{"text_format":"1","workbook":"xlsx","n_sheets":18,"sheets":["Disclaimer","0) Debiti operativi scaduti","1) Debiti finanziari","2) Richiesta finanziamento","3) Analisi flussi di cassa","3.1) Analisi flussi dei cassa","3.2) Analisi flussi di cassa","4) Analisi sostenibilità debito","4.1) Analisi sostenibilità deb","4.2) Analisi sostenibilità deb","4.3) Analisi sostenibilità deb","5) Sintesi","6) Sostenibilità ante Covid19","Supporto analisi ante Covid","Check start","Supporto mutui","Supporto distribuzione","Supporto"],"not_rendered":{"charts":0,"images":5,"macros":1,"external_links":0,"defined_names":18,"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":"Disclaimer","index":0,"n_rows":46,"n_cols":23,"rows_kept":46,"cut":false,"hidden":false,"merged":[[45,0,46,18],[23,22,25,28],[5,22,7,28],[26,22,26,29],[0,0,44,19],[34,22,37,29],[8,22,10,28],[11,22,13,28],[14,22,16,28],[17,22,19,28],[20,22,22,28]]}
["\nIl presente modello software in formato Excel è stato sviluppato ed è di proprietà di Banca di Credito Cooperativo BCC Bergamo ed è stato realizzato ad esclusivo uso degli associati ANCE Bergamo come documento integrativo del Webinar svoltosi in data 08.05.2020 - La valutazione della sostenibilità finanziaria al tempo del Covid.\n\nIl modello presenta una struttura di analisi semplificata (tra il resto non include la dinamica Capex e capitale circolante) realizzata a mero scopo didattico e non per un utilizzo consulenziale in quanto parziale e non esaustivo, pertanto, non deve essere utilizzato a supporto delle decisioni aziendali e non sostituisce l'assistenza di un consulente.\n\nIl modello è ceduto in licenza d'uso 'as is', vale a dire, cosi com'è, e non viene fornita alcuna garanzia, assistenza, documentazione o supporto in relazione al suo funanzionamento e al suo utilizzo. Pur essendo stata posta tutta l’attenzione e la diligenza possibile nello sviluppo del presente software, non si assume alcuna responsabilità in relazione ad eventuali errori, omissioni o inesattezze che potessero essere presenti, così come non si assume alcuna responsabilité in relazione all'utilizzo del presente software, in particolare, con riferimento ad eventuali perdite o danni, costi o spese sofferti da chiunque abbia fatto affidamento sulle informazioni prodotte e sul suo utilizzo.\n\nPer i motivi dinanzi esposti, la Banca declina ogni responsabilità verso terzi che utilizzino per scopi diversi dall'integrazione didattica al Webinar il presente modello o che abbiano fatto affidamento sulle risultanze dello stesso che, in quanto elemento parziale e semplificato, non rappresenta alcun giudizio conclusivo sull'impresa.\n\nL'utilizzabilità del presente modello scade il 31.12.2020.\n"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debiti operativi scaduti"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debiti finanziari"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Richiesta finanziamento"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Analisi CE e cash flow"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Analisi sostenibilità debito"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sintesi scenari"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Report"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Compilare i dati nei campi con i caratteri in colore blu"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ctrl + m\nsi ritorna alla presente pagina"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["(programma sviluppato con la versione Microsoft Excel 365 aziende - L'utilizzo di versioni precedenti o di livello inferiore può determinare problemi nel funzionamento)"]

{"sheet":"0) Debiti operativi scaduti","index":1,"n_rows":1281,"n_cols":41,"rows_kept":1281,"cut":false,"hidden":true,"merged":[[15,0,15,4],[1,3,1,4],[10,6,12,9],[0,3,0,4],[0,5,1,9]]}
["Denominazione richiedente",null,null,"Rossi Mario SRl",null,"Debiti operativi scaduti"]
["Nag",null,null,12412]
["Data compilazione",null,null,null,"2020-04-20"]
[]
[]
["Debiti operativi scaduti"]
["Totale debiti scaduti non rateizzati",null,null,1500]
["Tasso di interesse",null,null,2.5000000000000001E-2]
["Stima durata media rimborso (mesi)",null,null,48]
["Piano di rientro",null,"Debiti rateizzati","Non rateizzati","Cash -out"]
["Anno 1",null,{"$f":"SUMIFS(C82:C1281,B82:B1281,\">\"&E3,B82:B1281,\"<\"&EDATE(E3,12))","v":2850},{"$f":"-IF(D9<12,PMT(D8/12,D9,D7)*D9,PMT(D8/12,D9,D7)*12)","v":394.45261252935774},{"$f":"+D11+C11","v":3244.4526125293578},null,"(inserire gli importi all'euro dal mese successivo alla data compilazione nella tabella sottostante )"]
["Anno 2",null,{"$f":"SUMIFS(C82:C1281,B82:B1281,\">\"&EDATE(E3,12),B82:B1281,\"<=\"&EDATE(E3,24))","v":1200},{"$f":"IF(D9<=12,0,-IF(AND(D9>12,D9<24),PMT(D8/12,D9,D7)*(D9-12),PMT(D8/12,D9,D7)*12))","v":394.45261252935774},{"$f":"+D12+C12","v":1594.4526125293578}]
["Anno 3",null,{"$f":"SUMIFS(C82:C1281,B82:B1281,\">\"&EDATE(E3,24),B82:B1281,\"<=\"&EDATE(E3,36))","v":0},{"$f":"IF(D9<=24,0,-IF(AND(D9>24,D9<36),PMT(D8/12,D9,D7)*(D9-24),PMT(D8/12,D9,D7)*12))","v":394.45261252935774},{"$f":"+D13+C13","v":394.45261252935774}]
["Anno 4",null,{"$f":"SUMIFS(C82:C1281,B82:B1281,\">\"&EDATE(E3,36),B82:B1281,\"<=\"&EDATE(E3,48))","v":0},{"$f":"IF(D9<=36,0,-IF(AND(D9>36,D9<48),PMT(D8/12,D9,D7)*(D9-36),PMT(D8/12,D9,D7)*12))","v":394.45261252935774},{"$f":"+D14+C14","v":394.45261252935774}]
["Anno 5",null,{"$f":"SUMIFS(C82:C1281,B82:B1281,\">\"&EDATE(E3,48),B82:B1281,\"<=\"&EDATE(E3,60))","v":0},{"$f":"IF(D9<=48,0,-IF(AND(D9>48,D9<60),PMT(D8/12,D9,D7)*(D9-48),PMT(D8/12,D9,D7)*12))","v":0},{"$f":"+D15+C15","v":0}]
["(anni: intesi come 12 mesi dal mese successivo alla data compilazione)"]
[]
[null,"Data","1° rateazione","Data","2° rateazione","Data","3° rateazione","Data","4° rateazione","Data","5° rateazione","Data","6° rateazione","Data","7° rateazione","Data","8° rateazione","Data","9° rateazione","Data","10° rateazione","Data","11° rateazione","Data","12° rateazione","Data","13° rateazione","Data","14° rateazione","Data","15° rateazione","Data","16° rateazione","Data","17° rateazione","Data","18° rateazione","Data","19° rateazione","Data","20° rateazione"]
[1,"2020-05-01",150,"2020-06-01",350]
[{"$f":"IF(B20=\"\",\"\",A19+1)","v":2},"2020-06-01",150,"2020-09-01",350]
[3,"2020-07-01",150,"2020-12-01",350]
[4,"2020-08-01",150]
[5,"2020-09-01",150]
[6,"2020-10-01",150]
[7,"2020-11-01",150]
[8,"2020-12-01",150]
[9,"2021-01-01",150]
[10,"2021-02-01",150]
[11,"2021-03-01",150]
[12,"2021-04-01",150]
[13,"2021-05-01",150]
[14,"2021-06-01",150]
[15,"2021-07-01",150]
[16,"2021-08-01",150]
[17,"2021-09-01",150]
[18,"2021-10-01",150]
[19,"2021-11-01",150]
[20,"2021-12-01",150]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[]
[]
[]
[1,{"$f":"+B19","v":"2020-05-01"},{"$f":"+C19","v":150}]
[{"$f":"IF(A82=60,1,1+A82)","v":2},{"$f":"+B20","v":"2020-06-01"},150]
[{"$f":"IF(A83=60,1,1+A83)","v":3},"2020-07-01",150]
[4,"2020-08-01",150]
[5,"2020-09-01",150]
[6,"2020-10-01",150]
[7,"2020-11-01",150]
[8,"2020-12-01",150]
[9,"2021-01-01",150]
[10,"2021-02-01",150]
[11,"2021-03-01",150]
[12,"2021-04-01",150]
[13,"2021-05-01",150]
[14,"2021-06-01",150]
[15,"2021-07-01",150]
[16,"2021-08-01",150]
[17,"2021-09-01",150]
[18,{"$f":"+B36","v":"2021-10-01"},150]
[19,"2021-11-01",150]
[20,"2021-12-01",150]
[21,"00:00:00",0]
[22,"00:00:00",0]
[23,"00:00:00",0]
[24,"00:00:00",0]
[25,"00:00:00",0]
[26,"00:00:00",0]
[27,"00:00:00",0]
[28,"00:00:00",0]
[29,"00:00:00",0]
[30,"00:00:00",0]
[31,"00:00:00",0]
[32,"00:00:00",0]
[33,"00:00:00",0]
[34,{"$f":"+B52","v":"00:00:00"},0]
[35,"00:00:00",0]
[36,"00:00:00",0]
[37,"00:00:00",0]
[38,"00:00:00",0]
[39,"00:00:00",0]
[40,"00:00:00",0]
[41,"00:00:00",0]
[42,"00:00:00",0]
[43,"00:00:00",0]
[44,"00:00:00",0]
[45,"00:00:00",0]
[46,"00:00:00",0]
[47,"00:00:00",0]
[48,"00:00:00",0]
[49,"00:00:00",0]
[50,{"$f":"+B68","v":"00:00:00"},0]
[51,"00:00:00",0]
[52,"00:00:00",0]
[53,"00:00:00",0]
[54,"00:00:00",0]
[55,"00:00:00",0]
[56,"00:00:00",0]
[57,"00:00:00",0]
[58,"00:00:00",0]
[59,"00:00:00",0]
[60,"00:00:00",0]
[1,{"$f":"+D19","v":"2020-06-01"},{"$f":"+E19","v":350},2]
[2,{"$f":"+D20","v":"2020-09-01"},350]
[3,"2020-12-01",350]
[4,"00:00:00",0]
[5,"00:00:00",0]
[6,"00:00:00",0]
[{"$f":"IF(A147=60,1,1+A147)","v":7},"00:00:00",0]
[8,"00:00:00",0]
[9,"00:00:00",0]
[10,"00:00:00",0]
[11,"00:00:00",0]
[12,"00:00:00",0]
[13,"00:00:00",0]
[14,"00:00:00",0]
[15,"00:00:00",0]
[16,"00:00:00",0]
[17,"00:00:00",0]
[18,"00:00:00",0]
[19,"00:00:00",0]
[20,"00:00:00",0]
[21,"00:00:00",0]
[22,"00:00:00",0]
[23,"00:00:00",0]
[24,"00:00:00",0]
[25,"00:00:00",0]
[26,"00:00:00",0]
[27,"00:00:00",0]
[28,"00:00:00",0]
[29,"00:00:00",0]
[30,"00:00:00",0]
[31,"00:00:00",0]
[32,"00:00:00",0]
[33,"00:00:00",0]
[34,"00:00:00",0]
[35,"00:00:00",0]
[36,"00:00:00",0]
[37,"00:00:00",0]
[38,"00:00:00",0]
[39,"00:00:00",0]
[40,"00:00:00",0]
[41,"00:00:00",0]
[42,"00:00:00",0]
[43,"00:00:00",0]
[44,"00:00:00",0]
[45,"00:00:00",0]
[46,"00:00:00",0]
[47,"00:00:00",0]
[48,"00:00:00",0]
[49,"00:00:00",0]
[50,"00:00:00",0]
[51,"00:00:00",0]
[52,"00:00:00",0]
[53,"00:00:00",0]
[54,"00:00:00",0]
[55,"00:00:00",0]
[56,"00:00:00",0]
[57,"00:00:00",0]
[58,"00:00:00",0]
[59,"00:00:00",0]
[60,"00:00:00",0]
[1,{"$f":"+F19","v":"00:00:00"},{"$f":"+G19","v":0},3]
[2,{"$f":"+F20","v":"00:00:00"},0]
[3,"00:00:00",0]
[4,"00:00:00",0]
[5,"00:00:00",0]
[6,"00:00:00",0]
[7,"00:00:00",0]
[8,"00:00:00",0]
[9,"00:00:00",0]
[10,"00:00:00",0]
[{"$f":"IF(A211=60,1,1+A211)","v":11},"00:00:00",0]
[12,"00:00:00",0]
[13,"00:00:00",0]
[14,"00:00:00",0]
[15,"00:00:00",0]
[16,"00:00:00",0]
[17,"00:00:00",0]
[18,"00:00:00",0]
[19,"00:00:00",0]
[20,"00:00:00",0]
[21,"00:00:00",0]
[22,"00:00:00",0]
[23,"00:00:00",0]
[24,"00:00:00",0]
[25,"00:00:00",0]
[26,"00:00:00",0]
[27,"00:00:00",0]
[28,"00:00:00",0]
[29,"00:00:00",0]
[30,"00:00:00",0]
[31,"00:00:00",0]
[32,"00:00:00",0]
[33,"00:00:00",0]
[34,"00:00:00",0]
[35,"00:00:00",0]
[36,"00:00:00",0]
[37,"00:00:00",0]
[38,"00:00:00",0]
[39,"00:00:00",0]
[40,"00:00:00",0]
[41,"00:00:00",0]
[42,"00:00:00",0]
[43,"00:00:00",0]
[44,"00:00:00",0]
[45,"00:00:00",0]
[46,"00:00:00",0]
[47,"00:00:00",0]
[48,"00:00:00",0]
[49,"00:00:00",0]
[50,"00:00:00",0]
[51,"00:00:00",0]
[52,"00:00:00",0]
[53,"00:00:00",0]
[54,"00:00:00",0]
[55,"00:00:00",0]
[56,"00:00:00",0]
[57,"00:00:00",0]
[58,"00:00:00",0]
[59,"00:00:00",0]
[60,"00:00:00",0]
[1,{"$f":"+H19","v":"00:00:00"},{"$f":"+I19","v":0},4]
[2,{"$f":"+H20","v":"00:00:00"},0]
[3,"00:00:00",0]
[4,"00:00:00",0]
[5,"00:00:00",0]
[6,"00:00:00",0]
[7,"00:00:00",0]
[8,"00:00:00",0]
[9,"00:00:00",0]
[10,"00:00:00",0]
[11,"00:00:00",0]
[12,"00:00:00",0]
[13,"00:00:00",0]
[14,"00:00:00",0]
[{"$f":"IF(A275=60,1,1+A275)","v":15},"00:00:00",0]
[16,"00:00:00",0]
[17,"00:00:00",0]
[18,"00:00:00",0]
[19,"00:00:00",0]
[20,"00:00:00",0]
[21,"00:00:00",0]
[22,"00:00:00",0]
[23,"00:00:00",0]
[24,"00:00:00",0]
[25,"00:00:00",0]
[26,"00:00:00",0]
[27,"00:00:00",0]
[28,"00:00:00",0]
[29,"00:00:00",0]
[30,"00:00:00",0]
[31,"00:00:00",0]
[32,"00:00:00",0]
[33,"00:00:00",0]
[34,"00:00:00",0]
[35,"00:00:00",0]
[36,"00:00:00",0]
[37,"00:00:00",0]
[38,"00:00:00",0]
[39,"00:00:00",0]
[40,"00:00:00",0]
[41,"00:00:00",0]
[42,"00:00:00",0]
[43,"00:00:00",0]
[44,"00:00:00",0]
[45,"00:00:00",0]
[46,"00:00:00",0]
[47,"00:00:00",0]
[48,"00:00:00",0]
[49,"00:00:00",0]
[50,"00:00:00",0]
[51,"00:00:00",0]
[52,"00:00:00",0]
[53,"00:00:00",0]
[54,"00:00:00",0]
[55,"00:00:00",0]
[56,"00:00:00",0]
[57,"00:00:00",0]
[58,"00:00:00",0]
[59,"00:00:00",0]
[60,"00:00:00",0]
[1,{"$f":"+J19","v":"00:00:00"},{"$f":"+K19","v":0},5]
[2,{"$f":"+J20","v":"00:00:00"},0]
[3,"00:00:00",0]
[4,"00:00:00",0]
[5,"00:00:00",0]
[6,"00:00:00",0]
[7,"00:00:00",0]
[8,"00:00:00",0]
[9,"00:00:00",0]
[10,"00:00:00",0]
[11,"00:00:00",0]
[12,"00:00:00",0]
[13,"00:00:00",0]
[14,"00:00:00",0]
[15,"00:00:00",0]
[16,"00:00:00",0]
[17,"00:00:00",0]
[18,"00:00:00",0]
[{"$f":"IF(A339=60,1,1+A339)","v":19},"00:00:00",0]
[20,"00:00:00",0]
[21,"00:00:00",0]
[22,"00:00:00",0]
[23,"00:00:00",0]
[24,"00:00:00",0]
[25,"00:00:00",0]
[26,"00:00:00",0]
[27,"00:00:00",0]
[28,"00:00:00",0]
[29,"00:00:00",0]
[30,"00:00:00",0]
[31,"00:00:00",0]
[32,"00:00:00",0]
[33,"00:00:00",0]
[34,"00:00:00",0]
[35,"00:00:00",0]
[36,"00:00:00",0]
[37,"00:00:00",0]
[38,"00:00:00",0]
[39,"00:00:00",0]
[40,"00:00:00",0]
[41,"00:00:00",0]
[42,"00:00:00",0]
[43,"00:00:00",0]
[44,"00:00:00",0]
[45,"00:00:00",0]
[46,"00:00:00",0]
[47,"00:00:00",0]
[48,"00:00:00",0]
[49,"00:00:00",0]
[50,"00:00:00",0]
[51,"00:00:00",0]
[52,"00:00:00",0]
[53,"00:00:00",0]
[54,"00:00:00",0]
[55,"00:00:00",0]
[56,"00:00:00",0]
[57,"00:00:00",0]
[58,"00:00:00",0]
[59,"00:00:00",0]
[60,"00:00:00",0]
[1,{"$f":"+L19","v":"00:00:00"},{"$f":"+M19","v":0},6]
[2,{"$f":"+L20","v":"00:00:00"},0]
[3,"00:00:00",0]
[4,"00:00:00",0]
[5,"00:00:00",0]
[6,"00:00:00",0]
[7,"00:00:00",0]
[8,"00:00:00",0]
[9,"00:00:00",0]
[10,"00:00:00",0]
[11,"00:00:00",0]
[12,"00:00:00",0]
[13,"00:00:00",0]
[14,"00:00:00",0]
[15,"00:00:00",0]
[16,"00:00:00",0]
[17,"00:00:00",0]
[18,"00:00:00",0]
[19,"00:00:00",0]
[20,"00:00:00",0]
[21,"00:00:00",0]
[22,"00:00:00",0]
[{"$f":"IF(A403=60,1,1+A403)","v":23},"00:00:00",0]
[24,"00:00:00",0]
[25,"00:00:00",0]
[26,"00:00:00",0]
[27,"00:00:00",0]
[28,"00:00:00",0]
[29,"00:00:00",0]
[30,"00:00:00",0]
[31,"00:00:00",0]
[32,"00:00:00",0]
[33,"00:00:00",0]
[34,"00:00:00",0]
[35,"00:00:00",0]
[36,"00:00:00",0]
[37,"00:00:00",0]
[38,"00:00:00",0]
[39,"00:00:00",0]
[40,"00:00:00",0]
[41,"00:00:00",0]
[42,"00:00:00",0]
[43,"00:00:00",0]
[44,"00:00:00",0]
[45,"00:00:00",0]
[46,"00:00:00",0]
[47,"00:00:00",0]
[48,"00:00:00",0]
[49,"00:00:00",0]
[50,"00:00:00",0]
[51,"00:00:00",0]
[52,"00:00:00",0]
[53,"00:00:00",0]
[54,"00:00:00",0]
[55,"00:00:00",0]
[56,"00:00:00",0]
[57,"00:00:00",0]
[58,"00:00:00",0]
[59,"00:00:00",0]
[60,"00:00:00",0]
[1,{"$f":"+N19","v":"00:00:00"},{"$f":"+O19","v":0},7]
[2,{"$f":"+N20","v":"00:00:00"},0]
[3,"00:00:00",0]
[4,"00:00:00",0]
[5,"00:00:00",0]
[6,"00:00:00",0]
[7,"00:00:00",0]
[8,"00:00:00",0]
[9,"00:00:00",0]
[10,"00:00:00",0]
[11,"00:00:00",0]
[12,"00:00:00",0]
[13,"00:00:00",0]
[14,"00:00:00",0]
[15,"00:00:00",0]
[16,"00:00:00",0]
[17,"00:00:00",0]
[18,"00:00:00",0]
[19,"00:00:00",0]
[20,"00:00:00",0]
[21,"00:00:00",0]
[22,"00:00:00",0]
[23,"00:00:00",0]
[24,"00:00:00",0]
[25,"00:00:00",0]
[26,"00:00:00",0]
[{"$f":"IF(A467=60,1,1+A467)","v":27},"00:00:00",0]
[28,"00:00:00",0]
[29,"00:00:00",0]
[30,"00:00:00",0]
[31,"00:00:00",0]
[32,"00:00:00",0]
[33,"00:00:00",0]
[34,"00:00:00",0]
[35,"00:00:00",0]
[36,"00:00:00",0]
[37,"00:00:00",0]
[38,"00:00:00",0]
[39,"00:00:00",0]
[40,"00:00:00",0]
[41,"00:00:00",0]
[42,"00:00:00",0]
[43,"00:00:00",0]
[44,"00:00:00",0]
[45,"00:00:00",0]
[46,"00:00:00",0]
[47,"00:00:00",0]
[48,"00:00:00",0]
[49,"00:00:00",0]
[50,"00:00:00",0]
[51,"00:00:00",0]
[52,"00:00:00",0]
[53,"00:00:00",0]
[54,"00:00:00",0]
[55,"00:00:00",0]
[56,"00:00:00",0]
[57,"00:00:00",0]
[58,"00:00:00",0]
[59,"00:00:00",0]
[60,"00:00:00",0]
[1,{"$f":"+P19","v":"00:00:00"},{"$f":"+Q19","v":0},8]
[2,{"$f":"+P20","v":"00:00:00"},0]
[3,"00:00:00",0]
[4,"00:00:00",0]
[5,"00:00:00",0]
[6,"00:00:00",0]
[7,"00:00:00",0]
[8,"00:00:00",0]
[9,"00:00:00",0]
[10,"00:00:00",0]
[11,"00:00:00",0]
[12,"00:00:00",0]
[13,"00:00:00",0]
[14,"00:00:00",0]
[15,"00:00:00",0]
[16,"00:00:00",0]
[17,"00:00:00",0]
[18,"00:00:00",0]
[19,"00:00:00",0]
[20,"00:00:00",0]
[21,"00:00:00",0]
[22,"00:00:00",0]
[23,"00:00:00",0]
[24,"00:00:00",0]
[25,"00:00:00",0]
[26,"00:00:00",0]
[27,"00:00:00",0]
[28,"00:00:00",0]
[29,"00:00:00",0]
[30,"00:00:00",0]
[{"$f":"IF(A531=60,1,1+A531)","v":31},"00:00:00",0]
[32,"00:00:00",0]
[33,"00:00:00",0]
[34,"00:00:00",0]
[35,"00:00:00",0]
[36,"00:00:00",0]
[37,"00:00:00",0]
[38,"00:00:00",0]
[39,"00:00:00",0]
[40,"00:00:00",0]
[41,"00:00:00",0]
[42,"00:00:00",0]
[43,"00:00:00",0]
[44,"00:00:00",0]
[45,"00:00:00",0]
[46,"00:00:00",0]
[47,"00:00:00",0]
[48,"00:00:00",0]
[49,"00:00:00",0]
[50,"00:00:00",0]
[51,"00:00:00",0]
[52,"00:00:00",0]
[53,"00:00:00",0]
[54,"00:00:00",0]
[55,"00:00:00",0]
[56,"00:00:00",0]
[57,"00:00:00",0]
[58,"00:00:00",0]
[59,"00:00:00",0]
[60,"00:00:00",0]
[1,{"$f":"+R19","v":"00:00:00"},{"$f":"+S19","v":0},9]
[2,{"$f":"+R20","v":"00:00:00"},0]
[3,"00:00:00",0]
[4,"00:00:00",0]
[5,"00:00:00",0]
[6,"00:00:00",0]
[7,"00:00:00",0]
[8,"00:00:00",0]
[9,"00:00:00",0]
[10,"00:00:00",0]
[11,"00:00:00",0]
[12,"00:00:00",0]
[13,"00:00:00",0]
[14,"00:00:00",0]
[15,"00:00:00",0]
[16,"00:00:00",0]
[17,"00:00:00",0]
[18,"00:00:00",0]
[19,"00:00:00",0]
[20,"00:00:00",0]
[21,"00:00:00",0]
[22,"00:00:00",0]
[23,"00:00:00",0]
[24,"00:00:00",0]
[25,"00:00:00",0]
[26,"00:00:00",0]
[27,"00:00:00",0]
[28,"00:00:00",0]
[29,"00:00:00",0]
[30,"00:00:00",0]
[31,"00:00:00",0]
[32,"00:00:00",0]
[33,"00:00:00",0]
[34,"00:00:00",0]
[{"$f":"IF(A595=60,1,1+A595)","v":35},"00:00:00",0]
[36,"00:00:00",0]
[37,"00:00:00",0]
[38,"00:00:00",0]
[39,"00:00:00",0]
[40,"00:00:00",0]
[41,"00:00:00",0]
[42,"00:00:00",0]
[43,"00:00:00",0]
[44,"00:00:00",0]
[45,"00:00:00",0]
[46,"00:00:00",0]
[47,"00:00:00",0]
[48,"00:00:00",0]
[49,"00:00:00",0]
[50,"00:00:00",0]
[51,"00:00:00",0]
[52,"00:00:00",0]
[53,"00:00:00",0]
[54,"00:00:00",0]
[55,"00:00:00",0]
[56,"00:00:00",0]
[57,"00:00:00",0]
[58,"00:00:00",0]
[59,"00:00:00",0]
[60,"00:00:00",0]
[1,{"$f":"+T19","v":"00:00:00"},{"$f":"+U19","v":0},10]
[2,{"$f":"+T20","v":"00:00:00"},0]
[3,"00:00:00",0]
[4,"00:00:00",0]
[5,"00:00:00",0]
[6,"00:00:00",0]
[7,"00:00:00",0]
[8,"00:00:00",0]
[9,"00:00:00",0]
[10,"00:00:00",0]
[11,"00:00:00",0]
[12,"00:00:00",0]
[13,"00:00:00",0]
[14,"00:00:00",0]
[15,"00:00:00",0]
[16,"00:00:00",0]
[17,"00:00:00",0]
[18,"00:00:00",0]
[19,"00:00:00",0]
[20,"00:00:00",0]
[21,"00:00:00",0]
[22,"00:00:00",0]
[23,"00:00:00",0]
[24,"00:00:00",0]
[25,"00:00:00",0]
[26,"00:00:00",0]
[27,"00:00:00",0]
[28,"00:00:00",0]
[29,"00:00:00",0]
[30,"00:00:00",0]
[31,"00:00:00",0]
[32,"00:00:00",0]
[33,"00:00:00",0]
[34,"00:00:00",0]
[35,"00:00:00",0]
[36,"00:00:00",0]
[37,"00:00:00",0]
[38,"00:00:00",0]
[{"$f":"IF(A659=60,1,1+A659)","v":39},"00:00:00",0]
[40,"00:00:00",0]
[41,"00:00:00",0]
[42,"00:00:00",0]
[43,"00:00:00",0]
[44,"00:00:00",0]
[45,"00:00:00",0]
[46,"00:00:00",0]
[47,"00:00:00",0]
[48,"00:00:00",0]
[49,"00:00:00",0]
[50,"00:00:00",0]
[51,"00:00:00",0]
[52,"00:00:00",0]
[53,"00:00:00",0]
[54,"00:00:00",0]
[55,"00:00:00",0]
[56,"00:00:00",0]
[57,"00:00:00",0]
[58,"00:00:00",0]
[59,"00:00:00",0]
[60,"00:00:00",0]
[1,{"$f":"+V19","v":"00:00:00"},{"$f":"+W19","v":0},11]
[2,{"$f":"+V20","v":"00:00:00"},0]
[3,"00:00:00",0]
[4,"00:00:00",0]
[5,"00:00:00",0]
[6,"00:00:00",0]
[7,"00:00:00",0]
[8,"00:00:00",0]
[9,"00:00:00",0]
[10,"00:00:00",0]
[11,"00:00:00",0]
[12,"00:00:00",0]
[13,"00:00:00",0]
[14,"00:00:00",0]
[15,"00:00:00",0]
[16,"00:00:00",0]
[17,"00:00:00",0]
[18,"00:00:00",0]
[19,"00:00:00",0]
[20,"00:00:00",0]
[21,"00:00:00",0]
[22,"00:00:00",0]
[23,"00:00:00",0]
[24,"00:00:00",0]
[25,"00:00:00",0]
[26,"00:00:00",0]
[27,"00:00:00",0]
[28,"00:00:00",0]
[29,"00:00:00",0]
[30,"00:00:00",0]
[31,"00:00:00",0]
[32,"00:00:00",0]
[33,"00:00:00",0]
[34,"00:00:00",0]
[35,"00:00:00",0]
[36,"00:00:00",0]
[37,"00:00:00",0]
[38,"00:00:00",0]
[39,"00:00:00",0]
[40,"00:00:00",0]
[41,"00:00:00",0]
[42,"00:00:00",0]
[{"$f":"IF(A723=60,1,1+A723)","v":43},"00:00:00",0]
[44,"00:00:00",0]
[45,"00:00:00",0]
[46,"00:00:00",0]
[47,"00:00:00",0]
[48,"00:00:00",0]
[49,"00:00:00",0]
[50,"00:00:00",0]
[51,"00:00:00",0]
[52,"00:00:00",0]
[53,"00:00:00",0]
[54,"00:00:00",0]
[55,"00:00:00",0]
[56,"00:00:00",0]
[57,"00:00:00",0]
[58,"00:00:00",0]
[59,"00:00:00",0]
[60,"00:00:00",0]
[1,{"$f":"+X19","v":"00:00:00"},{"$f":"+Y19","v":0},12]
[2,{"$f":"+X20","v":"00:00:00"},0]
[3,"00:00:00",0]
[4,"00:00:00",0]
[5,"00:00:00",0]
[6,"00:00:00",0]
[7,"00:00:00",0]
[8,"00:00:00",0]
[9,"00:00:00",0]
[10,"00:00:00",0]
[11,"00:00:00",0]
[12,"00:00:00",0]
[13,"00:00:00",0]
[14,"00:00:00",0]
[15,"00:00:00",0]
[16,"00:00:00",0]
[17,"00:00:00",0]
[18,"00:00:00",0]
[19,"00:00:00",0]
[20,"00:00:00",0]
[21,"00:00:00",0]
[22,"00:00:00",0]
[23,"00:00:00",0]
[24,"00:00:00",0]
[25,"00:00:00",0]
[26,"00:00:00",0]
[27,"00:00:00",0]
[28,"00:00:00",0]
[29,"00:00:00",0]
[30,"00:00:00",0]
[31,"00:00:00",0]
[32,"00:00:00",0]
[33,"00:00:00",0]
[34,"00:00:00",0]
[35,"00:00:00",0]
[36,"00:00:00",0]
[37,"00:00:00",0]
[38,"00:00:00",0]
[39,"00:00:00",0]
[40,"00:00:00",0]
[41,"00:00:00",0]
[42,"00:00:00",0]
[43,"00:00:00",0]
[44,"00:00:00",0]
[45,"00:00:00",0]
[46,"00:00:00",0]
[{"$f":"IF(A787=60,1,1+A787)","v":47},"00:00:00",0]
[48,"00:00:00",0]
[49,"00:00:00",0]
[50,"00:00:00",0]
[51,"00:00:00",0]
[52,"00:00:00",0]
[53,"00:00:00",0]
[54,"00:00:00",0]
[55,"00:00:00",0]
[56,"00:00:00",0]
[57,"00:00:00",0]
[58,"00:00:00",0]
[59,"00:00:00",0]
[60,"00:00:00",0]
[1,{"$f":"+Z19","v":"00:00:00"},{"$f":"+AA19","v":0},13]
[2,{"$f":"+Z20","v":"00:00:00"},0]
[3,"00:00:00",0]
[4,"00:00:00",0]
[5,"00:00:00",0]
[6,"00:00:00",0]
[7,"00:00:00",0]
[8,"00:00:00",0]
[9,"00:00:00",0]
[10,"00:00:00",0]
[11,"00:00:00",0]
[12,"00:00:00",0]
[13,"00:00:00",0]
[14,"00:00:00",0]
[15,"00:00:00",0]
[16,"00:00:00",0]
[17,"00:00:00",0]
[18,"00:00:00",0]
[19,"00:00:00",0]
[20,"00:00:00",0]
[21,"00:00:00",0]
[22,"00:00:00",0]
[23,"00:00:00",0]
[24,"00:00:00",0]
[25,"00:00:00",0]
[26,"00:00:00",0]
[27,"00:00:00",0]
[28,"00:00:00",0]
[29,"00:00:00",0]
[30,"00:00:00",0]
[31,"00:00:00",0]
[32,"00:00:00",0]
[33,"00:00:00",0]
[34,"00:00:00",0]
[35,"00:00:00",0]
[36,"00:00:00",0]
[37,"00:00:00",0]
[38,"00:00:00",0]
[39,"00:00:00",0]
[40,"00:00:00",0]
[41,"00:00:00",0]
[42,"00:00:00",0]
[43,"00:00:00",0]
[44,"00:00:00",0]
[45,"00:00:00",0]
[46,"00:00:00",0]
[47,"00:00:00",0]
[48,"00:00:00",0]
[49,"00:00:00",0]
[50,"00:00:00",0]
[{"$f":"IF(A851=60,1,1+A851)","v":51},"00:00:00",0]
[52,"00:00:00",0]
[53,"00:00:00",0]
[54,"00:00:00",0]
[55,"00:00:00",0]
[56,"00:00:00",0]
[57,"00:00:00",0]
[58,"00:00:00",0]
[59,"00:00:00",0]
[60,"00:00:00",0]
[1,{"$f":"+AB19","v":"00:00:00"},{"$f":"+AC19","v":0},14]
[2,{"$f":"+AB20","v":"00:00:00"},0]
[3,"00:00:00",0]
[4,"00:00:00",0]
[5,"00:00:00",0]
[6,"00:00:00",0]
[7,"00:00:00",0]
[8,"00:00:00",0]
[9,"00:00:00",0]
[10,"00:00:00",0]
[11,"00:00:00",0]
[12,"00:00:00",0]
[13,"00:00:00",0]
[14,"00:00:00",0]
[15,"00:00:00",0]
[16,"00:00:00",0]
[17,"00:00:00",0]
[18,"00:00:00",0]
[19,"00:00:00",0]
[20,"00:00:00",0]
[21,"00:00:00",0]
[22,"00:00:00",0]
[23,"00:00:00",0]
[24,"00:00:00",0]
[25,"00:00:00",0]
[26,"00:00:00",0]
[27,"00:00:00",0]
[28,"00:00:00",0]
[29,"00:00:00",0]
[30,"00:00:00",0]
[31,"00:00:00",0]
[32,"00:00:00",0]
[33,"00:00:00",0]
[34,"00:00:00",0]
[35,"00:00:00",0]
[36,"00:00:00",0]
[37,"00:00:00",0]
[38,"00:00:00",0]
[39,"00:00:00",0]
[40,"00:00:00",0]
[41,"00:00:00",0]
[42,"00:00:00",0]
[43,"00:00:00",0]
[44,"00:00:00",0]
[45,"00:00:00",0]
[46,"00:00:00",0]
[47,"00:00:00",0]
[48,"00:00:00",0]
[49,"00:00:00",0]
[50,"00:00:00",0]
[51,"00:00:00",0]
[52,"00:00:00",0]
[53,"00:00:00",0]
[54,"00:00:00",0]
[{"$f":"IF(A915=60,1,1+A915)","v":55},"00:00:00",0]
[56,"00:00:00",0]
[57,"00:00:00",0]
[58,"00:00:00",0]
[59,"00:00:00",0]
[60,"00:00:00",0]
[1,{"$f":"+AD19","v":"00:00:00"},{"$f":"+AE19","v":0},15]
[2,{"$f":"+AD20","v":"00:00:00"},0]
[3,"00:00:00",0]
[4,"00:00:00",0]
[5,"00:00:00",0]
[6,"00:00:00",0]
[7,"00:00:00",0]
[8,"00:00:00",0]
[9,"00:00:00",0]
[10,"00:00:00",0]
[11,"00:00:00",0]
[12,"00:00:00",0]
[13,"00:00:00",0]
[14,"00:00:00",0]
[15,"00:00:00",0]
[16,"00:00:00",0]
[17,"00:00:00",0]
[18,"00:00:00",0]
[19,"00:00:00",0]
[20,"00:00:00",0]
[21,"00:00:00",0]
[22,"00:00:00",0]
[23,"00:00:00",0]
[24,"00:00:00",0]
[25,"00:00:00",0]
[26,"00:00:00",0]
[27,"00:00:00",0]
[28,"00:00:00",0]
[29,"00:00:00",0]
[30,"00:00:00",0]
[31,"00:00:00",0]
[32,"00:00:00",0]
[33,"00:00:00",0]
[34,"00:00:00",0]
[35,"00:00:00",0]
[36,"00:00:00",0]
[37,"00:00:00",0]
[38,"00:00:00",0]
[39,"00:00:00",0]
[40,"00:00:00",0]
[41,"00:00:00",0]
[42,"00:00:00",0]
[43,"00:00:00",0]
[44,"00:00:00",0]
[45,"00:00:00",0]
[46,"00:00:00",0]
[47,"00:00:00",0]
[48,"00:00:00",0]
[49,"00:00:00",0]
[50,"00:00:00",0]
[51,"00:00:00",0]
[52,"00:00:00",0]
[53,"00:00:00",0]
[54,"00:00:00",0]
[55,"00:00:00",0]
[56,"00:00:00",0]
[57,"00:00:00",0]
[58,"00:00:00",0]
[{"$f":"IF(A979=60,1,1+A979)","v":59},"00:00:00",0]
[60,"00:00:00",0]
[1,{"$f":"+AF19","v":"00:00:00"},{"$f":"+AG19","v":0},16]
[2,{"$f":"+AF20","v":"00:00:00"},0]
[3,"00:00:00",0]
[4,"00:00:00",0]
[5,"00:00:00",0]
[6,"00:00:00",0]
[7,"00:00:00",0]
[8,"00:00:00",0]
[9,"00:00:00",0]
[10,"00:00:00",0]
[11,"00:00:00",0]
[12,"00:00:00",0]
[13,"00:00:00",0]
[14,"00:00:00",0]
[15,"00:00:00",0]
[16,"00:00:00",0]
[17,"00:00:00",0]
[18,"00:00:00",0]
[19,"00:00:00",0]
[20,"00:00:00",0]
[21,"00:00:00",0]
[22,"00:00:00",0]
[23,"00:00:00",0]
[24,"00:00:00",0]
[25,"00:00:00",0]
[26,"00:00:00",0]
[27,"00:00:00",0]
[28,"00:00:00",0]
[29,"00:00:00",0]
[30,"00:00:00",0]
[31,"00:00:00",0]
[32,"00:00:00",0]
[33,"00:00:00",0]
[34,"00:00:00",0]
[35,"00:00:00",0]
[36,"00:00:00",0]
[37,"00:00:00",0]
[38,"00:00:00",0]
[39,"00:00:00",0]
[40,"00:00:00",0]
[41,"00:00:00",0]
[42,"00:00:00",0]
[43,"00:00:00",0]
[44,"00:00:00",0]
[45,"00:00:00",0]
[46,"00:00:00",0]
[47,"00:00:00",0]
[48,"00:00:00",0]
[49,"00:00:00",0]
[50,"00:00:00",0]
[51,"00:00:00",0]
[52,"00:00:00",0]
[53,"00:00:00",0]
[54,"00:00:00",0]
[55,"00:00:00",0]
[56,"00:00:00",0]
[57,"00:00:00",0]
[58,"00:00:00",0]
[59,"00:00:00",0]
[60,"00:00:00",0]
[1,{"$f":"+AH19","v":"00:00:00"},{"$f":"+AI19","v":0},17]
[2,{"$f":"+AH20","v":"00:00:00"},0]
[{"$f":"IF(A1043=60,1,1+A1043)","v":3},"00:00:00",0]
[4,"00:00:00",0]
[5,"00:00:00",0]
[6,"00:00:00",0]
[7,"00:00:00",0]
[8,"00:00:00",0]
[9,"00:00:00",0]
[10,"00:00:00",0]
[11,"00:00:00",0]
[12,"00:00:00",0]
[13,"00:00:00",0]
[14,"00:00:00",0]
[15,"00:00:00",0]
[16,"00:00:00",0]
[17,"00:00:00",0]
[18,"00:00:00",0]
[19,"00:00:00",0]
[20,"00:00:00",0]
[21,"00:00:00",0]
[22,"00:00:00",0]
[23,"00:00:00",0]
[24,"00:00:00",0]
[25,"00:00:00",0]
[26,"00:00:00",0]
[27,"00:00:00",0]
[28,"00:00:00",0]
[29,"00:00:00",0]
[30,"00:00:00",0]
[31,"00:00:00",0]
[32,"00:00:00",0]
[33,"00:00:00",0]
[34,"00:00:00",0]
[35,"00:00:00",0]
[36,"00:00:00",0]
[37,"00:00:00",0]
[38,"00:00:00",0]
[39,"00:00:00",0]
[40,"00:00:00",0]
[41,"00:00:00",0]
[42,"00:00:00",0]
[43,"00:00:00",0]
[44,"00:00:00",0]
[45,"00:00:00",0]
[46,"00:00:00",0]
[47,"00:00:00",0]
[48,"00:00:00",0]
[49,"00:00:00",0]
[50,"00:00:00",0]
[51,"00:00:00",0]
[52,"00:00:00",0]
[53,"00:00:00",0]
[54,"00:00:00",0]
[55,"00:00:00",0]
[56,"00:00:00",0]
[57,"00:00:00",0]
[58,"00:00:00",0]
[59,"00:00:00",0]
[60,"00:00:00",0]
[1,{"$f":"+AJ19","v":"00:00:00"},{"$f":"+AK19","v":0},18]
[2,{"$f":"+AJ20","v":"00:00:00"},0]
[3,"00:00:00",0]
[4,"00:00:00",0]
[5,"00:00:00",0]
[6,"00:00:00",0]
[{"$f":"IF(A1107=60,1,1+A1107)","v":7},"00:00:00",0]
[8,"00:00:00",0]
[9,"00:00:00",0]
[10,"00:00:00",0]
[11,"00:00:00",0]
[12,"00:00:00",0]
[13,"00:00:00",0]
[14,"00:00:00",0]
[15,"00:00:00",0]
[16,"00:00:00",0]
[17,"00:00:00",0]
[18,"00:00:00",0]
[19,"00:00:00",0]
[20,"00:00:00",0]
[21,"00:00:00",0]
[22,"00:00:00",0]
[23,"00:00:00",0]
[24,"00:00:00",0]
[25,"00:00:00",0]
[26,"00:00:00",0]
[27,"00:00:00",0]
[28,"00:00:00",0]
[29,"00:00:00",0]
[30,"00:00:00",0]
[31,"00:00:00",0]
[32,"00:00:00",0]
[33,"00:00:00",0]
[34,"00:00:00",0]
[35,"00:00:00",0]
[36,"00:00:00",0]
[37,"00:00:00",0]
[38,"00:00:00",0]
[39,"00:00:00",0]
[40,"00:00:00",0]
[41,"00:00:00",0]
[42,"00:00:00",0]
[43,"00:00:00",0]
[44,"00:00:00",0]
[45,"00:00:00",0]
[46,"00:00:00",0]
[47,"00:00:00",0]
[48,"00:00:00",0]
[49,"00:00:00",0]
[50,"00:00:00",0]
[51,"00:00:00",0]
[52,"00:00:00",0]
[53,"00:00:00",0]
[54,"00:00:00",0]
[55,"00:00:00",0]
[56,"00:00:00",0]
[57,"00:00:00",0]
[58,"00:00:00",0]
[59,"00:00:00",0]
[60,"00:00:00",0]
[1,{"$f":"+AL19","v":"00:00:00"},{"$f":"+AM19","v":0},19]
[2,{"$f":"+AL20","v":"00:00:00"},0]
[3,"00:00:00",0]
[4,"00:00:00",0]
[5,"00:00:00",0]
[6,"00:00:00",0]
[7,"00:00:00",0]
[8,"00:00:00",0]
[9,"00:00:00",0]
[10,"00:00:00",0]
[{"$f":"IF(A1171=60,1,1+A1171)","v":11},"00:00:00",0]
[12,"00:00:00",0]
[13,"00:00:00",0]
[14,"00:00:00",0]
[15,"00:00:00",0]
[16,"00:00:00",0]
[17,"00:00:00",0]
[18,"00:00:00",0]
[19,"00:00:00",0]
[20,"00:00:00",0]
[21,"00:00:00",0]
[22,"00:00:00",0]
[23,"00:00:00",0]
[24,"00:00:00",0]
[25,"00:00:00",0]
[26,"00:00:00",0]
[27,"00:00:00",0]
[28,"00:00:00",0]
[29,"00:00:00",0]
[30,"00:00:00",0]
[31,"00:00:00",0]
[32,"00:00:00",0]
[33,"00:00:00",0]
[34,"00:00:00",0]
[35,"00:00:00",0]
[36,"00:00:00",0]
[37,"00:00:00",0]
[38,"00:00:00",0]
[39,"00:00:00",0]
[40,"00:00:00",0]
[41,"00:00:00",0]
[42,"00:00:00",0]
[43,"00:00:00",0]
[44,"00:00:00",0]
[45,"00:00:00",0]
[46,"00:00:00",0]
[47,"00:00:00",0]
[48,"00:00:00",0]
[49,"00:00:00",0]
[50,"00:00:00",0]
[51,"00:00:00",0]
[52,"00:00:00",0]
[53,"00:00:00",0]
[54,"00:00:00",0]
[55,"00:00:00",0]
[56,"00:00:00",0]
[57,"00:00:00",0]
[58,"00:00:00",0]
[59,"00:00:00",0]
[60,"00:00:00",0]
[1,{"$f":"+AN19","v":"00:00:00"},{"$f":"+AO19","v":0},20]
[2,{"$f":"+AN20","v":"00:00:00"},0]
[3,"00:00:00",0]
[4,"00:00:00",0]
[5,"00:00:00",0]
[6,"00:00:00",0]
[7,"00:00:00",0]
[8,"00:00:00",0]
[9,"00:00:00",0]
[10,"00:00:00",0]
[11,"00:00:00",0]
[12,"00:00:00",0]
[13,"00:00:00",0]
[14,"00:00:00",0]
[{"$f":"IF(A1235=60,1,1+A1235)","v":15},"00:00:00",0]
[16,"00:00:00",0]
[17,"00:00:00",0]
[18,"00:00:00",0]
[19,"00:00:00",0]
[20,"00:00:00",0]
[21,"00:00:00",0]
[22,"00:00:00",0]
[23,"00:00:00",0]
[24,"00:00:00",0]
[25,"00:00:00",0]
[26,"00:00:00",0]
[27,"00:00:00",0]
[28,"00:00:00",0]
[29,"00:00:00",0]
[30,"00:00:00",0]
[31,"00:00:00",0]
[32,"00:00:00",0]
[33,"00:00:00",0]
[34,"00:00:00",0]
[35,"00:00:00",0]
[36,"00:00:00",0]
[37,"00:00:00",0]
[38,"00:00:00",0]
[39,"00:00:00",0]
[40,"00:00:00",0]
[41,"00:00:00",0]
[42,"00:00:00",0]
[43,"00:00:00",0]
[44,"00:00:00",0]
[45,"00:00:00",0]
[46,"00:00:00",0]
[47,"00:00:00",0]
[48,"00:00:00",0]
[49,"00:00:00",0]
[50,"00:00:00",0]
[51,"00:00:00",0]
[52,"00:00:00",0]
[53,"00:00:00",0]
[54,"00:00:00",0]
[55,"00:00:00",0]
[56,"00:00:00",0]
[57,"00:00:00",0]
[58,"00:00:00",0]
[59,"00:00:00",0]
[60,"00:00:00",0]

