0},{"$f":"+IF(SPm!AU108>SPm!AT108,SPm!AU108-SPm!AT108,0)","v":0},{"$f":"+IF(SPm!AV108>SPm!AU108,SPm!AV108-SPm!AU108,0)","v":0},{"$f":"+IF(SPm!AW108>SPm!AV108,SPm!AW108-SPm!AV108,0)","v":0},{"$f":"+IF(SPm!AX108>SPm!AW108,SPm!AX108-SPm!AW108,0)","v":0},{"$f":"+IF(SPm!AY108>SPm!AX108,SPm!AY108-SPm!AX108,0)","v":0},{"$f":"+IF(SPm!AZ108>SPm!AY108,SPm!AZ108-SPm!AY108,0)","v":0},{"$f":"+IF(SPm!BA108>SPm!AZ108,SPm!BA108-SPm!AZ108,0)","v":0},{"$f":"+IF(SPm!BB108>SPm!BA108,SPm!BB108-SPm!BA108,0)","v":0},{"$f":"+IF(SPm!BC108>SPm!BB108,SPm!BC108-SPm!BB108,0)","v":0},{"$f":"+IF(SPm!BD108>SPm!BC108,SPm!BD108-SPm!BC108,0)","v":0},{"$f":"+IF(SPm!BE108>SPm!BD108,SPm!BE108-SPm!BD108,0)","v":0},{"$f":"+IF(SPm!BF108>SPm!BE108,SPm!BF108-SPm!BE108,0)","v":0},{"$f":"+IF(SPm!BG108>SPm!BF108,SPm!BG108-SPm!BF108,0)","v":0},{"$f":"+IF(SPm!BH108>SPm!BG108,SPm!BH108-SPm!BG108,0)","v":0},{"$f":"+IF(SPm!BI108>SPm!BH108,SPm!BI108-SPm!BH108,0)","v":0},{"$f":"+IF(SPm!BJ108>SPm!BI108,SPm!BJ108-SPm!BI108,0)","v":0},{"$f":"+IF(SPm!BK108>SPm!BJ108,SPm!BK108-SPm!BJ108,0)","v":0},{"$f":"+IF(SPm!BL108>SPm!BK108,SPm!BL108-SPm!BK108,0)","v":0},{"$f":"+IF(SPm!BM108>SPm!BL108,SPm!BM108-SPm!BL108,0)","v":0},{"$f":"+IF(SPm!BN108>SPm!BM108,SPm!BN108-SPm!BM108,0)","v":0},{"$f":"+IF(SPm!BO108>SPm!BN108,SPm!BO108-SPm!BN108,0)","v":0},{"$f":"+IF(SPm!BP108>SPm!BO108,SPm!BP108-SPm!BO108,0)","v":0},null,null,{"$f":"+SUM(H70:S70)","v":260000},{"$f":"+SUM(T70:AE70)","v":0},{"$f":"+SUM(AF70:AQ70)","v":0},{"$f":"+SUM(AR70:BC70)","v":0},{"$f":"+SUM(BD70:BO70)","v":0}]
[null,null,null,null,"Rimborso finanziamenti",null,null,{"$f":"+IF(SPm!I108<0,SPm!I108,0)","v":0},{"$f":"+IF(SPm!J108<SPm!I108,SPm!J108-SPm!I108)","v":-14488.851700740866},{"$f":"+IF(SPm!K108<SPm!J108,SPm!K108-SPm!J108)","v":-14578.980356456945},{"$f":"+IF(SPm!L108<SPm!K108,SPm!L108-SPm!K108)","v":-14669.724197501986},{"$f":"+IF(SPm!M108<SPm!L108,SPm!M108-SPm!L108)","v":-14761.087707724655},{"$f":"+IF(SPm!N108<SPm!M108,SPm!N108-SPm!M108)","v":-14853.075405009964},{"$f":"+IF(SPm!O108<SPm!N108,SPm!O108-SPm!N108)","v":-14945.691841544205},{"$f":"+IF(SPm!P108<SPm!O108,SPm!P108-SPm!O108)","v":-15038.94160408125},{"$f":"+IF(SPm!Q108<SPm!P108,SPm!Q108-SPm!P108)","v":-15132.829314211151},{"$f":"+IF(SPm!R108<SPm!Q108,SPm!R108-SPm!Q108)","v":-15227.359628630715},{"$f":"+IF(SPm!S108<SPm!R108,SPm!S108-SPm!R108)","v":-15322.537239416561},{"$f":"+IF(SPm!T108<SPm!S108,SPm!T108-SPm!S108)","v":-15418.366874300016},{"$f":"+IF(SPm!U108<SPm!T108,SPm!U108-SPm!T108)","v":-15514.853296944057},{"$f":"+IF(SPm!V108<SPm!U108,SPm!V108-SPm!U108)","v":-1707.0508680327766},{"$f":"+IF(SPm!W108<SPm!V108,SPm!W108-SPm!V108)","v":-1714.0056045735109},{"$f":"+IF(SPm!X108<SPm!W108,SPm!X108-SPm!W108)","v":-1720.9886755724146},{"$f":"+IF(SPm!Y108<SPm!X108,SPm!Y108-SPm!X108)","v":-1728.00019646695},{"$f":"+IF(SPm!Z108<SPm!Y108,SPm!Z108-SPm!Y108)","v":-1735.0402831655374},{"$f":"+IF(SPm!AA108<SPm!Z108,SPm!AA108-SPm!Z108)","v":-1742.1090520487633},{"$f":"+IF(SPm!AB108<SPm!AA108,SPm!AB108-SPm!AA108)","v":-1749.2066199714172},{"$f":"+IF(SPm!AC108<SPm!AB108,SPm!AC108-SPm!AB108)","v":-1756.3331042643695},{"$f":"+IF(SPm!AD108<SPm!AC108,SPm!AD108-SPm!AC108)","v":-1763.488622736455},{"$f":"+IF(SPm!AE108<SPm!AD108,SPm!AE108-SPm!AD108)","v":-1770.6732936765402},{"$f":"+IF(SPm!AF108<SPm!AE108,SPm!AF108-SPm!AE108)","v":-1777.8872358553781},{"$f":"+IF(SPm!AG108<SPm!AF108,SPm!AG108-SPm!AF108)","v":-1785.1305685276238},{"$f":"+IF(SPm!AH108<SPm!AG108,SPm!AH108-SPm!AG108)","v":-1792.4034114337774},{"$f":"+IF(SPm!AI108<SPm!AH108,SPm!AI108-SPm!AH108)","v":-1799.7058848021916},{"$f":"+IF(SPm!AJ108<SPm!AI108,SPm!AJ108-SPm!AI108)","v":-1807.0381093510368},{"$f":"+IF(SPm!AK108<SPm!AJ108,SPm!AK108-SPm!AJ108)","v":-1814.4002062903019},{"$f":"+IF(SPm!AL108<SPm!AK108,SPm!AL108-SPm!AK108)","v":-1821.7922973238092},{"$f":"+IF(SPm!AM108<SPm!AL108,SPm!AM108-SPm!AL108)","v":-1829.2145046512014},{"$f":"+IF(SPm!AN108<SPm!AM108,SPm!AN108-SPm!AM108)","v":-1836.6669509699932},{"$f":"+IF(SPm!AO108<SPm!AN108,SPm!AO108-SPm!AN108)","v":-1844.1497594775865},{"$f":"+IF(SPm!AP108<SPm!AO108,SPm!AP108-SPm!AO108)","v":-1851.6630538732788},{"$f":"+IF(SPm!AQ108<SPm!AP108,SPm!AQ108-SPm!AP108)","v":-1859.2069583603661},{"$f":"+IF(SPm!AR108<SPm!AQ108,SPm!AR108-SPm!AQ108)","v":-1866.7815976481506},{"$f":"+IF(SPm!AS108<SPm!AR108,SPm!AS108-SPm!AR108)","v":-1874.3870969540076},{"$f":"+IF(SPm!AT108<SPm!AS108,SPm!AT108-SPm!AS108)","v":-1882.0235820054659},{"$f":"+IF(SPm!AU108<SPm!AT108,SPm!AU108-SPm!AT108)","v":-1889.6911790423037},{"$f":"+IF(SPm!AV108<SPm!AU108,SPm!AV108-SPm!AU108)","v":-1897.390014818593},{"$f":"+IF(SPm!AW108<SPm!AV108,SPm!AW108-SPm!AV108)","v":-1905.120216604817},{"$f":"+IF(SPm!AX108<SPm!AW108,SPm!AX108-SPm!AW108)","v":-1912.8819121900015},{"$f":"+IF(SPm!AY108<SPm!AX108,SPm!AY108-SPm!AX108)","v":-1920.6752298837673},{"$f":"+IF(SPm!AZ108<SPm!AY108,SPm!AZ108-SPm!AY108)","v":-1928.5002985184983},{"$f":"+IF(SPm!BA108<SPm!AZ108,SPm!BA108-SPm!AZ108)","v":-1936.3572474514658},{"$f":"+IF(SPm!BB108<SPm!BA108,SPm!BB108-SPm!BA108)","v":-1944.2462065669388},{"$f":"+IF(SPm!BC108<SPm!BB108,SPm!BC108-SPm!BB108)","v":-1952.1673062783811},{"$f":"+IF(SPm!BD108<SPm!BC108,SPm!BD108-SPm!BC108)","v":-1960.1206775305618},{"$f":"+IF(SPm!BE108<SPm!BD108,SPm!BE108-SPm!BD108)","v":-1968.1064518017083},{"$f":"+IF(SPm!BF108<SPm!BE108,SPm!BF108-SPm!BE108)","v":-1976.1247611057479},{"$f":"+IF(SPm!BG108<SPm!BF108,SPm!BG108-SPm!BF108)","v":-1984.1757379944174},{"$f":"+IF(SPm!BH108<SPm!BG108,SPm!BH108-SPm!BG108)","v":-1992.2595155595191},{"$f":"+IF(SPm!BI108<SPm!BH108,SPm!BI108-SPm!BH108)","v":-2000.3762274350593},{"$f":"+IF(SPm!BJ108<SPm!BI108,SPm!BJ108-SPm!BI108)","v":-2008.5260077995044},{"$f":"+IF(SPm!BK108<SPm!BJ108,SPm!BK108-SPm!BJ108)","v":-2016.7089913779491},{"$f":"+IF(SPm!BL108<SPm!BK108,SPm!BL108-SPm!BK108)","v":-2024.9253134444298},{"$f":"+IF(SPm!BM108<SPm!BL108,SPm!BM108-SPm!BL108)","v":-1.0622898116707802E-9},{"$f":"+IF(SPm!BN108<SPm!BM108,SPm!BN108-SPm!BM108)","v":false},{"$f":"+IF(SPm!BO108<SPm!BN108,SPm!BO108-SPm!BN108)","v":false},{"$f":"+IF(SPm!BP108<SPm!BO108,SPm!BP108-SPm!BO108)","v":false},null,null,{"$f":"+SUM(H71:S71)","v":-164437.44586961833},{"$f":"+SUM(T71:AE71)","v":-34679.63685330817},{"$f":"+SUM(AF71:AQ71)","v":-21908.153302709317},{"$f":"+SUM(AR71:BC71)","v":-23003.560967844802},{"$f":"+SUM(BD71:BO71)","v":-15971.203006519398}]
[]
[null,null,null,"Mezzi propri","Mezzi propri",null,null,{"$f":"+SUM(H74:H76)","v":0},0,30000,0,0,0,0,{"$f":"+SUM(O74:O76)","v":0},0,0,0,0,0,0,0,0,0,0,-3.637978807091713E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-24809.982360052232,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+SUM(BR74:BR76)","v":30000},{"$f":"+SUM(BS74:BS76)","v":-3.637978807091713E-12},{"$f":"+SUM(BT74:BT76)","v":0},{"$f":"+SUM(BU74:BU76)","v":-24809.982360052232},{"$f":"+SUM(BV74:BV76)","v":0}]
