{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["Titolare","Dati Gen","Committenti","UnitàImmobiliari","Computo-Massimali","SAL.30%","SAL.60%","SAL.Finale","Pratica ENEA","Fatture","Cessione Credito","Personal","ModelloFattura","ModelloCessione"],"not_rendered":{"charts":0,"images":23,"macros":1,"external_links":0,"defined_names":84,"comments":11,"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":"Titolare","index":0,"n_rows":40,"n_cols":22,"rows_kept":40,"cut":false,"hidden":false,"merged":[[5,2,5,3],[6,2,6,3],[7,2,7,3],[13,2,13,3],[15,1,15,3],[8,2,8,3],[9,2,9,3],[10,2,10,3],[11,2,11,3],[12,2,12,3],[0,1,0,3],[1,2,1,3],[2,2,2,3],[3,2,3,3],[4,2,4,3],[8,8,8,16],[17,1,17,3],[18,1,18,3],[10,8,11,16],[9,11,9,16],[17,8,17,16]]}
[]
[null,"Titolo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a) Poni Massimale Ristrutturazione = 96.000*nUimm - Importo Sismabonus                             (Massimale Unico)"]
[null,"Cognome ",null,null,null,null,null,null,"       Importa Dati da    Pratica110+ / Pratica.SB",null,null,null,null,null,null,null,null,null,"b) Poni Massimale Ristrutturazione = 0                                                                   (non consentire Ristrutturazione)"]
[null,"Nome",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"c) Consenti Ristrutturazione: Massimale = 96.000*nUimm                                                         (massimale doppio)                               "]
[null,"Codice Fiscale",null,null,null,null,null,null,"Cumulo Sismabonus/Ristrutturazione -  In presenza di Sismabonus:"]
[null,"P.Iva",null,null,null,null,null,null,1]
[null,"Indirizzo"]
[null,"CAP",null,null,null,null,null,null,true]
[null,"Città",null,null,null,null,null,null,{"$f":"IF(I8=FALSE,IF('Dati Gen'!E14 > DATEVALUE(\"16/04/2022\"),\"       Attenzione la Data di Inizio Lavori specificata: \" & TEXT('Dati Gen'!E14,\"GG/MM/AAAA\") & \" è successiva al 16/04/2022\",\"\"),\"\")","v":""}]
[null,"Provincia",null,null,null,null,null,null,"         Progetto Originario:",null,null,"nomefile"]
[null,"Telefono",null,null,null,null,null,null,"Imposta presente File come Variante a precedente progetto.\nCopia i SAL (30%, 60%) già registrati dal precedente progetto al presente progetto e ne impedisce la modifica.\nSe richiesto, in fase di creazione delle Fatture, nei SAL successivi, verrà detratto l'importo già Liquidato nei SAL precedenti."]
[null,"Mail"]
[null,"Codice Univoco"]
[null,"Mail/Pec",null,null,null,null,null,null,"Fatturazione Interventi Trainati U.Imm. Condominio",null,null,null,null,null,null,null,"(Interventi Trainanti e Trainati Parti Comuni fatturati al Condominio)  "]
[true,null,null,null,null,null,null,null,"Imprese",null,null,null,null,null,null,null,1,null,"a) Crea 1 Fattura per ogni Condomino titolare di diritti sull'Unità Immobiliare"]
[null,"Versione Demo",null,null,null,null,null,null,"Tecnici",null,null,null,null,null,null,null,1,null,"b) Crea Unica Fattura - mandato senza rappresentanza dal singolo condomino al Condominio (art.3 DPR 633/72)"]
[null,null,"PC-MARIO3"]
[null,{"$f":"IF(B16=\"Versione Demo\",\"Acquista Pratica.SB\",\"\")","v":"Acquista Pratica.SB"},null,null,null,null,null,null,"Opzioni Fatturazione"]
[null,{"$f":"IF(B16=\"Versione Demo\",HYPERLINK(\"https://www.madosoft.it/negozio/superbonus/praticasb\"),\"\")","v":"https://www.madosoft.it/negozio/superbonus/praticasb"},null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,true,null,null,null,null,null,null,null,null,null,"Dati Generali Fattura Elettronica"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trasmittente","Dati Trasmissione"]
[null,null,null,null,null,null,null,null,"NOTE",null,null,null,null,null,null,null,null,null,"IdPaese","IT","N.progressivo",2]
[null,"Guida online","https://www.madosoft.it/prodotti/superbonus/pratica-sb-xlsm",null,null,null,null,null,"- Se condominio Minimo Rappresentato da Condomino indicare : CF condominio = CF Committente",null,null,null,null,null,null,null,null,null,"IdCodice","01879020517","Formato","FPR12"]
[null,"Introduzione",null,null,null,null,null,null,"- Se condominio rappresentato da Amministratore Tizio :  Indicare tra i tecnici \"Amministratore Tizio\""]
[null,"Download"]
[null,"Attivazione Software"]
[null,"Dati Generali"]
[null,"    Tipologia Edificio"]
[null,"    Dati Progetto"]
[null,"Committenti"]
[null,"Unità Immobiliari"]
[null,"Computo Massimali"]
[null,"    Interventi Trainanti"]
[null,"    Interventi Trainati Parti Comuni condominiali"]
[null,"    Interventi Trainanti Unità Immobiliari"]
[]
[]
[]
[]
[null,"  "]

{"sheet":"Dati Gen","index":1,"n_rows":1006,"n_cols":19,"rows_kept":1006,"cut":false,"hidden":false,"merged":[[2,3,2,5],[49,11,49,12],[37,11,37,12],[14,1,14,13],[17,1,17,4],[18,1,18,4],[45,6,45,8],[30,2,30,3],[30,4,30,5],[43,13,43,14],[37,1,37,2],[35,7,35,8],[32,4,32,5],[46,13,46,14],[47,13,47,14],[48,13,48,14],[49,13,49,14],[25,2,25,3],[26,2,26,3],[27,2,27,3],[28,2,28,3],[31,2,31,3],[36,1,36,2],[47,11,47,12],[48,9,48,10],[50,13,50,14],[35,17,36,17],[48,17,48,18],[49,17,49,18],[50,17,50,18],[46,17,46,18],[47,17,47,18],[4,10,4,13],[24,12,24,13],[25,12,25,13],[45,17,45,18],[26,17,26,26],[27,17,27,26],[28,17,28,26],[29,17,29,26],[30,17,30,26],[28,12,28,13],[29,12,29,13],[21,12,21,13],[43,11,43,12],[42,9,42,10],[43,9,43,10],[24,10,24,11],[13,4,13,5],[4,7,4,9],[4,1,4,4],[5,1,5,6],[16,5,16,8],[17,6,17,8],[18,6,18,8],[25,7,25,8],[29,7,29,8],[28,4,28,5],[29,4,29,5],[16,1,16,4],[24,7,24,8],[19,1,19,4],[8,4,8,9],[26,4,26,5],[11,4,11,9],[7,4,7,11],[7,1,7,3],[37,4,37,5],[45,9,45,10],[20,12,20,13],[26,12,26,13],[27,12,27,13],[8,1,8,3],[13,1,13,3],[23,4,23,5],[25,4,25,5],[24,4,24,5],[30,7,30,8],[23,2,23,3],[27,4,27,5],[21,6,21,11],[19,6,19,8],[20,6,20,8],[16,10,16,11],[17,10,17,11],[18,10,18,11],[19,10,19,11],[20,10,20,11],[10,4,10,6],[20,1,20,4],[10,1,10,3],[34,4,34,5],[33,4,33,5],[33,6,33,8],[31,4,31,5],[36,4,36,5],[36,6,36,8],[36,9,36,10],[36,11,36,12],[35,12,35,13],[35,4,35,5],[35,10,35,11],[1,10,1,12],[28,10,28,11],[25,10,25,11],[31,10,31,11],[17,12,17,13],[18,12,18,13],[27,10,27,11],[29,10,29,11],[23,9,23,11],[5,7,5,9],[5,10,5,13],[15,5,15,13],[31,12,31,13],[31,7,31,8],[1,13,1,14],[19,12,19,13],[12,11,12,13],[23,6,23,8],[22,1,22,13],[29,2,29,3],[2,12,2,13],[13,6,13,9],[11,1,11,3],[2,1,2,2],[51,18,51,25],[31,17,31,26],[24,17,24,26],[25,17,25,26],[34,17,34,26],[32,10,32,11],[50,11,50,12],[33,9,33,11],[32,12,32,13],[33,12,33,13],[34,12,34,13],[49,9,49,10],[50,9,50,10],[45,11,45,12],[46,11,46,12],[30,12,30,13],[30,10,30,11],[46,9,46,10],[47,9,47,10],[48,11,48,12],[44,9,44,10],[42,11,42,12],[43,17,43,18],[44,17,44,18],[44,13,44,14],[37,6,37,8],[45,13,45,14],[37,9,37,10],[34,10,34,11],[7,19,7,25],[32,19,32,25],[23,18,23,25],[32,7,32,8],[9,7,9,8],[10,7,10,12],[23,12,23,13],[26,7,26,8],[27,7,27,8],[28,7,28,8],[12,8,12,9],[12,1,12,7],[15,2,15,4],[16,12,16,13],[9,2,9,3],[13,11,13,12],[24,2,24,3],[26,10,26,11],[34,7,34,8],[44,1,44,2],[40,1,40,2],[40,4,40,5],[40,6,40,8],[40,9,40,10],[40,11,40,12],[41,1,41,2],[41,4,41,5],[41,6,41,8],[41,9,41,10],[41,11,41,12],[42,1,42,2],[43,1,43,2],[42,4,42,5],[42,6,42,8],[44,11,44,12],[44,4,44,5],[43,4,43,5],[43,6,43,8],[44,6,44,8],[38,1,38,2],[38,4,38,5],[38,6,38,8],[38,9,38,10],[38,11,38,12],[39,1,39,2],[39,4,39,5],[39,6,39,8],[39,9,39,10],[39,11,39,12],[50,6,50,8],[47,4,47,5],[45,4,45,5],[46,4,46,5],[50,1,50,2],[46,1,46,2],[47,1,47,2],[48,1,48,2],[49,4,49,5],[50,4,50,5],[48,4,48,5],[49,6,49,8],[46,6,46,8],[48,6,48,8],[45,1,45,2],[49,1,49,2],[47,6,47,8]]}
[null,"https://www.madosoft.it/prodotti/superbonus/pratica-sb-xlsm",null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[0,null,null,null,null,null,null,null,null,null,"Pratica.SB",null,null,null,null,null,"Edificio Unifamiliare"]
[null,"BARRIERE ARCH.",null,"% Detrazione spettante ",null,null,0.75,null,null,null," Vers.ne","2024.1.0","del  10/01/2024",null,null,null,1]
["","Tipologia Immobile",null,null,null,null,null,null,null,null,"©2021-2023 SIM srl - www.madosoft.it"]
[null,1,null,null,null,2,1,{"$f":"IF(TipoEdif=2,\"Denominazione : \",\"\")","v":""},null,null,null,null,null,null,null,null,"Edificio Unifamiliare"]
[null,{"$f":"IF(TipoEdif=1, IF(N_Uimm>1,\"Inserire N.Unità Immobiliari =1\",\"\"),IF(N_Uimm<=1,\"Inserire N.Unità Immobiliari >=2\",\"\"))","v":""},null,null,null,null,null,{"$f":"IF(TipoEdif=2,\"Codice Fiscale : \",\"\")","v":""},null,null,"",null,null,null,null,null,"Condominio "]
[null,"Dati Edificio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Comune di Ubicazione",null,null,"Roma",null,null,null,null,null,null,null,"CAP","90000",null,null,{"$f":"Q7+1","v":2}]
[null,"Indirizzo",null,null,"Viale D",null,null,null,null,null,"N.","60","Zona","D",null,null,{"$f":"Q8+1","v":3}]
[null,{"$f":"IF(TipoEdif=2,\"Dati Catastali 1ª U.I.\",\"Dati Catastali\")","v":"Dati Catastali"},"Cod.Comune",null,"C100","Foglio","12","Particella",null,"510","Sub.","4","CAT.","A/7",null,null,4]
[null,"Anno di Costruzione Immobile",null,null,1940,null,null,"Superficie Totale Disperdente   :",null,null,null,null,null,814.47,null,null,5]
[null,"Autorizzazione Edilizia",null,null,"Licenza Edilizia / Titolo Edilizio",null,null,null,null,null,{"$f":"IF(E12=\"Edificio Storico senza Titolo Edilizio\",\"\",\"N.\")","v":"N."},10,{"$f":"IF(E12=\"Edificio Storico senza Titolo Edilizio\",\"\",\"Data\")","v":"Data"},"1950-01-28",null,null,6]
[null,"Relazione ex Legge 10/91  Depositata al Comune in Data ",null,null,null,null,null,null,null,null,"Prot.N.  ",null,null,null,null,null,7]
[null,"Data Inizio Lavori",null,null,null,null,"Immobile Vincolato/Restriz.Edilizie",null,null,null,"NO","Edilizia Libera",null,"NO",null,null,8]
[null,{"$f":"IF(E14>DATEVALUE(\"16/04/2022\"),IF(Titolare!I8=FALSE,\"Attenzione Data Inizio Lavori successiva a 16/04/2022 , occorrerebbe applicare Decreto MITE\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[null,"DATI DI PROGETTO","Oggetto Lavori :",null,null,"Eliminazione Barriere Architettoniche",null,null,null,null,null,null,null,null,null,null,10]
[null,"Descrizione",null,null,null,"Imponibile",null,null,null,"%iva","IVA",null,"Totale",null,null,null,11]
[null,"Importo complessivo Lavori",null,null,null,null,39800,null,null,0.1,{"$f":"G18*J18","v":3980},null,{"$f":"G18+K18","v":43780},null,null,null,12]
[null,"di cui Oneri/Lavori x Sicurezza",null,null,null,null,0,null,null,{"$f":"J18","v":0.1},{"$f":"G19*J19","v":0},null,{"$f":"G19+K19","v":0},null,null,null,13]
[null,"Importo Lavori al netto della Sicurezza",null,null,null,null,{"$f":"G18-G19","v":39800},null,null,{"$f":"J18","v":0.1},{"$f":"G20*J20","v":3980},null,{"$f":"G20+K20","v":43780},null,null,null,14]
[null,"Spese tecniche (compresa iva)",null,null,null,null,{"$f":"M36","v":6101.2684096000003},null,null,null,null,null,{"$f":"G21","v":6101.2684096000003},null,null,null,15]
[null,null,null,null,null,null,"Importo Complessivo Progetto",null,null,null,null,null,{"$f":"M18+M21","v":49881.268409600001},null,null,null,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[null,"SPESE TECNICHE","Tecnico",null,"Onorario",null,"C.Cassa",null,null,"IVA",null,null,"Totale",null,null,null,18,null,"Foto 1"]
[null,"Progettazione Architettonica, strutturale, Dir.Lav. Misure e contabilità","Tecnico1",null,3600,null,0.04,{"$f":"E25*G25","v":144},null,0.22,{"$f":"(E25+H25)*J25","v":823.68},null,{"$f":"E25+H25+K25","v":4567.68},null,null,null,19,{"$f":"IF(COUNTIF($O$38:$O$42,\"X\")>0,IF(C25<>\"\",IFERROR(IF(VLOOKUP(C25,$B$44:$D$51,3,FALSE)=\"NO\",IF(J25=0,CONCATENATE(\"🙁 Attenzione, \",C25,\": esente iva (Forfettario) dovrebbe applicare sconto in fattura. Le relative competenze saranno inserite nella Fattura del G.C. come rimborso spese con IVA=0 <<<<<< Consulenti non d'accordo. CONSIGLIO: Inserire IVA\"),\"\"),\"\"),\"\"),\"\"),\"\")","v":""}]
[null,null,null,null,null,null,0.04,0,null,0.22,0,null,{"$f":"E26+H26+K26","v":0},null,null,null,20,{"$f":"IF(COUNTIF($O$38:$O$42,\"X\")>0,IF(C26<>\"\",IFERROR(IF(VLOOKUP(C26,$B$44:$D$51,3,FALSE)=\"NO\",IF(J26=0,CONCATENATE(\"🙁 Attenzione, \",C26,\": esente iva (Forfettario) dovrebbe applicare sconto in fattura. Le relative competenze saranno inserite nella Fattura del G.C. come rimborso spese con IVA=0 <<<<<< Consulenti non d'accordo. CONSIGLIO: Inserire IVA\"),\"\"),\"\"),\"\"),\"\"),\"\")","v":""}]
[null,null,null,null,null,null,0.04,0,null,0,0,null,{"$f":"E27+H27+K27","v":0},null,null,null,21,""]
[null,null,null,null,null,null,0.04,0,null,0.22,0,null,0,null,null,null,22,""]
[null,null,null,null,null,null,0.04,0,null,0.22,0,null,0,null,null,null,23,""]
[null,null,null,null,null,null,0.04,0,null,0.22,0,null,0,null,null,null,24,""]
[null,null,null,null,null,null,0.04,0,null,0.22,0,null,0,null,null,null,25,""]
[null,null,null,null,null,null,0.04,0,null,0.22,0,null,0,null,null,null,26,""]
[null,null,null,null,{"$f":"SUM(E25:F32)","v":3600},null,null,{"$f":"SUM(H25:I32)","v":144},null,null,{"$f":"SUM(K25:L32)","v":823.68},null,{"$f":"SUM(M25:N32)","v":4567.68},null,null,null,27]
[null,null,null,null,"onorario",null,"c.cassa",null,null,"iva",null,null,"totale",null,null,null,28]
[null,"Visto Conformità","Consulente",2.5000000000000001E-2,{"$f":"(M18+M33)*D35","v":1208.692},null,0.04,{"$f":"E35*G35","v":48.347680000000004},null,0.22,{"$f":"(E35+H35)*J35","v":276.5487296},null,{"$f":"E35+H35+K35","v":1533.5884096},null,null,null,29,{"$f":"IF(COUNTIF($O$38:$O$42,\"X\")>0,IF(C35<>\"\",IFERROR(IF(VLOOKUP(C35,$B$44:$D$51,3,FALSE)=\"NO\",IF(J35=0,CONCATENATE(\"🙁 Attenzione, \",C35,\": esente iva (Forfettario) dovrebbe applicare sconto in fattura. Le relative competenze saranno inserite nella Fattura del G.C. come rimborso spese con IVA=0 <<<<<< Consulenti non d'accordo. CONSIGLIO: Inserire IVA\"),\"\"),\"\"),\"\"),\"\"),\"\")","v":""}]
[null,null,null,null,{"$f":"E33+E35","v":4808.692},null,null,{"$f":"H33+H35","v":192.34768},null,null,{"$f":"K33+K35","v":1100.2287296},null,{"$f":"M33+M35","v":6101.2684096000003},null,null,null,30,{"$f":"IF(COUNTIF($O$38:$O$42,\"X\")>1,\"Indicare Solo 1 General Contractor\",\"\")","v":""}]
[null,"IMPRESE",null,"Sc.to","Indirizzo",null,"Città",null,null,"CodFisc/Piva",null,"Tel./Mail",null,"Dati Pagamento","GC",null,31]
[null,"Impresa1",null,"SI",null,null,null,null,null,"CF1",null,null,null,null,null,null,32]
[null,"Impresa2",null,"NO",null,null,null,null,null,"CF2",null,null,null,null,null,null,33]
[null,"Impresa3",null,"NO",null,null,null,null,null,"CF3",null,null,null,null,null,null,34]
[null,"Impresa4",null,"NO",null,null,null,null,null,"CF4",null,null,null,null,null,null,35]
[null,null,null,"NO",null,null,null,null,null,null,null,null,null,null,null,null,36]
[null,"TECNICI",null,"Sc.to","Indirizzo",null,"Città",null,null,"CodFisc/Piva",null,"Tel./Mail",null,"Dati Pagamento","NB",null,37]
[null,"Tecnico1",null,"NO","Via Libertà n.3",null,"90020 Castellana Sicula (PA)",null,null,"CF1",null,"0921642861/ingmario@madosoft.it",null,"Bonifico Bancario | Zafonte Mario | Banca Unicredit | IBAN : IT35S0200843240000300246664",null,null,38]
[null,"Tecnico2",null,"NO",null,null,null,null,null,"CF2",null,null,null,null,null,null,39]
[null,"Consulente",null,"NO",null,null,null,null,null,"CF3",null,null,null,null,null,null,40]
[null,null,null,"NO",null,null,null,null,null,null,null,null,null,null,null,null,41]
[null,null,null,"NO",null,null,null,null,null,null,null,null,null,null,null,null,42]
[null,null,null,"NO",null,null,null,null,null,null,null,null,null,null,null,null,43]
[null,null,null,"NO",null,null,null,null,null,null,null,null,null,null,null,null,44]
[null,null,null,"NO",null,null,null,null,null,null,null,null,null,null,null,null,45]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,null,"Foto 2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q72+1","v":67}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,126]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,129]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q136+1","v":131}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,141]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,143]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,145]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,147]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,149]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,151]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,152]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,153]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,154]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,155]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,156]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,161]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,163]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,164]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,165]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,166]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,167]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,168]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,169]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,170]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,171]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,172]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,173]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,174]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,176]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,177]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,178]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,179]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,182]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,183]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,184]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,185]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,186]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,187]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,188]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,191]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,192]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,193]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,194]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q200+1","v":195}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,197]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,198]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,199]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,201]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,202]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,203]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,204]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,205]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,206]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,207]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,208]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,209]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,211]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,212]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,214]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,215]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,216]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,217]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,218]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,219]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,220]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,221]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,223]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,224]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,225]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,226]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,227]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,228]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,229]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,230]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,231]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,232]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,233]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,234]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,235]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,236]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,237]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,238]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,239]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,241]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,242]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,244]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,245]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,246]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,247]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,248]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,249]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,250]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,251]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,252]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,253]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,254]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,256]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,257]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,258]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q264+1","v":259}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,261]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,262]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,263]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,264]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,265]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,266]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,267]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,268]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,269]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,270]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,271]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,272]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,273]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,274]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,275]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,276]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,277]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,278]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,279]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,280]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,281]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,282]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,283]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,284]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,285]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,286]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,287]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,288]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,289]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,290]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,291]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,292]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,293]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,294]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,295]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,296]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,297]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,298]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,299]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,300]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,301]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,302]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,303]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,304]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,305]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,306]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,307]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,308]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,309]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,310]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,311]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,312]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,313]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,314]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,315]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,316]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,317]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,318]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,319]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,320]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,321]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,322]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q328+1","v":323}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,324]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,325]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,326]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,327]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,328]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,329]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,330]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,331]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,332]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,333]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,334]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,335]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,336]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,337]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,338]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,339]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,340]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,341]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,342]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,343]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,344]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,345]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,346]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,347]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,348]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,349]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,350]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,351]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,352]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,353]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,354]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,355]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,356]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,357]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,358]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,359]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,360]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,361]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,362]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,363]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,364]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,365]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,366]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,367]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,368]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,369]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,370]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,372]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,373]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,374]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,376]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,377]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,378]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,380]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,381]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,382]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,383]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,384]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,385]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,386]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q392+1","v":387}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,388]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,389]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,390]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,391]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,392]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,393]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,394]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,395]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,396]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,397]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,398]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,399]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,401]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,402]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,403]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,404]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,405]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,406]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,407]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,408]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,409]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,410]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,411]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,412]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,413]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,414]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,415]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,416]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,417]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,418]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,419]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,420]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,421]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,422]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,423]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,424]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,425]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,426]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,427]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,428]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,429]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,430]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,431]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,432]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,433]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,434]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,435]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,436]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,437]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,438]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,439]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,440]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,441]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,442]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,443]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,444]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,445]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,446]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,447]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,448]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,449]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,450]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q456+1","v":451}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,452]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,453]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,454]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,455]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,456]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,457]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,458]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,459]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,460]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,461]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,463]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,464]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,465]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,466]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,467]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,468]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,470]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,471]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,472]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,473]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,474]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,475]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,476]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,477]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,478]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,479]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,480]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,481]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,482]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,483]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,484]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,485]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,486]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,487]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,488]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,489]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,490]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,491]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,492]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,493]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,494]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,495]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,496]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,497]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,498]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,499]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,501]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,503]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,504]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,505]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,506]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,507]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,508]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,509]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,510]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,511]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,512]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,513]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,514]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q520+1","v":515}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,516]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,517]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,518]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,519]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,520]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,521]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,522]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,523]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,524]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,525]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,526]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,527]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,528]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,529]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,530]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,531]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,532]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,533]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,535]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,536]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,537]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,538]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,539]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,540]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,541]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,542]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,543]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,544]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,545]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,546]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,547]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,548]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,549]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,550]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,551]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,552]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,553]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,554]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,555]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,556]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,557]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,558]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,559]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,560]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,561]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,562]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,563]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,564]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,565]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,566]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,567]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,568]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,569]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,570]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,571]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,572]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,573]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,574]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,575]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,576]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,577]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,578]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q584+1","v":579}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,580]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,581]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,582]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,583]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,584]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,585]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,586]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,587]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,588]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,589]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,590]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,591]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,592]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,593]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,594]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,595]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,596]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,597]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,598]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,599]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,600]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,601]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,602]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,603]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,604]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,605]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,606]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,607]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,608]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,609]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,610]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,611]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,612]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,613]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,614]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,615]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,616]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,617]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,618]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,619]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,620]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,621]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,622]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,623]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,624]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,625]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,626]