{"sheet":"1) Debiti finanziari","index":2,"n_rows":54,"n_cols":19,"rows_kept":54,"cut":false,"hidden":true,"merged":[[17,0,18,0],[19,0,20,0],[21,0,22,0],[21,4,22,4],[21,3,22,3],[21,2,22,2],[21,1,22,1],[19,4,20,4],[19,3,20,3],[19,2,20,2],[19,1,20,1],[17,4,18,4],[17,3,18,3],[17,2,18,2],[17,1,18,1],[0,2,0,3],[13,8,13,11],[12,5,13,7],[53,1,53,2],[16,6,16,7],[16,10,16,11],[0,4,1,8]]}
["Denominazione richiedente",null,{"$f":"+'0) Debiti operativi scaduti'!D1","v":"Rossi Mario SRl"},null,"Debiti finanziari banche e leasing"]
["Data compilazione",null,null,{"$f":"+'0) Debiti operativi scaduti'!E3","v":"2020-04-20"}]
[]
[]
["Banca / Leasing","Tipologia di\nmutuo / leasing","Mutuo / Leasing\nin moratoria","Tasso di interesse","Periodicità\ndella rata","Data di pagamento dell'ultima rata piena\n(capitale + interessi)","Data di pagamento della prossima\nrata piena\n(capitale + interessi)\nfinita eventuale moratoria","Data di pagamento dell'ultima rata del mutuo/leasing\n(fine rimborso)","Debito residuo in linea capitale del mutuo/leasing\nalla data odierna","Saldo da pagare a riscatto\n(in aggiunta al debito residuo colonna sx)\n\n(solo per leasing)","Stima importo \nrata in moratoria","Stima importo\nrata piena\n",null,null,"Tipologia del mutuo","In moratoria","Periodicità rata","Nr. mesi","Nr. rate"]
["Banca X","Chirografario","No",3.5000000000000003E-2,"Mensile","2020-04-01","2020-05-01","2020-12-01",1540,null,{"$f":"+Supporto!D4","v":0},{"$f":"+Supporto!D5","v":195.03514723839569},null,null,"Ipotecario","No","Mensile",1,12]
["Banca Y","Chirografario","Sospeso capitale e interessi",3.7499999999999999E-2,"Trimestrale","2020-02-01","2020-11-01","2023-10-01",3142,null,{"$f":"+Supporto!L4","v":0},{"$f":"+Supporto!L5","v":278.06170178515453},null,null,"Garantito Fondo PMI","Sospeso solo il capitale","Bimestrale",2,6]
["Banca Z","Chirografario","Sospeso solo il capitale",1.8499999999999999E-2,"Mensile","2020-03-01","2020-10-01","2022-09-01",18415,null,{"$f":"+Supporto!T4","v":28.389791666666667},{"$f":"+Supporto!T5","v":782.16533043188031},null,null,"Chirografario","Sospeso capitale e interessi","Trimestrale",3,4]
["Leasing W","Leasing strumentale","Sospeso solo il capitale",2.4500000000000001E-2,"Mensile","2020-03-01","2020-10-01","2023-07-01",15741,3000,{"$f":"+Supporto!AB4","v":32.137875000000001},{"$f":"+Supporto!AB5","v":479.69768516001517},null,null,"Leasing strumentale",null,"Quadrimestrale",4,3]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+Supporto!AJ4","v":0},{"$f":"+Supporto!AJ5","v":0},null,null,"Leasing immobiliare",null,"Semestrale",6,2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+Supporto!AR4","v":0},{"$f":"+Supporto!AR5","v":0},null,null,null,null,"Annuale",12,1]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+Supporto!AZ4","v":0},{"$f":"+Supporto!AZ5","v":0}]
[null,null,null,null,null,"Inserire solo mese e anno nel formato mm/aaaa",null,null,{"$f":"SUM(I6:I12)","v":38838},{"$f":"SUM(J6:J12)","v":3000},{"$f":"SUM(K6:K12)","v":60.527666666666669},{"$f":"SUM(L6:L12)","v":1734.9598646154459}]
[null,null,null,null,null,null,null,null,"(inserire gli importi arrotondati all'euro)"]
[]
[]
["Linee di credito a breve","Totale accordato\nda tutte le banche","Totale utilizzato\nsu tutte le banche","Tasso medio approssimativo","Stima\ninteressi annui",null,"Finanziamenti da consolidare",null,"Debito residuo","Debito da consolidare","Opzione di consolidamento"]
["Fidi di cassa",25000,15000,0.05,{"$f":"+D18*C18","v":750},null,{"$f":"IF(+A6=\"\",\"\",+A6)","v":"Banca X"},null,{"$f":"+I6+J6","v":1540},{"$f":"IF(Supporto!BN2=TRUE,I18,0)","v":0},{"$f":"IF(Supporto!BN2=TRUE,\"Consolidare\",\"Non consolidare\")","v":"Non consolidare"}]
[null,null,null,null,null,null,"Banca Y",null,{"$f":"+I7+J7","v":3142},{"$f":"IF(Supporto!BN3=TRUE,I19,0)","v":0},{"$f":"IF(Supporto!BN3=TRUE,\"Consolidare\",\"Non consolidare\")","v":"Non consolidare"}]
["Fidi per anticipi commerciali",50000,45000,0.03,{"$f":"+D20*C20","v":1350},null,"Banca Z",null,18415,{"$f":"IF(Supporto!BN4=TRUE,I20,0)","v":0},{"$f":"IF(Supporto!BN4=TRUE,\"Consolidare\",\"Non consolidare\")","v":"Non consolidare"}]
[null,null,null,null,null,null,"Leasing W",null,18741,{"$f":"IF(Supporto!BN5=TRUE,I21,0)","v":0},{"$f":"IF(Supporto!BN5=TRUE,\"Consolidare\",\"Non consolidare\")","v":"Non consolidare"}]
["Altri affidamenti (finimport, anticipi contratti, etc.)",35000,12000,0.04,480,null,"",null,0,{"$f":"IF(Supporto!BN6=TRUE,I22,0)","v":0},{"$f":"IF(Supporto!BN6=TRUE,\"Consolidare\",\"Non consolidare\")","v":"Non consolidare"}]
[null,null,null,null,null,null,"",null,0,{"$f":"IF(Supporto!BN7=TRUE,I23,0)","v":0},{"$f":"IF(Supporto!BN7=TRUE,\"Consolidare\",\"Non consolidare\")","v":"Non consolidare"}]
[null,{"$f":"SUM(B18:B22)","v":110000},{"$f":"SUM(C18:C22)","v":72000},null,{"$f":"SUM(E18:E22)","v":2580},null,"",null,0,{"$f":"IF(Supporto!BN8=TRUE,I24,0)","v":0},{"$f":"IF(Supporto!BN8=TRUE,\"Consolidare\",\"Non consolidare\")","v":"Non consolidare"}]
[null,null,null,null,null,null,"Totale",null,{"$f":"SUM(I18:I24)","v":41838},{"$f":"SUM(J18:J24)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"(inserire gli importi arrotondati all'euro)"]

{"sheet":"2) Richiesta finanziamento","index":3,"n_rows":52,"n_cols":18,"rows_kept":52,"cut":false,"hidden":true,"merged":[[0,4,1,10],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,3],[0,1,0,3],[15,0,15,2],[16,0,16,2],[17,0,17,2]]}
[{"$f":"+'1) Debiti finanziari'!A1","v":"Denominazione richiedente"},{"$f":"+'1) Debiti finanziari'!C1","v":"Rossi Mario SRl"},null,null,"Finanziamento in richiesta"]
["Nag",null,null,{"$f":"+'0) Debiti operativi scaduti'!D2","v":12412}]
[{"$f":"+'1) Debiti finanziari'!A2","v":"Data compilazione"},null,null,{"$f":"+'1) Debiti finanziari'!D2","v":"2020-04-20"}]
[]
[]
[]
["Destinazione del finanziamento",null,null,"Fabbisogno finale",null,"Stima piano di ammortamento",null,"Base","Adj","Richiesta"]
["Liquidità di sicurezza","Stima iniziale fabbisogno",null,2500,null,"Capitale",null,{"$f":"+D21-D9","v":17500},{"$f":"+'4) Analisi sostenibilità debito'!D7","v":0},{"$f":"+D21","v":17500},null,"Rata di preammortamento",null,null,{"$f":"+J8*H12/12","v":27.708333333333332}]
[null,"Aggiustamento in simulazione",null,{"$f":"+'4) Analisi sostenibilità debito'!D7","v":0},null,"Preammortamento",null,12,{"$f":"+'4) Analisi sostenibilità debito'!D8","v":0},{"$f":"+H9+I9","v":12},"mesi","Rata di ammortamento",null,null,{"$f":"-PMT(H12/12,J10,J8)","v":305.97082648070449}]
["Buffer liquidità iniziale",null,null,{"$f":"+D9+D8","v":2500},null,"Ammortamento",null,60,{"$f":"+I11-I9","v":0},{"$f":"+H10+I10","v":60},"mesi"]
["Consolido finanziamenti",null,null,{"$f":"+'1) Debiti finanziari'!J25","v":0},null,"Durata totale",null,{"$f":"+H10+H9","v":72},{"$f":"+'4) Analisi sostenibilità debito'!D10","v":0},72,"mesi"]
["Consolido esposizioni bancarie a breve",null,null,0,null,"Tasso di interesse",null,1.9E-2,null,null,null,"Data inizio finanziamento",null,null,{"$f":"+G16","v":"2020-04-20"}]
["Crediti v/clienti per attese di ritardato incasso",null,null,0,null,"Periodicità ",null,"mensile",null,null,null,"Data fine finanziamento",null,null,{"$f":"EDATE(O12,J11)","v":"2026-04-20"}]
["Copertura costi fissi (locazione, utenze, canoni manutentivi/servizi, etc.)",null,null,5000]
["Copertura costi del personale",null,null,10000,null,"Rata","Data","Debito","Capitale","Interessi","Rata",null,"Nr. rata","Data","Debito","Capitale","Interessi","Rata"]
["… [scrivere qui altre necessità] …",null,null,0,null,0,{"$f":"+D3","v":"2020-04-20"},{"$f":"+J8","v":17500},null,null,null,null,{"$f":"IF(OR(F52=0,F52>=$J$11),0,F52+1)","v":37},{"$f":"IF(M16=0,0,EDATE(G52,1))","v":"2023-05-20"},{"$f":"IF(M16=0,0,+H52-P16)","v":10409.644467739099},{"$f":"IF(M16=0,0,+R16-Q16)","v":289.03125658385983},{"$f":"IF(M16=0,0,+H52*$H$12/12)","v":16.939569896844684},{"$f":"IF(M16=0,0,IF(M16<=$J$9,$O$8,$O$9))","v":305.97082648070449}]
["… [scrivere qui altre necessità] …",null,null,0,null,{"$f":"1+F16","v":1},{"$f":"IF(F17=0,0,EDATE(G16,1))","v":"2020-05-20"},{"$f":"IF(F17=0,0,+H16-I17)","v":17500},{"$f":"IF(F17=0,0,+K17-J17)","v":0},{"$f":"IF(F17=0,0,+H16*$H$12/12)","v":27.708333333333332},{"$f":"IF(F17=0,0,IF(F17<=$J$9,$O$8,$O$9))","v":27.708333333333332},null,{"$f":"IF(OR(M16=0,M16>=$J$11),0,M16+1)","v":38},{"$f":"IF(M17=0,0,EDATE(N16,1))","v":"2023-06-20"},{"$f":"IF(M17=0,0,+O16-P17)","v":10120.155578332315},289.48888940678427,{"$f":"IF(M17=0,0,+O16*$H$12/12)","v":16.481937073920239},{"$f":"IF(M17=0,0,IF(M17<=$J$9,$O$8,$O$9))","v":305.97082648070449}]
["… [scrivere qui altre necessità] …",null,null,0,null,{"$f":"IF(OR(F17=0,F17>=$J$11),0,F17+1)","v":2},{"$f":"IF(F18=0,0,EDATE(G17,1))","v":"2020-06-20"},17500,0,27.708333333333332,{"$f":"IF(F18=0,0,IF(F18<=$J$9,$O$8,$O$9))","v":27.708333333333332},null,39,"2023-07-20",9830.2083315173022,289.94724681501168,16.023579665692832,305.97082648070449]
["… [scrivere qui altre necessità] …",null,null,0,null,3,{"$f":"IF(F19=0,0,EDATE(G18,1))","v":"2020-07-20"},17500,0,27.708333333333332,27.708333333333332,null,40,"2023-08-20",9539.8020015615002,290.40632995580211,15.564496524902395,305.97082648070449]
["… [scrivere qui altre necessità] …",null,null,0,null,4,{"$f":"IF(F20=0,0,EDATE(G19,1))","v":"2020-08-20"},17500,0,27.708333333333332,27.708333333333332,null,41,"2023-09-20",9248.935861583268,290.86613997823213,15.104686502472376,305.97082648070449]
["Importo del finanziamento richiesto",null,null,{"$f":"SUM(D10:D20)","v":17500},null,5,"2020-09-20",17500,0,27.708333333333332,27.708333333333332,null,42,"2023-10-20",8957.6091835500702,291.32667803319765,14.644148447506842,305.97082648070449]
[null,null,null,null,null,6,"2020-10-20",17500,0,27.708333333333332,27.708333333333332,null,43,"2023-11-20",8665.8212382766542,291.78794527341688,14.182881207287609,305.97082648070449]
[null,null,null,null,null,7,"2020-11-20",17500,0,27.708333333333332,27.708333333333332,null,44,"2023-12-20",8373.5712954232204,292.24994285343314,13.72088362727137,305.97082648070449]
[null,null,null,null,null,8,"2020-12-20",17500,0,27.708333333333332,27.708333333333332,null,45,"2024-01-20",8080.8586234936029,292.71267192961773,13.258154551086767,305.97082648070449]
[null,null,null,null,null,9,"2021-01-20",17500,0,27.708333333333332,27.708333333333332,null,46,"2024-02-20",7787.6824898334298,293.17613366017292,12.794692820531537,305.97082648070449]
[null,null,null,null,null,10,"2021-02-20",17500,0,27.708333333333332,27.708333333333332,null,47,"2024-03-20",7494.0421606282953,293.64032920513489,12.330497275569597,305.97082648070449]
[null,null,null,null,null,11,"2021-03-20",17500,0,27.708333333333332,27.708333333333332,null,48,"2024-04-20",7199.9369009019192,294.10525972637635,11.865566754328134,305.97082648070449]
[null,null,null,null,null,12,"2021-04-20",17500,0,27.708333333333332,27.708333333333332,null,49,"2024-05-20",6905.3659745143095,294.5709263876098,11.399900093094706,305.97082648070449]
[null,null,null,null,null,13,"2021-05-20",17221.737506852627,278.26249314737117,27.708333333333332,305.97082648070449,null,50,"2024-06-20",6610.3286441599193,295.03733035439018,10.933496126314324,305.97082648070449]
[null,null,null,null,null,14,"2021-06-20",16943.034431424439,278.70307542818784,27.267751052516658,305.97082648070449,null,51,"2024-07-20",6314.8241713658017,295.50447279411793,10.466353686586539,305.97082648070449]
[null,null,null,null,null,15,"2021-07-20",16663.890076126823,279.14435529761579,26.826471183088696,305.97082648070449,null,52,"2024-08-20",6018.8518164897596,295.97235487604195,9.9984716046625195,305.97082648070449]
[null,null,null,null,null,16,"2021-08-20",16384.303742266653,279.58633386017033,26.384492620534136,305.97082648070449,null,53,"2024-09-20",5722.410838718497,296.4409777712624,9.5298487094421187,305.97082648070449]
[null,null,null,null,null,17,"2021-09-20",16104.274730044537,280.02901222211563,25.941814258588867,305.97082648070449,null,54,"2024-10-20",5425.5004960657634,296.91034265273356,9.0604838279709536,305.97082648070449]
[null,null,null,null,null,18,"2021-10-20",15823.802338553071,280.47239149146731,25.498434989237182,305.97082648070449,null,55,"2024-11-20",5128.120045370496,297.38045069526703,8.5903757854374589,305.97082648070449]
[null,null,null,null,null,19,"2021-11-20",15542.885865775075,280.91647277799547,25.054353702709026,305.97082648070449,null,56,"2024-12-20",4830.2687422949612,297.85130307553453,8.1195234051699519,305.97082648070449]
[null,null,null,null,null,20,"2021-12-20",15261.524608581847,281.36125719322729,24.6095692874772,305.97082648070449,null,57,"2025-01-20",4531.9458413228904,298.32290097207078,7.6479255086336879,305.97082648070449]
[null,null,null,null,null,21,"2022-01-20",14979.717862731397,281.80674585044989,24.164080630254592,305.97082648070449,null,58,"2025-02-20",4233.1505957576137,298.79524556527656,7.1755809154279104,305.97082648070449]
[null,null,null,null,null,22,"2022-02-20",14697.464922866684,282.25293986471308,23.717886615991379,305.97082648070449,null,59,"2025-03-20",3933.8822577201922,299.26833803742159,6.7024884432828884,305.97082648070449]
[null,null,null,null,null,23,"2022-03-20",14414.765082513852,282.69984035283221,23.270986127872249,305.97082648070449,null,60,"2025-04-20",3634.140078147545,299.7421795726475,6.2286469080569704,305.97082648070449]
[null,null,null,null,null,24,"2022-04-20",14131.617634080461,283.14744843339088,22.823378047313597,305.97082648070449,null,61,"2025-05-20",3333.9233067905743,300.21677135697087,5.7540551237336119,305.97082648070449]
[null,null,null,null,null,25,"2022-05-20",13848.021868853717,{"$f":"IF(F41=0,0,+K41-J41)","v":283.59576522674377},22.375061253960727,305.97082648070449,null,62,"2025-06-20",3033.2311922122881,300.69211457828607,5.2787119024184088,305.97082648070449]
[null,null,null,null,null,26,"2022-06-20",13563.977076998697,{"$f":"IF(F42=0,0,+K42-J42)","v":284.04479185501941},{"$f":"IF(F42=0,0,+H41*$H$12/12)","v":21.926034625685052},305.97082648070449,null,63,"2025-07-20",2732.0629817859199,301.16821042636838,4.8026160543361227,305.97082648070449]
[null,null,null,null,null,27,"2022-07-20",13279.482547556574,284.49452944212322,21.476297038581269,305.97082648070449,null,64,"2025-08-20",2430.4179216930429,301.6450600928768,4.3257663878277066,305.97082648070449]
[null,null,null,null,null,28,"2022-08-20",12994.537568442835,284.94497911373992,21.025847366964573,305.97082648070449,null,65,"2025-09-20",2128.2952569216859,302.12266477135717,3.8481617093473179,305.97082648070449]
[null,null,null,null,null,29,"2022-09-20",12709.141426445498,285.39614199733666,20.574684483367822,305.97082648070449,null,66,"2025-10-20",1825.6942312644408,302.60102565724515,3.369800823459336,305.97082648070449]
[null,null,null,null,null,30,"2022-10-20",12423.293407223333,285.84801922216576,20.122807258538703,305.97082648070449,null,67,"2025-11-20",1522.6140873165716,303.08014394786915,2.8906825328353647,305.97082648070449]
[null,null,null,null,null,31,{"$f":"IF(F47=0,0,EDATE(G46,1))","v":"2022-11-20"},12136.992795304066,{"$f":"IF(F47=0,0,+K47-J47)","v":286.30061191926757},{"$f":"IF(F47=0,0,+H46*$H$12/12)","v":19.670214561436943},305.97082648070449,null,68,"2025-12-20",1219.0540664741184,303.56002084245324,2.4108056382512384,305.97082648070449]
[null,null,null,null,null,32,"2022-12-20",11850.238874082594,286.75392122147304,19.216905259231435,305.97082648070449,null,69,"2026-01-20",915.0134089319979,304.04065754212047,1.9301689385840206,305.97082648070449]
[null,null,null,null,null,33,"2023-01-20",11563.030925819186,287.20794826340705,18.762878217297438,305.97082648070449,null,70,"2026-02-20",610.49135368210239,304.52205524989552,1.4487712308089966,305.97082648070449]
[null,null,null,null,null,34,"2023-02-20",11275.368231637696,287.66269418149079,18.30813229921371,305.97082648070449,null,71,"2026-03-20",305.48713851139456,305.00421517070782,0.96661130999666212,305.97082648070449]
[null,null,null,null,null,35,"2023-03-20",10987.250071523751,288.11816011394478,17.852666366759685,305.97082648070449,null,72,"2026-04-20",-2.2737367544323206E-13,305.48713851139479,0.48368796930970803,305.97082648070449]
[null,null,null,null,null,36,"2023-04-20",10698.675724322959,288.57434720079186,17.396479279912604,305.97082648070449]