[null,null,null,null,"Aumento di capitale a pagamento",null,null,{"$f":"+IF(SPm!I118+SPm!I119+SPm!I120>0,SPm!I118+SPm!I119+SPm!I120,0)","v":0},{"$f":"+IF(SPm!J118+SPm!J119+SPm!J120-SPm!I118-SPm!I119-SPm!I120>0,SPm!J118+SPm!J119+SPm!J120-SPm!I118-SPm!I119-SPm!I120,0)","v":0},{"$f":"+IF(SPm!K118+SPm!K119+SPm!K120-SPm!J118-SPm!J119-SPm!J120>0,SPm!K118+SPm!K119+SPm!K120-SPm!J118-SPm!J119-SPm!J120,0)","v":30000},{"$f":"+IF(SPm!L118+SPm!L119+SPm!L120-SPm!K118-SPm!K119-SPm!K120>0,SPm!L118+SPm!L119+SPm!L120-SPm!K118-SPm!K119-SPm!K120,0)","v":0},{"$f":"+IF(SPm!M118+SPm!M119+SPm!M120-SPm!L118-SPm!L119-SPm!L120>0,SPm!M118+SPm!M119+SPm!M120-SPm!L118-SPm!L119-SPm!L120,0)","v":0},{"$f":"+IF(SPm!N118+SPm!N119+SPm!N120-SPm!M118-SPm!M119-SPm!M120>0,SPm!N118+SPm!N119+SPm!N120-SPm!M118-SPm!M119-SPm!M120,0)","v":0},{"$f":"+IF(SPm!O118+SPm!O119+SPm!O120-SPm!N118-SPm!N119-SPm!N120>0,SPm!O118+SPm!O119+SPm!O120-SPm!N118-SPm!N119-SPm!N120,0)","v":0},{"$f":"+IF(SPm!P118+SPm!P119+SPm!P120-SPm!O118-SPm!O119-SPm!O120>0,SPm!P118+SPm!P119+SPm!P120-SPm!O118-SPm!O119-SPm!O120,0)","v":0},{"$f":"+IF(SPm!Q118+SPm!Q119+SPm!Q120-SPm!P118-SPm!P119-SPm!P120>0,SPm!Q118+SPm!Q119+SPm!Q120-SPm!P118-SPm!P119-SPm!P120,0)","v":0},{"$f":"+IF(SPm!R118+SPm!R119+SPm!R120-SPm!Q118-SPm!Q119-SPm!Q120>0,SPm!R118+SPm!R119+SPm!R120-SPm!Q118-SPm!Q119-SPm!Q120,0)","v":0},{"$f":"+IF(SPm!S118+SPm!S119+SPm!S120-SPm!R118-SPm!R119-SPm!R120>0,SPm!S118+SPm!S119+SPm!S120-SPm!R118-SPm!R119-SPm!R120,0)","v":0},{"$f":"+IF(SPm!T118+SPm!T119+SPm!T120-SPm!S118-SPm!S119-SPm!S120>0,SPm!T118+SPm!T119+SPm!T120-SPm!S118-SPm!S119-SPm!S120,0)","v":0},{"$f":"+IF(SPm!U118+SPm!U119+SPm!U120-SPm!T118-SPm!T119-SPm!T120>0,SPm!U118+SPm!U119+SPm!U120-SPm!T118-SPm!T119-SPm!T120,0)","v":0},{"$f":"+IF(SPm!V118+SPm!V119+SPm!V120-SPm!U118-SPm!U119-SPm!U120>0,SPm!V118+SPm!V119+SPm!V120-SPm!U118-SPm!U119-SPm!U120,0)","v":0},{"$f":"+IF(SPm!W118+SPm!W119+SPm!W120-SPm!V118-SPm!V119-SPm!V120>0,SPm!W118+SPm!W119+SPm!W120-SPm!V118-SPm!V119-SPm!V120,0)","v":0},{"$f":"+IF(SPm!X118+SPm!X119+SPm!X120-SPm!W118-SPm!W119-SPm!W120>0,SPm!X118+SPm!X119+SPm!X120-SPm!W118-SPm!W119-SPm!W120,0)","v":0},{"$f":"+IF(SPm!Y118+SPm!Y119+SPm!Y120-SPm!X118-SPm!X119-SPm!X120>0,SPm!Y118+SPm!Y119+SPm!Y120-SPm!X118-SPm!X119-SPm!X120,0)","v":0},{"$f":"+IF(SPm!Z118+SPm!Z119+SPm!Z120-SPm!Y118-SPm!Y119-SPm!Y120>0,SPm!Z118+SPm!Z119+SPm!Z120-SPm!Y118-SPm!Y119-SPm!Y120,0)","v":0},{"$f":"+IF(SPm!AA118+SPm!AA119+SPm!AA120-SPm!Z118-SPm!Z119-SPm!Z120>0,SPm!AA118+SPm!AA119+SPm!AA120-SPm!Z118-SPm!Z119-SPm!Z120,0)","v":0},{"$f":"+IF(SPm!AB118+SPm!AB119+SPm!AB120-SPm!AA118-SPm!AA119-SPm!AA120>0,SPm!AB118+SPm!AB119+SPm!AB120-SPm!AA118-SPm!AA119-SPm!AA120,0)","v":0},{"$f":"+IF(SPm!AC118+SPm!AC119+SPm!AC120-SPm!AB118-SPm!AB119-SPm!AB120>0,SPm!AC118+SPm!AC119+SPm!AC120-SPm!AB118-SPm!AB119-SPm!AB120,0)","v":0},{"$f":"+IF(SPm!AD118+SPm!AD119+SPm!AD120-SPm!AC118-SPm!AC119-SPm!AC120>0,SPm!AD118+SPm!AD119+SPm!AD120-SPm!AC118-SPm!AC119-SPm!AC120,0)","v":0},{"$f":"+IF(SPm!AE118+SPm!AE119+SPm!AE120-SPm!AD118-SPm!AD119-SPm!AD120>0,SPm!AE118+SPm!AE119+SPm!AE120-SPm!AD118-SPm!AD119-SPm!AD120,0)","v":0},{"$f":"+IF(SPm!AF118+SPm!AF119+SPm!AF120-SPm!AE118-SPm!AE119-SPm!AE120>0,SPm!AF118+SPm!AF119+SPm!AF120-SPm!AE118-SPm!AE119-SPm!AE120,0)","v":0},{"$f":"+IF(SPm!AG118+SPm!AG119+SPm!AG120-SPm!AF118-SPm!AF119-SPm!AF120>0,SPm!AG118+SPm!AG119+SPm!AG120-SPm!AF118-SPm!AF119-SPm!AF120,0)","v":0},{"$f":"+IF(SPm!AH118+SPm!AH119+SPm!AH120-SPm!AG118-SPm!AG119-SPm!AG120>0,SPm!AH118+SPm!AH119+SPm!AH120-SPm!AG118-SPm!AG119-SPm!AG120,0)","v":0},{"$f":"+IF(SPm!AI118+SPm!AI119+SPm!AI120-SPm!AH118-SPm!AH119-SPm!AH120>0,SPm!AI118+SPm!AI119+SPm!AI120-SPm!AH118-SPm!AH119-SPm!AH120,0)","v":0},{"$f":"+IF(SPm!AJ118+SPm!AJ119+SPm!AJ120-SPm!AI118-SPm!AI119-SPm!AI120>0,SPm!AJ118+SPm!AJ119+SPm!AJ120-SPm!AI118-SPm!AI119-SPm!AI120,0)","v":0},{"$f":"+IF(SPm!AK118+SPm!AK119+SPm!AK120-SPm!AJ118-SPm!AJ119-SPm!AJ120>0,SPm!AK118+SPm!AK119+SPm!AK120-SPm!AJ118-SPm!AJ119-SPm!AJ120,0)","v":0},{"$f":"+IF(SPm!AL118+SPm!AL119+SPm!AL120-SPm!AK118-SPm!AK119-SPm!AK120>0,SPm!AL118+SPm!AL119+SPm!AL120-SPm!AK118-SPm!AK119-SPm!AK120,0)","v":0},{"$f":"+IF(SPm!AM118+SPm!AM119+SPm!AM120-SPm!AL118-SPm!AL119-SPm!AL120>0,SPm!AM118+SPm!AM119+SPm!AM120-SPm!AL118-SPm!AL119-SPm!AL120,0)","v":0},{"$f":"+IF(SPm!AN118+SPm!AN119+SPm!AN120-SPm!AM118-SPm!AM119-SPm!AM120>0,SPm!AN118+SPm!AN119+SPm!AN120-SPm!AM118-SPm!AM119-SPm!AM120,0)","v":0},{"$f":"+IF(SPm!AO118+SPm!AO119+SPm!AO120-SPm!AN118-SPm!AN119-SPm!AN120>0,SPm!AO118+SPm!AO119+SPm!AO120-SPm!AN118-SPm!AN119-SPm!AN120,0)","v":0},{"$f":"+IF(SPm!AP118+SPm!AP119+SPm!AP120-SPm!AO118-SPm!AO119-SPm!AO120>0,SPm!AP118+SPm!AP119+SPm!AP120-SPm!AO118-SPm!AO119-SPm!AO120,0)","v":0},{"$f":"+IF(SPm!AQ118+SPm!AQ119+SPm!AQ120-SPm!AP118-SPm!AP119-SPm!AP120>0,SPm!AQ118+SPm!AQ119+SPm!AQ120-SPm!AP118-SPm!AP119-SPm!AP120,0)","v":0},{"$f":"+IF(SPm!AR118+SPm!AR119+SPm!AR120-SPm!AQ118-SPm!AQ119-SPm!AQ120>0,SPm!AR118+SPm!AR119+SPm!AR120-SPm!AQ118-SPm!AQ119-SPm!AQ120,0)","v":0},{"$f":"+IF(SPm!AS118+SPm!AS119+SPm!AS120-SPm!AR118-SPm!AR119-SPm!AR120>0,SPm!AS118+SPm!AS119+SPm!AS120-SPm!AR118-SPm!AR119-SPm!AR120,0)","v":0},{"$f":"+IF(SPm!AT118+SPm!AT119+SPm!AT120-SPm!AS118-SPm!AS119-SPm!AS120>0,SPm!AT118+SPm!AT119+SPm!AT120-SPm!AS118-SPm!AS119-SPm!AS120,0)","v":0},{"$f":"+IF(SPm!AU118+SPm!AU119+SPm!AU120-SPm!AT118-SPm!AT119-SPm!AT120>0,SPm!AU118+SPm!AU119+SPm!AU120-SPm!AT118-SPm!AT119-SPm!AT120,0)","v":0},{"$f":"+IF(SPm!AV118+SPm!AV119+SPm!AV120-SPm!AU118-SPm!AU119-SPm!AU120>0,SPm!AV118+SPm!AV119+SPm!AV120-SPm!AU118-SPm!AU119-SPm!AU120,0)","v":0},{"$f":"+IF(SPm!AW118+SPm!AW119+SPm!AW120-SPm!AV118-SPm!AV119-SPm!AV120>0,SPm!AW118+SPm!AW119+SPm!AW120-SPm!AV118-SPm!AV119-SPm!AV120,0)","v":0},{"$f":"+IF(SPm!AX118+SPm!AX119+SPm!AX120-SPm!AW118-SPm!AW119-SPm!AW120>0,SPm!AX118+SPm!AX119+SPm!AX120-SPm!AW118-SPm!AW119-SPm!AW120,0)","v":0},{"$f":"+IF(SPm!AY118+SPm!AY119+SPm!AY120-SPm!AX118-SPm!AX119-SPm!AX120>0,SPm!AY118+SPm!AY119+SPm!AY120-SPm!AX118-SPm!AX119-SPm!AX120,0)","v":0},{"$f":"+IF(SPm!AZ118+SPm!AZ119+SPm!AZ120-SPm!AY118-SPm!AY119-SPm!AY120>0,SPm!AZ118+SPm!AZ119+SPm!AZ120-SPm!AY118-SPm!AY119-SPm!AY120,0)","v":0},{"$f":"+IF(SPm!BA118+SPm!BA119+SPm!BA120-SPm!AZ118-SPm!AZ119-SPm!AZ120>0,SPm!BA118+SPm!BA119+SPm!BA120-SPm!AZ118-SPm!AZ119-SPm!AZ120,0)","v":0},{"$f":"+IF(SPm!BB118+SPm!BB119+SPm!BB120-SPm!BA118-SPm!BA119-SPm!BA120>0,SPm!BB118+SPm!BB119+SPm!BB120-SPm!BA118-SPm!BA119-SPm!BA120,0)","v":0},{"$f":"+IF(SPm!BC118+SPm!BC119+SPm!BC120-SPm!BB118-SPm!BB119-SPm!BB120>0,SPm!BC118+SPm!BC119+SPm!BC120-SPm!BB118-SPm!BB119-SPm!BB120,0)","v":0},{"$f":"+IF(SPm!BD118+SPm!BD119+SPm!BD120-SPm!BC118-SPm!BC119-SPm!BC120>0,SPm!BD118+SPm!BD119+SPm!BD120-SPm!BC118-SPm!BC119-SPm!BC120,0)","v":0},{"$f":"+IF(SPm!BE118+SPm!BE119+SPm!BE120-SPm!BD118-SPm!BD119-SPm!BD120>0,SPm!BE118+SPm!BE119+SPm!BE120-SPm!BD118-SPm!BD119-SPm!BD120,0)","v":0},{"$f":"+IF(SPm!BF118+SPm!BF119+SPm!BF120-SPm!BE118-SPm!BE119-SPm!BE120>0,SPm!BF118+SPm!BF119+SPm!BF120-SPm!BE118-SPm!BE119-SPm!BE120,0)","v":0},{"$f":"+IF(SPm!BG118+SPm!BG119+SPm!BG120-SPm!BF118-SPm!BF119-SPm!BF120>0,SPm!BG118+SPm!BG119+SPm!BG120-SPm!BF118-SPm!BF119-SPm!BF120,0)","v":0},{"$f":"+IF(SPm!BH118+SPm!BH119+SPm!BH120-SPm!BG118-SPm!BG119-SPm!BG120>0,SPm!BH118+SPm!BH119+SPm!BH120-SPm!BG118-SPm!BG119-SPm!BG120,0)","v":0},{"$f":"+IF(SPm!BI118+SPm!BI119+SPm!BI120-SPm!BH118-SPm!BH119-SPm!BH120>0