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,627]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,628]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,629]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,630]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,631]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,632]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,633]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,634]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,635]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,636]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,637]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,638]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,639]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,640]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,641]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,642]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q648+1","v":643}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,644]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,645]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,646]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,647]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,648]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,649]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,650]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,651]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,652]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,653]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,654]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,655]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,656]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,657]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,658]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,659]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,660]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,661]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,662]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,663]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,664]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,665]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,667]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,668]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,669]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,670]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,671]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,672]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,673]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,674]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,675]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,676]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,677]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,678]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,679]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,680]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,682]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,683]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,684]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,685]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,686]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,687]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,688]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,689]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,690]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,691]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,692]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,693]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,694]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,696]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,697]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,698]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,699]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,700]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,701]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,702]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,703]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,704]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,705]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,706]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q712+1","v":707}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,708]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,709]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,710]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,711]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,712]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,713]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,714]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,715]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,716]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,717]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,718]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,719]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,720]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,721]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,722]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,723]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,724]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,725]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,726]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,727]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,728]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,729]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,730]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,731]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,732]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,733]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,734]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,735]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,736]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,737]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,738]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,739]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,740]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,741]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,742]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,743]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,744]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,745]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,746]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,747]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,748]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,749]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,750]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,751]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,752]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,753]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,754]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,755]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,756]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,757]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,758]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,759]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,760]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,761]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,762]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,763]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,764]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,765]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,766]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,767]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,768]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,769]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,770]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q776+1","v":771}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,772]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,773]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,774]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,775]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,776]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,777]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,778]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,779]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,780]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,781]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,782]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,783]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,784]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,785]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,786]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,787]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,788]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,789]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,790]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,791]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,792]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,793]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,794]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,795]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,796]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,797]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,798]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,799]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,800]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,802]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,803]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,804]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,805]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,806]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,807]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,808]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,809]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,810]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,811]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,812]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,813]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,814]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,815]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,816]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,817]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,818]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,819]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,820]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,821]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,822]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,823]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,824]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,825]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,826]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,827]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,828]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,829]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,830]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,831]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,832]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,833]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,834]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q840+1","v":835}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,836]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,837]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,838]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,839]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,840]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,841]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,842]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,843]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,844]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,845]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,846]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,847]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,848]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,849]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,850]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,851]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,852]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,853]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,854]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,855]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,856]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,857]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,858]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,859]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,860]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,861]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,862]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,863]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,864]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,865]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,866]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,867]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,868]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,869]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,870]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,871]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,872]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,873]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,874]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,875]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,876]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,877]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,878]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,879]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,880]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,881]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,882]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,883]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,884]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,885]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,886]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,887]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,888]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,890]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,891]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,892]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,893]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,894]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,895]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,896]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,897]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,898]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q904+1","v":899}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,900]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,901]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,902]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,903]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,904]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,905]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,906]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,907]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,908]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,909]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,910]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,911]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,912]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,913]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,914]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,915]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,916]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,917]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,918]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,919]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,920]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,921]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,922]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,923]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,925]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,926]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,927]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,928]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,929]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,930]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,931]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,932]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,933]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,934]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,935]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,936]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,937]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,938]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,939]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,940]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,941]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,942]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,943]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,944]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,945]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,946]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,947]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,948]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,949]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,951]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,952]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,953]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,954]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,955]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,956]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,957]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,958]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,959]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,960]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,961]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q968+1","v":963}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,964]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,965]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,966]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,967]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,968]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,969]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,970]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,971]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,972]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,973]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,974]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,975]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,976]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,977]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,978]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,979]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,980]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,981]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,982]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,983]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,984]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,985]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,986]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,987]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,988]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,989]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,990]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,992]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,993]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,994]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1000]

{"sheet":"Committenti","index":2,"n_rows":1017,"n_cols":15,"rows_kept":1017,"cut":false,"hidden":false,"merged":[]}
[null,"Elenco Committenti",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE('Dati Gen'!K2, \" \",'Dati Gen'!K3,\" \",'Dati Gen'!L3)","v":"Pratica.SB  Vers.ne 2024.1.0"}]
[null,"Cognome","Nome","Codice Fiscale","Sesso","Data Nascita","Nazione Nasc","Comune Nascita","Nazione Res.","Comune Residenza","Prov.","Indirizzo","CAP","Telefono","Mail"]
[{"$f":"IF(D3<>\"\",1,\"\")","v":1},"Tizio","Caio","TZICAI25P67K411T","F","17/02/1992","Italia","Roma","Italia","Roma","PA","Via X1","90000","35050505"]
[{"$f":"IF(D4<>\"\", IF(D3<>\"\",A3+1,\"\"),\"\")","v":2},"Rossi","Mario","RSSMRA90I89C145D","M","10/12/1991","Italia","Roma","Italia","Roma","PA","Via X2"]
[{"$f":"IF(D5<>\"\", IF(D4<>\"\",A4+1,\"\"),\"\")","v":""}]
[""]
[{"$f":"IF(D7<>\"\", IF(D6<>\"\",A6+1,\"\"),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IF(D69<>\"\", IF(D68<>\"\",A68+1,\"\"),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IF(D133<>\"\", IF(D132<>\"\",A132+1,\"\"),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IF(D197<>\"\", IF(D196<>\"\",A196+1,\"\"),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IF(D261<>\"\", IF(D260<>\"\",A260+1,\"\"),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IF(D325<>\"\", IF(D324<>\"\",A324+1,\"\"),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IF(D389<>\"\", IF(D388<>\"\",A388+1,\"\"),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IF(D453<>\"\", IF(D452<>\"\",A452+1,\"\"),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IF(D517<>\"\", IF(D516<>\"\",A516+1,\"\"),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IF(D581<>\"\", IF(D580<>\"\",A580+1,\"\"),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IF(D645<>\"\", IF(D644<>\"\",A644+1,\"\"),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IF(D709<>\"\", IF(D708<>\"\",A708+1,\"\"),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IF(D773<>\"\", IF(D772<>\"\",A772+1,\"\"),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IF(D837<>\"\", IF(D836<>\"\",A836+1,\"\"),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IF(D901<>\"\", IF(D900<>\"\",A900+1,\"\"),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IF(D965<>\"\", IF(D964<>\"\",A964+1,\"\"),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]

{"sheet":"UnitàImmobiliari","index":3,"n_rows":5,"n_cols":38,"rows_kept":5,"cut":false,"hidden":true,"merged":[[0,35,0,36],[0,1,0,4],[0,6,0,7],[0,29,0,31],[0,8,0,10],[0,11,0,13],[0,14,0,16],[0,20,0,22],[0,23,0,25],[0,26,0,28]]}
[null,"Elenco Unità Immobiliari",null,null,null,null,"Millesimi ",null,"Beneficiario 1",null,null,"Beneficiario 2",null,null,"Beneficiario 3",null,null,null,null,null,"Elenco Unità Immobiliari",null,null,"Beneficiario 4",null,null,"Beneficiario 5",null,null,"Beneficiario 6",null,null,null,null,null,"CONDOMINI",null,{"$f":"COUNT(Committenti!A:A)","v":2}]
[null,"Foglio","Particella","Sub.","Categoria","Superficie","Involucro","Impianti","Codice Fiscale","Titolo Possesso","%Detr./Possesso","Codice Fiscale","Titolo Possesso","%Detr./Possesso","Codice Fiscale","Titolo Possesso","%Detr./Possesso",null,null,null,"Foglio","Particella","Sub.","Codice Fiscale","Titolo Possesso","%Detr./Possesso","Codice Fiscale","Titolo Possesso","%Detr./Possesso","Codice Fiscale","Titolo Possesso","%Detr./Possesso","Tot.Possesso",null,null,"Codice Fiscale","Cognome Nome"]
[1,{"$f":"nFoglio1","v":"12"},{"$f":"nPlla1","v":"510"},{"$f":"nSUB1","v":"4"},{"$f":"Categoria1","v":"A/7"},101,{"$f":"1000*F3/SUM(F3:F3)","v":1000},{"$f":"G3","v":1000},"TZICAI25P67K411T","Proprietario",1,null,null,null,null,null,null,null,{"$f":"IF(AG3<>1,\"%D.<>100\",\"\")","v":""},1,{"$f":"B3","v":"12"},{"$f":"C3","v":"510"},{"$f":"D3","v":"4"},null,null,null,null,null,null,null,null,null,{"$f":"K3+N3+Q3+Z3+AC3+AF3","v":1},null,null,{"$f":"IF(Committenti!D3<>\"\",Committenti!D3,\"\")","v":"TZICAI25P67K411T"},{"$f":"IF(AJ3<>\"\",Committenti!B3 & \"  \" & Committenti!C3,\"\")","v":"Tizio  Caio"}]
["=A3+1",null,null,null,null,null,"=SOMMA(G3:G3)","=SOMMA(H3:H3)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG4<>1,\"%D.<>100\",\"\")","v":"%D.<>100"},1,{"$f":"B4","v":0},0,0,null,null,null,null,null,null,null,null,null,{"$f":"K4+N4+Q4+Z4+AC4+AF4","v":0},null,null,{"$f":"IF(Committenti!D4<>\"\",Committenti!D4,\"\")","v":"RSSMRA90I89C145D"},{"$f":"IF(AJ4<>\"\",Committenti!B4 & \"  \" & Committenti!C4,\"\")","v":"Rossi  Mario"}]
[null,null,null,null,null,null,{"$f":"IF(ABS(G4-1000)>0.001,\"Attenzione! Somma Millesimi Involucro <> 1.000\",\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(ABS(H4-1000)>0.001,\"Attenzione! Somma Millesimi Impianti <> 1.000\",\"\")","v":{"$error":"#VALUE!"}}]

{"sheet":"Computo-Massimali","index":4,"n_rows":112,"n_cols":68,"rows_kept":112,"cut":false,"hidden":false,"merged":[[79,17,80,21],[79,22,79,23],[91,22,91,23],[89,22,89,23],[88,20,88,21],[80,22,80,23],[87,24,87,25],[77,60,78,65],[89,28,89,29],[85,36,85,40],[86,17,86,29],[87,20,87,21],[88,22,88,23],[81,22,81,23],[80,24,80,25],[88,24,88,25],[90,24,90,25],[89,24,89,25],[89,20,89,21],[79,24,79,25],[87,22,87,23],[98,60,99,60],[86,31,86,33],[79,60,80,60],[86,35,86,37],[86,38,86,44],[86,60,86,65],[97,60,97,65],[91,26,91,27],[89,26,89,27],[80,28,80,29],[90,28,90,29],[79,26,79,29],[92,26,92,27],[90,26,90,27],[87,26,87,29],[88,28,88,29],[88,26,88,27],[80,26,80,27],[6,16,7,16],[11,22,11,23],[8,24,8,25],[10,2,10,3],[11,2,11,3],[13,26,13,27],[11,24,11,25],[12,24,12,25],[8,26,8,27],[8,20,8,21],[10,20,10,21],[11,26,11,27],[9,24,9,25],[10,24,10,25],[12,20,12,21],[8,22,8,23],[10,22,10,23],[13,22,13,23],[9,22,9,23],[12,22,12,23],[13,3,13,4],[13,20,13,21],[9,26,9,27],[2,5,2,8],[3,5,3,8],[6,17,6,29],[8,28,8,29],[5,8,5,9],[13,28,13,29],[6,2,6,12],[8,2,8,3],[9,28,9,29],[5,2,5,4],[5,6,5,7],[7,26,7,29],[13,24,13,25],[12,26,12,27],[7,20,7,21],[7,24,7,25],[9,2,9,3],[12,2,12,4],[7,2,7,4],[10,26,10,27],[9,20,9,21],[7,22,7,23],[11,20,11,21],[5,11,5,12],[23,2,23,4],[19,2,19,3],[28,2,28,4],[20,2,20,3],[27,20,27,21],[30,22,30,23],[22,20,22,21],[20,22,20,23],[24,24,24,25],[26,2,26,4],[26,20,26,21],[28,20,28,21],[26,22,26,23],[30,2,30,3],[29,20,29,21],[25,3,25,4],[24,2,24,4],[29,24,29,25],[19,22,19,23],[26,24,26,25],[28,24,28,25],[30,24,30,25],[23,24,23,25],[16,2,16,13],[17,2,17,12],[53,24,53,25],[27,24,27,25],[48,22,48,23],[53,20,53,21],[50,24,50,25],[53,22,53,23],[45,2,45,4],[33,24,33,25],[31,24,31,25],[34,24,34,25],[52,24,52,25],[31,20,31,21],[32,20,32,21],[31,22,31,23],[33,2,33,3],[33,20,33,21],[32,22,32,23],[34,22,34,23],[22,2,22,3],[31,2,31,3],[36,2,36,4],[35,2,35,4],[47,20,47,21],[44,22,44,23],[46,2,46,4],[18,2,18,4],[46,20,46,21],[46,22,46,23],[45,20,45,21],[44,20,44,21],[45,22,45,23],[27,22,27,23],[29,22,29,23],[28,22,28,23],[41,20,41,21],[39,17,39,29],[40,22,40,23],[43,28,43,29],[36,24,36,25],[17,16,18,16],[19,20,19,21],[35,22,35,23],[34,2,34,3],[41,2,41,3],[43,2,43,3],[21,2,21,3],[47,28,47,29],[52,20,52,21],[56,2,56,3],[42,28,42,29],[42,24,42,25],[42,26,42,27],[43,26,43,27],[45,24,45,25],[45,26,45,27],[44,26,44,27],[46,26,46,27],[54,26,54,27],[46,24,46,25],[51,28,51,29],[43,22,43,23],[49,28,49,29],[55,28,55,29],[52,28,52,29],[53,28,53,29],[49,24,49,25],[45,28,45,29],[46,28,46,29],[44,28,44,29],[47,22,47,23],[91,2,91,3],[87,2,87,3],[86,16,87,16],[41,28,41,29],[64,2,64,13],[48,26,48,27],[47,26,47,27],[48,28,48,29],[56,28,56,29],[57,20,57,21],[48,24,48,25],[49,26,49,27],[47,3,47,4],[58,28,58,29],[58,26,58,27],[50,28,50,29],[61,2,61,13],[53,2,53,3],[54,22,54,23],[51,24,51,25],[55,22,55,23],[57,22,57,23],[55,26,55,27],[47,24,47,25],[88,2,88,3],[77,2,77,3],[82,2,82,4],[72,2,72,13],[55,20,55,21],[62,2,62,13],[100,26,100,27],[100,24,100,25],[98,26,98,29],[98,24,98,25],[99,24,99,25],[91,28,91,29],[92,24,92,25],[92,28,92,29],[92,22,92,23],[100,28,100,29],[91,24,91,25],[99,28,99,29],[99,26,99,27],[90,2,90,3],[90,20,90,21],[92,19,92,21],[91,20,91,21],[92,2,92,3],[66,2,66,13],[93,2,93,11],[107,22,107,23],[107,20,107,21],[102,22,102,23],[103,22,103,23],[104,22,104,23],[100,19,100,21],[103,20,103,21],[104,20,104,21],[99,22,99,23],[102,20,102,21],[98,17,99,21],[98,22,98,23],[103,2,103,6],[86,2,86,12],[90,22,90,23],[98,2,99,4],[68,2,68,13],[71,2,71,13],[100,2,100,11],[79,2,80,4],[81,2,81,11],[67,2,67,13],[89,2,89,3],[15,2,15,4],[29,2,29,4],[23,26,23,27],[48,20,48,21],[49,20,49,21],[41,26,41,27],[41,24,41,25],[44,24,44,25],[56,24,56,25],[54,24,54,25],[48,2,48,4],[49,2,49,4],[49,22,49,23],[42,2,42,3],[42,20,42,21],[42,22,42,23],[40,20,40,21],[43,20,43,21],[24,26,24,27],[25,20,25,21],[21,24,21,25],[15,26,15,27],[18,22,18,23],[58,2,58,4],[55,2,55,3],[52,2,52,4],[52,22,52,23],[51,26,51,27],[50,26,50,27],[51,2,51,4],[50,2,50,3],[50,22,50,23],[50,20,50,21],[51,22,51,23],[57,2,57,4],[56,20,56,21],[51,20,51,21],[54,20,54,21],[55,24,55,25],[56,22,56,23],[57,24,57,25],[53,26,53,27],[0,36,1,38],[29,28,29,29],[25,28,25,29],[6,35,6,44],[2,36,5,44],[17,35,17,44],[19,28,19,29],[26,28,26,29],[17,31,17,33],[10,28,10,29],[6,31,6,33],[20,28,20,29],[28,28,28,29],[27,28,27,29],[11,28,11,29],[12,28,12,29],[17,17,17,29],[22,28,22,29],[14,28,14,29],[22,24,22,25],[20,24,20,25],[24,22,24,23],[14,24,14,25],[21,20,21,21],[22,26,22,27],[21,26,21,27],[21,22,21,23],[22,22,22,23],[15,22,15,23],[14,22,14,23],[23,20,23,21],[24,20,24,21],[39,31,39,33],[15,28,15,29],[23,28,23,29],[24,28,24,29],[18,24,18,25],[18,20,18,21],[14,26,14,27],[14,20,14,21],[15,24,15,25],[19,26,19,27],[20,20,20,21],[23,22,23,23],[19,24,19,25],[25,24,25,25],[39,16,40,16],[30,20,30,21],[34,28,34,29],[40,2,40,4],[33,26,33,27],[36,26,36,27],[35,26,35,27],[34,26,34,27],[32,2,32,3],[33,22,33,23],[74,2,74,13],[65,2,65,13],[63,2,63,13],[57,26,57,27],[56,26,56,27],[57,28,57,29],[52,26,52,27],[40,24,40,25],[6,60,6,65],[39,60,39,65],[17,60,17,65],[29,26,29,27],[18,26,18,29],[26,26,26,27],[20,26,20,27],[21,28,21,29],[39,35,39,44],[32,28,32,29],[35,28,35,29],[36,28,36,29],[27,26,27,27],[32,26,32,27],[31,26,31,27],[31,28,31,29],[54,28,54,29],[58,24,58,25],[58,22,58,23],[54,2,54,3],[70,2,70,13],[69,2,69,13],[73,2,73,13],[28,26,28,27],[25,26,25,27],[44,2,44,3],[43,24,43,25],[41,22,41,23],[25,22,25,23],[27,2,27,4],[32,24,32,25],[34,20,34,21],[40,26,40,29],[30,28,30,29],[30,26,30,27],[33,28,33,29],[39,2,39,12],[35,24,35,25],[36,22,36,23],[35,20,35,21]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(\"SimMZ\",C:C,0)","v":78}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Condominio","Edificio Unifamiliare",null,true,null,null,null,false]
[null,null,"Verifica Massimali Superbonus",null,null,{"$f":"CONCATENATE(IF('Dati Gen'!E9<>\"\",'Dati Gen'!E9,\"\"),IF('Dati Gen'!L9<>\"\",CONCATENATE(\" , \",'Dati Gen'!L9),\"\"),IF('Dati Gen'!E8<>\"\",CONCATENATE(\" - \",'Dati Gen'!E8),\"\"))","v":"Viale D , 60 - Roma"},null,null,null,null,null,null,{"$f":"CONCATENATE('Dati Gen'!K2, \" \",'Dati Gen'!K3,\" \",'Dati Gen'!L3)","v":"Pratica.SB  Vers.ne 2024.1.0"},null,null,null,2,1]
[null,null,{"$f":"IF(TipoEdif=1,'Dati Gen'!Q5,'Dati Gen'!Q6)","v":"Edificio Unifamiliare"},{"$f":"IF('Dati Gen'!G5>1,CONCATENATE('Dati Gen'!G5,\" U.Imm         1ª\"),\"\")","v":""},null,{"$f":"CONCATENATE(Committenti!B3, \" \", Committenti!C3,\" \", IF('Dati Gen'!G10<>\"\",\"FG.\" & 'Dati Gen'!G10 & \" \",\"\"),IF('Dati Gen'!J10<>\"\",\"P.LLA.\" & 'Dati Gen'!J10 & \" \",\"\"),IF('Dati Gen'!L10<>\"\",\"Sub.\" & 'Dati Gen'!L10 & \" \",\"\"))","v":"Tizio Caio FG.12 P.LLA.510 Sub.4 "},null,null,null,null,null,null,{"$f":"'Dati Gen'!K4","v":"©2021-2023 SIM srl - www.madosoft.it"}]
[]
[null,null,{"$f":"IF(ABS(F100-'Dati Gen'!G20)>0.01,\"Importo Lavori al Netto della Sicurezza =\",IF(ABS(G100-'Dati Gen'!G19)>0.01,\"Importo Sicurezza da Progetto =\",IF(ABS(H100-'Dati Gen'!G18)>0.01,\"Importo Lavori da Progetto =\",IF(ABS('Dati Gen'!M21-K100)>0.01,\"Importo Spese Tecniche da Progetto =\",\"\"))))","v":""},null,null,{"$f":"IF(ABS(F100-'Dati Gen'!G20)>0.01,'Dati Gen'!G20,IF(ABS(G100-'Dati Gen'!G19)>0.01,'Dati Gen'!G19,IF(ABS(H100-'Dati Gen'!G18)>0.01,'Dati Gen'!G18,IF(ABS('Dati Gen'!M21-K100)>0.01,'Dati Gen'!M21,\"\"))))","v":""},{"$f":"IF(C6<>\"\",\"DIVERSO da\",\"\")","v":""},null,{"$f":"IF(ABS(F100-'Dati Gen'!G20)>0.01,\"Somma Importo Lavori =\",IF(ABS(G100-'Dati Gen'!G19)>0.01,\"Somma Incidenza Sicurezza =\",IF(ABS(H100-'Dati Gen'!G18)>0.01,\"Somma Imponibili =\",IF(ABS('Dati Gen'!M21-K100)>0.01,\"Somma Spese Tecniche =\",\"\"))))","v":""},null,{"$f":"IF(ABS(F100-'Dati Gen'!G20)>0.01,F100,IF(ABS(G100-'Dati Gen'!G19)>0.01,G100,IF(ABS(H100-'Dati Gen'!G18)>0.01,H100,IF(ABS('Dati Gen'!M21-K100)>0.01,K100,\"\"))))","v":""},{"$f":"IF(C6<>\"\",\"Completare Tabella Interventi\",\"\")","v":""}]
[null,null,"INTERVENTI TRAINANTI",null,null,null,null,null,null,null,null,null,null,"..",null,null,"Asseverabile",{"$f":"CONCATENATE(\"Spesa detraibile ammissibile \",C7)","v":"Spesa detraibile ammissibile INTERVENTI TRAINANTI"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Spesa Massima Ammissibile (norma primaria)",null,null,null,{"$f":"CONCATENATE(\"Spesa Specifica MITE - \",C7)","v":"Spesa Specifica MITE - INTERVENTI TRAINANTI"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Ripartizione tra le Imprese -  Imponibile Lavori \",C7)","v":"Ripartizione tra le Imprese -  Imponibile Lavori INTERVENTI TRAINANTI"}]
[null,null,"  Interventi",null,null,"Importo Lavori","Incidenza Sicurezza","Imponibile","Iva","Importo c.iva","Spese tecniche","Totale",{"$f":"CONCATENATE(\"Credito Spettante \", percDetr*100,\"% Spesa Ammessa\")","v":"Credito Spettante 75% Spesa Ammessa"},null,null,null,null,"Interventi","Superficie Intervento / UnitàMisura","Min(Spesa Max Ammissibile;Spesa Max Intervento)","Verifica Max",null,"Spesa Ammessa",null,"Quota Eccedente Spesa detraibile Ammessa",null,{"$f":"CONCATENATE(\"Credito Spettante\",CHAR(10), percDetr*100,\"% Spesa Ammessa\",CHAR(10),\"Quota Imprese | Quota Tecnici\")","v":"Credito Spettante\n75% Spesa Ammessa\nQuota Imprese | Quota Tecnici"},null,null,null,null,"Interventi","Spesa Massima Ammissibile","Ver. Max",null,"Importo Lavori Fornitura e Posa","Costo dei Beni (Allegato A)","Opere per installazione (Sicurezza)","Manodopera","Spesa Max Ammissibile Asseverata","Altri Costi","Spese Tecniche","IVA","Spesa di Intervento","Ver.Max",null,"Altri Lavori","Importo Specifico DM Costi Massimi","Incremento Costo dei Beni (Allegato A)","Controllo1","Importo Controllo1","Importo Controllo2","Importo Controllo3","Opere per Istallazione =  Incidenza Sicurezza Fornitura / Superficie Intervento","SpesaSostenuta = Opera Compiuta","Spesa Tecniche = Spese Tecniche da Computo","Altri Costi = Altri Lavori ","AliqIva","Superficie Riscaldata",null,"Interventi",{"$f":"IF('Dati Gen'!$B$38<>\"\",'Dati Gen'!$B$38,\"\")","v":"Impresa1"},{"$f":"IF('Dati Gen'!$B$39<>\"\",'Dati Gen'!$B$39,\"\")","v":"Impresa2"},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":"Impresa3"},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":"Impresa4"},{"$f":"IF('Dati Gen'!$B$42<>\"\",'Dati Gen'!$B$42,\"\")","v":""}]
[null,null,"PV) Isolamento pareti perimetrali",null,"Esterno",0,0,{"$f":"SUM(F9:G9)","v":0},{"$f":"H9*AliqIva","v":0},{"$f":"H9+I9","v":0},0,{"$f":"SUM(J9:K9)","v":0},{"$f":"IF(L9<=T9,L9*percDetr,T9*percDetr)","v":0},null,"..","Esegui","ok",{"$f":"CONCATENATE(C9,\" '\",E9,\"'\")","v":"PV) Isolamento pareti perimetrali 'Esterno'"},349.49,{"$f":"MIN(AG9,AR9)","v":0},{"$f":"IF(L9>T9,\"ko\",\"ok\")","v":"ok"},null,{"$f":"IF(L9<T9,L9,T9)","v":0},null,{"$f":"IF(L9>T9,L9-T9,0)","v":0},null,{"$f":"IF(M9<>0,J9*M9/L9,0)","v":0},null,{"$f":"IF(M9<>0,K9*M9/L9,0)","v":0},null,null,{"$f":"R9","v":"PV) Isolamento pareti perimetrali 'Esterno'"},{"$f":"IF(TipoEdif=1,50000,IF(N_Uimm>8,40000*8+30000*(N_Uimm-8),40000*N_Uimm))","v":50000},{"$f":"IF(L9>AG9,\"ko\",\"ok\")","v":"ok"},null,0,{"$f":"IF(ZonaClimatica=\"A\",IF(E9=\"Parete Ventilata\",240,IF(E9=\"Interno\",96,180)),IF(ZonaClimatica=\"B\",IF(E9=\"Parete Ventilata\",240,IF(E9=\"Interno\",96,180)),IF(ZonaClimatica=\"C\",IF(E9=\"Parete Ventilata\",240,IF(E9=\"Interno\",96,180)),IF(E9=\"Parete Ventilata\",260,IF(E9=\"Interno\",104,195)))))","v":195},{"$f":"IF(S9<>0,IF(F9<>0,G9*AJ9/F9/S9,0),0)","v":0},190,{"$f":"MIN(AY9,AZ9,BA9)","v":0},{"$f":"AU9","v":0},{"$f":"K9","v":0},{"$f":"BF9*SUM(AN9:AO9)","v":0},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN9:AQ9),AG9)","v":0},{"$f":"IF(L9>AR9,\"ko\",\"ok\")","v":"ok"},null,{"$f":"IF(F9>AJ9,F9-AJ9,0)","v":0},{"$f":"SUM(AK9:AM9)","v":385},0,true,{"$f":"H9","v":0},{"$f":"AV9*S9+AW9*BG9","v":134553.65},{"$f":"H9","v":0},true,true,true,true,0.1,0,null,{"$f":"R9","v":"PV) Isolamento pareti perimetrali 'Esterno'"},0,0,0,0,0,{"$f":"IF(ABS(SUM(BJ9:BN9)-H9)>0.01,\"err. Somma\",\"\")","v":""}]
[null,null,"PO) Isolamento coperture",null,"Esterno",0,0,{"$f":"SUM(F10:G10)","v":0},{"$f":"H10*AliqIva","v":0},{"$f":"H10+I10","v":0},0,{"$f":"SUM(J10:K10)","v":0},0,null,"..","..","?",{"$f":"CONCATENATE(C10,\" '\",E10,\"'\")","v":"PO) Isolamento coperture 'Esterno'"},1,0,"ok",null,{"$f":"IF(L10<T10,L10,T10)","v":0},null,{"$f":"IF(L10>T10,L10-T10,0)","v":0},null,0,null,0,null,null,"PO) Isolamento coperture 'Esterno'",{"$f":"IF(TipoEdif=1,50000,IF(N_Uimm>8,40000*8+30000*(N_Uimm-8),40000*N_Uimm))","v":50000},"ok",null,0,{"$f":"IF(E10=\"Copertura Ventilata\",300,IF(E10=\"Interno\",120,276))","v":276},{"$f":"IF(S10<>0,IF(F10<>0,G10*AJ10/F10/S10,0),0)","v":0},190,{"$f":"MIN(AY10,AZ10,BA10)","v":0},{"$f":"AU10","v":0},{"$f":"K10","v":0},{"$f":"BF10*SUM(AN10:AO10)","v":0},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN10:AQ10),AG10)","v":0},"ok",null,{"$f":"IF(F10>AJ10,F10-AJ10,0)","v":0},{"$f":"SUM(AK10:AM10)","v":466},0,true,{"$f":"H10","v":0},{"$f":"AV10*S10+AW10*BG10","v":466},{"$f":"H10","v":0},true,true,true,true,0.10000000149011599,0,null,"PO) Isolamento coperture 'Esterno'",0,0,0,0,0,""]
[null,null,"POND) Isol. coperture non disperdenti",null,"Esterno",0,{"$f":"IF(ImpLav<>0,F11*ImpSicLav/ImpLav,0)","v":0},{"$f":"SUM(F11:G11)","v":0},{"$f":"H11*AliqIva","v":0},{"$f":"H11+I11","v":0},0,{"$f":"SUM(J11:K11)","v":0},0,null,"..","Esegui","ok",{"$f":"CONCATENATE(C11,\" '\",E11,\"'\")","v":"POND) Isol. coperture non disperdenti 'Esterno'"},131.08000000000001,0,"ok",null,{"$f":"IF(L11<T11,L11,T11)","v":0},null,{"$f":"IF(L11>T11,L11-T11,0)","v":0},null,0,null,0,null,null,"POND) Isol. coperture non disperdenti 'Esterno'",{"$f":"IF(TipoEdif=1,50000,IF(N_Uimm>8,40000*8+30000*(N_Uimm-8),40000*N_Uimm))","v":50000},"ok",null,0,{"$f":"IF(E11=\"Copertura Ventilata\",300,IF(E11=\"Interno\",120,276))","v":276},{"$f":"IF(S11<>0,IF(F11<>0,G11*AJ11/F11/S11,0),0)","v":0},38,{"$f":"MIN(AY11,AZ11,BA11)","v":0},{"$f":"AU11","v":0},{"$f":"K11","v":0},{"$f":"BF11*SUM(AN11:AO11)","v":0},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN11:AQ11),AG11)","v":0},"ok",null,{"$f":"IF(F11>AJ11,F11-AJ11,0)","v":0},{"$f":"SUM(AK11:AM11)","v":314},0,true,{"$f":"H11","v":0},{"$f":"AV11*S11+AW11*BG11","v":41159.120000000003},{"$f":"H11","v":0},true,true,true,true,0.10000000149011599,0,null,"POND) Isol. coperture non disperdenti 'Esterno'",0,0,0,0,0,""]
[null,null,"PS) Isolamento Pavimenti",null,"Interno/terreno",0,0,{"$f":"SUM(F12:G12)","v":0},{"$f":"H12*AliqIva","v":0},{"$f":"H12+I12","v":0},0,{"$f":"SUM(J12:K12)","v":0},0,null,"..","..","?",{"$f":"CONCATENATE(C12,\" '\",E12,\"'\")","v":"PS) Isolamento Pavimenti 'Interno/terreno'"},72,0,"ok",null,{"$f":"IF(L12<T12,L12,T12)","v":0},null,{"$f":"IF(L12>T12,L12-T12,0)","v":0},null,0,null,0,null,null,"PS) Isolamento Pavimenti 'Interno/terreno'",{"$f":"IF(TipoEdif=1,50000,IF(N_Uimm>8,40000*8+30000*(N_Uimm-8),40000*N_Uimm))","v":50000},"ok",null,0,{"$f":"IF(E12=\"Interno/terreno\",180,144)","v":180},{"$f":"IF(S12<>0,IF(F12<>0,G12*AJ12/F12/S12,0),0)","v":0},40,{"$f":"MIN(AY12,AZ12,BA12)","v":0},{"$f":"AU12","v":0},{"$f":"K12","v":0},{"$f":"BF12*SUM(AN12:AO12)","v":0},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN12:AQ12),AG12)","v":0},"ok",null,{"$f":"IF(F12>AJ12,F12-AJ12,0)","v":0},{"$f":"SUM(AK12:AM12)","v":220},0,true,{"$f":"H12","v":0},{"$f":"AV12*S12+AW12*BG12","v":15840},{"$f":"H12","v":0},true,true,true,true,0.10000000149011599,0,null,"PS) Isolamento Pavimenti 'Interno/terreno'",0,0,0,0,0,""]
[null,null,"Totali Isolamento PV) PO) POND) PS) ",null,null,{"$f":"SUM(F9:F12)","v":0},0,0,0,0,0,0,{"$f":"IF(L13<=T13,L13*percDetr,T13*percDetr)","v":0},null,null,null,null,{"$f":"C13","v":"Totali Isolamento PV) PO) POND) PS) "},null,0,"ok",null,{"$f":"IF(T13=AG13,IF(L13<T13,L13,T13),SUM(W9:X12))","v":0},null,{"$f":"IF(L13>W13,L13-W13,0)","v":0},null,0,null,0,null,null,"Totali Isolamento PV) PO) POND) PS) ",{"$f":"IF(TipoEdif=1,50000,IF(N_Uimm>8,40000*8+30000*(N_Uimm-8),40000*N_Uimm))","v":50000},"ok",null,null,null,null,null,null,null,null,null,{"$f":"IF(Titolare!$I$8=TRUE,SUM(AR9:AR12),AG12)","v":0},"ok",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totali Isolamento PV) PO) POND) PS) ",{"$f":"SUM(BJ9:BJ12)","v":0},{"$f":"SUM(BK9:BK12)","v":0},{"$f":"SUM(BL9:BL12)","v":0},{"$f":"SUM(BM9:BM12)","v":0},{"$f":"SUM(BN9:BN12)","v":0}]