{"sheet":"3) Analisi flussi di cassa","index":4,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":true,"merged":[[2,1,2,2],[0,1,0,2],[26,0,35,10],[23,0,23,2],[5,4,6,4],[0,3,1,5]]}
[{"$f":"+'1) Debiti finanziari'!A1","v":"Denominazione richiedente"},{"$f":"+'1) Debiti finanziari'!C1","v":"Rossi Mario SRl"},null,"CE e cash flow operativo"]
["Nag",null,{"$f":"+'2) Richiesta finanziamento'!D2","v":12412}]
[{"$f":"+'1) Debiti finanziari'!A2","v":"Data compilazione"},{"$f":"+'1) Debiti finanziari'!D2","v":"2020-04-20"}]
[null,null,null,null,null,null,"anno 1","anno 2","anno 3","anno 4","anno 5"]
["Conto economico",null,2019,null,{"$f":"\"Inserire i tre scenari chiave\"","v":"Inserire i tre scenari chiave"},"Max",0.15,-0.05,0,0.01,0.02]
["Ricavi",null,127451,null,{"$f":"\"(la % è sempre rispetto al fatturato \"&C5&\")\"","v":"(la % è sempre rispetto al fatturato 2019)"},"Prob",-0.2,-0.1,-0.05,0,0]
[null,null,null,null,null,"Min",-0.3,-0.15,-0.1,-0.05,-0.02]
["Costi variabili principali",null,{"$f":"SUM(B9:B12)","v":-50401},null,"Ricavi (scenario più probabile)",null,{"$f":"+$C$6*(1+G6)","v":101960.8},{"$f":"+$C$6*(1+H6)","v":114705.90000000001},121078.45,127451,127451]
["Rimanenze iniziali",-701,null,null,"Costi diretti",null,{"$f":"+G8*($C$8/$C$6)*(1+G10)","v":-36288.719999999994},{"$f":"+H8*($C$8/$C$6)*(1+H10)","v":-45360.9},-47880.95,-50401,-50401]
["Acquisti",-50000,null,null,"(effetto prezzi: ∆ incidenza costi diretti sul fatturato)",null,-0.1,0,0,0,0]
["Rimanenze finali",300,null,null,"Margine di contribuzione",null,{"$f":"+G9+G8","v":65672.080000000016},{"$f":"+H9+H8","v":69345},{"$f":"+I9+I8","v":73197.5},{"$f":"+J9+J8","v":77050},{"$f":"+K9+K8","v":77050}]
["Altri costi variabili (ad es. provv. agenti)",0,null,null,"Costi fissi",null,{"$f":"+$C$14","v":-42050},{"$f":"+$C$14","v":-42050},{"$f":"+$C$14","v":-42050},{"$f":"+$C$14","v":-42050},{"$f":"+$C$14","v":-42050}]
[null,null,null,null,"Aggiustamento manuale costi / ricavi",null,0,0,0,0,0]
["Costi fissi",null,-42050,null,"Risultato operativo netto",null,{"$f":"+G13+G12+G11","v":23622.080000000016},27295,31147.5,35000,35000]
["di cui TFR",-2000,null,null,"Imposte",0.2243,{"$f":"IF(G14<0,0,G14*$F$15*-1)","v":-5298.4325440000039},{"$f":"IF(H14<0,0,H14*$F$15*-1)","v":-6122.2685000000001},{"$f":"IF(I14<0,0,I14*$F$15*-1)","v":-6986.3842500000001},{"$f":"IF(J14<0,0,J14*$F$15*-1)","v":-7850.5},{"$f":"IF(K14<0,0,K14*$F$15*-1)","v":-7850.5}]
["di cui ammortamenti e accantonamenti",-1000,null,null,"Risultato finale",null,{"$f":"+G15+G14","v":18323.647456000013},21172.731500000002,24161.115750000001,27149.5,27149.5]
["di canoni leasing",-5760,null,null,"Patrimonio netto:",25743,{"$f":"+F17+G16","v":44066.647456000013},{"$f":"+G17+H16","v":65239.378956000015},89400.494706000012,116549.99470600001,143699.49470600003]
[]
["Risultato Operativo Netto",{"$f":"ROUND(ABS(+C19/C6)*100,2)&\"% Ftt.\"","v":"27,46% Ftt."},{"$f":"+C6+C8+C14","v":35000},null,"Scenari rendiconto finanziario"]
[null,null,null,null,"Risultato operativo lordo ante leasing",null,{"$f":"+G14-$B$15-$B$16-$B$17","v":32382.080000000016},{"$f":"+H14-$B$15-$B$16-$B$17","v":36055},39907.5,43760,43760]
["Imposte sui redditi",{"$f":"ROUND(ABS(+C21/C19)*100,2)&\"% RON\"","v":"22,43% RON"},-7850,null,"Imposte",null,{"$f":"+G15","v":-5298.4325440000039},-6122.2685000000001,-6986.3842500000001,-7850.5,-7850.5]
[null,null,null,null,"Cassa generata dalla gestione operativa",null,{"$f":"+G21+G20","v":27083.647456000013},29932.731500000002,32921.115749999997,35909.5,35909.5]
["Risultato finale",null,{"$f":"+C19+C21","v":27150},null,"Prelievo soci / titolare",-12000,{"$f":"+F23","v":-12000},{"$f":"+$F$23","v":-12000},{"$f":"+$F$23","v":-12000},{"$f":"+$F$23","v":-12000},{"$f":"+$F$23","v":-12000}]
["(esclusi oneri fin.ri e poste straordinarie)",null,null,null,"Cassa libera per pagare i debiti finanziari",null,{"$f":"+G23+G22","v":15083.647456000013},17932.731500000002,20921.115749999997,23909.5,23909.5]
[]
["Se si è inserito un aggiustamento manuale costi / ricavi, si illustrino sotto i motivi"]
["…"]

{"sheet":"3.1) Analisi flussi dei cassa","index":5,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":true,"merged":[[0,1,0,2],[2,1,2,2],[5,4,6,4],[23,0,23,2],[26,0,35,10]]}
[{"$f":"+'1) Debiti finanziari'!A1","v":"Denominazione richiedente"},{"$f":"+'1) Debiti finanziari'!C1","v":"Rossi Mario SRl"}]
["Nag",null,{"$f":"+'2) Richiesta finanziamento'!D2","v":12412}]
[{"$f":"+'1) Debiti finanziari'!A2","v":"Data compilazione"},{"$f":"+'1) Debiti finanziari'!D2","v":"2020-04-20"}]
[null,null,null,null,null,null,"anno 1","anno 2","anno 3","anno 4","anno 5"]
["Conto economico",null,{"$f":"+'3) Analisi flussi di cassa'!C5","v":2019},null,{"$f":"\"Inserire i tre scenari chiave\"","v":"Inserire i tre scenari chiave"},"Max",{"$f":"+'3) Analisi flussi di cassa'!G5","v":0.15},{"$f":"+'3) Analisi flussi di cassa'!H5","v":-0.05},{"$f":"+'3) Analisi flussi di cassa'!I5","v":0},{"$f":"+'3) Analisi flussi di cassa'!J5","v":0.01},{"$f":"+'3) Analisi flussi di cassa'!K5","v":0.02}]
["Ricavi",null,{"$f":"+'3) Analisi flussi di cassa'!C6","v":127451},null,{"$f":"\"(la % è sempre rispetto al fatturato \"&C5&\")\"","v":"(la % è sempre rispetto al fatturato 2019)"},"Prob",{"$f":"+'3) Analisi flussi di cassa'!G6","v":-0.2},{"$f":"+'3) Analisi flussi di cassa'!H6","v":-0.1},{"$f":"+'3) Analisi flussi di cassa'!I6","v":-0.05},{"$f":"+'3) Analisi flussi di cassa'!J6","v":0},{"$f":"+'3) Analisi flussi di cassa'!K6","v":0}]
[null,null,null,null,null,"Min",{"$f":"+'3) Analisi flussi di cassa'!G7","v":-0.3},{"$f":"+'3) Analisi flussi di cassa'!H7","v":-0.15},{"$f":"+'3) Analisi flussi di cassa'!I7","v":-0.1},{"$f":"+'3) Analisi flussi di cassa'!J7","v":-0.05},{"$f":"+'3) Analisi flussi di cassa'!K7","v":-0.02}]
["Costi variabili principali",null,{"$f":"SUM(B9:B12)","v":-50401},null,"Ricavi (scenario migliore)",null,{"$f":"+$C$6*(1+G5)","v":146568.65},{"$f":"+$C$6*(1+H5)","v":121078.45},127451,128725.51,130000.02]
["Rimanenze iniziali",{"$f":"+'3) Analisi flussi di cassa'!B9","v":-701},null,null,"Costi diretti",null,{"$f":"+G8*($C$8/$C$6)*(1+G10)","v":-52165.034999999996},{"$f":"+H8*($C$8/$C$6)*(1+H10)","v":-47880.95},-50401,-50905.009999999995,-51409.02]
["Acquisti",{"$f":"+'3) Analisi flussi di cassa'!B10","v":-50000},null,null,"(effetto prezzi: ∆ incidenza costi diretti sul fatturato)",null,{"$f":"+'3) Analisi flussi di cassa'!G10","v":-0.1},{"$f":"+'3) Analisi flussi di cassa'!H10","v":0},{"$f":"+'3) Analisi flussi di cassa'!I10","v":0},{"$f":"+'3) Analisi flussi di cassa'!J10","v":0},{"$f":"+'3) Analisi flussi di cassa'!K10","v":0}]
["Rimanenze finali",{"$f":"+'3) Analisi flussi di cassa'!B11","v":300},null,null,"Margine di contribuzione",null,{"$f":"+G9+G8","v":94403.614999999991},{"$f":"+H9+H8","v":73197.5},{"$f":"+I9+I8","v":77050},{"$f":"+J9+J8","v":77820.5},{"$f":"+K9+K8","v":78591}]
["Altri costi variabili (ad es. provv. agenti)",{"$f":"+'3) Analisi flussi di cassa'!B12","v":0},null,null,"Costi fissi",null,{"$f":"+$C$14","v":-42050},{"$f":"+$C$14","v":-42050},{"$f":"+$C$14","v":-42050},{"$f":"+$C$14","v":-42050},{"$f":"+$C$14","v":-42050}]
[null,null,null,null,"Aggiustamento manuale costi / ricavi",null,{"$f":"+'3) Analisi flussi di cassa'!G13","v":0},{"$f":"+'3) Analisi flussi di cassa'!H13","v":0},{"$f":"+'3) Analisi flussi di cassa'!I13","v":0},{"$f":"+'3) Analisi flussi di cassa'!J13","v":0},{"$f":"+'3) Analisi flussi di cassa'!K13","v":0}]
["Costi fissi",null,{"$f":"-(C6+C8-C19)","v":-42050},null,"Risultato operativo netto",null,{"$f":"+G13+G12+G11","v":52353.614999999991},31147.5,35000,35770.5,36541]
["di cui TFR",{"$f":"+'3) Analisi flussi di cassa'!B15","v":-2000},null,null,"Imposte",{"$f":"+'3) Analisi flussi di cassa'!F15","v":0.2243},{"$f":"IF(G14<0,0,G14*$F$15*-1)","v":-11742.915844499998},{"$f":"IF(H14<0,0,H14*$F$15*-1)","v":-6986.3842500000001},{"$f":"IF(I14<0,0,I14*$F$15*-1)","v":-7850.5},{"$f":"IF(J14<0,0,J14*$F$15*-1)","v":-8023.3231500000002},{"$f":"IF(K14<0,0,K14*$F$15*-1)","v":-8196.1463000000003}]
["di cui ammortamenti e accantonamenti",{"$f":"+'3) Analisi flussi di cassa'!B16","v":-1000},null,null,"Risultato finale",null,{"$f":"+G15+G14","v":40610.699155499991},24161.115750000001,27149.5,27747.17685,28344.8537]
["di canoni leasing",{"$f":"+'3) Analisi flussi di cassa'!B17","v":-5760},null,null,"Patrimonio netto:",{"$f":"+'3) Analisi flussi di cassa'!F17","v":25743},{"$f":"+F17+G16","v":66353.699155499984},{"$f":"+G17+H16","v":90514.814905499981},117664.31490549998,145411.49175549997,173756.34545549998]
[]
["Risultato Operativo Netto",{"$f":"ROUND(ABS(+C19/C6)*100,2)&\"% Ftt.\"","v":"27,46% Ftt."},{"$f":"+'3) Analisi flussi di cassa'!C19","v":35000},null,"Scenari rendiconto finanziario"]
[null,null,null,null,"Risultato operativo lordo ante leasing",null,{"$f":"+G14-$B$15-$B$16-$B$17","v":61113.614999999991},{"$f":"+H14-$B$15-$B$16-$B$17","v":39907.5},43760,44530.5,45301]
["Imposte sui redditi",{"$f":"ROUND(ABS(+C21/C19)*100,2)&\"% RON\"","v":"22,43% RON"},{"$f":"+'3) Analisi flussi di cassa'!C21","v":-7850},null,"Imposte",null,{"$f":"+G15","v":-11742.915844499998},-6986.3842500000001,-7850.5,-8023.3231500000002,-8196.1463000000003]
[null,null,null,null,"Cassa generata dalla gestione operativa",null,{"$f":"+G21+G20","v":49370.699155499991},32921.115749999997,35909.5,36507.176850000003,37104.8537]
["Risultato finale",null,{"$f":"+C19+C21","v":27150},null,"Prelievo soci / titolare",{"$f":"+'3) Analisi flussi di cassa'!F23","v":-12000},{"$f":"+F23","v":-12000},{"$f":"+$F$23","v":-12000},{"$f":"+$F$23","v":-12000},{"$f":"+$F$23","v":-12000},{"$f":"+$F$23","v":-12000}]
["(esclusi oneri fin.ri e poste straordinarie)",null,null,null,"Cassa libera per pagare i debiti finanziari",null,{"$f":"+G23+G22","v":37370.699155499991},20921.115749999997,23909.5,24507.176850000003,25104.8537]
[]
["Se si è inserito un aggiustamento manuale costi / ricavi, si illustrino sotto i motivi"]
["…"]

{"sheet":"3.2) Analisi flussi di cassa","index":6,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":true,"merged":[[0,1,0,2],[2,1,2,2],[5,4,6,4],[23,0,23,2],[26,0,35,10]]}
[{"$f":"+'1) Debiti finanziari'!A1","v":"Denominazione richiedente"},{"$f":"+'1) Debiti finanziari'!C1","v":"Rossi Mario SRl"}]
["Nag",null,{"$f":"+'2) Richiesta finanziamento'!D2","v":12412}]
[{"$f":"+'1) Debiti finanziari'!A2","v":"Data compilazione"},{"$f":"+'1) Debiti finanziari'!D2","v":"2020-04-20"}]
[null,null,null,null,null,null,"anno 1","anno 2","anno 3","anno 4","anno 5"]
["Conto economico",null,{"$f":"+'3) Analisi flussi di cassa'!C5","v":2019},null,{"$f":"\"Inserire i tre scenari chiave\"","v":"Inserire i tre scenari chiave"},"Max",{"$f":"+'3) Analisi flussi di cassa'!G5","v":0.15},{"$f":"+'3) Analisi flussi di cassa'!H5","v":-0.05},{"$f":"+'3) Analisi flussi di cassa'!I5","v":0},{"$f":"+'3) Analisi flussi di cassa'!J5","v":0.01},{"$f":"+'3) Analisi flussi di cassa'!K5","v":0.02}]
["Ricavi",null,{"$f":"+'3) Analisi flussi di cassa'!C6","v":127451},null,{"$f":"\"(la % è sempre rispetto al fatturato \"&C5&\")\"","v":"(la % è sempre rispetto al fatturato 2019)"},"Prob",{"$f":"+'3) Analisi flussi di cassa'!G6","v":-0.2},{"$f":"+'3) Analisi flussi di cassa'!H6","v":-0.1},{"$f":"+'3) Analisi flussi di cassa'!I6","v":-0.05},{"$f":"+'3) Analisi flussi di cassa'!J6","v":0},{"$f":"+'3) Analisi flussi di cassa'!K6","v":0}]
[null,null,null,null,null,"Min",{"$f":"+'3) Analisi flussi di cassa'!G7","v":-0.3},{"$f":"+'3) Analisi flussi di cassa'!H7","v":-0.15},{"$f":"+'3) Analisi flussi di cassa'!I7","v":-0.1},{"$f":"+'3) Analisi flussi di cassa'!J7","v":-0.05},{"$f":"+'3) Analisi flussi di cassa'!K7","v":-0.02}]
["Costi variabili principali",null,{"$f":"SUM(B9:B12)","v":-50401},null,"Ricavi (scenario peggiore)",null,{"$f":"+$C$6*(1+G7)","v":89215.7},{"$f":"+$C$6*(1+H7)","v":108333.34999999999},114705.90000000001,121078.45,124901.98]
["Rimanenze iniziali",{"$f":"+'3) Analisi flussi di cassa'!B9","v":-701},null,null,"Costi diretti",null,{"$f":"+G8*($C$8/$C$6)*(1+G10)","v":-31752.629999999997},{"$f":"+H8*($C$8/$C$6)*(1+H10)","v":-42840.849999999991},-45360.9,-47880.95,-49392.979999999996]
["Acquisti",{"$f":"+'3) Analisi flussi di cassa'!B10","v":-50000},null,null,"(effetto prezzi: ∆ incidenza costi diretti sul fatturato)",null,{"$f":"+'3) Analisi flussi di cassa'!G10","v":-0.1},{"$f":"+'3) Analisi flussi di cassa'!H10","v":0},{"$f":"+'3) Analisi flussi di cassa'!I10","v":0},{"$f":"+'3) Analisi flussi di cassa'!J10","v":0},{"$f":"+'3) Analisi flussi di cassa'!K10","v":0}]
["Rimanenze finali",{"$f":"+'3) Analisi flussi di cassa'!B11","v":300},null,null,"Margine di contribuzione",null,{"$f":"+G9+G8","v":57463.07},{"$f":"+H9+H8","v":65492.5},{"$f":"+I9+I8","v":69345},{"$f":"+J9+J8","v":73197.5},{"$f":"+K9+K8","v":75509}]
["Altri costi variabili (ad es. provv. agenti)",{"$f":"+'3) Analisi flussi di cassa'!B12","v":0},null,null,"Costi fissi",null,{"$f":"+$C$14","v":-42050},{"$f":"+$C$14","v":-42050},{"$f":"+$C$14","v":-42050},{"$f":"+$C$14","v":-42050},{"$f":"+$C$14","v":-42050}]
[null,null,null,null,"Aggiustamento manuale costi / ricavi",null,{"$f":"+'3) Analisi flussi di cassa'!G13","v":0},{"$f":"+'3) Analisi flussi di cassa'!H13","v":0},{"$f":"+'3) Analisi flussi di cassa'!I13","v":0},{"$f":"+'3) Analisi flussi di cassa'!J13","v":0},{"$f":"+'3) Analisi flussi di cassa'!K13","v":0}]
["Costi fissi",null,{"$f":"-(C6+C8-C19)","v":-42050},null,"Risultato operativo netto",null,{"$f":"+G13+G12+G11","v":15413.07},23442.5,27295,31147.5,33459]
["di cui TFR",{"$f":"+'3) Analisi flussi di cassa'!B15","v":-2000},null,null,"Imposte",{"$f":"+'3) Analisi flussi di cassa'!F15","v":0.2243},{"$f":"IF(G14<0,0,G14*$F$15*-1)","v":-3457.151601},{"$f":"IF(H14<0,0,H14*$F$15*-1)","v":-5258.1527500000002},{"$f":"IF(I14<0,0,I14*$F$15*-1)","v":-6122.2685000000001},{"$f":"IF(J14<0,0,J14*$F$15*-1)","v":-6986.3842500000001},{"$f":"IF(K14<0,0,K14*$F$15*-1)","v":-7504.8536999999997}]
["di cui ammortamenti e accantonamenti",{"$f":"+'3) Analisi flussi di cassa'!B16","v":-1000},null,null,"Risultato finale",null,{"$f":"+G15+G14","v":11955.918399},18184.347249999999,21172.731500000002,24161.115750000001,25954.1463]
["di canoni leasing",{"$f":"+'3) Analisi flussi di cassa'!B17","v":-5760},null,null,"Patrimonio netto:",{"$f":"+'3) Analisi flussi di cassa'!F17","v":25743},{"$f":"+F17+G16","v":37698.918399000002},{"$f":"+G17+H16","v":55883.265649000001},77055.997149000003,101217.112899,127171.25919899999]
[]
["Risultato Operativo Netto",{"$f":"ROUND(ABS(+C19/C6)*100,2)&\"% Ftt.\"","v":"27,46% Ftt."},{"$f":"+'3) Analisi flussi di cassa'!C19","v":35000},null,"Scenari rendiconto finanziario"]
[null,null,null,null,"Risultato operativo lordo ante leasing",null,{"$f":"+G14-$B$15-$B$16-$B$17","v":24173.07},{"$f":"+H14-$B$15-$B$16-$B$17","v":32202.5},36055,39907.5,42219]
["Imposte sui redditi",{"$f":"ROUND(ABS(+C21/C19)*100,2)&\"% RON\"","v":"22,43% RON"},{"$f":"+'3) Analisi flussi di cassa'!C21","v":-7850},null,"Imposte",null,{"$f":"+G15","v":-3457.151601},-5258.1527500000002,-6122.2685000000001,-6986.3842500000001,-7504.8536999999997]
[null,null,null,null,"Cassa generata dalla gestione operativa",null,{"$f":"+G21+G20","v":20715.918398999998},26944.347249999999,29932.731500000002,32921.115749999997,34714.1463]
["Risultato finale",null,{"$f":"+C19+C21","v":27150},null,"Prelievo soci / titolare",{"$f":"+'3) Analisi flussi di cassa'!F23","v":-12000},{"$f":"+F23","v":-12000},{"$f":"+$F$23","v":-12000},{"$f":"+$F$23","v":-12000},{"$f":"+$F$23","v":-12000},{"$f":"+$F$23","v":-12000}]
["(esclusi oneri fin.ri e poste straordinarie)",null,null,null,"Cassa libera per pagare i debiti finanziari",null,{"$f":"+G23+G22","v":8715.9183989999983},14944.347249999999,17932.731500000002,20921.115749999997,22714.1463]
[]
["Se si è inserito un aggiustamento manuale costi / ricavi, si illustrino sotto i motivi"]
["…"]

{"sheet":"4) Analisi sostenibilità debito","index":7,"n_rows":36,"n_cols":10,"rows_kept":36,"cut":false,"hidden":true,"merged":[[0,2,0,3],[35,3,35,7],[34,3,34,7],[33,3,33,7],[32,3,32,7],[2,2,2,3],[22,1,22,2],[5,2,5,3],[0,4,1,6]]}
[{"$f":"+'1) Debiti finanziari'!A1","v":"Denominazione richiedente"},null,{"$f":"+'1) Debiti finanziari'!C1","v":"Rossi Mario SRl"},null,"Area simulazione"]
["Nag",null,null,{"$f":"+'3) Analisi flussi di cassa'!C2","v":12412}]
[{"$f":"+'1) Debiti finanziari'!A2","v":"Data compilazione"},null,{"$f":"+'1) Debiti finanziari'!D2","v":"2020-04-20"}]
[]
[]
["Finanziamento","Base","Varazione",null,"Adjusted",null,"Ipotesi consolido","Debito residuo","Scadenza","  Consolido"]
["Importo",{"$f":"+'2) Richiesta finanziamento'!H8","v":17500},"(buffer liquidità)",0,{"$f":"+B7+D7","v":17500},null,{"$f":"+'1) Debiti finanziari'!G18","v":"Banca X"},{"$f":"+'1) Debiti finanziari'!I18","v":1540},{"$f":"IF(G7=\"\",\"\",+'1) Debiti finanziari'!H6)","v":"2020-12-01"}]
["Preamm.to",{"$f":"+'2) Richiesta finanziamento'!H9","v":12},"(preamm.to)",0,{"$f":"+D8+B8","v":12},null,{"$f":"+'1) Debiti finanziari'!G19","v":"Banca Y"},{"$f":"+'1) Debiti finanziari'!I19","v":3142},{"$f":"IF(G8=\"\",\"\",+'1) Debiti finanziari'!H7)","v":"2023-10-01"}]
["Ammortamento",{"$f":"+'2) Richiesta finanziamento'!H10","v":60},"(ammortamento)",0,{"$f":"+D9+B9","v":60},null,{"$f":"+'1) Debiti finanziari'!G20","v":"Banca Z"},{"$f":"+'1) Debiti finanziari'!I20","v":18415},{"$f":"IF(G9=\"\",\"\",+'1) Debiti finanziari'!H8)","v":"2022-09-01"}]
["Durata totale",{"$f":"+'2) Richiesta finanziamento'!H11","v":72},"(durata totale)",{"$f":"+D9+D8","v":0},{"$f":"+E8+E9","v":72},null,{"$f":"+'1) Debiti finanziari'!G21","v":"Leasing W"},{"$f":"+'1) Debiti finanziari'!I21","v":18741},{"$f":"IF(G10=\"\",\"\",+'1) Debiti finanziari'!H9)","v":"2023-07-01"}]
[null,null,null,null,null,null,{"$f":"+'1) Debiti finanziari'!G22","v":""},{"$f":"+'1) Debiti finanziari'!I22","v":0},{"$f":"IF(G11=\"\",\"\",+'1) Debiti finanziari'!H10)","v":""}]
[null,null,null,null,null,null,{"$f":"+'1) Debiti finanziari'!G23","v":""},{"$f":"+'1) Debiti finanziari'!I23","v":0},{"$f":"IF(G12=\"\",\"\",+'1) Debiti finanziari'!H11)","v":""}]
[null,null,null,null,null,null,{"$f":"+'1) Debiti finanziari'!G24","v":""},{"$f":"+'1) Debiti finanziari'!I24","v":0},{"$f":"IF(G13=\"\",\"\",+'1) Debiti finanziari'!H12)","v":""}]
[]
["Scenario:",null,"Peggiore",1,{"$f":"1+D15","v":2},{"$f":"1+E15","v":3},{"$f":"1+F15","v":4},{"$f":"1+G15","v":5}]
["Variazione fatturato v/",null,{"$f":"+'3.2) Analisi flussi di cassa'!C5","v":2019},{"$f":"IF($C$15=\"Migliore\",'3) Analisi flussi di cassa'!G5,IF($C$15=\"Probabile\",'3) Analisi flussi di cassa'!G6,'3) Analisi flussi di cassa'!G7))","v":-0.3},{"$f":"IF($C$15=\"Migliore\",'3) Analisi flussi di cassa'!H5,IF($C$15=\"Probabile\",'3) Analisi flussi di cassa'!H6,'3) Analisi flussi di cassa'!H7))","v":-0.15},{"$f":"IF($C$15=\"Migliore\",'3) Analisi flussi di cassa'!I5,IF($C$15=\"Probabile\",'3) Analisi flussi di cassa'!I6,'3) Analisi flussi di cassa'!I7))","v":-0.1},{"$f":"IF($C$15=\"Migliore\",'3) Analisi flussi di cassa'!J5,IF($C$15=\"Probabile\",'3) Analisi flussi di cassa'!J6,'3) Analisi flussi di cassa'!J7))","v":-0.05},{"$f":"IF($C$15=\"Migliore\",'3) Analisi flussi di cassa'!K5,IF($C$15=\"Probabile\",'3) Analisi flussi di cassa'!K6,'3) Analisi flussi di cassa'!K7))","v":-0.02}]
["Flusso di cassa operativa aziendale",null,null,{"$f":"IF($C$15=\"Migliore\",'3.1) Analisi flussi dei cassa'!G22,IF($C$15=\"Probabile\",'3) Analisi flussi di cassa'!G22,'3.2) Analisi flussi di cassa'!G22))","v":20715.918398999998},{"$f":"IF($C$15=\"Migliore\",'3.1) Analisi flussi dei cassa'!H22,IF($C$15=\"Probabile\",'3) Analisi flussi di cassa'!H22,'3.2) Analisi flussi di cassa'!H22))","v":26944.347249999999},{"$f":"IF($C$15=\"Migliore\",'3.1) Analisi flussi dei cassa'!I22,IF($C$15=\"Probabile\",'3) Analisi flussi di cassa'!I22,'3.2) Analisi flussi di cassa'!I22))","v":29932.731500000002},{"$f":"IF($C$15=\"Migliore\",'3.1) Analisi flussi dei cassa'!J22,IF($C$15=\"Probabile\",'3) Analisi flussi di cassa'!J22,'3.2) Analisi flussi di cassa'!J22))","v":32921.115749999997},{"$f":"IF($C$15=\"Migliore\",'3.1) Analisi flussi dei cassa'!K22,IF($C$15=\"Probabile\",'3) Analisi flussi di cassa'!K22,'3.2) Analisi flussi di cassa'!K22))","v":34714.1463}]
["Prelievo soci / titolare",null,null,{"$f":"+'3) Analisi flussi di cassa'!G23","v":-12000},{"$f":"+'3) Analisi flussi di cassa'!H23","v":-12000},{"$f":"+'3) Analisi flussi di cassa'!I23","v":-12000},{"$f":"+'3) Analisi flussi di cassa'!J23","v":-12000},{"$f":"+'3) Analisi flussi di cassa'!K23","v":-12000}]
["Flusso di cassa operativa libera",null,null,{"$f":"+D18+D17","v":8715.9183989999983},{"$f":"+E18+E17","v":14944.347249999999},17932.731500000002,20921.115749999997,22714.1463]
["Servizio del debito finanziario",null,null,{"$f":"+'Supporto distribuzione'!C10","v":14247.902773954076},{"$f":"+'Supporto distribuzione'!D10","v":22599.390412011817},{"$f":"+'Supporto distribuzione'!E10","v":17124.233098988654},{"$f":"+'Supporto distribuzione'!F10","v":8275.0601268188075},{"$f":"+'Supporto distribuzione'!G10","v":6251.6499177684545}]
["Servizio del debito scaduto",null,null,{"$f":"TRANSPOSE('0) Debiti operativi scaduti'!E11:E15)","v":3244.4526125293578},1594.4526125293578,394.45261252935774,394.45261252935774,0]
["Sbilancio",null,null,{"$f":"+D19-D20-D21","v":-8776.4369874834356},{"$f":"+E19-E20-E21","v":-9249.4957745411757},414.04578848198986,12251.603010651832,16462.496382231548]
["Sbilancio cumulato",{"$f":"\"(Buffer liquidità iniziale: \"&TEXT(+'2) Richiesta finanziamento'!D10,\"#.##0\")&\")\"","v":"(Buffer liquidità iniziale: 2.500)"},null,{"$f":"+'2) Richiesta finanziamento'!D10+D22","v":-6276.4369874834356},{"$f":"+D23+E22","v":-15525.932762024611},{"$f":"+E23+F22","v":-15111.886973542621},-2860.2839628907896,13602.212419340758]
["DSCR - Index",null,null,{"$f":"+D19/(D20+D21)","v":0.4982701418091986},{"$f":"+E19/(E20+E21)","v":0.6176921638633891},1.0236345234625546,2.4131824220115274,3.633304263477998]
["Giudizio di solvibilità di periodo",null,null,{"$f":"IF(D24>=$B$33,$C$33,IF(D24>=$B$34,$C$34,IF(D24>=$B$35,$C$35,$C$36)))","v":"Deficit grave"},{"$f":"IF(E24>=$B$33,$C$33,IF(E24>=$B$34,$C$34,IF(E24>=$B$35,$C$35,$C$36)))","v":"Deficit grave"},{"$f":"IF(F24>=$B$33,$C$33,IF(F24>=$B$34,$C$34,IF(F24>=$B$35,$C$35,$C$36)))","v":"Positiva ma debole"},{"$f":"IF(G24>=$B$33,$C$33,IF(G24>=$B$34,$C$34,IF(G24>=$B$35,$C$35,$C$36)))","v":"Buona"},{"$f":"IF(H24>=$B$33,$C$33,IF(H24>=$B$34,$C$34,IF(H24>=$B$35,$C$35,$C$36)))","v":"Buona"}]
["ADSCR - Index",null,null,null,null,{"$f":"AVERAGE(D24:F24)","v":0.7131989430450475},null,{"$f":"AVERAGE(D24:H24)","v":1.6372167029249336}]
["Giudizio di solvibilità di sintesi",null,null,null,null,{"$f":"IF(F26>=$B$33,$C$33,IF(F26>=$B$34,$C$34,IF(F26>=$B$35,$C$35,$C$36)))","v":"Deficit grave"},null,{"$f":"IF(H26>=$B$33,$C$33,IF(H26>=$B$34,$C$34,IF(H26>=$B$35,$C$35,$C$36)))","v":"Buona"}]
["ADSCR - Index con buffer liquidità",null,null,null,null,{"$f":"(SUM(D19:F19)+'2) Richiesta finanziamento'!D10)/SUM(D20:F21)","v":0.74475269739125005},null,{"$f":"(SUM(D19:H19)+'2) Richiesta finanziamento'!D10)/SUM(D20:H21)","v":1.1835011174921211}]
["Giudizio di solvibilità di sintesi",null,null,null,null,{"$f":"IF(F28>=$B$33,$C$33,IF(F28>=$B$34,$C$34,IF(F28>=$B$35,$C$35,$C$36)))","v":"Deficit grave"},null,{"$f":"IF(H28>=$B$33,$C$33,IF(H28>=$B$34,$C$34,IF(H28>=$B$35,$C$35,$C$36)))","v":"Positiva ma debole"}]
[]
[]
["Legenda",null,"Solvibilità"]
["DSCR ≥ di",1.2,"Buona","Per ogni euro di uscite per il debito le entrate sono superiori a 1,20 euro (margine oltre il 20%)"]
["DSCR ≥ di",1,"Positiva ma debole","Per ogni euro di uscite per il debito le entrate sono pari o superiori a 1,0 euro (margine sotto il 20% ma comunque in grado di dare copertura)"]
["DSCR ≥ di",0.8,"Carente","Per ogni euro di uscite per il debito le entrate sono inferiori a 1 euro ma pari o superiori a 0,80 euro (esiste un deficit tra 1% e 20% delle rate da pagare)"]
["DSCR < a",0.8,"Deficit grave","Per ogni euro di uscite per il debito le entrate sono inferiori a 0,80 euro (esiste un deficit pari o superiore al 20% delle rate da pagare)"]