,SPm!BI118+SPm!BI119+SPm!BI120-SPm!BH118-SPm!BH119-SPm!BH120,0)","v":0},{"$f":"+IF(SPm!BJ118+SPm!BJ119+SPm!BJ120-SPm!BI118-SPm!BI119-SPm!BI120>0,SPm!BJ118+SPm!BJ119+SPm!BJ120-SPm!BI118-SPm!BI119-SPm!BI120,0)","v":0},{"$f":"+IF(SPm!BK118+SPm!BK119+SPm!BK120-SPm!BJ118-SPm!BJ119-SPm!BJ120>0,SPm!BK118+SPm!BK119+SPm!BK120-SPm!BJ118-SPm!BJ119-SPm!BJ120,0)","v":0},{"$f":"+IF(SPm!BL118+SPm!BL119+SPm!BL120-SPm!BK118-SPm!BK119-SPm!BK120>0,SPm!BL118+SPm!BL119+SPm!BL120-SPm!BK118-SPm!BK119-SPm!BK120,0)","v":0},{"$f":"+IF(SPm!BM118+SPm!BM119+SPm!BM120-SPm!BL118-SPm!BL119-SPm!BL120>0,SPm!BM118+SPm!BM119+SPm!BM120-SPm!BL118-SPm!BL119-SPm!BL120,0)","v":0},{"$f":"+IF(SPm!BN118+SPm!BN119+SPm!BN120-SPm!BM118-SPm!BM119-SPm!BM120>0,SPm!BN118+SPm!BN119+SPm!BN120-SPm!BM118-SPm!BM119-SPm!BM120,0)","v":0},{"$f":"+IF(SPm!BO118+SPm!BO119+SPm!BO120-SPm!BN118-SPm!BN119-SPm!BN120>0,SPm!BO118+SPm!BO119+SPm!BO120-SPm!BN118-SPm!BN119-SPm!BN120,0)","v":0},{"$f":"+IF(SPm!BP118+SPm!BP119+SPm!BP120-SPm!BO118-SPm!BO119-SPm!BO120>0,SPm!BP118+SPm!BP119+SPm!BP120-SPm!BO118-SPm!BO119-SPm!BO120,0)","v":0},null,null,{"$f":"+SUM(H74:S74)","v":30000},{"$f":"+SUM(T74:AE74)","v":0},{"$f":"+SUM(AF74:AQ74)","v":0},{"$f":"+SUM(AR74:BC74)","v":0},{"$f":"+SUM(BD74:BO74)","v":0}]
[null,null,null,null,"Cessione (acquisto) di azioni proprie",null,null,{"$f":"+IF(SPm!I118+SPm!I119+SPm!I120<0,SPm!I118+SPm!I119+SPm!I120,0)","v":0},{"$f":"+IF(SPm!J118+SPm!J119+SPm!J120-SPm!I118-SPm!I119-SPm!I120<0,SPm!J118+SPm!J119+SPm!J120-SPm!I118-SPm!I119-SPm!I120,0)","v":0},{"$f":"+IF(SPm!K118+SPm!K119+SPm!K120-SPm!J118-SPm!J119-SPm!J120<0,SPm!K118+SPm!K119+SPm!K120-SPm!J118-SPm!J119-SPm!J120,0)","v":0},{"$f":"+IF(SPm!L118+SPm!L119+SPm!L120-SPm!K118-SPm!K119-SPm!K120<0,SPm!L118+SPm!L119+SPm!L120-SPm!K118-SPm!K119-SPm!K120,0)","v":0},{"$f":"+IF(SPm!M118+SPm!M119+SPm!M120-SPm!L118-SPm!L119-SPm!L120<0,SPm!M118+SPm!M119+SPm!M120-SPm!L118-SPm!L119-SPm!L120,0)","v":0},{"$f":"+IF(SPm!N118+SPm!N119+SPm!N120-SPm!M118-SPm!M119-SPm!M120<0,SPm!N118+SPm!N119+SPm!N120-SPm!M118-SPm!M119-SPm!M120,0)","v":0},{"$f":"+IF(SPm!O118+SPm!O119+SPm!O120-SPm!N118-SPm!N119-SPm!N120<0,SPm!O118+SPm!O119+SPm!O120-SPm!N118-SPm!N119-SPm!N120,0)","v":0},{"$f":"+IF(SPm!P118+SPm!P119+SPm!P120-SPm!O118-SPm!O119-SPm!O120<0,SPm!P118+SPm!P119+SPm!P120-SPm!O118-SPm!O119-SPm!O120,0)","v":0},{"$f":"+IF(SPm!Q118+SPm!Q119+SPm!Q120-SPm!P118-SPm!P119-SPm!P120<0,SPm!Q118+SPm!Q119+SPm!Q120-SPm!P118-SPm!P119-SPm!P120,0)","v":0},{"$f":"+IF(SPm!R118+SPm!R119+SPm!R120-SPm!Q118-SPm!Q119-SPm!Q120<0,SPm!R118+SPm!R119+SPm!R120-SPm!Q118-SPm!Q119-SPm!Q120,0)","v":0},{"$f":"+IF(SPm!S118+SPm!S119+SPm!S120-SPm!R118-SPm!R119-SPm!R120<0,SPm!S118+SPm!S119+SPm!S120-SPm!R118-SPm!R119-SPm!R120,0)","v":0},{"$f":"+IF(SPm!T118+SPm!T119+SPm!T120-SPm!S118-SPm!S119-SPm!S120<0,SPm!T118+SPm!T119+SPm!T120-SPm!S118-SPm!S119-SPm!S120,0)","v":0},{"$f":"+IF(SPm!U118+SPm!U119+SPm!U120-SPm!T118-SPm!T119-SPm!T120<0,SPm!U118+SPm!U119+SPm!U120-SPm!T118-SPm!T119-SPm!T120,0)","v":0},{"$f":"+IF(SPm!V118+SPm!V119+SPm!V120-SPm!U118-SPm!U119-SPm!U120<0,SPm!V118+SPm!V119+SPm!V120-SPm!U118-SPm!U119-SPm!U120,0)","v":0},{"$f":"+IF(SPm!W118+SPm!W119+SPm!W120-SPm!V118-SPm!V119-SPm!V120<0,SPm!W118+SPm!W119+SPm!W120-SPm!V118-SPm!V119-SPm!V120,0)","v":0},{"$f":"+IF(SPm!X118+SPm!X119+SPm!X120-SPm!W118-SPm!W119-SPm!W120<0,SPm!X118+SPm!X119+SPm!X120-SPm!W118-SPm!W119-SPm!W120,0)","v":0},{"$f":"+IF(SPm!Y118+SPm!Y119+SPm!Y120-SPm!X118-SPm!X119-SPm!X120<0,SPm!Y118+SPm!Y119+SPm!Y120-SPm!X118-SPm!X119-SPm!X120,0)","v":0},{"$f":"+IF(SPm!Z118+SPm!Z119+SPm!Z120-SPm!Y118-SPm!Y119-SPm!Y120<0,SPm!Z118+SPm!Z119+SPm!Z120-SPm!Y118-SPm!Y119-SPm!Y120,0)","v":0},{"$f":"+IF(SPm!AA118+SPm!AA119+SPm!AA120-SPm!Z118-SPm!Z119-SPm!Z120<0,SPm!AA118+SPm!AA119+SPm!AA120-SPm!Z118-SPm!Z119-SPm!Z120,0)","v":0},{"$f":"+IF(SPm!AB118+SPm!AB119+SPm!AB120-SPm!AA118-SPm!AA119-SPm!AA120<0,SPm!AB118+SPm!AB119+SPm!AB120-SPm!AA118-SPm!AA119-SPm!AA120,0)","v":0},{"$f":"+IF(SPm!AC118+SPm!AC119+SPm!AC120-SPm!AB118-SPm!AB119-SPm!AB120<0,SPm!AC118+SPm!AC119+SPm!AC120-SPm!AB118-SPm!AB119-SPm!AB120,0)","v":0},{"$f":"+IF(SPm!AD118+SPm!AD119+SPm!AD120-SPm!AC118-SPm!AC119-SPm!AC120<0,SPm!AD118+SPm!AD119+SPm!AD120-SPm!AC118-SPm!AC119-SPm!AC120,0)","v":0},{"$f":"+IF(SPm!AE118+SPm!AE119+SPm!AE120-SPm!AD118-SPm!AD119-SPm!AD120<0,SPm!AE118+SPm!AE119+SPm!AE120-SPm!AD118-SPm!AD119-SPm!AD120,0)","v":0},{"$f":"+IF(SPm!AF118+SPm!AF119+SPm!AF120-SPm!AE118-SPm!AE119-SPm!AE120<0,SPm!AF118+SPm!AF119+SPm!AF120-SPm!AE118-SPm!AE119-SPm!AE120,0)","v":0},{"$f":"+IF(SPm!AG118+SPm!AG119+SPm!AG120-SPm!AF118-SPm!AF119-SPm!AF120<0,SPm!AG118+SPm!AG119+SPm!AG120-SPm!AF118-SPm!AF119-SPm!AF120,0)","v":0},{"$f":"+IF(SPm!AH118+SPm!AH119+SPm!AH120-SPm!AG118-SPm!AG119-SPm!AG120<0,SPm!AH118+SPm!AH119+SPm!AH120-SPm!AG118-SPm!AG119-SPm!AG120,0)","v":0},{"$f":"+IF(SPm!AI118+SPm!AI119+SPm!AI120-SPm!AH118-SPm!AH119-SPm!AH120<0,SPm!AI118+SPm!AI119+SPm!AI120-SPm!AH118-SPm!AH119-SPm!AH120,0)","v":0},{"$f":"+IF(SPm!AJ118+SPm!AJ119+SPm!AJ120-SPm!AI118-SPm!AI119-SPm!AI120<0,SPm!AJ118+SPm!AJ119+SPm!AJ120-SPm!AI118-SPm!AI119-SPm!AI120,0)","v":0},{"$f":"+IF(SPm!AK118+SPm!AK119+SPm!AK120-SPm!AJ118-SPm!AJ119-SPm!AJ120<0,SPm!AK118+SPm!AK119+SPm!AK120-SPm!AJ118-SPm!AJ119-SPm!AJ120,0)","v":0},{"$f":"+IF(SPm!AL118+SPm!AL119+SPm!AL120-SPm!AK118-SPm!AK119-SPm!AK120<0,SPm!AL118+SPm!AL119+SPm!AL120-SPm!AK118-SPm!AK119-SPm!AK120,0)","v":0},{"$f":"+IF(SPm!AM118+SPm!AM119+SPm!AM120-SPm!AL118-SPm!AL119-SPm!AL120<0,SPm!AM118+SPm!AM119+SPm!AM120-SPm!AL118-SPm!AL119-SPm!AL120,0)","v":0},{"$f":"+IF(SPm!AN118+SPm!AN119+SPm!AN120-SPm!AM118-SPm!AM119-SPm!AM120<0,SPm!AN118+SPm!AN119+SPm!AN120-SPm!AM118-SPm!AM119-SPm!AM120,0)","v":0},{"$f":"+IF(SPm!AO118+SPm!AO119+SPm!AO120-SPm!AN118-SPm!AN119-SPm!AN120<0,SPm!AO118+SPm!AO119+SPm!AO120-SPm!AN118-SPm!AN119-SPm!AN120,0)","v":0},{"$f":"+IF(SPm!AP118+SPm!AP119+SPm!AP120-SPm!AO118-SPm!AO119-SPm!AO120<0,SPm!AP118+SPm!AP119+SPm!AP120-SPm!AO118-SPm!AO119-SPm!AO120,0)","v":0},{"$f":"+IF(SPm!AQ118+SPm!AQ119+SPm!AQ120-SPm!AP118-SPm!AP119-SPm!AP120<0,SPm!AQ118+SPm!AQ119+SPm!AQ120-SPm!AP118-SPm!AP119-SPm!AP120,0)","v":0},{"$f":"+IF(SPm!AR118+SPm!AR119+SPm!AR120-SPm!AQ118-SPm!AQ119-SPm!AQ120<0,SPm!AR118+SPm!AR119+SPm!AR120-SPm!AQ118-SPm!AQ119-SPm!AQ120,0)","v":0},{"$f":"+IF(SPm!AS118+SPm!AS119+SPm!AS120-SPm!AR118-SPm!AR119-SPm!AR120<0,SPm!AS118+SPm!AS119+SPm!AS120-SPm!AR118-SPm!AR119-SPm!AR120,0)","v":0},{"$f":"+IF(SPm!AT118+SPm!AT119+SPm!AT120-SPm!AS118-SPm!AS119-SPm!AS120<0,SPm!AT118+SPm!AT119+SPm!AT120-SPm!AS118-SPm!AS119-SPm!AS120,0)","v":0},{"$f":"+IF(SPm!AU118+SPm!AU119+SPm!AU120-SPm!AT118-SPm!AT119-SPm!AT120<0,SPm!AU118+SPm!AU119+SPm!AU120-SPm!AT118-SPm!AT119-SPm!AT120,0)","v":0},{"$f":"+IF(SPm!AV118+SPm!AV119+SPm!AV120-SPm!AU118-SPm!AU119-SPm!AU120<0,SPm!AV118+SPm!AV119+SPm!AV120-SPm!AU118-SPm!AU119-SPm!AU120,0)","v":0},{"$f":"+IF(SPm!AW118+SPm!AW119+SPm!AW120-SPm!AV118-SPm!AV119-SPm!AV120<0,SPm!AW118+SPm!AW119+SPm!AW120-SPm!AV118-SPm!AV119-SPm!AV120,0)","v":0},{"$f":"+IF(SPm!AX118+SPm!AX119+SPm!AX120-SPm!AW118-SPm!AW119-SPm!AW120<0,SPm!AX118+SPm!AX119+SPm!AX120-SPm!AW118-SPm!AW119-SPm!AW120,0)","v":0},{"$f":"+IF(SPm!AY