[null,null,"Impianti climatizzazione e ACS ","PC)Aria/Aria",null,0,0,{"$f":"SUM(F14:G14)","v":0},{"$f":"H14*AliqIva","v":0},{"$f":"H14+I14","v":0},0,{"$f":"SUM(J14:K14)","v":0},0,null,"..","..","?",{"$f":"CONCATENATE(C14,\" con '\",D14,\"'\")","v":"Impianti climatizzazione e ACS  con 'PC)Aria/Aria'"},24,0,"ok",null,{"$f":"IF(L14<T14,L14,T14)","v":0},null,{"$f":"IF(L14>T14,L14-T14,0)","v":0},null,0,null,0,null,null,"Impianti climatizzazione e ACS  con 'PC)Aria/Aria'",{"$f":"IF(TipoEdif=1,30000,IF(N_Uimm>8,20000*8+15000*(N_Uimm-8),20000*N_Uimm))","v":30000},"ok",null,0,{"$f":"IF(LEFT(D14,3)=\"CC)\",IF(S14<=35,240,216),IF(D14=\"PC)Aria/Aria\",720,IF(D14=\"PC)Altro\",1560,IF(D14=\"PC)Geotermiche\",2280,IF(LEFT(D14,4)=\"PCA)\",1560,IF(LEFT(D14,3)=\"SI)\",1860,0))))))","v":720},{"$f":"IF(S14<>0,IF(F14<>0,G14*AJ14/F14/S14,0),0)","v":0},93.6,{"$f":"MIN(AY14,AZ14,BA14)","v":0},{"$f":"AU14","v":0},{"$f":"K14","v":0},{"$f":"BF14*SUM(AN14:AO14)","v":0},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN14:AQ14),AG14)","v":0},"ok",null,{"$f":"IF(F14>AJ14,F14-AJ14,0)","v":0},{"$f":"SUM(AK14:AM14)","v":813.6},{"$f":"IF($T$2=TRUE,IF($X$2=TRUE,180,60),0)","v":60},true,{"$f":"H14","v":0},{"$f":"AV14*S14+AW14*BG14","v":24326.400000000001},{"$f":"H14","v":0},true,true,true,true,0.10000000149011599,80,null,"Impianti climatizzazione e ACS  con 'PC)Aria/Aria'",0,0,0,0,0,""]
[null,null,"SismaBonus Zona 1,2 o 3         P.Classi = ",null,1,0,{"$f":"IF(ImpLav<>0,F15*ImpSicLav/ImpLav,0)","v":0},{"$f":"SUM(F15:G15)","v":0},{"$f":"H15*AliqIva","v":0},{"$f":"H15+I15","v":0},0,{"$f":"SUM(J15:K15)","v":0},0,null,"..",null,"ok",{"$f":"CONCATENATE(C15,E15)","v":"SismaBonus Zona 1,2 o 3         P.Classi = 1"},270,96000,"ok",null,{"$f":"IF(L15<T15,L15,T15)","v":0},null,{"$f":"IF(L15>T15,L15-T15,0)","v":0},null,0,null,0,null,null,"SismaBonus Zona 1,2 o 3         P.Classi = 1",{"$f":"96000*N_Uimm","v":96000},"ok",null,0,null,{"$f":"IF(S15<>0,IF(F15<>0,G15*AJ15/F15/S15,0),0)","v":0},1000,null,{"$f":"AU15","v":0},{"$f":"K15","v":0},null,{"$f":"AG15","v":96000},"ok",null,{"$f":"IF(F15>AJ15,F15-AJ15,0)","v":0},{"$f":"SUM(AK15:AM15)","v":1000},0,true,{"$f":"H15","v":0},{"$f":"AV15*S15+AW15*BG15","v":270000},{"$f":"H15","v":0},true,true,true,true,0.10000000149011599,0,null,"SismaBonus Zona 1,2 o 3         P.Classi = 1",0,0,0,0,0,""]
[null,null,"Totale interventi Trainanti  :  ",null,null,{"$f":"SUM(F13:F15)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"C16","v":"Totale interventi Trainanti  :  "},{"$f":"SUM(W13:X15)","v":0},null,{"$f":"SUM(Y13:Z15)","v":0},null,{"$f":"SUM(AA13:AB15)","v":0},null,{"$f":"SUM(AC13:AD15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V16","v":"Totale interventi Trainanti  :  "},{"$f":"SUM(BJ13:BJ15)","v":0},{"$f":"SUM(BK13:BK15)","v":0},{"$f":"SUM(BL13:BL15)","v":0},{"$f":"SUM(BM13:BM15)","v":0},{"$f":"SUM(BN13:BN15)","v":0}]
[]
[null,null,"INTERVENTI TRAINATI PARTI COMUNI CONDOMINIALI",null,null,null,null,null,null,null,null,null,null,"..",null,null,"Asseverabile",{"$f":"CONCATENATE(\"Spesa detraibile ammissibile \",C18)","v":"Spesa detraibile ammissibile INTERVENTI TRAINATI PARTI COMUNI CONDOMINIALI"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Spesa Massima Ammissibile (norma primaria)",null,null,null,{"$f":"CONCATENATE(\"Spesa Specifica MITE - \",C18)","v":"Spesa Specifica MITE - INTERVENTI TRAINATI PARTI COMUNI CONDOMINIALI"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Ripartizione tra le Imprese -  Imponibile Lavori \",C18)","v":"Ripartizione tra le Imprese -  Imponibile Lavori INTERVENTI TRAINATI PARTI COMUNI CONDOMINIALI"}]
[null,null,"  Interventi",null,null,"Importo Lavori","Incidenza Sicurezza","Imponibile","Iva","Importo c.iva","Spese tecniche","Totale",{"$f":"$M$8","v":"Credito Spettante 75% Spesa Ammessa"},null,null,null,null,"Interventi","Superficie Intervento / UnitàMisura","Min(Spesa Max Ammissibile;Spesa Max Intervento)","Verifica Max",null,"Spesa Ammessa",null,"Quota Eccedente Spesa detraibile Ammessa",null,{"$f":"$AA$8","v":"Credito Spettante\n75% Spesa Ammessa\nQuota Imprese | Quota Tecnici"},null,null,null,null,"Interventi","Spesa Massima Ammissibile","Ver. Max",null,"Importo Lavori Fornitura e Posa","Costo dei Beni (Allegato A)","Opere per installazione (Sicurezza)","Manodopera",{"$f":"$AN$8","v":"Spesa Max Ammissibile Asseverata"},"Altri Costi","Spese Tecniche","IVA","Spesa di Intervento",{"$f":"$AS$8","v":"Ver.Max"},null,"Altri Lavori","Importo Specifico DM Costi Massimi","Incremento Costo dei Beni (Allegato A)","Controllo1","Importo Controllo1","Importo Controllo2","Importo Controllo3","Opere per Istallazione =  Incidenza Sicurezza Fornitura / Superficie Intervento","SpesaSostenuta = Opera Compiuta","Spesa Tecniche = Spese Tecniche da Computo","Altri Costi = Altri Lavori ","AliqIva","Superficie Riscaldata",null,"Interventi",{"$f":"IF('Dati Gen'!$B$38<>\"\",'Dati Gen'!$B$38,\"\")","v":"Impresa1"},{"$f":"IF('Dati Gen'!$B$39<>\"\",'Dati Gen'!$B$39,\"\")","v":"Impresa2"},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":"Impresa3"},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":"Impresa4"},{"$f":"IF('Dati Gen'!$B$42<>\"\",'Dati Gen'!$B$42,\"\")","v":""}]
[null,null,"PV) Isolamento pareti perimetrali",null,"Esterno",0,0,{"$f":"SUM(F20:G20)","v":0},{"$f":"H20*AliqIva","v":0},{"$f":"H20+I20","v":0},0,{"$f":"SUM(J20:K20)","v":0},{"$f":"IF(L20<=T20,L20*percDetr,T20*percDetr)","v":0},null,"..","Esegui","?",{"$f":"CONCATENATE(C20,\" '\",E20,\"'\")","v":"PV) Isolamento pareti perimetrali 'Esterno'"},1,{"$f":"MIN(AG20,AR20)","v":0},{"$f":"IF(L20>T20,\"ko\",\"ok\")","v":"ok"},null,{"$f":"IF(L20<T20,L20,T20)","v":0},null,{"$f":"IF(L20>T20,L20-T20,0)","v":0},null,{"$f":"IF(M20<>0,J20*M20/L20,0)","v":0},null,{"$f":"IF(M20<>0,K20*M20/L20,0)","v":0},null,null,{"$f":"R20","v":"PV) Isolamento pareti perimetrali 'Esterno'"},{"$f":"IF(TipoEdif=1,50000,IF(N_Uimm>8,40000*8+30000*(N_Uimm-8),40000*N_Uimm))","v":50000},{"$f":"IF(L20>AG20,\"ko\",\"ok\")","v":"ok"},null,0,{"$f":"IF(ZonaClimatica=\"A\",IF(E20=\"Parete Ventilata\",240,IF(E20=\"Interno\",96,180)),IF(ZonaClimatica=\"B\",IF(E20=\"Parete Ventilata\",240,IF(E20=\"Interno\",96,180)),IF(ZonaClimatica=\"C\",IF(E20=\"Parete Ventilata\",240,IF(E20=\"Interno\",96,180)),IF(E20=\"Parete Ventilata\",260,IF(E20=\"Interno\",104,195)))))","v":195},{"$f":"IF(S20<>0,IF(F20<>0,G20*AJ20/F20/S20,0),0)","v":0},0,{"$f":"MIN(AY20,AZ20,BA20)","v":0},{"$f":"AU20","v":0},{"$f":"K20","v":0},{"$f":"BF20*SUM(AN20:AO20)","v":0},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN20:AQ20),AG20)","v":0},{"$f":"IF(L20>AR20,\"ko\",\"ok\")","v":"ok"},null,{"$f":"IF(F20>AJ20,F20-AJ20,0)","v":0},{"$f":"SUM(AK20:AM20)","v":195},0,true,{"$f":"H20","v":0},{"$f":"AV20*S20+AW20*BG20","v":195},{"$f":"H20","v":0},true,true,true,true,0.10000000149011599,0,null,{"$f":"R20","v":"PV) Isolamento pareti perimetrali 'Esterno'"},0,0,0,0,0,{"$f":"IF(ABS(SUM(BJ20:BN20)-H20)>0.01,\"err. Somma\",\"\")","v":""}]
[null,null,"PO) Isolamento coperture",null,"Esterno",0,0,{"$f":"SUM(F21:G21)","v":0},{"$f":"H21*AliqIva","v":0},{"$f":"H21+I21","v":0},0,{"$f":"SUM(J21:K21)","v":0},{"$f":"IF(L21<=T21,L21*percDetr,T21*percDetr)","v":0},null,"..","Esegui","?",{"$f":"CONCATENATE(C21,\" '\",E21,\"'\")","v":"PO) Isolamento coperture 'Esterno'"},1,0,"ok",null,{"$f":"IF(L21<T21,L21,T21)","v":0},null,{"$f":"IF(L21>T21,L21-T21,0)","v":0},null,0,null,0,null,null,"PO) Isolamento coperture 'Esterno'",{"$f":"IF(TipoEdif=1,50000,IF(N_Uimm>8,40000*8+30000*(N_Uimm-8),40000*N_Uimm))","v":50000},"ok",null,0,{"$f":"IF(E21=\"Copertura Ventilata\",300,IF(E21=\"Interno\",120,276))","v":276},{"$f":"IF(S21<>0,IF(F21<>0,G21*AJ21/F21/S21,0),0)","v":0},0,{"$f":"MIN(AY21,AZ21,BA21)","v":0},{"$f":"AU21","v":0},{"$f":"K21","v":0},{"$f":"BF21*SUM(AN21:AO21)","v":0},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN21:AQ21),AG21)","v":0},"ok",null,{"$f":"IF(F21>AJ21,F21-AJ21,0)","v":0},{"$f":"SUM(AK21:AM21)","v":276},0,true,{"$f":"H21","v":0},{"$f":"AV21*S21+AW21*BG21","v":276},{"$f":"H21","v":0},true,true,true,true,0.10000000149011599,0,null,"PO) Isolamento coperture 'Esterno'",0,0,0,0,0,""]
[null,null,"PS) Isolamento Pavimenti",null,"Interno/terreno",0,0,{"$f":"SUM(F22:G22)","v":0},{"$f":"H22*AliqIva","v":0},{"$f":"H22+I22","v":0},0,{"$f":"SUM(J22:K22)","v":0},{"$f":"IF(L22<=T22,L22*percDetr,T22*percDetr)","v":0},null,"..","Esegui","?",{"$f":"CONCATENATE(C22,\" '\",E22,\"'\")","v":"PS) Isolamento Pavimenti 'Interno/terreno'"},1,0,"ok",null,{"$f":"IF(L22<T22,L22,T22)","v":0},null,{"$f":"IF(L22>T22,L22-T22,0)","v":0},null,0,null,0,null,null,"PS) Isolamento Pavimenti 'Interno/terreno'",{"$f":"IF(TipoEdif=1,50000,IF(N_Uimm>8,40000*8+30000*(N_Uimm-8),40000*N_Uimm))","v":50000},"ok",null,0,{"$f":"IF(E22=\"Interno/terreno\",180,144)","v":180},{"$f":"IF(S22<>0,IF(F22<>0,G22*AJ22/F22/S22,0),0)","v":0},0,{"$f":"MIN(AY22,AZ22,BA22)","v":0},{"$f":"AU22","v":0},{"$f":"K22","v":0},{"$f":"BF22*SUM(AN22:AO22)","v":0},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN22:AQ22),AG22)","v":0},"ok",null,{"$f":"IF(F22>AJ22,F22-AJ22,0)","v":0},{"$f":"SUM(AK22:AM22)","v":180},0,true,{"$f":"H22","v":0},{"$f":"AV22*S22+AW22*BG22","v":180},{"$f":"H22","v":0},true,true,true,true,0.10000000149011599,0,null,"PS) Isolamento Pavimenti 'Interno/terreno'",0,0,0,0,0,""]
[null,null,"IN) Serramenti con chiusure oscuranti",null,{"$f":"IF(ZonaClimatica=\"A\",\"Zone A, B e C\", IF(ZonaClimatica=\"B\",\"Zone A, B e C\",IF(ZonaClimatica=\"C\",\"Zone A, B e C\",\"Zone D, E ed F\")))","v":"Zone D, E ed F"},0,0,{"$f":"SUM(F23:G23)","v":0},{"$f":"H23*AliqIva","v":0},{"$f":"H23+I23","v":0},0,{"$f":"SUM(J23:K23)","v":0},{"$f":"IF(L23<=T23,L23*percDetr,T23*percDetr)","v":0},null,"..","..","?",{"$f":"CONCATENATE(C23,\" '\",E23,\"'\")","v":"IN) Serramenti con chiusure oscuranti 'Zone D, E ed F'"},1,0,"ok",null,{"$f":"IF(L23<T23,L23,T23)","v":0},null,{"$f":"IF(L23>T23,L23-T23,0)","v":0},null,0,null,0,null,null,"IN) Serramenti con chiusure oscuranti 'Zone D, E ed F'",{"$f":"54545*N_Uimm","v":54545},"ok",null,7478.16,{"$f":"IF(E23=\"Zone A, B e C\",IF(C23=\"IN) Serramenti\",660,780),IF(C23=\"IN) Serramenti\",780,900))","v":900},{"$f":"IF(S23<>0,IF(F23<>0,G23*AJ23/F23/S23,0),0)","v":0},0,{"$f":"MIN(AY23,AZ23,BA23)","v":0},{"$f":"AU23","v":0},{"$f":"K23","v":0},{"$f":"BF23*SUM(AN23:AO23)","v":0},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN23:AQ23),AG23)","v":0},"ok",null,{"$f":"IF(F23>AJ23,F23-AJ23,0)","v":0},{"$f":"SUM(AK23:AM23)","v":900},0,true,{"$f":"H23","v":0},{"$f":"AV23*S23+AW23*BG23","v":900},{"$f":"H23","v":0},true,true,true,true,0.10000000149011599,0,null,"IN) Serramenti con chiusure oscuranti 'Zone D, E ed F'",0,0,0,0,0,""]
[null,null,"Totali Isolamento PV) PO) PS) e IN)",null,null,{"$f":"SUM(F20:F23)","v":0},0,0,0,0,0,0,{"$f":"SUM(M20:M23)","v":0},null,null,null,null,{"$f":"C24","v":"Totali Isolamento PV) PO) PS) e IN)"},null,0,"ok",null,{"$f":"IF(T24=AG24,IF(L24<T24,L24,T24),SUM(W20:X23))","v":0},null,{"$f":"IF(L24>W24,L24-W24,0)","v":0},null,0,null,0,null,null,"Totali Isolamento PV) PO) PS) e IN)",{"$f":"54545*N_Uimm","v":54545},"ok",null,null,null,null,null,null,null,null,null,{"$f":"IF(Titolare!$I$8=TRUE,SUM(AR20:AR23),AG24)","v":0},"ok",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totali Isolamento PV) PO) PS) e IN)",{"$f":"SUM(BJ20:BJ23)","v":0},{"$f":"SUM(BK20:BK23)","v":0},{"$f":"SUM(BL20:BL23)","v":0},{"$f":"SUM(BM20:BM23)","v":0},{"$f":"SUM(BN20:BN23)","v":0}]
[null,null,"SS) Schermature solari e chiusure oscuranti",null,null,0,0,{"$f":"SUM(F25:G25)","v":0},{"$f":"H25*AliqIva","v":0},{"$f":"H25+I25","v":0},0,{"$f":"SUM(J25:K25)","v":0},{"$f":"IF(L25<=T25,L25*percDetr,T25*percDetr)","v":0},null,"..","Esegui","?",{"$f":"C25","v":"SS) Schermature solari e chiusure oscuranti"},1,0,"ok",null,{"$f":"IF(L25<T25,L25,T25)","v":0},null,{"$f":"IF(L25>T25,L25-T25,0)","v":0},null,0,null,0,null,null,"SS) Schermature solari e chiusure oscuranti",{"$f":"54545*N_Uimm","v":54545},"ok",null,0,0,{"$f":"IF(S25<>0,IF(F25<>0,G25*AJ25/F25/S25,0),0)","v":0},0,{"$f":"MIN(AY25,AZ25,BA25)","v":0},{"$f":"AU25","v":0},{"$f":"K25","v":0},{"$f":"BF25*SUM(AN25:AO25)","v":0},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN25:AQ25),AG25)","v":0},"ok",null,{"$f":"IF(F25>AJ25,F25-AJ25,0)","v":0},{"$f":"SUM(AK25:AM25)","v":0},0,true,{"$f":"H25","v":0},{"$f":"AV25*S25+AW25*BG25","v":0},{"$f":"H25","v":0},true,true,true,true,0.10000000149011599,0,null,"SS) Schermature solari e chiusure oscuranti",0,0,0,0,0,""]
[null,null,"Impianti climatizzazione con ","CC)Caldaie a Condensazione",null,0,0,{"$f":"SUM(F26:G26)","v":0},{"$f":"H26*AliqIva","v":0},{"$f":"H26+I26","v":0},0,{"$f":"SUM(J26:K26)","v":0},{"$f":"IF(L26<=T26,L26*percDetr,T26*percDetr)","v":0},null,"..","..","ok",{"$f":"CONCATENATE(C26,\" '\",D26,\"'\")","v":"Impianti climatizzazione con  'CC)Caldaie a Condensazione'"},1,0,"ok",null,{"$f":"IF(L26<T26,L26,T26)","v":0},null,{"$f":"IF(L26>T26,L26-T26,0)","v":0},null,0,null,0,null,null,"Impianti climatizzazione con  'CC)Caldaie a Condensazione'",{"$f":"27272*N_Uimm","v":27272},"ok",null,0,0,{"$f":"IF(S26<>0,IF(F26<>0,G26*AJ26/F26/S26,0),0)","v":0},93.6,{"$f":"MIN(AY26,AZ26,BA26)","v":0},{"$f":"AU26","v":0},{"$f":"K26","v":0},{"$f":"BF26*SUM(AN26:AO26)","v":0},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN26:AQ26),AG26)","v":0},"ok",null,{"$f":"IF(F26>AJ26,F26-AJ26,0)","v":0},{"$f":"SUM(AK26:AM26)","v":93.6},{"$f":"IF($T$2=TRUE,IF($X$2=TRUE,180,60),0)","v":60},true,{"$f":"H26","v":0},{"$f":"AV26*S26+AW26*BG26","v":93.6},{"$f":"H26","v":0},true,true,true,true,0.10000000149011599,0,null,"Impianti climatizzazione con  'CC)Caldaie a Condensazione'",0,0,0,0,0,""]
[null,null,"GA) Generatori aria calda Condensazione",null,null,0,0,{"$f":"SUM(F27:G27)","v":0},{"$f":"H27*AliqIva","v":0},{"$f":"H27+I27","v":0},0,{"$f":"SUM(J27:K27)","v":0},{"$f":"IF(L27<=T27,L27*percDetr,T27*percDetr)","v":0},null,"..","Esegui","?",{"$f":"C27","v":"GA) Generatori aria calda Condensazione"},1,0,"ok",null,{"$f":"IF(L27<T27,L27,T27)","v":0},null,{"$f":"IF(L27>T27,L27-T27,0)","v":0},null,0,null,0,null,null,"GA) Generatori aria calda Condensazione",{"$f":"27272*N_Uimm","v":27272},"ok",null,0,0,{"$f":"IF(S27<>0,IF(F27<>0,G27*AJ27/F27/S27,0),0)","v":0},93.6,{"$f":"MIN(AY27,AZ27,BA27)","v":0},{"$f":"AU27","v":0},{"$f":"K27","v":0},{"$f":"BF27*SUM(AN27:AO27)","v":0},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN27:AQ27),AG27)","v":0},"ok",null,{"$f":"IF(F27>AJ27,F27-AJ27,0)","v":0},{"$f":"SUM(AK27:AM27)","v":93.6},{"$f":"IF($T$2=TRUE,IF($X$2=TRUE,180,60),0)","v":60},true,{"$f":"H27","v":0},{"$f":"AV27*S27+AW27*BG27","v":93.6},{"$f":"H27","v":0},true,true,true,true,0.10000000149011599,0,null,"GA) Generatori aria calda Condensazione",0,0,0,0,0,""]
[null,null,"IB) Impianti Biomassa",null,null,0,0,{"$f":"SUM(F28:G28)","v":0},{"$f":"H28*AliqIva","v":0},{"$f":"H28+I28","v":0},0,{"$f":"SUM(J28:K28)","v":0},{"$f":"IF(L28<=T28,L28*percDetr,T28*percDetr)","v":0},null,"..","Esegui","?",{"$f":"C28","v":"IB) Impianti Biomassa"},1,0,"ok",null,{"$f":"IF(L28<T28,L28,T28)","v":0},null,{"$f":"IF(L28>T28,L28-T28,0)","v":0},null,0,null,0,null,null,"IB) Impianti Biomassa",{"$f":"27272*N_Uimm","v":27272},"ok",null,0,0,{"$f":"IF(S28<>0,IF(F28<>0,G28*AJ28/F28/S28,0),0)","v":0},0,{"$f":"MIN(AY28,AZ28,BA28)","v":0},{"$f":"AU28","v":0},{"$f":"K28","v":0},{"$f":"BF28*SUM(AN28:AO28)","v":0},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN28:AQ28),AG28)","v":0},"ok",null,{"$f":"IF(F28>AJ28,F28-AJ28,0)","v":0},{"$f":"SUM(AK28:AM28)","v":0},{"$f":"IF($T$2=TRUE,IF($X$2=TRUE,180,60),0)","v":60},true,{"$f":"H28","v":0},{"$f":"AV28*S28+AW28*BG28","v":0},{"$f":"H28","v":0},true,true,true,true,0.10000000149011599,0,null,"IB) Impianti Biomassa",0,0,0,0,0,""]
[null,null,"SA) Scaldacqua a pompa di calore",null,null,0,0,{"$f":"SUM(F29:G29)","v":0},{"$f":"H29*AliqIva","v":0},{"$f":"H29+I29","v":0},0,{"$f":"SUM(J29:K29)","v":0},{"$f":"IF(L29<=T29,L29*percDetr,T29*percDetr)","v":0},null,"..","Esegui","?",{"$f":"C29","v":"SA) Scaldacqua a pompa di calore"},1,0,"ok",null,{"$f":"IF(L29<T29,L29,T29)","v":0},null,{"$f":"IF(L29>T29,L29-T29,0)","v":0},null,0,null,0,null,null,"SA) Scaldacqua a pompa di calore",{"$f":"27272*N_Uimm","v":27272},"ok",null,0,0,{"$f":"IF(F29<>0,G29*AJ29/F29,0)","v":0},93.6,{"$f":"MIN(AY29,AZ29,BA29)","v":0},{"$f":"AU29","v":0},{"$f":"K29","v":0},{"$f":"BF29*SUM(AN29:AO29)","v":0},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN29:AQ29),AG29)","v":0},"ok",null,{"$f":"IF(F29>AJ29,F29-AJ29,0)","v":0},{"$f":"SUM(AK29:AM29)","v":93.6},0,true,{"$f":"H29","v":0},{"$f":"AV29","v":93.6},{"$f":"H29","v":0},true,true,true,true,0.10000000149011599,0,null,"SA) Scaldacqua a pompa di calore",0,0,0,0,0,""]
[null,null,"Totali GA)  IB)  SA)",null,null,{"$f":"SUM(F27:F29)","v":0},0,0,0,0,0,0,0,null,null,null,null,{"$f":"C30","v":"Totali GA)  IB)  SA)"},null,0,"ok",null,{"$f":"IF(T30=AG30,IF(L30<T30,L30,T30),SUM(W27:X29))","v":0},null,{"$f":"IF(L30>W30,L30-W30,0)","v":0},null,0,null,0,null,null,"Totali GA)  IB)  SA)",{"$f":"27272*N_Uimm","v":27272},"ok",null,null,null,null,null,null,null,null,null,{"$f":"IF(Titolare!$I$8=TRUE,SUM(AR27:AR29),AG30)","v":0},"ok",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totali GA)  IB)  SA)",{"$f":"SUM(BJ27:BJ29)","v":0},{"$f":"SUM(BK27:BK29)","v":0},{"$f":"SUM(BL27:BL29)","v":0},{"$f":"SUM(BM27:BM29)","v":0},{"$f":"SUM(BN27:BN29)","v":0}]
[null,null,"CO) Sistemi di Microgenerazione",null,"Celle a combustibile",0,0,{"$f":"SUM(F31:G31)","v":0},{"$f":"H31*AliqIva","v":0},{"$f":"H31+I31","v":0},0,{"$f":"SUM(J31:K31)","v":0},{"$f":"IF(L31<=T31,L31*percDetr,T31*percDetr)","v":0},null,"..","Esegui","?",{"$f":"CONCATENATE(C31,\" '\",E31,\"'\")","v":"CO) Sistemi di Microgenerazione 'Celle a combustibile'"},1,0,"ok",null,{"$f":"IF(L31<T31,L31,T31)","v":0},null,{"$f":"IF(L31>T31,L31-T31,0)","v":0},null,0,null,0,null,null,"CO) Sistemi di Microgenerazione 'Celle a combustibile'",{"$f":"90909*N_Uimm","v":90909},"ok",null,0,0,{"$f":"IF(S31<>0,IF(F31<>0,G31*AJ31/F31/S31,0),0)","v":0},93.6,{"$f":"MIN(AY31,AZ31,BA31)","v":0},{"$f":"AU31","v":0},{"$f":"K31","v":0},{"$f":"BF31*SUM(AN31:AO31)","v":0},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN31:AQ31),AG31)","v":0},"ok",null,{"$f":"IF(F31>AJ31,F31-AJ31,0)","v":0},{"$f":"SUM(AK31:AM31)","v":93.6},0,true,{"$f":"H31","v":0},{"$f":"AV31*S31+AW31*BG31","v":93.6},{"$f":"H31","v":0},true,true,true,true,0.10000000149011599,0,null,"CO) Sistemi di Microgenerazione 'Celle a combustibile'",0,0,0,0,0,""]
[null,null,"ST) Collettori Solari",null,"Piani Vetrati",0,0,0,0,0,0,0,0,null,"..","..","ok",{"$f":"CONCATENATE(C32,\" '\",E32,\"'\")","v":"ST) Collettori Solari 'Piani Vetrati'"},1,0,"ok",null,0,null,0,null,0,null,0,null,null,"ST) Collettori Solari 'Piani Vetrati'",{"$f":"54545*N_Uimm","v":54545},"ok",null,0,0,{"$f":"IF(S32<>0,IF(F32<>0,G32*AJ32/F32/S32,0),0)","v":0},285,{"$f":"MIN(AY32,AZ32,BA32)","v":0},{"$f":"AU32","v":0},{"$f":"K32","v":0},{"$f":"BF32*SUM(AN32:AO32)","v":0},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN32:AQ32),AG32)","v":0},"ok",null,0,285,0,true,0,285,{"$f":"H32","v":0},true,true,true,true,0.10000000149011599,0,null,"ST) Collettori Solari 'Piani Vetrati'",0,0,0,0,0,""]
[null,null,"FV) Solare Fotovoltaico [ kWp ]",null,15.2,0,0,0,0,0,0,0,0,null,"..",null,null,{"$f":"C33","v":"FV) Solare Fotovoltaico [ kWp ]"},{"$f":"E33","v":15.2},36480,"ok",null,0,null,0,null,0,null,0,null,null,"FV) Solare Fotovoltaico [ kWp ]",{"$f":"IF(ISNUMBER(FIND(\"ristr\",C33))=FALSE,IF(E33*2400<48000*N_Uimm,E33*2400,48000*N_Uimm),IF(E33*1600<48000*N_Uimm,E33*1600,48000*N_Uimm))","v":36480},"ok",null,0,0,null,null,null,null,null,null,{"$f":"AG33","v":36480},"ok",null,0,0,0,true,0,0,{"$f":"H33","v":0},true,true,true,true,0.10000000149011612,0,null,"FV) Solare Fotovoltaico [ kWp ]",0,0,0,0,0,""]
[null,null,"AC) Sistema di Accumulo [ kWh ]",null,10,0,0,0,0,0,0,0,0,null,"..",null,null,{"$f":"C34","v":"AC) Sistema di Accumulo [ kWh ]"},{"$f":"E34","v":10},10000,"ok",null,0,null,0,null,0,null,0,null,null,"AC) Sistema di Accumulo [ kWh ]",{"$f":"IF(E34*1000<48000*N_Uimm,E34*1000,48000*N_Uimm)","v":10000},"ok",null,0,0,null,null,null,null,null,null,{"$f":"AG34","v":10000},"ok",null,0,0,0,true,0,0,0,true,true,true,true,0.1,null,null,"AC) Sistema di Accumulo [ kWh ]",0,0,0,0,0,""]
[null,null,"CR) Colonnine di Ricarica  [ N. ]",null,1,0,0,0,0,0,0,0,0,null,"..",null,null,{"$f":"C35","v":"CR) Colonnine di Ricarica  [ N. ]"},{"$f":"E35","v":1},1500,"ok",null,0,null,0,null,0,null,0,null,null,"CR) Colonnine di Ricarica  [ N. ]",{"$f":"IF(E35>8,1500*8+1200*(E35-8),1500*E35)","v":1500},"ok",null,0,0,null,null,null,null,null,null,{"$f":"AG35","v":1500},"ok",null,0,0,0,true,0,0,0,true,true,true,true,0.10000000149011612,0,null,"CR) Colonnine di Ricarica  [ N. ]",0,0,0,0,0,""]
[null,null,"EBA) Eliminazione Barriere architettoniche",null,null,0,0,0,0,0,0,0,0,null,"..",null,null,{"$f":"C36","v":"EBA) Eliminazione Barriere architettoniche"},1,96000,"ok",null,0,null,0,null,0,null,0,null,null,"EBA) Eliminazione Barriere architettoniche",{"$f":"IF(F36>0,IF(96000*N_Uimm > F15,96000*N_Uimm - F15,0),96000*N_Uimm )","v":96000},"ok",null,0,0,null,null,null,null,null,null,{"$f":"AG36","v":96000},"ok",null,0,0,0,true,0,0,0,true,true,true,true,0.1,null,null,"EBA) Eliminazione Barriere architettoniche",0,0,0,0,0,""]
[null,null,"Totale Interventi Trainati Parti Comuni : ",null,null,{"$f":"SUM(F24:F26)+SUM(F30:F36)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"C37","v":"Totale Interventi Trainati Parti Comuni : "},{"$f":"W24+W25+W26+SUM(W30:X36)","v":0},null,{"$f":"Y24+Y25+Y26+SUM(Y30:Z36)","v":0},null,{"$f":"AA24+AA25+AA26+SUM(AA30:AB36)","v":0},null,{"$f":"AC24+AC25+AC26+SUM(AC30:AD36)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V37","v":"Totale Interventi Trainati Parti Comuni : "},{"$f":"BJ24+BJ25+BJ26+SUM(BJ30:BJ36)","v":0},{"$f":"BK24+BK25+BK26+SUM(BK30:BK36)","v":0},{"$f":"BL24+BL25+BL26+SUM(BL30:BL36)","v":0},{"$f":"BM24+BM25+BM26+SUM(BM30:BM36)","v":0},{"$f":"BN24+BN25+BN26+SUM(BN30:BN36)","v":0}]
[]
[]
[null,null,"INTERVENTI TRAINATI",null,null,null,null,null,null,null,null,null,null,"..",null,null,"Asseverabile",{"$f":"CONCATENATE(\"Spesa detraibile ammissibile \",C40)","v":"Spesa detraibile ammissibile INTERVENTI TRAINATI"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Spesa Massima Ammissibile (norma primaria)",null,null,null,{"$f":"CONCATENATE(\"Spesa Specifica MITE - \",C40)","v":"Spesa Specifica MITE - INTERVENTI TRAINATI"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Ripartizione tra le Imprese -  Imponibile Lavori \",C40)","v":"Ripartizione tra le Imprese -  Imponibile Lavori INTERVENTI TRAINATI"}]
[null,null,"  Interventi",null,null,"Importo Lavori","Incidenza Sicurezza","Imponibile","Iva","Importo c.iva","Spese tecniche","Totale",{"$f":"$M$8","v":"Credito Spettante 75% Spesa Ammessa"},null,null,null,null,"Interventi","Superficie Intervento / UnitàMisura","Min(Spesa Max Ammissibile;Spesa Max Intervento)","Verifica Max",null,"Spesa Ammessa",null,"Quota Eccedente Spesa detraibile Ammessa",null,{"$f":"$AA$8","v":"Credito Spettante\n75% Spesa Ammessa\nQuota Imprese | Quota Tecnici"},null,null,null,null,"Interventi","Spesa Massima Ammissibile","Ver. Max",null,"Importo Lavori Fornitura e Posa","Costo dei Beni (Allegato A)","Opere per installazione (Sicurezza)","Manodopera",{"$f":"$AN$8","v":"Spesa Max Ammissibile Asseverata"},"Altri Costi","Spese Tecniche","IVA","Spesa di Intervento",{"$f":"$AS$8","v":"Ver.Max"},null,"Altri Lavori","Importo Specifico DM Costi Massimi","Incremento Costo dei Beni (Allegato A)","Controllo1","Importo Controllo1","Importo Controllo2","Importo Controllo3","Opere per Istallazione =  Incidenza Sicurezza Fornitura / Superficie Intervento","SpesaSostenuta = Opera Compiuta","Spesa Tecniche = Spese Tecniche da Computo","Altri Costi = Altri Lavori ","AliqIva","Superficie Riscaldata",null,"Interventi",{"$f":"IF('Dati Gen'!$B$38<>\"\",'Dati Gen'!$B$38,\"\")","v":"Impresa1"},{"$f":"IF('Dati Gen'!$B$39<>\"\",'Dati Gen'!$B$39,\"\")","v":"Impresa2"},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":"Impresa3"},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":"Impresa4"},{"$f":"IF('Dati Gen'!$B$42<>\"\",'Dati Gen'!$B$42,\"\")","v":""}]
[null,null,"PV) Isolamento pareti perimetrali",null,"Esterno",0,0,{"$f":"SUM(F42:G42)","v":0},{"$f":"H42*AliqIva","v":0},{"$f":"H42+I42","v":0},0,{"$f":"SUM(J42:K42)","v":0},{"$f":"IF(L42<=T42,L42*percDetr,T42*percDetr)","v":0},null,"..","Esegui","?",{"$f":"CONCATENATE(C42,\" '\",E42,\"'\")","v":"PV) Isolamento pareti perimetrali 'Esterno'"},1,{"$f":"MIN(AG42,AR42)","v":0},{"$f":"IF(L42>T42,\"ko\",\"ok\")","v":"ok"},null,{"$f":"IF(L42<T42,L42,T42)","v":0},null,{"$f":"IF(L42>T42,L42-T42,0)","v":0},null,{"$f":"IF(M42<>0,J42*M42/L42,0)","v":0},null,{"$f":"IF(M42<>0,K42*M42/L42,0)","v":0},null,null,{"$f":"R42","v":"PV) Isolamento pareti perimetrali 'Esterno'"},54545,{"$f":"IF(L42>AG42,\"ko\",\"ok\")","v":"ok"},null,0,{"$f":"IF(ZonaClimatica=\"A\",IF(E42=\"Parete Ventilata\",240,IF(E42=\"Interno\",96,180)),IF(ZonaClimatica=\"B\",IF(E42=\"Parete Ventilata\",240,IF(E42=\"Interno\",96,180)),IF(ZonaClimatica=\"C\",IF(E42=\"Parete Ventilata\",240,IF(E42=\"Interno\",96,180)),IF(E42=\"Parete Ventilata\",260,IF(E42=\"Interno\",104,195)))))","v":195},{"$f":"IF(S42<>0,IF(F42<>0,G42*AJ42/F42/S42,0),0)","v":0},27,{"$f":"MIN(AY42,AZ42,BA42)","v":0},{"$f":"AU42","v":0},{"$f":"K42","v":0},{"$f":"BF42*SUM(AN42:AO42)","v":0},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN42:AQ42),AG42)","v":0},{"$f":"IF(L42>AR42,\"ko\",\"ok\")","v":"ok"},null,{"$f":"IF(F42>AJ42,F42-AJ42,0)","v":0},{"$f":"SUM(AK42:AM42)","v":222},0,true,{"$f":"H42","v":0},{"$f":"AV42*S42+AW42*BG42","v":222},{"$f":"H42","v":0},true,true,true,true,0.10000000149011599,0,null,{"$f":"R42","v":"PV) Isolamento pareti perimetrali 'Esterno'"},{"$f":"H42","v":0},0,0,0,0,{"$f":"IF(ABS(SUM(BJ42:BN42)-H42)>0.01,\"err. Somma\",\"\")","v":""}]
[null,null,"PO) Isolamento coperture",null,"Esterno",0,0,{"$f":"SUM(F43:G43)","v":0},{"$f":"H43*AliqIva","v":0},{"$f":"H43+I43","v":0},0,{"$f":"SUM(J43:K43)","v":0},{"$f":"IF(L43<=T43,L43*percDetr,T43*percDetr)","v":0},null,"..","Esegui","?",{"$f":"CONCATENATE(C43,\" '\",E43,\"'\")","v":"PO) Isolamento coperture 'Esterno'"},1,0,"ok",null,{"$f":"IF(L43<T43,L43,T43)","v":0},null,{"$f":"IF(L43>T43,L43-T43,0)","v":0},null,0,null,0,null,null,"PO) Isolamento coperture 'Esterno'",54545,"ok",null,0,{"$f":"IF(E43=\"Copertura Ventilata\",300,IF(E43=\"Interno\",120,276))","v":276},{"$f":"IF(S43<>0,IF(F43<>0,G43*AJ43/F43/S43,0),0)","v":0},38,{"$f":"MIN(AY43,AZ43,BA43)","v":0},{"$f":"AU43","v":0},{"$f":"K43","v":0},{"$f":"BF43*SUM(AN43:AO43)","v":0},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN43:AQ43),AG43)","v":0},"ok",null,{"$f":"IF(F43>AJ43,F43-AJ43,0)","v":0},{"$f":"SUM(AK43:AM43)","v":314},0,true,{"$f":"H43","v":0},{"$f":"AV43*S43+AW43*BG43","v":314},{"$f":"H43","v":0},true,true,true,true,0.1,0,null,{"$f":"R43","v":"PO) Isolamento coperture 'Esterno'"},0,0,0,0,0,""]
[null,null,"PS) Isolamento Pavimenti",null,"Esterno",0,0,{"$f":"SUM(F44:G44)","v":0},{"$f":"H44*AliqIva","v":0},{"$f":"H44+I44","v":0},0,{"$f":"SUM(J44:K44)","v":0},{"$f":"IF(L44<=T44,L44*percDetr,T44*percDetr)","v":0},null,"..","Esegui","?",{"$f":"CONCATENATE(C44,\" '\",E44,\"'\")","v":"PS) Isolamento Pavimenti 'Esterno'"},1,0,"ok",null,{"$f":"IF(L44<T44,L44,T44)","v":0},null,{"$f":"IF(L44>T44,L44-T44,0)","v":0},null,0,null,0,null,null,"PS) Isolamento Pavimenti 'Esterno'",54545,"ok",null,0,{"$f":"IF(E44=\"Interno/terreno\",180,144)","v":144},{"$f":"IF(S44<>0,IF(F44<>0,G44*AJ44/F44/S44,0),0)","v":0},27,{"$f":"MIN(AY44,AZ44,BA44)","v":0},{"$f":"AU44","v":0},{"$f":"K44","v":0},{"$f":"BF44*SUM(AN44:AO44)","v":0},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN44:AQ44),AG44)","v":0},"ok",null,{"$f":"IF(F44>AJ44,F44-AJ44,0)","v":0},{"$f":"SUM(AK44:AM44)","v":171},0,true,{"$f":"H44","v":0},{"$f":"AV44*S44+AW44*BG44","v":171},{"$f":"H44","v":0},true,true,true,true,0.1,0,null,"PS) Isolamento Pavimenti 'Esterno'",{"$f":"H44","v":0},0,0,0,0,""]
[null,null,"IN) Serramenti con chiusure oscuranti",null,{"$f":"IF(ZonaClimatica=\"A\",\"Zone A, B e C\", IF(ZonaClimatica=\"B\",\"Zone A, B e C\",IF(ZonaClimatica=\"C\",\"Zone A, B e C\",\"Zone D, E ed F\")))","v":"Zone D, E ed F"},0,0,{"$f":"SUM(F45:G45)","v":0},{"$f":"H45*AliqIva","v":0},{"$f":"H45+I45","v":0},0,{"$f":"SUM(J45:K45)","v":0},{"$f":"IF(L45<=T45,L45*percDetr,T45*percDetr)","v":0},null,"..","Esegui","?",{"$f":"CONCATENATE(C45,\" '\",E45,\"'\")","v":"IN) Serramenti con chiusure oscuranti 'Zone D, E ed F'"},13.69,0,"ok",null,{"$f":"IF(L45<T45,L45,T45)","v":0},null,{"$f":"IF(L45>T45,L45-T45,0)","v":0},null,0,null,0,null,null,"IN) Serramenti con chiusure oscuranti 'Zone D, E ed F'",54545,"ok",null,0,{"$f":"IF(E45=\"Zone A, B e C\",IF(C45=\"IN) Serramenti\",660,780),IF(C45=\"IN) Serramenti\",780,900))","v":900},68.83,300,{"$f":"MIN(AY45,AZ45,BA45)","v":0},{"$f":"AU45","v":0},{"$f":"K45","v":0},{"$f":"BF45*SUM(AN45:AO45)","v":0},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN45:AQ45),AG45)","v":0},"ok",null,{"$f":"IF(F45>AJ45,F45-AJ45,0)","v":0},{"$f":"SUM(AK45:AM45)","v":1268.83},0,true,{"$f":"H45","v":0},{"$f":"AV45*S45+AW45*BG45","v":17370.2827},{"$f":"H45","v":0},false,true,true,true,0.10000000149011599,0,null,"IN) Serramenti con chiusure oscuranti 'Zone D, E ed F'",0,0,0,0,0,""]
[null,null,"Totali Isolamento PV) PO) PS) e IN",null,null,{"$f":"SUM(F42:F45)","v":0},0,0,0,0,0,{"$f":"SUM(L42:L45)","v":0},{"$f":"SUM(M42:M45)","v":0},null,null,null,null,{"$f":"C46","v":"Totali Isolamento PV) PO) PS) e IN"},null,0,"ok",null,{"$f":"IF(T46=AG46,IF(L46<T46,L46,T46),SUM(W42:X45))","v":0},null,{"$f":"IF(L46>W46,L46-W46,0)","v":0},null,0,null,0,null,null,"Totali Isolamento PV) PO) PS) e IN",54545,"ok",null,null,null,null,null,null,null,null,null,{"$f":"IF(Titolare!$I$8=TRUE,SUM(AR42:AR45),AG46)","v":0},"ok",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totali Isolamento PV) PO) PS) e IN",{"$f":"SUM(BJ42:BJ45)","v":0},{"$f":"SUM(BK42:BK45)","v":0},{"$f":"SUM(BL42:BL45)","v":0},{"$f":"SUM(BM42:BM45)","v":0},{"$f":"SUM(BN42:BN45)","v":0}]
[null,null,"SS) Schermature solari e chiusure oscuranti",null,null,0,0,{"$f":"SUM(F47:G47)","v":0},{"$f":"H47*AliqIva","v":0},{"$f":"H47+I47","v":0},0,{"$f":"SUM(J47:K47)","v":0},{"$f":"IF(L47<=T47,L47*percDetr,T47*percDetr)","v":0},null,"..","..","?",{"$f":"C47","v":"SS) Schermature solari e chiusure oscuranti"},10,0,"ok",null,{"$f":"IF(L47<T47,L47,T47)","v":0},null,{"$f":"IF(L47>T47,L47-T47,0)","v":0},null,0,null,0,null,null,"SS) Schermature solari e chiusure oscuranti",54545,"ok",null,0,276,{"$f":"IF(S47<>0,IF(F47<>0,G47*AJ47/F47/S47,0),0)","v":0},150,{"$f":"MIN(AY47,AZ47,BA47)","v":0},{"$f":"AU47","v":0},{"$f":"K47","v":0},{"$f":"BF47*SUM(AN47:AO47)","v":0},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN47:AQ47),AG47)","v":0},"ok",null,{"$f":"IF(F47>AJ47,F47-AJ47,0)","v":0},{"$f":"SUM(AK47:AM47)","v":426},0,true,{"$f":"H47","v":0},{"$f":"AV47*S47+AW47*BG47","v":4260},{"$f":"H47","v":0},true,true,true,true,0.10000000149011599,0,null,"SS) Schermature solari e chiusure oscuranti",0,0,0,0,0,""]
[null,null,"Impianti climatizzazione con ","CC)Caldaie a Condensazione",null,0,0,{"$f":"SUM(F48:G48)","v":0},{"$f":"H48*AliqIva","v":0},{"$f":"H48+I48","v":0},0,{"$f":"SUM(J48:K48)","v":0},{"$f":"IF(L48<=T48,L48*percDetr,T48*percDetr)","v":0},null,"..","Esegui","?",{"$f":"CONCATENATE(C48,\" '\",D48,\"'\")","v":"Impianti climatizzazione con  'CC)Caldaie a Condensazione'"},7,0,"ok",null,{"$f":"IF(L48<T48,L48,T48)","v":0},null,{"$f":"IF(L48>T48,L48-T48,0)","v":0},null,0,null,0,null,null,"Impianti climatizzazione con  'CC)Caldaie a Condensazione'",27272,"ok",null,0,{"$f":"IF(LEFT(D48,3)=\"CC)\",IF(S48<=35,240,216),IF(D48=\"PC)Aria/Aria\",720,IF(D48=\"PC)Altro\",1560,IF(D48=\"PC)Geotermiche\",2280,IF(LEFT(D48,4)=\"PCA)\",1560,IF(LEFT(D48,3)=\"SI)\",1860,0))))))","v":240},{"$f":"IF(S48<>0,IF(F48<>0,G48*AJ48/F48/S48,0),0)","v":0},200,{"$f":"MIN(AY48,AZ48,BA48)","v":0},{"$f":"AU48","v":0},{"$f":"K48","v":0},{"$f":"BF48*SUM(AN48:AO48)","v":0},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN48:AQ48),AG48)","v":0},"ok",null,{"$f":"IF(F48>AJ48,F48-AJ48,0)","v":0},{"$f":"SUM(AK48:AM48)","v":440},{"$f":"IF($T$2=TRUE,IF($X$2=TRUE,180,60),0)","v":60},true,{"$f":"H48","v":0},{"$f":"AV48*S48+AW48*BG48","v":3080},{"$f":"H48","v":0},true,true,true,true,0.1,0,null,"Impianti climatizzazione con  'CC)Caldaie a Condensazione'",0,0,0,0,0,""]
[null,null,"SA) Scaldacqua a pompa di calore",null,null,0,0,{"$f":"SUM(F49:G49)","v":0},{"$f":"H49*AliqIva","v":0},{"$f":"H49+I49","v":0},0,{"$f":"SUM(J49:K49)","v":0},{"$f":"IF(L49<=T49,L49*percDetr,T49*percDetr)","v":0},null,"..","Esegui","ok",{"$f":"C49","v":"SA) Scaldacqua a pompa di calore"},200,0,"ok",null,{"$f":"IF(L49<T49,L49,T49)","v":0},null,{"$f":"IF(L49>T49,L49-T49,0)","v":0},null,0,null,0,null,null,"SA) Scaldacqua a pompa di calore",27272,"ok",null,0,{"$f":"IF(S49<=150,1200,1500)","v":1500},0,2000,{"$f":"MIN(AY49,AZ49,BA49)","v":0},{"$f":"AU49","v":0},{"$f":"K49","v":0},{"$f":"BF49*SUM(AN49:AO49)","v":0},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN49:AQ49),AG49)","v":0},"ok",null,{"$f":"IF(F49>AJ49,F49-AJ49,0)","v":0},{"$f":"SUM(AK49:AM49)","v":3500},0,true,{"$f":"H49","v":0},{"$f":"AV49","v":3500},{"$f":"H49","v":0},false,true,true,true,0.10000000149011599,0,null,"SA) Scaldacqua a pompa di calore",0,0,0,0,0,""]
[null,null,"Totali Impianti ed  SA)",null,null,{"$f":"SUM(F48:F49)","v":0},0,0,0,0,0,0,0,null,null,null,null,{"$f":"C50","v":"Totali Impianti ed  SA)"},null,0,"ok",null,{"$f":"IF(T50=AG50,IF(L50<T50,L50,T50),SUM(W48:X49))","v":0},null,{"$f":"IF(L50>W50,L50-W50,0)","v":0},null,0,null,0,null,null,"Totali Impianti ed  SA)",27272,"ok",null,null,null,null,null,null,null,null,null,{"$f":"IF(Titolare!$I$8=TRUE,SUM(AR48:AR49),AG50)","v":0},"ok",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totali Impianti ed  SA)",{"$f":"SUM(BJ48:BJ49)","v":0},{"$f":"SUM(BK48:BK49)","v":0},{"$f":"SUM(BL48:BL49)","v":0},{"$f":"SUM(BM48:BM49)","v":0},{"$f":"SUM(BN48:BN49)","v":0}]
[null,null,"CO) Sistemi di Microgenerazione",null,"Celle a combustibile",0,0,{"$f":"SUM(F51:G51)","v":0},{"$f":"H51*AliqIva","v":0},{"$f":"H51+I51","v":0},0,{"$f":"SUM(J51:K51)","v":0},{"$f":"IF(L51<=T51,L51*percDetr,T51*percDetr)","v":0},null,"..","Esegui","?",{"$f":"CONCATENATE(C51,\" '\",E51,\"'\")","v":"CO) Sistemi di Microgenerazione 'Celle a combustibile'"},1,0,"ok",null,{"$f":"IF(L51<T51,L51,T51)","v":0},null,{"$f":"IF(L51>T51,L51-T51,0)","v":0},null,0,null,0,null,null,"CO) Sistemi di Microgenerazione 'Celle a combustibile'",90909,"ok",null,0,{"$f":"IF(E51=\"Celle a combustibile\",30000,3720)","v":30000},{"$f":"IF(S51<>0,IF(F51<>0,G51*AJ51/F51/S51,0),0)","v":0},93.6,{"$f":"MIN(AY51,AZ51,BA51)","v":0},{"$f":"AU51","v":0},{"$f":"K51","v":0},{"$f":"BF51*SUM(AN51:AO51)","v":0},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN51:AQ51),AG51)","v":0},"ok",null,{"$f":"IF(F51>AJ51,F51-AJ51,0)","v":0},{"$f":"SUM(AK51:AM51)","v":30093.599999999999},0,true,{"$f":"H51","v":0},{"$f":"AV51*S51+AW51*BG51","v":30093.599999999999},{"$f":"H51","v":0},true,true,true,true,0.10000000149011599,0,null,"CO) Sistemi di Microgenerazione 'Celle a combustibile'",{"$f":"H51","v":0},0,0,0,0,""]
[null,null,"IB) Generatori a Biomassa",null,null,0,0,0,0,0,0,0,0,null,"..","Esegui","?",{"$f":"C52","v":"IB) Generatori a Biomassa"},1,0,"ok",null,0,null,0,null,0,null,0,null,null,"IB) Generatori a Biomassa",27272,"ok",null,0,{"$f":"IF(S52<=35,420,540)","v":420},{"$f":"IF(S52<>0,IF(F52<>0,G52*AJ52/F52/S52,0),0)","v":0},0,{"$f":"MIN(AY52,AZ52,BA52)","v":0},{"$f":"AU52","v":0},{"$f":"K52","v":0},0,{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN52:AQ52),AG52)","v":0},"ok",null,0,420,{"$f":"IF($T$2=TRUE,IF($X$2=TRUE,180,60),0)","v":60},true,0,10920,{"$f":"H52","v":0},true,true,true,true,0.10000000149011599,175,null,"IB) Generatori a Biomassa",0,0,0,0,0,""]
[null,null,"BA) Building Automation",null,null,0,0,0,0,0,0,0,0,null,"..","Esegui","?",{"$f":"C53","v":"BA) Building Automation"},250,0,"ok",null,0,null,0,null,0,null,0,null,null,"BA) Building Automation",13636,"ok",null,0,60,{"$f":"IF(S53<>0,IF(F53<>0,G53*AJ53/F53/S53,0),0)","v":0},30,{"$f":"MIN(AY53,AZ53,BA53)","v":0},{"$f":"AU53","v":0},{"$f":"K53","v":0},0,{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN53:AQ53),AG53)","v":0},"ok",null,0,90,0,true,0,22500,{"$f":"H53","v":0},true,true,true,true,0.10000000149011599,0,null,"BA) Building Automation",0,0,0,0,0,""]
[null,null,"ST) Collettori Solari",null,"Piani Vetrati",0,0,0,0,0,0,0,0,null,"..","Esegui","?",{"$f":"CONCATENATE(C54,\" '\",E54,\"'\")","v":"ST) Collettori Solari 'Piani Vetrati'"},4,0,"ok",null,0,null,0,null,0,null,0,null,null,"ST) Collettori Solari 'Piani Vetrati'",54545,"ok",null,0,{"$f":"IF(E54=\"Scoperti\",900,IF(E54=\"Piani vetrati\",1200,1500))","v":1200},{"$f":"IF(S54<>0,IF(F54<>0,G54*AJ54/F54/S54,0),0)","v":0},900,{"$f":"MIN(AY54,AZ54,BA54)","v":0},{"$f":"AU54","v":0},{"$f":"K54","v":0},{"$f":"BF54*SUM(AN54:AO54)","v":0},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN54:AQ54),AG54)","v":0},"ok",null,0,2100,0,true,0,8400,{"$f":"H54","v":0},true,true,true,true,0.10000000149011599,0,null,"ST) Collettori Solari 'Piani Vetrati'",0,0,0,0,0,""]
[null,null,"FV) Solare Fotovoltaico [ kWp ]",null,6.72,0,0,0,0,0,0,0,0,null,"..",null,"ok",{"$f":"C55","v":"FV) Solare Fotovoltaico [ kWp ]"},{"$f":"E55","v":6.72},16128,"ok",null,0,null,0,null,0,null,0,null,null,"FV) Solare Fotovoltaico [ kWp ]",{"$f":"IF(ISNUMBER(FIND(\"ristr\",C55))=FALSE,IF(E55*2400<48000*N_Uimm,E55*2400,48000*N_Uimm),IF(E55*1600<48000*N_Uimm,E55*1600,48000*N_Uimm))","v":16128},"ok",null,0,null,null,null,null,{"$f":"AU55","v":0},{"$f":"K55","v":0},{"$f":"BF55*SUM(AN55:AO55)","v":0},{"$f":"AG55","v":16128},"ok",null,0,0,0,true,0,0,{"$f":"H55","v":0},true,true,true,true,0.10000000149011599,0,null,"FV) Solare Fotovoltaico [ kWp ]",0,0,0,0,0,""]
[null,null,"AC) Sistema di Accumulo [ kWh ]",null,10,0,0,0,0,0,0,0,0,null,"..",null,"ok",{"$f":"C56","v":"AC) Sistema di Accumulo [ kWh ]"},{"$f":"E56","v":10},10000,"ok",null,0,null,0,null,0,null,0,null,null,"AC) Sistema di Accumulo [ kWh ]",{"$f":"IF(E56*1000<48000*N_Uimm,E56*1000,48000*N_Uimm)","v":10000},"ok",null,0,null,null,null,null,0,0,0,{"$f":"AG56","v":10000},"ok",null,0,0,0,true,0,0,0,true,true,true,true,0.1,0,null,"AC) Sistema di Accumulo [ kWh ]",0,0,0,0,0,""]
[null,null,"CR) Colonnine di Ricarica",null,1,0,0,0,0,0,0,0,0,null,"..",null,"ok",{"$f":"C57","v":"CR) Colonnine di Ricarica"},{"$f":"E57","v":1},2000,"ok",null,0,null,0,null,0,null,0,null,null,"CR) Colonnine di Ricarica",{"$f":"IF(TipoEdif=1,2000,IF(N_Uimm>8,1200,1500))","v":2000},"ok",null,0,null,null,null,null,0,0,0,{"$f":"AG57","v":2000},"ok",null,0,0,0,true,0,0,0,true,true,true,true,0.1,0,null,"CR) Colonnine di Ricarica",0,0,0,0,0,""]
[null,null,"EBA) Eliminazione Barriere architettoniche",null,null,0,0,{"$f":"SUM(F58:G58)","v":0},0,{"$f":"H58+I58","v":0},0,0,0,null,"..",null,"ok",{"$f":"C58","v":"EBA) Eliminazione Barriere architettoniche"},1,96000,"ok",null,0,null,0,null,0,null,0,null,null,"EBA) Eliminazione Barriere architettoniche",96000,"ok",null,0,null,null,null,null,0,0,0,{"$f":"AG58","v":96000},"ok",null,0,0,0,true,0,0,0,true,true,true,true,0.1,0,null,"EBA) Eliminazione Barriere architettoniche",0,0,0,0,0,""]
[null,null,"Totale Interventi trainati",null,null,{"$f":"F46+F47+SUM(F50:F58)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"C59","v":"Totale Interventi trainati"},{"$f":"W46+W47+SUM(W50:X58)","v":0},null,{"$f":"Y46+Y47+SUM(Y50:Z58)","v":0},null,{"$f":"AA46+AA47+SUM(AA50:AB58)","v":0},null,{"$f":"AC46+AC47+SUM(AC50:AD58)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V59","v":"Totale Interventi trainati"},{"$f":"BJ46+BJ47+SUM(BJ50:BJ58)","v":0},{"$f":"BK46+BK47+SUM(BK50:BK58)","v":0},{"$f":"BL46+BL47+SUM(BL50:BL58)","v":0},{"$f":"BM46+BM47+SUM(BM50:BM58)","v":0},{"$f":"BN46+BN47+SUM(BN50:BN58)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Note"]
[]
[]
[]
[]
[]
[]
[]
[null,null,"SimMZ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripartizione tra le Imprese -  Imponibile Lavori INTERVENTI SB."]
[]
[null,null,"TOTALI INTERVENTI SB.",null,null,"Importo Lavori","Incidenza Sicurezza","Imponibile","Iva","Importo c.iva","Spese tecniche","Totale",{"$f":"$M$8","v":"Credito Spettante 75% Spesa Ammessa"},null,null,null,null,{"$f":"C80","v":"TOTALI INTERVENTI SB."},null,null,null,null,"Spesa Ammessa",null,"Quota Eccedente Spesa Ammessa",null,{"$f":"$AA$8","v":"Credito Spettante\n75% Spesa Ammessa\nQuota Imprese | Quota Tecnici"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R80","v":"TOTALI INTERVENTI SB."},{"$f":"IF('Dati Gen'!$B$38<>\"\",'Dati Gen'!$B$38,\"\")","v":"Impresa1"},{"$f":"IF('Dati Gen'!$B$39<>\"\",'Dati Gen'!$B$39,\"\")","v":"Impresa2"},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":"Impresa3"},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":"Impresa4"},{"$f":"IF('Dati Gen'!$B$42<>\"\",'Dati Gen'!$B$42,\"\")","v":""}]
[null,null,null,null,null,{"$f":"F16+F59","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"W16+W59","v":0},null,{"$f":"Y16+Y59","v":0},null,{"$f":"AA16+AA59","v":0},null,{"$f":"AC16+AC59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ16+BJ59","v":0},{"$f":"BK16+BK59","v":0},{"$f":"BL16+BL59","v":0},{"$f":"BM16+BM59","v":0},{"$f":"BN16+BN59","v":0}]
[null,null,{"$f":"CONCATENATE(\"Quota a Carico Cliente per Interventi SB =  Eccedenza Spesa Ammessa \",IF(percDetr<1,CONCATENATE(\"+\",100*(1-percDetr),\"%·Spesa Ammessa =\"),\" =\"))","v":"Quota a Carico Cliente per Interventi SB =  Eccedenza Spesa Ammessa +25%·Spesa Ammessa ="},null,null,null,null,null,null,null,null,null,{"$f":"IF((1-percDetr)*SpesaAmmessaSB>0,QuotaEccedSB+(1-percDetr)*SpesaAmmessaSB,QuotaEccedSB)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Quota Cedibile = \",100*percDetr,\"%·Spesa Ammessa = \")","v":"Quota Cedibile = 75%·Spesa Ammessa = "},{"$f":"SpesaAmmessaSB*percDetr","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTIF(AR89:AR92,\"KO\")>0,\"ATTENZIONE! Massimale Spesa MITE non Asseverabile\",\"\")","v":""}]