{"sheet":"4.1) Analisi sostenibilità deb","index":8,"n_rows":31,"n_cols":8,"rows_kept":31,"cut":false,"hidden":true,"merged":[[30,3,30,7],[0,2,0,3],[2,2,2,3],[27,3,27,7],[28,3,28,7],[29,3,29,7]]}
[{"$f":"+'1) Debiti finanziari'!A1","v":"Denominazione richiedente"},null,{"$f":"+'1) Debiti finanziari'!C1","v":"Rossi Mario SRl"}]
["Nag",null,null,{"$f":"+'3) Analisi flussi di cassa'!C2","v":12412}]
[{"$f":"+'1) Debiti finanziari'!A2","v":"Data compilazione"},null,{"$f":"+'1) Debiti finanziari'!D2","v":"2020-04-20"}]
[]
[{"$f":"\"Fatturato \"&'3) Analisi flussi di cassa'!C5","v":"Fatturato 2019"},null,{"$f":"+'3) Analisi flussi di cassa'!C6","v":127451}]
["Debiti finanziari",null,{"$f":"+'1) Debiti finanziari'!I13+'2) Richiesta finanziamento'!J8","v":56338}]
["Incidenza sul fatturato",null,{"$f":"+C6/C5","v":0.44203654737899273}]
[]
[]
["Scenario:","Migliore",0,1,{"$f":"1+D10","v":2},{"$f":"1+E10","v":3},{"$f":"1+F10","v":4},{"$f":"1+G10","v":5}]
["Variazione fatturato v/",{"$f":"+'3.2) Analisi flussi di cassa'!C5","v":2019},null,{"$f":"IF($B$10=\"Migliore\",'3) Analisi flussi di cassa'!G5,IF($B$10=\"Probabile\",'3) Analisi flussi di cassa'!G6,'3) Analisi flussi di cassa'!G7))","v":0.15},{"$f":"IF($B$10=\"Migliore\",'3) Analisi flussi di cassa'!H5,IF($B$10=\"Probabile\",'3) Analisi flussi di cassa'!H6,'3) Analisi flussi di cassa'!H7))","v":-0.05},{"$f":"IF($B$10=\"Migliore\",'3) Analisi flussi di cassa'!I5,IF($B$10=\"Probabile\",'3) Analisi flussi di cassa'!I6,'3) Analisi flussi di cassa'!I7))","v":0},{"$f":"IF($B$10=\"Migliore\",'3) Analisi flussi di cassa'!J5,IF($B$10=\"Probabile\",'3) Analisi flussi di cassa'!J6,'3) Analisi flussi di cassa'!J7))","v":0.01},{"$f":"IF($B$10=\"Migliore\",'3) Analisi flussi di cassa'!K5,IF($B$10=\"Probabile\",'3) Analisi flussi di cassa'!K6,'3) Analisi flussi di cassa'!K7))","v":0.02}]
["Flusso di cassa operativa aziendale",null,null,{"$f":"IF($B$10=\"Migliore\",'3.1) Analisi flussi dei cassa'!G22,IF($B$10=\"Probabile\",'3) Analisi flussi di cassa'!G22,'3.2) Analisi flussi di cassa'!G22))","v":49370.699155499991},{"$f":"IF($B$10=\"Migliore\",'3.1) Analisi flussi dei cassa'!H22,IF($B$10=\"Probabile\",'3) Analisi flussi di cassa'!H22,'3.2) Analisi flussi di cassa'!H22))","v":32921.115749999997},{"$f":"IF($B$10=\"Migliore\",'3.1) Analisi flussi dei cassa'!I22,IF($B$10=\"Probabile\",'3) Analisi flussi di cassa'!I22,'3.2) Analisi flussi di cassa'!I22))","v":35909.5},{"$f":"IF($B$10=\"Migliore\",'3.1) Analisi flussi dei cassa'!J22,IF($B$10=\"Probabile\",'3) Analisi flussi di cassa'!J22,'3.2) Analisi flussi di cassa'!J22))","v":36507.176850000003},{"$f":"IF($B$10=\"Migliore\",'3.1) Analisi flussi dei cassa'!K22,IF($B$10=\"Probabile\",'3) Analisi flussi di cassa'!K22,'3.2) Analisi flussi di cassa'!K22))","v":37104.8537}]
["Prelievo soci / titolare",null,null,{"$f":"+'3) Analisi flussi di cassa'!G23","v":-12000},{"$f":"+'3) Analisi flussi di cassa'!H23","v":-12000},{"$f":"+'3) Analisi flussi di cassa'!I23","v":-12000},{"$f":"+'3) Analisi flussi di cassa'!J23","v":-12000},{"$f":"+'3) Analisi flussi di cassa'!K23","v":-12000}]
["Flusso di cassa operativa libera",null,null,{"$f":"+D13+D12","v":37370.699155499991},{"$f":"+E13+E12","v":20921.115749999997},23909.5,24507.176850000003,25104.8537]
["Servizio del debito finanziario",null,null,{"$f":"+'Supporto distribuzione'!C10","v":14247.902773954076},{"$f":"+'Supporto distribuzione'!D10","v":22599.390412011817},{"$f":"+'Supporto distribuzione'!E10","v":17124.233098988654},{"$f":"+'Supporto distribuzione'!F10","v":8275.0601268188075},{"$f":"+'Supporto distribuzione'!G10","v":6251.6499177684545}]
["Servizio del debito scaduto",null,null,{"$f":"TRANSPOSE('0) Debiti operativi scaduti'!E11:E15)","v":3244.4526125293578},1594.4526125293578,394.45261252935774,394.45261252935774,0]
["Sbilancio",null,null,{"$f":"+D14-D15-D16","v":19878.343769016559},{"$f":"+E14-E15-E16","v":-3272.7272745411774},6390.8142884819881,15837.664110651838,18853.203782231547]
["Sbilancio cumulato",null,{"$f":"+'2) Richiesta finanziamento'!D10","v":2500},{"$f":"+C18+D17","v":22378.343769016559},{"$f":"+D18+E17","v":19105.616494475384},{"$f":"+E18+F17","v":25496.430782957374},41334.09489360921,60187.298675840757]
["DSCR - Index",null,null,{"$f":"+D14/(D15+D16)","v":2.1364017783663836},{"$f":"+E14/(E15+E16)","v":0.86472892003054391},1.3647998710474165,2.8268228661536776,4.0157164956801124]
["Giudizio di solvibilità di periodo",null,null,{"$f":"IF(D19>=$B$28,$C$28,IF(D19>=$B$29,$C$29,IF(D19>=$B$30,$C$30,$C$31)))","v":"Buona"},{"$f":"IF(E19>=$B$28,$C$28,IF(E19>=$B$29,$C$29,IF(E19>=$B$30,$C$30,$C$31)))","v":"Carente"},{"$f":"IF(F19>=$B$28,$C$28,IF(F19>=$B$29,$C$29,IF(F19>=$B$30,$C$30,$C$31)))","v":"Buona"},{"$f":"IF(G19>=$B$28,$C$28,IF(G19>=$B$29,$C$29,IF(G19>=$B$30,$C$30,$C$31)))","v":"Buona"},{"$f":"IF(H19>=$B$28,$C$28,IF(H19>=$B$29,$C$29,IF(H19>=$B$30,$C$30,$C$31)))","v":"Buona"}]
["ADSCR - Index",null,null,null,null,null,null,{"$f":"AVERAGE(D19:H19)","v":2.2416939862556271}]
["Giudizio di solvibilità di sintesi",null,null,null,null,null,null,{"$f":"IF(H21>=$B$28,$C$28,IF(H21>=$B$29,$C$29,IF(H21>=$B$30,$C$30,$C$31)))","v":"Buona"}]
["ADSCR - Index con buffer liquidità",null,null,null,null,{"$f":"(SUM(D14:F14)+C18)/SUM(D15:F16)","v":1.4306474231109836},null,{"$f":"(SUM(D14:H14)+C18)/SUM(D15:H16)","v":1.8119588362070393}]
["Giudizio di solvibilità di sintesi",null,null,null,null,{"$f":"IF(F23>=$B$28,$C$28,IF(F23>=$B$29,$C$29,IF(F23>=$B$30,$C$30,$C$31)))","v":"Buona"},null,{"$f":"IF(H23>=$B$28,$C$28,IF(H23>=$B$29,$C$29,IF(H23>=$B$30,$C$30,$C$31)))","v":"Buona"}]
[]
[]
["Legenda",null,"Solvibilità"]
["DSCR ≥ di",{"$f":"+'4) Analisi sostenibilità debito'!B33","v":1.2},"Buona","Per ogni euro di uscite per il debito le entrate sono superiori a 1,20 euro (margine oltre il 20%)"]
["DSCR ≥ di",{"$f":"+'4) Analisi sostenibilità debito'!B34","v":1},"Positiva ma debole","Per ogni euro di uscite per il debito le entrate sono pari o superiori a 1,0 euro (margine sotto il 20% ma comunque in grado di dare copertura)"]
["DSCR ≥ di",{"$f":"+'4) Analisi sostenibilità debito'!B35","v":0.8},"Carente","Per ogni euro di uscite per il debito le entrate sono inferiori a 1 euro ma pari o superiori a 0,80 euro (esiste un deficit tra 1% e 20% delle rate da pagare)"]
["DSCR < a",{"$f":"+'4) Analisi sostenibilità debito'!B36","v":0.8},"Deficit grave","Per ogni euro di uscite per il debito le entrate sono inferiori a 0,80 euro (esiste un deficit pari o superiore al 20% delle rate da pagare)"]

{"sheet":"4.2) Analisi sostenibilità deb","index":9,"n_rows":31,"n_cols":8,"rows_kept":31,"cut":false,"hidden":true,"merged":[[30,3,30,7],[0,2,0,3],[2,2,2,3],[27,3,27,7],[28,3,28,7],[29,3,29,7]]}
[{"$f":"+'1) Debiti finanziari'!A1","v":"Denominazione richiedente"},null,{"$f":"+'1) Debiti finanziari'!C1","v":"Rossi Mario SRl"}]
["Nag",null,null,{"$f":"+'3) Analisi flussi di cassa'!C2","v":12412}]
[{"$f":"+'1) Debiti finanziari'!A2","v":"Data compilazione"},null,{"$f":"+'1) Debiti finanziari'!D2","v":"2020-04-20"}]
[]
[{"$f":"\"Fatturato \"&'3) Analisi flussi di cassa'!C5","v":"Fatturato 2019"},null,{"$f":"+'3) Analisi flussi di cassa'!C6","v":127451}]
["Debiti finanziari",null,{"$f":"+'1) Debiti finanziari'!I13+'2) Richiesta finanziamento'!J8","v":56338}]
["Incidenza sul fatturato",null,{"$f":"+C6/C5","v":0.44203654737899273}]
[]
[]
["Scenario:","Probabile",0,1,{"$f":"1+D10","v":2},{"$f":"1+E10","v":3},{"$f":"1+F10","v":4},{"$f":"1+G10","v":5}]
["Variazione fatturato v/",{"$f":"+'3.2) Analisi flussi di cassa'!C5","v":2019},null,{"$f":"IF($B$10=\"Migliore\",'3) Analisi flussi di cassa'!G5,IF($B$10=\"Probabile\",'3) Analisi flussi di cassa'!G6,'3) Analisi flussi di cassa'!G7))","v":-0.2},{"$f":"IF($B$10=\"Migliore\",'3) Analisi flussi di cassa'!H5,IF($B$10=\"Probabile\",'3) Analisi flussi di cassa'!H6,'3) Analisi flussi di cassa'!H7))","v":-0.1},{"$f":"IF($B$10=\"Migliore\",'3) Analisi flussi di cassa'!I5,IF($B$10=\"Probabile\",'3) Analisi flussi di cassa'!I6,'3) Analisi flussi di cassa'!I7))","v":-0.05},{"$f":"IF($B$10=\"Migliore\",'3) Analisi flussi di cassa'!J5,IF($B$10=\"Probabile\",'3) Analisi flussi di cassa'!J6,'3) Analisi flussi di cassa'!J7))","v":0},{"$f":"IF($B$10=\"Migliore\",'3) Analisi flussi di cassa'!K5,IF($B$10=\"Probabile\",'3) Analisi flussi di cassa'!K6,'3) Analisi flussi di cassa'!K7))","v":0}]
["Flusso di cassa operativa aziendale",null,null,{"$f":"IF($B$10=\"Migliore\",'3.1) Analisi flussi dei cassa'!G22,IF($B$10=\"Probabile\",'3) Analisi flussi di cassa'!G22,'3.2) Analisi flussi di cassa'!G22))","v":27083.647456000013},{"$f":"IF($B$10=\"Migliore\",'3.1) Analisi flussi dei cassa'!H22,IF($B$10=\"Probabile\",'3) Analisi flussi di cassa'!H22,'3.2) Analisi flussi di cassa'!H22))","v":29932.731500000002},{"$f":"IF($B$10=\"Migliore\",'3.1) Analisi flussi dei cassa'!I22,IF($B$10=\"Probabile\",'3) Analisi flussi di cassa'!I22,'3.2) Analisi flussi di cassa'!I22))","v":32921.115749999997},{"$f":"IF($B$10=\"Migliore\",'3.1) Analisi flussi dei cassa'!J22,IF($B$10=\"Probabile\",'3) Analisi flussi di cassa'!J22,'3.2) Analisi flussi di cassa'!J22))","v":35909.5},{"$f":"IF($B$10=\"Migliore\",'3.1) Analisi flussi dei cassa'!K22,IF($B$10=\"Probabile\",'3) Analisi flussi di cassa'!K22,'3.2) Analisi flussi di cassa'!K22))","v":35909.5}]
["Prelievo soci / titolare",null,null,{"$f":"+'3) Analisi flussi di cassa'!G23","v":-12000},{"$f":"+'3) Analisi flussi di cassa'!H23","v":-12000},{"$f":"+'3) Analisi flussi di cassa'!I23","v":-12000},{"$f":"+'3) Analisi flussi di cassa'!J23","v":-12000},{"$f":"+'3) Analisi flussi di cassa'!K23","v":-12000}]
["Flusso di cassa operativa libera",null,null,{"$f":"+D13+D12","v":15083.647456000013},{"$f":"+E13+E12","v":17932.731500000002},20921.115749999997,23909.5,23909.5]
["Servizio del debito finanziario",null,null,{"$f":"+'Supporto distribuzione'!C10","v":14247.902773954076},{"$f":"+'Supporto distribuzione'!D10","v":22599.390412011817},{"$f":"+'Supporto distribuzione'!E10","v":17124.233098988654},{"$f":"+'Supporto distribuzione'!F10","v":8275.0601268188075},{"$f":"+'Supporto distribuzione'!G10","v":6251.6499177684545}]
["Servizio del debito scaduto",null,null,{"$f":"TRANSPOSE('0) Debiti operativi scaduti'!E11:E15)","v":3244.4526125293578},1594.4526125293578,394.45261252935774,394.45261252935774,0]
["Sbilancio",null,null,{"$f":"+D14-D15-D16","v":-2408.7079304834206},{"$f":"+E14-E15-E16","v":-6261.1115245411729},3402.4300384819853,15239.987260651835,17657.850082231547]
["Sbilancio cumulato",null,{"$f":"+'4.1) Analisi sostenibilità deb'!C18","v":2500},{"$f":"+C18+D17","v":91.292069516579431},{"$f":"+D18+E17","v":-6169.8194550245935},{"$f":"+E18+F17","v":-2767.3894165426082},12472.597844109227,30130.447926340774]
["DSCR - Index",null,null,{"$f":"+D14/(D15+D16)","v":0.86229939437746284},{"$f":"+E14/(E15+E16)","v":0.74121054194696667},1.1942171972549853,2.757882792129986,3.8245103795790549]
["Giudizio di solvibilità di periodo",null,null,{"$f":"IF(D19>=$B$28,$C$28,IF(D19>=$B$29,$C$29,IF(D19>=$B$30,$C$30,$C$31)))","v":"Carente"},{"$f":"IF(E19>=$B$28,$C$28,IF(E19>=$B$29,$C$29,IF(E19>=$B$30,$C$30,$C$31)))","v":"Deficit grave"},{"$f":"IF(F19>=$B$28,$C$28,IF(F19>=$B$29,$C$29,IF(F19>=$B$30,$C$30,$C$31)))","v":"Positiva ma debole"},{"$f":"IF(G19>=$B$28,$C$28,IF(G19>=$B$29,$C$29,IF(G19>=$B$30,$C$30,$C$31)))","v":"Buona"},{"$f":"IF(H19>=$B$28,$C$28,IF(H19>=$B$29,$C$29,IF(H19>=$B$30,$C$30,$C$31)))","v":"Buona"}]
["ADSCR - Index",null,null,null,null,null,null,{"$f":"AVERAGE(D19:H19)","v":1.876024061057691}]
["Giudizio di solvibilità di sintesi",null,null,null,null,null,null,{"$f":"IF(H21>=$B$28,$C$28,IF(H21>=$B$29,$C$29,IF(H21>=$B$30,$C$30,$C$31)))","v":"Buona"}]
["ADSCR - Index con buffer liquidità",null,null,null,null,{"$f":"(SUM(D14:F14)+C18)/SUM(D15:F16)","v":0.95325741351313775},null,{"$f":"(SUM(D14:H14)+C18)/SUM(D15:H16)","v":1.4064758507344108}]
["Giudizio di solvibilità di sintesi",null,null,null,null,{"$f":"IF(F23>=$B$28,$C$28,IF(F23>=$B$29,$C$29,IF(F23>=$B$30,$C$30,$C$31)))","v":"Carente"},null,{"$f":"IF(H23>=$B$28,$C$28,IF(H23>=$B$29,$C$29,IF(H23>=$B$30,$C$30,$C$31)))","v":"Buona"}]
[]
[]
["Legenda",null,"Solvibilità"]
["DSCR ≥ di",{"$f":"+'4.1) Analisi sostenibilità deb'!B28","v":1.2},"Buona","Per ogni euro di uscite per il debito le entrate sono superiori a 1,20 euro (margine oltre il 20%)"]
["DSCR ≥ di",{"$f":"+'4.1) Analisi sostenibilità deb'!B29","v":1},"Positiva ma debole","Per ogni euro di uscite per il debito le entrate sono pari o superiori a 1,0 euro (margine sotto il 20% ma comunque in grado di dare copertura)"]
["DSCR ≥ di",{"$f":"+'4.1) Analisi sostenibilità deb'!B30","v":0.8},"Carente","Per ogni euro di uscite per il debito le entrate sono inferiori a 1 euro ma pari o superiori a 0,80 euro (esiste un deficit tra 1% e 20% delle rate da pagare)"]
["DSCR < a",{"$f":"+'4.1) Analisi sostenibilità deb'!B31","v":0.8},"Deficit grave","Per ogni euro di uscite per il debito le entrate sono inferiori a 0,80 euro (esiste un deficit pari o superiore al 20% delle rate da pagare)"]

{"sheet":"4.3) Analisi sostenibilità deb","index":10,"n_rows":31,"n_cols":8,"rows_kept":31,"cut":false,"hidden":true,"merged":[[30,3,30,7],[0,2,0,3],[2,2,2,3],[27,3,27,7],[28,3,28,7],[29,3,29,7]]}
[{"$f":"+'1) Debiti finanziari'!A1","v":"Denominazione richiedente"},null,{"$f":"+'1) Debiti finanziari'!C1","v":"Rossi Mario SRl"}]
["Nag",null,null,{"$f":"+'3) Analisi flussi di cassa'!C2","v":12412}]
[{"$f":"+'1) Debiti finanziari'!A2","v":"Data compilazione"},null,{"$f":"+'1) Debiti finanziari'!D2","v":"2020-04-20"}]
[]
[{"$f":"\"Fatturato \"&'3) Analisi flussi di cassa'!C5","v":"Fatturato 2019"},null,{"$f":"+'3) Analisi flussi di cassa'!C6","v":127451}]
["Debiti finanziari",null,{"$f":"+'1) Debiti finanziari'!I13+'2) Richiesta finanziamento'!J8","v":56338}]
["Incidenza sul fatturato",null,{"$f":"+C6/C5","v":0.44203654737899273}]
[]
[]
["Scenario:","Peggiore",0,1,{"$f":"1+D10","v":2},{"$f":"1+E10","v":3},{"$f":"1+F10","v":4},{"$f":"1+G10","v":5}]
["Variazione fatturato v/",{"$f":"+'3.2) Analisi flussi di cassa'!C5","v":2019},null,{"$f":"IF($B$10=\"Migliore\",'3) Analisi flussi di cassa'!G5,IF($B$10=\"Probabile\",'3) Analisi flussi di cassa'!G6,'3) Analisi flussi di cassa'!G7))","v":-0.3},{"$f":"IF($B$10=\"Migliore\",'3) Analisi flussi di cassa'!H5,IF($B$10=\"Probabile\",'3) Analisi flussi di cassa'!H6,'3) Analisi flussi di cassa'!H7))","v":-0.15},{"$f":"IF($B$10=\"Migliore\",'3) Analisi flussi di cassa'!I5,IF($B$10=\"Probabile\",'3) Analisi flussi di cassa'!I6,'3) Analisi flussi di cassa'!I7))","v":-0.1},{"$f":"IF($B$10=\"Migliore\",'3) Analisi flussi di cassa'!J5,IF($B$10=\"Probabile\",'3) Analisi flussi di cassa'!J6,'3) Analisi flussi di cassa'!J7))","v":-0.05},{"$f":"IF($B$10=\"Migliore\",'3) Analisi flussi di cassa'!K5,IF($B$10=\"Probabile\",'3) Analisi flussi di cassa'!K6,'3) Analisi flussi di cassa'!K7))","v":-0.02}]
["Flusso di cassa operativa aziendale",null,null,{"$f":"IF($B$10=\"Migliore\",'3.1) Analisi flussi dei cassa'!G22,IF($B$10=\"Probabile\",'3) Analisi flussi di cassa'!G22,'3.2) Analisi flussi di cassa'!G22))","v":20715.918398999998},{"$f":"IF($B$10=\"Migliore\",'3.1) Analisi flussi dei cassa'!H22,IF($B$10=\"Probabile\",'3) Analisi flussi di cassa'!H22,'3.2) Analisi flussi di cassa'!H22))","v":26944.347249999999},{"$f":"IF($B$10=\"Migliore\",'3.1) Analisi flussi dei cassa'!I22,IF($B$10=\"Probabile\",'3) Analisi flussi di cassa'!I22,'3.2) Analisi flussi di cassa'!I22))","v":29932.731500000002},{"$f":"IF($B$10=\"Migliore\",'3.1) Analisi flussi dei cassa'!J22,IF($B$10=\"Probabile\",'3) Analisi flussi di cassa'!J22,'3.2) Analisi flussi di cassa'!J22))","v":32921.115749999997},{"$f":"IF($B$10=\"Migliore\",'3.1) Analisi flussi dei cassa'!K22,IF($B$10=\"Probabile\",'3) Analisi flussi di cassa'!K22,'3.2) Analisi flussi di cassa'!K22))","v":34714.1463}]
["Prelievo soci / titolare",null,null,{"$f":"+'3) Analisi flussi di cassa'!G23","v":-12000},{"$f":"+'3) Analisi flussi di cassa'!H23","v":-12000},{"$f":"+'3) Analisi flussi di cassa'!I23","v":-12000},{"$f":"+'3) Analisi flussi di cassa'!J23","v":-12000},{"$f":"+'3) Analisi flussi di cassa'!K23","v":-12000}]
["Flusso di cassa operativa libera",null,null,{"$f":"+D13+D12","v":8715.9183989999983},{"$f":"+E13+E12","v":14944.347249999999},17932.731500000002,20921.115749999997,22714.1463]
["Servizio del debito finanziario",null,null,{"$f":"+'Supporto distribuzione'!C10","v":14247.902773954076},{"$f":"+'Supporto distribuzione'!D10","v":22599.390412011817},{"$f":"+'Supporto distribuzione'!E10","v":17124.233098988654},{"$f":"+'Supporto distribuzione'!F10","v":8275.0601268188075},{"$f":"+'Supporto distribuzione'!G10","v":6251.6499177684545}]
["Servizio del debito scaduto",null,null,{"$f":"TRANSPOSE('0) Debiti operativi scaduti'!E11:E15)","v":3244.4526125293578},1594.4526125293578,394.45261252935774,394.45261252935774,0]
["Sbilancio",null,null,{"$f":"+D14-D15-D16","v":-8776.4369874834356},{"$f":"+E14-E15-E16","v":-9249.4957745411757},414.04578848198986,12251.603010651832,16462.496382231548]
["Sbilancio cumulato",null,{"$f":"+'4.2) Analisi sostenibilità deb'!C18","v":2500},{"$f":"+C18+D17","v":-6276.4369874834356},{"$f":"+D18+E17","v":-15525.932762024611},{"$f":"+E18+F17","v":-15111.886973542621},-2860.2839628907896,13602.212419340758]
["DSCR - Index",null,null,{"$f":"+D14/(D15+D16)","v":0.4982701418091986},{"$f":"+E14/(E15+E16)","v":0.6176921638633891},1.0236345234625546,2.4131824220115274,3.633304263477998]
["Giudizio di solvibilità di periodo",null,null,{"$f":"IF(D19>=$B$28,$C$28,IF(D19>=$B$29,$C$29,IF(D19>=$B$30,$C$30,$C$31)))","v":"Deficit grave"},{"$f":"IF(E19>=$B$28,$C$28,IF(E19>=$B$29,$C$29,IF(E19>=$B$30,$C$30,$C$31)))","v":"Deficit grave"},{"$f":"IF(F19>=$B$28,$C$28,IF(F19>=$B$29,$C$29,IF(F19>=$B$30,$C$30,$C$31)))","v":"Positiva ma debole"},{"$f":"IF(G19>=$B$28,$C$28,IF(G19>=$B$29,$C$29,IF(G19>=$B$30,$C$30,$C$31)))","v":"Buona"},{"$f":"IF(H19>=$B$28,$C$28,IF(H19>=$B$29,$C$29,IF(H19>=$B$30,$C$30,$C$31)))","v":"Buona"}]
["ADSCR - Index",null,null,null,null,null,null,{"$f":"AVERAGE(D19:H19)","v":1.6372167029249336}]
["Giudizio di solvibilità di sintesi",null,null,null,null,null,null,{"$f":"IF(H21>=$B$28,$C$28,IF(H21>=$B$29,$C$29,IF(H21>=$B$30,$C$30,$C$31)))","v":"Buona"}]
["ADSCR - Index con buffer liquidità",null,null,null,null,{"$f":"(SUM(D14:F14)+C18)/SUM(D15:F16)","v":0.74475269739125005},null,{"$f":"(SUM(D14:H14)+C18)/SUM(D15:H16)","v":1.1835011174921211}]
["Giudizio di solvibilità di sintesi",null,null,null,null,{"$f":"IF(F23>=$B$28,$C$28,IF(F23>=$B$29,$C$29,IF(F23>=$B$30,$C$30,$C$31)))","v":"Deficit grave"},null,{"$f":"IF(H23>=$B$28,$C$28,IF(H23>=$B$29,$C$29,IF(H23>=$B$30,$C$30,$C$31)))","v":"Positiva ma debole"}]
[]
[]
["Legenda",null,"Solvibilità"]
["DSCR ≥ di",{"$f":"+'4.2) Analisi sostenibilità deb'!B28","v":1.2},"Buona","Per ogni euro di uscite per il debito le entrate sono superiori a 1,20 euro (margine oltre il 20%)"]
["DSCR ≥ di",{"$f":"+'4.2) Analisi sostenibilità deb'!B29","v":1},"Positiva ma debole","Per ogni euro di uscite per il debito le entrate sono pari o superiori a 1,0 euro (margine sotto il 20% ma comunque in grado di dare copertura)"]
["DSCR ≥ di",{"$f":"+'4.2) Analisi sostenibilità deb'!B30","v":0.8},"Carente","Per ogni euro di uscite per il debito le entrate sono inferiori a 1 euro ma pari o superiori a 0,80 euro (esiste un deficit tra 1% e 20% delle rate da pagare)"]
["DSCR < a",{"$f":"+'4.2) Analisi sostenibilità deb'!B31","v":0.8},"Deficit grave","Per ogni euro di uscite per il debito le entrate sono inferiori a 0,80 euro (esiste un deficit pari o superiore al 20% delle rate da pagare)"]

{"sheet":"5) Sintesi","index":11,"n_rows":37,"n_cols":8,"rows_kept":37,"cut":false,"hidden":true,"merged":[[33,3,33,7],[34,3,34,7],[35,3,35,7],[36,3,36,7],[0,1,0,2],[2,1,2,2],[0,3,1,4]]}
[{"$f":"+'1) Debiti finanziari'!A1","v":"Denominazione richiedente"},{"$f":"+'1) Debiti finanziari'!C1","v":"Rossi Mario SRl"},null,"SINTESI"]
["Nag",null,{"$f":"+'4) Analisi sostenibilità debito'!D2","v":12412}]
[{"$f":"+'1) Debiti finanziari'!A2","v":"Data compilazione"},{"$f":"+'1) Debiti finanziari'!D2","v":"2020-04-20"}]
[]
[]
[null,null,0,1,2,3,4,5]
["Scenario migliore","Saldo periodale",null,{"$f":"+'4.1) Analisi sostenibilità deb'!D17","v":19878.343769016559},{"$f":"+'4.1) Analisi sostenibilità deb'!E17","v":-3272.7272745411774},{"$f":"+'4.1) Analisi sostenibilità deb'!F17","v":6390.8142884819881},{"$f":"+'4.1) Analisi sostenibilità deb'!G17","v":15837.664110651838},{"$f":"+'4.1) Analisi sostenibilità deb'!H17","v":18853.203782231547}]
[null,"Saldo cumulato",{"$f":"+'2) Richiesta finanziamento'!D10","v":2500},{"$f":"+'4.1) Analisi sostenibilità deb'!D18","v":22378.343769016559},{"$f":"+'4.1) Analisi sostenibilità deb'!E18","v":19105.616494475384},{"$f":"+'4.1) Analisi sostenibilità deb'!F18","v":25496.430782957374},{"$f":"+'4.1) Analisi sostenibilità deb'!G18","v":41334.09489360921},{"$f":"+'4.1) Analisi sostenibilità deb'!H18","v":60187.298675840757}]
[null,"DSCR - Index",null,{"$f":"+'4.1) Analisi sostenibilità deb'!D19","v":2.1364017783663836},{"$f":"+'4.1) Analisi sostenibilità deb'!E19","v":0.86472892003054391},{"$f":"+'4.1) Analisi sostenibilità deb'!F19","v":1.3647998710474165},{"$f":"+'4.1) Analisi sostenibilità deb'!G19","v":2.8268228661536776},{"$f":"+'4.1) Analisi sostenibilità deb'!H19","v":4.0157164956801124}]
[null,"Solvibilità",null,{"$f":"+'4.1) Analisi sostenibilità deb'!D20","v":"Buona"},{"$f":"+'4.1) Analisi sostenibilità deb'!E20","v":"Carente"},{"$f":"+'4.1) Analisi sostenibilità deb'!F20","v":"Buona"},{"$f":"+'4.1) Analisi sostenibilità deb'!G20","v":"Buona"},{"$f":"+'4.1) Analisi sostenibilità deb'!H20","v":"Buona"}]
[null,"ADSCR a 3 anni",null,{"$f":"AVERAGE('4.1) Analisi sostenibilità deb'!D19:F19)","v":1.4553101898147816},{"$f":"IF(D11>=$B$34,$C$34,IF(D11>=$B$35,$C$35,IF(D11>=$B$36,$C$36,$C$37)))","v":"Buona"}]
[null,"ADSCR a 5 anni",null,{"$f":"+'4.1) Analisi sostenibilità deb'!H21","v":2.2416939862556271},{"$f":"+'6) Sostenibilità ante Covid19'!G24","v":"Buona"}]
[null,"ADSCR a 3 anni con buffer liquidità",null,{"$f":"+'4.1) Analisi sostenibilità deb'!F23","v":1.4306474231109836},{"$f":"+'4.1) Analisi sostenibilità deb'!F24","v":"Buona"}]
[null,"ADSCR a 5 anni con buffer liquidità",null,{"$f":"+'4.1) Analisi sostenibilità deb'!H23","v":1.8119588362070393},{"$f":"+'4.1) Analisi sostenibilità deb'!H24","v":"Buona"}]
["Scenario probabile","Saldo periodale",null,{"$f":"+'4.2) Analisi sostenibilità deb'!D17","v":-2408.7079304834206},{"$f":"+'4.2) Analisi sostenibilità deb'!E17","v":-6261.1115245411729},{"$f":"+'4.2) Analisi sostenibilità deb'!F17","v":3402.4300384819853},{"$f":"+'4.2) Analisi sostenibilità deb'!G17","v":15239.987260651835},{"$f":"+'4.2) Analisi sostenibilità deb'!H17","v":17657.850082231547}]
[null,"Saldo cumulato",{"$f":"+C8","v":2500},{"$f":"+'4.2) Analisi sostenibilità deb'!D18","v":91.292069516579431},{"$f":"+'4.2) Analisi sostenibilità deb'!E18","v":-6169.8194550245935},{"$f":"+'4.2) Analisi sostenibilità deb'!F18","v":-2767.3894165426082},{"$f":"+'4.2) Analisi sostenibilità deb'!G18","v":12472.597844109227},{"$f":"+'4.2) Analisi sostenibilità deb'!H18","v":30130.447926340774}]
[null,"DSCR - Index",null,{"$f":"+'4.2) Analisi sostenibilità deb'!D19","v":0.86229939437746284},{"$f":"+'4.2) Analisi sostenibilità deb'!E19","v":0.74121054194696667},{"$f":"+'4.2) Analisi sostenibilità deb'!F19","v":1.1942171972549853},{"$f":"+'4.2) Analisi sostenibilità deb'!G19","v":2.757882792129986},{"$f":"+'4.2) Analisi sostenibilità deb'!H19","v":3.8245103795790549}]
[null,"Solvibilità",null,{"$f":"+'4.2) Analisi sostenibilità deb'!D20","v":"Carente"},{"$f":"+'4.2) Analisi sostenibilità deb'!E20","v":"Deficit grave"},{"$f":"+'4.2) Analisi sostenibilità deb'!F20","v":"Positiva ma debole"},{"$f":"+'4.2) Analisi sostenibilità deb'!G20","v":"Buona"},{"$f":"+'4.2) Analisi sostenibilità deb'!H20","v":"Buona"}]
[null,"ADSCR a 3 anni",null,{"$f":"AVERAGE('4.2) Analisi sostenibilità deb'!D19:F19)","v":0.9325757111931382},{"$f":"IF(D19>=$B$34,$C$34,IF(D19>=$B$35,$C$35,IF(D19>=$B$36,$C$36,$C$37)))","v":"Carente"}]
[null,"ADSCR a 5 anni",null,{"$f":"+'4.2) Analisi sostenibilità deb'!H21","v":1.876024061057691},{"$f":"+'4.2) Analisi sostenibilità deb'!H22","v":"Buona"}]
[null,"ADSCR a 3 anni con buffer liquidità",null,{"$f":"+'4.2) Analisi sostenibilità deb'!F23","v":0.95325741351313775},{"$f":"+'4.2) Analisi sostenibilità deb'!F24","v":"Carente"}]
[null,"ADSCR a 5 anni con buffer liquidità",null,{"$f":"+'4.2) Analisi sostenibilità deb'!H23","v":1.4064758507344108},{"$f":"+'4.2) Analisi sostenibilità deb'!H24","v":"Buona"}]
["Scenario peggiore","Saldo periodale",null,{"$f":"+'4.3) Analisi sostenibilità deb'!D17","v":-8776.4369874834356},{"$f":"+'4.3) Analisi sostenibilità deb'!E17","v":-9249.4957745411757},{"$f":"+'4.3) Analisi sostenibilità deb'!F17","v":414.04578848198986},{"$f":"+'4.3) Analisi sostenibilità deb'!G17","v":12251.603010651832},{"$f":"+'4.3) Analisi sostenibilità deb'!H17","v":16462.496382231548}]
[null,"Saldo cumulato",{"$f":"+C16","v":2500},{"$f":"+'4.3) Analisi sostenibilità deb'!D18","v":-6276.4369874834356},{"$f":"+'4.3) Analisi sostenibilità deb'!E18","v":-15525.932762024611},{"$f":"+'4.3) Analisi sostenibilità deb'!F18","v":-15111.886973542621},{"$f":"+'4.3) Analisi sostenibilità deb'!G18","v":-2860.2839628907896},{"$f":"+'4.3) Analisi sostenibilità deb'!H18","v":13602.212419340758}]
[null,"DSCR - Index",null,{"$f":"+'4.3) Analisi sostenibilità deb'!D19","v":0.4982701418091986},{"$f":"+'4.3) Analisi sostenibilità deb'!E19","v":0.6176921638633891},{"$f":"+'4.3) Analisi sostenibilità deb'!F19","v":1.0236345234625546},{"$f":"+'4.3) Analisi sostenibilità deb'!G19","v":2.4131824220115274},{"$f":"+'4.3) Analisi sostenibilità deb'!H19","v":3.633304263477998}]
[null,"Solvibilità",null,{"$f":"+'4.3) Analisi sostenibilità deb'!D20","v":"Deficit grave"},{"$f":"+'4.3) Analisi sostenibilità deb'!E20","v":"Deficit grave"},{"$f":"+'4.3) Analisi sostenibilità deb'!F20","v":"Positiva ma debole"},{"$f":"+'4.3) Analisi sostenibilità deb'!G20","v":"Buona"},{"$f":"+'4.3) Analisi sostenibilità deb'!H20","v":"Buona"}]
[null,"ADSCR a 3 anni",null,{"$f":"AVERAGE('4.3) Analisi sostenibilità deb'!D19:F19)","v":0.7131989430450475},{"$f":"IF(D27>=$B$34,$C$34,IF(D27>=$B$35,$C$35,IF(D27>=$B$36,$C$36,$C$37)))","v":"Deficit grave"}]
[null,"ADSCR a 5 anni",null,{"$f":"+'4.3) Analisi sostenibilità deb'!H21","v":1.6372167029249336},{"$f":"+'4.3) Analisi sostenibilità deb'!H22","v":"Buona"}]
[null,"ADSCR a 3 anni con buffer liquidità",null,{"$f":"+'4.3) Analisi sostenibilità deb'!F23","v":0.74475269739125005},{"$f":"+'4.3) Analisi sostenibilità deb'!F24","v":"Deficit grave"}]
[null,"ADSCR a 5 anni con buffer liquidità",null,{"$f":"+'4.3) Analisi sostenibilità deb'!H23","v":1.1835011174921211},{"$f":"+'4.3) Analisi sostenibilità deb'!H24","v":"Positiva ma debole"}]
[]
[]
["Legenda",null,"Solvibilità"]
["DSCR ≥ di",{"$f":"+'6) Sostenibilità ante Covid19'!B28","v":1.2},"Buona","Per ogni euro di uscite per il debito le entrate sono superiori a 1,20 euro (margine oltre il 20%)"]
["DSCR ≥ di",{"$f":"+'6) Sostenibilità ante Covid19'!B29","v":1},"Positiva ma debole","Per ogni euro di uscite per il debito le entrate sono pari o superiori a 1,0 euro (margine sotto il 20% ma comunque in grado di dare copertura)"]
["DSCR ≥ di",{"$f":"+'6) Sostenibilità ante Covid19'!B30","v":0.8},"Carente","Per ogni euro di uscite per il debito le entrate sono inferiori a 1 euro ma pari o superiori a 0,80 euro (esiste un deficit tra 1% e 20% delle rate da pagare)"]
["DSCR < a",{"$f":"+'6) Sostenibilità ante Covid19'!B31","v":0.8},"Deficit grave","Per ogni euro di uscite per il debito le entrate sono inferiori a 0,80 euro (esiste un deficit pari o superiore al 20% delle rate da pagare)"]