118+SPm!AY119+SPm!AY120-SPm!AX118-SPm!AX119-SPm!AX120<0,SPm!AY118+SPm!AY119+SPm!AY120-SPm!AX118-SPm!AX119-SPm!AX120,0)","v":0},{"$f":"+IF(SPm!AZ118+SPm!AZ119+SPm!AZ120-SPm!AY118-SPm!AY119-SPm!AY120<0,SPm!AZ118+SPm!AZ119+SPm!AZ120-SPm!AY118-SPm!AY119-SPm!AY120,0)","v":0},{"$f":"+IF(SPm!BA118+SPm!BA119+SPm!BA120-SPm!AZ118-SPm!AZ119-SPm!AZ120<0,SPm!BA118+SPm!BA119+SPm!BA120-SPm!AZ118-SPm!AZ119-SPm!AZ120,0)","v":0},{"$f":"+IF(SPm!BB118+SPm!BB119+SPm!BB120-SPm!BA118-SPm!BA119-SPm!BA120<0,SPm!BB118+SPm!BB119+SPm!BB120-SPm!BA118-SPm!BA119-SPm!BA120,0)","v":0},{"$f":"+IF(SPm!BC118+SPm!BC119+SPm!BC120-SPm!BB118-SPm!BB119-SPm!BB120<0,SPm!BC118+SPm!BC119+SPm!BC120-SPm!BB118-SPm!BB119-SPm!BB120,0)","v":0},{"$f":"+IF(SPm!BD118+SPm!BD119+SPm!BD120-SPm!BC118-SPm!BC119-SPm!BC120<0,SPm!BD118+SPm!BD119+SPm!BD120-SPm!BC118-SPm!BC119-SPm!BC120,0)","v":0},{"$f":"+IF(SPm!BE118+SPm!BE119+SPm!BE120-SPm!BD118-SPm!BD119-SPm!BD120<0,SPm!BE118+SPm!BE119+SPm!BE120-SPm!BD118-SPm!BD119-SPm!BD120,0)","v":0},{"$f":"+IF(SPm!BF118+SPm!BF119+SPm!BF120-SPm!BE118-SPm!BE119-SPm!BE120<0,SPm!BF118+SPm!BF119+SPm!BF120-SPm!BE118-SPm!BE119-SPm!BE120,0)","v":0},{"$f":"+IF(SPm!BG118+SPm!BG119+SPm!BG120-SPm!BF118-SPm!BF119-SPm!BF120<0,SPm!BG118+SPm!BG119+SPm!BG120-SPm!BF118-SPm!BF119-SPm!BF120,0)","v":0},{"$f":"+IF(SPm!BH118+SPm!BH119+SPm!BH120-SPm!BG118-SPm!BG119-SPm!BG120<0,SPm!BH118+SPm!BH119+SPm!BH120-SPm!BG118-SPm!BG119-SPm!BG120,0)","v":0},{"$f":"+IF(SPm!BI118+SPm!BI119+SPm!BI120-SPm!BH118-SPm!BH119-SPm!BH120<0,SPm!BI118+SPm!BI119+SPm!BI120-SPm!BH118-SPm!BH119-SPm!BH120,0)","v":0},{"$f":"+IF(SPm!BJ118+SPm!BJ119+SPm!BJ120-SPm!BI118-SPm!BI119-SPm!BI120<0,SPm!BJ118+SPm!BJ119+SPm!BJ120-SPm!BI118-SPm!BI119-SPm!BI120,0)","v":0},{"$f":"+IF(SPm!BK118+SPm!BK119+SPm!BK120-SPm!BJ118-SPm!BJ119-SPm!BJ120<0,SPm!BK118+SPm!BK119+SPm!BK120-SPm!BJ118-SPm!BJ119-SPm!BJ120,0)","v":0},{"$f":"+IF(SPm!BL118+SPm!BL119+SPm!BL120-SPm!BK118-SPm!BK119-SPm!BK120<0,SPm!BL118+SPm!BL119+SPm!BL120-SPm!BK118-SPm!BK119-SPm!BK120,0)","v":0},{"$f":"+IF(SPm!BM118+SPm!BM119+SPm!BM120-SPm!BL118-SPm!BL119-SPm!BL120<0,SPm!BM118+SPm!BM119+SPm!BM120-SPm!BL118-SPm!BL119-SPm!BL120,0)","v":0},{"$f":"+IF(SPm!BN118+SPm!BN119+SPm!BN120-SPm!BM118-SPm!BM119-SPm!BM120<0,SPm!BN118+SPm!BN119+SPm!BN120-SPm!BM118-SPm!BM119-SPm!BM120,0)","v":0},{"$f":"+IF(SPm!BO118+SPm!BO119+SPm!BO120-SPm!BN118-SPm!BN119-SPm!BN120<0,SPm!BO118+SPm!BO119+SPm!BO120-SPm!BN118-SPm!BN119-SPm!BN120,0)","v":0},{"$f":"+IF(SPm!BP118+SPm!BP119+SPm!BP120-SPm!BO118-SPm!BO119-SPm!BO120<0,SPm!BP118+SPm!BP119+SPm!BP120-SPm!BO118-SPm!BO119-SPm!BO120,0)","v":0},null,null,{"$f":"+SUM(H75:S75)","v":0},{"$f":"+SUM(T75:AE75)","v":0},{"$f":"+SUM(AF75:AQ75)","v":0},{"$f":"+SUM(AR75:BC75)","v":0},{"$f":"+SUM(BD75:BO75)","v":0}]
[null,null,null,null,"Dividendi (e acconti su dividendi) pagati",null,null,{"$f":"+SPm!I124","v":0},{"$f":"+SPm!J124-SPm!I124-SPm!I125","v":0},{"$f":"+SPm!K124-SPm!J124-SPm!J125","v":0},{"$f":"+SPm!L124-SPm!K124-SPm!K125","v":0},{"$f":"+SPm!M124-SPm!L124-SPm!L125","v":0},{"$f":"+SPm!N124-SPm!M124-SPm!M125","v":0},{"$f":"+SPm!O124-SPm!N124-SPm!N125","v":0},{"$f":"+SPm!P124-SPm!O124-SPm!O125","v":0},{"$f":"+SPm!Q124-SPm!P124-SPm!P125","v":0},{"$f":"+SPm!R124-SPm!Q124-SPm!Q125","v":0},{"$f":"+SPm!S124-SPm!R124-SPm!R125","v":0},{"$f":"+SPm!T124-SPm!S124-SPm!S125","v":0},{"$f":"+SPm!U124-SPm!T124-SPm!T125","v":0},{"$f":"+SPm!V124-SPm!U124-SPm!U125","v":0},{"$f":"+SPm!W124-SPm!V124-SPm!V125","v":0},{"$f":"+SPm!X124-SPm!W124-SPm!W125","v":0},{"$f":"+SPm!Y124-SPm!X124-SPm!X125","v":0},{"$f":"+SPm!Z124-SPm!Y124-SPm!Y125","v":0},{"$f":"+SPm!AA124-SPm!Z124-SPm!Z125","v":-3.637978807091713E-12},{"$f":"+SPm!AB124-SPm!AA124-SPm!AA125","v":0},{"$f":"+SPm!AC124-SPm!AB124-SPm!AB125","v":0},{"$f":"+SPm!AD124-SPm!AC124-SPm!AC125","v":0},{"$f":"+SPm!AE124-SPm!AD124-SPm!AD125","v":0},{"$f":"+SPm!AF124-SPm!AE124-SPm!AE125","v":0},{"$f":"+SPm!AG124-SPm!AF124-SPm!AF125","v":0},{"$f":"+SPm!AH124-SPm!AG124-SPm!AG125","v":0},{"$f":"+SPm!AI124-SPm!AH124-SPm!AH125","v":0},{"$f":"+SPm!AJ124-SPm!AI124-SPm!AI125","v":0},{"$f":"+SPm!AK124-SPm!AJ124-SPm!AJ125","v":0},{"$f":"+SPm!AL124-SPm!AK124-SPm!AK125","v":0},{"$f":"+SPm!AM124-SPm!AL124-SPm!AL125","v":0},{"$f":"+SPm!AN124-SPm!AM124-SPm!AM125","v":0},{"$f":"+SPm!AO124-SPm!AN124-SPm!AN125","v":0},{"$f":"+SPm!AP124-SPm!AO124-SPm!AO125","v":0},{"$f":"+SPm!AQ124-SPm!AP124-SPm!AP125","v":0},{"$f":"+SPm!AR124-SPm!AQ124-SPm!AQ125","v":0},{"$f":"+SPm!AS124-SPm!AR124-SPm!AR125","v":-24809.982360052232},{"$f":"+SPm!AT124-SPm!AS124-SPm!AS125","v":0},{"$f":"+SPm!AU124-SPm!AT124-SPm!AT125","v":0},{"$f":"+SPm!AV124-SPm!AU124-SPm!AU125","v":0},{"$f":"+SPm!AW124-SPm!AV124-SPm!AV125","v":0},{"$f":"+SPm!AX124-SPm!AW124-SPm!AW125","v":0},{"$f":"+SPm!AY124-SPm!AX124-SPm!AX125","v":0},{"$f":"+SPm!AZ124-SPm!AY124-SPm!AY125","v":0},{"$f":"+SPm!BA124-SPm!AZ124-SPm!AZ125","v":0},{"$f":"+SPm!BB124-SPm!BA124-SPm!BA125","v":0},{"$f":"+SPm!BC124-SPm!BB124-SPm!BB125","v":0},{"$f":"+SPm!BD124-SPm!BC124-SPm!BC125","v":0},{"$f":"+SPm!BE124-SPm!BD124-SPm!BD125","v":0},{"$f":"+SPm!BF124-SPm!BE124-SPm!BE125","v":0},{"$f":"+SPm!BG124-SPm!BF124-SPm!BF125","v":0},{"$f":"+SPm!BH124-SPm!BG124-SPm!BG125","v":0},{"$f":"+SPm!BI124-SPm!BH124-SPm!BH125","v":0},{"$f":"+SPm!BJ124-SPm!BI124-SPm!BI125","v":0},{"$f":"+SPm!BK124-SPm!BJ124-SPm!BJ125","v":0},{"$f":"+SPm!BL124-SPm!BK124-SPm!BK125","v":0},{"$f":"+SPm!BM124-SPm!BL124-SPm!BL125","v":0},{"$f":"+SPm!BN124-SPm!BM124-SPm!BM125","v":0},{"$f":"+SPm!BO124-SPm!BN124-SPm!BN125","v":0},{"$f":"+SPm!BP124-SPm!BO124-SPm!BO125","v":0},null,null,{"$f":"+SUM(H76:S76)","v":0},{"$f":"+SUM(T76:AE76)","v":-3.637978807091713E-12},{"$f":"+SUM(AF76:AQ76)","v":0},{"$f":"+SUM(AR76:BC76)","v":-24809.982360052232},{"$f":"+SUM(BD76:BO76)","v":0}]
[]
[null,null,null,null,"Flusso finanziario dell’attività di finanziamento (C)",null,null,{"$f":"+H70+H71+H73","v":260000},-14488.851700740866,15421.019643543055,-14669.724197501986,-14761.087707724655,-14853.075405009964,{"$f":"+N70+N71+N73","v":-14945.691841544205},-15038.94160408125,-15132.829314211151,-15227.359628630715,-15322.537239416561,-15418.366874300016,-15514.853296944057,-1707.0508680327766,-1714.0056045735109,-1720.9886755724146,-1728.00019646695,-1735.0402831655374,-1742.1090520487669,-1749.2066199714172,-1756.3331042643695,-1763.488622736455,-1770.6732936765402,-1777.8872358553781,-1785.1305685276238,-1792.4034114337774,-1799.7058848021916,-1807.0381093510368,-1814.4002062903019,-1821.7922973238092,-1829.2145046512014,-1836.6669509699932,-1844.1497594775865,-1851.6630538732788,-1859.2069583603661,-1866.7815976481506,-26684.36945700624,-1882.0235820054659,-1889.6911790423037,-1897.390014818593,-1905.120216604817,-1912.8819121900015,-1920.6752298837673,-1928.5002985184983,-1936.3572474514658,-1944.2462065669388,-1952.1673062783811,-1960.1206775305618,-1968.1064518017083,-1976.1247611057479,-1984.1757379944174,-1992.2595155595191,-2000.3762274350593,-2008.5260077995044,-2016.7089913779491,-2024.9253134444298,-1.0622898116707802E-9,0,0,0,null,null,{"$f":"+BR70+BR71+BR73","v":125562.55413038167},{"$f":"+BS70+BS71+BS73","v":-34679.63685330817},{"$f":"+BT70+BT71+BT73","v":-21908.153302709317},{"$f":"+BU70+BU71+BU73","v":-47813.54332789703},{"$f":"+BV70+BV71+BV73","v":-15971.203006519398}]