[null,null,"ALTRI INTERVENTI",null,null,null,null,null,null,null,null,null,null,null,null,null,"Asseverabile",{"$f":"CONCATENATE(\"Spesa detraibile ammissibile \",C87)","v":"Spesa detraibile ammissibile ALTRI INTERVENTI"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Spesa Massima Ammissibile (norma primaria)",null,null,null,"Spesa Specifica MITE",null,null,{"$f":"C87","v":"ALTRI INTERVENTI"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripartizione tra le Imprese -  Imponibile Lavori   ALTRI INTERVENTI",null,null,null,null,null,null,"Risparmio Energetico, con fonti rinnovabili di energia"]
[null,null,"  Interventi",null,"x% Credito ceduto","Importo Lavori","Incidenza Sicurezza","Imponibile","Iva","Importo c.iva","Spese tecniche","Totale","Credito Spettante  x% Spesa Ammessa",null,null,null,null,"Interventi","Superficie Intervento / UnitàMisura","Min(Spesa Max Ammissibile;Spesa Max Intervento)","Verifica Max",null,"Spesa Ammessa",null,"Quota Eccedente Spesa Ammessa",null,"Credito Spettante \nx% Spesa Ammessa\nQuota Imprese | Quota Tecnici",null,null,null,null,{"$f":"C87","v":"ALTRI INTERVENTI"},"Spesa Massima Ammissibile","Ver. Max",null,"Importo Lavori Fornitura e Posa","Costo dei Beni (Allegato A)","Opere per installazione (Sicurezza)","Manodopera",{"$f":"$AN$8","v":"Spesa Max Ammissibile Asseverata"},"Altri Costi","Spese Tecniche","IVA","Spesa di Intervento",{"$f":"$AS$8","v":"Ver.Max"},null,"Altri Lavori","Importo Specifico DM Costi Massimi","Incremento Costo dei Beni (Allegato A)","Controllo1","Importo Controllo1","Importo Controllo2","Importo Controllo3","Opere per Istallazione =  Incidenza Sicurezza Fornitura / Superficie Intervento","SpesaSostenuta = Opera Compiuta","Spesa Tecniche = Spese Tecniche da Computo","Altri Costi = Altri Lavori ","AliqIva","Superficie Riscaldata",null,"Interventi",{"$f":"IF('Dati Gen'!$B$38<>\"\",'Dati Gen'!$B$38,\"\")","v":"Impresa1"},{"$f":"IF('Dati Gen'!$B$39<>\"\",'Dati Gen'!$B$39,\"\")","v":"Impresa2"},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":"Impresa3"},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":"Impresa4"},{"$f":"IF('Dati Gen'!$B$42<>\"\",'Dati Gen'!$B$42,\"\")","v":""},null,"Risparmio Energetico, in Comunità Energetiche , con fonti rinnovabili di energia"]
[null,null,"Manutenzione straordinaria, restauro e recupero conservativo","Manutenzione straordinaria, restauro e recupero conservativo",0.75,39800,{"$f":"IF(ImpLav<>0,F89*ImpSicLav/ImpLav,0)","v":0},{"$f":"F89+G89","v":39800},{"$f":"H89*AliqIva","v":3980},{"$f":"H89+I89","v":43780},6101.27,{"$f":"SUM(J89:K89)","v":49881.270000000004},{"$f":"IF(L89<=T89,L89*E89,T89*E89)","v":37410.952499999999},null,"..",null,"ok",{"$f":"IF(C89<>\"\",C89,\"\")","v":"Manutenzione straordinaria, restauro e recupero conservativo"},1,{"$f":"MIN(AG89,AR89)","v":96000},{"$f":"IF(L89>T89,\"KO\",\"ok\")","v":"ok"},null,{"$f":"IF(L89<T89,L89,T89)","v":49881.270000000004},null,{"$f":"IF(L89>T89,L89-T89,0)","v":0},null,{"$f":"IF(M89<>0,J89*M89/L89,0)","v":32835},null,{"$f":"IF(M89<>0,K89*M89/L89,0)","v":4575.9524999999994},null,null,{"$f":"R89","v":"Manutenzione straordinaria, restauro e recupero conservativo"},{"$f":"IF($F$15<>0,IF(ISNUMBER(SEARCH(\"Ristrutturazione\",C89,1))=TRUE,IF(Titolare!$I$6=1,IF($L$15>$T$15,0,96000*N_Uimm-$L$15),IF(Titolare!$I$6=2,0,96000*N_Uimm)),96000*N_Uimm),96000*N_Uimm)","v":96000},{"$f":"IF(L89>AG89,\"KO\",\"ok\")","v":"ok"},null,0,null,null,null,null,{"$f":"AU89","v":39800},{"$f":"K89","v":6101.27},null,{"$f":"AG89","v":96000},{"$f":"IF(L89>AR89,\"ko\",\"ok\")","v":"ok"},null,{"$f":"IF(H89>AJ89,H89-AJ89,0)","v":39800},{"$f":"SUM(AK89:AM89)","v":0},0,true,{"$f":"H89","v":39800},{"$f":"AV89*S89+AW89*BG89","v":0},{"$f":"H89","v":39800},true,true,true,true,0.10000000149011599,0,null,{"$f":"R89","v":"Manutenzione straordinaria, restauro e recupero conservativo"},27860,11940,0,0,0,{"$f":"IF(ABS(SUM(BJ89:BN89)-H89)>0.01,\"err. Somma\",\"\")","v":""},"Manutenzione straordinaria, restauro e recupero conservativo"]
[null,null,null,null,0.6,0,{"$f":"IF(ImpLav<>0,F90*ImpSicLav/ImpLav,0)","v":0},{"$f":"F90+G90","v":0},{"$f":"H90*AliqIva","v":0},{"$f":"H90+I90","v":0},null,{"$f":"SUM(J90:K90)","v":0},{"$f":"IF(L90<=T90,L90*E90,T90*E90)","v":0},null,"..",null,"ok",{"$f":"IF(C90<>\"\",C90,\"\")","v":""},1,{"$f":"MIN(AG90,AR90)","v":96000},{"$f":"IF(L90>T90,\"KO\",\"ok\")","v":"ok"},null,{"$f":"IF(L90<T90,L90,T90)","v":0},null,{"$f":"IF(L90>T90,L90-T90,0)","v":0},null,{"$f":"IF(M90<>0,J90*M90/L90,0)","v":0},null,{"$f":"IF(M90<>0,K90*M90/L90,0)","v":0},null,null,{"$f":"R90","v":""},{"$f":"IF($F$15<>0,IF(ISNUMBER(SEARCH(\"Ristrutturazione\",C90,1))=TRUE,IF(Titolare!$I$6=1,IF($L$15>$T$15,0,96000*N_Uimm-$L$15),IF(Titolare!$I$6=2,0,96000*N_Uimm)),96000*N_Uimm),96000*N_Uimm)","v":96000},{"$f":"IF(L90>AG90,\"KO\",\"ok\")","v":"ok"},null,0,null,null,null,null,null,null,null,{"$f":"AG90","v":96000},{"$f":"IF(L90>AR90,\"ko\",\"ok\")","v":"ok"},null,{"$f":"IF(H90>AJ90,H90-AJ90,0)","v":0},{"$f":"SUM(AK90:AM90)","v":0},0,true,{"$f":"H90","v":0},{"$f":"AV90*S90+AW90*BG90","v":0},{"$f":"H90","v":0},true,true,true,true,0.10000000149011612,0,null,{"$f":"R90","v":""},0,0,0,0,0,{"$f":"IF(ABS(SUM(BJ90:BN90)-H90)>0.01,\"err. Somma\",\"\")","v":""},"Ristrutturazione edilizia"]
[null,null,null,null,0.7,0,{"$f":"IF(ImpLav<>0,F91*ImpSicLav/ImpLav,0)","v":0},{"$f":"F91+G91","v":0},{"$f":"H91*AliqIva","v":0},{"$f":"H91+I91","v":0},{"$f":"IF(ImpLav<>0,F91*ImpTecLav/ImpLav,0)","v":0},{"$f":"SUM(J91:K91)","v":0},{"$f":"IF(L91<=T91,L91*E91,T91*E91)","v":0},null,"..",null,"ok",{"$f":"IF(C91<>\"\",C91,\"\")","v":""},1,{"$f":"MIN(AG91,AR91)","v":96000},{"$f":"IF(L91>T91,\"KO\",\"ok\")","v":"ok"},null,{"$f":"IF(L91<T91,L91,T91)","v":0},null,{"$f":"IF(L91>T91,L91-T91,0)","v":0},null,{"$f":"IF(M91<>0,J91*M91/L91,0)","v":0},null,{"$f":"IF(M91<>0,K91*M91/L91,0)","v":0},null,null,{"$f":"R91","v":""},{"$f":"IF($F$15<>0,IF(ISNUMBER(SEARCH(\"Ristrutturazione\",C91,1))=TRUE,IF(Titolare!$I$6=1,IF($L$15>$T$15,0,96000*N_Uimm-$L$15),IF(Titolare!$I$6=2,0,96000*N_Uimm)),96000*N_Uimm),96000*N_Uimm)","v":96000},{"$f":"IF(L91>AG91,\"KO\",\"ok\")","v":"ok"},null,0,null,null,null,null,{"$f":"AU91","v":0},{"$f":"K91","v":0},null,{"$f":"AG91","v":96000},{"$f":"IF(L91>AR91,\"ko\",\"ok\")","v":"ok"},null,{"$f":"IF(H91>AJ91,H91-AJ91,0)","v":0},{"$f":"SUM(AK91:AM91)","v":0},0,true,{"$f":"H91","v":0},{"$f":"AV91*S91+AW91*BG91","v":0},{"$f":"H91","v":0},true,true,true,true,0.10000000149011599,0,null,{"$f":"R91","v":""},{"$f":"F91","v":0},null,null,null,null,{"$f":"IF(ABS(SUM(BJ91:BN91)-H91)>0.01,\"err. Somma\",\"\")","v":""},"Manutenzione ordinaria sulle parti comuni di un edificio"]
[null,null,null,null,null,null,{"$f":"IF(ImpLav<>0,F92*ImpSicLav/ImpLav,0)","v":0},{"$f":"F92+G92","v":0},{"$f":"H92*AliqIva","v":0},{"$f":"H92+I92","v":0},{"$f":"IF(ImpLav<>0,F92*ImpTecLav/ImpLav,0)","v":0},{"$f":"SUM(J92:K92)","v":0},{"$f":"IF(L92<=T92,L92*E92,T92*E92)","v":0},null,"..",null,"ok",{"$f":"IF(C92<>\"\",C92,\"\")","v":""},1,{"$f":"MIN(AG92,AR92)","v":96000},{"$f":"IF(L92>T92,\"KO\",\"ok\")","v":"ok"},null,{"$f":"IF(L92<T92,L92,T92)","v":0},null,{"$f":"IF(L92>T92,L92-T92,0)","v":0},null,{"$f":"IF(M92<>0,J92*M92/L92,0)","v":0},null,{"$f":"IF(M92<>0,K92*M92/L92,0)","v":0},null,null,{"$f":"R92","v":""},{"$f":"IF($F$15<>0,IF(ISNUMBER(SEARCH(\"Ristrutturazione\",C92,1))=TRUE,IF(Titolare!$I$6=1,IF($L$15>$T$15,0,96000*N_Uimm-$L$15),IF(Titolare!$I$6=2,0,96000*N_Uimm)),96000*N_Uimm),96000*N_Uimm)","v":96000},{"$f":"IF(L92>AG92,\"KO\",\"ok\")","v":"ok"},null,0,null,null,null,null,null,null,null,{"$f":"AG92","v":96000},{"$f":"IF(L92>AR92,\"ko\",\"ok\")","v":"ok"},null,{"$f":"IF(H92>AJ92,H92-AJ92,0)","v":0},{"$f":"SUM(AK92:AM92)","v":0},0,true,{"$f":"H92","v":0},{"$f":"AV92*S92+AW92*BG92","v":0},{"$f":"H92","v":0},true,true,true,true,0.10000000149011612,0,null,{"$f":"R92","v":""},0,null,null,null,null,{"$f":"IF(ABS(SUM(BJ92:BN92)-H92)>0.01,\"err. Somma\",\"\")","v":""},"Recupero o restauro della Facciata degli edifici esistenti"]
[null,null,"Totale Altri Interventi  : ",null,null,{"$f":"SUM(F89:F92)","v":39800},{"$f":"SUM(G89:G92)","v":0},39800,3980,43780,6101.27,49881.270000000004,37410.952499999999,null,null,null,null,null,null,{"$f":"C93","v":"Totale Altri Interventi  : "},null,null,{"$f":"SUM(W89:X92)","v":49881.270000000004},null,{"$f":"SUM(Y89:Z92)","v":0},null,{"$f":"SUM(AA89:AB92)","v":32835},null,{"$f":"SUM(AC89:AD92)","v":4575.9524999999994},null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T93","v":"Totale Altri Interventi  : "},{"$f":"SUM(BJ89:BJ92)","v":27860},{"$f":"SUM(BK89:BK92)","v":11940},{"$f":"SUM(BL89:BL92)","v":0},{"$f":"SUM(BM89:BM92)","v":0},{"$f":"SUM(BN89:BN92)","v":0},null,"Installazione di impianti solari Fotovoltaici connessi alla rete elettrica su edifici"]
[null,null,"Quota a Carico Cliente per Altri Interventi =  Eccedenza Spesa Ammessa + (100-x)%·Spesa Ammessa =",null,null,null,null,null,null,null,null,null,{"$f":"IF((1-E89)*W89+(1-E90)*W90+(1-E91)*W91+(1-E92)*W92>0,Y93+(1-E89)*W89+(1-E90)*W90+(1-E91)*W91+(1-E92)*W92,Y93)","v":12470.317500000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installazione di sistemi di Accumulo integrati negli impianti solari fotovoltaici agevolati"]
[null,null,null,null,null,null,null,null,null,null,null,"Quota Cedibile = x%·Spesa Ammessa = ",{"$f":"W89*E89+W90*E90+W91*E91+W92*E92","v":37410.952499999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installazione di colonnine per la Ricarica di veicoli elettrici negli edifici"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eliminazione Barriere Architettoniche"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripartizione tra le Imprese -  Imponibile Lavori "]
[null,null,"TOTALI PROGETTO",null,null,"Importo Lavori","Incidenza Sicurezza","Imponibile","Iva","Importo c.iva","Spese tecniche","Totale","Credito Spettante",null,null,null,null,{"$f":"C99","v":"TOTALI PROGETTO"},null,null,null,null,"Spesa Ammessa",null,"Quota Eccedente Spesa Ammessa",null,"Credito Spettante \nQuota Imprese | Quota Tecnici",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R99","v":"TOTALI PROGETTO"},{"$f":"IF('Dati Gen'!$B$38<>\"\",'Dati Gen'!$B$38,\"\")","v":"Impresa1"},{"$f":"IF('Dati Gen'!$B$39<>\"\",'Dati Gen'!$B$39,\"\")","v":"Impresa2"},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":"Impresa3"},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":"Impresa4"},{"$f":"IF('Dati Gen'!$B$42<>\"\",'Dati Gen'!$B$42,\"\")","v":""}]
[null,null,null,null,null,{"$f":"F81+F93","v":39800},0,39800,3980,43780,6101.27,49881.270000000004,37410.952499999999,null,null,null,null,null,null,null,null,null,{"$f":"W81+W93","v":49881.270000000004},null,{"$f":"Y81+Y93","v":0},null,{"$f":"AA81+AA93","v":32835},null,{"$f":"AC81+AC93","v":4575.9524999999994},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ81+BJ93","v":27860},{"$f":"BK81+BK93","v":11940},{"$f":"BL81+BL93","v":0},{"$f":"BM81+BM93","v":0},{"$f":"BN81+BN93","v":0}]
[null,null,"Quota Totale a Carico Cliente  =",null,null,null,null,null,null,null,null,null,{"$f":"M94+M82","v":12470.317500000001}]
[]
[]
[null,null,"Quota % effettiva per cessione credito a Banca o Impresa \"Interventi SB.\"",null,null,null,null,{"$f":"100/110","v":0.90909090909090906},{"$f":"H104*100","v":90.909090909090907},"Import.Ricevuto",{"$f":"M83*H104","v":0},"Costo Cessione SB.",{"$f":"IF(L81-M82-K104>0,L81-M82-K104,0)","v":0}]
[null,null,null,null,null,null,"Quota % effettiva per cessione credito a Banca o Impresa \"Altri Interventi\"  ",1,{"$f":"H105*100","v":100},"Import.Ricevuto",{"$f":"M95*H105","v":37410.952499999999},"Costo Cessione Altri",{"$f":"IF(M95-K105>0,M95-K105,0)","v":0}]
[]
[null,null,null,null,null,"Costi Cliente","Quota Imprese","Quota Tecnici",null,null,"Costi Totali","Quota Imprese","Quota Tecnici"]
[null,null,null,null,"Quota a Carico x Interventi Superbonus ",{"$f":"M82","v":0},{"$f":"IF(TotaleSB<>0,F108*ImportSB/TotaleSB,0)","v":0},{"$f":"IF(TotaleSB<>0,F108*SpeseTecSB/TotaleSB,0)","v":0},null,"Interventi Superbonus",{"$f":"TotaleSB","v":0},{"$f":"IF(TotaleSB<>0,K108*ImportSB/TotaleSB,0)","v":0},{"$f":"IF(TotaleSB<>0,K108*SpeseTecSB/TotaleSB,0)","v":0}]
[null,null,null,null,"Quota a Carico x Altri Interventi",{"$f":"M94","v":12470.317500000001},{"$f":"IF(TotaleSB<>0,F109*ImportSB/TotaleSB,0)","v":0},{"$f":"IF(TotaleSB<>0,F109*SpeseTecSB/TotaleSB,0)","v":0},null,"Altri Interventi",{"$f":"L93","v":49881.270000000004},{"$f":"IF(L93<>0,K109*J93/L93,0)","v":43780.000000000007},{"$f":"IF(L93<>0,K109*K93/L93,0)","v":6101.27}]
[null,null,null,null,"per Cessione Credito Superbonus",{"$f":"M104","v":0},{"$f":"IF(TotaleSB<>0,F110*ImportSB/TotaleSB,0)","v":0},{"$f":"IF(TotaleSB<>0,F110*SpeseTecSB/TotaleSB,0)","v":0},null,"Costi Cessione",{"$f":"F110+F111","v":0},{"$f":"G110+G111","v":0},{"$f":"H110+H111","v":0}]
[null,null,null,null,"per Cessione Credito Altri Interventi",{"$f":"M105","v":0},{"$f":"IF(L93<>0,F111*J93/L93,0)","v":0},{"$f":"IF(L93<>0,F111*K93/L93,0)","v":0},null,"Sommano",{"$f":"SUM(K108:K110)","v":49881.270000000004},{"$f":"SUM(L108:L110)","v":43780.000000000007},{"$f":"SUM(M108:M110)","v":6101.27}]
[null,null,null,null,"Sommano",{"$f":"SUM(F108:F111)","v":12470.317500000001},{"$f":"SUM(G108:G111)","v":0},{"$f":"SUM(H108:H111)","v":0}]

{"sheet":"SAL.30%","index":5,"n_rows":112,"n_cols":55,"rows_kept":112,"cut":false,"hidden":false,"merged":[[88,24,88,25],[56,20,56,21],[55,22,55,23],[54,24,54,25],[55,2,55,3],[52,2,52,4],[73,2,73,13],[86,16,86,27],[87,18,87,19],[57,20,57,21],[56,18,56,19],[57,18,57,19],[58,2,58,4],[57,22,57,23],[79,24,79,27],[58,24,58,25],[56,24,56,25],[55,18,55,19],[55,20,55,21],[69,2,69,13],[70,2,70,13],[71,2,71,13],[55,49,55,50],[59,47,59,48],[59,43,59,44],[62,49,62,50],[60,47,60,48],[56,43,56,44],[59,45,59,46],[55,43,55,44],[57,43,57,44],[60,49,60,50],[61,47,61,48],[61,49,61,50],[60,45,60,46],[61,43,61,44],[58,45,58,46],[57,47,57,48],[58,47,58,48],[56,47,56,48],[58,43,58,44],[56,22,56,23],[53,26,53,27],[50,22,50,23],[50,24,50,25],[53,20,53,21],[51,20,51,21],[52,20,52,21],[53,24,53,25],[52,26,52,27],[50,26,50,27],[62,45,62,46],[62,47,62,48],[60,43,60,44],[51,26,51,27],[49,24,49,25],[49,26,49,27],[57,26,57,27],[58,26,58,27],[56,26,56,27],[54,26,54,27],[55,26,55,27],[45,20,45,21],[47,18,47,19],[50,18,50,19],[47,22,47,23],[49,18,49,19],[50,2,50,4],[49,47,49,48],[48,47,48,48],[47,20,47,21],[50,47,50,48],[50,43,50,44],[52,18,52,19],[52,22,52,23],[47,43,47,44],[48,40,48,41],[46,26,46,27],[47,2,47,4],[54,22,54,23],[53,22,53,23],[53,2,53,3],[54,2,54,3],[54,18,54,19],[53,18,53,19],[54,20,54,21],[51,2,51,4],[46,2,46,4],[48,20,48,21],[49,20,49,21],[51,18,51,19],[46,18,46,19],[48,2,48,4],[48,18,48,19],[46,20,46,21],[49,2,49,4],[63,43,63,44],[63,45,63,46],[62,43,62,44],[55,45,55,46],[61,45,61,46],[35,22,35,23],[42,2,42,3],[29,2,29,4],[29,20,29,21],[33,18,33,19],[33,2,33,3],[35,18,35,19],[34,2,34,3],[41,20,41,21],[40,18,40,19],[40,2,40,4],[41,2,41,3],[35,2,35,4],[30,20,30,21],[39,2,39,13],[35,20,35,21],[36,22,36,23],[30,22,30,23],[52,45,52,46],[29,26,29,27],[45,22,45,23],[36,2,36,4],[30,2,30,4],[42,18,42,19],[32,2,32,3],[43,2,43,3],[31,2,31,3],[28,18,28,19],[45,2,45,4],[44,2,44,3],[45,24,45,25],[44,22,44,23],[44,18,44,19],[44,24,44,25],[31,22,31,23],[29,24,29,25],[34,18,34,19],[34,22,34,23],[34,20,34,21],[30,18,30,19],[33,24,33,25],[34,24,34,25],[30,24,30,25],[13,2,13,4],[14,2,14,4],[26,2,26,4],[23,20,23,21],[24,22,24,23],[26,18,26,19],[24,18,24,19],[45,47,45,48],[27,47,27,48],[43,47,43,48],[43,43,43,44],[43,22,43,23],[43,20,43,21],[41,24,41,25],[40,43,40,44],[41,40,41,41],[43,26,43,27],[42,24,42,25],[40,40,40,41],[41,26,41,27],[36,20,36,21],[31,20,31,21],[40,24,40,27],[43,24,43,25],[18,2,18,4],[20,2,20,3],[18,22,18,23],[19,18,19,19],[18,20,18,21],[18,18,18,19],[19,2,19,3],[20,22,20,23],[15,2,15,4],[19,22,19,23],[1,13,5,14],[2,2,2,4],[3,16,3,27],[3,2,3,4],[4,2,5,2],[4,3,5,4],[4,10,5,11],[4,12,5,12],[4,5,5,9],[10,24,10,25],[10,26,10,27],[10,2,10,3],[8,24,8,25],[8,26,8,27],[11,20,11,21],[7,2,7,4],[9,2,9,3],[11,22,11,23],[11,26,11,27],[7,18,7,19],[7,20,7,21],[8,18,8,19],[7,22,7,23],[9,18,9,19],[9,24,9,25],[11,24,11,25],[9,22,9,23],[9,26,9,27],[11,18,11,19],[9,20,9,21],[10,20,10,21],[21,22,21,23],[21,18,21,19],[23,2,23,4],[22,2,22,3],[22,22,22,23],[25,2,25,4],[25,20,25,21],[26,20,26,21],[6,2,6,13],[10,22,10,23],[10,18,10,19],[8,2,8,3],[11,2,11,3],[8,20,8,21],[12,2,12,4],[15,20,15,21],[14,20,14,21],[14,18,14,19],[12,18,12,19],[14,22,14,23],[12,22,12,23],[13,18,13,19],[20,18,20,19],[17,2,17,13],[23,43,23,44],[24,43,24,44],[24,45,24,46],[23,47,23,48],[28,49,28,50],[28,2,28,4],[26,49,26,50],[27,49,27,50],[27,2,27,4],[27,22,27,23],[24,2,24,4],[26,22,26,23],[24,26,24,27],[26,26,26,27],[27,18,27,19],[27,20,27,21],[27,26,27,27],[27,51,27,52],[28,51,28,52],[28,43,28,44],[26,45,26,46],[26,47,26,48],[28,45,28,46],[27,45,27,46],[25,45,25,46],[25,43,25,44],[28,47,28,48],[25,49,25,50],[27,43,27,44],[42,51,42,52],[41,51,41,52],[30,51,30,52],[41,47,41,48],[42,40,42,41],[33,20,33,21],[42,47,42,48],[41,18,41,19],[42,20,42,21],[42,43,42,44],[41,43,41,44],[40,20,40,21],[40,22,40,23],[34,26,34,27],[39,16,39,27],[40,47,40,48],[36,17,36,19],[30,45,30,46],[39,32,39,37],[33,22,33,23],[32,22,32,23],[30,43,30,44],[40,51,40,52],[35,24,35,25],[63,51,63,52],[62,51,62,52],[61,51,61,52],[57,51,57,52],[56,51,56,52],[57,49,57,50],[59,51,59,52],[58,51,58,52],[60,51,60,52],[56,49,56,50],[59,49,59,50],[63,49,63,50],[58,49,58,50],[54,51,54,52],[48,51,48,52],[43,51,43,52],[44,47,44,48],[53,47,53,48],[45,51,45,52],[53,49,53,50],[44,51,44,52],[49,51,49,52],[51,40,51,52],[52,51,52,52],[47,47,47,48],[46,47,46,48],[52,43,52,44],[53,43,53,44],[53,45,53,46],[54,43,54,44],[54,45,54,46],[49,40,49,41],[48,43,48,44],[50,45,50,46],[44,40,44,41],[54,47,54,48],[46,43,46,44],[63,47,63,48],[55,51,55,52],[52,49,52,50],[44,26,44,27],[40,45,40,46],[48,24,48,25],[47,26,47,27],[47,24,47,25],[53,51,53,52],[51,24,51,25],[52,24,52,25],[46,24,46,25],[46,51,46,52],[42,26,42,27],[54,49,54,50],[50,51,50,52],[55,47,55,48],[47,51,47,52],[46,40,46,41],[47,40,47,41],[44,43,44,44],[45,43,45,44],[55,24,55,25],[49,43,49,44],[107,18,107,19],[107,20,107,21],[96,26,96,27],[79,20,79,21],[87,22,87,23],[80,20,80,21],[79,22,79,23],[89,20,89,21],[90,20,90,21],[89,22,89,23],[88,22,88,23],[79,16,80,19],[89,18,89,19],[88,18,88,19],[87,20,87,21],[88,20,88,21],[92,17,92,19],[104,18,104,19],[80,22,80,23],[80,24,80,25],[89,24,89,25],[91,26,91,27],[90,26,90,27],[91,20,91,21],[6,32,6,37],[17,32,17,37],[13,24,13,25],[20,26,20,27],[14,24,14,25],[15,24,15,25],[48,26,48,27],[13,22,13,23],[12,26,12,27],[7,24,7,27],[8,22,8,23],[6,16,6,27],[12,20,12,21],[45,18,45,19],[44,20,44,21],[32,24,32,25],[41,22,41,23],[19,24,19,25],[20,20,20,21],[23,18,23,19],[25,24,25,25],[25,22,25,23],[24,20,24,21],[26,24,26,25],[16,47,16,48],[16,43,16,44],[17,45,17,46],[13,43,13,44],[15,43,15,44],[16,40,16,41],[13,47,13,48],[13,26,13,27],[14,26,14,27],[15,47,15,48],[14,47,14,48],[17,47,17,48],[15,26,15,27],[17,43,17,44],[14,43,14,44],[104,20,104,21],[45,40,45,41],[30,49,30,50],[29,47,29,48],[43,40,43,41],[29,43,29,44],[29,45,29,46],[30,47,30,48],[29,49,29,50],[40,49,40,50],[86,32,86,37],[52,47,52,48],[78,32,78,37],[79,32,80,32],[56,45,56,46],[57,45,57,46],[103,20,103,21],[92,24,92,25],[49,22,49,23],[48,22,48,23],[46,22,46,23],[45,26,45,27],[50,20,50,21],[51,22,51,23],[6,40,6,52],[8,43,8,44],[7,40,7,41],[7,45,7,46],[8,40,8,41],[9,40,9,41],[9,47,9,48],[11,47,11,48],[12,47,12,48],[7,49,7,50],[8,51,8,52],[9,51,9,52],[10,40,10,41],[12,43,12,44],[7,43,7,44],[9,43,9,44],[7,47,7,48],[10,47,10,48],[10,43,10,44],[11,40,11,41],[11,43,11,44],[8,47,8,48],[7,54,7,59],[40,54,40,59],[11,51,11,52],[12,51,12,52],[13,51,13,52],[7,51,7,52],[16,51,16,52],[10,51,10,52],[17,51,17,52],[25,51,25,52],[21,51,21,52],[22,51,22,52],[23,51,23,52],[24,51,24,52],[29,51,29,52],[14,51,14,52],[15,51,15,52],[39,40,39,52],[26,51,26,52],[13,40,13,41],[14,40,14,41],[25,47,25,48],[18,40,18,52],[19,51,19,52],[20,51,20,52],[19,49,19,50],[20,47,20,48],[20,49,20,50],[22,49,22,50],[24,47,24,48],[19,45,19,46],[20,45,20,46],[23,49,23,50],[24,49,24,50],[21,45,21,46],[22,45,22,46],[23,45,23,46],[22,47,22,48],[21,49,21,50],[21,47,21,48],[19,47,19,48],[22,26,22,27],[23,26,23,27],[21,26,21,27],[17,16,17,27],[18,24,18,27],[26,43,26,44],[15,40,15,41],[19,43,19,44],[12,40,12,41],[12,24,12,25],[24,24,24,25],[22,20,22,21],[25,18,25,19],[15,17,15,19],[15,22,15,23],[13,20,13,21],[19,20,19,21],[23,22,23,23],[20,43,20,44],[21,43,21,44],[20,24,20,25],[21,24,21,25],[22,43,22,44],[25,26,25,27],[22,18,22,19],[30,26,30,27],[31,26,31,27],[72,2,72,13],[19,26,19,27],[28,24,28,25],[23,24,23,25],[33,26,33,27],[27,24,27,25],[32,26,32,27],[29,18,29,19],[42,22,42,23],[43,18,43,19],[36,26,36,27],[28,22,28,23],[36,24,36,25],[35,26,35,27],[31,24,31,25],[28,20,28,21],[28,26,28,27],[32,18,32,19],[32,20,32,21],[31,18,31,19],[29,22,29,23],[21,2,21,3],[22,24,22,25],[21,20,21,21],[92,26,92,27],[103,18,103,19],[95,20,95,21],[96,20,96,21],[57,2,57,4],[57,24,57,25],[58,20,58,21],[58,22,58,23],[103,2,103,6],[95,22,95,23],[95,16,96,19],[89,2,89,3],[86,2,86,13],[87,24,87,27],[80,26,80,27],[83,2,83,13],[79,2,80,4],[77,2,77,3],[81,2,81,10],[91,18,91,19],[58,17,58,19],[95,32,96,32],[94,32,94,37],[93,2,93,10],[97,2,97,10],[89,26,89,27],[88,26,88,27],[88,2,88,3],[87,2,87,3],[100,2,100,5],[95,2,96,4],[91,24,91,25],[91,2,91,3],[90,2,90,3],[90,24,90,25],[92,20,92,21],[96,22,96,23],[92,22,92,23],[92,2,92,4],[99,2,99,4],[96,24,96,25],[90,22,90,23],[91,22,91,23],[95,24,95,27],[90,18,90,19]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(\"SimMZ\",C:C,0)","v":78}]
[null,null,{"$f":"IF(TipoEdif=1,CONCATENATE('Computo-Massimali'!F4, \" - \",'Dati Gen'!E8),\"Condominio \" & 'Computo-Massimali'!F3)","v":"Tizio Caio FG.12 P.LLA.510 Sub.4  - Roma"},null,null,"DATI PROGETTO :","IMPONIBILE","IVA","IMPORTO",null,"IMPONIBILE","IVA","IMPORTO","Pratica.SB"]
[null,null,"STATO AVANZAMENTO LAVORI N.1",null,null,"Importo Lavori ",{"$f":"'Dati Gen'!G18","v":39800},{"$f":"'Dati Gen'!K18","v":3980},{"$f":"'Dati Gen'!M18","v":43780},"Importo Netto",{"$f":"'Dati Gen'!G20","v":39800},{"$f":"'Dati Gen'!K20","v":3980},{"$f":"'Dati Gen'!M20","v":43780}]
[null,null,"29/11/2023",null,null,"Oneri Sicurezza ",{"$f":"'Dati Gen'!G19","v":0},{"$f":"'Dati Gen'!K19","v":0},{"$f":"'Dati Gen'!M19","v":0},"Spese Tecniche",{"$f":"'Dati Gen'!G21","v":6101.2684096000003},{"$f":"'Dati Gen'!K21","v":0},{"$f":"'Dati Gen'!M21","v":6101.2684096000003},null,null,null,{"$f":"IF(Titolare!$B$16=\"Versione Demo\",\"Versione Demo\",IF('Computo-Massimali'!C6<>\"\",\"Attenzione! Tabella Computo-Massimali non completa. Si consiglia di completare, prima di registrare Voci di SAL\",\"\"))","v":"Versione Demo"}]
[null,null,"Oneri/Lavori x Sicurezza ",0,null,null,null,null,null,null,{"$f":"'Dati Gen'!G22","v":"Importo Complessivo Progetto"},null,{"$f":"'Dati Gen'!M22","v":49881.268409600001}]
[]
[null,null,"INTERVENTI TRAINANTI",null,null,null,null,null,null,null,null,null,null,null,"..",null,{"$f":"CONCATENATE(\"Verifica Massimali di Spesa \",C7)","v":"Verifica Massimali di Spesa INTERVENTI TRAINANTI"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!BI7","v":"Ripartizione tra le Imprese -  Imponibile Lavori INTERVENTI TRAINANTI"},null,null,null,null,null,null,null,"Ripartizione Spese Tecniche / Prestazione Professionale  [ SAL. N.1 - INTERVENTI SB. ]"]
[null,null,"  Interventi",null,null,"Importo Lavori","Incidenza Sicurezza","Imponibile","Iva","Importo c.iva","Spese tecniche","Totale",{"$f":"CONCATENATE(\"Credito Spettante \", percDetr*100,\"% Spesa Ammessa\")","v":"Credito Spettante 75% Spesa Ammessa"},"%SAL",null,null,"Interventi","Massimale  spesa","Verifica Max",null,"Spesa Ammessa",null,"Quota Eccedente Spesa Ammessa",null,{"$f":"CONCATENATE(\"Credito Spettante\",CHAR(10), percDetr*100,\"% Spesa Ammessa\",CHAR(10),\"Quota Imprese | Quota Tecnici\")","v":"Credito Spettante\n75% Spesa Ammessa\nQuota Imprese | Quota Tecnici"},null,null,null,null,null,null,null,"Interventi",{"$f":"IF('Dati Gen'!$B$38<>\"\",'Dati Gen'!$B$38,\"\")","v":"Impresa1"},{"$f":"IF('Dati Gen'!$B$39<>\"\",'Dati Gen'!$B$39,\"\")","v":"Impresa2"},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":"Impresa3"},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":"Impresa4"},{"$f":"IF('Dati Gen'!$B$42<>\"\",'Dati Gen'!$B$42,\"\")","v":""},null,null,"Lavoro",null,"Tecnico","Onorario",null,"C.Cassa",null,"Imponibile",null,"IVA",null,"Totale",null,"Applica Sconto in Fattura",{"$f":"IF(ABS(SUM(AZ9:AZ17)-AZ18)>0.01,CONCATENATE(\"Errore: \",CHAR(10),\"Somma Ripartizione Totale SB =\",ROUND(SUM(AZ9:AZ17),2), \" €.   <>  \",CHAR(10),\"Totale Spese Tecniche                   =\",ROUND(AZ18,2),\" €.\"),\"\")","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C9","v":"PV) Isolamento pareti perimetrali"},null,{"$f":"'Computo-Massimali'!E9","v":"Esterno"},{"$f":"'Computo-Massimali'!F9","v":0},{"$f":"IF('Computo-Massimali'!F9<>0,'Computo-Massimali'!G9*F9/'Computo-Massimali'!F9,0)","v":0},{"$f":"SUM(F9:G9)","v":0},{"$f":"IF(('Computo-Massimali'!F9+'Computo-Massimali'!G9)<>0,'Computo-Massimali'!I9/('Computo-Massimali'!F9+'Computo-Massimali'!G9)*H9,0)","v":0},{"$f":"H9+I9","v":0},{"$f":"IF('Computo-Massimali'!F9<>0,'Computo-Massimali'!K9*F9/'Computo-Massimali'!F9,0)","v":0},{"$f":"SUM(J9:K9)","v":0},{"$f":"IF(L9<=R9,L9*percDetr,R9*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L9>0,L9/'Computo-Massimali'!L9,0)","v":0},{"$f":"IF(F9>0,IF(ABS(F9-0.001)>'Computo-Massimali'!F9,\">C.\",\"\"),\"\")","v":""},"..",{"$f":"C9","v":"PV) Isolamento pareti perimetrali"},{"$f":"'Computo-Massimali'!T9","v":0},{"$f":"IF(L9>R9,\"ko\",\"ok\")","v":"ok"},null,{"$f":"IF(L13<>0,(L9/L13)*U13,0)","v":0},null,{"$f":"IF(L9>R9,L9-R9,0)","v":0},null,{"$f":"IF(M9<>0,J9*M9/L9,0)","v":0},null,{"$f":"IF(M9<>0,K9*M9/L9,0)","v":0},null,null,null,null,null,{"$f":"Q9","v":"PV) Isolamento pareti perimetrali"},{"$f":"'Computo-Massimali'!BJ9","v":0},{"$f":"'Computo-Massimali'!BK9","v":0},{"$f":"'Computo-Massimali'!BL9","v":0},{"$f":"'Computo-Massimali'!BM9","v":0},{"$f":"'Computo-Massimali'!BN9","v":0},{"$f":"IF(ABS(SUM(AH9:AL9)-H9)>0.01,\"err. Somma\",IF(AH9>'Computo-Massimali'!BJ9,\"Err.1\",IF(AI9>'Computo-Massimali'!BK9,\"Err.2\",IF(AJ9>'Computo-Massimali'!BL9,\"Err.3\",IF(AK9>'Computo-Massimali'!BM9,\"Err.4\",IF(AL9>'Computo-Massimali'!BN9,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF('Dati Gen'!$B$25<>\"\",'Dati Gen'!$B$25,\"\")","v":"Progettazione Architettonica, strutturale, Dir.Lav. Misure e contabilità"},null,{"$f":"IF('Dati Gen'!$C$25<>\"\",'Dati Gen'!$C$25,\"\")","v":"Tecnico1"},{"$f":"AV9/(1+AT9)","v":0},null,{"$f":"'Dati Gen'!G25","v":0.04},{"$f":"AR9*AT9","v":0},{"$f":"AZ9/(1+AX9)","v":0},null,{"$f":"'Dati Gen'!J25","v":0.22},{"$f":"AX9*(AR9+AU9)","v":0},{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$18*'Dati Gen'!M25/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ9<>\"\",VLOOKUP(AQ9,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":"NO"}]
[null,null,{"$f":"'Computo-Massimali'!C10","v":"PO) Isolamento coperture"},null,{"$f":"'Computo-Massimali'!E10","v":"Esterno"},{"$f":"'Computo-Massimali'!F10","v":0},{"$f":"IF('Computo-Massimali'!F10<>0,'Computo-Massimali'!G10*F10/'Computo-Massimali'!F10,0)","v":0},{"$f":"SUM(F10:G10)","v":0},{"$f":"IF(('Computo-Massimali'!F10+'Computo-Massimali'!G10)<>0,'Computo-Massimali'!I10/('Computo-Massimali'!F10+'Computo-Massimali'!G10)*H10,0)","v":0},{"$f":"H10+I10","v":0},{"$f":"IF('Computo-Massimali'!F10<>0,'Computo-Massimali'!K10*F10/'Computo-Massimali'!F10,0)","v":0},{"$f":"SUM(J10:K10)","v":0},{"$f":"IF(L10<=R10,L10*percDetr,R10*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L10>0,L10/'Computo-Massimali'!L10,0)","v":0},{"$f":"IF(F10>0,IF(ABS(F10-0.001)>'Computo-Massimali'!F10,\">C.\",\"\"),\"\")","v":""},"..","PO) Isolamento coperture",{"$f":"'Computo-Massimali'!T10","v":0},{"$f":"IF(L10>R10,\"ko\",\"ok\")","v":"ok"},null,{"$f":"IF(L13<>0,(L10/L13)*U13,0)","v":0},null,{"$f":"IF(L10>R10,L10-R10,0)","v":0},null,0,null,0,null,null,null,null,null,"PO) Isolamento coperture",{"$f":"'Computo-Massimali'!BJ10","v":0},{"$f":"'Computo-Massimali'!BK10","v":0},{"$f":"'Computo-Massimali'!BL10","v":0},{"$f":"'Computo-Massimali'!BM10","v":0},{"$f":"'Computo-Massimali'!BN10","v":0},{"$f":"IF(ABS(SUM(AH10:AL10)-H10)>0.01,\"err. Somma\",IF(AH10>'Computo-Massimali'!BJ10,\"Err.1\",IF(AI10>'Computo-Massimali'!BK10,\"Err.2\",IF(AJ10>'Computo-Massimali'!BL10,\"Err.3\",IF(AK10>'Computo-Massimali'!BM10,\"Err.4\",IF(AL10>'Computo-Massimali'!BN10,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF('Dati Gen'!$B$26<>\"\",'Dati Gen'!$B$26,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$C$26<>\"\",'Dati Gen'!$C$26,\"\")","v":""},{"$f":"AV10/(1+AT10)","v":0},null,{"$f":"'Dati Gen'!G26","v":0.04},0,{"$f":"AZ10/(1+AX10)","v":0},null,{"$f":"'Dati Gen'!J26","v":0.22},{"$f":"(AR10+AU10)*AX10","v":0},{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$18*'Dati Gen'!M26/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ10<>\"\",VLOOKUP(AQ10,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C11","v":"POND) Isol. coperture non disperdenti"},null,{"$f":"'Computo-Massimali'!E11","v":"Esterno"},{"$f":"'Computo-Massimali'!F11","v":0},{"$f":"IF('Computo-Massimali'!F11<>0,'Computo-Massimali'!G11*F11/'Computo-Massimali'!F11,0)","v":0},{"$f":"SUM(F11:G11)","v":0},{"$f":"IF(('Computo-Massimali'!F11+'Computo-Massimali'!G11)<>0,'Computo-Massimali'!I11/('Computo-Massimali'!F11+'Computo-Massimali'!G11)*H11,0)","v":0},{"$f":"H11+I11","v":0},{"$f":"IF('Computo-Massimali'!F11<>0,'Computo-Massimali'!K11*F11/'Computo-Massimali'!F11,0)","v":0},{"$f":"SUM(J11:K11)","v":0},{"$f":"IF(L11<=R11,L11*percDetr,R11*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L11>0,L11/'Computo-Massimali'!L11,0)","v":0},{"$f":"IF(F11>0,IF(ABS(F11-0.001)>'Computo-Massimali'!F11,\">C.\",\"\"),\"\")","v":""},"..","POND) Isol. coperture non disperdenti",{"$f":"'Computo-Massimali'!T11","v":0},"ok",null,{"$f":"IF(L13<>0,(L11/L13)*U13,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"POND) Isol. coperture non disperdenti",{"$f":"'Computo-Massimali'!BJ11","v":0},{"$f":"'Computo-Massimali'!BK11","v":0},{"$f":"'Computo-Massimali'!BL11","v":0},{"$f":"'Computo-Massimali'!BM11","v":0},{"$f":"'Computo-Massimali'!BN11","v":0},{"$f":"IF(ABS(SUM(AH11:AL11)-H11)>0.01,\"err. Somma\",IF(AH11>'Computo-Massimali'!BJ11,\"Err.1\",IF(AI11>'Computo-Massimali'!BK11,\"Err.2\",IF(AJ11>'Computo-Massimali'!BL11,\"Err.3\",IF(AK11>'Computo-Massimali'!BM11,\"Err.4\",IF(AL11>'Computo-Massimali'!BN11,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF('Dati Gen'!$B$27<>\"\",'Dati Gen'!$B$27,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$C$27<>\"\",'Dati Gen'!$C$27,\"\")","v":""},0,null,{"$f":"'Dati Gen'!G27","v":0.04},0,0,null,{"$f":"'Dati Gen'!J27","v":0},0,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$18*'Dati Gen'!M27/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ11<>\"\",VLOOKUP(AQ11,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C12","v":"PS) Isolamento Pavimenti"},null,{"$f":"'Computo-Massimali'!E12","v":"Interno/terreno"},{"$f":"'Computo-Massimali'!F12","v":0},{"$f":"IF('Computo-Massimali'!F12<>0,'Computo-Massimali'!G12*F12/'Computo-Massimali'!F12,0)","v":0},{"$f":"SUM(F12:G12)","v":0},{"$f":"IF(('Computo-Massimali'!F12+'Computo-Massimali'!G12)<>0,'Computo-Massimali'!I12/('Computo-Massimali'!F12+'Computo-Massimali'!G12)*H12,0)","v":0},{"$f":"H12+I12","v":0},{"$f":"IF('Computo-Massimali'!F12<>0,'Computo-Massimali'!K12*F12/'Computo-Massimali'!F12,0)","v":0},{"$f":"SUM(J12:K12)","v":0},{"$f":"IF(L12<=R12,L12*percDetr,R12*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L12>0,L12/'Computo-Massimali'!L12,0)","v":0},{"$f":"IF(F12>0,IF(ABS(F12-0.001)>'Computo-Massimali'!F12,\">C.\",\"\"),\"\")","v":""},"..","PS) Isolamento Pavimenti",{"$f":"'Computo-Massimali'!T12","v":0},"ok",null,{"$f":"IF(L13<>0,(L12/L13)*U13,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"PS) Isolamento Pavimenti",{"$f":"'Computo-Massimali'!BJ12","v":0},{"$f":"'Computo-Massimali'!BK12","v":0},{"$f":"'Computo-Massimali'!BL12","v":0},{"$f":"'Computo-Massimali'!BM12","v":0},{"$f":"'Computo-Massimali'!BN12","v":0},{"$f":"IF(ABS(SUM(AH12:AL12)-H12)>0.01,\"err. Somma\",IF(AH12>'Computo-Massimali'!BJ12,\"Err.1\",IF(AI12>'Computo-Massimali'!BK12,\"Err.2\",IF(AJ12>'Computo-Massimali'!BL12,\"Err.3\",IF(AK12>'Computo-Massimali'!BM12,\"Err.4\",IF(AL12>'Computo-Massimali'!BN12,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF('Dati Gen'!$B$28<>\"\",'Dati Gen'!$B$28,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$C$28<>\"\",'Dati Gen'!$C$28,\"\")","v":""},0,null,{"$f":"'Dati Gen'!G28","v":0.04},0,0,null,{"$f":"'Dati Gen'!J28","v":0.22},0,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$18*'Dati Gen'!M28/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ12<>\"\",VLOOKUP(AQ12,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C13","v":"Totali Isolamento PV) PO) POND) PS) "},null,null,{"$f":"SUM(F9:F12)","v":0},0,{"$f":"SUM(H9:H12)","v":0},{"$f":"SUM(I9:I12)","v":0},{"$f":"SUM(J9:J12)","v":0},0,0,0,{"$f":"IF('Computo-Massimali'!L13>0,L13/'Computo-Massimali'!L13,0)","v":0},{"$f":"IF(F13>0,IF(ABS(F13-0.001)>'Computo-Massimali'!F13,\">C.\",\"\"),\"\")","v":""},null,"Totali Isolamento PV) PO) POND) PS) ",{"$f":"'Computo-Massimali'!T13","v":0},"ok",null,{"$f":"IF(L13<R13,L13,R13)","v":0},null,0,null,0,null,0,null,null,null,null,null,"Totali Isolamento PV) PO) POND) PS) ",{"$f":"SUM(AH9:AH12)","v":0},{"$f":"SUM(AI9:AI12)","v":0},{"$f":"SUM(AJ9:AJ12)","v":0},{"$f":"SUM(AK9:AK12)","v":0},{"$f":"SUM(AL9:AL12)","v":0},null,null,{"$f":"IF('Dati Gen'!$B$29<>\"\",'Dati Gen'!$B$29,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$C$29<>\"\",'Dati Gen'!$C$29,\"\")","v":""},{"$f":"AV13/(1+AT13)","v":0},null,{"$f":"'Dati Gen'!G29","v":0.04},0,0,null,{"$f":"'Dati Gen'!J29","v":0.22},0,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$18*'Dati Gen'!M29/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ13<>\"\",VLOOKUP(AQ13,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":""}]
[null,null,{"$f":"CONCATENATE('Computo-Massimali'!C14,\" con \",'Computo-Massimali'!D14)","v":"Impianti climatizzazione e ACS  con PC)Aria/Aria"},null,null,{"$f":"'Computo-Massimali'!F14","v":0},{"$f":"IF('Computo-Massimali'!F14<>0,'Computo-Massimali'!G14*F14/'Computo-Massimali'!F14,0)","v":0},{"$f":"SUM(F14:G14)","v":0},{"$f":"IF(('Computo-Massimali'!F14+'Computo-Massimali'!G14)<>0,'Computo-Massimali'!I14/('Computo-Massimali'!F14+'Computo-Massimali'!G14)*H14,0)","v":0},{"$f":"H14+I14","v":0},{"$f":"IF('Computo-Massimali'!F14<>0,'Computo-Massimali'!K14*F14/'Computo-Massimali'!F14,0)","v":0},{"$f":"SUM(J14:K14)","v":0},0,{"$f":"IF('Computo-Massimali'!L14>0,L14/'Computo-Massimali'!L14,0)","v":0},{"$f":"IF(F14>0,IF(ABS(F14-0.001)>'Computo-Massimali'!F14,\">C.\",\"\"),\"\")","v":""},"..","Impianti climatizzazione e ACS  con PC)Aria/Aria",{"$f":"'Computo-Massimali'!T14","v":0},"ok",null,{"$f":"IF(L14<R14,L14,R14)","v":0},null,0,null,0,null,0,null,null,null,null,null,"Impianti climatizzazione e ACS  con PC)Aria/Aria",{"$f":"'Computo-Massimali'!BJ14","v":0},{"$f":"'Computo-Massimali'!BK14","v":0},{"$f":"'Computo-Massimali'!BL14","v":0},{"$f":"'Computo-Massimali'!BM14","v":0},{"$f":"'Computo-Massimali'!BN14","v":0},{"$f":"IF(ABS(SUM(AH14:AL14)-H14)>0.01,\"err. Somma\",IF(AH14>'Computo-Massimali'!BJ14,\"Err.1\",IF(AI14>'Computo-Massimali'!BK14,\"Err.2\",IF(AJ14>'Computo-Massimali'!BL14,\"Err.3\",IF(AK14>'Computo-Massimali'!BM14,\"Err.4\",IF(AL14>'Computo-Massimali'!BN14,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF('Dati Gen'!$B$30<>\"\",'Dati Gen'!$B$30,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$C$30<>\"\",'Dati Gen'!$C$30,\"\")","v":""},{"$f":"AV14/(1+AT14)","v":0},null,{"$f":"'Dati Gen'!G30","v":0.04},0,0,null,{"$f":"'Dati Gen'!J30","v":0.22},0,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$18*'Dati Gen'!M30/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ14<>\"\",VLOOKUP(AQ14,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":""}]
[null,null,{"$f":"CONCATENATE('Computo-Massimali'!C15,'Computo-Massimali'!E15)","v":"SismaBonus Zona 1,2 o 3         P.Classi = 1"},null,null,{"$f":"'Computo-Massimali'!F15","v":0},{"$f":"IF('Computo-Massimali'!F15<>0,'Computo-Massimali'!G15*F15/'Computo-Massimali'!F15,0)","v":0},{"$f":"SUM(F15:G15)","v":0},{"$f":"IF(('Computo-Massimali'!F15+'Computo-Massimali'!G15)<>0,'Computo-Massimali'!I15/('Computo-Massimali'!F15+'Computo-Massimali'!G15)*H15,0)","v":0},{"$f":"H15+I15","v":0},{"$f":"IF('Computo-Massimali'!F15<>0,'Computo-Massimali'!K15*F15/'Computo-Massimali'!F15,0)","v":0},{"$f":"SUM(J15:K15)","v":0},{"$f":"IF(L15<=R15,L15*percDetr,R15*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L15>0,L15/'Computo-Massimali'!L15,0)","v":0},{"$f":"IF(F15>0,IF(ABS(F15-0.001)>'Computo-Massimali'!F15,\">C.\",\"\"),\"\")","v":""},"..","SismaBonus Zona 1,2 o 3         P.Classi = 1",{"$f":"'Computo-Massimali'!T15","v":96000},"ok",null,{"$f":"IF(L15<R15,L15,R15)","v":0},null,0,null,0,null,0,null,null,null,null,null,"SismaBonus Zona 1,2 o 3         P.Classi = 1",{"$f":"'Computo-Massimali'!BJ15","v":0},{"$f":"'Computo-Massimali'!BK15","v":0},{"$f":"'Computo-Massimali'!BL15","v":0},{"$f":"'Computo-Massimali'!BM15","v":0},{"$f":"'Computo-Massimali'!BN15","v":0},{"$f":"IF(ABS(SUM(AH15:AL15)-H15)>0.01,\"err. Somma\",IF(AH15>'Computo-Massimali'!BJ15,\"Err.1\",IF(AI15>'Computo-Massimali'!BK15,\"Err.2\",IF(AJ15>'Computo-Massimali'!BL15,\"Err.3\",IF(AK15>'Computo-Massimali'!BM15,\"Err.4\",IF(AL15>'Computo-Massimali'!BN15,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF('Dati Gen'!$B$31<>\"\",'Dati Gen'!$B$31,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$C$31<>\"\",'Dati Gen'!$C$31,\"\")","v":""},0,null,{"$f":"'Dati Gen'!G31","v":0.04},0,0,null,{"$f":"'Dati Gen'!J31","v":0.22},0,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$18*'Dati Gen'!M31/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ15<>\"\",VLOOKUP(AQ15,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C16","v":"Totale interventi Trainanti  :  "},null,null,{"$f":"IF(Titolare!$B$16=\"Versione Demo\",0,SUM(F13:F15))","v":0},{"$f":"SUM(G13:G15)","v":0},{"$f":"SUM(H13:H15)","v":0},{"$f":"SUM(I13:I15)","v":0},0,0,0,0,{"$f":"IF('Computo-Massimali'!L16>0,L16/'Computo-Massimali'!L16,0)","v":0},{"$f":"IF(F16>0,IF(ABS(F16-0.001)>'Computo-Massimali'!F16,\">C.\",\"\"),\"\")","v":""},null,null,{"$f":"C16","v":"Totale interventi Trainanti  :  "},null,null,{"$f":"SUM(U13:V15)","v":0},null,{"$f":"SUM(W13:X15)","v":0},null,{"$f":"SUM(Y13:Z15)","v":0},null,{"$f":"SUM(AA13:AB15)","v":0},null,null,null,null,null,{"$f":"R16","v":"Totale interventi Trainanti  :  "},{"$f":"SUM(AH13:AH15)","v":0},{"$f":"SUM(AI13:AI15)","v":0},{"$f":"SUM(AJ13:AJ15)","v":0},{"$f":"SUM(AK13:AK15)","v":0},{"$f":"SUM(AL13:AL15)","v":0},null,null,{"$f":"IF('Dati Gen'!$B$32<>\"\",'Dati Gen'!$B$32,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$C$32<>\"\",'Dati Gen'!$C$32,\"\")","v":""},0,null,{"$f":"'Dati Gen'!G32","v":0.04},0,0,null,{"$f":"'Dati Gen'!J32","v":0.22},0,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$18*'Dati Gen'!M32/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ16<>\"\",VLOOKUP(AQ16,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Dati Gen'!$B$35<>\"\",'Dati Gen'!$B$35,\"\")","v":"Visto Conformità"},null,{"$f":"IF('Dati Gen'!$C$35<>\"\",'Dati Gen'!$C$35,\"\")","v":"Consulente"},0,null,{"$f":"'Dati Gen'!G35","v":0.04},0,0,null,{"$f":"'Dati Gen'!J35","v":0.22},0,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$18*'Dati Gen'!M35/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ17<>\"\",VLOOKUP(AQ17,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":"NO"}]
[null,null,"INTERVENTI TRAINATI PARTI COMUNI CONDOMINIALI",null,null,null,null,null,null,null,null,null,null,null,"..",null,{"$f":"CONCATENATE(\"Verifica Massimali di Spesa \",C18)","v":"Verifica Massimali di Spesa INTERVENTI TRAINATI PARTI COMUNI CONDOMINIALI"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!BI18","v":"Ripartizione tra le Imprese -  Imponibile Lavori INTERVENTI TRAINATI PARTI COMUNI CONDOMINIALI"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR9:AS17)","v":0},null,{"$f":"SUM(AU9:AU17)","v":0},null,{"$f":"SUM(AV9:AW17)","v":0},null,null,{"$f":"SUM(AY9:AY17)","v":0},{"$f":"K81","v":0}]
[null,null,"  Interventi",null,null,"Importo Lavori","Incidenza Sicurezza","Imponibile","Iva","Importo c.iva","Spese tecniche","Totale",{"$f":"$M$8","v":"Credito Spettante 75% Spesa Ammessa"},"%SAL",null,null,"Interventi","Massimale  spesa","Verifica Max",null,"Spesa Ammessa",null,"Quota Eccedente Spesa Ammessa",null,{"$f":"$Y$8","v":"Credito Spettante\n75% Spesa Ammessa\nQuota Imprese | Quota Tecnici"},null,null,null,null,null,null,null,"Interventi",{"$f":"IF('Dati Gen'!$B$38<>\"\",'Dati Gen'!$B$38,\"\")","v":"Impresa1"},{"$f":"IF('Dati Gen'!$B$39<>\"\",'Dati Gen'!$B$39,\"\")","v":"Impresa2"},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":"Impresa3"},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":"Impresa4"},{"$f":"IF('Dati Gen'!$B$42<>\"\",'Dati Gen'!$B$42,\"\")","v":""},null,null,"Ripartizione Spese Tecniche / Professionista                   [ SAL. N.1 - INTERVENTI SB. ]"]