{"sheet":"6) Sostenibilità ante Covid19","index":12,"n_rows":31,"n_cols":7,"rows_kept":31,"cut":false,"hidden":true,"merged":[[30,3,30,7],[0,2,0,3],[2,2,2,3],[27,3,27,7],[28,3,28,7],[29,3,29,7]]}
[{"$f":"+'1) Debiti finanziari'!A1","v":"Denominazione richiedente"},null,{"$f":"+'1) Debiti finanziari'!C1","v":"Rossi Mario SRl"}]
["Nag",null,null,{"$f":"+'4) Analisi sostenibilità debito'!D2","v":12412}]
[{"$f":"+'1) Debiti finanziari'!A2","v":"Data compilazione"},null,{"$f":"+'1) Debiti finanziari'!D2","v":"2020-04-20"}]
[]
[{"$f":"\"Fatturato \"&'3) Analisi flussi di cassa'!C5","v":"Fatturato 2019"},null,{"$f":"+'3) Analisi flussi di cassa'!C6","v":127451}]
["Debiti finanziari",null,{"$f":"+'1) Debiti finanziari'!I13+'2) Richiesta finanziamento'!J8","v":56338}]
["Incidenza sul fatturato",null,{"$f":"+C6/C5","v":0.44203654737899273}]
["Patrimonio netto",null,{"$f":"+'3) Analisi flussi di cassa'!F17","v":25743}]
["Leva finanziaria",null,{"$f":"+C6/C8","v":2.1884784213184165}]
[]
[]
["Anno (dal mese successivo alla domanda)",null,1,{"$f":"1+C12","v":2},{"$f":"1+D12","v":3},{"$f":"1+E12","v":4},{"$f":"1+F12","v":5}]
[{"$f":"\"Analisi sostenibilità su dati \"&'3.2) Analisi flussi di cassa'!C5","v":"Analisi sostenibilità su dati 2019"},null,{"$f":"+'Supporto analisi ante Covid'!G5","v":0},{"$f":"+'Supporto analisi ante Covid'!H5","v":0},{"$f":"+'Supporto analisi ante Covid'!I5","v":0},{"$f":"+'Supporto analisi ante Covid'!J5","v":0},{"$f":"+'Supporto analisi ante Covid'!K5","v":0}]
["Flusso di cassa operativa aziendale",null,{"$f":"+'Supporto analisi ante Covid'!G19","v":35910},{"$f":"+'Supporto analisi ante Covid'!H19","v":35910},{"$f":"+'Supporto analisi ante Covid'!I19","v":35910},{"$f":"+'Supporto analisi ante Covid'!J19","v":35910},{"$f":"+'Supporto analisi ante Covid'!K19","v":35910}]
["Prelievo soci / titolare",null,{"$f":"+'Supporto analisi ante Covid'!G20","v":-12000},{"$f":"+'Supporto analisi ante Covid'!H20","v":-12000},{"$f":"+'Supporto analisi ante Covid'!I20","v":-12000},{"$f":"+'Supporto analisi ante Covid'!J20","v":-12000},{"$f":"+'Supporto analisi ante Covid'!K20","v":-12000}]
["Flusso di cassa operativa libera",null,{"$f":"+'Supporto analisi ante Covid'!G21","v":23910},{"$f":"+'Supporto analisi ante Covid'!H21","v":23910},{"$f":"+'Supporto analisi ante Covid'!I21","v":23910},{"$f":"+'Supporto analisi ante Covid'!J21","v":23910},{"$f":"+'Supporto analisi ante Covid'!K21","v":23910}]
["Servizio del debito",null,{"$f":"+'4) Analisi sostenibilità debito'!D20","v":14247.902773954076},{"$f":"+'4) Analisi sostenibilità debito'!E20","v":22599.390412011817},{"$f":"+'4) Analisi sostenibilità debito'!F20","v":17124.233098988654},{"$f":"+'4) Analisi sostenibilità debito'!G20","v":8275.0601268188075},{"$f":"+'4) Analisi sostenibilità debito'!H20","v":6251.6499177684545}]
["Servizio del debito scaduto",null,{"$f":"TRANSPOSE('0) Debiti operativi scaduti'!E11:E15)","v":3244.4526125293578},1594.4526125293578,394.45261252935774,394.45261252935774,0]
["Sbilancio",null,{"$f":"+C16-C17-C18","v":6417.6446135165661},{"$f":"+D16-D17-D18","v":-283.8430245411746},6391.3142884819881,15240.487260651835,17658.350082231547]
["Sbilancio cumulato",null,{"$f":"+C19","v":6417.6446135165661},{"$f":"+C20+D19","v":6133.8015889753915},{"$f":"+D20+E19","v":12525.11587745738},27765.603138109214,45423.953220340758]
["DSCR - Index",null,{"$f":"+C16/C17","v":1.6781417152641407},{"$f":"+D16/D17","v":1.0579931389340298},{"$f":"+E16/E17","v":1.3962669079418284},{"$f":"+F16/F17","v":2.889404987222945},{"$f":"+G16/G17","v":3.8245903584656813}]
["Giudizio di solvibilità di  periodo",null,{"$f":"IF(C21>=$B$28,$C$28,IF(C21>=$B$29,$C$29,IF(C21>=$B$30,$C$30,$C$31)))","v":"Buona"},{"$f":"IF(D21>=$B$28,$C$28,IF(D21>=$B$29,$C$29,IF(D21>=$B$30,$C$30,$C$31)))","v":"Positiva ma debole"},{"$f":"IF(E21>=$B$28,$C$28,IF(E21>=$B$29,$C$29,IF(E21>=$B$30,$C$30,$C$31)))","v":"Buona"},{"$f":"IF(F21>=$B$28,$C$28,IF(F21>=$B$29,$C$29,IF(F21>=$B$30,$C$30,$C$31)))","v":"Buona"},{"$f":"IF(G21>=$B$28,$C$28,IF(G21>=$B$29,$C$29,IF(G21>=$B$30,$C$30,$C$31)))","v":"Buona"}]
["ADSCR - Index",null,null,null,{"$f":"AVERAGE(C21:E21)","v":1.3774672540466664},null,{"$f":"AVERAGE(C21:G21)","v":2.169279421565725}]
["Giudizio di solvibilità di sintesi",null,null,null,{"$f":"IF(E23>=$B$28,$C$28,IF(E23>=$B$29,$C$29,IF(E23>=$B$30,$C$30,$C$31)))","v":"Buona"},null,{"$f":"IF(G23>=$B$28,$C$28,IF(G23>=$B$29,$C$29,IF(G23>=$B$30,$C$30,$C$31)))","v":"Buona"}]
[]
[]
["Legenda",null,"Solvibilità"]
["DSCR ≥ di",{"$f":"+'4.3) Analisi sostenibilità deb'!B28","v":1.2},"Buona","Per ogni euro di uscite per il debito le entrate sono superiori a 1,20 euro (margine oltre il 20%)"]
["DSCR ≥ di",{"$f":"+'4.3) Analisi sostenibilità deb'!B29","v":1},"Positiva ma debole","Per ogni euro di uscite per il debito le entrate sono pari o superiori a 1,0 euro (margine sotto il 20% ma comunque in grado di dare copertura)"]
["DSCR ≥ di",{"$f":"+'4.3) Analisi sostenibilità deb'!B30","v":0.8},"Carente","Per ogni euro di uscite per il debito le entrate sono inferiori a 1 euro ma pari o superiori a 0,80 euro (esiste un deficit tra 1% e 20% delle rate da pagare)"]
["DSCR < a",{"$f":"+'4.3) Analisi sostenibilità deb'!B31","v":0.8},"Deficit grave","Per ogni euro di uscite per il debito le entrate sono inferiori a 0,80 euro (esiste un deficit pari o superiore al 20% delle rate da pagare)"]

{"sheet":"Supporto analisi ante Covid","index":13,"n_rows":21,"n_cols":11,"rows_kept":21,"cut":false,"hidden":true,"merged":[[0,1,0,2],[1,1,1,2],[3,6,3,9],[20,0,20,2]]}
[{"$f":"+'1) Debiti finanziari'!A1","v":"Denominazione richiedente"},{"$f":"+'1) Debiti finanziari'!C1","v":"Rossi Mario SRl"}]
[{"$f":"+'1) Debiti finanziari'!A2","v":"Data compilazione"},{"$f":"+'1) Debiti finanziari'!D2","v":"2020-04-20"}]
[]
[]
["Conto economico",null,2019,null,"Scenari variazione ricavi",null,0,0,0,0,0]
["Ricavi",null,{"$f":"+'3) Analisi flussi di cassa'!C6","v":127451},null,"Anno dal mese successivo alla compilazione",null,"anno 1","anno 2","anno 3","anno 4","anno 5"]
[null,null,null,null,"Ricavi",null,{"$f":"+$C$6*(1+G5)","v":127451},127451,127451,127451,127451]
["Costi diretti",null,{"$f":"SUM(B9:B12)","v":-50401},null,"Costi diretti",null,{"$f":"+G7*($C$8/$C$6)","v":-50401},{"$f":"+H7*($C$8/$C$6)","v":-50401},{"$f":"+I7*($C$8/$C$6)","v":-50401},{"$f":"+J7*($C$8/$C$6)","v":-50401},{"$f":"+K7*($C$8/$C$6)","v":-50401}]
["Rimanenze iniziali",{"$f":"+'3) Analisi flussi di cassa'!B9","v":-701},null,null,"Margine di contribuzione",null,{"$f":"+G8+G7","v":77050},77050,77050,77050,77050]
["Acquisti",{"$f":"+'3) Analisi flussi di cassa'!B10","v":-50000},null,null,"Costi fissi",null,{"$f":"+$C$13","v":-42050},{"$f":"+$C$13","v":-42050},{"$f":"+$C$13","v":-42050},{"$f":"+$C$13","v":-42050},{"$f":"+$C$13","v":-42050}]
["Rimanenze finali",{"$f":"+'3) Analisi flussi di cassa'!B11","v":300},null,null,"Risultato operativo netto",null,{"$f":"+G10+G9","v":35000},{"$f":"+H10+H9","v":35000},35000,35000,35000]
["Provvigioni agenti",{"$f":"+'3) Analisi flussi di cassa'!B12","v":0},null,null,"Imposte",null,{"$f":"+C19","v":-7850},{"$f":"+G12","v":-7850},{"$f":"+H12","v":-7850},-7850,-7850]
["Costi fissi (escludere i canoni leasing)",null,{"$f":"+'3) Analisi flussi di cassa'!C14","v":-42050},null,"Risultato finale",null,{"$f":"+G12+G11","v":27150},27150,27150,27150,27150]
["di cui TFR",{"$f":"+'3) Analisi flussi di cassa'!B15","v":-2000}]
["di cui ammortamenti",{"$f":"+'3) Analisi flussi di cassa'!B16","v":-1000}]
["di cui canoni leasing",{"$f":"+'3) Analisi flussi di cassa'!B17","v":-5760},null,null,"Scenari rendiconto finanziario"]
[null,null,null,null,"Risultato operativo lordo ante leasing",null,{"$f":"+G11-$B$14-$B$15-$B$16","v":43760},{"$f":"+H11-$B$14-$B$15-$B$16","v":43760},43760,43760,43760]
["Risultato operativo netto",{"$f":"ROUND(ABS(+C18/SUM(C4:C15))*100,2)&\"% Ftt.\"","v":"94,55% Ftt."},{"$f":"+'3) Analisi flussi di cassa'!C19","v":35000},null,"Imposte",null,{"$f":"+G12","v":-7850},{"$f":"+H12","v":-7850},{"$f":"+I12","v":-7850},{"$f":"+J12","v":-7850},{"$f":"+K12","v":-7850}]
["Imposte sui redditi e IRAP",{"$f":"ROUND(ABS(+C19/SUM(C6:C11))*100,2)&\"% RON\"","v":"10,19% RON"},{"$f":"+'3) Analisi flussi di cassa'!C21","v":-7850},null,"Cassa generata dalla gestione operativa",null,{"$f":"+G18+G17","v":35910},35910,35910,35910,35910]
["Risultato finale",null,{"$f":"+C18+C19","v":27150},null,"Prelievo soci / titolare",null,{"$f":"+'3) Analisi flussi di cassa'!F23","v":-12000},{"$f":"+G20","v":-12000},{"$f":"+H20","v":-12000},-12000,-12000]
["(lordo leasing, oneri fin.ri e poste straordinarie)",null,null,null,"Cassa libera per pagare i debiti finanziari",null,{"$f":"+G20+G19","v":23910},23910,23910,23910,23910]

{"sheet":"Check start","index":14,"n_rows":1,"n_cols":2,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"TODAY()","v":"2020-05-10"},"2020-09-30"]

{"sheet":"Supporto mutui","index":15,"n_rows":48,"n_cols":363,"rows_kept":48,"cut":false,"hidden":true,"merged":[]}
["Rate","Totale",1,{"$f":"1+C1","v":2},{"$f":"1+D1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,{"$f":"1+BP1","v":67},68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,{"$f":"1+EB1","v":131},132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,{"$f":"1+GN1","v":195},196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,{"$f":"1+IZ1","v":259},260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,{"$f":"1+LL1","v":323},{"$f":"1+LM1","v":324},325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360]
["Mutuo1"]
["Date",null,{"$f":"TRANSPOSE(Supporto!B23:B383)","v":"2020-05-01"},"2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
["Rate",{"$f":"SUM(C4:MX4)","v":1560.2811779071656},{"$f":"TRANSPOSE(Supporto!G23:G383)","v":195.03514723839569},195.03514723839569,195.03514723839569,195.03514723839569,195.03514723839569,195.03514723839569,195.03514723839569,195.03514723839569,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mutuo 2"]
["Date",null,{"$f":"TRANSPOSE(Supporto!J23:J383)","v":"2020-11-01"},"2021-02-01","2021-05-01","2021-08-01","2021-11-01","2022-02-01","2022-05-01","2022-08-01","2022-11-01","2023-02-01","2023-05-01","2023-08-01","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
["Rate",{"$f":"SUM(C7:MX7)","v":3395.6529214218554},{"$f":"TRANSPOSE(Supporto!O23:O383)","v":282.97107678515454},282.97107678515454,282.97107678515454,282.97107678515454,282.97107678515454,282.97107678515454,282.97107678515454,282.97107678515454,282.97107678515454,282.97107678515454,282.97107678515454,282.97107678515454,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mutuo 3"]
["Date",null,{"$f":"TRANSPOSE(Supporto!R23:R383)","v":"2020-04-01"},"2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
["Rate",{"$f":"SUM(C10:MX10)","v":18942.306680365127},{"$f":"TRANSPOSE(Supporto!W23:W383)","v":28.389791666666667},28.389791666666667,28.389791666666667,28.389791666666667,28.389791666666667,28.389791666666667,782.16533043188031,782.16533043188031,782.16533043188031,782.16533043188031,782.16533043188031,782.16533043188031,782.16533043188031,782.16533043188031,782.16533043188031,782.16533043188031,782.16533043188031,782.16533043188031,782.16533043188031,782.16533043188031,782.16533043188031,782.16533043188031,782.16533043188031,782.16533043188031,782.16533043188031,782.16533043188031,782.16533043188031,782.16533043188031,782.16533043188031,782.16533043188031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mutuo 4"]
["Date",null,{"$f":"TRANSPOSE(Supporto!Z23:Z383)","v":"2020-04-01"},"2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
["Rate",{"$f":"SUM(C13:MX13)","v":19747.548545440521},{"$f":"TRANSPOSE(Supporto!AE23:AE383)","v":38.262875000000001},38.262875000000001,38.262875000000001,38.262875000000001,38.262875000000001,38.262875000000001,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,3000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mutuo 5"]
["Date",null,{"$f":"TRANSPOSE(Supporto!AH23:AH383)","v":"00:00:00"},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
["Rate",{"$f":"SUM(C16:MX16)","v":0},{"$f":"TRANSPOSE(Supporto!AM23:AM383)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mutuo 6"]
["Date",null,{"$f":"TRANSPOSE(Supporto!AP23:AP383)","v":"00:00:00"},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
["Rate",{"$f":"SUM(C19:MX19)","v":0},{"$f":"TRANSPOSE(Supporto!AU23:AU383)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mutuo 7"]
["Date",null,{"$f":"TRANSPOSE(Supporto!AX23:AX383)","v":"00:00:00"},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
["Rate",{"$f":"SUM(C22:MX22)","v":0},{"$f":"TRANSPOSE(Supporto!BC23:BC383)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mutuo New"]
["Date",null,{"$f":"TRANSPOSE(Supporto!BF23:BF383)","v":"2020-05-20"},"2020-06-20","2020-07-20","2020-08-20","2020-09-20","2020-10-20","2020-11-20","2020-12-20","2021-01-20","2021-02-20","2021-03-20","2021-04-20","2021-05-20","2021-06-20","2021-07-20","2021-08-20","2021-09-20","2021-10-20","2021-11-20","2021-12-20","2022-01-20","2022-02-20","2022-03-20","2022-04-20","2022-05-20","2022-06-20","2022-07-20","2022-08-20","2022-09-20","2022-10-20","2022-11-20","2022-12-20","2023-01-20","2023-02-20","2023-03-20","2023-04-20","2023-05-20","2023-06-20","2023-07-20","2023-08-20","2023-09-20","2023-10-20","2023-11-20","2023-12-20","2024-01-20","2024-02-20","2024-03-20","2024-04-20","2024-05-20","2024-06-20","2024-07-20","2024-08-20","2024-09-20","2024-10-20","2024-11-20","2024-12-20","2025-01-20","2025-02-20","2025-03-20","2025-04-20","2025-05-20","2025-06-20","2025-07-20","2025-08-20","2025-09-20","2025-10-20","2025-11-20","2025-12-20","2026-01-20","2026-02-20","2026-03-20","2026-04-20","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
["Rate",{"$f":"SUM(C25:MX25)","v":18690.749588842282},{"$f":"TRANSPOSE(Supporto!BK23:BK383)","v":27.708333333333332},27.708333333333332,27.708333333333332,27.708333333333332,27.708333333333332,27.708333333333332,27.708333333333332,27.708333333333332,27.708333333333332,27.708333333333332,27.708333333333332,27.708333333333332,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"1° rata"]
["Mutuo 1",null,{"$f":"IF(+C3=0,\"vuoto\",C3)","v":"2020-05-01"}]
["Mutuo 2",null,{"$f":"IF(+C6=0,\"vuoto\",C6)","v":"2020-11-01"}]
["Mutuo 3",null,{"$f":"IF(+C9=0,\"vuoto\",C9)","v":"2020-04-01"}]
["Mutuo 4",null,{"$f":"IF(+C12=0,\"vuoto\",C12)","v":"2020-04-01"}]
["Mutuo 5",null,{"$f":"IF(+C15=0,\"vuoto\",C15)","v":"vuoto"}]
["Mutuo 6",null,{"$f":"IF(+C18=0,\"vuoto\",C18)","v":"vuoto"}]
["Mutuo 7",null,{"$f":"IF(+C21=0,\"vuoto\",C21)","v":"vuoto"}]
["Mutuo new",null,{"$f":"+C24","v":"2020-05-20"}]
["1° rata",null,{"$f":"MIN(C28:C35)","v":"2020-04-01"}]
[]
[null,null,null,null,{"$f":"1+D38","v":1},{"$f":"1+E38","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"1+BQ38","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,{"$f":"1+EC38","v":130},131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,{"$f":"1+GO38","v":194},195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,{"$f":"1+JA38","v":258},259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,{"$f":"1+LM38","v":322},323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359]
["Data","Totale",null,{"$f":"+C36","v":"2020-04-01"},{"$f":"EDATE(D39,1)","v":"2020-05-01"},{"$f":"EDATE(E39,1)","v":"2020-06-01"},"2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",{"$f":"EDATE(BQ39,1)","v":"2025-10-01"},"2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01",{"$f":"EDATE(EC39,1)","v":"2031-02-01"},"2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01",{"$f":"EDATE(GO39,1)","v":"2036-06-01"},"2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01",{"$f":"EDATE(JA39,1)","v":"2041-10-01"},"2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01","2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01","2046-06-01","2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01",{"$f":"EDATE(LM39,1)","v":"2047-02-01"},"2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01"]
["Mutuo 1",{"$f":"SUM(D40:MY40)","v":1560.2811779071656},{"$f":"IF(B40=B4,\"Ok\",\"Ko\")","v":"Ok"},{"$f":"IFERROR(SUMIFS($C$4:$MX$4,$C$3:$MX$3,\"=\"&D39),0)","v":0},{"$f":"IFERROR(SUMIFS($C$4:$MX$4,$C$3:$MX$3,\"=\"&E39),0)","v":195.03514723839569},{"$f":"IFERROR(SUMIFS($C$4:$MX$4,$C$3:$MX$3,\"=\"&F39),0)","v":195.03514723839569},195.03514723839569,195.03514723839569,195.03514723839569,195.03514723839569,195.03514723839569,195.03514723839569,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMIFS($C$4:$MX$4,$C$3:$MX$3,\"=\"&BR39),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMIFS($C$4:$MX$4,$C$3:$MX$3,\"=\"&ED39),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMIFS($C$4:$MX$4,$C$3:$MX$3,\"=\"&GP39),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMIFS($C$4:$MX$4,$C$3:$MX$3,\"=\"&JB39),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMIFS($C$4:$MX$4,$C$3:$MX$3,\"=\"&LN39),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mutuo 2",{"$f":"SUM(D41:MY41)","v":3395.6529214218554},{"$f":"IF(B41=B7,\"Ok\",\"Ko\")","v":"Ok"},{"$f":"IFERROR(SUMIFS($C$7:$MX$7,$C$6:$MX$6,\"=\"&D39),0)","v":0},{"$f":"IFERROR(SUMIFS($C$7:$MX$7,$C$6:$MX$6,\"=\"&E39),0)","v":0},0,0,0,0,0,282.97107678515454,0,0,282.97107678515454,0,0,282.97107678515454,0,0,282.97107678515454,0,0,282.97107678515454,0,0,282.97107678515454,0,0,282.97107678515454,0,0,282.97107678515454,0,0,282.97107678515454,0,0,282.97107678515454,0,0,282.97107678515454,0,0,282.97107678515454,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMIFS($C$7:$MX$7,$C$6:$MX$6,\"=\"&BQ39),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMIFS($C$7:$MX$7,$C$6:$MX$6,\"=\"&EC39),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMIFS($C$7:$MX$7,$C$6:$MX$6,\"=\"&GO39),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMIFS($C$7:$MX$7,$C$6:$MX$6,\"=\"&JA39),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMIFS($C$7:$MX$7,$C$6:$MX$6,\"=\"&LM39),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mutuo 3",18942.306680365127,{"$f":"IF(B42=B10,\"Ok\",\"Ko\")","v":"Ok"},{"$f":"IFERROR(SUMIFS($C$10:$MX$10,$C$9:$MX$9,\"=\"&D39),0)","v":28.389791666666667},{"$f":"IFERROR(SUMIFS($C$10:$MX$10,$C$9:$MX$9,\"=\"&E39),0)","v":28.389791666666667},28.389791666666667,28.389791666666667,28.389791666666667,28.389791666666667,782.16533043188031,782.16533043188031,782.16533043188031,782.16533043188031,782.16533043188031,782.16533043188031,782.16533043188031,782.16533043188031,782.16533043188031,782.16533043188031,782.16533043188031,782.16533043188031,782.16533043188031,782.16533043188031,782.16533043188031,782.16533043188031,782.16533043188031,782.16533043188031,782.16533043188031,782.16533043188031,782.16533043188031,782.16533043188031,782.16533043188031,782.16533043188031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMIFS($C$10:$MX$10,$C$9:$MX$9,\"=\"&BQ39),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMIFS($C$10:$MX$10,$C$9:$MX$9,\"=\"&EC39),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMIFS($C$10:$MX$10,$C$9:$MX$9,\"=\"&GO39),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMIFS($C$10:$MX$10,$C$9:$MX$9,\"=\"&JA39),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMIFS($C$10:$MX$10,$C$9:$MX$9,\"=\"&LM39),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mutuo 4",16747.548545440521,{"$f":"IF(B43=B13,\"Ok\",\"Ko\")","v":"Ko"},{"$f":"IFERROR(SUMIFS($C$13:$MX$13,$C$12:$MX$12,\"=\"&D39),0)","v":38.262875000000001},{"$f":"IFERROR(SUMIFS($C$13:$MX$13,$C$12:$MX$12,\"=\"&E39),0)","v":38.262875000000001},38.262875000000001,38.262875000000001,38.262875000000001,38.262875000000001,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,485.82268516001517,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMIFS($C$13:$MX$13,$C$12:$MX$12,\"=\"&BQ39),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMIFS($C$13:$MX$13,$C$12:$MX$12,\"=\"&EC39),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMIFS($C$13:$MX$13,$C$12:$MX$12,\"=\"&GO39),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMIFS($C$13:$MX$13,$C$12:$MX$12,\"=\"&JA39),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMIFS($C$13:$MX$13,$C$12:$MX$12,\"=\"&LM39),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mutuo 5",0,{"$f":"IF(B44=B16,\"Ok\",\"Ko\")","v":"Ok"},{"$f":"IFERROR(SUMIFS($C$16:$MX$16,$C$15:$MX$15,\"=\"&D39),0)","v":0},{"$f":"IFERROR(SUMIFS($C$16:$MX$16,$C$15:$MX$15,\"=\"&E39),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMIFS($C$16:$MX$16,$C$15:$MX$15,\"=\"&BQ39),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMIFS($C$16:$MX$16,$C$15:$MX$15,\"=\"&EC39),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMIFS($C$16:$MX$16,$C$15:$MX$15,\"=\"&GO39),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMIFS($C$16:$MX$16,$C$15:$MX$15,\"=\"&JA39),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMIFS($C$16:$MX$16,$C$15:$MX$15,\"=\"&LM39),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mutuo 6",0,{"$f":"IF(B45=B19,\"Ok\",\"Ko\")","v":"Ok"},{"$f":"IFERROR(SUMIFS($C$19:$MX$19,$C$18:$MX$18,\"=\"&D39),0)","v":0},{"$f":"IFERROR(SUMIFS($C$19:$MX$19,$C$18:$MX$18,\"=\"&E39),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMIFS($C$19:$MX$19,$C$18:$MX$18,\"=\"&BQ39),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMIFS($C$19:$MX$19,$C$18:$MX$18,\"=\"&EC39),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMIFS($C$19:$MX$19,$C$18:$MX$18,\"=\"&GO39),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMIFS($C$19:$MX$19,$C$18:$MX$18,\"=\"&JA39),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMIFS($C$19:$MX$19,$C$18:$MX$18,\"=\"&LM39),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mutuo 7",0,{"$f":"IF(B46=B22,\"Ok\",\"Ko\")","v":"Ok"},{"$f":"IFERROR(SUMIFS($C$22:$MX$22,$C$21:$MX$21,\"=\"&D39),0)","v":0},{"$f":"IFERROR(SUMIFS($C$22:$MX$22,$C$21:$MX$21,\"=\"&E39),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMIFS($C$22:$MX$22,$C$21:$MX$21,\"=\"&BQ39),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMIFS($C$22:$MX$22,$C$21:$MX$21,\"=\"&EC39),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMIFS($C$22:$MX$22,$C$21:$MX$21,\"=\"&GO39),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMIFS($C$22:$MX$22,$C$21:$MX$21,\"=\"&JA39),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMIFS($C$22:$MX$22,$C$21:$MX$21,\"=\"&LM39),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mutuo new",18690.749588842282,{"$f":"IF(B47=B25,\"Ok\",\"Ko\")","v":"Ok"},{"$f":"IFERROR(SUMIFS($C$25:$MX$25,$C$24:$MX$24,\"=\"&D39),0)","v":0},{"$f":"+C25","v":27.708333333333332},{"$f":"+D25","v":27.708333333333332},27.708333333333332,27.708333333333332,27.708333333333332,27.708333333333332,27.708333333333332,27.708333333333332,27.708333333333332,27.708333333333332,27.708333333333332,27.708333333333332,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,{"$f":"+BP25","v":305.97082648070449},305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EB25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GN25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IZ25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LL25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Totale",null,null,null,{"$f":"SUM(E40:E47)","v":289.39614723839566},{"$f":"SUM(F40:F47)","v":289.39614723839566},289.39614723839566,289.39614723839566,289.39614723839566,1490.7314961636243,1773.7025729487789,1490.7314961636243,1295.6963489252287,1578.6674257103834,1295.6963489252287,1295.6963489252287,1856.9299188577547,1573.9588420726,1573.9588420726,1856.9299188577547,1573.9588420726,1573.9588420726,1856.9299188577547,1573.9588420726,1573.9588420726,1856.9299188577547,1573.9588420726,1573.9588420726,1856.9299188577547,1573.9588420726,1573.9588420726,1856.9299188577547,1573.9588420726,791.79351164071966,1074.7645884258743,791.79351164071966,791.79351164071966,1074.7645884258743,791.79351164071966,791.79351164071966,1074.7645884258743,791.79351164071966,791.79351164071966,588.94190326585908,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,{"$f":"SUM(BR40:BR47)","v":305.97082648070449},305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,305.97082648070449,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ED40:ED47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GP40:GP47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JB40:JB47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LN40:LN47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Supporto distribuzione","index":16,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":true,"merged":[[26,8,26,9],[5,7,6,7],[0,2,0,4],[1,2,1,4],[18,2,18,3],[18,5,18,6],[26,5,26,6],[26,2,26,3]]}
[{"$f":"+'1) Debiti finanziari'!A1","v":"Denominazione richiedente"},null,{"$f":"+'1) Debiti finanziari'!C1","v":"Rossi Mario SRl"},null,null,null,null,null,"Fatturato",null,{"$f":"+'3) Analisi flussi di cassa'!C6","v":127451}]
[{"$f":"+'1) Debiti finanziari'!A2","v":"Data compilazione"},null,{"$f":"+'1) Debiti finanziari'!D2","v":"2020-04-20"},null,null,null,null,null,"Debiti finanziari",null,{"$f":"+'1) Debiti finanziari'!I13+'2) Richiesta finanziamento'!J8","v":56338}]
[null,null,null,null,null,null,null,null,"Incidenza sul fatturato",null,{"$f":"+K2/K1","v":0.44203654737899273}]
[]
["Servizio del debito"]
["Anni",null,"Anno 1","Anno 2","Anno 3","Anno 4","Anno 5","Totale"]
["Mesi",null,12,{"$f":"12+C7","v":24},{"$f":"12+D7","v":36},{"$f":"12+E7","v":48},{"$f":"12+F7","v":60}]
["Rate",null,{"$f":"SUMIFS('Supporto mutui'!E48:MY48,'Supporto mutui'!E38:MY38,\"<=\"&C7)","v":11667.902773954076},{"$f":"SUMIFS('Supporto mutui'!$E$48:$MY$48,'Supporto mutui'!$E$38:$MY$38,\">\"&C7,'Supporto mutui'!$E$38:$MY$38,\"<=\"&D7)","v":20019.390412011817},{"$f":"SUMIFS('Supporto mutui'!$E$48:$MY$48,'Supporto mutui'!$E$38:$MY$38,\">\"&D7,'Supporto mutui'!$E$38:$MY$38,\"<=\"&E7)","v":14544.233098988652},{"$f":"SUMIFS('Supporto mutui'!$E$48:$MY$48,'Supporto mutui'!$E$38:$MY$38,\">\"&E7,'Supporto mutui'!$E$38:$MY$38,\"<=\"&F7)","v":5695.0601268188066},{"$f":"SUMIFS('Supporto mutui'!$E$48:$MY$48,'Supporto mutui'!$E$38:$MY$38,\">\"&F7,'Supporto mutui'!$E$38:$MY$38,\"<=\"&G7)","v":3671.6499177684541},{"$f":"SUM(C8:G8)","v":55598.236329541804}]
["Oneri fin.ri fidi a breve",null,{"$f":"+'1) Debiti finanziari'!E24","v":2580},{"$f":"+C9","v":2580},{"$f":"+D9","v":2580},{"$f":"+E9","v":2580},{"$f":"+F9","v":2580},{"$f":"IF(SUM('Supporto mutui'!E48:BL48)=H8,\"Ok\",\"Ko\")","v":"Ok"}]
["Totale",null,{"$f":"+C9+C8","v":14247.902773954076},{"$f":"+D9+D8","v":22599.390412011817},{"$f":"+E9+E8","v":17124.233098988654},{"$f":"+F9+F8","v":8275.0601268188075},{"$f":"+G9+G8","v":6251.6499177684545}]
[]
[]
["Variazione fatturato v/2019","Cassa operativa libera","Servizio debito 1° anno","Differenza","DSCR","Servizio debito 2° anno","Differenza","DSCR"]
[{"$f":"TRANSPOSE('3) Analisi flussi di cassa'!G5:K5)","v":0.15},{"$f":"TRANSPOSE('3) Analisi flussi di cassa'!G24:K24)","v":15083.647456000013},{"$f":"+C10","v":14247.902773954076},{"$f":"+B14-C14","v":835.74468204593722},{"$f":"+$B14/C14","v":1.0586573824446446},{"$f":"+D10","v":22599.390412011817},{"$f":"+$B14-F14","v":-7515.7429560118035},{"$f":"+$B14/F14","v":0.66743603172512533}]
[-0.05,17932.731500000002,{"$f":"+C14","v":14247.902773954076},{"$f":"+B15-C15","v":3684.8287260459256},{"$f":"+$B15/C15","v":1.2586225344534205},{"$f":"+F14","v":22599.390412011817},{"$f":"+$B15-F15","v":-4666.6589120118151},{"$f":"+$B15/F15","v":0.79350509783965517}]
[0,20921.115749999997,14247.902773954076,{"$f":"+B16-C16","v":6673.2129760459211},{"$f":"+$B16/C16","v":1.4683645784167554},22599.390412011817,{"$f":"+$B16-F16","v":-1678.2746620118196},{"$f":"+$B16/F16","v":0.92573805614155869}]
[0.01,23909.5,14247.902773954076,{"$f":"+B17-C17","v":9661.5972260459239},{"$f":"+$B17/C17","v":1.6781066223800907},22599.390412011817,{"$f":"+$B17-F17","v":1310.1095879881832},{"$f":"+$B17/F17","v":1.0579710144434624}]
[0.02,23909.5,14247.902773954076,{"$f":"+B18-C18","v":9661.5972260459239},{"$f":"+$B18/C18","v":1.6781066223800907},22599.390412011817,{"$f":"+$B18-F18","v":1310.1095879881832},{"$f":"+$B18/F18","v":1.0579710144434624}]
[null,null,"Giudizio:",null,{"$f":"IF(E18>='4) Analisi sostenibilità debito'!$B$33,\"Buona\",IF(E18>='4) Analisi sostenibilità debito'!$B$34,\"positiva ma debole\",IF(E18>='4) Analisi sostenibilità debito'!$B$35,\"carente\",\"gravemente carente\")))","v":"Buona"},"Giudizio:",null,{"$f":"IF(H18>='4) Analisi sostenibilità debito'!$B$33,\"Buona\",IF(H18>='4) Analisi sostenibilità debito'!$B$34,\"positiva ma debole\",IF(H18>='4) Analisi sostenibilità debito'!$B$35,\"carente\",\"gravemente carente\")))","v":"positiva ma debole"}]
[]
["Variazione fatturato v/2019","Cassa operativa libera","Servizio debito 3° anno","Differenza","DSCR","Servizio debito 4° anno","Differenza","DSCR","Servizio debito 5° anno","Differenza","DSCR"]
[{"$f":"+A14","v":0.15},15083.647456000013,{"$f":"+E10","v":17124.233098988654},{"$f":"+B22-C22","v":-2040.5856429886408},{"$f":"+$B22/C22","v":0.88083637782826274},{"$f":"+F10","v":8275.0601268188075},{"$f":"+$B22-F22","v":6808.5873291812059},{"$f":"+$B22/F22","v":1.8227840311534558},{"$f":"+G10","v":6251.6499177684545},{"$f":"+$B22-I22","v":8831.9975382315588},{"$f":"+$B22/I22","v":2.4127466595864933}]
[-0.05,17932.731500000002,{"$f":"+C22","v":17124.233098988654},{"$f":"+B23-C23","v":808.4984010113476},{"$f":"+$B23/C23","v":1.047213699809955},{"$f":"+F22","v":8275.0601268188075},{"$f":"+$B23-F23","v":9657.6713731811942},{"$f":"+$B23/F23","v":2.1670817160447515},{"$f":"+I22","v":6251.6499177684545},{"$f":"+$B23-I23","v":11681.081582231547},{"$f":"+$B23/I23","v":2.8684797990737692}]
[0,20921.115749999997,17124.233098988654,{"$f":"+B24-C24","v":3796.8826510113431},{"$f":"+$B24/C24","v":1.2217257046819565},{"$f":"+F23","v":8275.0601268188075},{"$f":"+$B24-F24","v":12646.05562318119},{"$f":"+$B24/F24","v":2.528213140373003},{"$f":"+I23","v":6251.6499177684545},{"$f":"+$B24-I24","v":14669.465832231543},{"$f":"+$B24/I24","v":3.3464950893264116}]
[0.01,23909.5,17124.233098988654,{"$f":"+B25-C25","v":6785.2669010113459},{"$f":"+$B25/C25","v":1.3962377095539584},{"$f":"+F24","v":8275.0601268188075},{"$f":"+$B25-F25","v":15634.439873181193},{"$f":"+$B25/F25","v":2.889344564701255},{"$f":"+I24","v":6251.6499177684545},{"$f":"+$B25-I25","v":17657.850082231547},{"$f":"+$B25/I25","v":3.8245103795790549}]
[0.02,23909.5,17124.233098988654,{"$f":"+B26-C26","v":6785.2669010113459},{"$f":"+$B26/C26","v":1.3962377095539584},{"$f":"+F25","v":8275.0601268188075},{"$f":"+$B26-F26","v":15634.439873181193},{"$f":"+$B26/F26","v":2.889344564701255},{"$f":"+I25","v":6251.6499177684545},{"$f":"+$B26-I26","v":17657.850082231547},{"$f":"+$B26/I26","v":3.8245103795790549}]
[null,null,"Giudizio:",null,{"$f":"IF(E26>='4) Analisi sostenibilità debito'!$B$33,\"Buona\",IF(E26>='4) Analisi sostenibilità debito'!$B$34,\"positiva ma debole\",IF(E26>='4) Analisi sostenibilità debito'!$B$35,\"carente\",\"gravemente carente\")))","v":"Buona"},"Giudizio:",null,{"$f":"IF(H26>='4) Analisi sostenibilità debito'!$B$33,\"Buona\",IF(H26>='4) Analisi sostenibilità debito'!$B$34,\"positiva ma debole\",IF(H26>='4) Analisi sostenibilità debito'!$B$35,\"carente\",\"gravemente carente\")))","v":"Buona"},"Giudizio:",null,{"$f":"IF(K26>='4) Analisi sostenibilità debito'!$B$33,\"Buona\",IF(K26>='4) Analisi sostenibilità debito'!$B$34,\"positiva ma debole\",IF(K26>='4) Analisi sostenibilità debito'!$B$35,\"carente\",\"gravemente carente\")))","v":"Buona"}]