[]
[null,null,null,"Incremento (decremento) delle disponibilità liquide (a ± b ± c)",null,null,null,{"$f":"+H44+H65+H78+H26","v":147422.54999999999},-16445.528489495227,16817.871510504774,-8820.1284894951787,-13182.128489495233,-13182.12848949523,{"$f":"+N44+N65+N78+N26","v":-13182.12848949521},-13930.128489495193,-16201.628489495222,-16201.628489495219,-16201.62848949521,-16201.628489495242,-16255.101989495191,-2357.7250503048917,-2357.7250503042787,-2357.7250503042828,-2357.7250503042792,-6612.0716645090897,-2357.7250503042883,-2357.7250503042778,-2357.7250503042892,-2357.7250503042842,-4181.0164563920553,-2357.7250503042869,-22411.73328530429,4864.4204201759576,4864.4204201759585,4864.4204201759576,4864.4204201759585,4915.6486631789521,4864.4204201759567,4864.4204201759594,4864.420420175954,4864.4204201759585,3584.0243771145515,4864.4204201759603,-20000.110257226279,4802.1463754759588,4802.1463754759552,4802.1463754759543,4802.1463754759588,-12859.925474758689,4802.1463754759516,4802.1463754759552,4802.1463754759543,4802.1463754759634,-3681.8815910970297,4802.1463754759534,4747.052574952455,4739.2495903289528,4739.2495903289619,4739.24959032896,4739.24959032896,-11942.322100127343,4739.2495903289609,4739.2495903289509,6772.4247001519379,6772.4247001530002,-6436.8402861661179,6772.4247001530093,null,null,{"$f":"+BR44+BR65+BR78+BR26","v":20691.7366155526},{"$f":"+BS44+BS65+BS78+BS26","v":-48267.715563135484},{"$f":"+BT44+BT65+BT78+BT26","v":29867.723536572834},{"$f":"+BU44+BU65+BU78+BU26","v":6677.4000562016081},{"$f":"+BV44+BV65+BV78+BV26","v":35120.661831090692}]
[null,null,null,null,"Disponibilità liquide inizio periodo",null,null,0,{"$f":"+I80+H82","v":130977.02151050477},{"$f":"+I82","v":130977.02151050477},147794.89302100954,138974.76453151437,125792.63604201915,112610.50755252392,99428.379063028711,85498.250573533514,69296.622084038288,53094.99359454307,36893.365105047858,20691.736615552618,4436.6346260574264,2078.9095757525347,-278.81547455174405,-2636.5405248560269,-4994.2655751603061,-11606.337239669396,-13964.062289973685,-16321.787340277962,-18679.512390582251,-21037.237440886536,-25218.253897278591,-27575.97894758288,-49987.71223288717,-45123.291812711213,-40258.871392535257,-35394.4509723593,-30530.030552183343,-25614.381889004391,-20749.961468828435,-15885.541048652474,-11021.120628476521,{"$f":"+AO82","v":-6156.7002083005627},-2572.6758311860112,2291.7445889899491,-17708.365668236329,-12906.21929276037,-8104.0729172844149,-3301.9265418084606,1500.2198336674983,-11359.70564109119,-6557.5592656152385,-1755.4128901392833,3046.733485336671,7848.8798608126344,4166.9982697156047,8969.1446451915581,13716.197220144013,18455.446810472968,23194.696400801928,27933.945991130888,32673.195581459848,20730.873481332506,25470.123071661466,30209.372661990419,36981.797362142359,43754.222062295361,37317.381776129245,null,null,{"$f":"+BQ82","v":0},{"$f":"+BR82","v":20691.7366155526},{"$f":"+BS82","v":-27575.978947582884},{"$f":"+BT82","v":2291.74458898995},{"$f":"+BU82","v":8969.1446451915581}]
[null,null,null,null,"Disponibilità liquide fine periodo",null,null,{"$f":"+H81+H80","v":147422.54999999999},{"$f":"+H82+I80","v":130977.02151050477},147794.89302100954,138974.76453151437,125792.63604201915,112610.50755252392,99428.379063028711,85498.250573533514,69296.622084038288,53094.99359454307,36893.365105047858,20691.736615552618,4436.6346260574264,2078.9095757525347,-278.81547455174405,-2636.5405248560269,-4994.2655751603061,-11606.337239669396,-13964.062289973685,-16321.787340277962,-18679.512390582251,-21037.237440886536,-25218.253897278591,-27575.97894758288,-49987.71223288717,-45123.291812711213,-40258.871392535257,-35394.4509723593,-30530.030552183343,-25614.381889004391,-20749.961468828435,-15885.541048652474,-11021.120628476521,{"$f":"+AN82+AO80","v":-6156.7002083005627},-2572.6758311860112,2291.7445889899491,-17708.365668236329,-12906.21929276037,-8104.0729172844149,-3301.9265418084606,1500.2198336674983,-11359.70564109119,-6557.5592656152385,-1755.4128901392833,3046.733485336671,7848.8798608126344,4166.9982697156047,8969.1446451915581,13716.197220144013,18455.446810472968,23194.696400801928,27933.945991130888,32673.195581459848,20730.873481332506,25470.123071661466,30209.372661990419,36981.797362142359,43754.222062295361,37317.381776129245,44089.806476282254,null,null,{"$f":"+BQ82+BR80","v":20691.7366155526},{"$f":"+BR82+BS80","v":-27575.978947582884},{"$f":"+BS82+BT80","v":2291.74458898995},{"$f":"+BT82+BU80","v":8969.1446451915581},{"$f":"+BU82+BV80","v":44089.806476282247}]

{"sheet":"G_I","index":36,"n_rows":79,"n_cols":116,"rows_kept":79,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"Indicatori!I13","v":2017},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Indicatori!J13","v":2018},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Indicatori!K13","v":2019},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Indicatori!L13","v":2020},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Indicatori!M13","v":2021}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PRIMO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"effettivo","corretto","Basso","Medio","Alto",{"$f":"Indicatori!G54&\": \"&TEXT(DC13,\"0,0%\")","v":"ROI: -9,8%"},1,2,3,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Indicatori!I54","v":-9.8185471138148031E-2},{"$f":"IF(DC13<0,0,IF(DC13>1,1,DC13))","v":0},{"$f":"0.333333333333333","v":0.33333333333333298},{"$f":"0.333333333333333","v":0.33333333333333298},{"$f":"0.333333333333333","v":0.33333333333333298},1,{"$f":"DD13","v":0},1.4999999999999999E-2,{"$f":"1-DJ13-DI13","v":0.98499999999999999},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"effettivo","corretto","Basso","Medio","Alto",{"$f":"Indicatori!G55&\": \"&TEXT(DC17,\"0,0%\")","v":"ROE: -423,7%"},1,2,3,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Indicatori!I55","v":-4.2371130805537618},{"$f":"IF(DC17<0,0,IF(DC17>1,1,DC17))","v":0},{"$f":"0.333333333333333","v":0.33333333333333298},{"$f":"0.333333333333333","v":0.33333333333333298},{"$f":"0.333333333333333","v":0.33333333333333298},1,{"$f":"DD17","v":0},1.4999999999999999E-2,{"$f":"1-DJ17-DI17","v":0.98499999999999999},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"effettivo","corretto","Basso","Medio","Alto",{"$f":"Indicatori!G56&\": \"&TEXT(DC21,\"0,0%\")","v":"ROTA: -8,4%"},1,2,3,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Indicatori!I56","v":-8.4136570130843302E-2},{"$f":"IF(DC21<0,0,IF(DC21>1,1,DC21))","v":0},{"$f":"0.333333333333333","v":0.33333333333333298},{"$f":"0.333333333333333","v":0.33333333333333298},{"$f":"0.333333333333333","v":0.33333333333333298},1,{"$f":"DD21","v":0},1.4999999999999999E-2,{"$f":"1-DJ21-DI21","v":0.98499999999999999},1]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SECONDO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"effettivo","corretto","Basso","Medio","Alto",{"$f":"Indicatori!G54&\": \"&TEXT(DC28,\"0,0%\")","v":"ROI: -64,3%"},1,2,3,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Indicatori!J54","v":-0.64306829044110925},{"$f":"IF(DC28<0,0,IF(DC28>1,1,DC28))","v":0},{"$f":"0.333333333333333","v":0.33333333333333298},{"$f":"0.333333333333333","v":0.33333333333333298},{"$f":"0.333333333333333","v":0.33333333333333298},1,{"$f":"DD28","v":0},1.4999999999999999E-2,{"$f":"1-DJ28-DI28","v":0.98499999999999999},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"effettivo","corretto","Basso","Medio","Alto",{"$f":"Indicatori!G55&\": \"&TEXT(DC32,\"0,0%\")","v":"ROE: 121,1%"},1,2,3,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Indicatori!J55","v":1.2114095432690219},{"$f":"IF(DC32<0,0,IF(DC32>1,1,DC32))","v":1},{"$f":"0.333333333333333","v":0.33333333333333298},{"$f":"0.333333333333333","v":0.33333333333333298},{"$f":"0.333333333333333","v":0.33333333333333298},1,{"$f":"DD32","v":1},1.4999999999999999E-2,{"$f":"1-DJ32-DI32","v":-1.5000000000000013E-2},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"effettivo","corretto","Basso","Medio","Alto",{"$f":"Indicatori!G56&\": \"&TEXT(DC36,\"0,0%\")","v":"ROTA: -32,1%"},1,2,3,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Indicatori!J56","v":-0.32131411259312076},{"$f":"IF(DC36<0,0,IF(DC36>1,1,DC36))","v":0},{"$f":"0.333333333333333","v":0.33333333333333298},{"$f":"0.333333333333333","v":0.33333333333333298},{"$f":"0.333333333333333","v":0.33333333333333298},1,{"$f":"DD36","v":0},1.4999999999999999E-2,{"$f":"1-DJ36-DI36","v":0.98499999999999999},1]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TERZO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"effettivo","corretto","Basso","Medio","Alto",{"$f":"Indicatori!G54&\": \"&TEXT(DC42,\"0,0%\")","v":"ROI: 84,2%"},1,2,3,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Indicatori!K54","v":0.84217122026053381},{"$f":"IF(DC42<0,0,IF(DC42>1,1,DC42))","v":0.84217122026053381},{"$f":"0.333333333333333","v":0.33333333333333298},{"$f":"0.333333333333333","v":0.33333333333333298},{"$f":"0.333333333333333","v":0.33333333333333298},1,{"$f":"DD42","v":0.84217122026053381},1.4999999999999999E-2,{"$f":"1-DJ42-DI42","v":0.14282877973946617},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"effettivo","corretto","Basso","Medio","Alto",{"$f":"Indicatori!G55&\": \"&TEXT(DC46,\"0,0%\")","v":"ROE: -1085,3%"},1,2,3,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Indicatori!K55","v":-10.853065604099406},{"$f":"IF(DC46<0,0,IF(DC46>1,1,DC46))","v":0},{"$f":"0.333333333333333","v":0.33333333333333298},{"$f":"0.333333333333333","v":0.33333333333333298},{"$f":"0.333333333333333","v":0.33333333333333298},1,{"$f":"DD46","v":0},1.4999999999999999E-2,{"$f":"1-DJ46-DI46","v":0.98499999999999999},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"effettivo","corretto","Basso","Medio","Alto",{"$f":"Indicatori!G56&\": \"&TEXT(DC50,\"0,0%\")","v":"ROTA: 54,7%"},1,2,3,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Indicatori!K56","v":0.54676181274216651},{"$f":"IF(DC50<0,0,IF(DC50>1,1,DC50))","v":0.54676181274216651},{"$f":"0.333333333333333","v":0.33333333333333298},{"$f":"0.333333333333333","v":0.33333333333333298},{"$f":"0.333333333333333","v":0.33333333333333298},1,{"$f":"DD50","v":0.54676181274216651},1.4999999999999999E-2,{"$f":"1-DJ50-DI50","v":0.43823818725783348},1]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"QUARTO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"effettivo","corretto","Basso","Medio","Alto",{"$f":"Indicatori!G54&\": \"&TEXT(DC56,\"0,0%\")","v":"ROI: 134,8%"},1,2,3,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Indicatori!L54","v":1.3482154284849226},{"$f":"IF(DC56<0,0,IF(DC56>1,1,DC56))","v":1},{"$f":"0.333333333333333","v":0.33333333333333298},{"$f":"0.333333333333333","v":0.33333333333333298},{"$f":"0.333333333333333","v":0.33333333333333298},1,{"$f":"DD56","v":1},1.4999999999999999E-2,{"$f":"1-DJ56-DI56","v":-1.5000000000000013E-2},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"effettivo","corretto","Basso","Medio","Alto",{"$f":"Indicatori!G55&\": \"&TEXT(DC60,\"0,0%\")","v":"ROE: 248,4%"},1,2,3,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Indicatori!L55","v":2.4837569274023701},{"$f":"IF(DC60<0,0,IF(DC60>1,1,DC60))","v":1},{"$f":"0.333333333333333","v":0.33333333333333298},{"$f":"0.333333333333333","v":0.33333333333333298},{"$f":"0.333333333333333","v":0.33333333333333298},1,{"$f":"DD60","v":1},1.4999999999999999E-2,{"$f":"1-DJ60-DI60","v":-1.5000000000000013E-2},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"effettivo","corretto","Basso","Medio","Alto",{"$f":"Indicatori!G56&\": \"&TEXT(DC64,\"0,0%\")","v":"ROTA: 93,6%"},1,2,3,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Indicatori!L56","v":0.93600896438361758},{"$f":"IF(DC64<0,0,IF(DC64>1,1,DC64))","v":0.93600896438361758},{"$f":"0.333333333333333","v":0.33333333333333298},{"$f":"0.333333333333333","v":0.33333333333333298},{"$f":"0.333333333333333","v":0.33333333333333298},1,{"$f":"DD64","v":0.93600896438361758},1.4999999999999999E-2,{"$f":"1-DJ64-DI64","v":4.8991035616382406E-2},1]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"QUINTO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"effettivo","corretto","Basso","Medio","Alto",{"$f":"Indicatori!G54&\": \"&TEXT(DC71,\"0,0%\")","v":"ROI: 80,0%"},1,2,3,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Indicatori!M54","v":0.7999817128891582},{"$f":"IF(DC71<0,0,IF(DC71>1,1,DC71))","v":0.7999817128891582},{"$f":"0.333333333333333","v":0.33333333333333298},{"$f":"0.333333333333333","v":0.33333333333333298},{"$f":"0.333333333333333","v":0.33333333333333298},1,{"$f":"DD71","v":0.7999817128891582},1.4999999999999999E-2,{"$f":"1-DJ71-DI71","v":0.18501828711084178},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"effettivo","corretto","Basso","Medio","Alto",{"$f":"Indicatori!G55&\": \"&TEXT(DC75,\"0,0%\")","v":"ROE: 71,4%"},1,2,3,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Indicatori!M55","v":0.71418099133481683},{"$f":"IF(DC75<0,0,IF(DC75>1,1,DC75))","v":0.71418099133481683},{"$f":"0.333333333333333","v":0.33333333333333298},{"$f":"0.333333333333333","v":0.33333333333333298},{"$f":"0.333333333333333","v":0.33333333333333298},1,{"$f":"DD75","v":0.71418099133481683},1.4999999999999999E-2,{"$f":"1-DJ75-DI75","v":0.27081900866518316},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"effettivo","corretto","Basso","Medio","Alto",{"$f":"Indicatori!G56&\": \"&TEXT(DC79,\"0,0%\")","v":"ROTA: 68,2%"},1,2,3,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Indicatori!M56","v":0.68220991629555172},{"$f":"IF(DC79<0,0,IF(DC79>1,1,DC79))","v":0.68220991629555172},{"$f":"0.333333333333333","v":0.33333333333333298},{"$f":"0.333333333333333","v":0.33333333333333298},{"$f":"0.333333333333333","v":0.33333333333333298},1,{"$f":"DD79","v":0.68220991629555172},1.4999999999999999E-2,{"$f":"1-DJ79-DI79","v":0.30279008370444827},1]

{"sheet":"Indicatori","index":37,"n_rows":62,"n_cols":13,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Indicatori"]
[]
[null,null,null,null,null,"Riclassificazione SP"]