[null,null,{"$f":"'Computo-Massimali'!C20","v":"PV) Isolamento pareti perimetrali"},null,"Interno",{"$f":"'Computo-Massimali'!F20","v":0},{"$f":"IF('Computo-Massimali'!F20<>0,'Computo-Massimali'!G20*F20/'Computo-Massimali'!F20,0)","v":0},{"$f":"SUM(F20:G20)","v":0},{"$f":"IF(('Computo-Massimali'!F20+'Computo-Massimali'!G20)<>0,'Computo-Massimali'!I20/('Computo-Massimali'!F20+'Computo-Massimali'!G20)*H20,0)","v":0},{"$f":"H20+I20","v":0},{"$f":"IF('Computo-Massimali'!F20<>0,'Computo-Massimali'!K20*F20/'Computo-Massimali'!F20,0)","v":0},{"$f":"SUM(J20:K20)","v":0},{"$f":"IF(L20<=R20,L20*percDetr,R20*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L20>0,L20/'Computo-Massimali'!L20,0)","v":0},{"$f":"IF(F20>0,IF(ABS(F20-0.001)>'Computo-Massimali'!F20,\">C.\",\"\"),\"\")","v":""},"..",{"$f":"C20","v":"PV) Isolamento pareti perimetrali"},{"$f":"'Computo-Massimali'!T20","v":0},{"$f":"IF(L20>R20,\"ko\",\"ok\")","v":"ok"},null,{"$f":"IF(L24<>0,(L20/L24)*U24,0)","v":0},null,{"$f":"IF(L20>R20,L20-R20,0)","v":0},null,{"$f":"IF(M20<>0,J20*M20/L20,0)","v":0},null,{"$f":"IF(M20<>0,K20*M20/L20,0)","v":0},null,null,null,null,null,{"$f":"Q20","v":"PV) Isolamento pareti perimetrali"},{"$f":"'Computo-Massimali'!BJ20","v":0},{"$f":"'Computo-Massimali'!BK20","v":0},{"$f":"'Computo-Massimali'!BL20","v":0},{"$f":"'Computo-Massimali'!BM20","v":0},{"$f":"'Computo-Massimali'!BN20","v":0},{"$f":"IF(ABS(SUM(AH20:AL20)-H20)>0.01,\"err. Somma\",IF(AH20>'Computo-Massimali'!BJ20,\"Err.1\",IF(AI20>'Computo-Massimali'!BK20,\"Err.2\",IF(AJ20>'Computo-Massimali'!BL20,\"Err.3\",IF(AK20>'Computo-Massimali'!BM20,\"Err.4\",IF(AL20>'Computo-Massimali'!BN20,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF('Dati Gen'!$B$44<>\"\",'Dati Gen'!$B$44,\"\")","v":"Tecnico1"},{"$f":"IF('Dati Gen'!$B$45<>\"\",'Dati Gen'!$B$45,\"\")","v":"Tecnico2"},{"$f":"IF('Dati Gen'!$B$46<>\"\",'Dati Gen'!$B$46,\"\")","v":"Consulente"},{"$f":"IF('Dati Gen'!$B$47<>\"\",'Dati Gen'!$B$47,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$B$48<>\"\",'Dati Gen'!$B$48,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$B$49<>\"\",'Dati Gen'!$B$49,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$B$50<>\"\",'Dati Gen'!$B$50,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$B$51<>\"\",'Dati Gen'!$B$51,\"\")","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C21","v":"PO) Isolamento coperture"},null,"Esterno",{"$f":"'Computo-Massimali'!F21","v":0},{"$f":"IF('Computo-Massimali'!F21<>0,'Computo-Massimali'!G21*F21/'Computo-Massimali'!F21,0)","v":0},{"$f":"SUM(F21:G21)","v":0},{"$f":"IF(('Computo-Massimali'!F21+'Computo-Massimali'!G21)<>0,'Computo-Massimali'!I21/('Computo-Massimali'!F21+'Computo-Massimali'!G21)*H21,0)","v":0},{"$f":"H21+I21","v":0},{"$f":"IF('Computo-Massimali'!F21<>0,'Computo-Massimali'!K21*F21/'Computo-Massimali'!F21,0)","v":0},{"$f":"SUM(J21:K21)","v":0},{"$f":"IF(L21<=R21,L21*percDetr,R21*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L21>0,L21/'Computo-Massimali'!L21,0)","v":0},{"$f":"IF(F21>0,IF(ABS(F21-0.001)>'Computo-Massimali'!F21,\">C.\",\"\"),\"\")","v":""},"..","PO) Isolamento coperture",{"$f":"'Computo-Massimali'!T21","v":0},"ok",null,{"$f":"IF(L24<>0,(L21/L24)*U24,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"PO) Isolamento coperture",{"$f":"'Computo-Massimali'!BJ21","v":0},{"$f":"'Computo-Massimali'!BK21","v":0},{"$f":"'Computo-Massimali'!BL21","v":0},{"$f":"'Computo-Massimali'!BM21","v":0},{"$f":"'Computo-Massimali'!BN21","v":0},{"$f":"IF(ABS(SUM(AH21:AL21)-H21)>0.01,\"err. Somma\",IF(AH21>'Computo-Massimali'!BJ21,\"Err.1\",IF(AI21>'Computo-Massimali'!BK21,\"Err.2\",IF(AJ21>'Computo-Massimali'!BL21,\"Err.3\",IF(AK21>'Computo-Massimali'!BM21,\"Err.4\",IF(AL21>'Computo-Massimali'!BN21,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF($AQ9=AO$20,$AZ9,0)","v":0},{"$f":"IF($AQ9=AP$20,$AZ9,0)","v":0},0,{"$f":"IF($AQ9=AR$20,$AZ9,0)","v":0},null,{"$f":"IF($AQ9=AT$20,$AZ9,0)","v":0},null,{"$f":"IF($AQ9=AV$20,$AZ9,0)","v":0},null,{"$f":"IF($AQ9=AX$20,$AZ9,0)","v":0},null,{"$f":"IF($AQ9=AZ$20,$AZ9,0)","v":0}]
[null,null,{"$f":"'Computo-Massimali'!C22","v":"PS) Isolamento Pavimenti"},null,"Interno/terreno",{"$f":"'Computo-Massimali'!F22","v":0},{"$f":"IF('Computo-Massimali'!F22<>0,'Computo-Massimali'!G22*F22/'Computo-Massimali'!F22,0)","v":0},{"$f":"SUM(F22:G22)","v":0},{"$f":"IF(('Computo-Massimali'!F22+'Computo-Massimali'!G22)<>0,'Computo-Massimali'!I22/('Computo-Massimali'!F22+'Computo-Massimali'!G22)*H22,0)","v":0},{"$f":"H22+I22","v":0},{"$f":"IF('Computo-Massimali'!F22<>0,'Computo-Massimali'!K22*F22/'Computo-Massimali'!F22,0)","v":0},{"$f":"SUM(J22:K22)","v":0},{"$f":"IF(L22<=R22,L22*percDetr,R22*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L22>0,L22/'Computo-Massimali'!L22,0)","v":0},{"$f":"IF(F22>0,IF(ABS(F22-0.001)>'Computo-Massimali'!F22,\">C.\",\"\"),\"\")","v":""},"..","PS) Isolamento Pavimenti",{"$f":"'Computo-Massimali'!T22","v":0},"ok",null,{"$f":"IF(L24<>0,(L22/L24)*U24,0)","v":0},null,0,null,{"$f":"IF(M22<>0,J22*M22/L22,0)","v":0},null,0,null,null,null,null,null,"PS) Isolamento Pavimenti",{"$f":"'Computo-Massimali'!BJ22","v":0},{"$f":"'Computo-Massimali'!BK22","v":0},{"$f":"'Computo-Massimali'!BL22","v":0},{"$f":"'Computo-Massimali'!BM22","v":0},{"$f":"'Computo-Massimali'!BN22","v":0},{"$f":"IF(ABS(SUM(AH22:AL22)-H22)>0.01,\"err. Somma\",IF(AH22>'Computo-Massimali'!BJ22,\"Err.1\",IF(AI22>'Computo-Massimali'!BK22,\"Err.2\",IF(AJ22>'Computo-Massimali'!BL22,\"Err.3\",IF(AK22>'Computo-Massimali'!BM22,\"Err.4\",IF(AL22>'Computo-Massimali'!BN22,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF($AQ10=AO$20,$AZ10,0)","v":0},0,0,{"$f":"IF($AQ10=AR$20,$AZ10,0)","v":0},null,{"$f":"IF($AQ10=AT$20,$AZ10,0)","v":0},null,{"$f":"IF($AQ10=AV$20,$AZ10,0)","v":0},null,{"$f":"IF($AQ10=AX$20,$AZ10,0)","v":0},null,{"$f":"IF($AQ10=AZ$20,$AZ10,0)","v":0}]
[null,null,{"$f":"'Computo-Massimali'!C23","v":"IN) Serramenti con chiusure oscuranti"},null,"Zone D, E ed F",{"$f":"'Computo-Massimali'!F23","v":0},{"$f":"IF('Computo-Massimali'!F23<>0,'Computo-Massimali'!G23*F23/'Computo-Massimali'!F23,0)","v":0},{"$f":"SUM(F23:G23)","v":0},{"$f":"IF(('Computo-Massimali'!F23+'Computo-Massimali'!G23)<>0,'Computo-Massimali'!I23/('Computo-Massimali'!F23+'Computo-Massimali'!G23)*H23,0)","v":0},{"$f":"H23+I23","v":0},{"$f":"IF('Computo-Massimali'!F23<>0,'Computo-Massimali'!K23*F23/'Computo-Massimali'!F23,0)","v":0},{"$f":"SUM(J23:K23)","v":0},{"$f":"IF(L23<=R23,L23*percDetr,R23*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L23>0,L23/'Computo-Massimali'!L23,0)","v":0},{"$f":"IF(F23>0,IF(ABS(F23-0.001)>'Computo-Massimali'!F23,\">C.\",\"\"),\"\")","v":""},"..","IN) Serramenti con chiusure oscuranti",{"$f":"'Computo-Massimali'!T23","v":0},"ok",null,{"$f":"IF(L24<>0,(L23/L24)*U24,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"IN) Serramenti con chiusure oscuranti",{"$f":"'Computo-Massimali'!BJ23","v":0},{"$f":"'Computo-Massimali'!BK23","v":0},{"$f":"'Computo-Massimali'!BL23","v":0},{"$f":"'Computo-Massimali'!BM23","v":0},{"$f":"'Computo-Massimali'!BN23","v":0},{"$f":"IF(ABS(SUM(AH23:AL23)-H23)>0.01,\"err. Somma\",IF(AH23>'Computo-Massimali'!BJ23,\"Err.1\",IF(AI23>'Computo-Massimali'!BK23,\"Err.2\",IF(AJ23>'Computo-Massimali'!BL23,\"Err.3\",IF(AK23>'Computo-Massimali'!BM23,\"Err.4\",IF(AL23>'Computo-Massimali'!BN23,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF($AQ11=AO$20,$AZ11,0)","v":0},0,0,0,null,{"$f":"IF($AQ11=AT$20,$AZ11,0)","v":0},null,0,null,0,null,0]
[null,null,{"$f":"'Computo-Massimali'!C24","v":"Totali Isolamento PV) PO) PS) e IN)"},null,null,{"$f":"SUM(F20:F23)","v":0},{"$f":"SUM(G20:G23)","v":0},0,{"$f":"SUM(I20:I23)","v":0},0,{"$f":"SUM(K20:K23)","v":0},0,{"$f":"SUM(M20:M23)","v":0},{"$f":"IF('Computo-Massimali'!L24>0,L24/'Computo-Massimali'!L24,0)","v":0},{"$f":"IF(F24>0,IF(ABS(F24-0.001)>'Computo-Massimali'!F24,\">C.\",\"\"),\"\")","v":""},null,"Totali Isolamento PV) PO) PS) e IN)",{"$f":"'Computo-Massimali'!T24","v":0},"ok",null,{"$f":"IF(L24<R24,L24,R24)","v":0},null,0,null,0,null,0,null,null,null,null,null,"Totali Isolamento PV) PO) PS) e IN)",{"$f":"SUM(AH20:AH23)","v":0},{"$f":"SUM(AI20:AI23)","v":0},{"$f":"SUM(AJ20:AJ23)","v":0},{"$f":"SUM(AK20:AK23)","v":0},{"$f":"SUM(AL20:AL23)","v":0},null,null,{"$f":"IF($AQ12=AO$20,$AZ12,0)","v":0},0,0,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'Computo-Massimali'!C25","v":"SS) Schermature solari e chiusure oscuranti"},null,null,{"$f":"'Computo-Massimali'!F25","v":0},{"$f":"IF('Computo-Massimali'!F25<>0,'Computo-Massimali'!G25*F25/'Computo-Massimali'!F25,0)","v":0},{"$f":"SUM(F25:G25)","v":0},{"$f":"IF(('Computo-Massimali'!F25+'Computo-Massimali'!G25)<>0,'Computo-Massimali'!I25/('Computo-Massimali'!F25+'Computo-Massimali'!G25)*H25,0)","v":0},{"$f":"H25+I25","v":0},{"$f":"IF('Computo-Massimali'!F25<>0,'Computo-Massimali'!K25*F25/'Computo-Massimali'!F25,0)","v":0},{"$f":"SUM(J25:K25)","v":0},{"$f":"IF(L25<=R25,L25*percDetr,R25*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L25>0,L25/'Computo-Massimali'!L25,0)","v":0},{"$f":"IF(F25>0,IF(ABS(F25-0.001)>'Computo-Massimali'!F25,\">C.\",\"\"),\"\")","v":""},"..","SS) Schermature solari e chiusure oscuranti",{"$f":"'Computo-Massimali'!T25","v":0},"ok",null,{"$f":"IF(L25<R25,L25,R25)","v":0},null,0,null,0,null,0,null,null,null,null,null,"SS) Schermature solari e chiusure oscuranti",{"$f":"'Computo-Massimali'!BJ25","v":0},{"$f":"'Computo-Massimali'!BK25","v":0},{"$f":"'Computo-Massimali'!BL25","v":0},{"$f":"'Computo-Massimali'!BM25","v":0},{"$f":"'Computo-Massimali'!BN25","v":0},{"$f":"IF(ABS(SUM(AH25:AL25)-H25)>0.01,\"err. Somma\",IF(AH25>'Computo-Massimali'!BJ25,\"Err.1\",IF(AI25>'Computo-Massimali'!BK25,\"Err.2\",IF(AJ25>'Computo-Massimali'!BL25,\"Err.3\",IF(AK25>'Computo-Massimali'!BM25,\"Err.4\",IF(AL25>'Computo-Massimali'!BN25,\"Err.5\",\"\"))))))","v":""},null,0,0,0,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"CONCATENATE('Computo-Massimali'!C26,\" con \",'Computo-Massimali'!D26)","v":"Impianti climatizzazione con  con CC)Caldaie a Condensazione"},null,null,{"$f":"'Computo-Massimali'!F26","v":0},{"$f":"IF('Computo-Massimali'!F26<>0,'Computo-Massimali'!G26*F26/'Computo-Massimali'!F26,0)","v":0},{"$f":"SUM(F26:G26)","v":0},{"$f":"IF(('Computo-Massimali'!F26+'Computo-Massimali'!G26)<>0,'Computo-Massimali'!I26/('Computo-Massimali'!F26+'Computo-Massimali'!G26)*H26,0)","v":0},{"$f":"H26+I26","v":0},{"$f":"IF('Computo-Massimali'!F26<>0,'Computo-Massimali'!K26*F26/'Computo-Massimali'!F26,0)","v":0},{"$f":"SUM(J26:K26)","v":0},{"$f":"IF(L26<=R26,L26*percDetr,R26*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L26>0,L26/'Computo-Massimali'!L26,0)","v":0},{"$f":"IF(F26>0,IF(ABS(F26-0.001)>'Computo-Massimali'!F26,\">C.\",\"\"),\"\")","v":""},"..","Impianti climatizzazione con  con CC)Caldaie a Condensazione",{"$f":"'Computo-Massimali'!T26","v":0},"ok",null,{"$f":"IF(L26<R26,L26,R26)","v":0},null,0,null,0,null,0,null,null,null,null,null,"Impianti climatizzazione con  con CC)Caldaie a Condensazione",{"$f":"'Computo-Massimali'!BJ26","v":0},{"$f":"'Computo-Massimali'!BK26","v":0},{"$f":"'Computo-Massimali'!BL26","v":0},{"$f":"'Computo-Massimali'!BM26","v":0},{"$f":"'Computo-Massimali'!BN26","v":0},{"$f":"IF(ABS(SUM(AH26:AL26)-H26)>0.01,\"err. Somma\",IF(AH26>'Computo-Massimali'!BJ26,\"Err.1\",IF(AI26>'Computo-Massimali'!BK26,\"Err.2\",IF(AJ26>'Computo-Massimali'!BL26,\"Err.3\",IF(AK26>'Computo-Massimali'!BM26,\"Err.4\",IF(AL26>'Computo-Massimali'!BN26,\"Err.5\",\"\"))))))","v":""},null,0,0,0,0,null,0,null,0,null,{"$f":"IF($AQ14=AX$20,$AZ14,0)","v":0},null,0]
[null,null,{"$f":"'Computo-Massimali'!C27","v":"GA) Generatori aria calda Condensazione"},null,null,{"$f":"'Computo-Massimali'!F27","v":0},{"$f":"IF('Computo-Massimali'!F27<>0,'Computo-Massimali'!G27*F27/'Computo-Massimali'!F27,0)","v":0},{"$f":"SUM(F27:G27)","v":0},{"$f":"IF(('Computo-Massimali'!F27+'Computo-Massimali'!G27)<>0,'Computo-Massimali'!I27/('Computo-Massimali'!F27+'Computo-Massimali'!G27)*H27,0)","v":0},{"$f":"H27+I27","v":0},{"$f":"IF('Computo-Massimali'!F27<>0,'Computo-Massimali'!K27*F27/'Computo-Massimali'!F27,0)","v":0},{"$f":"SUM(J27:K27)","v":0},{"$f":"IF(L27<=R27,L27*percDetr,R27*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L27>0,L27/'Computo-Massimali'!L27,0)","v":0},{"$f":"IF(F27>0,IF(ABS(F27-0.001)>'Computo-Massimali'!F27,\">C.\",\"\"),\"\")","v":""},"..","GA) Generatori aria calda Condensazione",{"$f":"'Computo-Massimali'!T27","v":0},"ok",null,{"$f":"IF(L30<>0,(L27/L30)*U30,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"GA) Generatori aria calda Condensazione",{"$f":"'Computo-Massimali'!BJ27","v":0},{"$f":"'Computo-Massimali'!BK27","v":0},{"$f":"'Computo-Massimali'!BL27","v":0},{"$f":"'Computo-Massimali'!BM27","v":0},{"$f":"'Computo-Massimali'!BN27","v":0},{"$f":"IF(ABS(SUM(AH27:AL27)-H27)>0.01,\"err. Somma\",IF(AH27>'Computo-Massimali'!BJ27,\"Err.1\",IF(AI27>'Computo-Massimali'!BK27,\"Err.2\",IF(AJ27>'Computo-Massimali'!BL27,\"Err.3\",IF(AK27>'Computo-Massimali'!BM27,\"Err.4\",IF(AL27>'Computo-Massimali'!BN27,\"Err.5\",\"\"))))))","v":""},null,0,0,0,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'Computo-Massimali'!C28","v":"IB) Impianti Biomassa"},null,null,{"$f":"'Computo-Massimali'!F28","v":0},{"$f":"IF('Computo-Massimali'!F28<>0,'Computo-Massimali'!G28*F28/'Computo-Massimali'!F28,0)","v":0},{"$f":"SUM(F28:G28)","v":0},{"$f":"IF(('Computo-Massimali'!F28+'Computo-Massimali'!G28)<>0,'Computo-Massimali'!I28/('Computo-Massimali'!F28+'Computo-Massimali'!G28)*H28,0)","v":0},{"$f":"H28+I28","v":0},{"$f":"IF('Computo-Massimali'!F28<>0,'Computo-Massimali'!K28*F28/'Computo-Massimali'!F28,0)","v":0},{"$f":"SUM(J28:K28)","v":0},{"$f":"IF(L28<=R28,L28*percDetr,R28*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L28>0,L28/'Computo-Massimali'!L28,0)","v":0},{"$f":"IF(F28>0,IF(ABS(F28-0.001)>'Computo-Massimali'!F28,\">C.\",\"\"),\"\")","v":""},"..","IB) Impianti Biomassa",{"$f":"'Computo-Massimali'!T28","v":0},"ok",null,{"$f":"IF(L30<>0,(L28/L30)*U30,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"IB) Impianti Biomassa",{"$f":"'Computo-Massimali'!BJ28","v":0},{"$f":"'Computo-Massimali'!BK28","v":0},{"$f":"'Computo-Massimali'!BL28","v":0},{"$f":"'Computo-Massimali'!BM28","v":0},{"$f":"'Computo-Massimali'!BN28","v":0},{"$f":"IF(ABS(SUM(AH28:AL28)-H28)>0.01,\"err. Somma\",IF(AH28>'Computo-Massimali'!BJ28,\"Err.1\",IF(AI28>'Computo-Massimali'!BK28,\"Err.2\",IF(AJ28>'Computo-Massimali'!BL28,\"Err.3\",IF(AK28>'Computo-Massimali'!BM28,\"Err.4\",IF(AL28>'Computo-Massimali'!BN28,\"Err.5\",\"\"))))))","v":""},null,0,0,0,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'Computo-Massimali'!C29","v":"SA) Scaldacqua a pompa di calore"},null,null,{"$f":"'Computo-Massimali'!F29","v":0},{"$f":"IF('Computo-Massimali'!F29<>0,'Computo-Massimali'!G29*F29/'Computo-Massimali'!F29,0)","v":0},{"$f":"SUM(F29:G29)","v":0},{"$f":"IF(('Computo-Massimali'!F29+'Computo-Massimali'!G29)<>0,'Computo-Massimali'!I29/('Computo-Massimali'!F29+'Computo-Massimali'!G29)*H29,0)","v":0},{"$f":"H29+I29","v":0},{"$f":"IF('Computo-Massimali'!F29<>0,'Computo-Massimali'!K29*F29/'Computo-Massimali'!F29,0)","v":0},{"$f":"SUM(J29:K29)","v":0},{"$f":"IF(L29<=R29,L29*percDetr,R29*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L29>0,L29/'Computo-Massimali'!L29,0)","v":0},{"$f":"IF(F29>0,IF(ABS(F29-0.001)>'Computo-Massimali'!F29,\">C.\",\"\"),\"\")","v":""},"..",{"$f":"C29","v":"SA) Scaldacqua a pompa di calore"},{"$f":"'Computo-Massimali'!T29","v":0},"ok",null,{"$f":"IF(L30<>0,(L29/L30)*U30,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"SA) Scaldacqua a pompa di calore",{"$f":"'Computo-Massimali'!BJ29","v":0},{"$f":"'Computo-Massimali'!BK29","v":0},{"$f":"'Computo-Massimali'!BL29","v":0},{"$f":"'Computo-Massimali'!BM29","v":0},{"$f":"'Computo-Massimali'!BN29","v":0},{"$f":"IF(ABS(SUM(AH29:AL29)-H29)>0.01,\"err. Somma\",IF(AH29>'Computo-Massimali'!BJ29,\"Err.1\",IF(AI29>'Computo-Massimali'!BK29,\"Err.2\",IF(AJ29>'Computo-Massimali'!BL29,\"Err.3\",IF(AK29>'Computo-Massimali'!BM29,\"Err.4\",IF(AL29>'Computo-Massimali'!BN29,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF($AQ17=AO$20,$AZ17,0)","v":0},0,0,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'Computo-Massimali'!C30","v":"Totali GA)  IB)  SA)"},null,null,{"$f":"SUM(F27:F29)","v":0},0,0,0,0,0,0,0,{"$f":"IF('Computo-Massimali'!L30>0,L30/'Computo-Massimali'!L30,0)","v":0},{"$f":"IF(F30>0,IF(ABS(F30-0.001)>'Computo-Massimali'!F30,\">C.\",\"\"),\"\")","v":""},null,{"$f":"C30","v":"Totali GA)  IB)  SA)"},{"$f":"'Computo-Massimali'!T30","v":0},"ok",null,{"$f":"IF(L30<R30,L30,R30)","v":0},null,0,null,0,null,0,null,null,null,null,null,"Totali GA)  IB)  SA)",{"$f":"SUM(AH27:AH29)","v":0},{"$f":"SUM(AI27:AI29)","v":0},{"$f":"SUM(AJ27:AJ29)","v":0},{"$f":"SUM(AK27:AK29)","v":0},{"$f":"SUM(AL27:AL29)","v":0},null,null,{"$f":"SUM(AO21:AO29)","v":0},{"$f":"SUM(AP21:AP29)","v":0},{"$f":"SUM(AQ21:AQ29)","v":0},{"$f":"SUM(AR21:AR29)","v":0},null,{"$f":"SUM(AT21:AT29)","v":0},null,{"$f":"SUM(AV21:AV29)","v":0},null,{"$f":"SUM(AX21:AX29)","v":0},null,{"$f":"SUM(AZ21:AZ29)","v":0},null,{"$f":"SUM(AO30:BA30)","v":0}]
[null,null,{"$f":"CONCATENATE('Computo-Massimali'!C31,\" - \",'Computo-Massimali'!E31)","v":"CO) Sistemi di Microgenerazione - Celle a combustibile"},null,null,{"$f":"'Computo-Massimali'!F31","v":0},{"$f":"IF('Computo-Massimali'!F31<>0,'Computo-Massimali'!G31*F31/'Computo-Massimali'!F31,0)","v":0},{"$f":"SUM(F31:G31)","v":0},{"$f":"IF(('Computo-Massimali'!F31+'Computo-Massimali'!G31)<>0,'Computo-Massimali'!I31/('Computo-Massimali'!F31+'Computo-Massimali'!G31)*H31,0)","v":0},{"$f":"H31+I31","v":0},{"$f":"IF('Computo-Massimali'!F31<>0,'Computo-Massimali'!K31*F31/'Computo-Massimali'!F31,0)","v":0},{"$f":"SUM(J31:K31)","v":0},{"$f":"IF(L31<=R31,L31*percDetr,R31*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L31>0,L31/'Computo-Massimali'!L31,0)","v":0},{"$f":"IF(F31>0,IF(ABS(F31-0.001)>'Computo-Massimali'!F31,\">C.\",\"\"),\"\")","v":""},"..","CO) Sistemi di Microgenerazione - Celle a combustibile",{"$f":"'Computo-Massimali'!T31","v":0},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"CO) Sistemi di Microgenerazione - Celle a combustibile",{"$f":"'Computo-Massimali'!BJ31","v":0},{"$f":"'Computo-Massimali'!BK31","v":0},{"$f":"'Computo-Massimali'!BL31","v":0},{"$f":"'Computo-Massimali'!BM31","v":0},{"$f":"'Computo-Massimali'!BN31","v":0},{"$f":"IF(ABS(SUM(AH31:AL31)-H31)>0.01,\"err. Somma\",IF(AH31>'Computo-Massimali'!BJ31,\"Err.1\",IF(AI31>'Computo-Massimali'!BK31,\"Err.2\",IF(AJ31>'Computo-Massimali'!BL31,\"Err.3\",IF(AK31>'Computo-Massimali'!BM31,\"Err.4\",IF(AL31>'Computo-Massimali'!BN31,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF($BB$30<>0,AO30/$BB$30,0)","v":0},{"$f":"IF($BB$30<>0,AP30/$BB$30,0)","v":0},{"$f":"IF($BB$30<>0,AQ30/$BB$30,0)","v":0},{"$f":"IF($BB$30<>0,AR30/$BB$30,0)","v":0},null,{"$f":"IF($BB$30<>0,AT30/$BB$30,0)","v":0},null,{"$f":"IF($BB$30<>0,AV30/$BB$30,0)","v":0},null,{"$f":"IF($BB$30<>0,AX30/$BB$30,0)","v":0},null,{"$f":"IF($BB$30<>0,AZ30/$BB$30,0)","v":0}]
[null,null,{"$f":"'Computo-Massimali'!C32","v":"ST) Collettori Solari"},null,"Piani Vetrati",{"$f":"'Computo-Massimali'!F32","v":0},{"$f":"IF('Computo-Massimali'!F32<>0,'Computo-Massimali'!G32*F32/'Computo-Massimali'!F32,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F32+'Computo-Massimali'!G32)<>0,'Computo-Massimali'!I32/('Computo-Massimali'!F32+'Computo-Massimali'!G32)*H32,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F32<>0,'Computo-Massimali'!K32*F32/'Computo-Massimali'!F32,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L32>0,L32/'Computo-Massimali'!L32,0)","v":0},{"$f":"IF(F32>0,IF(ABS(F32-0.001)>'Computo-Massimali'!F32,\">C.\",\"\"),\"\")","v":""},"..","ST) Collettori Solari",{"$f":"'Computo-Massimali'!T32","v":0},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"ST) Collettori Solari",{"$f":"'Computo-Massimali'!BJ32","v":0},{"$f":"'Computo-Massimali'!BK32","v":0},{"$f":"'Computo-Massimali'!BL32","v":0},{"$f":"'Computo-Massimali'!BM32","v":0},{"$f":"'Computo-Massimali'!BN32","v":0},{"$f":"IF(ABS(SUM(AH32:AL32)-H32)>0.01,\"err. Somma\",IF(AH32>'Computo-Massimali'!BJ32,\"Err.1\",IF(AI32>'Computo-Massimali'!BK32,\"Err.2\",IF(AJ32>'Computo-Massimali'!BL32,\"Err.3\",IF(AK32>'Computo-Massimali'!BM32,\"Err.4\",IF(AL32>'Computo-Massimali'!BN32,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C33","v":"FV) Solare Fotovoltaico [ kWp ]"},null,15.2,{"$f":"'Computo-Massimali'!F33","v":0},{"$f":"IF('Computo-Massimali'!F33<>0,'Computo-Massimali'!G33*F33/'Computo-Massimali'!F33,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F33+'Computo-Massimali'!G33)<>0,'Computo-Massimali'!I33/('Computo-Massimali'!F33+'Computo-Massimali'!G33)*H33,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F33<>0,'Computo-Massimali'!K33*F33/'Computo-Massimali'!F33,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L33>0,L33/'Computo-Massimali'!L33,0)","v":0},{"$f":"IF(F33>0,IF(ABS(F33-0.001)>'Computo-Massimali'!F33,\">C.\",\"\"),\"\")","v":""},"..","FV) Solare Fotovoltaico [ kWp ]",{"$f":"'Computo-Massimali'!T33","v":36480},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"FV) Solare Fotovoltaico [ kWp ]",{"$f":"'Computo-Massimali'!BJ33","v":0},{"$f":"'Computo-Massimali'!BK33","v":0},{"$f":"'Computo-Massimali'!BL33","v":0},{"$f":"'Computo-Massimali'!BM33","v":0},{"$f":"'Computo-Massimali'!BN33","v":0},{"$f":"IF(ABS(SUM(AH33:AL33)-H33)>0.01,\"err. Somma\",IF(AH33>'Computo-Massimali'!BJ33,\"Err.1\",IF(AI33>'Computo-Massimali'!BK33,\"Err.2\",IF(AJ33>'Computo-Massimali'!BL33,\"Err.3\",IF(AK33>'Computo-Massimali'!BM33,\"Err.4\",IF(AL33>'Computo-Massimali'!BN33,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C34","v":"AC) Sistema di Accumulo [ kWh ]"},null,10,{"$f":"'Computo-Massimali'!F34","v":0},{"$f":"IF('Computo-Massimali'!F34<>0,'Computo-Massimali'!G34*F34/'Computo-Massimali'!F34,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F34+'Computo-Massimali'!G34)<>0,'Computo-Massimali'!I34/('Computo-Massimali'!F34+'Computo-Massimali'!G34)*H34,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F34<>0,'Computo-Massimali'!K34*F34/'Computo-Massimali'!F34,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L34>0,L34/'Computo-Massimali'!L34,0)","v":0},{"$f":"IF(F34>0,IF(ABS(F34-0.001)>'Computo-Massimali'!F34,\">C.\",\"\"),\"\")","v":""},"..","AC) Sistema di Accumulo [ kWh ]",{"$f":"'Computo-Massimali'!T34","v":10000},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"AC) Sistema di Accumulo [ kWh ]",{"$f":"'Computo-Massimali'!BJ34","v":0},{"$f":"'Computo-Massimali'!BK34","v":0},{"$f":"'Computo-Massimali'!BL34","v":0},{"$f":"'Computo-Massimali'!BM34","v":0},{"$f":"'Computo-Massimali'!BN34","v":0},{"$f":"IF(ABS(SUM(AH34:AL34)-H34)>0.01,\"err. Somma\",IF(AH34>'Computo-Massimali'!BJ34,\"Err.1\",IF(AI34>'Computo-Massimali'!BK34,\"Err.2\",IF(AJ34>'Computo-Massimali'!BL34,\"Err.3\",IF(AK34>'Computo-Massimali'!BM34,\"Err.4\",IF(AL34>'Computo-Massimali'!BN34,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C35","v":"CR) Colonnine di Ricarica  [ N. ]"},null,1,{"$f":"'Computo-Massimali'!F35","v":0},{"$f":"IF('Computo-Massimali'!F35<>0,'Computo-Massimali'!G35*F35/'Computo-Massimali'!F35,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F35+'Computo-Massimali'!G35)<>0,'Computo-Massimali'!I35/('Computo-Massimali'!F35+'Computo-Massimali'!G35)*H35,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F35<>0,'Computo-Massimali'!K35*F35/'Computo-Massimali'!F35,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L35>0,L35/'Computo-Massimali'!L35,0)","v":0},{"$f":"IF(F35>0,IF(ABS(F35-0.001)>'Computo-Massimali'!F35,\">C.\",\"\"),\"\")","v":""},"..","CR) Colonnine di Ricarica  [ N. ]",{"$f":"'Computo-Massimali'!T35","v":1500},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"CR) Colonnine di Ricarica  [ N. ]",{"$f":"'Computo-Massimali'!BJ35","v":0},{"$f":"'Computo-Massimali'!BK35","v":0},{"$f":"'Computo-Massimali'!BL35","v":0},{"$f":"'Computo-Massimali'!BM35","v":0},{"$f":"'Computo-Massimali'!BN35","v":0},{"$f":"IF(ABS(SUM(AH35:AL35)-H35)>0.01,\"err. Somma\",IF(AH35>'Computo-Massimali'!BJ35,\"Err.1\",IF(AI35>'Computo-Massimali'!BK35,\"Err.2\",IF(AJ35>'Computo-Massimali'!BL35,\"Err.3\",IF(AK35>'Computo-Massimali'!BM35,\"Err.4\",IF(AL35>'Computo-Massimali'!BN35,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C36","v":"EBA) Eliminazione Barriere architettoniche"},null,null,{"$f":"'Computo-Massimali'!F36","v":0},{"$f":"IF('Computo-Massimali'!F36<>0,'Computo-Massimali'!G36*F36/'Computo-Massimali'!F36,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F36+'Computo-Massimali'!G36)<>0,'Computo-Massimali'!I36/('Computo-Massimali'!F36+'Computo-Massimali'!G36)*H36,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F36<>0,'Computo-Massimali'!K36*F36/'Computo-Massimali'!F36,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L36>0,L36/'Computo-Massimali'!L36,0)","v":0},{"$f":"IF(F36>0,IF(ABS(F36-0.001)>'Computo-Massimali'!F36,\">C.\",\"\"),\"\")","v":""},"..","EBA) Eliminazione Barriere architettoniche",{"$f":"'Computo-Massimali'!T36","v":96000},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"EBA) Eliminazione Barriere architettoniche",{"$f":"'Computo-Massimali'!BJ36","v":0},{"$f":"'Computo-Massimali'!BK36","v":0},{"$f":"'Computo-Massimali'!BL36","v":0},{"$f":"'Computo-Massimali'!BM36","v":0},{"$f":"'Computo-Massimali'!BN36","v":0},{"$f":"IF(ABS(SUM(AH36:AL36)-H36)>0.01,\"err. Somma\",IF(AH36>'Computo-Massimali'!BJ36,\"Err.1\",IF(AI36>'Computo-Massimali'!BK36,\"Err.2\",IF(AJ36>'Computo-Massimali'!BL36,\"Err.3\",IF(AK36>'Computo-Massimali'!BM36,\"Err.4\",IF(AL36>'Computo-Massimali'!BN36,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C37","v":"Totale Interventi Trainati Parti Comuni : "},null,null,{"$f":"SUM(F24:F26)+SUM(F30:F36)","v":0},{"$f":"SUM(G24:G26)+SUM(G30:G36)","v":0},{"$f":"SUM(H24:H26)+SUM(H30:H36)","v":0},0,0,0,0,0,{"$f":"IF('Computo-Massimali'!L37>0,L37/'Computo-Massimali'!L37,0)","v":0},{"$f":"IF(F37>0,IF(ABS(F37-0.001)>'Computo-Massimali'!F37,\">C.\",\"\"),\"\")","v":""},null,null,{"$f":"C37","v":"Totale Interventi Trainati Parti Comuni : "},null,null,{"$f":"U24+U25+U26+SUM(U30:V36)","v":0},null,{"$f":"W24+W25+W26+SUM(W30:X36)","v":0},null,{"$f":"Y24+Y25+Y26+SUM(Y30:Z36)","v":0},null,{"$f":"AA24+AA25+AA26+SUM(AA30:AB36)","v":0},null,null,null,null,null,{"$f":"R37","v":"Totale Interventi Trainati Parti Comuni : "},{"$f":"AH24+AH25+AH26+SUM(AH30:AH36)","v":0},{"$f":"AI24+AI25+AI26+SUM(AI30:AI36)","v":0},{"$f":"AJ24+AJ25+AJ26+SUM(AJ30:AJ36)","v":0},{"$f":"AK24+AK25+AK26+SUM(AK30:AK36)","v":0},{"$f":"AL24+AL25+AL26+SUM(AL30:AL36)","v":0}]
[]
[]
[null,null,"INTERVENTI TRAINATI",null,null,null,null,null,null,null,null,null,null,null,"..",null,{"$f":"CONCATENATE(\"Verifica Massimali di Spesa \",C40)","v":"Verifica Massimali di Spesa INTERVENTI TRAINATI"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!BI40","v":"Ripartizione tra le Imprese -  Imponibile Lavori INTERVENTI TRAINATI"},null,null,null,null,null,null,null,"Ripartizione Spese Tecniche / Prestazione Professionale   [ SAL. N.1 - ALTRI INTERVENTI ]"]
[null,null,"  Interventi",null,null,"Importo Lavori","Incidenza Sicurezza","Imponibile","Iva","Importo c.iva","Spese tecniche","Totale",{"$f":"$M$8","v":"Credito Spettante 75% Spesa Ammessa"},"%SAL",null,null,"Interventi","Massimale  spesa","Verifica Max",null,"Spesa Ammessa",null,"Quota Eccedente Spesa Ammessa",null,{"$f":"$Y$8","v":"Credito Spettante\n75% Spesa Ammessa\nQuota Imprese | Quota Tecnici"},null,null,null,null,null,null,null,"Interventi",{"$f":"IF('Dati Gen'!$B$38<>\"\",'Dati Gen'!$B$38,\"\")","v":"Impresa1"},{"$f":"IF('Dati Gen'!$B$39<>\"\",'Dati Gen'!$B$39,\"\")","v":"Impresa2"},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":"Impresa3"},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":"Impresa4"},{"$f":"IF('Dati Gen'!$B$42<>\"\",'Dati Gen'!$B$42,\"\")","v":""},null,null,"Lavoro",null,"Tecnico","Onorario",null,"C.Cassa",null,"Imponibile",null,"IVA",null,"Totale",null,"Applica Sconto in Fattura",{"$f":"IF(ABS(SUM(AZ42:AZ50)-AZ51)>0.01,CONCATENATE(\"Errore: \",CHAR(10),\"Somma Ripartizione Totale Altri Interventi =\",ROUND(SUM(AZ42:AZ50),2), \" €.   <>  \",CHAR(10),\"Totale Spese Tecniche                                                =\",ROUND(AZ51,2),\" €.\"),\"\")","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C42","v":"PV) Isolamento pareti perimetrali"},null,{"$f":"'Computo-Massimali'!E42","v":"Esterno"},{"$f":"'Computo-Massimali'!F42","v":0},{"$f":"IF('Computo-Massimali'!F42<>0,'Computo-Massimali'!G42*F42/'Computo-Massimali'!F42,0)","v":0},{"$f":"SUM(F42:G42)","v":0},{"$f":"IF(('Computo-Massimali'!F42+'Computo-Massimali'!G42)<>0,'Computo-Massimali'!I42/('Computo-Massimali'!F42+'Computo-Massimali'!G42)*H42,0)","v":0},{"$f":"H42+I42","v":0},{"$f":"IF('Computo-Massimali'!F42<>0,'Computo-Massimali'!K42*F42/'Computo-Massimali'!F42,0)","v":0},{"$f":"SUM(J42:K42)","v":0},{"$f":"IF(L42<=R42,L42*percDetr,R42*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L42>0,L42/'Computo-Massimali'!L42,0)","v":0},{"$f":"IF(F42>0,IF(ABS(F42-0.001)>'Computo-Massimali'!F42,\">C.\",\"\"),\"\")","v":""},"..",{"$f":"C42","v":"PV) Isolamento pareti perimetrali"},{"$f":"'Computo-Massimali'!T42","v":0},{"$f":"IF(L42>R42,\"ko\",\"ok\")","v":"ok"},null,{"$f":"IF(L46<>0,(L42/L46)*U46,0)","v":0},null,{"$f":"IF(L42>R42,L42-R42,0)","v":0},null,{"$f":"IF(M42<>0,J42*M42/L42,0)","v":0},null,{"$f":"IF(M42<>0,K42*M42/L42,0)","v":0},null,null,null,null,null,{"$f":"Q42","v":"PV) Isolamento pareti perimetrali"},{"$f":"'Computo-Massimali'!BJ42","v":0},{"$f":"'Computo-Massimali'!BK42","v":0},{"$f":"'Computo-Massimali'!BL42","v":0},{"$f":"'Computo-Massimali'!BM42","v":0},{"$f":"'Computo-Massimali'!BN42","v":0},{"$f":"IF(ABS(SUM(AH42:AL42)-H42)>0.01,\"err. Somma\",IF(AH42>'Computo-Massimali'!BJ42,\"Err.1\",IF(AI42>'Computo-Massimali'!BK42,\"Err.2\",IF(AJ42>'Computo-Massimali'!BL42,\"Err.3\",IF(AK42>'Computo-Massimali'!BM42,\"Err.4\",IF(AL42>'Computo-Massimali'!BN42,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF('Dati Gen'!$B$25<>\"\",'Dati Gen'!$B$25,\"\")","v":"Progettazione Architettonica, strutturale, Dir.Lav. Misure e contabilità"},null,{"$f":"IF('Dati Gen'!$C$25<>\"\",'Dati Gen'!$C$25,\"\")","v":"Tecnico1"},{"$f":"AV42/(1+AT42)","v":1356.7842732669324},null,{"$f":"'Dati Gen'!G25","v":0.04},{"$f":"AR42*AT42","v":54.271370930677293},{"$f":"AZ42/(1+AX42)","v":1411.0556441976098},null,{"$f":"'Dati Gen'!J25","v":0.22},{"$f":"AX42*(AR42+AU42)","v":310.43224172347414},{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$51*'Dati Gen'!M25/'Dati Gen'!$M$36,0)","v":1721.4878859210839},null,{"$f":"IF(AQ42<>\"\",VLOOKUP(AQ42,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":"NO"}]
[null,null,{"$f":"'Computo-Massimali'!C43","v":"PO) Isolamento coperture"},null,{"$f":"'Computo-Massimali'!E43","v":"Esterno"},{"$f":"'Computo-Massimali'!F43","v":0},{"$f":"IF('Computo-Massimali'!F43<>0,'Computo-Massimali'!G43*F43/'Computo-Massimali'!F43,0)","v":0},{"$f":"SUM(F43:G43)","v":0},{"$f":"IF(('Computo-Massimali'!F43+'Computo-Massimali'!G43)<>0,'Computo-Massimali'!I43/('Computo-Massimali'!F43+'Computo-Massimali'!G43)*H43,0)","v":0},{"$f":"H43+I43","v":0},{"$f":"IF('Computo-Massimali'!F43<>0,'Computo-Massimali'!K43*F43/'Computo-Massimali'!F43,0)","v":0},{"$f":"SUM(J43:K43)","v":0},{"$f":"IF(L43<=R43,L43*percDetr,R43*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L43>0,L43/'Computo-Massimali'!L43,0)","v":0},{"$f":"IF(F43>0,IF(ABS(F43-0.001)>'Computo-Massimali'!F43,\">C.\",\"\"),\"\")","v":""},"..","PO) Isolamento coperture",{"$f":"'Computo-Massimali'!T43","v":0},"ok",null,{"$f":"IF(L46<>0,(L43/L46)*U46,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"PO) Isolamento coperture",{"$f":"'Computo-Massimali'!BJ43","v":0},{"$f":"'Computo-Massimali'!BK43","v":0},{"$f":"'Computo-Massimali'!BL43","v":0},{"$f":"'Computo-Massimali'!BM43","v":0},{"$f":"'Computo-Massimali'!BN43","v":0},{"$f":"IF(ABS(SUM(AH43:AL43)-H43)>0.01,\"err. Somma\",IF(AH43>'Computo-Massimali'!BJ43,\"Err.1\",IF(AI43>'Computo-Massimali'!BK43,\"Err.2\",IF(AJ43>'Computo-Massimali'!BL43,\"Err.3\",IF(AK43>'Computo-Massimali'!BM43,\"Err.4\",IF(AL43>'Computo-Massimali'!BN43,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF('Dati Gen'!$B$26<>\"\",'Dati Gen'!$B$26,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$C$26<>\"\",'Dati Gen'!$C$26,\"\")","v":""},0,null,{"$f":"'Dati Gen'!G26","v":0.04},0,{"$f":"AZ43/(1+AX43)","v":0},null,{"$f":"'Dati Gen'!J26","v":0.22},{"$f":"(AR43+AU43)*AX43","v":0},{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$51*'Dati Gen'!M26/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ43<>\"\",VLOOKUP(AQ43,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C44","v":"PS) Isolamento Pavimenti"},null,{"$f":"'Computo-Massimali'!E44","v":"Esterno"},{"$f":"'Computo-Massimali'!F44","v":0},{"$f":"IF('Computo-Massimali'!F44<>0,'Computo-Massimali'!G44*F44/'Computo-Massimali'!F44,0)","v":0},{"$f":"SUM(F44:G44)","v":0},{"$f":"IF(('Computo-Massimali'!F44+'Computo-Massimali'!G44)<>0,'Computo-Massimali'!I44/('Computo-Massimali'!F44+'Computo-Massimali'!G44)*H44,0)","v":0},{"$f":"H44+I44","v":0},{"$f":"IF('Computo-Massimali'!F44<>0,'Computo-Massimali'!K44*F44/'Computo-Massimali'!F44,0)","v":0},{"$f":"SUM(J44:K44)","v":0},{"$f":"IF(L44<=R44,L44*percDetr,R44*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L44>0,L44/'Computo-Massimali'!L44,0)","v":0},{"$f":"IF(F44>0,IF(ABS(F44-0.001)>'Computo-Massimali'!F44,\">C.\",\"\"),\"\")","v":""},"..","PS) Isolamento Pavimenti",{"$f":"'Computo-Massimali'!T44","v":0},"ok",null,{"$f":"IF(L46<>0,(L44/L46)*U46,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"PS) Isolamento Pavimenti",{"$f":"'Computo-Massimali'!BJ44","v":0},{"$f":"'Computo-Massimali'!BK44","v":0},{"$f":"'Computo-Massimali'!BL44","v":0},{"$f":"'Computo-Massimali'!BM44","v":0},{"$f":"'Computo-Massimali'!BN44","v":0},{"$f":"IF(ABS(SUM(AH44:AL44)-H44)>0.01,\"err. Somma\",IF(AH44>'Computo-Massimali'!BJ44,\"Err.1\",IF(AI44>'Computo-Massimali'!BK44,\"Err.2\",IF(AJ44>'Computo-Massimali'!BL44,\"Err.3\",IF(AK44>'Computo-Massimali'!BM44,\"Err.4\",IF(AL44>'Computo-Massimali'!BN44,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF('Dati Gen'!$B$27<>\"\",'Dati Gen'!$B$27,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$C$27<>\"\",'Dati Gen'!$C$27,\"\")","v":""},0,null,{"$f":"'Dati Gen'!G27","v":0.04},0,{"$f":"AZ44/(1+AX44)","v":0},null,{"$f":"'Dati Gen'!J27","v":0},0,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$51*'Dati Gen'!M27/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ44<>\"\",VLOOKUP(AQ44,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C45","v":"IN) Serramenti con chiusure oscuranti"},null,{"$f":"'Computo-Massimali'!E45","v":"Zone D, E ed F"},{"$f":"'Computo-Massimali'!F45","v":0},{"$f":"IF('Computo-Massimali'!F45<>0,'Computo-Massimali'!G45*F45/'Computo-Massimali'!F45,0)","v":0},{"$f":"SUM(F45:G45)","v":0},{"$f":"IF(('Computo-Massimali'!F45+'Computo-Massimali'!G45)<>0,'Computo-Massimali'!I45/('Computo-Massimali'!F45+'Computo-Massimali'!G45)*H45,0)","v":0},{"$f":"H45+I45","v":0},{"$f":"IF('Computo-Massimali'!F45<>0,'Computo-Massimali'!K45*F45/'Computo-Massimali'!F45,0)","v":0},{"$f":"SUM(J45:K45)","v":0},{"$f":"IF(L45<=R45,L45*percDetr,R45*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L45>0,L45/'Computo-Massimali'!L45,0)","v":0},{"$f":"IF(F45>0,IF(ABS(F45-0.001)>'Computo-Massimali'!F45,\">C.\",\"\"),\"\")","v":""},"..","IN) Serramenti con chiusure oscuranti",{"$f":"'Computo-Massimali'!T45","v":0},"ok",null,{"$f":"IF(L46<>0,(L45/L46)*U46,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"IN) Serramenti con chiusure oscuranti",{"$f":"'Computo-Massimali'!BJ45","v":0},{"$f":"'Computo-Massimali'!BK45","v":0},{"$f":"'Computo-Massimali'!BL45","v":0},{"$f":"'Computo-Massimali'!BM45","v":0},{"$f":"'Computo-Massimali'!BN45","v":0},{"$f":"IF(ABS(SUM(AH45:AL45)-H45)>0.01,\"err. Somma\",IF(AH45>'Computo-Massimali'!BJ45,\"Err.1\",IF(AI45>'Computo-Massimali'!BK45,\"Err.2\",IF(AJ45>'Computo-Massimali'!BL45,\"Err.3\",IF(AK45>'Computo-Massimali'!BM45,\"Err.4\",IF(AL45>'Computo-Massimali'!BN45,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF('Dati Gen'!$B$28<>\"\",'Dati Gen'!$B$28,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$C$28<>\"\",'Dati Gen'!$C$28,\"\")","v":""},0,null,{"$f":"'Dati Gen'!G28","v":0.04},0,0,null,{"$f":"'Dati Gen'!J28","v":0.22},0,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$51*'Dati Gen'!M28/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ45<>\"\",VLOOKUP(AQ45,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C46","v":"Totali Isolamento PV) PO) PS) e IN"},null,null,{"$f":"SUM(F42:F45)","v":0},{"$f":"SUM(G42:G45)","v":0},0,0,0,{"$f":"SUM(K42:K45)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L46>0,L46/'Computo-Massimali'!L46,0)","v":0},{"$f":"IF(F46>0,IF(ABS(F46-0.001)>'Computo-Massimali'!F46,\">C.\",\"\"),\"\")","v":""},null,"Totali Isolamento PV) PO) PS) e IN",{"$f":"'Computo-Massimali'!T46","v":0},"ok",null,{"$f":"IF(L46<R46,L46,R46)","v":0},null,0,null,0,null,0,null,null,null,null,null,"Totali Isolamento PV) PO) PS) e IN",{"$f":"SUM(AH42:AH45)","v":0},{"$f":"SUM(AI42:AI45)","v":0},{"$f":"SUM(AJ42:AJ45)","v":0},{"$f":"SUM(AK42:AK45)","v":0},{"$f":"SUM(AL42:AL45)","v":0},null,null,{"$f":"IF('Dati Gen'!$B$29<>\"\",'Dati Gen'!$B$29,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$C$29<>\"\",'Dati Gen'!$C$29,\"\")","v":""},0,null,{"$f":"'Dati Gen'!G29","v":0.04},0,0,null,{"$f":"'Dati Gen'!J29","v":0.22},0,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$51*'Dati Gen'!M29/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ46<>\"\",VLOOKUP(AQ46,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C47","v":"SS) Schermature solari e chiusure oscuranti"},null,null,{"$f":"'Computo-Massimali'!F47","v":0},{"$f":"IF('Computo-Massimali'!F47<>0,'Computo-Massimali'!G47*F47/'Computo-Massimali'!F47,0)","v":0},{"$f":"SUM(F47:G47)","v":0},{"$f":"IF(('Computo-Massimali'!F47+'Computo-Massimali'!G47)<>0,'Computo-Massimali'!I47/('Computo-Massimali'!F47+'Computo-Massimali'!G47)*H47,0)","v":0},{"$f":"H47+I47","v":0},{"$f":"IF('Computo-Massimali'!F47<>0,'Computo-Massimali'!K47*F47/'Computo-Massimali'!F47,0)","v":0},{"$f":"SUM(J47:K47)","v":0},{"$f":"IF(L47<=R47,L47*percDetr,R47*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L47>0,L47/'Computo-Massimali'!L47,0)","v":0},{"$f":"IF(F47>0,IF(ABS(F47-0.001)>'Computo-Massimali'!F47,\">C.\",\"\"),\"\")","v":""},"..","SS) Schermature solari e chiusure oscuranti",{"$f":"'Computo-Massimali'!T47","v":0},"ok",null,{"$f":"IF(L47<R47,L47,R47)","v":0},null,0,null,0,null,0,null,null,null,null,null,"SS) Schermature solari e chiusure oscuranti",{"$f":"'Computo-Massimali'!BJ47","v":0},{"$f":"'Computo-Massimali'!BK47","v":0},{"$f":"'Computo-Massimali'!BL47","v":0},{"$f":"'Computo-Massimali'!BM47","v":0},{"$f":"'Computo-Massimali'!BN47","v":0},{"$f":"IF(ABS(SUM(AH47:AL47)-H47)>0.01,\"err. Somma\",IF(AH47>'Computo-Massimali'!BJ47,\"Err.1\",IF(AI47>'Computo-Massimali'!BK47,\"Err.2\",IF(AJ47>'Computo-Massimali'!BL47,\"Err.3\",IF(AK47>'Computo-Massimali'!BM47,\"Err.4\",IF(AL47>'Computo-Massimali'!BN47,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF('Dati Gen'!$B$30<>\"\",'Dati Gen'!$B$30,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$C$30<>\"\",'Dati Gen'!$C$30,\"\")","v":""},0,null,{"$f":"'Dati Gen'!G30","v":0.04},0,{"$f":"AZ47/(1+AX47)","v":0},null,{"$f":"'Dati Gen'!J30","v":0.22},0,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$51*'Dati Gen'!M30/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ47<>\"\",VLOOKUP(AQ47,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":""}]
[null,null,{"$f":"CONCATENATE('Computo-Massimali'!C48,\" con \",'Computo-Massimali'!D48)","v":"Impianti climatizzazione con  con CC)Caldaie a Condensazione"},null,null,{"$f":"'Computo-Massimali'!F48","v":0},{"$f":"IF('Computo-Massimali'!F48<>0,'Computo-Massimali'!G48*F48/'Computo-Massimali'!F48,0)","v":0},{"$f":"SUM(F48:G48)","v":0},{"$f":"IF(('Computo-Massimali'!F48+'Computo-Massimali'!G48)<>0,'Computo-Massimali'!I48/('Computo-Massimali'!F48+'Computo-Massimali'!G48)*H48,0)","v":0},{"$f":"H48+I48","v":0},{"$f":"IF('Computo-Massimali'!F48<>0,'Computo-Massimali'!K48*F48/'Computo-Massimali'!F48,0)","v":0},{"$f":"SUM(J48:K48)","v":0},{"$f":"IF(L48<=R48,L48*percDetr,R48*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L48>0,L48/'Computo-Massimali'!L48,0)","v":0},{"$f":"IF(F48>0,IF(ABS(F48-0.001)>'Computo-Massimali'!F48,\">C.\",\"\"),\"\")","v":""},"..","Impianti climatizzazione con  con CC)Caldaie a Condensazione",{"$f":"'Computo-Massimali'!T48","v":0},"ok",null,{"$f":"IF(L50<>0,(L48/L50)*U50,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"Impianti climatizzazione con  con CC)Caldaie a Condensazione",{"$f":"'Computo-Massimali'!BJ48","v":0},{"$f":"'Computo-Massimali'!BK48","v":0},{"$f":"'Computo-Massimali'!BL48","v":0},{"$f":"'Computo-Massimali'!BM48","v":0},{"$f":"'Computo-Massimali'!BN48","v":0},{"$f":"IF(ABS(SUM(AH48:AL48)-H48)>0.01,\"err. Somma\",IF(AH48>'Computo-Massimali'!BJ48,\"Err.1\",IF(AI48>'Computo-Massimali'!BK48,\"Err.2\",IF(AJ48>'Computo-Massimali'!BL48,\"Err.3\",IF(AK48>'Computo-Massimali'!BM48,\"Err.4\",IF(AL48>'Computo-Massimali'!BN48,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF('Dati Gen'!$B$31<>\"\",'Dati Gen'!$B$31,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$C$31<>\"\",'Dati Gen'!$C$31,\"\")","v":""},0,null,{"$f":"'Dati Gen'!G31","v":0.04},0,0,null,{"$f":"'Dati Gen'!J31","v":0.22},0,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$51*'Dati Gen'!M31/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ48<>\"\",VLOOKUP(AQ48,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C49","v":"SA) Scaldacqua a pompa di calore"},null,null,{"$f":"'Computo-Massimali'!F49","v":0},{"$f":"IF('Computo-Massimali'!F49<>0,'Computo-Massimali'!G49*F49/'Computo-Massimali'!F49,0)","v":0},{"$f":"SUM(F49:G49)","v":0},{"$f":"IF(('Computo-Massimali'!F49+'Computo-Massimali'!G49)<>0,'Computo-Massimali'!I49/('Computo-Massimali'!F49+'Computo-Massimali'!G49)*H49,0)","v":0},{"$f":"H49+I49","v":0},{"$f":"IF('Computo-Massimali'!F49<>0,'Computo-Massimali'!K49*F49/'Computo-Massimali'!F49,0)","v":0},{"$f":"SUM(J49:K49)","v":0},{"$f":"IF(L49<=R49,L49*percDetr,R49*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L49>0,L49/'Computo-Massimali'!L49,0)","v":0},{"$f":"IF(F49>0,IF(ABS(F49-0.001)>'Computo-Massimali'!F49,\">C.\",\"\"),\"\")","v":""},"..","SA) Scaldacqua a pompa di calore",{"$f":"'Computo-Massimali'!T49","v":0},"ok",null,{"$f":"IF(L50<>0,(L49/L50)*U50,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"SA) Scaldacqua a pompa di calore",{"$f":"'Computo-Massimali'!BJ49","v":0},{"$f":"'Computo-Massimali'!BK49","v":0},{"$f":"'Computo-Massimali'!BL49","v":0},{"$f":"'Computo-Massimali'!BM49","v":0},{"$f":"'Computo-Massimali'!BN49","v":0},{"$f":"IF(ABS(SUM(AH49:AL49)-H49)>0.01,\"err. Somma\",IF(AH49>'Computo-Massimali'!BJ49,\"Err.1\",IF(AI49>'Computo-Massimali'!BK49,\"Err.2\",IF(AJ49>'Computo-Massimali'!BL49,\"Err.3\",IF(AK49>'Computo-Massimali'!BM49,\"Err.4\",IF(AL49>'Computo-Massimali'!BN49,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF('Dati Gen'!$B$32<>\"\",'Dati Gen'!$B$32,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$C$32<>\"\",'Dati Gen'!$C$32,\"\")","v":""},0,null,{"$f":"'Dati Gen'!G32","v":0.04},0,0,null,{"$f":"'Dati Gen'!J32","v":0.22},0,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$51*'Dati Gen'!M32/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ49<>\"\",VLOOKUP(AQ49,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C50","v":"Totali Impianti ed  SA)"},null,null,{"$f":"SUM(F48:F49)","v":0},{"$f":"SUM(G48:G49)","v":0},0,0,0,{"$f":"SUM(K48:K49)","v":0},0,{"$f":"SUM(M48:M49)","v":0},{"$f":"IF('Computo-Massimali'!L50>0,L50/'Computo-Massimali'!L50,0)","v":0},{"$f":"IF(F50>0,IF(ABS(F50-0.001)>'Computo-Massimali'!F50,\">C.\",\"\"),\"\")","v":""},null,"Totali Impianti ed  SA)",{"$f":"'Computo-Massimali'!T50","v":0},"ok",null,{"$f":"IF(L50<R50,L50,R50)","v":0},null,0,null,0,null,0,null,null,null,null,null,"Totali Impianti ed  SA)",{"$f":"SUM(AH48:AH49)","v":0},{"$f":"SUM(AI48:AI49)","v":0},{"$f":"SUM(AJ48:AJ49)","v":0},{"$f":"SUM(AK48:AK49)","v":0},{"$f":"SUM(AL48:AL49)","v":0},null,null,{"$f":"IF('Dati Gen'!$B$35<>\"\",'Dati Gen'!$B$35,\"\")","v":"Visto Conformità"},null,{"$f":"IF('Dati Gen'!$C$35<>\"\",'Dati Gen'!$C$35,\"\")","v":"Consulente"},455.53730467320969,null,{"$f":"'Dati Gen'!G35","v":0.04},18.221492186928387,{"$f":"AZ50/(1+AX50)","v":473.75879686013809},null,{"$f":"'Dati Gen'!J35","v":0.22},104.22693530923038,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$51*'Dati Gen'!M35/'Dati Gen'!$M$36,0)","v":577.98573216936848},null,{"$f":"IF(AQ50<>\"\",VLOOKUP(AQ50,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":"NO"}]