{"sheet":"Supporto","index":17,"n_rows":383,"n_cols":66,"rows_kept":383,"cut":false,"hidden":true,"merged":[]}
["Mutuo in moratoria",null,null,{"$f":"IF('1) Debiti finanziari'!$C$6=\"\",\"No\",'1) Debiti finanziari'!$C$6)","v":"No"},"Mutuo 1",null,null,null,"Mutuo in moratoria",null,null,{"$f":"IF('1) Debiti finanziari'!$C$7=\"\",\"No\",'1) Debiti finanziari'!$C$7)","v":"Sospeso capitale e interessi"},"Mutuo 2",null,null,null,"Mutuo in moratoria",null,null,{"$f":"IF('1) Debiti finanziari'!$C$8=\"\",\"No\",'1) Debiti finanziari'!$C$8)","v":"Sospeso solo il capitale"},"Mutuo 3",null,null,null,"Mutuo in moratoria",null,null,{"$f":"IF('1) Debiti finanziari'!$C$9=\"\",\"No\",'1) Debiti finanziari'!$C$9)","v":"Sospeso solo il capitale"},"Mutuo 4",null,null,null,"Mutuo in moratoria",null,null,{"$f":"IF('1) Debiti finanziari'!$C$10=\"\",\"No\",'1) Debiti finanziari'!$C$10)","v":"No"},"Mutuo 5",null,null,null,"Mutuo in moratoria",null,null,{"$f":"IF('1) Debiti finanziari'!$C$11=\"\",\"No\",'1) Debiti finanziari'!$C$11)","v":"No"},"Mutuo 6",null,null,null,"Mutuo in moratoria",null,null,{"$f":"IF('1) Debiti finanziari'!$C$12=\"\",\"No\",'1) Debiti finanziari'!$C$12)","v":"No"},"Mutuo 7",null,null,null,"Mutuo new",null,null,{"$f":"IF('1) Debiti finanziari'!$C$12=\"\",\"No\",'1) Debiti finanziari'!$C$12)","v":"No"},"Mutuo New",null,null,"Migliore",null,"Check consolidi"]
["Capitale",null,null,{"$f":"IF(Supporto!BN2=TRUE,0,+'1) Debiti finanziari'!I6)","v":1540},null,null,null,null,"Capitale",null,null,{"$f":"+IF(Supporto!BN3=TRUE,0,'1) Debiti finanziari'!I7)","v":3142},null,null,null,null,"Capitale",null,null,{"$f":"IF(Supporto!BN4=TRUE,0,+'1) Debiti finanziari'!I8)","v":18415},null,null,null,null,"Capitale",null,null,{"$f":"IF(Supporto!BN5=TRUE,0,+'1) Debiti finanziari'!I9)","v":15741},null,null,null,null,"Capitale",null,null,{"$f":"IF(Supporto!BN6=TRUE,0,+'1) Debiti finanziari'!I10)","v":0},null,null,null,null,"Capitale",null,null,{"$f":"IF(Supporto!BN7=TRUE,0,+'1) Debiti finanziari'!I11)","v":0},null,null,null,null,"Capitale",null,null,{"$f":"IF(Supporto!BN8=TRUE,0,+'1) Debiti finanziari'!I12)","v":0},null,null,null,null,"Capitale",null,null,{"$f":"+'2) Richiesta finanziamento'!J8","v":17500},null,null,null,"Probabile",null,false]
["Riscatto leasing",null,null,{"$f":"IF(Supporto!BN2=TRUE,0,+'1) Debiti finanziari'!$J$6)","v":0},{"$f":"+D3*D10*D19/12","v":0},"Interessi rata",null,null,"Riscatto leasing",null,null,{"$f":"IF(Supporto!BN3=TRUE,0,+'1) Debiti finanziari'!J7)","v":0},{"$f":"+L3*L10*L19/12","v":0},"Interessi rata",null,null,"Riscatto leasing",null,null,{"$f":"IF(Supporto!BN4=TRUE,0,+'1) Debiti finanziari'!J8)","v":0},{"$f":"+T3*T10*T19/12","v":0},"Interessi rata",null,null,"Riscatto leasing",null,null,{"$f":"IF(Supporto!BN5=TRUE,0,+'1) Debiti finanziari'!J9)","v":3000},{"$f":"+AB3*AB10*AB19/12","v":6.125},"Interessi rata",null,null,"Riscatto leasing",null,null,{"$f":"IF(Supporto!BN6=TRUE,0,+'1) Debiti finanziari'!J10)","v":0},{"$f":"+AJ3*AJ10*AJ19/12","v":0},"Interessi rata",null,null,"Riscatto leasing",null,null,{"$f":"IF(Supporto!BN7=TRUE,0,+'1) Debiti finanziari'!J11)","v":0},{"$f":"+AR3*AR10*AR19/12","v":0},"Interessi rata",null,null,"Riscatto leasing",null,null,{"$f":"IF(Supporto!BN8=TRUE,0,+'1) Debiti finanziari'!J12)","v":0},{"$f":"+AZ3*AZ10*AZ19/12","v":0},"Interessi rata",null,null,"Riscatto leasing",null,null,{"$f":"+'1) Debiti finanziari'!$J$6","v":0},null,null,null,"Peggiore",null,false]
["Importo rata moratoria",null,null,{"$f":"IF(D1=\"Sospeso solo il capitale\",D2*D10/12*D19,0)","v":0},null,null,null,null,"Importo rata moratoria",null,null,{"$f":"IF(L1=\"Sospeso solo il capitale\",L2*L10/12*L19,0)","v":0},null,null,null,null,"Importo rata moratoria",null,null,{"$f":"IF(T1=\"Sospeso solo il capitale\",T2*T10/12*T19,0)","v":28.389791666666667},null,null,null,null,"Importo rata moratoria",null,null,{"$f":"IF(AB1=\"Sospeso solo il capitale\",AB2*AB10/12*AB19,0)","v":32.137875000000001},null,null,null,null,"Importo rata moratoria",null,null,{"$f":"IF(AJ1=\"Sospeso solo il capitale\",AJ2*AJ10/12*AJ19,0)","v":0},null,null,null,null,"Importo rata moratoria",null,null,{"$f":"IF(AR1=\"Sospeso solo il capitale\",AR2*AR10/12*AR19,0)","v":0},null,null,null,null,"Importo rata moratoria",null,null,{"$f":"IF(AZ1=\"Sospeso solo il capitale\",AZ2*AZ10/12*AZ19,0)","v":0},null,null,null,null,"Importo rata moratoria",null,null,{"$f":"+'2) Richiesta finanziamento'!O8","v":27.708333333333332},null,null,null,null,null,false]
["Importo rata ammortamento",null,null,{"$f":"IFERROR(-PMT(D10/D17,D15,D2),0)","v":195.03514723839569},null,null,null,null,"Importo rata ammortamento",null,null,{"$f":"IFERROR(-PMT(L10/L17,L15,L2),0)","v":278.06170178515453},null,null,null,null,"Importo rata ammortamento",null,null,{"$f":"IFERROR(-PMT(T10/T17,T15,T2),0)","v":782.16533043188031},null,null,null,null,"Importo rata ammortamento",null,null,{"$f":"IFERROR(-PMT(AB10/AB17,AB15,AB2),0)","v":479.69768516001517},null,null,null,null,"Importo rata ammortamento",null,null,{"$f":"IFERROR(-PMT(AJ10/AJ17,AJ15,AJ2),0)","v":0},null,null,null,null,"Importo rata ammortamento",null,null,{"$f":"IFERROR(-PMT(AR10/AR17,AR15,AR2),0)","v":0},null,null,null,null,"Importo rata ammortamento",null,null,{"$f":"IFERROR(-PMT(AZ10/AZ17,AZ15,AZ2),0)","v":0},null,null,null,null,"Importo rata ammortamento",null,null,{"$f":"+'2) Richiesta finanziamento'!O9","v":305.97082648070449},null,null,null,null,null,false]
["Data ultima rata piena pagata",null,null,{"$f":"IF('1) Debiti finanziari'!$F$6=\"\",\"\",'1) Debiti finanziari'!$F$6)","v":"2020-04-01"},null,null,null,null,"Data ultima rata piena pagata",null,null,{"$f":"IF('1) Debiti finanziari'!$F$7=\"\",\"\",'1) Debiti finanziari'!$F$7)","v":"2020-02-01"},null,null,null,null,"Data ultima rata piena pagata",null,null,{"$f":"IF('1) Debiti finanziari'!$F$8=\"\",\"\",'1) Debiti finanziari'!$F$8)","v":"2020-03-01"},null,null,null,null,"Data ultima rata piena pagata",null,null,{"$f":"IF('1) Debiti finanziari'!$F$9=\"\",\"\",'1) Debiti finanziari'!$F$9)","v":"2020-03-01"},null,null,null,null,"Data ultima rata piena pagata",null,null,{"$f":"IF('1) Debiti finanziari'!$F$10=\"\",\"\",'1) Debiti finanziari'!$F$10)","v":""},null,null,null,null,"Data ultima rata piena pagata",null,null,{"$f":"IF('1) Debiti finanziari'!$F$11=\"\",\"\",'1) Debiti finanziari'!$F$11)","v":""},null,null,null,null,"Data ultima rata piena pagata",null,null,{"$f":"IF('1) Debiti finanziari'!$F$12=\"\",\"\",'1) Debiti finanziari'!$F$12)","v":""},null,null,null,null,"Tasso",null,null,{"$f":"+'2) Richiesta finanziamento'!H12","v":1.9E-2},null,null,null,null,null,false]
["Data prossima rata in moratoria da pagare",null,null,{"$f":"IF(D1=\"Sospeso solo il capitale\",EDATE(D6,D19),\"n.s.\")","v":"n.s."},null,null,null,null,"Data prossima rata in moratoria da pagare",null,null,{"$f":"IF(L1=\"Sospeso solo il capitale\",EDATE(L6,L19),\"n.s.\")","v":"n.s."},null,null,null,null,"Data prossima rata in moratoria da pagare",null,null,{"$f":"IF(T1=\"Sospeso solo il capitale\",EDATE(T6,T19),\"n.s.\")","v":"2020-04-01"},null,null,null,null,"Data prossima rata in moratoria da pagare",null,null,{"$f":"IF(AB1=\"Sospeso solo il capitale\",EDATE(AB6,AB19),\"n.s.\")","v":"2020-04-01"},null,null,null,null,"Data prossima rata in moratoria da pagare",null,null,{"$f":"IF(AJ1=\"Sospeso solo il capitale\",EDATE(AJ6,AJ19),\"n.s.\")","v":"n.s."},null,null,null,null,"Data prossima rata in moratoria da pagare",null,null,{"$f":"IF(AR1=\"Sospeso solo il capitale\",EDATE(AR6,AR19),\"n.s.\")","v":"n.s."},null,null,null,null,"Data prossima rata in moratoria da pagare",null,null,{"$f":"IF(AZ1=\"Sospeso solo il capitale\",EDATE(AZ6,AZ19),\"n.s.\")","v":"n.s."},null,null,null,null,"Numero rate in moratoria",null,null,{"$f":"+'2) Richiesta finanziamento'!J9","v":12},null,null,null,null,null,false]
["Data prossima rata piena da pagare",null,null,{"$f":"+'1) Debiti finanziari'!G6","v":"2020-05-01"},null,null,null,null,"Data prossima rata piena da pagare",null,null,{"$f":"+'1) Debiti finanziari'!G7","v":"2020-11-01"},null,null,null,null,"Data prossima rata piena da pagare",null,null,{"$f":"+'1) Debiti finanziari'!G8","v":"2020-10-01"},null,null,null,null,"Data prossima rata piena da pagare",null,null,{"$f":"+'1) Debiti finanziari'!G9","v":"2020-10-01"},null,null,null,null,"Data prossima rata piena da pagare",null,null,{"$f":"+'1) Debiti finanziari'!G10","v":"00:00:00"},null,null,null,null,"Data prossima rata piena da pagare",null,null,{"$f":"+'1) Debiti finanziari'!G11","v":"00:00:00"},null,null,null,null,"Data prossima rata piena da pagare",null,null,{"$f":"+'1) Debiti finanziari'!G12","v":"00:00:00"},null,null,null,null,"Numero rate di ammortamento",null,null,{"$f":"+'2) Richiesta finanziamento'!J10","v":60},null,null,null,null,null,false]
["Data ultima rata del mutuo",null,null,{"$f":"+'1) Debiti finanziari'!H6","v":"2020-12-01"},null,null,null,null,"Data ultima rata del mutuo",null,null,{"$f":"+'1) Debiti finanziari'!H7","v":"2023-10-01"},null,null,null,null,"Data ultima rata del mutuo",null,null,{"$f":"+'1) Debiti finanziari'!H8","v":"2022-09-01"},null,null,null,null,"Data ultima rata del mutuo",null,null,{"$f":"+'1) Debiti finanziari'!H9","v":"2023-07-01"},null,null,null,null,"Data ultima rata del mutuo",null,null,{"$f":"+'1) Debiti finanziari'!H10","v":"00:00:00"},null,null,null,null,"Data ultima rata del mutuo",null,null,{"$f":"+'1) Debiti finanziari'!H11","v":"00:00:00"},null,null,null,null,"Data ultima rata del mutuo",null,null,{"$f":"+'1) Debiti finanziari'!H12","v":"00:00:00"},null,null,null,null,"Numero rate totali da pagare",null,null,{"$f":"+'2) Richiesta finanziamento'!J11","v":72}]
["Tasso",null,null,{"$f":"+'1) Debiti finanziari'!D6","v":3.5000000000000003E-2},null,null,null,null,"Tasso",null,null,{"$f":"+'1) Debiti finanziari'!D7","v":3.7499999999999999E-2},null,null,null,null,"Tasso",null,null,{"$f":"+'1) Debiti finanziari'!D8","v":1.8499999999999999E-2},null,null,null,null,"Tasso",null,null,{"$f":"+'1) Debiti finanziari'!D9","v":2.4500000000000001E-2},null,null,null,null,"Tasso",null,null,{"$f":"+'1) Debiti finanziari'!D10","v":0},null,null,null,null,"Tasso",null,null,{"$f":"+'1) Debiti finanziari'!D11","v":0},null,null,null,null,"Tasso",null,null,{"$f":"+'1) Debiti finanziari'!D12","v":0},null,null,null,null,"Numero rate per anno",null,null,12]
["Giorni interessi da dilazionare",null,null,{"$f":"IF(D1=\"Sospeso capitale e interessi\",DAYS360(D6,D8,1)-(30*D19),0)","v":0},null,null,null,null,"Giorni interessi da dilazionare",null,null,{"$f":"IF(L1=\"Sospeso capitale e interessi\",DAYS360(L6,L8,1)-(30*L19),0)","v":180},null,null,null,null,"Giorni interessi da dilazionare",null,null,{"$f":"IF(T1=\"Sospeso capitale e interessi\",DAYS360(T6,T8,1)-(30*T19),0)","v":0},null,null,null,null,"Giorni interessi da dilazionare",null,null,{"$f":"IF(AB1=\"Sospeso capitale e interessi\",DAYS360(AB6,AB8,1)-(30*AB19),0)","v":0},null,null,null,null,"Giorni interessi da dilazionare",null,null,{"$f":"IF(AJ1=\"Sospeso capitale e interessi\",DAYS360(AJ6,AJ8,1)-(30*AJ19),0)","v":0},null,null,null,null,"Giorni interessi da dilazionare",null,null,{"$f":"IF(AR1=\"Sospeso capitale e interessi\",DAYS360(AR6,AR8,1)-(30*AR19),0)","v":0},null,null,null,null,"Giorni interessi da dilazionare",null,null,{"$f":"IF(AZ1=\"Sospeso capitale e interessi\",DAYS360(AZ6,AZ8,1)-(30*AZ19),0)","v":0},null,null,null,null,"Periodicità",null,null,"Mensile"]
["Interessi moratoria da dilazionare",null,null,{"$f":"IF(D1=\"Sospeso capitale e interessi\",D2*D10*D11/360+E3*D14,0)","v":0},null,null,null,null,"Interessi moratoria da dilazionare",null,null,{"$f":"IF(L1=\"Sospeso capitale e interessi\",L2*L10*L11/360+M3*L14,0)","v":58.912499999999987},null,null,null,null,"Interessi moratoria da dilazionare",null,null,{"$f":"IF(T1=\"Sospeso capitale e interessi\",T2*T10*T11/360+U3*T14,0)","v":0},null,null,null,null,"Interessi moratoria da dilazionare",null,null,{"$f":"IF(AB1=\"Sospeso capitale e interessi\",AB2*AB10*AB11/360+AC3*AB14,0)","v":0},null,null,null,null,"Interessi moratoria da dilazionare",null,null,{"$f":"IF(AJ1=\"Sospeso capitale e interessi\",AJ2*AJ10*AJ11/360+AK3*AJ14,0)","v":0},null,null,null,null,"Interessi moratoria da dilazionare",null,null,{"$f":"IF(AR1=\"Sospeso capitale e interessi\",AR2*AR10*AR11/360+AS3*AR14,0)","v":0},null,null,null,null,"Interessi moratoria da dilazionare",null,null,{"$f":"IF(AZ1=\"Sospeso capitale e interessi\",AZ2*AZ10*AZ11/360+BA3*AZ14,0)","v":0},null,null,null,null,"Mesi per rata",null,null,{"$f":"IFERROR(VLOOKUP(BH11,'1) Debiti finanziari'!$Q$6:$R$11,2,0),0)","v":1}]
["Quota int. moratori su rata amm.to",null,null,{"$f":"IFERROR(+D12/D15,0)","v":0},null,null,null,null,"Quota int. moratori su rata amm.to",null,null,{"$f":"IFERROR(+L12/L15,0)","v":4.9093749999999989},null,null,null,null,"Quota int. moratori su rata amm.to",null,null,{"$f":"IFERROR(+T12/T15,0)","v":0},null,null,null,null,"Quota int. moratori su rata amm.to",null,null,{"$f":"IFERROR(+AB12/AB15,0)","v":0},null,null,null,null,"Quota int. moratori su rata amm.to",null,null,{"$f":"IFERROR(+AJ12/AJ15,0)","v":0},null,null,null,null,"Quota int. moratori su rata amm.to",null,null,{"$f":"IFERROR(+AR12/AR15,0)","v":0},null,null,null,null,"Quota int. moratori su rata amm.to",null,null,{"$f":"IFERROR(+AZ12/AZ15,0)","v":0}]
["Numero rate in moratoria",null,null,{"$f":"IF(D1=\"No\",0,(DAYS360(D6,D8,1)/30/D19)-1)","v":0},null,null,null,null,"Numero rate in moratoria",null,null,{"$f":"IF(L1=\"No\",0,(DAYS360(L6,L8,1)/30/L19)-1)","v":2},null,null,null,null,"Numero rate in moratoria",null,null,{"$f":"IF(T1=\"No\",0,(DAYS360(T6,T8,1)/30/T19)-1)","v":6},null,null,null,null,"Numero rate in moratoria",null,null,{"$f":"IF(AB1=\"No\",0,(DAYS360(AB6,AB8,1)/30/AB19)-1)","v":6},null,null,null,null,"Numero rate in moratoria",null,null,{"$f":"IF(AJ1=\"No\",0,(DAYS360(AJ6,AJ8,1)/30/AJ19)-1)","v":0},null,null,null,null,"Numero rate in moratoria",null,null,{"$f":"IF(AR1=\"No\",0,(DAYS360(AR6,AR8,1)/30/AR19)-1)","v":0},null,null,null,null,"Numero rate in moratoria",null,null,{"$f":"IF(AZ1=\"No\",0,(DAYS360(AZ6,AZ8,1)/30/AZ19)-1)","v":0}]
["Numero rate di ammortamento",null,null,{"$f":"IFERROR(((DAYS360(D8,D9,1)/30)+1)/D19,0)","v":8},null,null,null,null,"Numero rate di ammortamento",null,null,{"$f":"IFERROR(((DAYS360(L8,L9,1)/30)+1)/L19,0)","v":12},null,null,null,null,"Numero rate di ammortamento",null,null,{"$f":"IFERROR(((DAYS360(T8,T9,1)/30)+1)/T19,0)","v":24},null,null,null,null,"Numero rate di ammortamento",null,null,{"$f":"IFERROR(((DAYS360(AB8,AB9,1)/30)+1)/AB19,0)","v":34},null,null,null,null,"Numero rate di ammortamento",null,null,{"$f":"IFERROR(((DAYS360(AJ8,AJ9,1)/30)+1)/AJ19,0)","v":0},null,null,null,null,"Numero rate di ammortamento",null,null,{"$f":"IFERROR(((DAYS360(AR8,AR9,1)/30)+1)/AR19,0)","v":0},null,null,null,null,"Numero rate di ammortamento",null,null,{"$f":"IFERROR(((DAYS360(AZ8,AZ9,1)/30)+1)/AZ19,0)","v":0}]
["Numero rate totali da pagare",null,null,{"$f":"+D15+IF(D1=\"Sospeso capitale e interessi\",0,D14)","v":8},null,null,null,null,"Numero rate totali da pagare",null,null,{"$f":"+L15+IF(L1=\"Sospeso capitale e interessi\",0,L14)","v":12},null,null,null,null,"Numero rate totali da pagare",null,null,{"$f":"+T15+IF(T1=\"Sospeso capitale e interessi\",0,T14)","v":30},null,null,null,null,"Numero rate totali da pagare",null,null,{"$f":"+AB15+IF(AB1=\"Sospeso capitale e interessi\",0,AB14)","v":40},null,null,null,null,"Numero rate totali da pagare",null,null,{"$f":"+AJ15+IF(AJ1=\"Sospeso capitale e interessi\",0,AJ14)","v":0},null,null,null,null,"Numero rate totali da pagare",null,null,{"$f":"+AR15+IF(AR1=\"Sospeso capitale e interessi\",0,AR14)","v":0},null,null,null,null,"Numero rate totali da pagare",null,null,{"$f":"+AZ15+IF(AZ1=\"Sospeso capitale e interessi\",0,AZ14)","v":0}]
["Numero rate per anno",null,null,{"$f":"IFERROR(+VLOOKUP(D18,'1) Debiti finanziari'!$Q$6:$S$11,3,0),0)","v":12},null,null,null,null,"Numero rate per anno",null,null,{"$f":"IFERROR(+VLOOKUP(L18,'1) Debiti finanziari'!$Q$6:$S$11,3,0),0)","v":4},null,null,null,null,"Numero rate per anno",null,null,{"$f":"IFERROR(+VLOOKUP(T18,'1) Debiti finanziari'!$Q$6:$S$11,3,0),0)","v":12},null,null,null,null,"Numero rate per anno",null,null,{"$f":"IFERROR(+VLOOKUP(AB18,'1) Debiti finanziari'!$Q$6:$S$11,3,0),0)","v":12},null,null,null,null,"Numero rate per anno",null,null,{"$f":"IFERROR(+VLOOKUP(AJ18,'1) Debiti finanziari'!$Q$6:$S$11,3,0),0)","v":0},null,null,null,null,"Numero rate per anno",null,null,{"$f":"IFERROR(+VLOOKUP(AR18,'1) Debiti finanziari'!$Q$6:$S$11,3,0),0)","v":0},null,null,null,null,"Numero rate per anno",null,null,{"$f":"IFERROR(+VLOOKUP(AZ18,'1) Debiti finanziari'!$Q$6:$S$11,3,0),0)","v":0}]
["Periodicità",null,null,{"$f":"+'1) Debiti finanziari'!E6","v":"Mensile"},null,null,null,null,"Periodicità",null,null,{"$f":"+'1) Debiti finanziari'!E7","v":"Trimestrale"},null,null,null,null,"Periodicità",null,null,{"$f":"+'1) Debiti finanziari'!E8","v":"Mensile"},null,null,null,null,"Periodicità",null,null,{"$f":"+'1) Debiti finanziari'!E9","v":"Mensile"},null,null,null,null,"Periodicità",null,null,{"$f":"+'1) Debiti finanziari'!E10","v":0},null,null,null,null,"Periodicità",null,null,{"$f":"+'1) Debiti finanziari'!E11","v":0},null,null,null,null,"Periodicità",null,null,{"$f":"+'1) Debiti finanziari'!E12","v":0}]
["Mesi per rata",null,null,{"$f":"IFERROR(VLOOKUP(D18,'1) Debiti finanziari'!$Q$6:$R$11,2,0),0)","v":1},null,null,null,null,"Mesi per rata",null,null,{"$f":"IFERROR(VLOOKUP(L18,'1) Debiti finanziari'!$Q$6:$R$11,2,0),0)","v":3},null,null,null,null,"Mesi per rata",null,null,{"$f":"IFERROR(VLOOKUP(T18,'1) Debiti finanziari'!$Q$6:$R$11,2,0),0)","v":1},null,null,null,null,"Mesi per rata",null,null,{"$f":"IFERROR(VLOOKUP(AB18,'1) Debiti finanziari'!$Q$6:$R$11,2,0),0)","v":1},null,null,null,null,"Mesi per rata",null,null,{"$f":"IFERROR(VLOOKUP(AJ18,'1) Debiti finanziari'!$Q$6:$R$11,2,0),0)","v":0},null,null,null,null,"Mesi per rata",null,null,{"$f":"IFERROR(VLOOKUP(AR18,'1) Debiti finanziari'!$Q$6:$R$11,2,0),0)","v":0},null,null,null,null,"Mesi per rata",null,null,{"$f":"IFERROR(VLOOKUP(AZ18,'1) Debiti finanziari'!$Q$6:$R$11,2,0),0)","v":0}]
[]
["Progr.","Data","Debito","Capitale","Interessi","Int. Morat / Riscatto","Rata",null,"Progr.","Data","Debito","Capitale","Interessi","Int. Morat / Riscatto","Rata",null,"Progr.","Data","Debito","Capitale","Interessi","Int. Morat / Riscatto","Rata",null,"Progr.","Data","Debito","Capitale","Interessi","Int. Morat / Riscatto","Rata",null,"Progr.","Data","Debito","Capitale","Interessi","Int. Morat / Riscatto","Rata",null,"Progr.","Data","Debito","Capitale","Interessi","Int. Morat / Riscatto","Rata",null,"Progr.","Data","Debito","Capitale","Interessi","Int. Morat / Riscatto","Rata",null,"Progr.","Data","Debito","Capitale","Interessi","Int. Morat / Riscatto","Rata"]
[0,null,{"$f":"+D$2","v":1540},null,null,null,null,null,0,null,{"$f":"+L$2","v":3142},null,null,null,null,null,0,null,{"$f":"+T$2","v":18415},null,null,null,null,null,0,null,{"$f":"+AB$2","v":15741},null,null,null,null,null,0,null,{"$f":"+AJ$2","v":0},null,null,null,null,null,0,null,{"$f":"+AR$2","v":0},null,null,null,null,null,0,null,{"$f":"+AZ$2","v":0},null,null,null,null,null,0,null,{"$f":"+'2) Richiesta finanziamento'!H16","v":17500},{"$f":"+'2) Richiesta finanziamento'!I16","v":0},{"$f":"+'2) Richiesta finanziamento'!J16","v":0},null,{"$f":"+'2) Richiesta finanziamento'!K16","v":0}]
[{"$f":"IF(B23=0,0,1)","v":1},{"$f":"IF(D$1=\"Sospeso solo il capitale\",D$7,D$8)","v":"2020-05-01"},{"$f":"IF(A23=0,0,C22-D23)","v":1349.4565194282709},{"$f":"IF(A23=0,0,+G23-E23-F23)","v":190.54348057172902},{"$f":"IF(A23=0,0,+C22*D$10*D$19/12)","v":4.4916666666666671},{"$f":"IF(A23=0,0,+D$13+E$3)","v":0},{"$f":"IF(A23=0,0,IF(B23>=D$8,D$5,D$4)+F23)+IF(A22=D$16,D$3,0)","v":195.03514723839569},null,{"$f":"IF(J23=0,0,1)","v":1},{"$f":"IF(L$1=\"Sospeso solo il capitale\",L$7,L$8)","v":"2020-11-01"},{"$f":"IF(I23=0,0,K22-L23)","v":2893.3945482148456},{"$f":"IF(I23=0,0,+O23-M23-N23)","v":248.60545178515451},{"$f":"IF(I23=0,0,+K22*L$10*L$19/12)","v":29.456249999999997},{"$f":"IF(I23=0,0,+L$13+M$3)","v":4.9093749999999989},{"$f":"IF(I23=0,0,IF(J23>=L$8,L$5,L$4)+N23)+IF(I22=L$16,L$3,0)","v":282.97107678515454},null,{"$f":"IF(R23=0,0,1)","v":1},{"$f":"IF(T$1=\"Sospeso solo il capitale\",T$7,T$8)","v":"2020-04-01"},{"$f":"IF(Q23=0,0,S22-T23)","v":18415},{"$f":"IF(Q23=0,0,+W23-U23-V23)","v":0},{"$f":"IF(Q23=0,0,+S22*T$10*T$19/12)","v":28.389791666666667},{"$f":"IF(Q23=0,0,+T$13+U$3)","v":0},{"$f":"IF(Q23=0,0,IF(R23>=T$8,T$5,T$4)+V23)+IF(Q22=T$16,T$3,0)","v":28.389791666666667},null,{"$f":"IF(Z23=0,0,1)","v":1},{"$f":"IF(AB$1=\"Sospeso solo il capitale\",AB$7,AB$8)","v":"2020-04-01"},{"$f":"IF(Y23=0,0,AA22-AB23)","v":15741},{"$f":"IF(Y23=0,0,+AE23-AC23-AD23)","v":0},{"$f":"IF(Y23=0,0,+AA22*AB$10*AB$19/12)","v":32.137875000000001},{"$f":"IF(Y23=0,0,+AB$13+AC$3)","v":6.125},{"$f":"IF(Y23=0,0,IF(Z23>=AB$8,AB$5,AB$4)+AD23)+IF(Y22=AB$16,AB$3,0)","v":38.262875000000001},null,{"$f":"IF(AH23=0,0,1)","v":0},{"$f":"IF(AJ$1=\"Sospeso solo il capitale\",AJ$7,AJ$8)","v":"00:00:00"},{"$f":"IF(AG23=0,0,AI22-AJ23)","v":0},{"$f":"IF(AG23=0,0,+AM23-AK23-AL23)","v":0},{"$f":"IF(AG23=0,0,+AI22*AJ$10*AJ$19/12)","v":0},{"$f":"IF(AG23=0,0,+AJ$13+AK$3)","v":0},{"$f":"IF(AG23=0,0,IF(AH23>=AJ$8,AJ$5,AJ$4)+AL23)+IF(AG22=AJ$16,AJ$3,0)","v":0},null,{"$f":"IF(AP23=0,0,1)","v":0},{"$f":"IF(AR$1=\"Sospeso solo il capitale\",AR$7,AR$8)","v":"00:00:00"},{"$f":"IF(AO23=0,0,AQ22-AR23)","v":0},{"$f":"IF(AO23=0,0,+AU23-AS23-AT23)","v":0},{"$f":"IF(AO23=0,0,+AQ22*AR$10*AR$19/12)","v":0},{"$f":"IF(AO23=0,0,+AR$13+AS$3)","v":0},{"$f":"IF(AO23=0,0,IF(AP23>=AR$8,AR$5,AR$4)+AT23)+IF(AO22=AR$16,AR$3,0)","v":0},null,{"$f":"IF(AX23=0,0,1)","v":0},{"$f":"IF(AZ$1=\"Sospeso solo il capitale\",AZ$7,AZ$8)","v":"00:00:00"},{"$f":"IF(AW23=0,0,AY22-AZ23)","v":0},{"$f":"IF(AW23=0,0,+BC23-BA23-BB23)","v":0},{"$f":"IF(AW23=0,0,+AY22*AZ$10*AZ$19/12)","v":0},{"$f":"IF(AW23=0,0,+AZ$13+BA$3)","v":0},{"$f":"IF(AW23=0,0,IF(AX23>=AZ$8,AZ$5,AZ$4)+BB23)+IF(AW22=AZ$16,AZ$3,0)","v":0},null,{"$f":"1+BE22","v":1},{"$f":"+'2) Richiesta finanziamento'!G17","v":"2020-05-20"},{"$f":"+'2) Richiesta finanziamento'!H17","v":17500},{"$f":"+'2) Richiesta finanziamento'!I17","v":0},{"$f":"+'2) Richiesta finanziamento'!J17","v":27.708333333333332},null,{"$f":"+'2) Richiesta finanziamento'!K17","v":27.708333333333332}]
[{"$f":"IF(OR(A23=0,A23+1>D$16),0,A23+1)","v":2},{"$f":"IF(A24=0,0,EDATE(B23,D$19))","v":"2020-06-01"},{"$f":"IF(A24=0,0,C23-D24)","v":1158.3572870382077},{"$f":"IF(A24=0,0,+G24-E24-F24)","v":191.09923239006324},{"$f":"IF(A24=0,0,+C23*D$10*D$19/12)","v":3.9359148483324571},{"$f":"IF(A24=0,0,+D$13+E$3)","v":0},{"$f":"IF(A24=0,0,IF(B24>=D$8,D$5,D$4)+F24)+IF(A23=D$16,D$3,0)","v":195.03514723839569},null,{"$f":"IF(OR(I23=0,I23+1>L$16),0,I23+1)","v":2},{"$f":"IF(I24=0,0,EDATE(J23,L$19))","v":"2021-02-01"},{"$f":"IF(I24=0,0,K23-L24)","v":2642.4584203192053},{"$f":"IF(I24=0,0,+O24-M24-N24)","v":250.93612789564034},{"$f":"IF(I24=0,0,+K23*L$10*L$19/12)","v":27.125573889514175},{"$f":"IF(I24=0,0,+L$13+M$3)","v":4.9093749999999989},{"$f":"IF(I24=0,0,IF(J24>=L$8,L$5,L$4)+N24)+IF(I23=L$16,L$3,0)","v":282.97107678515454},null,{"$f":"IF(OR(Q23=0,Q23+1>T$16),0,Q23+1)","v":2},{"$f":"IF(Q24=0,0,EDATE(R23,T$19))","v":"2020-05-01"},{"$f":"IF(Q24=0,0,S23-T24)","v":18415},{"$f":"IF(Q24=0,0,+W24-U24-V24)","v":0},{"$f":"IF(Q24=0,0,+S23*T$10*T$19/12)","v":28.389791666666667},{"$f":"IF(Q24=0,0,+T$13+U$3)","v":0},{"$f":"IF(Q24=0,0,IF(R24>=T$8,T$5,T$4)+V24)+IF(Q23=T$16,T$3,0)","v":28.389791666666667},null,{"$f":"IF(OR(Y23=0,Y23+1>AB$16),0,Y23+1)","v":2},{"$f":"IF(Y24=0,0,EDATE(Z23,AB$19))","v":"2020-05-01"},{"$f":"IF(Y24=0,0,AA23-AB24)","v":15741},{"$f":"IF(Y24=0,0,+AE24-AC24-AD24)","v":0},{"$f":"IF(Y24=0,0,+AA23*AB$10*AB$19/12)","v":32.137875000000001},{"$f":"IF(Y24=0,0,+AB$13+AC$3)","v":6.125},{"$f":"IF(Y24=0,0,IF(Z24>=AB$8,AB$5,AB$4)+AD24)+IF(Y23=AB$16,AB$3,0)","v":38.262875000000001},null,{"$f":"IF(OR(AG23=0,AG23+1>AJ$16),0,AG23+1)","v":0},{"$f":"IF(AG24=0,0,EDATE(AH23,AJ$19))","v":"00:00:00"},{"$f":"IF(AG24=0,0,AI23-AJ24)","v":0},{"$f":"IF(AG24=0,0,+AM24-AK24-AL24)","v":0},{"$f":"IF(AG24=0,0,+AI23*AJ$10*AJ$19/12)","v":0},{"$f":"IF(AG24=0,0,+AJ$13+AK$3)","v":0},{"$f":"IF(AG24=0,0,IF(AH24>=AJ$8,AJ$5,AJ$4)+AL24)+IF(AG23=AJ$16,AJ$3,0)","v":0},null,{"$f":"IF(OR(AO23=0,AO23+1>AR$16),0,AO23+1)","v":0},{"$f":"IF(AO24=0,0,EDATE(AP23,AR$19))","v":"00:00:00"},{"$f":"IF(AO24=0,0,AQ23-AR24)","v":0},{"$f":"IF(AO24=0,0,+AU24-AS24-AT24)","v":0},{"$f":"IF(AO24=0,0,+AQ23*AR$10*AR$19/12)","v":0},{"$f":"IF(AO24=0,0,+AR$13+AS$3)","v":0},{"$f":"IF(AO24=0,0,IF(AP24>=AR$8,AR$5,AR$4)+AT24)+IF(AO23=AR$16,AR$3,0)","v":0},null,{"$f":"IF(OR(AW23=0,AW23+1>AZ$16),0,AW23+1)","v":0},{"$f":"IF(AW24=0,0,EDATE(AX23,AZ$19))","v":"00:00:00"},{"$f":"IF(AW24=0,0,AY23-AZ24)","v":0},{"$f":"IF(AW24=0,0,+BC24-BA24-BB24)","v":0},{"$f":"IF(AW24=0,0,+AY23*AZ$10*AZ$19/12)","v":0},{"$f":"IF(AW24=0,0,+AZ$13+BA$3)","v":0},{"$f":"IF(AW24=0,0,IF(AX24>=AZ$8,AZ$5,AZ$4)+BB24)+IF(AW23=AZ$16,AZ$3,0)","v":0},null,{"$f":"1+BE23","v":2},{"$f":"+'2) Richiesta finanziamento'!G18","v":"2020-06-20"},{"$f":"+'2) Richiesta finanziamento'!H18","v":17500},{"$f":"+'2) Richiesta finanziamento'!I18","v":0},{"$f":"+'2) Richiesta finanziamento'!J18","v":27.708333333333332},null,{"$f":"+'2) Richiesta finanziamento'!K18","v":27.708333333333332}]