[]
[null,null,null,null,null,null,"Attività",null,{"$f":"E_Vendite!BS13","v":2017},{"$f":"E_Vendite!BT13","v":2018},{"$f":"E_Vendite!BU13","v":2019},{"$f":"E_Vendite!BV13","v":2020},{"$f":"E_Vendite!BW13","v":2021}]
[null,null,null,null,null,null,null,"Blocco 1 :  Attività Fisse",{"$f":"+SPm!BS57+SPm!BS71","v":81000},{"$f":"+SPm!BT57+SPm!BT71","v":72000},{"$f":"+SPm!BU57+SPm!BU71","v":63000},{"$f":"+SPm!BV57+SPm!BV71","v":53999.999999999985},{"$f":"+SPm!BW57+SPm!BW71","v":44999.999999999985}]
[null,null,null,null,null,null,null,"Blocco 2 :  Attività Correnti",{"$f":"+SPm!BS41+SPm!BS34+SPm!BS16","v":42024.969948885861},{"$f":"+SPm!BT41+SPm!BT34+SPm!BT16","v":12238.15893837727},{"$f":"+SPm!BU41+SPm!BU34+SPm!BU16","v":12791.644588990428},{"$f":"+SPm!BV41+SPm!BV34+SPm!BV16","v":19469.04464519204},{"$f":"+SPm!BW41+SPm!BW34+SPm!BW16","v":54632.619832924596}]
[]
[null,null,null,null,null,null,null,"Totale",{"$f":"SUM(I14:I15)","v":123024.96994888586},{"$f":"SUM(J14:J15)","v":84238.158938377266},{"$f":"SUM(K14:K15)","v":75791.644588990428},{"$f":"SUM(L14:L15)","v":73469.044645192029},{"$f":"SUM(M14:M15)","v":99632.619832924582}]
[]
[null,null,null,null,null,null,"Passività",null,{"$f":"I13","v":2017},{"$f":"J13","v":2018},{"$f":"K13","v":2019},{"$f":"L13","v":2020},{"$f":"M13","v":2021}]
[null,null,null,null,null,null,null,"Blocco 3 :  Capitale Proprio",{"$f":"+SPm!BS127","v":5728.3468083579846},{"$f":"+SPm!BT127","v":-27095.970786279118},{"$f":"+SPm!BU127","v":-2285.9884262268752},{"$f":"+SPm!BV127","v":18261.73161241195},{"$f":"+SPm!BW127","v":63892.642052384581}]
[null,null,null,null,null,null,null,"Blocco 4 :  Debiti a medio lungo termine",{"$f":"+SPm!BS113","v":99693.554130381686},{"$f":"+SPm!BT113","v":69186.227277073514},{"$f":"+SPm!BU113","v":51492.107074364198},{"$f":"+SPm!BV113","v":32744.719537519384},{"$f":"+SPm!BW113","v":21072.251696309984}]
[null,null,null,null,null,null,null,"Blocco 5 :  Passività correnti",{"$f":"+SPm!BS102+SPm!BS85","v":17603.169010146285},{"$f":"+SPm!BT102+SPm!BT85","v":42148.002447582396},{"$f":"+SPm!BU102+SPm!BU85","v":26585.625940852646},{"$f":"+SPm!BV102+SPm!BV85","v":22462.693495260217},{"$f":"+SPm!BW102+SPm!BW85","v":14667.826084228478}]
[]
[null,null,null,null,null,null,null,"Totale",{"$f":"SUM(I20:I22)","v":123025.06994888595},{"$f":"SUM(J20:J22)","v":84238.258938376792},{"$f":"SUM(K20:K22)","v":75791.744588989968},{"$f":"SUM(L20:L22)","v":73469.144645191554},{"$f":"SUM(M20:M22)","v":99632.719832923045}]
[]
[]
[]
[null,null,null,null,null,"Riclassificazione CE"]
[null,null,null,null,null,null,null,null,{"$f":"I13","v":2017},{"$f":"J13","v":2018},{"$f":"K13","v":2019},{"$f":"L13","v":2020},{"$f":"M13","v":2021}]
[null,null,null,null,null,null,"Blocco 1 Fatturato",null,{"$f":"+CEm!BQ16","v":232500},{"$f":"+CEm!BR16","v":222000},{"$f":"+CEm!BS16","v":222000},{"$f":"+CEm!BT16","v":222000},{"$f":"+CEm!BU16","v":222000}]
[null,null,null,null,null,null,"Blocco 2 Costi della Produzione",null,{"$f":"+CEm!BQ20+CEm!BQ51","v":156463.49901194935},{"$f":"+CEm!BR20+CEm!BR51","v":161905.63528576295},{"$f":"+CEm!BS20+CEm!BS51","v":92617.136273813579},{"$f":"+CEm!BT20+CEm!BT51","v":64500},{"$f":"+CEm!BU20+CEm!BU51","v":64500}]
[null,null,null,null,null,null,"1° Margine ->Valore aggiunto (Blocco 1 – Blocco 2): ",null,{"$f":"+I30-I31","v":76036.500988050655},{"$f":"+J30-J31","v":60094.364714237046},{"$f":"+K30-K31","v":129382.86372618642},{"$f":"+L30-L31","v":157500},{"$f":"+M30-M31","v":157500}]
[]
[null,null,null,null,null,null,"Blocco 3 Costo del Lavoro",null,{"$f":"+CEm!BQ61","v":77387.39999999998},{"$f":"+CEm!BR61","v":78161.274000000005},{"$f":"+CEm!BS61","v":78942.886740000002},{"$f":"+CEm!BT61","v":79732.315607400029},{"$f":"+CEm!BU61","v":80529.638763473995}]
[null,null,null,null,null,null,"2° Margine -> Margine Operativo Lordo  ",null,{"$f":"+I32-I34","v":-1350.8990119493246},{"$f":"+J32-J34","v":-18066.909285762958},{"$f":"+K32-K34","v":50439.976986186419},{"$f":"+L32-L34","v":77767.684392599971},{"$f":"+M32-M34","v":76970.361236526005}]
[]
[null,null,null,null,null,null,"Blocco 4 Ammortamenti e accantonamenti",null,{"$f":"+CEm!BQ56","v":9000},{"$f":"+CEm!BR56","v":8999.9999999999964},{"$f":"+CEm!BS56","v":9000},{"$f":"+CEm!BT56","v":9000.0000000000146},{"$f":"+CEm!BU56","v":9000.0000000000036}]
[null,null,null,null,null,null,"3° Margine -> Reddito Operativo (Ebit)",null,{"$f":"+I35-I37","v":-10350.899011949325},{"$f":"+J35-J37","v":-27066.909285762955},{"$f":"+K35-K37","v":41439.976986186419},{"$f":"+L35-L37","v":68767.684392599956},{"$f":"+M35-M37","v":67970.361236526005}]
[]
[null,null,null,null,null,null,"Blocco 5 Saldo gestione finanziaria",null,{"$f":"-CEm!BQ83","v":10881.935169546399},{"$f":"-CEm!BR83","v":3623.4149037718507},{"$f":"-CEm!BS83","v":2489.9480151791909},{"$f":"-CEm!BT83","v":1394.5403500437103},{"$f":"-CEm!BU83","v":294.19787207401299}]
[null,null,null,null,null,null,"3° Margine -> Reddito Corrente",null,{"$f":"+I38-I40","v":-21232.834181495724},{"$f":"+J38-J40","v":-30690.324189534804},{"$f":"+K38-K40","v":38950.028971007225},{"$f":"+L38-L40","v":67373.144042556247},{"$f":"+M38-M40","v":67676.16336445199}]
[]
[null,null,null,null,null,null,"Blocco 6 Saldo gestione straordinaria",null,{"$f":"-CEm!BQ74","v":0},{"$f":"-CEm!BR74","v":0},{"$f":"-CEm!BS74","v":0},{"$f":"-CEm!BT74","v":0},{"$f":"-CEm!BU74","v":0}]
[null,null,null,null,null,null,"4° Margine -> Reddito prima delle imposte",null,{"$f":"+I41-I43","v":-21232.834181495724},{"$f":"+J41-J43","v":-30690.324189534804},{"$f":"+K41-K43","v":38950.028971007225},{"$f":"+L41-L43","v":67373.144042556247},{"$f":"+M41-M43","v":67676.16336445199}]
[]
[null,null,null,null,null,null,"Blocco 7 Imposte ed onere tributari",null,{"$f":"+CEm!BQ94","v":3038.8190101462847},{"$f":"+CEm!BR94","v":2133.9934051023479},{"$f":"+CEm!BS94","v":14140.046610954993},{"$f":"+CEm!BT94","v":22015.441643865208},{"$f":"+CEm!BU94","v":22045.252924479362}]
[null,null,null,null,null,null,"5° Margine -> Risultato netto",null,{"$f":"+I44-I46","v":-24271.65319164201},{"$f":"+J44-J46","v":-32824.317594637148},{"$f":"+K44-K46","v":24809.982360052232},{"$f":"+L44-L46","v":45357.702398691035},{"$f":"+M44-M46","v":45630.910439972628}]
[]
[]
[]
[]
[null,null,null,null,null,"Indicatori di Redditività"]
[null,null,null,null,null,null,null,null,{"$f":"I13","v":2017},{"$f":"J13","v":2018},{"$f":"K13","v":2019},{"$f":"L13","v":2020},{"$f":"M13","v":2021}]
[null,null,null,null,null,null,"ROI",null,{"$f":"+I38/(I21+I20)","v":-9.8185471138148031E-2},{"$f":"+J38/(J21+J20)","v":-0.64306829044110925},{"$f":"+K38/(K21+K20)","v":0.84217122026053381},{"$f":"+L38/(L21+L20)","v":1.3482154284849226},{"$f":"+M38/(M21+M20)","v":0.7999817128891582}]
[null,null,null,null,null,null,"ROE",null,{"$f":"+I47/I20","v":-4.2371130805537618},{"$f":"+J47/J20","v":1.2114095432690219},{"$f":"+K47/K20","v":-10.853065604099406},{"$f":"+L47/L20","v":2.4837569274023701},{"$f":"+M47/M20","v":0.71418099133481683}]