[null,null,{"$f":"CONCATENATE('Computo-Massimali'!C51,\" - \",'Computo-Massimali'!E51)","v":"CO) Sistemi di Microgenerazione - Celle a combustibile"},null,null,{"$f":"'Computo-Massimali'!F51","v":0},{"$f":"IF('Computo-Massimali'!F51<>0,'Computo-Massimali'!G51*F51/'Computo-Massimali'!F51,0)","v":0},{"$f":"SUM(F51:G51)","v":0},{"$f":"IF(('Computo-Massimali'!F51+'Computo-Massimali'!G51)<>0,'Computo-Massimali'!I51/('Computo-Massimali'!F51+'Computo-Massimali'!G51)*H51,0)","v":0},{"$f":"H51+I51","v":0},{"$f":"IF('Computo-Massimali'!F51<>0,'Computo-Massimali'!K51*F51/'Computo-Massimali'!F51,0)","v":0},{"$f":"SUM(J51:K51)","v":0},{"$f":"IF(L51<=R51,L51*percDetr,R51*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L51>0,L51/'Computo-Massimali'!L51,0)","v":0},{"$f":"IF(F51>0,IF(ABS(F51-0.001)>'Computo-Massimali'!F51,\">C.\",\"\"),\"\")","v":""},"..","CO) Sistemi di Microgenerazione - Celle a combustibile",{"$f":"'Computo-Massimali'!T51","v":0},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"CO) Sistemi di Microgenerazione - Celle a combustibile",{"$f":"'Computo-Massimali'!BJ51","v":0},{"$f":"'Computo-Massimali'!BK51","v":0},{"$f":"'Computo-Massimali'!BL51","v":0},{"$f":"'Computo-Massimali'!BM51","v":0},{"$f":"'Computo-Massimali'!BN51","v":0},{"$f":"IF(ABS(SUM(AH51:AL51)-H51)>0.01,\"err. Somma\",IF(AH51>'Computo-Massimali'!BJ51,\"Err.1\",IF(AI51>'Computo-Massimali'!BK51,\"Err.2\",IF(AJ51>'Computo-Massimali'!BL51,\"Err.3\",IF(AK51>'Computo-Massimali'!BM51,\"Err.4\",IF(AL51>'Computo-Massimali'!BN51,\"Err.5\",\"\"))))))","v":""},null,null,null,null,{"$f":"SUM(AR42:AS50)","v":1812.3215779401421},null,{"$f":"SUM(AU42:AU50)","v":72.49286311760568},null,{"$f":"SUM(AV42:AW50)","v":1884.8144410577479},null,null,{"$f":"SUM(AY42:AY50)","v":414.65917703270452},{"$f":"K93","v":2299.4736180904524}]
[null,null,{"$f":"'Computo-Massimali'!C52","v":"IB) Generatori a Biomassa"},null,null,{"$f":"'Computo-Massimali'!F52","v":0},{"$f":"IF('Computo-Massimali'!F52<>0,'Computo-Massimali'!G52*F52/'Computo-Massimali'!F52,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F52+'Computo-Massimali'!G52)<>0,'Computo-Massimali'!I52/('Computo-Massimali'!F52+'Computo-Massimali'!G52)*H52,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F52<>0,'Computo-Massimali'!K52*F52/'Computo-Massimali'!F52,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L52>0,L52/'Computo-Massimali'!L52,0)","v":0},{"$f":"IF(F52>0,IF(ABS(F52-0.001)>'Computo-Massimali'!F52,\">C.\",\"\"),\"\")","v":""},"..","IB) Generatori a Biomassa",{"$f":"'Computo-Massimali'!T52","v":0},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"IB) Generatori a Biomassa",{"$f":"'Computo-Massimali'!BJ52","v":0},{"$f":"'Computo-Massimali'!BK52","v":0},{"$f":"'Computo-Massimali'!BL52","v":0},{"$f":"'Computo-Massimali'!BM52","v":0},{"$f":"'Computo-Massimali'!BN52","v":0},{"$f":"IF(ABS(SUM(AH52:AL52)-H52)>0.01,\"err. Somma\",IF(AH52>'Computo-Massimali'!BJ52,\"Err.1\",IF(AI52>'Computo-Massimali'!BK52,\"Err.2\",IF(AJ52>'Computo-Massimali'!BL52,\"Err.3\",IF(AK52>'Computo-Massimali'!BM52,\"Err.4\",IF(AL52>'Computo-Massimali'!BN52,\"Err.5\",\"\"))))))","v":""},null,"Ripartizione Spese Tecniche / Professionista : SAL. N.2 - ALTRI INTERVENTI"]
[null,null,{"$f":"'Computo-Massimali'!C53","v":"BA) Building Automation"},null,null,{"$f":"'Computo-Massimali'!F53","v":0},{"$f":"IF('Computo-Massimali'!F53<>0,'Computo-Massimali'!G53*F53/'Computo-Massimali'!F53,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F53+'Computo-Massimali'!G53)<>0,'Computo-Massimali'!I53/('Computo-Massimali'!F53+'Computo-Massimali'!G53)*H53,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F53<>0,'Computo-Massimali'!K53*F53/'Computo-Massimali'!F53,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L53>0,L53/'Computo-Massimali'!L53,0)","v":0},{"$f":"IF(F53>0,IF(ABS(F53-0.001)>'Computo-Massimali'!F53,\">C.\",\"\"),\"\")","v":""},"..","BA) Building Automation",{"$f":"'Computo-Massimali'!T53","v":0},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"BA) Building Automation",{"$f":"'Computo-Massimali'!BJ53","v":0},{"$f":"'Computo-Massimali'!BK53","v":0},{"$f":"'Computo-Massimali'!BL53","v":0},{"$f":"'Computo-Massimali'!BM53","v":0},{"$f":"'Computo-Massimali'!BN53","v":0},{"$f":"IF(ABS(SUM(AH53:AL53)-H53)>0.01,\"err. Somma\",IF(AH53>'Computo-Massimali'!BJ53,\"Err.1\",IF(AI53>'Computo-Massimali'!BK53,\"Err.2\",IF(AJ53>'Computo-Massimali'!BL53,\"Err.3\",IF(AK53>'Computo-Massimali'!BM53,\"Err.4\",IF(AL53>'Computo-Massimali'!BN53,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF('Dati Gen'!$B$44<>\"\",'Dati Gen'!$B$44,\"\")","v":"Tecnico1"},{"$f":"IF('Dati Gen'!$B$45<>\"\",'Dati Gen'!$B$45,\"\")","v":"Tecnico2"},{"$f":"IF('Dati Gen'!$B$46<>\"\",'Dati Gen'!$B$46,\"\")","v":"Consulente"},{"$f":"IF('Dati Gen'!$B$47<>\"\",'Dati Gen'!$B$47,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$B$48<>\"\",'Dati Gen'!$B$48,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$B$49<>\"\",'Dati Gen'!$B$49,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$B$50<>\"\",'Dati Gen'!$B$50,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$B$51<>\"\",'Dati Gen'!$B$51,\"\")","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C54","v":"ST) Collettori Solari"},null,{"$f":"'Computo-Massimali'!E54","v":"Piani Vetrati"},{"$f":"'Computo-Massimali'!F54","v":0},{"$f":"IF('Computo-Massimali'!F54<>0,'Computo-Massimali'!G54*F54/'Computo-Massimali'!F54,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F54+'Computo-Massimali'!G54)<>0,'Computo-Massimali'!I54/('Computo-Massimali'!F54+'Computo-Massimali'!G54)*H54,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F54<>0,'Computo-Massimali'!K54*F54/'Computo-Massimali'!F54,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L54>0,L54/'Computo-Massimali'!L54,0)","v":0},{"$f":"IF(F54>0,IF(ABS(F54-0.001)>'Computo-Massimali'!F54,\">C.\",\"\"),\"\")","v":""},"..","ST) Collettori Solari",{"$f":"'Computo-Massimali'!T54","v":0},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"ST) Collettori Solari",{"$f":"'Computo-Massimali'!BJ54","v":0},{"$f":"'Computo-Massimali'!BK54","v":0},{"$f":"'Computo-Massimali'!BL54","v":0},{"$f":"'Computo-Massimali'!BM54","v":0},{"$f":"'Computo-Massimali'!BN54","v":0},{"$f":"IF(ABS(SUM(AH54:AL54)-H54)>0.01,\"err. Somma\",IF(AH54>'Computo-Massimali'!BJ54,\"Err.1\",IF(AI54>'Computo-Massimali'!BK54,\"Err.2\",IF(AJ54>'Computo-Massimali'!BL54,\"Err.3\",IF(AK54>'Computo-Massimali'!BM54,\"Err.4\",IF(AL54>'Computo-Massimali'!BN54,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF($AQ42=AO$53,$AZ42,0)","v":1721.4878859210839},0,0,0,null,{"$f":"IF($AQ42=AT$53,$AZ42,0)","v":0},null,{"$f":"IF($AQ42=AV$53,$AZ42,0)","v":0},null,{"$f":"IF($AQ42=AX$53,$AZ42,0)","v":0},null,{"$f":"IF($AQ42=AZ$53,$AZ42,0)","v":0}]
[null,null,{"$f":"'Computo-Massimali'!C55","v":"FV) Solare Fotovoltaico [ kWp ]"},null,{"$f":"'Computo-Massimali'!E55","v":6.72},{"$f":"'Computo-Massimali'!F55","v":0},{"$f":"IF('Computo-Massimali'!F55<>0,'Computo-Massimali'!G55*F55/'Computo-Massimali'!F55,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F55+'Computo-Massimali'!G55)<>0,'Computo-Massimali'!I55/('Computo-Massimali'!F55+'Computo-Massimali'!G55)*H55,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F55<>0,'Computo-Massimali'!K55*F55/'Computo-Massimali'!F55,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L55>0,L55/'Computo-Massimali'!L55,0)","v":0},{"$f":"IF(F55>0,IF(ABS(F55-0.001)>'Computo-Massimali'!F55,\">C.\",\"\"),\"\")","v":""},"..","FV) Solare Fotovoltaico [ kWp ]",{"$f":"'Computo-Massimali'!T55","v":16128},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"FV) Solare Fotovoltaico [ kWp ]",{"$f":"'Computo-Massimali'!BJ55","v":0},{"$f":"'Computo-Massimali'!BK55","v":0},{"$f":"'Computo-Massimali'!BL55","v":0},{"$f":"'Computo-Massimali'!BM55","v":0},{"$f":"'Computo-Massimali'!BN55","v":0},{"$f":"IF(ABS(SUM(AH55:AL55)-H55)>0.01,\"err. Somma\",IF(AH55>'Computo-Massimali'!BJ55,\"Err.1\",IF(AI55>'Computo-Massimali'!BK55,\"Err.2\",IF(AJ55>'Computo-Massimali'!BL55,\"Err.3\",IF(AK55>'Computo-Massimali'!BM55,\"Err.4\",IF(AL55>'Computo-Massimali'!BN55,\"Err.5\",\"\"))))))","v":""},null,0,0,0,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'Computo-Massimali'!C56","v":"AC) Sistema di Accumulo [ kWh ]"},null,{"$f":"'Computo-Massimali'!E56","v":10},{"$f":"'Computo-Massimali'!F56","v":0},{"$f":"IF('Computo-Massimali'!F56<>0,'Computo-Massimali'!G56*F56/'Computo-Massimali'!F56,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F56+'Computo-Massimali'!G56)<>0,'Computo-Massimali'!I56/('Computo-Massimali'!F56+'Computo-Massimali'!G56)*H56,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F56<>0,'Computo-Massimali'!K56*F56/'Computo-Massimali'!F56,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L56>0,L56/'Computo-Massimali'!L56,0)","v":0},{"$f":"IF(F56>0,IF(ABS(F56-0.001)>'Computo-Massimali'!F56,\">C.\",\"\"),\"\")","v":""},"..","AC) Sistema di Accumulo [ kWh ]",{"$f":"'Computo-Massimali'!T56","v":10000},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"AC) Sistema di Accumulo [ kWh ]",{"$f":"'Computo-Massimali'!BJ56","v":0},{"$f":"'Computo-Massimali'!BK56","v":0},{"$f":"'Computo-Massimali'!BL56","v":0},{"$f":"'Computo-Massimali'!BM56","v":0},{"$f":"'Computo-Massimali'!BN56","v":0},{"$f":"IF(ABS(SUM(AH56:AL56)-H56)>0.01,\"err. Somma\",IF(AH56>'Computo-Massimali'!BJ56,\"Err.1\",IF(AI56>'Computo-Massimali'!BK56,\"Err.2\",IF(AJ56>'Computo-Massimali'!BL56,\"Err.3\",IF(AK56>'Computo-Massimali'!BM56,\"Err.4\",IF(AL56>'Computo-Massimali'!BN56,\"Err.5\",\"\"))))))","v":""},null,0,0,0,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'Computo-Massimali'!C57","v":"CR) Colonnine di Ricarica"},null,{"$f":"'Computo-Massimali'!E57","v":1},{"$f":"'Computo-Massimali'!F57","v":0},{"$f":"IF('Computo-Massimali'!F57<>0,'Computo-Massimali'!G57*F57/'Computo-Massimali'!F57,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F57+'Computo-Massimali'!G57)<>0,'Computo-Massimali'!I57/('Computo-Massimali'!F57+'Computo-Massimali'!G57)*H57,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F57<>0,'Computo-Massimali'!K57*F57/'Computo-Massimali'!F57,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L57>0,L57/'Computo-Massimali'!L57,0)","v":0},{"$f":"IF(F57>0,IF(ABS(F57-0.001)>'Computo-Massimali'!F57,\">C.\",\"\"),\"\")","v":""},"..","CR) Colonnine di Ricarica",{"$f":"'Computo-Massimali'!T57","v":2000},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"CR) Colonnine di Ricarica",{"$f":"'Computo-Massimali'!BJ57","v":0},{"$f":"'Computo-Massimali'!BK57","v":0},{"$f":"'Computo-Massimali'!BL57","v":0},{"$f":"'Computo-Massimali'!BM57","v":0},{"$f":"'Computo-Massimali'!BN57","v":0},{"$f":"IF(ABS(SUM(AH57:AL57)-H57)>0.01,\"err. Somma\",IF(AH57>'Computo-Massimali'!BJ57,\"Err.1\",IF(AI57>'Computo-Massimali'!BK57,\"Err.2\",IF(AJ57>'Computo-Massimali'!BL57,\"Err.3\",IF(AK57>'Computo-Massimali'!BM57,\"Err.4\",IF(AL57>'Computo-Massimali'!BN57,\"Err.5\",\"\"))))))","v":""},null,0,0,0,0,null,0,null,0,null,0,null,0]
[null,null,"EBA) Eliminazione Barriere architettoniche",null,null,{"$f":"'Computo-Massimali'!F58","v":0},{"$f":"IF('Computo-Massimali'!F58<>0,'Computo-Massimali'!G58*F58/'Computo-Massimali'!F58,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F58+'Computo-Massimali'!G58)<>0,'Computo-Massimali'!I58/('Computo-Massimali'!F58+'Computo-Massimali'!G58)*H58,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F58<>0,'Computo-Massimali'!K58*F58/'Computo-Massimali'!F58,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L58>0,L58/'Computo-Massimali'!L58,0)","v":0},{"$f":"IF(F58>0,IF(ABS(F58-0.001)>'Computo-Massimali'!F58,\">C.\",\"\"),\"\")","v":""},"..","EBA) Eliminazione Barriere architettoniche",{"$f":"'Computo-Massimali'!T58","v":96000},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"EBA) Eliminazione Barriere architettoniche",{"$f":"'Computo-Massimali'!BJ58","v":0},{"$f":"'Computo-Massimali'!BK58","v":0},{"$f":"'Computo-Massimali'!BL58","v":0},{"$f":"'Computo-Massimali'!BM58","v":0},{"$f":"'Computo-Massimali'!BN58","v":0},{"$f":"IF(ABS(SUM(AH58:AL58)-H58)>0.01,\"err. Somma\",IF(AH58>'Computo-Massimali'!BJ58,\"Err.1\",IF(AI58>'Computo-Massimali'!BK58,\"Err.2\",IF(AJ58>'Computo-Massimali'!BL58,\"Err.3\",IF(AK58>'Computo-Massimali'!BM58,\"Err.4\",IF(AL58>'Computo-Massimali'!BN58,\"Err.5\",\"\"))))))","v":""},null,0,0,0,0,null,0,null,0,null,0,null,0]
[null,null,"Totale Interventi trainati",null,null,{"$f":"IF(Titolare!$B$16=\"Versione Demo\",0,F46+F47+SUM(F50:F58))","v":0},{"$f":"G46+G47+SUM(G50:G58)","v":0},0,0,0,0,0,0,{"$f":"IF('Computo-Massimali'!L59>0,L59/'Computo-Massimali'!L59,0)","v":0},{"$f":"IF(F59>0,IF(ABS(F59-0.001)>'Computo-Massimali'!F59,\">C.\",\"\"),\"\")","v":""},null,null,{"$f":"C59","v":"Totale Interventi trainati"},null,null,{"$f":"U46+U47+SUM(U50:V58)","v":0},null,{"$f":"W46+W47+SUM(W50:X58)","v":0},null,{"$f":"Y46+Y47+SUM(Y50:Z58)","v":0},null,{"$f":"AA46+AA47+SUM(AA50:AB58)","v":0},null,null,null,null,null,{"$f":"R59","v":"Totale Interventi trainati"},{"$f":"AH46+AH47+SUM(AH50:AH58)","v":0},{"$f":"AI46+AI47+SUM(AI50:AI58)","v":0},{"$f":"AJ46+AJ47+SUM(AJ50:AJ58)","v":0},{"$f":"AK46+AK47+SUM(AK50:AK58)","v":0},{"$f":"AL46+AL47+SUM(AL50:AL58)","v":0},null,null,0,0,0,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,577.98573216936848,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO54:AO62)","v":1721.4878859210839},{"$f":"SUM(AP54:AP62)","v":0},{"$f":"SUM(AQ54:AQ62)","v":577.98573216936848},{"$f":"SUM(AR54:AR62)","v":0},null,{"$f":"SUM(AT54:AT62)","v":0},null,{"$f":"SUM(AV54:AV62)","v":0},null,{"$f":"SUM(AX54:AX62)","v":0},null,{"$f":"SUM(AZ54:AZ62)","v":0},null,{"$f":"SUM(AO63:BA63)","v":2299.4736180904524}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($BB$63<>0,AO63/$BB$63,0)","v":0.74864432989261942},{"$f":"IF($BB$63<>0,AP63/$BB$63,0)","v":0},{"$f":"IF($BB$63<>0,AQ63/$BB$63,0)","v":0.25135567010738052},{"$f":"IF($BB$63<>0,AR63/$BB$63,0)","v":0},null,{"$f":"IF($BB$63<>0,AT63/$BB$63,0)","v":0},null,{"$f":"IF($BB$63<>0,AV63/$BB$63,0)","v":0},null,{"$f":"IF($BB$63<>0,AX63/$BB$63,0)","v":0},null,{"$f":"IF($BB$63<>0,AZ63/$BB$63,0)","v":0}]
[]
[]
[]
[]
[]
[null,null,"Note"]
[]
[]
[]
[]
[]
[]
[]
[null,null,"SimMZ"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!BI78","v":"Ripartizione tra le Imprese -  Imponibile Lavori INTERVENTI SB."}]
[null,null,"TOTALI SAL N.1 - INTERVENTI SB.",null,null,"Importo Lavori","Incidenza Sicurezza","Imponibile","Iva","Importo c.iva","Spese tecniche","Totale",{"$f":"$M$8","v":"Credito Spettante 75% Spesa Ammessa"},"%SAL",null,null,{"$f":"C80","v":"TOTALI SAL N.1 - INTERVENTI SB."},null,null,null,"Spesa Ammessa",null,"Quota Eccedente Spesa Ammessa",null,{"$f":"$Y$8","v":"Credito Spettante\n75% Spesa Ammessa\nQuota Imprese | Quota Tecnici"},null,null,null,null,null,null,null,{"$f":"Q80","v":"TOTALI SAL N.1 - INTERVENTI SB."},{"$f":"IF('Dati Gen'!$B$38<>\"\",'Dati Gen'!$B$38,\"\")","v":"Impresa1"},{"$f":"IF('Dati Gen'!$B$39<>\"\",'Dati Gen'!$B$39,\"\")","v":"Impresa2"},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":"Impresa3"},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":"Impresa4"},{"$f":"IF('Dati Gen'!$B$42<>\"\",'Dati Gen'!$B$42,\"\")","v":""}]
[null,null,null,null,null,{"$f":"F16+F59","v":0},0,0,0,0,0,0,0,{"$f":"IF('Computo-Massimali'!L81>0,L81/'Computo-Massimali'!L81,0)","v":0},{"$f":"IF(F81>0,IF(ABS(F81-0.001)>'Computo-Massimali'!F81,\">C.\",\"\"),\"\")","v":""},null,null,null,null,null,{"$f":"U16+U59","v":0},null,{"$f":"W16+W59","v":0},null,{"$f":"Y16+Y59","v":0},null,{"$f":"AA16+AA59","v":0},null,null,null,null,null,null,{"$f":"AH16+AH59","v":0},{"$f":"AI16+AI59","v":0},{"$f":"AJ16+AJ59","v":0},{"$f":"AK16+AK59","v":0},{"$f":"AL16+AL59","v":0}]
[null,null,{"$f":"CONCATENATE(\"Quota a Carico Cliente per Interventi SB =  Eccedenza Spesa Ammessa \",IF(percDetr<1,CONCATENATE(\"+\",100*(1-percDetr),\"%·Spesa Ammessa =\"),\" =\"))","v":"Quota a Carico Cliente per Interventi SB =  Eccedenza Spesa Ammessa +25%·Spesa Ammessa ="},null,null,null,null,null,null,null,null,{"$f":"IF((1-percDetr)*SpesaAmmessa30>0,QuotaEcced30+(1-percDetr)*SpesaAmmessa30,QuotaEcced30)","v":0},{"$f":"IF('Computo-Massimali'!L15<>0,IF('Computo-Massimali'!L81-'Computo-Massimali'!L15>0,\"SAL SB. - Sisma=\",\"\"),\"\")","v":""},{"$f":"IF('Computo-Massimali'!L15<>0,IF('Computo-Massimali'!L81-'Computo-Massimali'!L15>0,(Totale30-L15)/('Computo-Massimali'!L81-'Computo-Massimali'!L15),\"\"),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Quota Cedibile = \",100*percDetr,\"%·Spesa Ammessa = \")","v":"Quota Cedibile = 75%·Spesa Ammessa = "},{"$f":"SpesaAmmessa30*percDetr","v":0}]
[null,null,{"$f":"IF(N81<30%,\"Attenzione!    SAL Superbonus inferiore 30%\",\"\")","v":"Attenzione!    SAL Superbonus inferiore 30%"}]
[]
[]
[null,null,"ALTRI INTERVENTI",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Verifica Massimali di Spesa \",C87)","v":"Verifica Massimali di Spesa ALTRI INTERVENTI"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!BI87","v":"Ripartizione tra le Imprese -  Imponibile Lavori   ALTRI INTERVENTI"}]
[null,null,"  Interventi",null,"x% Credito ceduto","Importo Lavori","Incidenza Sicurezza","Imponibile","Iva","Importo c.iva","Spese tecniche","Totale","Credito Spettante  x% Spesa Ammessa","%SAL",null,null,null,"Massimale  spesa","Verifica Max",null,"Spesa Ammessa",null,"Quota Eccedente Spesa Ammessa",null,"Credito Spettante \nx% Spesa Ammessa\nQuota Imprese | Quota Tecnici",null,null,null,null,null,null,null,"Interventi",{"$f":"IF('Dati Gen'!$B$38<>\"\",'Dati Gen'!$B$38,\"\")","v":"Impresa1"},{"$f":"IF('Dati Gen'!$B$39<>\"\",'Dati Gen'!$B$39,\"\")","v":"Impresa2"},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":"Impresa3"},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":"Impresa4"},{"$f":"IF('Dati Gen'!$B$42<>\"\",'Dati Gen'!$B$42,\"\")","v":""}]
[null,null,{"$f":"IF('Computo-Massimali'!C89<>\"\",'Computo-Massimali'!C89,\"\")","v":"Manutenzione straordinaria, restauro e recupero conservativo"},null,{"$f":"'Computo-Massimali'!E89","v":0.75},15000,{"$f":"IF('Computo-Massimali'!F89<>0,'Computo-Massimali'!G89*F89/'Computo-Massimali'!F89,0)","v":0},{"$f":"SUM(F89:G89)","v":15000},{"$f":"IF(('Computo-Massimali'!F89+'Computo-Massimali'!G89)<>0,'Computo-Massimali'!I89/('Computo-Massimali'!F89+'Computo-Massimali'!G89)*H89,0)","v":1500},{"$f":"H89+I89","v":16500},{"$f":"IF('Computo-Massimali'!F89<>0,'Computo-Massimali'!K89*F89/'Computo-Massimali'!F89,0)","v":2299.4736180904524},{"$f":"SUM(J89:K89)","v":18799.473618090451},{"$f":"IF(L89<=R89,L89*E89,R89*E89)","v":14099.605213567838},{"$f":"IF('Computo-Massimali'!L89>0,L89/'Computo-Massimali'!L89,0)","v":0.37688442211055273},{"$f":"IF(F89>0,IF(ABS(F89-0.001)>'Computo-Massimali'!F89,\">C.\",\"\"),\"\")","v":""},"..",{"$f":"IF(C89<>\"\",C89,\"\")","v":"Manutenzione straordinaria, restauro e recupero conservativo"},{"$f":"'Computo-Massimali'!T89","v":96000},{"$f":"IF(L89>R89,\"KO Tot.>Detr.\",\"ok\")","v":"ok"},null,{"$f":"IF(L89<R89,L89,R89)","v":18799.473618090451},null,{"$f":"IF(L89>R89,L89-R89,0)","v":0},null,{"$f":"IF(M89<>0,J89*M89/L89,0)","v":12375},null,{"$f":"IF(M89<>0,K89*M89/L89,0)","v":1724.6052135678394},null,null,null,null,null,{"$f":"Q89","v":"Manutenzione straordinaria, restauro e recupero conservativo"},13500.000979901566,1499.9990200984344,0,0,0,{"$f":"IF(ABS(SUM(AH89:AL89)-H89)>0.01,\"err. Somma\",IF(AH89>'Computo-Massimali'!BJ89,\"Err.1\",IF(AI89>'Computo-Massimali'!BK89,\"Err.2\",IF(AJ89>'Computo-Massimali'!BL89,\"Err.3\",IF(AK89>'Computo-Massimali'!BM89,\"Err.4\",IF(AL89>'Computo-Massimali'!BN89,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"IF('Computo-Massimali'!C90<>\"\",'Computo-Massimali'!C90,\"\")","v":""},{"$f":"IF('Computo-Massimali'!D90<>\"\",'Computo-Massimali'!D90,\"\")","v":""},{"$f":"'Computo-Massimali'!E90","v":0.6},{"$f":"'Computo-Massimali'!F90","v":0},{"$f":"IF('Computo-Massimali'!F90<>0,'Computo-Massimali'!G90*F90/'Computo-Massimali'!F90,0)","v":0},{"$f":"SUM(F90:G90)","v":0},{"$f":"IF(('Computo-Massimali'!F90+'Computo-Massimali'!G90)<>0,'Computo-Massimali'!I90/('Computo-Massimali'!F90+'Computo-Massimali'!G90)*H90,0)","v":0},{"$f":"H90+I90","v":0},{"$f":"IF('Computo-Massimali'!F90<>0,'Computo-Massimali'!K90*F90/'Computo-Massimali'!F90,0)","v":0},{"$f":"SUM(J90:K90)","v":0},{"$f":"IF(L90<=R90,L90*E90,R90*E90)","v":0},{"$f":"IF('Computo-Massimali'!L90>0,L90/'Computo-Massimali'!L90,0)","v":0},{"$f":"IF(F90>0,IF(ABS(F90-0.001)>'Computo-Massimali'!F90,\">C.\",\"\"),\"\")","v":""},"..",{"$f":"IF(C90<>\"\",C90,\"\")","v":""},{"$f":"'Computo-Massimali'!T90","v":96000},{"$f":"IF(L90>R90,\"KO Tot.>Detr.\",\"ok\")","v":"ok"},null,{"$f":"IF(L90<R90,L90,R90)","v":0},null,{"$f":"IF(L90>R90,L90-R90,0)","v":0},null,{"$f":"IF(M90<>0,J90*M90/L90,0)","v":0},null,{"$f":"IF(M90<>0,K90*M90/L90,0)","v":0},null,null,null,null,null,{"$f":"Q90","v":""},{"$f":"'Computo-Massimali'!BJ90","v":0},{"$f":"'Computo-Massimali'!BK90","v":0},{"$f":"'Computo-Massimali'!BL90","v":0},{"$f":"'Computo-Massimali'!BM90","v":0},{"$f":"'Computo-Massimali'!BN90","v":0},{"$f":"IF(ABS(SUM(AH90:AL90)-H90)>0.01,\"err. Somma\",IF(AH90>'Computo-Massimali'!BJ90,\"Err.1\",IF(AI90>'Computo-Massimali'!BK90,\"Err.2\",IF(AJ90>'Computo-Massimali'!BL90,\"Err.3\",IF(AK90>'Computo-Massimali'!BM90,\"Err.4\",IF(AL90>'Computo-Massimali'!BN90,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"IF('Computo-Massimali'!C91<>\"\",'Computo-Massimali'!C91,\"\")","v":""},{"$f":"IF('Computo-Massimali'!D91<>\"\",'Computo-Massimali'!D91,\"\")","v":""},{"$f":"'Computo-Massimali'!E91","v":0.7},{"$f":"'Computo-Massimali'!F91","v":0},{"$f":"IF('Computo-Massimali'!F91<>0,'Computo-Massimali'!G91*F91/'Computo-Massimali'!F91,0)","v":0},{"$f":"SUM(F91:G91)","v":0},{"$f":"IF(('Computo-Massimali'!F91+'Computo-Massimali'!G91)<>0,'Computo-Massimali'!I91/('Computo-Massimali'!F91+'Computo-Massimali'!G91)*H91,0)","v":0},{"$f":"H91+I91","v":0},{"$f":"IF('Computo-Massimali'!F91<>0,'Computo-Massimali'!K91*F91/'Computo-Massimali'!F91,0)","v":0},{"$f":"SUM(J91:K91)","v":0},{"$f":"IF(L91<=R91,L91*E91,R91*E91)","v":0},{"$f":"IF('Computo-Massimali'!L91>0,L91/'Computo-Massimali'!L91,0)","v":0},{"$f":"IF(F91>0,IF(ABS(F91-0.001)>'Computo-Massimali'!F91,\">C.\",\"\"),\"\")","v":""},"..",{"$f":"IF(C91<>\"\",C91,\"\")","v":""},{"$f":"'Computo-Massimali'!T91","v":96000},{"$f":"IF(L91>R91,\"KO Tot.>Detr.\",\"ok\")","v":"ok"},null,{"$f":"IF(L91<R91,L91,R91)","v":0},null,{"$f":"IF(L91>R91,L91-R91,0)","v":0},null,{"$f":"IF(M91<>0,J91*M91/L91,0)","v":0},null,{"$f":"IF(M91<>0,K91*M91/L91,0)","v":0},null,null,null,null,null,{"$f":"Q91","v":""},{"$f":"'Computo-Massimali'!BJ91","v":0},{"$f":"'Computo-Massimali'!BK91","v":0},{"$f":"'Computo-Massimali'!BL91","v":0},{"$f":"'Computo-Massimali'!BM91","v":0},{"$f":"'Computo-Massimali'!BN91","v":0},{"$f":"IF(ABS(SUM(AH91:AL91)-H91)>0.01,\"err. Somma\",IF(AH91>'Computo-Massimali'!BJ91,\"Err.1\",IF(AI91>'Computo-Massimali'!BK91,\"Err.2\",IF(AJ91>'Computo-Massimali'!BL91,\"Err.3\",IF(AK91>'Computo-Massimali'!BM91,\"Err.4\",IF(AL91>'Computo-Massimali'!BN91,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"IF('Computo-Massimali'!C92<>\"\",'Computo-Massimali'!C92,\"\")","v":""},{"$f":"IF('Computo-Massimali'!D92<>\"\",'Computo-Massimali'!D92,\"\")","v":""},{"$f":"'Computo-Massimali'!E92","v":0},{"$f":"'Computo-Massimali'!F92","v":0},{"$f":"IF('Computo-Massimali'!F92<>0,'Computo-Massimali'!G92*F92/'Computo-Massimali'!F92,0)","v":0},{"$f":"SUM(F92:G92)","v":0},{"$f":"IF(('Computo-Massimali'!F92+'Computo-Massimali'!G92)<>0,'Computo-Massimali'!I92/('Computo-Massimali'!F92+'Computo-Massimali'!G92)*H92,0)","v":0},{"$f":"H92+I92","v":0},{"$f":"IF('Computo-Massimali'!F92<>0,'Computo-Massimali'!K92*F92/'Computo-Massimali'!F92,0)","v":0},{"$f":"SUM(J92:K92)","v":0},{"$f":"IF(L92<=R92,L92*E92,R92*E92)","v":0},{"$f":"IF('Computo-Massimali'!L92>0,L92/'Computo-Massimali'!L92,0)","v":0},{"$f":"IF(F92>0,IF(ABS(F92-0.001)>'Computo-Massimali'!F92,\">C.\",\"\"),\"\")","v":""},"..",{"$f":"IF(C92<>\"\",C92,\"\")","v":""},{"$f":"'Computo-Massimali'!T92","v":96000},{"$f":"IF(L92>R92,\"KO Tot.>Detr.\",\"ok\")","v":"ok"},null,{"$f":"IF(L92<R92,L92,R92)","v":0},null,{"$f":"IF(L92>R92,L92-R92,0)","v":0},null,{"$f":"IF(M92<>0,J92*M92/L92,0)","v":0},null,{"$f":"IF(M92<>0,K92*M92/L92,0)","v":0},null,null,null,null,null,{"$f":"Q92","v":""},{"$f":"'Computo-Massimali'!BJ92","v":0},{"$f":"'Computo-Massimali'!BK92","v":0},{"$f":"'Computo-Massimali'!BL92","v":0},{"$f":"'Computo-Massimali'!BM92","v":0},{"$f":"'Computo-Massimali'!BN92","v":0},{"$f":"IF(ABS(SUM(AH92:AL92)-H92)>0.01,\"err. Somma\",IF(AH92>'Computo-Massimali'!BJ92,\"Err.1\",IF(AI92>'Computo-Massimali'!BK92,\"Err.2\",IF(AJ92>'Computo-Massimali'!BL92,\"Err.3\",IF(AK92>'Computo-Massimali'!BM92,\"Err.4\",IF(AL92>'Computo-Massimali'!BN92,\"Err.5\",\"\"))))))","v":""}]
[null,null,"TotalI SAL N.1 - Altri Interventi  : ",null,null,{"$f":"SUM(F89:F92)","v":15000},{"$f":"SUM(G89:G92)","v":0},{"$f":"SUM(H89:H92)","v":15000},1500,16500,2299.4736180904524,18799.473618090451,14099.605213567838,{"$f":"IF('Computo-Massimali'!L93>0,L93/'Computo-Massimali'!L93,0)","v":0.37688442211055273},{"$f":"IF(F93>0,IF(ABS(F93-0.001)>'Computo-Massimali'!F93,\">C.\",\"\"),\"\")","v":""},null,null,{"$f":"C93","v":"TotalI SAL N.1 - Altri Interventi  : "},null,null,{"$f":"SUM(U89:V92)","v":18799.473618090451},null,{"$f":"SUM(W89:X92)","v":0},null,{"$f":"SUM(Y89:Z92)","v":12375},null,{"$f":"SUM(AA89:AB92)","v":1724.6052135678394},null,null,null,null,null,{"$f":"R93","v":"TotalI SAL N.1 - Altri Interventi  : "},{"$f":"SUM(AH89:AH92)","v":13500.000979901566},{"$f":"SUM(AI89:AI92)","v":1499.9990200984344},0,0,0]
[null,null,"Quota a Carico Cliente per Altri Interventi =  Eccedenza Spesa Ammessa + (100-x)%·Spesa Ammessa =",null,null,null,null,null,null,null,null,{"$f":"IF((1-E89)*U89+(1-E90)*U90+(1-E91)*U91+(1-E92)*U92>0,W93+(1-E89)*U89+(1-E90)*U90+(1-E91)*U91+(1-E92)*U92,W93)","v":4699.8684045226128}]
[null,null,null,null,null,null,null,null,null,null,"Quota Cedibile = x%·Spesa Ammessa = ",{"$f":"U89*E89+U90*E90+U91*E91+U92*E92","v":14099.605213567838},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!BI98","v":"Ripartizione tra le Imprese -  Imponibile Lavori "}]
[null,null,"TOTALI SAL N.1",null,null,"Importo Lavori Eseguiti","Incidenza Sicurezza","Imponibile","Iva","Importo c.iva","Spese tecniche","Totale","Credito Spettante","%SAL",null,null,{"$f":"C96","v":"TOTALI SAL N.1"},null,null,null,"Spesa Ammessa",null,"Quota Eccedente Spesa Ammessa",null,"Credito Spettante \nQuota Imprese | Quota Tecnici",null,null,null,null,null,null,null,{"$f":"Q96","v":"TOTALI SAL N.1"},{"$f":"IF('Dati Gen'!$B$38<>\"\",'Dati Gen'!$B$38,\"\")","v":"Impresa1"},{"$f":"IF('Dati Gen'!$B$39<>\"\",'Dati Gen'!$B$39,\"\")","v":"Impresa2"},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":"Impresa3"},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":"Impresa4"},{"$f":"IF('Dati Gen'!$B$42<>\"\",'Dati Gen'!$B$42,\"\")","v":""}]
[null,null,null,null,null,{"$f":"F81+F93","v":15000},{"$f":"G81+G93","v":0},15000,1500,16500,2299.4736180904524,18799.473618090451,{"$f":"M81+M93","v":14099.605213567838},{"$f":"IF('Computo-Massimali'!L100>0,L97/'Computo-Massimali'!L100,0)","v":0.37688442211055273},{"$f":"IF(F97>0,IF(ABS(F97-0.001)>'Computo-Massimali'!F100,\">C.\",\"\"),\"\")","v":""},null,null,null,null,null,{"$f":"U81+U93","v":18799.473618090451},null,{"$f":"W81+W93","v":0},null,{"$f":"Y81+Y93","v":12375},null,{"$f":"AA81+AA93","v":1724.6052135678394},null,null,null,null,null,null,{"$f":"AH81+AH93","v":13500.000979901566},{"$f":"AI81+AI93","v":1499.9990200984344},{"$f":"AJ81+AJ93","v":0},{"$f":"AK81+AK93","v":0},{"$f":"AL81+AL93","v":0}]
[null,null,"Quota Totale a Carico Cliente  =",null,null,null,null,null,null,null,null,{"$f":"L82+L94","v":4699.8684045226128}]
[]
[null,null,{"$f":"IF(ABS(D5-G97)>0.01,\"Importo Effettivo Lavori Eseguiti\",\"\")","v":""},null,null,{"$f":"IF($C$100<>\"\",F97,\"\")","v":""},{"$f":"IF($C$100<>\"\",G97,\"\")","v":""},{"$f":"IF($C$100<>\"\",F100+G100,\"\")","v":""},{"$f":"IF($C$100<>\"\",H100*AliqIva,\"\")","v":""},{"$f":"IF($C$100<>\"\",H100+I100,\"\")","v":""},{"$f":"IF($C$100<>\"\",K97,\"\")","v":""},{"$f":"IF($C$100<>\"\",J100+K100,\"\")","v":""},{"$f":"IF($C$100<>\"\",L100*percDetr,\"\")","v":""},{"$f":"IF($C$100<>\"\",L100/'Computo-Massimali'!L100,\"\")","v":""},null,null,null,"·"]
[null,null,{"$f":"IF($C$100<>\"\",\"Oneri/Lavori Sicurezza non imputabili al SAL, per lavori non eseguiti\",\"\")","v":""},null,null,null,{"$f":"IF($C$101<>\"\",D5-G97,\"\")","v":""}]
[]
[]
[null,null,"Quota % effettiva per cessione credito a Banca o Impresa \"Interventi SB.\"  ",null,null,null,null,{"$f":"'Computo-Massimali'!H104","v":0.90909090909090906},{"$f":"'Computo-Massimali'!I104","v":90.909090909090907},"Importo Ricevuto",{"$f":"L83*H104","v":0},"Costo Cess. SB",{"$f":"IF(L81-L82-K104>0,L81-L82-K104,0)","v":0}]
[null,null,null,null,null,null,"Quota % effettiva per cessione credito a Banca o Impresa \"Altri Interventi\"  ",{"$f":"'Computo-Massimali'!H105","v":1},{"$f":"'Computo-Massimali'!I105","v":100},"Importo Ricevuto",{"$f":"L95*H105","v":14099.605213567838},"Costo Cess. Altri",{"$f":"IF(L95-K105>0,L95-K105,0)","v":0}]
[]
[null,null,null,null,null,"Costi Cliente","Quota Imprese","Quota Tecnici",null,null,"Costi Totali","Quota Imprese","Quota Tecnici"]
[null,null,null,null,"Quota a Carico x Interventi Superbonus ",{"$f":"L82","v":0},{"$f":"IF(Totale30<>0,F108*Import30/Totale30,0)","v":0},{"$f":"IF(Totale30<>0,F108*SpeseTec30/Totale30,0)","v":0},null,"Interventi Superbonus",{"$f":"Totale30","v":0},{"$f":"IF(Totale30<>0,K108*Import30/Totale30,0)","v":0},{"$f":"IF(Totale30<>0,K108*SpeseTec30/Totale30,0)","v":0}]
[null,null,null,null,"Quota a Carico x Altri Interventi",{"$f":"L94","v":4699.8684045226128},{"$f":"IF(L93<>0,F109*J93/L93,0)","v":4125},{"$f":"IF(L93<>0,F109*K93/L93,0)","v":574.8684045226131},null,"Altri Interventi",{"$f":"L93","v":18799.473618090451},{"$f":"IF(L93<>0,K109*J93/L93,0)","v":16500},{"$f":"IF(L93<>0,K109*K93/L93,0)","v":2299.4736180904524}]
[null,null,null,null,"per Cessione Credito Superbonus",{"$f":"M104","v":0},{"$f":"IF(Totale30<>0,F110*Import30/Totale30,0)","v":0},{"$f":"IF(Totale30<>0,F110*SpeseTec30/Totale30,0)","v":0},null,"Costi Cessione",{"$f":"F110+F111","v":0},{"$f":"G110+G111","v":0},{"$f":"H110+H111","v":0}]
[null,null,null,null,"per Cessione Credito Altri Interventi",{"$f":"M105","v":0},{"$f":"IF(L93<>0,F111*J93/L93,0)","v":0},{"$f":"IF(L93<>0,F111*K93/L93,0)","v":0},null,"Sommano",{"$f":"SUM(K108:K110)","v":18799.473618090451},{"$f":"SUM(L108:L110)","v":16500},{"$f":"SUM(M108:M110)","v":2299.4736180904524}]
[null,null,null,null,"Sommano",{"$f":"SUM(F108:F111)","v":4699.8684045226128},{"$f":"SUM(G108:G111)","v":4125},{"$f":"SUM(H108:H111)","v":574.8684045226131}]

{"sheet":"SAL.60%","index":6,"n_rows":112,"n_cols":55,"rows_kept":112,"cut":false,"hidden":false,"merged":[[95,32,96,32],[86,32,86,37],[87,22,87,23],[89,24,89,25],[91,20,91,21],[90,20,90,21],[89,20,89,21],[62,49,62,50],[63,45,63,46],[95,22,95,23],[91,22,91,23],[94,32,94,37],[88,26,88,27],[91,26,91,27],[95,24,95,27],[96,24,96,25],[96,22,96,23],[96,26,96,27],[90,26,90,27],[92,22,92,23],[80,24,80,25],[90,24,90,25],[79,22,79,23],[87,24,87,27],[92,26,92,27],[62,43,62,44],[62,45,62,46],[63,43,63,44],[62,51,62,52],[89,22,89,23],[79,24,79,27],[80,22,80,23],[89,26,89,27],[80,26,80,27],[88,22,88,23],[78,32,78,37],[79,32,80,32],[63,51,63,52],[88,24,88,25],[92,24,92,25],[91,24,91,25],[90,22,90,23],[62,47,62,48],[63,49,63,50],[63,47,63,48],[59,43,59,44],[56,49,56,50],[58,49,58,50],[59,47,59,48],[56,51,56,52],[61,43,61,44],[60,43,60,44],[60,45,60,46],[60,51,60,52],[61,45,61,46],[61,51,61,52],[61,47,61,48],[59,49,59,50],[59,51,59,52],[61,49,61,50],[60,47,60,48],[59,45,59,46],[60,49,60,50],[56,43,56,44],[56,45,56,46],[56,47,56,48],[57,43,57,44],[57,45,57,46],[52,47,52,48],[52,51,52,52],[58,45,58,46],[58,43,58,44],[58,51,58,52],[57,47,57,48],[57,49,57,50],[58,47,58,48],[57,51,57,52],[55,49,55,50],[52,49,52,50],[53,47,53,48],[53,45,53,46],[55,47,55,48],[42,40,42,41],[42,43,42,44],[42,47,42,48],[42,51,42,52],[50,47,50,48],[55,51,55,52],[54,51,54,52],[53,51,53,52],[49,40,49,41],[49,43,49,44],[49,47,49,48],[50,45,50,46],[52,45,52,46],[52,43,52,44],[50,43,50,44],[54,49,54,50],[54,43,54,44],[53,43,53,44],[51,40,51,52],[54,45,54,46],[54,47,54,48],[53,49,53,50],[55,43,55,44],[55,45,55,46],[25,43,25,44],[41,40,41,41],[41,43,41,44],[41,47,41,48],[48,51,48,52],[48,40,48,41],[47,40,47,41],[44,40,44,41],[45,40,45,41],[45,43,45,44],[45,47,45,48],[43,40,43,41],[43,43,43,44],[43,47,43,48],[43,51,43,52],[45,51,45,52],[47,43,47,44],[47,47,47,48],[46,40,46,41],[46,43,46,44],[46,47,46,48],[46,51,46,52],[44,43,44,44],[44,47,44,48],[23,49,23,50],[23,51,23,52],[24,51,24,52],[24,49,24,50],[25,49,25,50],[25,51,25,52],[25,47,25,48],[23,45,23,46],[23,47,23,48],[25,45,25,46],[49,51,49,52],[50,51,50,52],[41,51,41,52],[47,51,47,52],[48,43,48,44],[48,47,48,48],[40,49,40,50],[40,51,40,52],[44,51,44,52],[26,49,26,50],[26,51,26,52],[23,43,23,44],[8,47,8,48],[8,51,8,52],[21,43,21,44],[6,40,6,52],[7,40,7,41],[7,43,7,44],[7,45,7,46],[7,47,7,48],[7,49,7,50],[7,51,7,52],[8,40,8,41],[10,43,10,44],[10,47,10,48],[9,47,9,48],[15,47,15,48],[10,51,10,52],[9,51,9,52],[10,40,10,41],[9,40,9,41],[9,43,9,44],[11,51,11,52],[40,40,40,41],[40,43,40,44],[30,49,30,50],[30,51,30,52],[30,45,30,46],[40,45,40,46],[40,47,40,48],[27,49,27,50],[27,51,27,52],[29,47,29,48],[30,43,30,44],[28,47,28,48],[30,47,30,48],[29,43,29,44],[28,49,28,50],[28,51,28,52],[28,43,28,44],[28,45,28,46],[11,26,11,27],[12,24,12,25],[17,45,17,46],[17,47,17,48],[19,43,19,44],[16,51,16,52],[6,32,6,37],[17,32,17,37],[21,47,21,48],[21,49,21,50],[21,51,21,52],[19,49,19,50],[19,51,19,52],[20,43,20,44],[20,45,20,46],[20,47,20,48],[20,49,20,50],[20,51,20,52],[11,40,11,41],[14,51,14,52],[11,43,11,44],[11,47,11,48],[8,43,8,44],[19,45,19,46],[11,22,11,23],[11,24,11,25],[14,40,14,41],[14,43,14,44],[9,22,9,23],[14,26,14,27],[10,22,10,23],[19,22,19,23],[19,26,19,27],[10,24,10,25],[12,22,12,23],[15,22,15,23],[13,22,13,23],[14,22,14,23],[18,22,18,23],[18,24,18,27],[12,40,12,41],[12,43,12,44],[9,26,9,27],[10,26,10,27],[9,24,9,25],[13,24,13,25],[18,40,18,52],[15,24,15,25],[20,22,20,23],[22,26,22,27],[15,17,15,19],[18,18,18,19],[14,18,14,19],[21,45,21,46],[16,40,16,41],[16,43,16,44],[16,47,16,48],[19,47,19,48],[17,43,17,44],[19,24,19,25],[20,26,20,27],[20,24,20,25],[21,26,21,27],[21,24,21,25],[14,24,14,25],[26,45,26,46],[26,47,26,48],[27,24,27,25],[22,43,22,44],[22,45,22,46],[22,47,22,48],[15,40,15,41],[15,43,15,44],[12,51,12,52],[13,40,13,41],[13,43,13,44],[13,47,13,48],[13,51,13,52],[15,51,15,52],[15,26,15,27],[12,26,12,27],[13,26,13,27],[14,47,14,48],[12,47,12,48],[22,49,22,50],[22,51,22,52],[17,51,17,52],[17,16,17,27],[21,22,21,23],[29,22,29,23],[28,20,28,21],[29,24,29,25],[39,32,39,37],[29,45,29,46],[39,40,39,52],[24,43,24,44],[24,45,24,46],[24,47,24,48],[27,47,27,48],[27,26,27,27],[27,43,27,44],[27,45,27,46],[36,26,36,27],[33,26,33,27],[35,26,35,27],[39,16,39,27],[35,24,35,25],[31,24,31,25],[29,49,29,50],[29,51,29,52],[25,26,25,27],[25,24,25,25],[26,43,26,44],[23,2,23,4],[25,2,25,4],[24,2,24,4],[24,18,24,19],[41,2,41,3],[30,22,30,23],[39,2,39,13],[31,2,31,3],[26,2,26,4],[27,2,27,4],[27,18,27,19],[28,2,28,4],[34,22,34,23],[40,20,40,21],[41,22,41,23],[33,2,33,3],[35,2,35,4],[36,2,36,4],[34,2,34,3],[32,18,32,19],[29,2,29,4],[25,18,25,19],[25,20,25,21],[27,22,27,23],[46,2,46,4],[30,2,30,4],[32,2,32,3],[31,18,31,19],[44,20,44,21],[43,22,43,23],[44,22,44,23],[36,20,36,21],[44,2,44,3],[42,2,42,3],[40,2,40,4],[41,18,41,19],[46,18,46,19],[41,20,41,21],[46,20,46,21],[46,22,46,23],[45,18,45,19],[45,20,45,21],[32,20,32,21],[31,20,31,21],[33,20,33,21],[31,22,31,23],[32,22,32,23],[33,22,33,23],[2,2,2,4],[3,2,3,4],[4,2,5,2],[4,3,5,4],[8,26,8,27],[1,13,5,14],[6,2,6,13],[6,16,6,27],[7,24,7,27],[7,22,7,23],[3,16,3,27],[4,10,5,11],[8,24,8,25],[4,12,5,12],[7,20,7,21],[7,18,7,19],[8,18,8,19],[4,5,5,9],[8,22,8,23],[8,2,8,3],[8,20,8,21],[7,2,7,4],[48,22,48,23],[48,26,48,27],[42,26,42,27],[34,26,34,27],[32,26,32,27],[30,26,30,27],[42,24,42,25],[33,24,33,25],[31,26,31,27],[32,24,32,25],[41,24,41,25],[40,24,40,27],[41,26,41,27],[45,22,45,23],[40,22,40,23],[36,22,36,23],[30,24,30,25],[34,24,34,25],[36,24,36,25],[35,22,35,23],[23,26,23,27],[22,22,22,23],[24,26,24,27],[23,22,23,23],[43,26,43,27],[47,26,47,27],[46,26,46,27],[45,26,45,27],[47,24,47,25],[28,26,28,27],[29,26,29,27],[26,26,26,27],[24,22,24,23],[44,26,44,27],[46,24,46,25],[45,24,45,25],[23,24,23,25],[25,22,25,23],[24,24,24,25],[26,24,26,25],[28,24,28,25],[22,24,22,25],[26,22,26,23],[28,22,28,23],[9,18,9,19],[11,2,11,3],[11,18,11,19],[24,20,24,21],[19,20,19,21],[22,18,22,19],[20,18,20,19],[20,20,20,21],[21,18,21,19],[9,2,9,3],[10,2,10,3],[15,2,15,4],[14,2,14,4],[12,18,12,19],[13,2,13,4],[22,2,22,3],[19,2,19,3],[18,20,18,21],[9,20,9,21],[10,20,10,21],[12,2,12,4],[20,2,20,3],[21,2,21,3],[17,2,17,13],[11,20,11,21],[52,20,52,21],[22,20,22,21],[13,18,13,19],[29,18,29,19],[23,18,23,19],[23,20,23,21],[44,18,44,19],[36,17,36,19],[35,18,35,19],[35,20,35,21],[30,20,30,21],[26,20,26,21],[47,18,47,19],[43,20,43,21],[42,20,42,21],[34,20,34,21],[26,18,26,19],[27,20,27,21],[29,20,29,21],[18,2,18,4],[52,24,52,25],[53,22,53,23],[50,24,50,25],[50,22,50,23],[47,22,47,23],[51,24,51,25],[50,18,50,19],[49,18,49,19],[49,2,49,4],[50,2,50,4],[51,2,51,4],[43,18,43,19],[42,18,42,19],[43,2,43,3],[48,24,48,25],[44,24,44,25],[42,22,42,23],[43,24,43,25],[30,18,30,19],[40,18,40,19],[33,18,33,19],[34,18,34,19],[28,18,28,19],[104,20,104,21],[87,20,87,21],[79,16,80,19],[91,18,91,19],[95,16,96,19],[95,20,95,21],[80,20,80,21],[79,20,79,21],[103,20,103,21],[88,18,88,19],[87,18,87,19],[104,18,104,19],[103,18,103,19],[96,20,96,21],[92,17,92,19],[90,18,90,19],[107,18,107,19],[103,2,103,6],[81,2,81,10],[92,2,92,4],[100,2,100,5],[99,2,99,4],[51,18,51,19],[88,20,88,21],[97,2,97,4],[95,2,96,4],[93,2,93,10],[92,20,92,21],[79,2,80,4],[86,16,86,27],[89,18,89,19],[87,2,87,3],[86,2,86,13],[51,22,51,23],[52,22,52,23],[54,24,54,25],[54,18,54,19],[51,20,51,21],[54,2,54,3],[107,20,107,21],[77,2,77,3],[83,2,83,13],[90,2,90,3],[88,2,88,3],[89,2,89,3],[91,2,91,3],[73,2,73,13],[69,2,69,13],[70,2,70,13],[71,2,71,13],[72,2,72,13],[47,2,47,4],[48,2,48,4],[52,2,52,4],[53,20,53,21],[45,2,45,4],[47,20,47,21],[58,26,58,27],[48,18,48,19],[58,24,58,25],[49,24,49,25],[55,18,55,19],[55,22,55,23],[58,22,58,23],[57,22,57,23],[53,26,53,27],[55,20,55,21],[52,18,52,19],[58,17,58,19],[56,24,56,25],[55,24,55,25],[56,22,56,23],[57,18,57,19],[56,18,56,19],[49,26,49,27],[49,22,49,23],[53,18,53,19],[7,54,7,59],[8,54,8,59],[40,54,40,59],[57,20,57,21],[58,20,58,21],[56,26,56,27],[57,26,57,27],[57,24,57,25],[48,20,48,21],[49,20,49,21],[50,20,50,21],[56,20,56,21],[54,20,54,21],[54,22,54,23],[53,24,53,25],[10,18,10,19],[14,20,14,21],[12,20,12,21],[13,20,13,21],[21,20,21,21],[19,18,19,19],[15,20,15,21],[50,26,50,27],[55,26,55,27],[57,2,57,4],[58,2,58,4],[51,26,51,27],[53,2,53,3],[55,2,55,3],[54,26,54,27],[52,26,52,27]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(\"SimMZ\",C:C,0)","v":78}]
[null,null,{"$f":"'SAL.30%'!C2","v":"Tizio Caio FG.12 P.LLA.510 Sub.4  - Roma"},null,null,"DATI PROGETTO :","IMPONIBILE","IVA","IMPORTO",null,"IMPONIBILE","IVA","IMPORTO","Pratica.SB"]
[null,null,"STATO AVANZAMENTO LAVORI N.2",null,null,"Importo Lavori ",{"$f":"'Dati Gen'!G18","v":39800},{"$f":"'Dati Gen'!K18","v":3980},{"$f":"'Dati Gen'!M18","v":43780},"Importo Netto",{"$f":"'Dati Gen'!G20","v":39800},{"$f":"'Dati Gen'!K20","v":3980},{"$f":"'Dati Gen'!M20","v":43780},null,null,"*"]
[null,null,"21/12/2023",null,null,"Oneri Sicurezza ",{"$f":"'Dati Gen'!G19","v":0},{"$f":"'Dati Gen'!K19","v":0},{"$f":"'Dati Gen'!M19","v":0},"Spese Tecniche",{"$f":"'Dati Gen'!G21","v":6101.2684096000003},{"$f":"'Dati Gen'!K21","v":0},{"$f":"'Dati Gen'!M21","v":6101.2684096000003},null,null,null,{"$f":"IF(Titolare!$B$16=\"Versione Demo\",\"Versione Demo\",IF('Computo-Massimali'!C6<>\"\",\"Attenzione! Tabella Computo-Massimali non completa. Si consiglia di completare, prima di registrare Voci di SAL\",\"\"))","v":"Versione Demo"}]
[null,null,"Oneri/Lavori x Sicurezza ",15812.03,null,null,null,null,null,null,{"$f":"'Dati Gen'!G22","v":"Importo Complessivo Progetto"},null,{"$f":"'Dati Gen'!M22","v":49881.268409600001}]
[]
[null,null,"INTERVENTI TRAINANTI",null,null,null,null,null,null,null,null,null,null,null,"..",null,{"$f":"CONCATENATE(\"Verifica Massimali di Spesa \",C7)","v":"Verifica Massimali di Spesa INTERVENTI TRAINANTI"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!BI7","v":"Ripartizione tra le Imprese -  Imponibile Lavori INTERVENTI TRAINANTI"},null,null,null,null,null,null,null,"Ripartizione Spese Tecniche / Lavoro : SAL. N.2 - INTERVENTI SB."]