[{"$f":"IF(OR(A24=0,A24+1>D$16),0,A24+1)","v":3},{"$f":"IF(A25=0,0,EDATE(B24,D$19))","v":"2020-07-01"},966.70068188700679,191.65660515120092,3.3785420871947731,0,195.03514723839569,null,{"$f":"IF(OR(I24=0,I24+1>L$16),0,I24+1)","v":3},{"$f":"IF(I25=0,0,EDATE(J24,L$19))","v":"2021-05-01"},2389.1697662245433,253.28865409466198,24.77304769049255,4.9093749999999989,282.97107678515454,null,{"$f":"IF(OR(Q24=0,Q24+1>T$16),0,Q24+1)","v":3},{"$f":"IF(Q25=0,0,EDATE(R24,T$19))","v":"2020-06-01"},18415,0,28.389791666666667,0,28.389791666666667,null,{"$f":"IF(OR(Y24=0,Y24+1>AB$16),0,Y24+1)","v":3},{"$f":"IF(Y25=0,0,EDATE(Z24,AB$19))","v":"2020-06-01"},15741,0,32.137875000000001,6.125,38.262875000000001,null,{"$f":"IF(OR(AG24=0,AG24+1>AJ$16),0,AG24+1)","v":0},{"$f":"IF(AG25=0,0,EDATE(AH24,AJ$19))","v":"00:00:00"},0,0,0,0,0,null,{"$f":"IF(OR(AO24=0,AO24+1>AR$16),0,AO24+1)","v":0},{"$f":"IF(AO25=0,0,EDATE(AP24,AR$19))","v":"00:00:00"},0,0,0,0,0,null,{"$f":"IF(OR(AW24=0,AW24+1>AZ$16),0,AW24+1)","v":0},{"$f":"IF(AW25=0,0,EDATE(AX24,AZ$19))","v":"00:00:00"},0,0,0,0,0,null,3,{"$f":"+'2) Richiesta finanziamento'!G19","v":"2020-07-20"},{"$f":"+'2) Richiesta finanziamento'!H19","v":17500},{"$f":"+'2) Richiesta finanziamento'!I19","v":0},{"$f":"+'2) Richiesta finanziamento'!J19","v":27.708333333333332},null,{"$f":"+'2) Richiesta finanziamento'!K19","v":27.708333333333332}]
[4,"2020-08-01",774.48507830411484,192.21560358289193,2.8195436555037698,0,195.03514723839569,null,4,"2021-08-01",2133.506530997744,255.66323522679943,22.398466558355093,4.9093749999999989,282.97107678515454,null,4,"2020-07-01",18415,0,28.389791666666667,0,28.389791666666667,null,4,"2020-07-01",15741,0,32.137875000000001,6.125,38.262875000000001,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,4,{"$f":"+'2) Richiesta finanziamento'!G20","v":"2020-08-20"},{"$f":"+'2) Richiesta finanziamento'!H20","v":17500},{"$f":"+'2) Richiesta finanziamento'!I20","v":0},{"$f":"+'2) Richiesta finanziamento'!J20","v":27.708333333333332},null,{"$f":"+'2) Richiesta finanziamento'!K20","v":27.708333333333332}]
[5,"2020-09-01",581.70884587743944,192.77623242667536,2.2589148117203353,0,195.03514723839569,null,5,"2021-11-01",1875.4464529406932,258.0600780570507,20.001623728103848,4.9093749999999989,282.97107678515454,null,5,"2020-08-01",18415,0,28.389791666666667,0,28.389791666666667,null,5,"2020-08-01",15741,0,32.137875000000001,6.125,38.262875000000001,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,5,{"$f":"+'2) Richiesta finanziamento'!G21","v":"2020-09-20"},{"$f":"+'2) Richiesta finanziamento'!H21","v":17500},{"$f":"+'2) Richiesta finanziamento'!I21","v":0},{"$f":"+'2) Richiesta finanziamento'!J21","v":27.708333333333332},null,{"$f":"+'2) Richiesta finanziamento'!K21","v":27.708333333333332}]
[6,"2020-10-01",388.3703494395196,193.33849643791984,1.6966508004758651,0,195.03514723839569,null,6,"2022-02-01",1614.9670616518576,260.47939128883553,17.582310496319,4.9093749999999989,282.97107678515454,null,6,"2020-09-01",18415,0,28.389791666666667,0,28.389791666666667,null,6,"2020-09-01",15741,0,32.137875000000001,6.125,38.262875000000001,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,6,{"$f":"+'2) Richiesta finanziamento'!G22","v":"2020-10-20"},{"$f":"+'2) Richiesta finanziamento'!H22","v":17500},{"$f":"+'2) Richiesta finanziamento'!I22","v":0},{"$f":"+'2) Richiesta finanziamento'!J22","v":27.708333333333332},null,{"$f":"+'2) Richiesta finanziamento'!K22","v":27.708333333333332}]
[7,"2020-11-01",194.46794905365584,193.90240038586376,1.1327468525319324,0,195.03514723839569,null,7,"2022-05-01",1352.0456760696893,262.92138558216834,15.140316202986165,4.9093749999999989,282.97107678515454,null,7,"2020-10-01",17661.224461234786,753.7755387652137,28.389791666666667,0,782.16533043188031,null,7,"2020-10-01",15293.440189839985,447.55981016001516,32.137875000000001,6.125,485.82268516001517,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,7,{"$f":"+'2) Richiesta finanziamento'!G23","v":"2020-11-20"},{"$f":"+'2) Richiesta finanziamento'!H23","v":17500},{"$f":"+'2) Richiesta finanziamento'!I23","v":0},{"$f":"+'2) Richiesta finanziamento'!J23","v":27.708333333333332},null,{"$f":"+'2) Richiesta finanziamento'!K23","v":27.708333333333332}]
[8,"2020-12-01",-2.8421709430404007E-14,194.46794905365587,0.56719818473982964,0,195.03514723839569,null,8,"2022-08-01",1086.659402497688,265.38627357200119,12.675428213153337,4.9093749999999989,282.97107678515454,null,8,"2020-11-01",16906.286851847308,754.93760938747664,27.227721044403626,0,782.16533043188031,null,8,"2020-11-01",14844.966611734226,448.47357810575852,31.224107054256635,6.125,485.82268516001517,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,8,{"$f":"+'2) Richiesta finanziamento'!G24","v":"2020-12-20"},{"$f":"+'2) Richiesta finanziamento'!H24","v":17500},{"$f":"+'2) Richiesta finanziamento'!I24","v":0},{"$f":"+'2) Richiesta finanziamento'!J24","v":27.708333333333332},null,{"$f":"+'2) Richiesta finanziamento'!K24","v":27.708333333333332}]
[0,"00:00:00",0,0,0,0,0,null,9,"2022-11-01",818.78513261094929,267.87426988673872,10.187431898415825,4.9093749999999989,282.97107678515454,null,9,"2020-12-01",16150.185380312025,756.10147153528237,26.063858896597932,0,782.16533043188031,null,9,"2020-12-01",14395.577400073167,449.3892116610578,30.30847349895738,6.125,485.82268516001517,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,9,{"$f":"+'2) Richiesta finanziamento'!G25","v":"2021-01-20"},{"$f":"+'2) Richiesta finanziamento'!H25","v":17500},{"$f":"+'2) Richiesta finanziamento'!I25","v":0},{"$f":"+'2) Richiesta finanziamento'!J25","v":27.708333333333332},null,{"$f":"+'2) Richiesta finanziamento'!K25","v":27.708333333333332}]
[0,"00:00:00",0,0,0,0,0,null,10,"2023-02-01",548.39954144402236,270.38559116692687,7.6761106182276491,4.9093749999999989,282.97107678515454,null,10,"2021-01-01",15392.918252341458,757.26712797056598,24.898202461314369,0,782.16533043188031,null,10,"2021-01-01",13945.270685438301,450.30671463486578,29.390970525149385,6.125,485.82268516001517,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,10,{"$f":"+'2) Richiesta finanziamento'!G26","v":"2021-02-20"},{"$f":"+'2) Richiesta finanziamento'!H26","v":17500},{"$f":"+'2) Richiesta finanziamento'!I26","v":0},{"$f":"+'2) Richiesta finanziamento'!J26","v":27.708333333333332},null,{"$f":"+'2) Richiesta finanziamento'!K26","v":27.708333333333332}]
[0,"00:00:00",0,0,0,0,0,null,11,"2023-05-01",275.47908535990553,272.92045608411684,5.1412457010377093,4.9093749999999989,282.97107678515454,null,11,"2021-02-01",14634.483670881938,758.43458145952059,23.730748972359748,0,782.16533043188031,null,11,"2021-02-01",13494.04459459439,451.22609084391195,28.471594316103197,6.125,485.82268516001517,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,11,{"$f":"+'2) Richiesta finanziamento'!G27","v":"2021-03-20"},{"$f":"+'2) Richiesta finanziamento'!H27","v":17500},{"$f":"+'2) Richiesta finanziamento'!I27","v":0},{"$f":"+'2) Richiesta finanziamento'!J27","v":27.708333333333332},null,{"$f":"+'2) Richiesta finanziamento'!K27","v":27.708333333333332}]
[0,"00:00:00",0,0,0,0,0,null,12,"2023-08-01",1.1368683772161603E-13,275.47908535990541,2.5826164252491144,4.9093749999999989,282.97107678515454,null,12,"2021-03-01",13874.879836109334,759.60383477260393,22.561495659276321,0,782.16533043188031,null,12,"2021-03-01",13041.897250481672,452.14734411271832,27.550341047296882,6.125,485.82268516001517,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,12,{"$f":"+'2) Richiesta finanziamento'!G28","v":"2021-04-20"},{"$f":"+'2) Richiesta finanziamento'!H28","v":17500},{"$f":"+'2) Richiesta finanziamento'!I28","v":0},{"$f":"+'2) Richiesta finanziamento'!J28","v":27.708333333333332},null,{"$f":"+'2) Richiesta finanziamento'!K28","v":27.708333333333332}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,13,"2021-04-01",13114.10494542479,760.77489068454508,21.390439747335222,0,782.16533043188031,null,13,"2021-04-01",12588.826772208056,453.07047827361509,26.627206886400078,6.125,485.82268516001517,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,13,{"$f":"+'2) Richiesta finanziamento'!G29","v":"2021-05-20"},{"$f":"+'2) Richiesta finanziamento'!H29","v":17221.737506852627},{"$f":"+'2) Richiesta finanziamento'!I29","v":278.26249314737117},{"$f":"+'2) Richiesta finanziamento'!J29","v":27.708333333333332},null,{"$f":"+'2) Richiesta finanziamento'!K29","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,14,"2021-05-01",12352.157193450439,761.94775197435047,20.217578457529882,0,782.16533043188031,null,14,"2021-05-01",12134.831275041299,453.99549716675705,25.702187993258118,6.125,485.82268516001517,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,14,{"$f":"+'2) Richiesta finanziamento'!G30","v":"2021-06-20"},{"$f":"+'2) Richiesta finanziamento'!H30","v":16943.034431424439},{"$f":"+'2) Richiesta finanziamento'!I30","v":278.70307542818784},{"$f":"+'2) Richiesta finanziamento'!J30","v":27.267751052516658},null,{"$f":"+'2) Richiesta finanziamento'!K30","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,15,"2021-06-01",11589.034772025128,763.1224214253109,19.042909006569428,0,782.16533043188031,null,15,"2021-06-01",11679.908870401159,454.92240464013918,24.775280519875988,6.125,485.82268516001517,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,15,{"$f":"+'2) Richiesta finanziamento'!G31","v":"2021-07-20"},{"$f":"+'2) Richiesta finanziamento'!H31","v":16663.890076126823},{"$f":"+'2) Richiesta finanziamento'!I31","v":279.14435529761579},{"$f":"+'2) Richiesta finanziamento'!J31","v":26.826471183088696},null,{"$f":"+'2) Richiesta finanziamento'!K31","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,16,"2021-07-01",10824.73587020012,764.29890182500822,17.866428606872073,0,782.16533043188031,null,16,"2021-07-01",11224.057665851546,455.85120454961282,23.846480610402367,6.125,485.82268516001517,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,16,{"$f":"+'2) Richiesta finanziamento'!G32","v":"2021-08-20"},{"$f":"+'2) Richiesta finanziamento'!H32","v":16384.303742266653},{"$f":"+'2) Richiesta finanziamento'!I32","v":279.58633386017033},{"$f":"+'2) Richiesta finanziamento'!J32","v":26.384492620534136},null,{"$f":"+'2) Richiesta finanziamento'!K32","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,17,"2021-08-01",10059.258674234798,765.47719596532181,16.68813446655852,0,782.16533043188031,null,17,"2021-08-01",10767.275765092643,456.7819007589016,22.915784401113573,6.125,485.82268516001517,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,17,{"$f":"+'2) Richiesta finanziamento'!G33","v":"2021-09-20"},{"$f":"+'2) Richiesta finanziamento'!H33","v":16104.274730044537},{"$f":"+'2) Richiesta finanziamento'!I33","v":280.02901222211563},{"$f":"+'2) Richiesta finanziamento'!J33","v":25.941814258588867},null,{"$f":"+'2) Richiesta finanziamento'!K33","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,18,"2021-09-01",9292.6013675923623,766.65730664243495,15.508023789445312,0,782.16533043188031,null,18,"2021-09-01",10309.561267953026,457.71449713961766,21.983188020397481,6.125,485.82268516001517,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,18,{"$f":"+'2) Richiesta finanziamento'!G34","v":"2021-10-20"},{"$f":"+'2) Richiesta finanziamento'!H34","v":15823.802338553071},{"$f":"+'2) Richiesta finanziamento'!I34","v":280.47239149146731},{"$f":"+'2) Richiesta finanziamento'!J34","v":25.498434989237182},null,{"$f":"+'2) Richiesta finanziamento'!K34","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,19,"2021-10-01",8524.76213093552,767.8392366568421,14.326093775038224,0,782.16533043188031,null,19,"2021-10-01",9850.9122703817484,458.64899757127773,21.04868758873743,6.125,485.82268516001517,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,19,{"$f":"+'2) Richiesta finanziamento'!G35","v":"2021-11-20"},{"$f":"+'2) Richiesta finanziamento'!H35","v":15542.885865775075},{"$f":"+'2) Richiesta finanziamento'!I35","v":280.91647277799547},{"$f":"+'2) Richiesta finanziamento'!J35","v":25.054353702709026},null,{"$f":"+'2) Richiesta finanziamento'!K35","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,20,"2021-11-01",7755.7391421221655,769.02298881335469,13.142341618525592,0,782.16533043188031,null,20,"2021-11-01",9391.3268644404288,459.5854059413191,20.11227921869607,6.125,485.82268516001517,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,20,{"$f":"+'2) Richiesta finanziamento'!G36","v":"2021-12-20"},{"$f":"+'2) Richiesta finanziamento'!H36","v":15261.524608581847},{"$f":"+'2) Richiesta finanziamento'!I36","v":281.36125719322729},{"$f":"+'2) Richiesta finanziamento'!J36","v":24.6095692874772},null,{"$f":"+'2) Richiesta finanziamento'!K36","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,21,"2021-12-01",6985.5305762010566,770.20856592110863,11.956764510771672,0,782.16533043188031,null,21,"2021-12-01",8930.8031382953122,460.52372614511597,19.173959014899211,6.125,485.82268516001517,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,21,{"$f":"+'2) Richiesta finanziamento'!G37","v":"2022-01-20"},{"$f":"+'2) Richiesta finanziamento'!H37","v":14979.717862731397},{"$f":"+'2) Richiesta finanziamento'!I37","v":281.80674585044989},{"$f":"+'2) Richiesta finanziamento'!J37","v":24.164080630254592},null,{"$f":"+'2) Richiesta finanziamento'!K37","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,22,"2022-01-01",6214.1346054074866,771.39597079357031,10.769359638309963,0,782.16533043188031,null,22,"2022-01-01",8469.3391762093161,461.46396208599555,18.233723074019597,6.125,485.82268516001517,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,22,{"$f":"+'2) Richiesta finanziamento'!G38","v":"2022-02-20"},{"$f":"+'2) Richiesta finanziamento'!H38","v":14697.464922866684},{"$f":"+'2) Richiesta finanziamento'!I38","v":282.25293986471308},{"$f":"+'2) Richiesta finanziamento'!J38","v":23.717886615991379},null,{"$f":"+'2) Richiesta finanziamento'!K38","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,23,"2022-02-01",5441.5493991589428,772.58520624854373,9.580124183336542,0,782.16533043188031,null,23,"2022-02-01",8006.9330585340613,462.40611767525451,17.291567484760687,6.125,485.82268516001517,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,23,{"$f":"+'2) Richiesta finanziamento'!G39","v":"2022-03-20"},{"$f":"+'2) Richiesta finanziamento'!H39","v":14414.765082513852},{"$f":"+'2) Richiesta finanziamento'!I39","v":282.69984035283221},{"$f":"+'2) Richiesta finanziamento'!J39","v":23.270986127872249},null,{"$f":"+'2) Richiesta finanziamento'!K39","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,24,"2022-03-01",4667.7731240507655,773.77627510817695,8.3890553237033689,0,782.16533043188031,null,24,"2022-03-01",7543.5828617018869,463.35019683217479,16.347488327840377,6.125,485.82268516001517,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,24,{"$f":"+'2) Richiesta finanziamento'!G40","v":"2022-04-20"},{"$f":"+'2) Richiesta finanziamento'!H40","v":14131.617634080461},{"$f":"+'2) Richiesta finanziamento'!I40","v":283.14744843339088},{"$f":"+'2) Richiesta finanziamento'!J40","v":22.823378047313597},null,{"$f":"+'2) Richiesta finanziamento'!K40","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,25,"2022-04-01",3892.8039438517967,774.96918019896873,7.1961502329115961,0,782.16533043188031,null,25,"2022-04-01",7079.2866582178467,464.29620348404046,15.401481675974686,6.125,485.82268516001517,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,25,{"$f":"+'2) Richiesta finanziamento'!G41","v":"2022-05-20"},{"$f":"+'2) Richiesta finanziamento'!H41","v":13848.021868853717},{"$f":"+'2) Richiesta finanziamento'!I41","v":283.59576522674377},{"$f":"+'2) Richiesta finanziamento'!J41","v":22.375061253960727},null,{"$f":"+'2) Richiesta finanziamento'!K41","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,26,"2022-05-01",3116.6400195000215,776.16392435177545,6.0014060801048528,0,782.16533043188031,null,26,"2022-05-01",6614.0425166516925,465.24414156615376,14.453543593861438,6.125,485.82268516001517,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,26,{"$f":"+'2) Richiesta finanziamento'!G42","v":"2022-06-20"},{"$f":"+'2) Richiesta finanziamento'!H42","v":13563.977076998697},{"$f":"+'2) Richiesta finanziamento'!I42","v":284.04479185501941},{"$f":"+'2) Richiesta finanziamento'!J42","v":21.926034625685052},null,{"$f":"+'2) Richiesta finanziamento'!K42","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,27,"2022-06-01",2339.2795090982036,777.36051040181781,4.8048200300625323,0,782.16533043188031,null,27,"2022-06-01",6147.8485016298409,466.19401502185127,13.503670138163871,6.125,485.82268516001517,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,27,{"$f":"+'2) Richiesta finanziamento'!G43","v":"2022-07-20"},{"$f":"+'2) Richiesta finanziamento'!H43","v":13279.482547556574},{"$f":"+'2) Richiesta finanziamento'!I43","v":284.49452944212322},{"$f":"+'2) Richiesta finanziamento'!J43","v":21.476297038581269},null,{"$f":"+'2) Richiesta finanziamento'!K43","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,28,"2022-07-01",1560.7205679095164,778.5589411886873,3.6063892431930635,0,782.16533043188031,null,28,"2022-07-01",5680.7026738273198,467.1458278025209,12.551857357494258,6.125,485.82268516001517,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,28,{"$f":"+'2) Richiesta finanziamento'!G44","v":"2022-08-20"},{"$f":"+'2) Richiesta finanziamento'!H44","v":12994.537568442835},{"$f":"+'2) Richiesta finanziamento'!I44","v":284.94497911373992},{"$f":"+'2) Richiesta finanziamento'!J44","v":21.025847366964573},null,{"$f":"+'2) Richiesta finanziamento'!K44","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,29,"2022-08-01",780.9613483531632,779.75921955635317,2.4061108755271712,0,782.16533043188031,null,29,"2022-08-01",5212.6030899597017,468.09958386761775,11.598101292397445,6.125,485.82268516001517,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,29,{"$f":"+'2) Richiesta finanziamento'!G45","v":"2022-09-20"},{"$f":"+'2) Richiesta finanziamento'!H45","v":12709.141426445498},{"$f":"+'2) Richiesta finanziamento'!I45","v":285.39614199733666},{"$f":"+'2) Richiesta finanziamento'!J45","v":20.574684483367822},null,{"$f":"+'2) Richiesta finanziamento'!K45","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,30,"2022-09-01",-6.0254023992456496E-12,780.96134835316923,1.2039820787111266,0,782.16533043188031,null,30,"2022-09-01",4743.5478027750214,469.05528718468076,10.642397975334392,6.125,485.82268516001517,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,30,{"$f":"+'2) Richiesta finanziamento'!G46","v":"2022-10-20"},{"$f":"+'2) Richiesta finanziamento'!H46","v":12423.293407223333},{"$f":"+'2) Richiesta finanziamento'!I46","v":285.84801922216576},{"$f":"+'2) Richiesta finanziamento'!J46","v":20.122807258538703},null,{"$f":"+'2) Richiesta finanziamento'!K46","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,31,"2022-10-01",4273.5348610456722,470.01294172934951,9.6847434306656695,6.125,485.82268516001517,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,31,{"$f":"+'2) Richiesta finanziamento'!G47","v":"2022-11-20"},{"$f":"+'2) Richiesta finanziamento'!H47","v":12136.992795304066},{"$f":"+'2) Richiesta finanziamento'!I47","v":286.30061191926757},{"$f":"+'2) Richiesta finanziamento'!J47","v":19.670214561436943},null,{"$f":"+'2) Richiesta finanziamento'!K47","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,32,"2022-11-01",3802.5623095602919,470.97255148538028,8.7251336746349146,6.125,485.82268516001517,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,32,{"$f":"+'2) Richiesta finanziamento'!G48","v":"2022-12-20"},{"$f":"+'2) Richiesta finanziamento'!H48","v":11850.238874082594},{"$f":"+'2) Richiesta finanziamento'!I48","v":286.75392122147304},{"$f":"+'2) Richiesta finanziamento'!J48","v":19.216905259231435},null,{"$f":"+'2) Richiesta finanziamento'!K48","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,33,"2022-12-01",3330.6281891156291,471.93412044466288,7.7635647153522633,6.125,485.82268516001517,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,33,{"$f":"+'2) Richiesta finanziamento'!G49","v":"2023-01-20"},{"$f":"+'2) Richiesta finanziamento'!H49","v":11563.030925819186},{"$f":"+'2) Richiesta finanziamento'!I49","v":287.20794826340705},{"$f":"+'2) Richiesta finanziamento'!J49","v":18.762878217297438},null,{"$f":"+'2) Richiesta finanziamento'!K49","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,34,"2023-01-01",2857.7305365083917,472.89765260723743,6.8000325527777434,6.125,485.82268516001517,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,34,{"$f":"+'2) Richiesta finanziamento'!G50","v":"2023-02-20"},{"$f":"+'2) Richiesta finanziamento'!H50","v":11275.368231637696},{"$f":"+'2) Richiesta finanziamento'!I50","v":287.66269418149079},{"$f":"+'2) Richiesta finanziamento'!J50","v":18.30813229921371},null,{"$f":"+'2) Richiesta finanziamento'!K50","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,35,"2023-02-01",2383.867384527081,473.86315198131052,5.8345331787046328,6.125,485.82268516001517,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,35,{"$f":"+'2) Richiesta finanziamento'!G51","v":"2023-03-20"},{"$f":"+'2) Richiesta finanziamento'!H51","v":10987.250071523751},{"$f":"+'2) Richiesta finanziamento'!I51","v":288.11816011394478},{"$f":"+'2) Richiesta finanziamento'!J51","v":17.852666366759685},null,{"$f":"+'2) Richiesta finanziamento'!K51","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,36,"2023-03-01",1909.0367619438086,474.83062258327237,4.8670625767427902,6.125,485.82268516001517,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,36,{"$f":"+'2) Richiesta finanziamento'!G52","v":"2023-04-20"},{"$f":"+'2) Richiesta finanziamento'!H52","v":10698.675724322959},{"$f":"+'2) Richiesta finanziamento'!I52","v":288.57434720079186},{"$f":"+'2) Richiesta finanziamento'!J52","v":17.396479279912604},null,{"$f":"+'2) Richiesta finanziamento'!K52","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,37,"2023-04-01",1433.2366935060954,475.80006843771321,3.8976167223019424,6.125,485.82268516001517,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,37,{"$f":"+'2) Richiesta finanziamento'!N16","v":"2023-05-20"},{"$f":"+'2) Richiesta finanziamento'!O16","v":10409.644467739099},{"$f":"+'2) Richiesta finanziamento'!P16","v":289.03125658385983},{"$f":"+'2) Richiesta finanziamento'!Q16","v":16.939569896844684},null,{"$f":"+'2) Richiesta finanziamento'!R16","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,38,"2023-05-01",956.46519992865524,476.7714935774402,2.9261915825749454,6.125,485.82268516001517,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,38,{"$f":"+'2) Richiesta finanziamento'!N17","v":"2023-06-20"},{"$f":"+'2) Richiesta finanziamento'!O17","v":10120.155578332315},{"$f":"+'2) Richiesta finanziamento'!P17","v":289.48888940678427},{"$f":"+'2) Richiesta finanziamento'!Q17","v":16.481937073920239},null,{"$f":"+'2) Richiesta finanziamento'!R17","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,39,"2023-06-01",478.72029788516107,477.74490204349416,1.9527831165210046,6.125,485.82268516001517,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,39,{"$f":"+'2) Richiesta finanziamento'!N18","v":"2023-07-20"},{"$f":"+'2) Richiesta finanziamento'!O18","v":9830.2083315173022},{"$f":"+'2) Richiesta finanziamento'!P18","v":289.94724681501168},{"$f":"+'2) Richiesta finanziamento'!Q18","v":16.023579665692832},null,{"$f":"+'2) Richiesta finanziamento'!R18","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,40,"2023-07-01",-5.2295945351943374E-12,478.7202978851663,0.97738727484887056,6.125,485.82268516001517,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,40,{"$f":"+'2) Richiesta finanziamento'!N19","v":"2023-08-20"},{"$f":"+'2) Richiesta finanziamento'!O19","v":9539.8020015615002},{"$f":"+'2) Richiesta finanziamento'!P19","v":290.40632995580211},{"$f":"+'2) Richiesta finanziamento'!Q19","v":15.564496524902395},null,{"$f":"+'2) Richiesta finanziamento'!R19","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,3000,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,41,{"$f":"+'2) Richiesta finanziamento'!N20","v":"2023-09-20"},{"$f":"+'2) Richiesta finanziamento'!O20","v":9248.935861583268},{"$f":"+'2) Richiesta finanziamento'!P20","v":290.86613997823213},{"$f":"+'2) Richiesta finanziamento'!Q20","v":15.104686502472376},null,{"$f":"+'2) Richiesta finanziamento'!R20","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,42,{"$f":"+'2) Richiesta finanziamento'!N21","v":"2023-10-20"},{"$f":"+'2) Richiesta