[null,null,null,null,null,null,"ROTA",null,{"$f":"+(I38+I43)/I17","v":-8.4136570130843302E-2},{"$f":"+(J38+J43)/J17","v":-0.32131411259312076},{"$f":"+(K38+K43)/K17","v":0.54676181274216651},{"$f":"+(L38+L43)/L17","v":0.93600896438361758},{"$f":"+(M38+M43)/M17","v":0.68220991629555172}]
[]
[]
[null,null,null,null,null,"Indicatori di Liquidità"]
[null,null,null,null,null,null,null,null,{"$f":"I13","v":2017},{"$f":"J13","v":2018},{"$f":"K13","v":2019},{"$f":"L13","v":2020},{"$f":"M13","v":2021}]
[null,null,null,null,null,null,"Capitale circolante netto",null,{"$f":"+I15-I22","v":24421.800938739576},{"$f":"+J15-J22","v":-29909.843509205126},{"$f":"+K15-K22","v":-13793.981351862218},{"$f":"+L15-L22","v":-2993.6488500681771},{"$f":"+M15-M22","v":39964.793748696116}]
[null,null,null,null,null,null,"Current ratio",null,{"$f":"+I15/I22","v":2.3873525229839641},{"$f":"+J15/J22","v":0.29036154094366218},{"$f":"+K15/K22","v":0.48114889668007488},{"$f":"+L15/L22","v":0.8667279660518068},{"$f":"+M15/M22","v":3.7246569136559442}]

{"sheet":"configurazione","index":38,"n_rows":125,"n_cols":53,"rows_kept":125,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,12,2017,null,"Gennaio","01","m1",null,1,{"$f":"INDEX(configurazione!I1:J13,M1,2)","v":"01"},{"$f":"CONCATENATE(1,\"/\",N1,\"/\",N2)","v":"1/01/2017"},{"$f":"O1+0","v":"2017-01-01"},null,null,null,null,1,null,null,5,{"$f":"INDEX(U1:U5,X1)","v":5},null,null,null,null,0,null,null,null,null,null,null,1,null,null,3,{"$f":"INDEX(AK1:AK10,AN1)","v":3},null,1,null,null,2,{"$f":"INDEX(AQ1:AQ10,AT1)","v":2},null,1,null,null,2,{"$f":"INDEX(AW1:AW10,AZ1)","v":2}]
[null,null,null,null,null,13,2018,null,"Febbraio","02","m2",null,1,{"$f":"INDEX(configurazione!G1:G9,M2,1)","v":2017},null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,30,null,null,null,null,null,null,2,null,null,null,null,null,2,null,null,null,null,null,2]
[null,null,null,null,null,14,2019,null,"Marzo","03","m3",null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,60,null,null,null,null,null,null,3,null,null,null,null,null,3,null,null,null,null,null,3]
[null,null,null,null,null,null,2020,null,"Aprile","04","m4",null,null,null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,90,null,null,null,null,null,null,4,null,null,null,null,null,4]
[null,null,null,null,null,null,2021,null,"Maggio","05","m5",null,null,null,null,null,null,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,null,null,5]
[null,"sequenza_fogli",null,null,null,null,2022,null,"Giugno","06","m6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,6,null,null,null,null,null,6]
[null,"Parametri",null,null,null,null,2023,null,"Luglio","07","m7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,7,null,null,null,null,null,7]
[null,"Budget Vendite",null,null,null,null,2024,null,"Agosto","08","m8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,null,null,null,null,8]
[null,"Personale",null,null,null,null,2025,null,"Settembre","09","m9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,null,null,null,null,9]
[null,"Costi Fissi",null,null,null,null,null,null,"Ottobre","10","m10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,null,null,10]
[null,null,null,null,null,null,null,null,"Novembre","11","m11"]
[null,null,null,null,null,null,null,null,"Dicembre","12","m12"]
[]
[]
[]
[]
[null,"Fabbricati "]
[null,"Impianti e macchinari",null,null,"trattamento mesi anni","nome foglio","presenza mesi","presenza anni","riga mese","colonna mese","visualizzazione solo anni","passo mesi","passo anni"]
[null,"Attrezzature Industriali e commerciali",null,null,null,"VIEW",false,false,11,9,null,12,1]
[null,"Costi d'impianto e ampliamento",null,null,null,"app",false,false,null,null,null,12,1]
[null,"Ricerca& Sviluppo",null,null,null,"Input->",false,false,null,null,null,12,1]
[null,"Altre immobilizzazioni immateriali",null,null,null,"Parametri",false,false,null,null,null,12,1]
[null,null,null,null,null,"Budget Vendite",true,true,10,9,false,12,1]
[null,null,null,null,null,"Personale",true,true,null,7,false,12,1]
[null,null,null,null,null,"Costi Fissi",true,true,null,10,false,12,1]
[null,null,null,null,null,"Costi Variabili",true,true,null,9,false,12,1]
[null,null,null,null,null,"Investimenti",true,true,null,10,false,12,1]
[null,null,null,null,null,"Fin Banca",true,true,null,8,false,12,1]
[null,null,null,null,null,"Leasing",true,true,null,8,false,12,1]
[null,null,null,null,null,"Capitale",true,true,null,6,false,12,1]
[null,null,null,null,null,"Distribuzione Utile",false,true,null,7,false,12,1]
[null,null,null,null,null,"Elaborati ->",false,false,null,null,null,12,1]
[null,null,null,null,null,"E_Vendite",true,true,null,9,false,12,1]
[null,null,null,null,null,"E_Costi Fissi",true,true,null,9,false,12,1]
[null,null,null,null,null,"E_Costi Variabili",true,true,null,9,false,12,1]
[null,null,null,null,null,"E_Investimenti",true,true,null,11,false,12,1]
[null,null,null,null,null,"Im Irap",true,true,null,7,false,12,1]
[null,null,null,null,null,"Im Ires",true,true,null,7,false,12,1]
[null,null,null,null,null,"E_Personale",true,true,null,9,false,12,1]
[null,null,null,null,null,"Ammortamento",true,true,null,10,false,12,1]
[null,null,null,null,null,"Liq iva",true,true,null,8,false,12,1]
[null,null,null,null,null,"Banca",true,true,null,8,false,12,1]
[null,null,null,null,null,"Tabelle",false,true,null,5,false,12,1]
[null,null,null,null,null,"CEm",true,true,null,7,false,12,1]
[null,null,null,null,null,"SPm",true,true,null,9,false,12,1]
[null,null,null,null,null,"Cash Flow",true,true,null,8,false,12,1]
[null,null,null,null,null,"Indicatori",false,true,null,9,false,12,1]
[null,null,null,null,null,"Sp annuo",false,false,null,null,null,12,1]
[null,null,null,null,null,"Ce annuo",false,false,null,null,null,12,1]
[null,null,null,null,null,"Cash Flow annuo",false,false,null,null,null,12,1]
[null,null,null,null,null,"G_I",false,true,null,3,null,null,12]
[null,null,null,null,null,"G_Personale",false,true,null,14,null,null,1]
[null,null,null,null,null,"G_CF",false,true,null,4,null,null,10]
[null,null,null,null,null,"G_Inv",false,true,null,4,null,null,7]
[null,null,null,null,null,"G_SP",false,false,null,null,false]
[null,null,null,null,null,"G_V",false,false,null,null,false]
[null,null,null,null,null,"G_CV",false,false,null,null,false]
[null,null,null,null,null,"G_Banca",false,false,null,null,false]
[null,null,null,null,null,"Documento",false,false,null,null,false]
[]
["mostra tutto documenti"]
[false]
[]
[]
[]
[]
["A1 m1",1]
["A1 m2",2]
["A1 m3",3]
["A1 m4",4]
["A1 m5",5]
["A1 m6",6]
["A1 m7",7]
["A1 m8",8]
["A1 m9",9]
["A1 m10",10]
["A1 m11",11]
["A1 m12",12]
["A2 m1",13]
["A2 m2",14]
["A2 m3",15]
["A2 m4",16]
["A2 m5",17]
["A2 m6",18]
["A2 m7",19]
["A2 m8",20]
["A2 m9",21]
["A2 m10",22]
["A2 m11",23]
["A2 m12",24]
["A3 m1",25]
["A3 m3",27]
["A3 m4",28]
["A3 m5",29]
["A3 m6",30]
["A3 m7",31]
["A3 m8",32]
["A3 m9",33]
["A3 m10",34]
["A3 m11",35]
["A3 m12",36]
["A4 m1",37]
["A4 m2",38]
["A4 m3",39]
["A4 m4",40]
["A4 m5",41]
["A4 m6",42]
["A4 m7",43]
["A4 m8",44]
["A4 m9",45]
["A4 m10",46]
["A4 m11",47]
["A4 m12",48]
["A5 m1",49]
["A5 m2",50]
["A5 m3",51]
["A5 m4",52]
["A5 m5",53]
["A5 m6",54]
["A5 m7",55]
["A5 m8",56]
["A5 m9",57]
["A5 m10",58]
["A5 m11",59]
["A5 m12",60]