[null,null,"  Interventi",null,null,"Importo Lavori","Incidenza Sicurezza","Imponibile","Iva","Importo c.iva","Spese tecniche","Totale",{"$f":"CONCATENATE(\"Credito Spettante \", percDetr*100,\"% Spesa Ammessa\")","v":"Credito Spettante 75% Spesa Ammessa"},"%SAL",null,null,"Interventi","Massimale  spesa","Verifica Max",null,"Spesa Ammessa",null,"Quota Eccedente Massimale Spesa ",null,{"$f":"CONCATENATE(\"Credito Spettante\",CHAR(10), percDetr*100,\"% Spesa Ammessa\",CHAR(10),\"Quota Imprese | Quota Tecnici\")","v":"Credito Spettante\n75% Spesa Ammessa\nQuota Imprese | Quota Tecnici"},null,null,null,null,null,null,null,"Interventi",{"$f":"IF('Dati Gen'!$B$38<>\"\",'Dati Gen'!$B$38,\"\")","v":"Impresa1"},{"$f":"IF('Dati Gen'!$B$39<>\"\",'Dati Gen'!$B$39,\"\")","v":"Impresa2"},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":"Impresa3"},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":"Impresa4"},{"$f":"IF('Dati Gen'!$B$42<>\"\",'Dati Gen'!$B$42,\"\")","v":""},null,null,"Lavoro",null,"Tecnico","Onorario",null,"C.Cassa",null,"Imponibile",null,"IVA",null,"Totale",null,"Applica Sconto in Fattura",{"$f":"IF(ABS(SUM(AZ9:AZ17)-AZ18)>0.01,CONCATENATE(\"Errore: \",CHAR(10),\"Somma Ripartizione Totale SB =\",ROUND(SUM(AZ9:AZ17),2), \" €.   <>  \",CHAR(10),\"Totale Spese Tecniche                   =\",ROUND(AZ18,2),\" €.\"),\"\")","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C9","v":"PV) Isolamento pareti perimetrali"},null,{"$f":"'Computo-Massimali'!E9","v":"Esterno"},0,{"$f":"IF('Computo-Massimali'!F9<>0,'Computo-Massimali'!G9*F9/'Computo-Massimali'!F9,0)","v":0},{"$f":"SUM(F9:G9)","v":0},{"$f":"IF(('Computo-Massimali'!F9+'Computo-Massimali'!G9)<>0,'Computo-Massimali'!I9/('Computo-Massimali'!F9+'Computo-Massimali'!G9)*H9,0)","v":0},{"$f":"H9+I9","v":0},{"$f":"IF('Computo-Massimali'!F9<>0,'Computo-Massimali'!K9*F9/'Computo-Massimali'!F9,0)","v":0},{"$f":"SUM(J9:K9)","v":0},{"$f":"IF(L9<=R9,L9*percDetr,R9*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L9>0,L9/'Computo-Massimali'!L9,0)","v":0},{"$f":"IF(F9>0,IF(F9-0.001>'Computo-Massimali'!F9,\">C.\",IF(F9+0.001<'SAL.30%'!F9,\"<S1\",\"\")),\"\")","v":""},"..",{"$f":"C9","v":"PV) Isolamento pareti perimetrali"},{"$f":"'Computo-Massimali'!T9","v":0},{"$f":"IF(L9>R9,\"ko\",\"ok\")","v":"ok"},null,{"$f":"IF(L13<>0,(L9/L13)*U13,0)","v":0},null,{"$f":"IF(L9>R9,L9-R9,0)","v":0},null,{"$f":"IF(M9<>0,J9*M9/L9,0)","v":0},null,{"$f":"IF(M9<>0,K9*M9/L9,0)","v":0},null,null,null,null,null,{"$f":"Q9","v":"PV) Isolamento pareti perimetrali"},0,0,0,0,0,{"$f":"IF(ABS(SUM(AH9:AL9)-H9)>0.01,\"err. Somma\",IF(AH9>'Computo-Massimali'!BJ9,\"Err.1\",IF(AI9>'Computo-Massimali'!BK9,\"Err.2\",IF(AJ9>'Computo-Massimali'!BL9,\"Err.3\",IF(AK9>'Computo-Massimali'!BM9,\"Err.4\",IF(AL9>'Computo-Massimali'!BN9,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF('Dati Gen'!$B$25<>\"\",'Dati Gen'!$B$25,\"\")","v":"Progettazione Architettonica, strutturale, Dir.Lav. Misure e contabilità"},null,{"$f":"IF('Dati Gen'!$C$25<>\"\",'Dati Gen'!$C$25,\"\")","v":"Tecnico1"},{"$f":"AV9/(1+AT9)","v":0},null,{"$f":"'Dati Gen'!G25","v":0.04},{"$f":"AR9*AT9","v":0},{"$f":"AZ9/(1+AX9)","v":0},null,{"$f":"'Dati Gen'!J25","v":0.22},{"$f":"AX9*(AR9+AU9)","v":0},{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$18*'Dati Gen'!M25/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ9<>\"\",VLOOKUP(AQ9,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":"NO"},""]
[null,null,{"$f":"'Computo-Massimali'!C10","v":"PO) Isolamento coperture"},null,{"$f":"'Computo-Massimali'!E10","v":"Esterno"},0,{"$f":"IF('Computo-Massimali'!F10<>0,'Computo-Massimali'!G10*F10/'Computo-Massimali'!F10,0)","v":0},{"$f":"SUM(F10:G10)","v":0},{"$f":"IF(('Computo-Massimali'!F10+'Computo-Massimali'!G10)<>0,'Computo-Massimali'!I10/('Computo-Massimali'!F10+'Computo-Massimali'!G10)*H10,0)","v":0},{"$f":"H10+I10","v":0},{"$f":"IF('Computo-Massimali'!F10<>0,'Computo-Massimali'!K10*F10/'Computo-Massimali'!F10,0)","v":0},{"$f":"SUM(J10:K10)","v":0},{"$f":"IF(L10<=R10,L10*percDetr,R10*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L10>0,L10/'Computo-Massimali'!L10,0)","v":0},{"$f":"IF(F10>0,IF(F10-0.001>'Computo-Massimali'!F10,\">C.\",IF(F10+0.001<'SAL.30%'!F10,\"<S1\",\"\")),\"\")","v":""},"..","PO) Isolamento coperture",{"$f":"'Computo-Massimali'!T10","v":0},{"$f":"IF(L10>R10,\"ko\",\"ok\")","v":"ok"},null,{"$f":"IF(L13<>0,(L10/L13)*U13,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"PO) Isolamento coperture",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH10:AL10)-H10)>0.01,\"err. Somma\",IF(AH10>'Computo-Massimali'!BJ10,\"Err.1\",IF(AI10>'Computo-Massimali'!BK10,\"Err.2\",IF(AJ10>'Computo-Massimali'!BL10,\"Err.3\",IF(AK10>'Computo-Massimali'!BM10,\"Err.4\",IF(AL10>'Computo-Massimali'!BN10,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF('Dati Gen'!$B$26<>\"\",'Dati Gen'!$B$26,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$C$26<>\"\",'Dati Gen'!$C$26,\"\")","v":""},{"$f":"AV10/(1+AT10)","v":0},null,{"$f":"'Dati Gen'!G26","v":0.04},0,{"$f":"AZ10/(1+AX10)","v":0},null,{"$f":"'Dati Gen'!J26","v":0.22},{"$f":"(AR10+AU10)*AX10","v":0},{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$18*'Dati Gen'!M26/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ10<>\"\",VLOOKUP(AQ10,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C11","v":"POND) Isol. coperture non disperdenti"},null,{"$f":"'Computo-Massimali'!E11","v":"Esterno"},0,{"$f":"IF('Computo-Massimali'!F11<>0,'Computo-Massimali'!G11*F11/'Computo-Massimali'!F11,0)","v":0},{"$f":"SUM(F11:G11)","v":0},{"$f":"IF(('Computo-Massimali'!F11+'Computo-Massimali'!G11)<>0,'Computo-Massimali'!I11/('Computo-Massimali'!F11+'Computo-Massimali'!G11)*H11,0)","v":0},{"$f":"H11+I11","v":0},{"$f":"IF('Computo-Massimali'!F11<>0,'Computo-Massimali'!K11*F11/'Computo-Massimali'!F11,0)","v":0},{"$f":"SUM(J11:K11)","v":0},0,{"$f":"IF('Computo-Massimali'!L11>0,L11/'Computo-Massimali'!L11,0)","v":0},{"$f":"IF(F11>0,IF(F11-0.001>'Computo-Massimali'!F11,\">C.\",IF(F11+0.001<'SAL.30%'!F11,\"<S1\",\"\")),\"\")","v":""},"..","POND) Isol. coperture non disperdenti",{"$f":"'Computo-Massimali'!T11","v":0},"ok",null,{"$f":"IF(L13<>0,(L11/L13)*U13,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"POND) Isol. coperture non disperdenti",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH11:AL11)-H11)>0.01,\"err. Somma\",IF(AH11>'Computo-Massimali'!BJ11,\"Err.1\",IF(AI11>'Computo-Massimali'!BK11,\"Err.2\",IF(AJ11>'Computo-Massimali'!BL11,\"Err.3\",IF(AK11>'Computo-Massimali'!BM11,\"Err.4\",IF(AL11>'Computo-Massimali'!BN11,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF('Dati Gen'!$B$27<>\"\",'Dati Gen'!$B$27,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$C$27<>\"\",'Dati Gen'!$C$27,\"\")","v":""},0,null,{"$f":"'Dati Gen'!G27","v":0.04},0,0,null,{"$f":"'Dati Gen'!J27","v":0},0,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$18*'Dati Gen'!M27/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ11<>\"\",VLOOKUP(AQ11,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C12","v":"PS) Isolamento Pavimenti"},null,{"$f":"'Computo-Massimali'!E12","v":"Interno/terreno"},0,{"$f":"IF('Computo-Massimali'!F12<>0,'Computo-Massimali'!G12*F12/'Computo-Massimali'!F12,0)","v":0},{"$f":"SUM(F12:G12)","v":0},{"$f":"IF(('Computo-Massimali'!F12+'Computo-Massimali'!G12)<>0,'Computo-Massimali'!I12/('Computo-Massimali'!F12+'Computo-Massimali'!G12)*H12,0)","v":0},{"$f":"H12+I12","v":0},{"$f":"IF('Computo-Massimali'!F12<>0,'Computo-Massimali'!K12*F12/'Computo-Massimali'!F12,0)","v":0},{"$f":"SUM(J12:K12)","v":0},0,{"$f":"IF('Computo-Massimali'!L12>0,L12/'Computo-Massimali'!L12,0)","v":0},{"$f":"IF(F12>0,IF(F12-0.001>'Computo-Massimali'!F12,\">C.\",IF(F12+0.001<'SAL.30%'!F12,\"<S1\",\"\")),\"\")","v":""},"..","PS) Isolamento Pavimenti",{"$f":"'Computo-Massimali'!T12","v":0},"ok",null,{"$f":"IF(L13<>0,(L12/L13)*U13,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"PS) Isolamento Pavimenti",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH12:AL12)-H12)>0.01,\"err. Somma\",IF(AH12>'Computo-Massimali'!BJ12,\"Err.1\",IF(AI12>'Computo-Massimali'!BK12,\"Err.2\",IF(AJ12>'Computo-Massimali'!BL12,\"Err.3\",IF(AK12>'Computo-Massimali'!BM12,\"Err.4\",IF(AL12>'Computo-Massimali'!BN12,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF('Dati Gen'!$B$28<>\"\",'Dati Gen'!$B$28,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$C$28<>\"\",'Dati Gen'!$C$28,\"\")","v":""},0,null,{"$f":"'Dati Gen'!G28","v":0.04},0,0,null,{"$f":"'Dati Gen'!J28","v":0.22},0,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$18*'Dati Gen'!M28/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ12<>\"\",VLOOKUP(AQ12,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C13","v":"Totali Isolamento PV) PO) POND) PS) "},null,null,{"$f":"SUM(F9:F12)","v":0},{"$f":"SUM(G9:G12)","v":0},{"$f":"SUM(H9:H12)","v":0},0,0,0,0,0,{"$f":"IF('Computo-Massimali'!L13>0,L13/'Computo-Massimali'!L13,0)","v":0},{"$f":"IF(F13>0,IF(F13-0.001>'Computo-Massimali'!F13,\">C.\",IF(F13+0.001<'SAL.30%'!F13,\"<S1\",\"\")),\"\")","v":""},null,"Totali Isolamento PV) PO) POND) PS) ",{"$f":"'Computo-Massimali'!T13","v":0},"ok",null,{"$f":"IF(L13<R13,L13,R13)","v":0},null,0,null,0,null,0,null,null,null,null,null,"Totali Isolamento PV) PO) POND) PS) ",{"$f":"SUM(AH9:AH12)","v":0},{"$f":"SUM(AI9:AI12)","v":0},{"$f":"SUM(AJ9:AJ12)","v":0},{"$f":"SUM(AK9:AK12)","v":0},{"$f":"SUM(AL9:AL12)","v":0},null,null,{"$f":"IF('Dati Gen'!$B$29<>\"\",'Dati Gen'!$B$29,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$C$29<>\"\",'Dati Gen'!$C$29,\"\")","v":""},{"$f":"AV13/(1+AT13)","v":0},null,{"$f":"'Dati Gen'!G29","v":0.04},0,0,null,{"$f":"'Dati Gen'!J29","v":0.22},0,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$18*'Dati Gen'!M29/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ13<>\"\",VLOOKUP(AQ13,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":""}]
[null,null,{"$f":"CONCATENATE('Computo-Massimali'!C14,\" con \",'Computo-Massimali'!D14)","v":"Impianti climatizzazione e ACS  con PC)Aria/Aria"},null,null,0,{"$f":"IF('Computo-Massimali'!F14<>0,'Computo-Massimali'!G14*F14/'Computo-Massimali'!F14,0)","v":0},{"$f":"SUM(F14:G14)","v":0},{"$f":"IF(('Computo-Massimali'!F14+'Computo-Massimali'!G14)<>0,'Computo-Massimali'!I14/('Computo-Massimali'!F14+'Computo-Massimali'!G14)*H14,0)","v":0},{"$f":"H14+I14","v":0},{"$f":"IF('Computo-Massimali'!F14<>0,'Computo-Massimali'!K14*F14/'Computo-Massimali'!F14,0)","v":0},{"$f":"SUM(J14:K14)","v":0},0,{"$f":"IF('Computo-Massimali'!L14>0,L14/'Computo-Massimali'!L14,0)","v":0},{"$f":"IF(F14>0,IF(F14-0.001>'Computo-Massimali'!F14,\">C.\",IF(F14+0.001<'SAL.30%'!F14,\"<S1\",\"\")),\"\")","v":""},"..","Impianti climatizzazione e ACS  con PC)Aria/Aria",{"$f":"'Computo-Massimali'!T14","v":0},"ok",null,{"$f":"IF(L14<R14,L14,R14)","v":0},null,0,null,0,null,0,null,null,null,null,null,"Impianti climatizzazione e ACS  con PC)Aria/Aria",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH14:AL14)-H14)>0.01,\"err. Somma\",IF(AH14>'Computo-Massimali'!BJ14,\"Err.1\",IF(AI14>'Computo-Massimali'!BK14,\"Err.2\",IF(AJ14>'Computo-Massimali'!BL14,\"Err.3\",IF(AK14>'Computo-Massimali'!BM14,\"Err.4\",IF(AL14>'Computo-Massimali'!BN14,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF('Dati Gen'!$B$30<>\"\",'Dati Gen'!$B$30,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$C$30<>\"\",'Dati Gen'!$C$30,\"\")","v":""},{"$f":"AV14/(1+AT14)","v":0},null,{"$f":"'Dati Gen'!G30","v":0.04},0,0,null,{"$f":"'Dati Gen'!J30","v":0.22},0,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$18*'Dati Gen'!M30/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ14<>\"\",VLOOKUP(AQ14,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":""}]
[null,null,{"$f":"CONCATENATE('Computo-Massimali'!C15,'Computo-Massimali'!E15)","v":"SismaBonus Zona 1,2 o 3         P.Classi = 1"},null,null,0,{"$f":"IF('Computo-Massimali'!F15<>0,'Computo-Massimali'!G15*F15/'Computo-Massimali'!F15,0)","v":0},{"$f":"SUM(F15:G15)","v":0},{"$f":"IF(('Computo-Massimali'!F15+'Computo-Massimali'!G15)<>0,'Computo-Massimali'!I15/('Computo-Massimali'!F15+'Computo-Massimali'!G15)*H15,0)","v":0},{"$f":"H15+I15","v":0},{"$f":"IF('Computo-Massimali'!F15<>0,'Computo-Massimali'!K15*F15/'Computo-Massimali'!F15,0)","v":0},{"$f":"SUM(J15:K15)","v":0},0,{"$f":"IF('Computo-Massimali'!L15>0,L15/'Computo-Massimali'!L15,0)","v":0},{"$f":"IF(F15>0,IF(F15-0.001>'Computo-Massimali'!F15,\">C.\",IF(F15+0.001<'SAL.30%'!F15,\"<S1\",\"\")),\"\")","v":""},"..","SismaBonus Zona 1,2 o 3         P.Classi = 1",{"$f":"'Computo-Massimali'!T15","v":96000},"ok",null,{"$f":"IF(L15<R15,L15,R15)","v":0},null,0,null,0,null,0,null,null,null,null,null,"SismaBonus Zona 1,2 o 3         P.Classi = 1",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH15:AL15)-H15)>0.01,\"err. Somma\",IF(AH15>'Computo-Massimali'!BJ15,\"Err.1\",IF(AI15>'Computo-Massimali'!BK15,\"Err.2\",IF(AJ15>'Computo-Massimali'!BL15,\"Err.3\",IF(AK15>'Computo-Massimali'!BM15,\"Err.4\",IF(AL15>'Computo-Massimali'!BN15,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF('Dati Gen'!$B$31<>\"\",'Dati Gen'!$B$31,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$C$31<>\"\",'Dati Gen'!$C$31,\"\")","v":""},0,null,{"$f":"'Dati Gen'!G31","v":0.04},0,0,null,{"$f":"'Dati Gen'!J31","v":0.22},0,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$18*'Dati Gen'!M31/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ15<>\"\",VLOOKUP(AQ15,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C16","v":"Totale interventi Trainanti  :  "},null,null,{"$f":"IF(Titolare!$B$16=\"Versione Demo\",0,SUM(F13:F15))","v":0},{"$f":"SUM(G13:G15)","v":0},0,0,0,0,0,{"$f":"SUM(M13:M15)","v":0},{"$f":"IF('Computo-Massimali'!L16>0,L16/'Computo-Massimali'!L16,0)","v":0},{"$f":"IF(F16>0,IF(F16-0.001>'Computo-Massimali'!F16,\">C.\",IF(F16+0.001<'SAL.30%'!F16,\"<S1\",\"\")),\"\")","v":""},null,null,{"$f":"C16","v":"Totale interventi Trainanti  :  "},null,null,{"$f":"SUM(U13:V15)","v":0},null,{"$f":"SUM(W13:X15)","v":0},null,{"$f":"SUM(Y13:Z15)","v":0},null,{"$f":"SUM(AA13:AB15)","v":0},null,null,null,null,null,{"$f":"R16","v":"Totale interventi Trainanti  :  "},{"$f":"SUM(AH13:AH15)","v":0},{"$f":"SUM(AI13:AI15)","v":0},{"$f":"SUM(AJ13:AJ15)","v":0},{"$f":"SUM(AK13:AK15)","v":0},{"$f":"SUM(AL13:AL15)","v":0},null,null,{"$f":"IF('Dati Gen'!$B$32<>\"\",'Dati Gen'!$B$32,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$C$32<>\"\",'Dati Gen'!$C$32,\"\")","v":""},0,null,{"$f":"'Dati Gen'!G32","v":0.04},0,0,null,{"$f":"'Dati Gen'!J32","v":0.22},0,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$18*'Dati Gen'!M32/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ16<>\"\",VLOOKUP(AQ16,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Dati Gen'!$B$35<>\"\",'Dati Gen'!$B$35,\"\")","v":"Visto Conformità"},null,{"$f":"IF('Dati Gen'!$C$35<>\"\",'Dati Gen'!$C$35,\"\")","v":"Consulente"},0,null,{"$f":"'Dati Gen'!G35","v":0.04},0,0,null,{"$f":"'Dati Gen'!J35","v":0.22},0,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$18*'Dati Gen'!M35/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ17<>\"\",VLOOKUP(AQ17,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":"NO"}]
[null,null,"INTERVENTI TRAINATI PARTI COMUNI CONDOMINIALI",null,null,null,null,null,null,null,null,null,null,null,"..",null,{"$f":"CONCATENATE(\"Verifica Massimali di Spesa \",C18)","v":"Verifica Massimali di Spesa INTERVENTI TRAINATI PARTI COMUNI CONDOMINIALI"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!BI18","v":"Ripartizione tra le Imprese -  Imponibile Lavori INTERVENTI TRAINATI PARTI COMUNI CONDOMINIALI"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR9:AS17)","v":0},null,{"$f":"SUM(AU9:AU17)","v":0},null,{"$f":"SUM(AV9:AW17)","v":0},null,null,{"$f":"SUM(AY9:AY17)","v":0},{"$f":"K81","v":0}]
[null,null,"  Interventi",null,null,"Importo Lavori","Incidenza Sicurezza","Imponibile","Iva","Importo c.iva","Spese tecniche","Totale",{"$f":"$M$8","v":"Credito Spettante 75% Spesa Ammessa"},"%SAL",null,null,"Interventi","Massimale  spesa","Verifica Max",null,"Spesa Ammessa",null,"Quota Eccedente Massimale Spesa ",null,{"$f":"$Y$8","v":"Credito Spettante\n75% Spesa Ammessa\nQuota Imprese | Quota Tecnici"},null,null,null,null,null,null,null,"Interventi",{"$f":"IF('Dati Gen'!$B$38<>\"\",'Dati Gen'!$B$38,\"\")","v":"Impresa1"},{"$f":"IF('Dati Gen'!$B$39<>\"\",'Dati Gen'!$B$39,\"\")","v":"Impresa2"},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":"Impresa3"},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":"Impresa4"},{"$f":"IF('Dati Gen'!$B$42<>\"\",'Dati Gen'!$B$42,\"\")","v":""},null,null,"Ripartizione Spese Tecniche / Professionista : SAL. N.2 - INTERVENTI SB."]
[null,null,{"$f":"'Computo-Massimali'!C20","v":"PV) Isolamento pareti perimetrali"},null,{"$f":"'Computo-Massimali'!E20","v":"Esterno"},0,{"$f":"IF('Computo-Massimali'!F20<>0,'Computo-Massimali'!G20*F20/'Computo-Massimali'!F20,0)","v":0},{"$f":"SUM(F20:G20)","v":0},{"$f":"IF(('Computo-Massimali'!F20+'Computo-Massimali'!G20)<>0,'Computo-Massimali'!I20/('Computo-Massimali'!F20+'Computo-Massimali'!G20)*H20,0)","v":0},{"$f":"H20+I20","v":0},{"$f":"IF('Computo-Massimali'!F20<>0,'Computo-Massimali'!K20*F20/'Computo-Massimali'!F20,0)","v":0},{"$f":"SUM(J20:K20)","v":0},{"$f":"IF(L20<=R20,L20*percDetr,R20*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L20>0,L20/'Computo-Massimali'!L20,0)","v":0},{"$f":"IF(F20>0,IF(F20-0.001>'Computo-Massimali'!F20,\">C.\",IF(F20+0.001<'SAL.30%'!F20,\"<S1\",\"\")),\"\")","v":""},"..",{"$f":"C20","v":"PV) Isolamento pareti perimetrali"},{"$f":"'Computo-Massimali'!T20","v":0},{"$f":"IF(L20>R20,\"ko\",\"ok\")","v":"ok"},null,{"$f":"IF(L24<>0,(L20/L24)*U24,0)","v":0},null,{"$f":"IF(L20>R20,L20-R20,0)","v":0},null,{"$f":"IF(M20<>0,J20*M20/L20,0)","v":0},null,{"$f":"IF(M20<>0,K20*M20/L20,0)","v":0},null,null,null,null,null,{"$f":"Q20","v":"PV) Isolamento pareti perimetrali"},0,0,0,0,0,{"$f":"IF(ABS(SUM(AH20:AL20)-H20)>0.01,\"err. Somma\",IF(AH20>'Computo-Massimali'!BJ20,\"Err.1\",IF(AI20>'Computo-Massimali'!BK20,\"Err.2\",IF(AJ20>'Computo-Massimali'!BL20,\"Err.3\",IF(AK20>'Computo-Massimali'!BM20,\"Err.4\",IF(AL20>'Computo-Massimali'!BN20,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF('Dati Gen'!$B$44<>\"\",'Dati Gen'!$B$44,\"\")","v":"Tecnico1"},{"$f":"IF('Dati Gen'!$B$45<>\"\",'Dati Gen'!$B$45,\"\")","v":"Tecnico2"},{"$f":"IF('Dati Gen'!$B$46<>\"\",'Dati Gen'!$B$46,\"\")","v":"Consulente"},{"$f":"IF('Dati Gen'!$B$47<>\"\",'Dati Gen'!$B$47,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$B$48<>\"\",'Dati Gen'!$B$48,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$B$49<>\"\",'Dati Gen'!$B$49,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$B$50<>\"\",'Dati Gen'!$B$50,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$B$51<>\"\",'Dati Gen'!$B$51,\"\")","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C21","v":"PO) Isolamento coperture"},null,{"$f":"'Computo-Massimali'!E21","v":"Esterno"},0,{"$f":"IF('Computo-Massimali'!F21<>0,'Computo-Massimali'!G21*F21/'Computo-Massimali'!F21,0)","v":0},{"$f":"SUM(F21:G21)","v":0},{"$f":"IF(('Computo-Massimali'!F21+'Computo-Massimali'!G21)<>0,'Computo-Massimali'!I21/('Computo-Massimali'!F21+'Computo-Massimali'!G21)*H21,0)","v":0},{"$f":"H21+I21","v":0},{"$f":"IF('Computo-Massimali'!F21<>0,'Computo-Massimali'!K21*F21/'Computo-Massimali'!F21,0)","v":0},{"$f":"SUM(J21:K21)","v":0},{"$f":"IF(L21<=R21,L21*percDetr,R21*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L21>0,L21/'Computo-Massimali'!L21,0)","v":0},{"$f":"IF(F21>0,IF(F21-0.001>'Computo-Massimali'!F21,\">C.\",IF(F21+0.001<'SAL.30%'!F21,\"<S1\",\"\")),\"\")","v":""},"..","PO) Isolamento coperture",{"$f":"'Computo-Massimali'!T21","v":0},"ok",null,{"$f":"IF(L24<>0,(L21/L24)*U24,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"PO) Isolamento coperture",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH21:AL21)-H21)>0.01,\"err. Somma\",IF(AH21>'Computo-Massimali'!BJ21,\"Err.1\",IF(AI21>'Computo-Massimali'!BK21,\"Err.2\",IF(AJ21>'Computo-Massimali'!BL21,\"Err.3\",IF(AK21>'Computo-Massimali'!BM21,\"Err.4\",IF(AL21>'Computo-Massimali'!BN21,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF($AQ9=AO$20,$AZ9,0)","v":0},{"$f":"IF($AQ9=AP$20,$AZ9,0)","v":0},0,{"$f":"IF($AQ9=AR$20,$AZ9,0)","v":0},null,{"$f":"IF($AQ9=AT$20,$AZ9,0)","v":0},null,{"$f":"IF($AQ9=AV$20,$AZ9,0)","v":0},null,{"$f":"IF($AQ9=AX$20,$AZ9,0)","v":0},null,{"$f":"IF($AQ9=AZ$20,$AZ9,0)","v":0}]
[null,null,{"$f":"'Computo-Massimali'!C22","v":"PS) Isolamento Pavimenti"},null,{"$f":"'Computo-Massimali'!E22","v":"Interno/terreno"},0,{"$f":"IF('Computo-Massimali'!F22<>0,'Computo-Massimali'!G22*F22/'Computo-Massimali'!F22,0)","v":0},{"$f":"SUM(F22:G22)","v":0},{"$f":"IF(('Computo-Massimali'!F22+'Computo-Massimali'!G22)<>0,'Computo-Massimali'!I22/('Computo-Massimali'!F22+'Computo-Massimali'!G22)*H22,0)","v":0},{"$f":"H22+I22","v":0},{"$f":"IF('Computo-Massimali'!F22<>0,'Computo-Massimali'!K22*F22/'Computo-Massimali'!F22,0)","v":0},{"$f":"SUM(J22:K22)","v":0},{"$f":"IF(L22<=R22,L22*percDetr,R22*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L22>0,L22/'Computo-Massimali'!L22,0)","v":0},{"$f":"IF(F22>0,IF(F22-0.001>'Computo-Massimali'!F22,\">C.\",IF(F22+0.001<'SAL.30%'!F22,\"<S1\",\"\")),\"\")","v":""},"..","PS) Isolamento Pavimenti",{"$f":"'Computo-Massimali'!T22","v":0},"ok",null,{"$f":"IF(L24<>0,(L22/L24)*U24,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"PS) Isolamento Pavimenti",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH22:AL22)-H22)>0.01,\"err. Somma\",IF(AH22>'Computo-Massimali'!BJ22,\"Err.1\",IF(AI22>'Computo-Massimali'!BK22,\"Err.2\",IF(AJ22>'Computo-Massimali'!BL22,\"Err.3\",IF(AK22>'Computo-Massimali'!BM22,\"Err.4\",IF(AL22>'Computo-Massimali'!BN22,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF($AQ10=AO$20,$AZ10,0)","v":0},0,0,{"$f":"IF($AQ10=AR$20,$AZ10,0)","v":0},null,{"$f":"IF($AQ10=AT$20,$AZ10,0)","v":0},null,{"$f":"IF($AQ10=AV$20,$AZ10,0)","v":0},null,{"$f":"IF($AQ10=AX$20,$AZ10,0)","v":0},null,{"$f":"IF($AQ10=AZ$20,$AZ10,0)","v":0}]
[null,null,{"$f":"'Computo-Massimali'!C23","v":"IN) Serramenti con chiusure oscuranti"},null,{"$f":"'Computo-Massimali'!E23","v":"Zone D, E ed F"},0,{"$f":"IF('Computo-Massimali'!F23<>0,'Computo-Massimali'!G23*F23/'Computo-Massimali'!F23,0)","v":0},{"$f":"SUM(F23:G23)","v":0},{"$f":"IF(('Computo-Massimali'!F23+'Computo-Massimali'!G23)<>0,'Computo-Massimali'!I23/('Computo-Massimali'!F23+'Computo-Massimali'!G23)*H23,0)","v":0},{"$f":"H23+I23","v":0},{"$f":"IF('Computo-Massimali'!F23<>0,'Computo-Massimali'!K23*F23/'Computo-Massimali'!F23,0)","v":0},{"$f":"SUM(J23:K23)","v":0},{"$f":"IF(L23<=R23,L23*percDetr,R23*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L23>0,L23/'Computo-Massimali'!L23,0)","v":0},{"$f":"IF(F23>0,IF(F23-0.001>'Computo-Massimali'!F23,\">C.\",IF(F23+0.001<'SAL.30%'!F23,\"<S1\",\"\")),\"\")","v":""},"..","IN) Serramenti con chiusure oscuranti",{"$f":"'Computo-Massimali'!T23","v":0},"ok",null,{"$f":"IF(L24<>0,(L23/L24)*U24,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"IN) Serramenti con chiusure oscuranti",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH23:AL23)-H23)>0.01,\"err. Somma\",IF(AH23>'Computo-Massimali'!BJ23,\"Err.1\",IF(AI23>'Computo-Massimali'!BK23,\"Err.2\",IF(AJ23>'Computo-Massimali'!BL23,\"Err.3\",IF(AK23>'Computo-Massimali'!BM23,\"Err.4\",IF(AL23>'Computo-Massimali'!BN23,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF($AQ11=AO$20,$AZ11,0)","v":0},0,0,0,null,{"$f":"IF($AQ11=AT$20,$AZ11,0)","v":0},null,0,null,0,null,0]
[null,null,{"$f":"'Computo-Massimali'!C24","v":"Totali Isolamento PV) PO) PS) e IN)"},null,null,{"$f":"SUM(F20:F23)","v":0},{"$f":"SUM(G20:G23)","v":0},{"$f":"SUM(H20:H23)","v":0},0,0,{"$f":"SUM(K20:K23)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L24>0,L24/'Computo-Massimali'!L24,0)","v":0},{"$f":"IF(F24>0,IF(F24-0.001>'Computo-Massimali'!F24,\">C.\",IF(F24+0.001<'SAL.30%'!F24,\"<S1\",\"\")),\"\")","v":""},null,"Totali Isolamento PV) PO) PS) e IN)",{"$f":"'Computo-Massimali'!T24","v":0},"ok",null,{"$f":"IF(L24<R24,L24,R24)","v":0},null,0,null,0,null,0,null,null,null,null,null,"Totali Isolamento PV) PO) PS) e IN)",{"$f":"SUM(AH20:AH23)","v":0},{"$f":"SUM(AI20:AI23)","v":0},{"$f":"SUM(AJ20:AJ23)","v":0},{"$f":"SUM(AK20:AK23)","v":0},{"$f":"SUM(AL20:AL23)","v":0},null,null,{"$f":"IF($AQ12=AO$20,$AZ12,0)","v":0},{"$f":"IF($AQ12=AP$20,$AZ12,0)","v":0},0,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'Computo-Massimali'!C25","v":"SS) Schermature solari e chiusure oscuranti"},null,null,0,{"$f":"IF('Computo-Massimali'!F25<>0,'Computo-Massimali'!G25*F25/'Computo-Massimali'!F25,0)","v":0},{"$f":"SUM(F25:G25)","v":0},{"$f":"IF(('Computo-Massimali'!F25+'Computo-Massimali'!G25)<>0,'Computo-Massimali'!I25/('Computo-Massimali'!F25+'Computo-Massimali'!G25)*H25,0)","v":0},{"$f":"H25+I25","v":0},{"$f":"IF('Computo-Massimali'!F25<>0,'Computo-Massimali'!K25*F25/'Computo-Massimali'!F25,0)","v":0},{"$f":"SUM(J25:K25)","v":0},{"$f":"IF(L25<=R25,L25*percDetr,R25*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L25>0,L25/'Computo-Massimali'!L25,0)","v":0},{"$f":"IF(F25>0,IF(F25-0.001>'Computo-Massimali'!F25,\">C.\",IF(F25+0.001<'SAL.30%'!F25,\"<S1\",\"\")),\"\")","v":""},"..","SS) Schermature solari e chiusure oscuranti",{"$f":"'Computo-Massimali'!T25","v":0},"ok",null,{"$f":"IF(L25<R25,L25,R25)","v":0},null,0,null,0,null,0,null,null,null,null,null,"SS) Schermature solari e chiusure oscuranti",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH25:AL25)-H25)>0.01,\"err. Somma\",IF(AH25>'Computo-Massimali'!BJ25,\"Err.1\",IF(AI25>'Computo-Massimali'!BK25,\"Err.2\",IF(AJ25>'Computo-Massimali'!BL25,\"Err.3\",IF(AK25>'Computo-Massimali'!BM25,\"Err.4\",IF(AL25>'Computo-Massimali'!BN25,\"Err.5\",\"\"))))))","v":""},null,0,0,0,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"CONCATENATE('Computo-Massimali'!C26,\" con \",'Computo-Massimali'!D26)","v":"Impianti climatizzazione con  con CC)Caldaie a Condensazione"},null,null,0,{"$f":"IF('Computo-Massimali'!F26<>0,'Computo-Massimali'!G26*F26/'Computo-Massimali'!F26,0)","v":0},{"$f":"SUM(F26:G26)","v":0},{"$f":"IF(('Computo-Massimali'!F26+'Computo-Massimali'!G26)<>0,'Computo-Massimali'!I26/('Computo-Massimali'!F26+'Computo-Massimali'!G26)*H26,0)","v":0},{"$f":"H26+I26","v":0},{"$f":"IF('Computo-Massimali'!F26<>0,'Computo-Massimali'!K26*F26/'Computo-Massimali'!F26,0)","v":0},0,{"$f":"IF(L26<=R26,L26*percDetr,R26*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L26>0,L26/'Computo-Massimali'!L26,0)","v":0},{"$f":"IF(F26>0,IF(F26-0.001>'Computo-Massimali'!F26,\">C.\",IF(F26+0.001<'SAL.30%'!F26,\"<S1\",\"\")),\"\")","v":""},"..","Impianti climatizzazione con  con CC)Caldaie a Condensazione",{"$f":"'Computo-Massimali'!T26","v":0},"ok",null,{"$f":"IF(L26<R26,L26,R26)","v":0},null,0,null,0,null,0,null,null,null,null,null,"Impianti climatizzazione con  con CC)Caldaie a Condensazione",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH26:AL26)-H26)>0.01,\"err. Somma\",IF(AH26>'Computo-Massimali'!BJ26,\"Err.1\",IF(AI26>'Computo-Massimali'!BK26,\"Err.2\",IF(AJ26>'Computo-Massimali'!BL26,\"Err.3\",IF(AK26>'Computo-Massimali'!BM26,\"Err.4\",IF(AL26>'Computo-Massimali'!BN26,\"Err.5\",\"\"))))))","v":""},null,0,0,0,0,null,0,null,0,null,{"$f":"IF($AQ14=AX$20,$AZ14,0)","v":0},null,0]
[null,null,{"$f":"'Computo-Massimali'!C27","v":"GA) Generatori aria calda Condensazione"},null,null,0,{"$f":"IF('Computo-Massimali'!F27<>0,'Computo-Massimali'!G27*F27/'Computo-Massimali'!F27,0)","v":0},{"$f":"SUM(F27:G27)","v":0},{"$f":"IF(('Computo-Massimali'!F27+'Computo-Massimali'!G27)<>0,'Computo-Massimali'!I27/('Computo-Massimali'!F27+'Computo-Massimali'!G27)*H27,0)","v":0},{"$f":"H27+I27","v":0},{"$f":"IF('Computo-Massimali'!F27<>0,'Computo-Massimali'!K27*F27/'Computo-Massimali'!F27,0)","v":0},0,{"$f":"IF(L27<=R27,L27*percDetr,R27*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L27>0,L27/'Computo-Massimali'!L27,0)","v":0},{"$f":"IF(F27>0,IF(F27-0.001>'Computo-Massimali'!F27,\">C.\",IF(F27+0.001<'SAL.30%'!F27,\"<S1\",\"\")),\"\")","v":""},"..","GA) Generatori aria calda Condensazione",{"$f":"'Computo-Massimali'!T27","v":0},"ok",null,{"$f":"IF(L30<>0,(L27/L30)*U30,0)","v":0},null,{"$f":"IF(L27>R27,L27-R27,0)","v":0},null,0,null,0,null,null,null,null,null,"GA) Generatori aria calda Condensazione",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH27:AL27)-H27)>0.01,\"err. Somma\",IF(AH27>'Computo-Massimali'!BJ27,\"Err.1\",IF(AI27>'Computo-Massimali'!BK27,\"Err.2\",IF(AJ27>'Computo-Massimali'!BL27,\"Err.3\",IF(AK27>'Computo-Massimali'!BM27,\"Err.4\",IF(AL27>'Computo-Massimali'!BN27,\"Err.5\",\"\"))))))","v":""},null,0,0,0,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'Computo-Massimali'!C28","v":"IB) Impianti Biomassa"},null,null,0,{"$f":"IF('Computo-Massimali'!F28<>0,'Computo-Massimali'!G28*F28/'Computo-Massimali'!F28,0)","v":0},{"$f":"SUM(F28:G28)","v":0},{"$f":"IF(('Computo-Massimali'!F28+'Computo-Massimali'!G28)<>0,'Computo-Massimali'!I28/('Computo-Massimali'!F28+'Computo-Massimali'!G28)*H28,0)","v":0},{"$f":"H28+I28","v":0},{"$f":"IF('Computo-Massimali'!F28<>0,'Computo-Massimali'!K28*F28/'Computo-Massimali'!F28,0)","v":0},0,{"$f":"IF(L28<=R28,L28*percDetr,R28*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L28>0,L28/'Computo-Massimali'!L28,0)","v":0},{"$f":"IF(F28>0,IF(F28-0.001>'Computo-Massimali'!F28,\">C.\",IF(F28+0.001<'SAL.30%'!F28,\"<S1\",\"\")),\"\")","v":""},"..","IB) Impianti Biomassa",{"$f":"'Computo-Massimali'!T28","v":0},"ok",null,{"$f":"IF(L30<>0,(L28/L30)*U30,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"IB) Impianti Biomassa",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH28:AL28)-H28)>0.01,\"err. Somma\",IF(AH28>'Computo-Massimali'!BJ28,\"Err.1\",IF(AI28>'Computo-Massimali'!BK28,\"Err.2\",IF(AJ28>'Computo-Massimali'!BL28,\"Err.3\",IF(AK28>'Computo-Massimali'!BM28,\"Err.4\",IF(AL28>'Computo-Massimali'!BN28,\"Err.5\",\"\"))))))","v":""},null,0,0,0,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'Computo-Massimali'!C29","v":"SA) Scaldacqua a pompa di calore"},null,null,0,{"$f":"IF('Computo-Massimali'!F29<>0,'Computo-Massimali'!G29*F29/'Computo-Massimali'!F29,0)","v":0},{"$f":"SUM(F29:G29)","v":0},{"$f":"IF(('Computo-Massimali'!F29+'Computo-Massimali'!G29)<>0,'Computo-Massimali'!I29/('Computo-Massimali'!F29+'Computo-Massimali'!G29)*H29,0)","v":0},{"$f":"H29+I29","v":0},{"$f":"IF('Computo-Massimali'!F29<>0,'Computo-Massimali'!K29*F29/'Computo-Massimali'!F29,0)","v":0},0,{"$f":"IF(L29<=R29,L29*percDetr,R29*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L29>0,L29/'Computo-Massimali'!L29,0)","v":0},{"$f":"IF(F29>0,IF(F29-0.001>'Computo-Massimali'!F29,\">C.\",IF(F29+0.001<'SAL.30%'!F29,\"<S1\",\"\")),\"\")","v":""},"..","SA) Scaldacqua a pompa di calore",{"$f":"'Computo-Massimali'!T29","v":0},"ok",null,{"$f":"IF(L30<>0,(L29/L30)*U30,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"SA) Scaldacqua a pompa di calore",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH29:AL29)-H29)>0.01,\"err. Somma\",IF(AH29>'Computo-Massimali'!BJ29,\"Err.1\",IF(AI29>'Computo-Massimali'!BK29,\"Err.2\",IF(AJ29>'Computo-Massimali'!BL29,\"Err.3\",IF(AK29>'Computo-Massimali'!BM29,\"Err.4\",IF(AL29>'Computo-Massimali'!BN29,\"Err.5\",\"\"))))))","v":""},null,0,0,0,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'Computo-Massimali'!C30","v":"Totali GA)  IB)  SA)"},null,null,{"$f":"SUM(F27:F29)","v":0},0,0,0,0,0,0,0,{"$f":"IF('Computo-Massimali'!L30>0,L30/'Computo-Massimali'!L30,0)","v":0},{"$f":"IF(F30>0,IF(F30-0.001>'Computo-Massimali'!F30,\">C.\",IF(F30+0.001<'SAL.30%'!F30,\"<S1\",\"\")),\"\")","v":""},null,"Totali GA)  IB)  SA)",{"$f":"'Computo-Massimali'!T30","v":0},"ok",null,{"$f":"IF(L30<R30,L30,R30)","v":0},null,0,null,0,null,0,null,null,null,null,null,"Totali GA)  IB)  SA)",{"$f":"SUM(AH27:AH29)","v":0},{"$f":"SUM(AI27:AI29)","v":0},{"$f":"SUM(AJ27:AJ29)","v":0},{"$f":"SUM(AK27:AK29)","v":0},{"$f":"SUM(AL27:AL29)","v":0},null,null,{"$f":"SUM(AO21:AO29)","v":0},{"$f":"SUM(AP21:AP29)","v":0},{"$f":"SUM(AQ21:AQ29)","v":0},{"$f":"SUM(AR21:AR29)","v":0},null,{"$f":"SUM(AT21:AT29)","v":0},null,{"$f":"SUM(AV21:AV29)","v":0},null,{"$f":"SUM(AX21:AX29)","v":0},null,{"$f":"SUM(AZ21:AZ29)","v":0},null,{"$f":"SUM(AO30:BA30)","v":0}]