finanziamento'!O21","v":8957.6091835500702},{"$f":"+'2) Richiesta finanziamento'!P21","v":291.32667803319765},{"$f":"+'2) Richiesta finanziamento'!Q21","v":14.644148447506842},null,{"$f":"+'2) Richiesta finanziamento'!R21","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,43,{"$f":"+'2) Richiesta finanziamento'!N22","v":"2023-11-20"},{"$f":"+'2) Richiesta finanziamento'!O22","v":8665.8212382766542},{"$f":"+'2) Richiesta finanziamento'!P22","v":291.78794527341688},{"$f":"+'2) Richiesta finanziamento'!Q22","v":14.182881207287609},null,{"$f":"+'2) Richiesta finanziamento'!R22","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,44,{"$f":"+'2) Richiesta finanziamento'!N23","v":"2023-12-20"},{"$f":"+'2) Richiesta finanziamento'!O23","v":8373.5712954232204},{"$f":"+'2) Richiesta finanziamento'!P23","v":292.24994285343314},{"$f":"+'2) Richiesta finanziamento'!Q23","v":13.72088362727137},null,{"$f":"+'2) Richiesta finanziamento'!R23","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,45,{"$f":"+'2) Richiesta finanziamento'!N24","v":"2024-01-20"},{"$f":"+'2) Richiesta finanziamento'!O24","v":8080.8586234936029},{"$f":"+'2) Richiesta finanziamento'!P24","v":292.71267192961773},{"$f":"+'2) Richiesta finanziamento'!Q24","v":13.258154551086767},null,{"$f":"+'2) Richiesta finanziamento'!R24","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,46,{"$f":"+'2) Richiesta finanziamento'!N25","v":"2024-02-20"},{"$f":"+'2) Richiesta finanziamento'!O25","v":7787.6824898334298},{"$f":"+'2) Richiesta finanziamento'!P25","v":293.17613366017292},{"$f":"+'2) Richiesta finanziamento'!Q25","v":12.794692820531537},null,{"$f":"+'2) Richiesta finanziamento'!R25","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,47,{"$f":"+'2) Richiesta finanziamento'!N26","v":"2024-03-20"},{"$f":"+'2) Richiesta finanziamento'!O26","v":7494.0421606282953},{"$f":"+'2) Richiesta finanziamento'!P26","v":293.64032920513489},{"$f":"+'2) Richiesta finanziamento'!Q26","v":12.330497275569597},null,{"$f":"+'2) Richiesta finanziamento'!R26","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,48,{"$f":"+'2) Richiesta finanziamento'!N27","v":"2024-04-20"},{"$f":"+'2) Richiesta finanziamento'!O27","v":7199.9369009019192},{"$f":"+'2) Richiesta finanziamento'!P27","v":294.10525972637635},{"$f":"+'2) Richiesta finanziamento'!Q27","v":11.865566754328134},null,{"$f":"+'2) Richiesta finanziamento'!R27","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,49,{"$f":"+'2) Richiesta finanziamento'!N28","v":"2024-05-20"},{"$f":"+'2) Richiesta finanziamento'!O28","v":6905.3659745143095},{"$f":"+'2) Richiesta finanziamento'!P28","v":294.5709263876098},{"$f":"+'2) Richiesta finanziamento'!Q28","v":11.399900093094706},null,{"$f":"+'2) Richiesta finanziamento'!R28","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,50,{"$f":"+'2) Richiesta finanziamento'!N29","v":"2024-06-20"},{"$f":"+'2) Richiesta finanziamento'!O29","v":6610.3286441599193},{"$f":"+'2) Richiesta finanziamento'!P29","v":295.03733035439018},{"$f":"+'2) Richiesta finanziamento'!Q29","v":10.933496126314324},null,{"$f":"+'2) Richiesta finanziamento'!R29","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,51,{"$f":"+'2) Richiesta finanziamento'!N30","v":"2024-07-20"},{"$f":"+'2) Richiesta finanziamento'!O30","v":6314.8241713658017},{"$f":"+'2) Richiesta finanziamento'!P30","v":295.50447279411793},{"$f":"+'2) Richiesta finanziamento'!Q30","v":10.466353686586539},null,{"$f":"+'2) Richiesta finanziamento'!R30","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,52,{"$f":"+'2) Richiesta finanziamento'!N31","v":"2024-08-20"},{"$f":"+'2) Richiesta finanziamento'!O31","v":6018.8518164897596},{"$f":"+'2) Richiesta finanziamento'!P31","v":295.97235487604195},{"$f":"+'2) Richiesta finanziamento'!Q31","v":9.9984716046625195},null,{"$f":"+'2) Richiesta finanziamento'!R31","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,53,{"$f":"+'2) Richiesta finanziamento'!N32","v":"2024-09-20"},{"$f":"+'2) Richiesta finanziamento'!O32","v":5722.410838718497},{"$f":"+'2) Richiesta finanziamento'!P32","v":296.4409777712624},{"$f":"+'2) Richiesta finanziamento'!Q32","v":9.5298487094421187},null,{"$f":"+'2) Richiesta finanziamento'!R32","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,54,{"$f":"+'2) Richiesta finanziamento'!N33","v":"2024-10-20"},{"$f":"+'2) Richiesta finanziamento'!O33","v":5425.5004960657634},{"$f":"+'2) Richiesta finanziamento'!P33","v":296.91034265273356},{"$f":"+'2) Richiesta finanziamento'!Q33","v":9.0604838279709536},null,{"$f":"+'2) Richiesta finanziamento'!R33","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,55,{"$f":"+'2) Richiesta finanziamento'!N34","v":"2024-11-20"},{"$f":"+'2) Richiesta finanziamento'!O34","v":5128.120045370496},{"$f":"+'2) Richiesta finanziamento'!P34","v":297.38045069526703},{"$f":"+'2) Richiesta finanziamento'!Q34","v":8.5903757854374589},null,{"$f":"+'2) Richiesta finanziamento'!R34","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,56,{"$f":"+'2) Richiesta finanziamento'!N35","v":"2024-12-20"},{"$f":"+'2) Richiesta finanziamento'!O35","v":4830.2687422949612},{"$f":"+'2) Richiesta finanziamento'!P35","v":297.85130307553453},{"$f":"+'2) Richiesta finanziamento'!Q35","v":8.1195234051699519},null,{"$f":"+'2) Richiesta finanziamento'!R35","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,57,{"$f":"+'2) Richiesta finanziamento'!N36","v":"2025-01-20"},{"$f":"+'2) Richiesta finanziamento'!O36","v":4531.9458413228904},{"$f":"+'2) Richiesta finanziamento'!P36","v":298.32290097207078},{"$f":"+'2) Richiesta finanziamento'!Q36","v":7.6479255086336879},null,{"$f":"+'2) Richiesta finanziamento'!R36","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,58,{"$f":"+'2) Richiesta finanziamento'!N37","v":"2025-02-20"},{"$f":"+'2) Richiesta finanziamento'!O37","v":4233.1505957576137},{"$f":"+'2) Richiesta finanziamento'!P37","v":298.79524556527656},{"$f":"+'2) Richiesta finanziamento'!Q37","v":7.1755809154279104},null,{"$f":"+'2) Richiesta finanziamento'!R37","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,59,{"$f":"+'2) Richiesta finanziamento'!N38","v":"2025-03-20"},{"$f":"+'2) Richiesta finanziamento'!O38","v":3933.8822577201922},{"$f":"+'2) Richiesta finanziamento'!P38","v":299.26833803742159},{"$f":"+'2) Richiesta finanziamento'!Q38","v":6.7024884432828884},null,{"$f":"+'2) Richiesta finanziamento'!R38","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,60,{"$f":"+'2) Richiesta finanziamento'!N39","v":"2025-04-20"},{"$f":"+'2) Richiesta finanziamento'!O39","v":3634.140078147545},{"$f":"+'2) Richiesta finanziamento'!P39","v":299.7421795726475},{"$f":"+'2) Richiesta finanziamento'!Q39","v":6.2286469080569704},null,{"$f":"+'2) Richiesta finanziamento'!R39","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,61,{"$f":"+'2) Richiesta finanziamento'!N40","v":"2025-05-20"},{"$f":"+'2) Richiesta finanziamento'!O40","v":3333.9233067905743},{"$f":"+'2) Richiesta finanziamento'!P40","v":300.21677135697087},{"$f":"+'2) Richiesta finanziamento'!Q40","v":5.7540551237336119},null,{"$f":"+'2) Richiesta finanziamento'!R40","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,62,{"$f":"+'2) Richiesta finanziamento'!N41","v":"2025-06-20"},{"$f":"+'2) Richiesta finanziamento'!O41","v":3033.2311922122881},{"$f":"+'2) Richiesta finanziamento'!P41","v":300.69211457828607},{"$f":"+'2) Richiesta finanziamento'!Q41","v":5.2787119024184088},null,{"$f":"+'2) Richiesta finanziamento'!R41","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,63,{"$f":"+'2) Richiesta finanziamento'!N42","v":"2025-07-20"},{"$f":"+'2) Richiesta finanziamento'!O42","v":2732.0629817859199},{"$f":"+'2) Richiesta finanziamento'!P42","v":301.16821042636838},{"$f":"+'2) Richiesta finanziamento'!Q42","v":4.8026160543361227},null,{"$f":"+'2) Richiesta finanziamento'!R42","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,64,{"$f":"+'2) Richiesta finanziamento'!N43","v":"2025-08-20"},{"$f":"+'2) Richiesta finanziamento'!O43","v":2430.4179216930429},{"$f":"+'2) Richiesta finanziamento'!P43","v":301.6450600928768},{"$f":"+'2) Richiesta finanziamento'!Q43","v":4.3257663878277066},null,{"$f":"+'2) Richiesta finanziamento'!R43","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,65,{"$f":"+'2) Richiesta finanziamento'!N44","v":"2025-09-20"},{"$f":"+'2) Richiesta finanziamento'!O44","v":2128.2952569216859},{"$f":"+'2) Richiesta finanziamento'!P44","v":302.12266477135717},{"$f":"+'2) Richiesta finanziamento'!Q44","v":3.8481617093473179},null,{"$f":"+'2) Richiesta finanziamento'!R44","v":305.97082648070449}]
[0,"00:00:00",{"$f":"IF(A88=0,0,C87-D88)","v":0},{"$f":"IF(A88=0,0,+G88-E88-F88)","v":0},{"$f":"IF(A88=0,0,+C87*D$10*D$19/12)","v":0},{"$f":"IF(A88=0,0,+D$13+E$3)","v":0},{"$f":"IF(A88=0,0,IF(B88>=D$8,D$5,D$4)+F88)+IF(A87=D$16,D$3,0)","v":0},null,0,"00:00:00",{"$f":"IF(I88=0,0,K87-L88)","v":0},{"$f":"IF(I88=0,0,+O88-M88-N88)","v":0},{"$f":"IF(I88=0,0,+K87*L$10*L$19/12)","v":0},{"$f":"IF(I88=0,0,+L$13+M$3)","v":0},{"$f":"IF(I88=0,0,IF(J88>=L$8,L$5,L$4)+N88)+IF(I87=L$16,L$3,0)","v":0},null,0,"00:00:00",{"$f":"IF(Q88=0,0,S87-T88)","v":0},{"$f":"IF(Q88=0,0,+W88-U88-V88)","v":0},{"$f":"IF(Q88=0,0,+S87*T$10*T$19/12)","v":0},{"$f":"IF(Q88=0,0,+T$13+U$3)","v":0},{"$f":"IF(Q88=0,0,IF(R88>=T$8,T$5,T$4)+V88)+IF(Q87=T$16,T$3,0)","v":0},null,0,"00:00:00",{"$f":"IF(Y88=0,0,AA87-AB88)","v":0},{"$f":"IF(Y88=0,0,+AE88-AC88-AD88)","v":0},{"$f":"IF(Y88=0,0,+AA87*AB$10*AB$19/12)","v":0},{"$f":"IF(Y88=0,0,+AB$13+AC$3)","v":0},{"$f":"IF(Y88=0,0,IF(Z88>=AB$8,AB$5,AB$4)+AD88)+IF(Y87=AB$16,AB$3,0)","v":0},null,0,"00:00:00",{"$f":"IF(AG88=0,0,AI87-AJ88)","v":0},{"$f":"IF(AG88=0,0,+AM88-AK88-AL88)","v":0},{"$f":"IF(AG88=0,0,+AI87*AJ$10*AJ$19/12)","v":0},{"$f":"IF(AG88=0,0,+AJ$13+AK$3)","v":0},{"$f":"IF(AG88=0,0,IF(AH88>=AJ$8,AJ$5,AJ$4)+AL88)+IF(AG87=AJ$16,AJ$3,0)","v":0},null,0,"00:00:00",{"$f":"IF(AO88=0,0,AQ87-AR88)","v":0},{"$f":"IF(AO88=0,0,+AU88-AS88-AT88)","v":0},{"$f":"IF(AO88=0,0,+AQ87*AR$10*AR$19/12)","v":0},{"$f":"IF(AO88=0,0,+AR$13+AS$3)","v":0},{"$f":"IF(AO88=0,0,IF(AP88>=AR$8,AR$5,AR$4)+AT88)+IF(AO87=AR$16,AR$3,0)","v":0},null,0,"00:00:00",{"$f":"IF(AW88=0,0,AY87-AZ88)","v":0},{"$f":"IF(AW88=0,0,+BC88-BA88-BB88)","v":0},{"$f":"IF(AW88=0,0,+AY87*AZ$10*AZ$19/12)","v":0},{"$f":"IF(AW88=0,0,+AZ$13+BA$3)","v":0},{"$f":"IF(AW88=0,0,IF(AX88>=AZ$8,AZ$5,AZ$4)+BB88)+IF(AW87=AZ$16,AZ$3,0)","v":0},null,{"$f":"1+BE87","v":66},{"$f":"+'2) Richiesta finanziamento'!N45","v":"2025-10-20"},{"$f":"+'2) Richiesta finanziamento'!O45","v":1825.6942312644408},{"$f":"+'2) Richiesta finanziamento'!P45","v":302.60102565724515},{"$f":"+'2) Richiesta finanziamento'!Q45","v":3.369800823459336},null,{"$f":"+'2) Richiesta finanziamento'!R45","v":305.97082648070449}]
[{"$f":"IF(OR(A88=0,A88+1>D$16),0,A88+1)","v":0},{"$f":"IF(A89=0,0,EDATE(B88,D$19))","v":"00:00:00"},0,0,0,0,0,null,{"$f":"IF(OR(I88=0,I88+1>L$16),0,I88+1)","v":0},{"$f":"IF(I89=0,0,EDATE(J88,L$19))","v":"00:00:00"},0,0,0,0,0,null,{"$f":"IF(OR(Q88=0,Q88+1>T$16),0,Q88+1)","v":0},{"$f":"IF(Q89=0,0,EDATE(R88,T$19))","v":"00:00:00"},0,0,0,0,0,null,{"$f":"IF(OR(Y88=0,Y88+1>AB$16),0,Y88+1)","v":0},{"$f":"IF(Y89=0,0,EDATE(Z88,AB$19))","v":"00:00:00"},0,0,0,0,0,null,{"$f":"IF(OR(AG88=0,AG88+1>AJ$16),0,AG88+1)","v":0},{"$f":"IF(AG89=0,0,EDATE(AH88,AJ$19))","v":"00:00:00"},0,0,0,0,0,null,{"$f":"IF(OR(AO88=0,AO88+1>AR$16),0,AO88+1)","v":0},{"$f":"IF(AO89=0,0,EDATE(AP88,AR$19))","v":"00:00:00"},0,0,0,0,0,null,{"$f":"IF(OR(AW88=0,AW88+1>AZ$16),0,AW88+1)","v":0},{"$f":"IF(AW89=0,0,EDATE(AX88,AZ$19))","v":"00:00:00"},0,0,0,0,0,null,67,{"$f":"+'2) Richiesta finanziamento'!N46","v":"2025-11-20"},{"$f":"+'2) Richiesta finanziamento'!O46","v":1522.6140873165716},{"$f":"+'2) Richiesta finanziamento'!P46","v":303.08014394786915},{"$f":"+'2) Richiesta finanziamento'!Q46","v":2.8906825328353647},null,{"$f":"+'2) Richiesta finanziamento'!R46","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,68,{"$f":"+'2) Richiesta finanziamento'!N47","v":"2025-12-20"},{"$f":"+'2) Richiesta finanziamento'!O47","v":1219.0540664741184},{"$f":"+'2) Richiesta finanziamento'!P47","v":303.56002084245324},{"$f":"+'2) Richiesta finanziamento'!Q47","v":2.4108056382512384},null,{"$f":"+'2) Richiesta finanziamento'!R47","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,69,{"$f":"+'2) Richiesta finanziamento'!N48","v":"2026-01-20"},{"$f":"+'2) Richiesta finanziamento'!O48","v":915.0134089319979},{"$f":"+'2) Richiesta finanziamento'!P48","v":304.04065754212047},{"$f":"+'2) Richiesta finanziamento'!Q48","v":1.9301689385840206},null,{"$f":"+'2) Richiesta finanziamento'!R48","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,70,{"$f":"+'2) Richiesta finanziamento'!N49","v":"2026-02-20"},{"$f":"+'2) Richiesta finanziamento'!O49","v":610.49135368210239},{"$f":"+'2) Richiesta finanziamento'!P49","v":304.52205524989552},{"$f":"+'2) Richiesta finanziamento'!Q49","v":1.4487712308089966},null,{"$f":"+'2) Richiesta finanziamento'!R49","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,71,{"$f":"+'2) Richiesta finanziamento'!N50","v":"2026-03-20"},{"$f":"+'2) Richiesta finanziamento'!O50","v":305.48713851139456},{"$f":"+'2) Richiesta finanziamento'!P50","v":305.00421517070782},{"$f":"+'2) Richiesta finanziamento'!Q50","v":0.96661130999666212},null,{"$f":"+'2) Richiesta finanziamento'!R50","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,72,{"$f":"+'2) Richiesta finanziamento'!N51","v":"2026-04-20"},{"$f":"+'2) Richiesta finanziamento'!O51","v":-2.2737367544323206E-13},{"$f":"+'2) Richiesta finanziamento'!P51","v":305.48713851139479},{"$f":"+'2) Richiesta finanziamento'!Q51","v":0.48368796930970803},null,{"$f":"+'2) Richiesta finanziamento'!R51","v":305.97082648070449}]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",{"$f":"IF(A152=0,0,C151-D152)","v":0},{"$f":"IF(A152=0,0,+G152-E152-F152)","v":0},{"$f":"IF(A152=0,0,+C151*D$10*D$19/12)","v":0},{"$f":"IF(A152=0,0,+D$13+E$3)","v":0},{"$f":"IF(A152=0,0,IF(B152>=D$8,D$5,D$4)+F152)+IF(A151=D$16,D$3,0)","v":0},null,0,"00:00:00",{"$f":"IF(I152=0,0,K151-L152)","v":0},{"$f":"IF(I152=0,0,+O152-M152-N152)","v":0},{"$f":"IF(I152=0,0,+K151*L$10*L$19/12)","v":0},{"$f":"IF(I152=0,0,+L$13+M$3)","v":0},{"$f":"IF(I152=0,0,IF(J152>=L$8,L$5,L$4)+N152)+IF(I151=L$16,L$3,0)","v":0},null,0,"00:00:00",{"$f":"IF(Q152=0,0,S151-T152)","v":0},{"$f":"IF(Q152=0,0,+W152-U152-V152)","v":0},{"$f":"IF(Q152=0,0,+S151*T$10*T$19/12)","v":0},{"$f":"IF(Q152=0,0,+T$13+U$3)","v":0},{"$f":"IF(Q152=0,0,IF(R152>=T$8,T$5,T$4)+V152)+IF(Q151=T$16,T$3,0)","v":0},null,0,"00:00:00",{"$f":"IF(Y152=0,0,AA151-AB152)","v":0},{"$f":"IF(Y152=0,0,+AE152-AC152-AD152)","v":0},{"$f":"IF(Y152=0,0,+AA151*AB$10*AB$19/12)","v":0},{"$f":"IF(Y152=0,0,+AB$13+AC$3)","v":0},{"$f":"IF(Y152=0,0,IF(Z152>=AB$8,AB$5,AB$4)+AD152)+IF(Y151=AB$16,AB$3,0)","v":0},null,0,"00:00:00",{"$f":"IF(AG152=0,0,AI151-AJ152)","v":0},{"$f":"IF(AG152=0,0,+AM152-AK152-AL152)","v":0},{"$f":"IF(AG152=0,0,+AI151*AJ$10*AJ$19/12)","v":0},{"$f":"IF(AG152=0,0,+AJ$13+AK$3)","v":0},{"$f":"IF(AG152=0,0,IF(AH152>=AJ$8,AJ$5,AJ$4)+AL152)+IF(AG151=AJ$16,AJ$3,0)","v":0},null,0,"00:00:00",{"$f":"IF(AO152=0,0,AQ151-AR152)","v":0},{"$f":"IF(AO152=0,0,+AU152-AS152-AT152)","v":0},{"$f":"IF(AO152=0,0,+AQ151*AR$10*AR$19/12)","v":0},{"$f":"IF(AO152=0,0,+AR$13+AS$3)","v":0},{"$f":"IF(AO152=0,0,IF(AP152>=AR$8,AR$5,AR$4)+AT152)+IF(AO151=AR$16,AR$3,0)","v":0},null,0,"00:00:00",{"$f":"IF(AW152=0,0,AY151-AZ152)","v":0},{"$f":"IF(AW152=0,0,+BC152-BA152-BB152)","v":0},{"$f":"IF(AW152=0,0,+AY151*AZ$10*AZ$19/12)","v":0},{"$f":"IF(AW152=0,0,+AZ$13+BA$3)","v":0},{"$f":"IF(AW152=0,0,IF(AX152>=AZ$8,AZ$5,AZ$4)+BB152)+IF(AW151=AZ$16,AZ$3,0)","v":0}]
[{"$f":"IF(OR(A152=0,A152+1>D$16),0,A152+1)","v":0},{"$f":"IF(A153=0,0,EDATE(B152,D$19))","v":"00:00:00"},0,0,0,0,0,null,{"$f":"IF(OR(I152=0,I152+1>L$16),0,I152+1)","v":0},{"$f":"IF(I153=0,0,EDATE(J152,L$19))","v":"00:00:00"},0,0,0,0,0,null,{"$f":"IF(OR(Q152=0,Q152+1>T$16),0,Q152+1)","v":0},{"$f":"IF(Q153=0,0,EDATE(R152,T$19))","v":"00:00:00"},0,0,0,0,0,null,{"$f":"IF(OR(Y152=0,Y152+1>AB$16),0,Y152+1)","v":0},{"$f":"IF(Y153=0,0,EDATE(Z152,AB$19))","v":"00:00:00"},0,0,0,0,0,null,{"$f":"IF(OR(AG152=0,AG152+1>AJ$16),0,AG152+1)","v":0},{"$f":"IF(AG153=0,0,EDATE(AH152,AJ$19))","v":"00:00:00"},0,0,0,0,0,null,{"$f":"IF(OR(AO152=0,AO152+1>AR$16),0,AO152+1)","v":0},{"$f":"IF(AO153=0,0,EDATE(AP152,AR$19))","v":"00:00:00"},0,0,0,0,0,null,{"$f":"IF(OR(AW152=0,AW152+1>AZ$16),0,AW152+1)","v":0},{"$f":"IF(AW153=0,0,EDATE(AX152,AZ$19))","v":"00:00:00"},0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",{"$f":"IF(A216=0,0,C215-D216)","v":0},{"$f":"IF(A216=0,0,+G216-E216-F216)","v":0},{"$f":"IF(A216=0,0,+C215*D$10*D$19/12)","v":0},{"$f":"IF(A216=0,0,+D$13+E$3)","v":0},{"$f":"IF(A216=0,0,IF(B216>=D$8,D$5,D$4)+F216)+IF(A215=D$16,D$3,0)","v":0},null,0,"00:00:00",{"$f":"IF(I216=0,0,K215-L216)","v":0},{"$f":"IF(I216=0,0,+O216-M216-N216)","v":0},{"$f":"IF(I216=0,0,+K215*L$10*L$19/12)","v":0},{"$f":"IF(I216=0,0,+L$13+M$3)","v":0},{"$f":"IF(I216=0,0,IF(J216>=L$8,L$5,L$4)+N216)+IF(I215=L$16,L$3,0)","v":0},null,0,"00:00:00",{"$f":"IF(Q216=0,0,S215-T216)","v":0},{"$f":"IF(Q216=0,0,+W216-U216-V216)","v":0},{"$f":"IF(Q216=0,0,+S215*T$10*T$19/12)","v":0},{"$f":"IF(Q216=0,0,+T$13+U$3)","v":0},{"$f":"IF(Q216=0,0,IF(R216>=T$8,T$5,T$4)+V216)+IF(Q215=T$16,T$3,0)","v":0},null,0,"00:00:00",{"$f":"IF(Y216=0,0,AA215-AB216)","v":0},{"$f":"IF(Y216=0,0,+AE216-AC216-AD216)","v":0},{"$f":"IF(Y216=0,0,+AA215*AB$10*AB$19/12)","v":0},{"$f":"IF(Y216=0,0,+AB$13+AC$3)","v":0},{"$f":"IF(Y216=0,0,IF(Z216>=AB$8,AB$5,AB$4)+AD216)+IF(Y215=AB$16,AB$3,0)","v":0},null,0,"00:00:00",{"$f":"IF(AG216=0,0,AI215-AJ216)","v":0},{"$f":"IF(AG216=0,0,+AM216-AK216-AL216)","v":0},{"$f":"IF(AG216=0,0,+AI215*AJ$10*AJ$19/12)","v":0},{"$f":"IF(AG216=0,0,+AJ$13+AK$3)","v":0},{"$f":"IF(AG216=0,0,IF(AH216>=AJ$8,AJ$5,AJ$4)+AL216)+IF(AG215=AJ$16,AJ$3,0)","v":0},null,0,"00:00:00",{"$f":"IF(AO216=0,0,AQ215-AR216)","v":0},{"$f":"IF(AO216=0,0,+AU216-AS216-AT216)","v":0},{"$f":"IF(AO216=0,0,+AQ215*AR$10*AR$19/12)","v":0},{"$f":"IF(AO216=0,0,+AR$13+AS$3)","v":0},{"$f":"IF(AO216=0,0,IF(AP216>=AR$8,AR$5,AR$4)+AT216)+IF(AO215=AR$16,AR$3,0)","v":0},null,0,"00:00:00",{"$f":"IF(AW216=0,0,AY215-AZ216)","v":0},{"$f":"IF(AW216=0,0,+BC216-BA216-BB216)","v":0},{"$f":"IF(AW216=0,0,+AY215*AZ$10*AZ$19/12)","v":0},{"$f":"IF(AW216=0,0,+AZ$13+BA$3)","v":0},{"$f":"IF(AW216=0,0,IF(AX216>=AZ$8,AZ$5,AZ$4)+BB216)+IF(AW215=AZ$16,AZ$3,0)","v":0}]
[{"$f":"IF(OR(A216=0,A216+1>D$16),0,A216+1)","v":0},{"$f":"IF(A217=0,0,EDATE(B216,D$19))","v":"00:00:00"},0,0,0,0,0,null,{"$f":"IF(OR(I216=0,I216+1>L$16),0,I216+1)","v":0},{"$f":"IF(I217=0,0,EDATE(J216,L$19))","v":"00:00:00"},0,0,0,0,0,null,{"$f":"IF(OR(Q216=0,Q216+1>T$16),0,Q216+1)","v":0},{"$f":"IF(Q217=0,0,EDATE(R216,T$19))","v":"00:00:00"},0,0,0,0,0,null,{"$f":"IF(OR(Y216=0,Y216+1>AB$16),0,Y216+1)","v":0},{"$f":"IF(Y217=0,0,EDATE(Z216,AB$19))","v":"00:00:00"},0,0,0,0,0,null,{"$f":"IF(OR(AG216=0,AG216+1>AJ$16),0,AG216+1)","v":0},{"$f":"IF(AG217=0,0,EDATE(AH216,AJ$19))","v":"00:00:00"},0,0,0,0,0,null,{"$f":"IF(OR(AO216=0,AO216+1>AR$16),0,AO216+1)","v":0},{"$f":"IF(AO217=0,0,EDATE(AP216,AR$19))","v":"00:00:00"},0,0,0,0,0,null,{"$f":"IF(OR(AW216=0,AW216+1>AZ$16),0,AW216+1)","v":0},{"$f":"IF(AW217=0,0,EDATE(AX216,AZ$19))","v":"00:00:00"},0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",{"$f":"IF(A280=0,0,C279-D280)","v":0},{"$f":"IF(A280=0,0,+G280-E280-F280)","v":0},{"$f":"IF(A280=0,0,+C279*D$10*D$19/12)","v":0},{"$f":"IF(A280=0,0,+D$13+E$3)","v":0},{"$f":"IF(A280=0,0,IF(B280>=D$8,D$5,D$4)+F280)+IF(A279=D$16,D$3,0)","v":0},null,0,"00:00:00",{"$f":"IF(I280=0,0,K279-L280)","v":0},{"$f":"IF(I280=0,0,+O280-M280-N280)","v":0},{"$f":"IF(I280=0,0,+K279*L$10*L$19/12)","v":0},{"$f":"IF(I280=0,0,+L$13+M$3)","v":0},{"$f":"IF(I280=0,0,IF(J280>=L$8,L$5,L$4)+N280)+IF(I279=L$16,L$3,0)","v":0},null,0,"00:00:00",{"$f":"IF(Q280=0,0,S279-T280)","v":0},{"$f":"IF(Q280=0,0,+W280-U280-V280)","v":0},{"$f":"IF(Q280=0,0,+S279*T$10*T$19/12)","v":0},{"$f":"IF(Q280=0,0,+T$13+U$3)","v":0},{"$f":"IF(Q280=0,0,IF(R280>=T$8,T$5,T$4)+V280)+IF(Q279=T$16,T$3,0)","v":0},null,0,"00:00:00",{"$f":"IF(Y280=0,0,AA279-AB280)","v":0},{"$f":"IF(Y280=0,0,+AE280-AC280-AD280)","v":0},{"$f":"IF(Y280=0,0,+AA279*AB$10*AB$19/12)","v":0},{"$f":"IF(Y280=0,0,+AB$13+AC$3)","v":0},{"$f":"IF(Y280=0,0,IF(Z280>=AB$8,AB$5,AB$4)+AD280)+IF(Y279=AB$16,AB$3,0)","v":0},null,0,"00:00:00",{"$f":"IF(AG280=0,0,AI279-AJ280)","v":0},{"$f":"IF(AG280=0,0,+AM280-AK280-AL280)","v":0},{"$f":"IF(AG280=0,0,+AI279*AJ$10*AJ$19/12)","v":0},{"$f":"IF(AG280=0,0,+AJ$13+AK$3)","v":0},{"$f":"IF(AG280=0,0,IF(AH280>=AJ$8,AJ$5,AJ$4)+AL280)+IF(AG279=AJ$16,AJ$3,0)","v":0},null,0,"00:00:00",{"$f":"IF(AO280=0,0,AQ279-AR280)","v":0},{"$f":"IF(AO280=0,0,+AU280-AS280-AT280)","v":0},{"$f":"IF(AO280=0,0,+AQ279*AR$10*AR$19/12)","v":0},{"$f":"IF(AO280=0,0,+AR$13+AS$3)","v":0},{"$f":"IF(AO280=0,0,IF(AP280>=AR$8,AR$5,AR$4)+AT280)+IF(AO279=AR$16,AR$3,0)","v":0},null,0,"00:00:00",{"$f":"IF(AW280=0,0,AY279-AZ280)","v":0},{"$f":"IF(AW280=0,0,+BC280-BA280-BB280)","v":0},{"$f":"IF(AW280=0,0,+AY279*AZ$10*AZ$19/12)","v":0},{"$f":"IF(AW280=0,0,+AZ$13+BA$3)","v":0},{"$f":"IF(AW280=0,0,IF(AX280>=AZ$8,AZ$5,AZ$4)+BB280)+IF(AW279=AZ$16,AZ$3,0)","v":0}]
[{"$f":"IF(OR(A280=0,A280+1>D$16),0,A280+1)","v":0},{"$f":"IF(A281=0,0,EDATE(B280,D$19))","v":"00:00:00"},0,0,0,0,0,null,{"$f":"IF(OR(I280=0,I280+1>L$16),0,I280+1)","v":0},{"$f":"IF(I281=0,0,EDATE(J280,L$19))","v":"00:00:00"},0,0,0,0,0,null,{"$f":"IF(OR(Q280=0,Q280+1>T$16),0,Q280+1)","v":0},{"$f":"IF(Q281=0,0,EDATE(R280,T$19))","v":"00:00:00"},0,0,0,0,0,null,{"$f":"IF(OR(Y280=0,Y280+1>AB$16),0,Y280+1)","v":0},{"$f":"IF(Y281=0,0,EDATE(Z280,AB$19))","v":"00:00:00"},0,0,0,0,0,null,{"$f":"IF(OR(AG280=0,AG280+1>AJ$16),0,AG280+1)","v":0},{"$f":"IF(AG281=0,0,EDATE(AH280,AJ$19))","v":"00:00:00"},0,0,0,0,0,null,{"$f":"IF(OR(AO280=0,AO280+1>AR$16),0,AO280+1)","v":0},{"$f":"IF(AO281=0,0,EDATE(AP280,AR$19))","v":"00:00:00"},0,0,0,0,0,null,{"$f":"IF(OR(AW280=0,AW280+1>AZ$16),0,AW280+1)","v":0},{"$f":"IF(AW281=0,0,EDATE(AX280,AZ$19))","v":"00:00:00"},0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",{"$f":"IF(A344=0,0,C343-D344)","v":0},{"$f":"IF(A344=0,0,+G344-E344-F344)","v":0},{"$f":"IF(A344=0,0,+C343*D$10*D$19/12)","v":0},{"$f":"IF(A344=0,0,+D$13+E$3)","v":0},{"$f":"IF(A344=0,0,IF(B344>=D$8,D$5,D$4)+F344)+IF(A343=D$16,D$3,0)","v":0},null,0,"00:00:00",{"$f":"IF(I344=0,0,K343-L344)","v":0},{"$f":"IF(I344=0,0,+O344-M344-N344)","v":0},{"$f":"IF(I344=0,0,+K343*L$10*L$19/12)","v":0},{"$f":"IF(I344=0,0,+L$13+M$3)","v":0},{"$f":"IF(I344=0,0,IF(J344>=L$8,L$5,L$4)+N344)+IF(I343=L$16,L$3,0)","v":0},null,0,"00:00:00",{"$f":"IF(Q344=0,0,S343-T344)","v":0},{"$f":"IF(Q344=0,0,+W344-U344-V344)","v":0},{"$f":"IF(Q344=0,0,+S343*T$10*T$19/12)","v":0},{"$f":"IF(Q344=0,0,+T$13+U$3)","v":0},{"$f":"IF(Q344=0,0,IF(R344>=T$8,T$5,T$4)+V344)+IF(Q343=T$16,T$3,0)","v":0},null,0,"00:00:00",{"$f":"IF(Y344=0,0,AA343-AB344)","v":0},{"$f":"IF(Y344=0,0,+AE344-AC344-AD344)","v":0},{"$f":"IF(Y344=0,0,+AA343*AB$10*AB$19/12)","v":0},{"$f":"IF(Y344=0,0,+AB$13+AC$3)","v":0},{"$f":"IF(Y344=0,0,IF(Z344>=AB$8,AB$5,AB$4)+AD344)+IF(Y343=AB$16,AB$3,0)","v":0},null,0,"00:00:00",{"$f":"IF(AG344=0,0,AI343-AJ344)","v":0},{"$f":"IF(AG344=0,0,+AM344-AK344-AL344)","v":0},{"$f":"IF(AG344=0,0,+AI343*AJ$10*AJ$19/12)","v":0},{"$f":"IF(AG344=0,0,+AJ$13+AK$3)","v":0},{"$f":"IF(AG344=0,0,IF(AH344>=AJ$8,AJ$5,AJ$4)+AL344)+IF(AG343=AJ$16,AJ$3,0)","v":0},null,0,"00:00:00",{"$f":"IF(AO344=0,0,AQ343-AR344)","v":0},{"$f":"IF(AO344=0,0,+AU344-AS344-AT344)","v":0},{"$f":"IF(AO344=0,0,+AQ343*AR$10*AR$19/12)","v":0},{"$f":"IF(AO344=0,0,+AR$13+AS$3)","v":0},{"$f":"IF(AO344=0,0,IF(AP344>=AR$8,AR$5,AR$4)+AT344)+IF(AO343=AR$16,AR$3,0)","v":0},null,0,"00:00:00",{"$f":"IF(AW344=0,0,AY343-AZ344)","v":0},{"$f":"IF(AW344=0,0,+BC344-BA344-BB344)","v":0},{"$f":"IF(AW344=0,0,+AY343*AZ$10*AZ$19/12)","v":0},{"$f":"IF(AW344=0,0,+AZ$13+BA$3)","v":0},{"$f":"IF(AW344=0,0,IF(AX344>=AZ$8,AZ$5,AZ$4)+BB344)+IF(AW343=AZ$16,AZ$3,0)","v":0}]
[{"$f":"IF(OR(A344=0,A344+1>D$16),0,A344+1)","v":0},{"$f":"IF(A345=0,0,EDATE(B344,D$19))","v":"00:00:00"},0,0,0,0,0,null,{"$f":"IF(OR(I344=0,I344+1>L$16),0,I344+1)","v":0},{"$f":"IF(I345=0,0,EDATE(J344,L$19))","v":"00:00:00"},0,0,0,0,0,null,{"$f":"IF(OR(Q344=0,Q344+1>T$16),0,Q344+1)","v":0},{"$f":"IF(Q345=0,0,EDATE(R344,T$19))","v":"00:00:00"},0,0,0,0,0,null,{"$f":"IF(OR(Y344=0,Y344+1>AB$16),0,Y344+1)","v":0},{"$f":"IF(Y345=0,0,EDATE(Z344,AB$19))","v":"00:00:00"},0,0,0,0,0,null,{"$f":"IF(OR(AG344=0,AG344+1>AJ$16),0,AG344+1)","v":0},{"$f":"IF(AG345=0,0,EDATE(AH344,AJ$19))","v":"00:00:00"},0,0,0,0,0,null,{"$f":"IF(OR(AO344=0,AO344+1>AR$16),0,AO344+1)","v":0},{"$f":"IF(AO345=0,0,EDATE(AP344,AR$19))","v":"00:00:00"},0,0,0,0,0,null,{"$f":"IF(OR(AW344=0,AW344+1>AZ$16),0,AW344+1)","v":0},{"$f":"IF(AW345=0,0,EDATE(AX344,AZ$19))","v":"00:00:00"},0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]
[0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0,null,0,"00:00:00",0,0,0,0,0]