[null,null,{"$f":"CONCATENATE('Computo-Massimali'!C31,\" - \",'Computo-Massimali'!E31)","v":"CO) Sistemi di Microgenerazione - Celle a combustibile"},null,null,0,{"$f":"IF('Computo-Massimali'!F31<>0,'Computo-Massimali'!G31*F31/'Computo-Massimali'!F31,0)","v":0},{"$f":"SUM(F31:G31)","v":0},{"$f":"IF(('Computo-Massimali'!F31+'Computo-Massimali'!G31)<>0,'Computo-Massimali'!I31/('Computo-Massimali'!F31+'Computo-Massimali'!G31)*H31,0)","v":0},{"$f":"H31+I31","v":0},{"$f":"IF('Computo-Massimali'!F31<>0,'Computo-Massimali'!K31*F31/'Computo-Massimali'!F31,0)","v":0},{"$f":"SUM(J31:K31)","v":0},{"$f":"IF(L31<=R31,L31*percDetr,R31*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L31>0,L31/'Computo-Massimali'!L31,0)","v":0},{"$f":"IF(F31>0,IF(F31-0.001>'Computo-Massimali'!F31,\">C.\",IF(F31+0.001<'SAL.30%'!F31,\"<S1\",\"\")),\"\")","v":""},"..","CO) Sistemi di Microgenerazione - Celle a combustibile",{"$f":"'Computo-Massimali'!T31","v":0},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"CO) Sistemi di Microgenerazione - Celle a combustibile",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH31:AL31)-H31)>0.01,\"err. Somma\",IF(AH31>'Computo-Massimali'!BJ31,\"Err.1\",IF(AI31>'Computo-Massimali'!BK31,\"Err.2\",IF(AJ31>'Computo-Massimali'!BL31,\"Err.3\",IF(AK31>'Computo-Massimali'!BM31,\"Err.4\",IF(AL31>'Computo-Massimali'!BN31,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF($BB$30<>0,AO30/$BB$30,0)","v":0},{"$f":"IF($BB$30<>0,AP30/$BB$30,0)","v":0},{"$f":"IF($BB$30<>0,AQ30/$BB$30,0)","v":0},{"$f":"IF($BB$30<>0,AR30/$BB$30,0)","v":0},null,{"$f":"IF($BB$30<>0,AT30/$BB$30,0)","v":0},null,{"$f":"IF($BB$30<>0,AV30/$BB$30,0)","v":0},null,{"$f":"IF($BB$30<>0,AX30/$BB$30,0)","v":0},null,{"$f":"IF($BB$30<>0,AZ30/$BB$30,0)","v":0}]
[null,null,{"$f":"'Computo-Massimali'!C32","v":"ST) Collettori Solari"},null,{"$f":"'Computo-Massimali'!E32","v":"Piani Vetrati"},0,{"$f":"IF('Computo-Massimali'!F32<>0,'Computo-Massimali'!G32*F32/'Computo-Massimali'!F32,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F32+'Computo-Massimali'!G32)<>0,'Computo-Massimali'!I32/('Computo-Massimali'!F32+'Computo-Massimali'!G32)*H32,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F32<>0,'Computo-Massimali'!K32*F32/'Computo-Massimali'!F32,0)","v":0},{"$f":"SUM(J32:K32)","v":0},0,{"$f":"IF('Computo-Massimali'!L32>0,L32/'Computo-Massimali'!L32,0)","v":0},{"$f":"IF(F32>0,IF(F32-0.001>'Computo-Massimali'!F32,\">C.\",IF(F32+0.001<'SAL.30%'!F32,\"<S1\",\"\")),\"\")","v":""},"..","ST) Collettori Solari",{"$f":"'Computo-Massimali'!T32","v":0},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"ST) Collettori Solari",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH32:AL32)-H32)>0.01,\"err. Somma\",IF(AH32>'Computo-Massimali'!BJ32,\"Err.1\",IF(AI32>'Computo-Massimali'!BK32,\"Err.2\",IF(AJ32>'Computo-Massimali'!BL32,\"Err.3\",IF(AK32>'Computo-Massimali'!BM32,\"Err.4\",IF(AL32>'Computo-Massimali'!BN32,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C33","v":"FV) Solare Fotovoltaico [ kWp ]"},null,{"$f":"'Computo-Massimali'!E33","v":15.2},0,{"$f":"IF('Computo-Massimali'!F33<>0,'Computo-Massimali'!G33*F33/'Computo-Massimali'!F33,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F33+'Computo-Massimali'!G33)<>0,'Computo-Massimali'!I33/('Computo-Massimali'!F33+'Computo-Massimali'!G33)*H33,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F33<>0,'Computo-Massimali'!K33*F33/'Computo-Massimali'!F33,0)","v":0},{"$f":"SUM(J33:K33)","v":0},0,{"$f":"IF('Computo-Massimali'!L33>0,L33/'Computo-Massimali'!L33,0)","v":0},{"$f":"IF(F33>0,IF(F33-0.001>'Computo-Massimali'!F33,\">C.\",IF(F33+0.001<'SAL.30%'!F33,\"<S1\",\"\")),\"\")","v":""},"..","FV) Solare Fotovoltaico [ kWp ]",{"$f":"'Computo-Massimali'!T33","v":36480},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"FV) Solare Fotovoltaico [ kWp ]",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH33:AL33)-H33)>0.01,\"err. Somma\",IF(AH33>'Computo-Massimali'!BJ33,\"Err.1\",IF(AI33>'Computo-Massimali'!BK33,\"Err.2\",IF(AJ33>'Computo-Massimali'!BL33,\"Err.3\",IF(AK33>'Computo-Massimali'!BM33,\"Err.4\",IF(AL33>'Computo-Massimali'!BN33,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C34","v":"AC) Sistema di Accumulo [ kWh ]"},null,{"$f":"'Computo-Massimali'!E34","v":10},0,{"$f":"IF('Computo-Massimali'!F34<>0,'Computo-Massimali'!G34*F34/'Computo-Massimali'!F34,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F34+'Computo-Massimali'!G34)<>0,'Computo-Massimali'!I34/('Computo-Massimali'!F34+'Computo-Massimali'!G34)*H34,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F34<>0,'Computo-Massimali'!K34*F34/'Computo-Massimali'!F34,0)","v":0},{"$f":"SUM(J34:K34)","v":0},0,{"$f":"IF('Computo-Massimali'!L34>0,L34/'Computo-Massimali'!L34,0)","v":0},{"$f":"IF(F34>0,IF(F34-0.001>'Computo-Massimali'!F34,\">C.\",IF(F34+0.001<'SAL.30%'!F34,\"<S1\",\"\")),\"\")","v":""},"..","AC) Sistema di Accumulo [ kWh ]",{"$f":"'Computo-Massimali'!T34","v":10000},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"AC) Sistema di Accumulo [ kWh ]",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH34:AL34)-H34)>0.01,\"err. Somma\",IF(AH34>'Computo-Massimali'!BJ34,\"Err.1\",IF(AI34>'Computo-Massimali'!BK34,\"Err.2\",IF(AJ34>'Computo-Massimali'!BL34,\"Err.3\",IF(AK34>'Computo-Massimali'!BM34,\"Err.4\",IF(AL34>'Computo-Massimali'!BN34,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C35","v":"CR) Colonnine di Ricarica  [ N. ]"},null,{"$f":"'Computo-Massimali'!E35","v":1},0,{"$f":"IF('Computo-Massimali'!F35<>0,'Computo-Massimali'!G35*F35/'Computo-Massimali'!F35,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F35+'Computo-Massimali'!G35)<>0,'Computo-Massimali'!I35/('Computo-Massimali'!F35+'Computo-Massimali'!G35)*H35,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F35<>0,'Computo-Massimali'!K35*F35/'Computo-Massimali'!F35,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L35>0,L35/'Computo-Massimali'!L35,0)","v":0},{"$f":"IF(F35>0,IF(F35-0.001>'Computo-Massimali'!F35,\">C.\",IF(F35+0.001<'SAL.30%'!F35,\"<S1\",\"\")),\"\")","v":""},"..","CR) Colonnine di Ricarica  [ N. ]",{"$f":"'Computo-Massimali'!T35","v":1500},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"CR) Colonnine di Ricarica  [ N. ]",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH35:AL35)-H35)>0.01,\"err. Somma\",IF(AH35>'Computo-Massimali'!BJ35,\"Err.1\",IF(AI35>'Computo-Massimali'!BK35,\"Err.2\",IF(AJ35>'Computo-Massimali'!BL35,\"Err.3\",IF(AK35>'Computo-Massimali'!BM35,\"Err.4\",IF(AL35>'Computo-Massimali'!BN35,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C36","v":"EBA) Eliminazione Barriere architettoniche"},null,null,0,{"$f":"IF('Computo-Massimali'!F36<>0,'Computo-Massimali'!G36*F36/'Computo-Massimali'!F36,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F36+'Computo-Massimali'!G36)<>0,'Computo-Massimali'!I36/('Computo-Massimali'!F36+'Computo-Massimali'!G36)*H36,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F36<>0,'Computo-Massimali'!K36*F36/'Computo-Massimali'!F36,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L36>0,L36/'Computo-Massimali'!L36,0)","v":0},{"$f":"IF(F36>0,IF(F36-0.001>'Computo-Massimali'!F36,\">C.\",IF(F36+0.001<'SAL.30%'!F36,\"<S1\",\"\")),\"\")","v":""},"..","EBA) Eliminazione Barriere architettoniche",{"$f":"'Computo-Massimali'!T36","v":96000},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"EBA) Eliminazione Barriere architettoniche",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH36:AL36)-H36)>0.01,\"err. Somma\",IF(AH36>'Computo-Massimali'!BJ36,\"Err.1\",IF(AI36>'Computo-Massimali'!BK36,\"Err.2\",IF(AJ36>'Computo-Massimali'!BL36,\"Err.3\",IF(AK36>'Computo-Massimali'!BM36,\"Err.4\",IF(AL36>'Computo-Massimali'!BN36,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C37","v":"Totale Interventi Trainati Parti Comuni : "},null,null,{"$f":"SUM(F24:F26)+SUM(F30:F36)","v":0},{"$f":"SUM(G24:G26)+SUM(G30:G36)","v":0},0,0,0,0,0,0,{"$f":"IF('Computo-Massimali'!L37>0,L37/'Computo-Massimali'!L37,0)","v":0},{"$f":"IF(F37>0,IF(F37-0.001>'Computo-Massimali'!F37,\">C.\",IF(F37+0.001<'SAL.30%'!F37,\"<S1\",\"\")),\"\")","v":""},null,null,{"$f":"C37","v":"Totale Interventi Trainati Parti Comuni : "},null,null,{"$f":"U24+U25+U26+SUM(U30:V36)","v":0},null,{"$f":"W24+W25+W26+SUM(W30:X36)","v":0},null,{"$f":"Y24+Y25+Y26+SUM(Y30:Z36)","v":0},null,{"$f":"AA24+AA25+AA26+SUM(AA30:AB36)","v":0},null,null,null,null,null,{"$f":"R37","v":"Totale Interventi Trainati Parti Comuni : "},{"$f":"AH24+AH25+AH26+SUM(AH30:AH36)","v":0},{"$f":"AI24+AI25+AI26+SUM(AI30:AI36)","v":0},{"$f":"AJ24+AJ25+AJ26+SUM(AJ30:AJ36)","v":0},{"$f":"AK24+AK25+AK26+SUM(AK30:AK36)","v":0},{"$f":"AL24+AL25+AL26+SUM(AL30:AL36)","v":0}]
[]
[]
[null,null,"INTERVENTI TRAINATI",null,null,null,null,null,null,null,null,null,null,null,"..",null,{"$f":"CONCATENATE(\"Verifica Massimali di Spesa \",C40)","v":"Verifica Massimali di Spesa INTERVENTI TRAINATI"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!BI40","v":"Ripartizione tra le Imprese -  Imponibile Lavori INTERVENTI TRAINATI"},null,null,null,null,null,null,null,"Ripartizione Spese Tecniche / Lavoro : SAL. N.2 - ALTRI INTERVENTI"]
[null,null,"  Interventi",null,null,"Importo Lavori","Incidenza Sicurezza","Imponibile","Iva","Importo c.iva","Spese tecniche","Totale",{"$f":"$M$8","v":"Credito Spettante 75% Spesa Ammessa"},"%SAL",null,null,"Interventi","Massimale  spesa","Verifica Max",null,"Spesa Ammessa",null,"Quota Eccedente Massimale Spesa ",null,{"$f":"$Y$8","v":"Credito Spettante\n75% Spesa Ammessa\nQuota Imprese | Quota Tecnici"},null,null,null,null,null,null,null,"Interventi",{"$f":"IF('Dati Gen'!$B$38<>\"\",'Dati Gen'!$B$38,\"\")","v":"Impresa1"},{"$f":"IF('Dati Gen'!$B$39<>\"\",'Dati Gen'!$B$39,\"\")","v":"Impresa2"},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":"Impresa3"},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":"Impresa4"},{"$f":"IF('Dati Gen'!$B$42<>\"\",'Dati Gen'!$B$42,\"\")","v":""},null,null,"Lavoro",null,"Tecnico","Onorario",null,"C.Cassa",null,"Imponibile",null,"IVA",null,"Totale",null,"Applica Sconto in Fattura",{"$f":"IF(ABS(SUM(AZ42:AZ50)-AZ51)>0.01,CONCATENATE(\"Errore: \",CHAR(10),\"Somma Ripartizione Totale Altri Interventi =\",ROUND(SUM(AZ42:AZ50),2), \" €.   <>  \",CHAR(10),\"Totale Spese Tecniche                                                =\",ROUND(AZ51,2),\" €.\"),\"\")","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C42","v":"PV) Isolamento pareti perimetrali"},null,{"$f":"'Computo-Massimali'!E42","v":"Esterno"},0,{"$f":"IF('Computo-Massimali'!F42<>0,'Computo-Massimali'!G42*F42/'Computo-Massimali'!F42,0)","v":0},{"$f":"SUM(F42:G42)","v":0},{"$f":"IF(('Computo-Massimali'!F42+'Computo-Massimali'!G42)<>0,'Computo-Massimali'!I42/('Computo-Massimali'!F42+'Computo-Massimali'!G42)*H42,0)","v":0},{"$f":"H42+I42","v":0},{"$f":"IF('Computo-Massimali'!F42<>0,'Computo-Massimali'!K42*F42/'Computo-Massimali'!F42,0)","v":0},{"$f":"SUM(J42:K42)","v":0},{"$f":"IF(L42<=R42,L42*percDetr,R42*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L42>0,L42/'Computo-Massimali'!L42,0)","v":0},{"$f":"IF(F42>0,IF(F42-0.001>'Computo-Massimali'!F42,\">C.\",IF(F42+0.001<'SAL.30%'!F42,\"<S1\",\"\")),\"\")","v":""},"..",{"$f":"C42","v":"PV) Isolamento pareti perimetrali"},{"$f":"'Computo-Massimali'!T42","v":0},{"$f":"IF(L42>R42,\"ko\",\"ok\")","v":"ok"},null,{"$f":"IF(L46<>0,(L42/L46)*U46,0)","v":0},null,{"$f":"IF(L42>R42,L42-R42,0)","v":0},null,{"$f":"IF(M42<>0,J42*M42/L42,0)","v":0},null,{"$f":"IF(M42<>0,K42*M42/L42,0)","v":0},null,null,null,null,null,{"$f":"Q42","v":"PV) Isolamento pareti perimetrali"},0,0,0,0,0,{"$f":"IF(ABS(SUM(AH42:AL42)-H42)>0.01,\"err. Somma\",IF(AH42>'Computo-Massimali'!BJ42,\"Err.1\",IF(AI42>'Computo-Massimali'!BK42,\"Err.2\",IF(AJ42>'Computo-Massimali'!BL42,\"Err.3\",IF(AK42>'Computo-Massimali'!BM42,\"Err.4\",IF(AL42>'Computo-Massimali'!BN42,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF('Dati Gen'!$B$25<>\"\",'Dati Gen'!$B$25,\"\")","v":"Progettazione Architettonica, strutturale, Dir.Lav. Misure e contabilità"},null,{"$f":"IF('Dati Gen'!$C$25<>\"\",'Dati Gen'!$C$25,\"\")","v":"Tecnico1"},{"$f":"AV42/(1+AT42)","v":0},null,{"$f":"'Dati Gen'!G25","v":0.04},{"$f":"AR42*AT42","v":0},{"$f":"AZ42/(1+AX42)","v":0},null,{"$f":"'Dati Gen'!J25","v":0.22},{"$f":"AX42*(AR42+AU42)","v":0},{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$51*'Dati Gen'!M25/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ42<>\"\",VLOOKUP(AQ42,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":"NO"}]
[null,null,{"$f":"'Computo-Massimali'!C43","v":"PO) Isolamento coperture"},null,{"$f":"'Computo-Massimali'!E43","v":"Esterno"},0,{"$f":"IF('Computo-Massimali'!F43<>0,'Computo-Massimali'!G43*F43/'Computo-Massimali'!F43,0)","v":0},{"$f":"SUM(F43:G43)","v":0},{"$f":"IF(('Computo-Massimali'!F43+'Computo-Massimali'!G43)<>0,'Computo-Massimali'!I43/('Computo-Massimali'!F43+'Computo-Massimali'!G43)*H43,0)","v":0},{"$f":"H43+I43","v":0},{"$f":"IF('Computo-Massimali'!F43<>0,'Computo-Massimali'!K43*F43/'Computo-Massimali'!F43,0)","v":0},{"$f":"SUM(J43:K43)","v":0},{"$f":"IF(L43<=R43,L43*percDetr,R43*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L43>0,L43/'Computo-Massimali'!L43,0)","v":0},{"$f":"IF(F43>0,IF(F43-0.001>'Computo-Massimali'!F43,\">C.\",IF(F43+0.001<'SAL.30%'!F43,\"<S1\",\"\")),\"\")","v":""},"..","PO) Isolamento coperture",{"$f":"'Computo-Massimali'!T43","v":0},"ok",null,{"$f":"IF(L46<>0,(L43/L46)*U46,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"PO) Isolamento coperture",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH43:AL43)-H43)>0.01,\"err. Somma\",IF(AH43>'Computo-Massimali'!BJ43,\"Err.1\",IF(AI43>'Computo-Massimali'!BK43,\"Err.2\",IF(AJ43>'Computo-Massimali'!BL43,\"Err.3\",IF(AK43>'Computo-Massimali'!BM43,\"Err.4\",IF(AL43>'Computo-Massimali'!BN43,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF('Dati Gen'!$B$26<>\"\",'Dati Gen'!$B$26,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$C$26<>\"\",'Dati Gen'!$C$26,\"\")","v":""},0,null,{"$f":"'Dati Gen'!G26","v":0.04},0,{"$f":"AZ43/(1+AX43)","v":0},null,{"$f":"'Dati Gen'!J26","v":0.22},{"$f":"(AR43+AU43)*AX43","v":0},{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$51*'Dati Gen'!M26/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ43<>\"\",VLOOKUP(AQ43,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C44","v":"PS) Isolamento Pavimenti"},null,{"$f":"'Computo-Massimali'!E44","v":"Esterno"},0,{"$f":"IF('Computo-Massimali'!F44<>0,'Computo-Massimali'!G44*F44/'Computo-Massimali'!F44,0)","v":0},{"$f":"SUM(F44:G44)","v":0},{"$f":"IF(('Computo-Massimali'!F44+'Computo-Massimali'!G44)<>0,'Computo-Massimali'!I44/('Computo-Massimali'!F44+'Computo-Massimali'!G44)*H44,0)","v":0},{"$f":"H44+I44","v":0},{"$f":"IF('Computo-Massimali'!F44<>0,'Computo-Massimali'!K44*F44/'Computo-Massimali'!F44,0)","v":0},{"$f":"SUM(J44:K44)","v":0},{"$f":"IF(L44<=R44,L44*percDetr,R44*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L44>0,L44/'Computo-Massimali'!L44,0)","v":0},{"$f":"IF(F44>0,IF(F44-0.001>'Computo-Massimali'!F44,\">C.\",IF(F44+0.001<'SAL.30%'!F44,\"<S1\",\"\")),\"\")","v":""},"..","PS) Isolamento Pavimenti",{"$f":"'Computo-Massimali'!T44","v":0},"ok",null,{"$f":"IF(L46<>0,(L44/L46)*U46,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"PS) Isolamento Pavimenti",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH44:AL44)-H44)>0.01,\"err. Somma\",IF(AH44>'Computo-Massimali'!BJ44,\"Err.1\",IF(AI44>'Computo-Massimali'!BK44,\"Err.2\",IF(AJ44>'Computo-Massimali'!BL44,\"Err.3\",IF(AK44>'Computo-Massimali'!BM44,\"Err.4\",IF(AL44>'Computo-Massimali'!BN44,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF('Dati Gen'!$B$27<>\"\",'Dati Gen'!$B$27,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$C$27<>\"\",'Dati Gen'!$C$27,\"\")","v":""},0,null,{"$f":"'Dati Gen'!G27","v":0.04},0,{"$f":"AZ44/(1+AX44)","v":0},null,{"$f":"'Dati Gen'!J27","v":0},0,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$51*'Dati Gen'!M27/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ44<>\"\",VLOOKUP(AQ44,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C45","v":"IN) Serramenti con chiusure oscuranti"},null,{"$f":"'Computo-Massimali'!E45","v":"Zone D, E ed F"},0,{"$f":"IF('Computo-Massimali'!F45<>0,'Computo-Massimali'!G45*F45/'Computo-Massimali'!F45,0)","v":0},{"$f":"SUM(F45:G45)","v":0},{"$f":"IF(('Computo-Massimali'!F45+'Computo-Massimali'!G45)<>0,'Computo-Massimali'!I45/('Computo-Massimali'!F45+'Computo-Massimali'!G45)*H45,0)","v":0},{"$f":"H45+I45","v":0},{"$f":"IF('Computo-Massimali'!F45<>0,'Computo-Massimali'!K45*F45/'Computo-Massimali'!F45,0)","v":0},{"$f":"SUM(J45:K45)","v":0},{"$f":"IF(L45<=R45,L45*percDetr,R45*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L45>0,L45/'Computo-Massimali'!L45,0)","v":0},{"$f":"IF(F45>0,IF(F45-0.001>'Computo-Massimali'!F45,\">C.\",IF(F45+0.001<'SAL.30%'!F45,\"<S1\",\"\")),\"\")","v":""},"..","IN) Serramenti con chiusure oscuranti",{"$f":"'Computo-Massimali'!T45","v":0},"ok",null,{"$f":"IF(L46<>0,(L45/L46)*U46,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"IN) Serramenti con chiusure oscuranti",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH45:AL45)-H45)>0.01,\"err. Somma\",IF(AH45>'Computo-Massimali'!BJ45,\"Err.1\",IF(AI45>'Computo-Massimali'!BK45,\"Err.2\",IF(AJ45>'Computo-Massimali'!BL45,\"Err.3\",IF(AK45>'Computo-Massimali'!BM45,\"Err.4\",IF(AL45>'Computo-Massimali'!BN45,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF('Dati Gen'!$B$28<>\"\",'Dati Gen'!$B$28,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$C$28<>\"\",'Dati Gen'!$C$28,\"\")","v":""},0,null,{"$f":"'Dati Gen'!G28","v":0.04},0,0,null,{"$f":"'Dati Gen'!J28","v":0.22},0,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$51*'Dati Gen'!M28/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ45<>\"\",VLOOKUP(AQ45,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C46","v":"Totali Isolamento PV) PO) PS) e IN"},null,null,{"$f":"SUM(F42:F45)","v":0},{"$f":"SUM(G42:G45)","v":0},0,0,0,{"$f":"SUM(K42:K45)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L46>0,L46/'Computo-Massimali'!L46,0)","v":0},{"$f":"IF(F46>0,IF(F46-0.001>'Computo-Massimali'!F46,\">C.\",IF(F46+0.001<'SAL.30%'!F46,\"<S1\",\"\")),\"\")","v":""},null,"Totali Isolamento PV) PO) PS) e IN",{"$f":"'Computo-Massimali'!T46","v":0},"ok",null,{"$f":"IF(L46<R46,L46,R46)","v":0},null,0,null,0,null,0,null,null,null,null,null,"Totali Isolamento PV) PO) PS) e IN",{"$f":"SUM(AH42:AH45)","v":0},{"$f":"SUM(AI42:AI45)","v":0},{"$f":"SUM(AJ42:AJ45)","v":0},{"$f":"SUM(AK42:AK45)","v":0},{"$f":"SUM(AL42:AL45)","v":0},null,null,{"$f":"IF('Dati Gen'!$B$29<>\"\",'Dati Gen'!$B$29,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$C$29<>\"\",'Dati Gen'!$C$29,\"\")","v":""},0,null,{"$f":"'Dati Gen'!G29","v":0.04},0,0,null,{"$f":"'Dati Gen'!J29","v":0.22},0,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$51*'Dati Gen'!M29/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ46<>\"\",VLOOKUP(AQ46,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C47","v":"SS) Schermature solari e chiusure oscuranti"},null,null,0,{"$f":"IF('Computo-Massimali'!F47<>0,'Computo-Massimali'!G47*F47/'Computo-Massimali'!F47,0)","v":0},{"$f":"SUM(F47:G47)","v":0},{"$f":"IF(('Computo-Massimali'!F47+'Computo-Massimali'!G47)<>0,'Computo-Massimali'!I47/('Computo-Massimali'!F47+'Computo-Massimali'!G47)*H47,0)","v":0},{"$f":"H47+I47","v":0},{"$f":"IF('Computo-Massimali'!F47<>0,'Computo-Massimali'!K47*F47/'Computo-Massimali'!F47,0)","v":0},{"$f":"SUM(J47:K47)","v":0},{"$f":"IF(L47<=R47,L47*percDetr,R47*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L47>0,L47/'Computo-Massimali'!L47,0)","v":0},{"$f":"IF(F47>0,IF(F47-0.001>'Computo-Massimali'!F47,\">C.\",IF(F47+0.001<'SAL.30%'!F47,\"<S1\",\"\")),\"\")","v":""},"..","SS) Schermature solari e chiusure oscuranti",{"$f":"'Computo-Massimali'!T47","v":0},"ok",null,{"$f":"IF(L47<R47,L47,R47)","v":0},null,0,null,0,null,0,null,null,null,null,null,"SS) Schermature solari e chiusure oscuranti",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH47:AL47)-H47)>0.01,\"err. Somma\",IF(AH47>'Computo-Massimali'!BJ47,\"Err.1\",IF(AI47>'Computo-Massimali'!BK47,\"Err.2\",IF(AJ47>'Computo-Massimali'!BL47,\"Err.3\",IF(AK47>'Computo-Massimali'!BM47,\"Err.4\",IF(AL47>'Computo-Massimali'!BN47,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF('Dati Gen'!$B$30<>\"\",'Dati Gen'!$B$30,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$C$30<>\"\",'Dati Gen'!$C$30,\"\")","v":""},0,null,{"$f":"'Dati Gen'!G30","v":0.04},0,{"$f":"AZ47/(1+AX47)","v":0},null,{"$f":"'Dati Gen'!J30","v":0.22},0,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$51*'Dati Gen'!M30/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ47<>\"\",VLOOKUP(AQ47,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":""}]
[null,null,{"$f":"CONCATENATE('Computo-Massimali'!C48,\" con \",'Computo-Massimali'!D48)","v":"Impianti climatizzazione con  con CC)Caldaie a Condensazione"},null,null,0,{"$f":"IF('Computo-Massimali'!F48<>0,'Computo-Massimali'!G48*F48/'Computo-Massimali'!F48,0)","v":0},{"$f":"SUM(F48:G48)","v":0},{"$f":"IF(('Computo-Massimali'!F48+'Computo-Massimali'!G48)<>0,'Computo-Massimali'!I48/('Computo-Massimali'!F48+'Computo-Massimali'!G48)*H48,0)","v":0},{"$f":"H48+I48","v":0},{"$f":"IF('Computo-Massimali'!F48<>0,'Computo-Massimali'!K48*F48/'Computo-Massimali'!F48,0)","v":0},{"$f":"SUM(J48:K48)","v":0},{"$f":"IF(L48<=R48,L48*percDetr,R48*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L48>0,L48/'Computo-Massimali'!L48,0)","v":0},{"$f":"IF(F48>0,IF(F48-0.001>'Computo-Massimali'!F48,\">C.\",IF(F48+0.001<'SAL.30%'!F48,\"<S1\",\"\")),\"\")","v":""},"..","Impianti climatizzazione con  con CC)Caldaie a Condensazione",{"$f":"'Computo-Massimali'!T48","v":0},"ok",null,{"$f":"IF(L50<>0,(L48/L50)*U50,0)","v":0},null,{"$f":"IF(L48>R48,L48-R48,0)","v":0},null,0,null,0,null,null,null,null,null,"Impianti climatizzazione con  con CC)Caldaie a Condensazione",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH48:AL48)-H48)>0.01,\"err. Somma\",IF(AH48>'Computo-Massimali'!BJ48,\"Err.1\",IF(AI48>'Computo-Massimali'!BK48,\"Err.2\",IF(AJ48>'Computo-Massimali'!BL48,\"Err.3\",IF(AK48>'Computo-Massimali'!BM48,\"Err.4\",IF(AL48>'Computo-Massimali'!BN48,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF('Dati Gen'!$B$31<>\"\",'Dati Gen'!$B$31,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$C$31<>\"\",'Dati Gen'!$C$31,\"\")","v":""},0,null,{"$f":"'Dati Gen'!G31","v":0.04},0,0,null,{"$f":"'Dati Gen'!J31","v":0.22},0,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$51*'Dati Gen'!M31/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ48<>\"\",VLOOKUP(AQ48,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C49","v":"SA) Scaldacqua a pompa di calore"},null,null,0,{"$f":"IF('Computo-Massimali'!F49<>0,'Computo-Massimali'!G49*F49/'Computo-Massimali'!F49,0)","v":0},{"$f":"SUM(F49:G49)","v":0},{"$f":"IF(('Computo-Massimali'!F49+'Computo-Massimali'!G49)<>0,'Computo-Massimali'!I49/('Computo-Massimali'!F49+'Computo-Massimali'!G49)*H49,0)","v":0},{"$f":"H49+I49","v":0},{"$f":"IF('Computo-Massimali'!F49<>0,'Computo-Massimali'!K49*F49/'Computo-Massimali'!F49,0)","v":0},{"$f":"SUM(J49:K49)","v":0},{"$f":"IF(L49<=R49,L49*percDetr,R49*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L49>0,L49/'Computo-Massimali'!L49,0)","v":0},{"$f":"IF(F49>0,IF(F49-0.001>'Computo-Massimali'!F49,\">C.\",IF(F49+0.001<'SAL.30%'!F49,\"<S1\",\"\")),\"\")","v":""},"..","SA) Scaldacqua a pompa di calore",{"$f":"'Computo-Massimali'!T49","v":0},"ok",null,{"$f":"IF(L50<>0,(L49/L50)*U50,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"SA) Scaldacqua a pompa di calore",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH49:AL49)-H49)>0.01,\"err. Somma\",IF(AH49>'Computo-Massimali'!BJ49,\"Err.1\",IF(AI49>'Computo-Massimali'!BK49,\"Err.2\",IF(AJ49>'Computo-Massimali'!BL49,\"Err.3\",IF(AK49>'Computo-Massimali'!BM49,\"Err.4\",IF(AL49>'Computo-Massimali'!BN49,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF('Dati Gen'!$B$32<>\"\",'Dati Gen'!$B$32,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$C$32<>\"\",'Dati Gen'!$C$32,\"\")","v":""},0,null,{"$f":"'Dati Gen'!G32","v":0.04},0,0,null,{"$f":"'Dati Gen'!J32","v":0.22},0,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$51*'Dati Gen'!M32/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ49<>\"\",VLOOKUP(AQ49,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C50","v":"Totali Impianti ed  SA)"},null,null,{"$f":"SUM(F48:F49)","v":0},{"$f":"SUM(G48:G49)","v":0},0,0,0,{"$f":"SUM(K48:K49)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L50>0,L50/'Computo-Massimali'!L50,0)","v":0},{"$f":"IF(F50>0,IF(F50-0.001>'Computo-Massimali'!F50,\">C.\",IF(F50+0.001<'SAL.30%'!F50,\"<S1\",\"\")),\"\")","v":""},null,"Totali Impianti ed  SA)",{"$f":"'Computo-Massimali'!T50","v":0},"ok",null,{"$f":"IF(L50<R50,L50,R50)","v":0},null,0,null,0,null,0,null,null,null,null,null,"Totali Impianti ed  SA)",{"$f":"SUM(AH48:AH49)","v":0},{"$f":"SUM(AI48:AI49)","v":0},{"$f":"SUM(AJ48:AJ49)","v":0},{"$f":"SUM(AK48:AK49)","v":0},{"$f":"SUM(AL48:AL49)","v":0},null,null,{"$f":"IF('Dati Gen'!$B$35<>\"\",'Dati Gen'!$B$35,\"\")","v":"Visto Conformità"},null,{"$f":"IF('Dati Gen'!$C$35<>\"\",'Dati Gen'!$C$35,\"\")","v":"Consulente"},0,null,{"$f":"'Dati Gen'!G35","v":0.04},0,{"$f":"AZ50/(1+AX50)","v":0},null,{"$f":"'Dati Gen'!J35","v":0.22},0,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$51*'Dati Gen'!M35/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ50<>\"\",VLOOKUP(AQ50,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":"NO"}]
[null,null,{"$f":"CONCATENATE('Computo-Massimali'!C51,\" - \",'Computo-Massimali'!E51)","v":"CO) Sistemi di Microgenerazione - Celle a combustibile"},null,null,0,{"$f":"IF('Computo-Massimali'!F51<>0,'Computo-Massimali'!G51*F51/'Computo-Massimali'!F51,0)","v":0},{"$f":"SUM(F51:G51)","v":0},{"$f":"IF(('Computo-Massimali'!F51+'Computo-Massimali'!G51)<>0,'Computo-Massimali'!I51/('Computo-Massimali'!F51+'Computo-Massimali'!G51)*H51,0)","v":0},{"$f":"H51+I51","v":0},{"$f":"IF('Computo-Massimali'!F51<>0,'Computo-Massimali'!K51*F51/'Computo-Massimali'!F51,0)","v":0},{"$f":"SUM(J51:K51)","v":0},{"$f":"IF(L51<=R51,L51*percDetr,R51*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L51>0,L51/'Computo-Massimali'!L51,0)","v":0},{"$f":"IF(F51>0,IF(F51-0.001>'Computo-Massimali'!F51,\">C.\",IF(F51+0.001<'SAL.30%'!F51,\"<S1\",\"\")),\"\")","v":""},"..","CO) Sistemi di Microgenerazione - Celle a combustibile",{"$f":"'Computo-Massimali'!T51","v":0},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"CO) Sistemi di Microgenerazione - Celle a combustibile",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH51:AL51)-H51)>0.01,\"err. Somma\",IF(AH51>'Computo-Massimali'!BJ51,\"Err.1\",IF(AI51>'Computo-Massimali'!BK51,\"Err.2\",IF(AJ51>'Computo-Massimali'!BL51,\"Err.3\",IF(AK51>'Computo-Massimali'!BM51,\"Err.4\",IF(AL51>'Computo-Massimali'!BN51,\"Err.5\",\"\"))))))","v":""},null,null,null,null,{"$f":"SUM(AR42:AS50)","v":0},null,{"$f":"SUM(AU42:AU50)","v":0},null,{"$f":"SUM(AV42:AW50)","v":0},null,null,{"$f":"SUM(AY42:AY50)","v":0},{"$f":"K93","v":0}]
[null,null,{"$f":"'Computo-Massimali'!C52","v":"IB) Generatori a Biomassa"},null,null,0,{"$f":"IF('Computo-Massimali'!F52<>0,'Computo-Massimali'!G52*F52/'Computo-Massimali'!F52,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F52+'Computo-Massimali'!G52)<>0,'Computo-Massimali'!I52/('Computo-Massimali'!F52+'Computo-Massimali'!G52)*H52,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F52<>0,'Computo-Massimali'!K52*F52/'Computo-Massimali'!F52,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L52>0,L52/'Computo-Massimali'!L52,0)","v":0},{"$f":"IF(F52>0,IF(F52-0.001>'Computo-Massimali'!F52,\">C.\",IF(F52+0.001<'SAL.30%'!F52,\"<S1\",\"\")),\"\")","v":""},"..","IB) Generatori a Biomassa",{"$f":"'Computo-Massimali'!T52","v":0},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"IB) Generatori a Biomassa",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH52:AL52)-H52)>0.01,\"err. Somma\",IF(AH52>'Computo-Massimali'!BJ52,\"Err.1\",IF(AI52>'Computo-Massimali'!BK52,\"Err.2\",IF(AJ52>'Computo-Massimali'!BL52,\"Err.3\",IF(AK52>'Computo-Massimali'!BM52,\"Err.4\",IF(AL52>'Computo-Massimali'!BN52,\"Err.5\",\"\"))))))","v":""},null,"Ripartizione Spese Tecniche / Professionista : SAL. N.2 - ALTRI INTERVENTI"]
[null,null,{"$f":"'Computo-Massimali'!C53","v":"BA) Building Automation"},null,null,0,{"$f":"IF('Computo-Massimali'!F53<>0,'Computo-Massimali'!G53*F53/'Computo-Massimali'!F53,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F53+'Computo-Massimali'!G53)<>0,'Computo-Massimali'!I53/('Computo-Massimali'!F53+'Computo-Massimali'!G53)*H53,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F53<>0,'Computo-Massimali'!K53*F53/'Computo-Massimali'!F53,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L53>0,L53/'Computo-Massimali'!L53,0)","v":0},{"$f":"IF(F53>0,IF(F53-0.001>'Computo-Massimali'!F53,\">C.\",IF(F53+0.001<'SAL.30%'!F53,\"<S1\",\"\")),\"\")","v":""},"..","BA) Building Automation",{"$f":"'Computo-Massimali'!T53","v":0},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"BA) Building Automation",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH53:AL53)-H53)>0.01,\"err. Somma\",IF(AH53>'Computo-Massimali'!BJ53,\"Err.1\",IF(AI53>'Computo-Massimali'!BK53,\"Err.2\",IF(AJ53>'Computo-Massimali'!BL53,\"Err.3\",IF(AK53>'Computo-Massimali'!BM53,\"Err.4\",IF(AL53>'Computo-Massimali'!BN53,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF('Dati Gen'!$B$44<>\"\",'Dati Gen'!$B$44,\"\")","v":"Tecnico1"},{"$f":"IF('Dati Gen'!$B$45<>\"\",'Dati Gen'!$B$45,\"\")","v":"Tecnico2"},{"$f":"IF('Dati Gen'!$B$46<>\"\",'Dati Gen'!$B$46,\"\")","v":"Consulente"},{"$f":"IF('Dati Gen'!$B$47<>\"\",'Dati Gen'!$B$47,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$B$48<>\"\",'Dati Gen'!$B$48,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$B$49<>\"\",'Dati Gen'!$B$49,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$B$50<>\"\",'Dati Gen'!$B$50,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$B$51<>\"\",'Dati Gen'!$B$51,\"\")","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C54","v":"ST) Collettori Solari"},null,{"$f":"'Computo-Massimali'!E54","v":"Piani Vetrati"},0,{"$f":"IF('Computo-Massimali'!F54<>0,'Computo-Massimali'!G54*F54/'Computo-Massimali'!F54,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F54+'Computo-Massimali'!G54)<>0,'Computo-Massimali'!I54/('Computo-Massimali'!F54+'Computo-Massimali'!G54)*H54,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F54<>0,'Computo-Massimali'!K54*F54/'Computo-Massimali'!F54,0)","v":0},{"$f":"SUM(J54:K54)","v":0},0,{"$f":"IF('Computo-Massimali'!L54>0,L54/'Computo-Massimali'!L54,0)","v":0},{"$f":"IF(F54>0,IF(F54-0.001>'Computo-Massimali'!F54,\">C.\",IF(F54+0.001<'SAL.30%'!F54,\"<S1\",\"\")),\"\")","v":""},"..","ST) Collettori Solari",{"$f":"'Computo-Massimali'!T54","v":0},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"ST) Collettori Solari",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH54:AL54)-H54)>0.01,\"err. Somma\",IF(AH54>'Computo-Massimali'!BJ54,\"Err.1\",IF(AI54>'Computo-Massimali'!BK54,\"Err.2\",IF(AJ54>'Computo-Massimali'!BL54,\"Err.3\",IF(AK54>'Computo-Massimali'!BM54,\"Err.4\",IF(AL54>'Computo-Massimali'!BN54,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF($AQ42=AO$53,$AZ42,0)","v":0},{"$f":"IF($AQ42=AP$53,$AZ42,0)","v":0},0,0,null,{"$f":"IF($AQ42=AT$53,$AZ42,0)","v":0},null,{"$f":"IF($AQ42=AV$53,$AZ42,0)","v":0},null,{"$f":"IF($AQ42=AX$53,$AZ42,0)","v":0},null,{"$f":"IF($AQ42=AZ$53,$AZ42,0)","v":0}]
[null,null,{"$f":"'Computo-Massimali'!C55","v":"FV) Solare Fotovoltaico [ kWp ]"},null,{"$f":"'Computo-Massimali'!E55","v":6.72},0,{"$f":"IF('Computo-Massimali'!F55<>0,'Computo-Massimali'!G55*F55/'Computo-Massimali'!F55,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F55+'Computo-Massimali'!G55)<>0,'Computo-Massimali'!I55/('Computo-Massimali'!F55+'Computo-Massimali'!G55)*H55,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F55<>0,'Computo-Massimali'!K55*F55/'Computo-Massimali'!F55,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L55>0,L55/'Computo-Massimali'!L55,0)","v":0},{"$f":"IF(F55>0,IF(F55-0.001>'Computo-Massimali'!F55,\">C.\",IF(F55+0.001<'SAL.30%'!F55,\"<S1\",\"\")),\"\")","v":""},"..","FV) Solare Fotovoltaico [ kWp ]",{"$f":"'Computo-Massimali'!T55","v":16128},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"FV) Solare Fotovoltaico [ kWp ]",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH55:AL55)-H55)>0.01,\"err. Somma\",IF(AH55>'Computo-Massimali'!BJ55,\"Err.1\",IF(AI55>'Computo-Massimali'!BK55,\"Err.2\",IF(AJ55>'Computo-Massimali'!BL55,\"Err.3\",IF(AK55>'Computo-Massimali'!BM55,\"Err.4\",IF(AL55>'Computo-Massimali'!BN55,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF($AQ43=AO$53,$AZ43,0)","v":0},0,0,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'Computo-Massimali'!C56","v":"AC) Sistema di Accumulo [ kWh ]"},null,{"$f":"'Computo-Massimali'!E56","v":10},0,{"$f":"IF('Computo-Massimali'!F56<>0,'Computo-Massimali'!G56*F56/'Computo-Massimali'!F56,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F56+'Computo-Massimali'!G56)<>0,'Computo-Massimali'!I56/('Computo-Massimali'!F56+'Computo-Massimali'!G56)*H56,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F56<>0,'Computo-Massimali'!K56*F56/'Computo-Massimali'!F56,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L56>0,L56/'Computo-Massimali'!L56,0)","v":0},{"$f":"IF(F56>0,IF(F56-0.001>'Computo-Massimali'!F56,\">C.\",IF(F56+0.001<'SAL.30%'!F56,\"<S1\",\"\")),\"\")","v":""},"..","AC) Sistema di Accumulo [ kWh ]",{"$f":"'Computo-Massimali'!T56","v":10000},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"AC) Sistema di Accumulo [ kWh ]",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH56:AL56)-H56)>0.01,\"err. Somma\",IF(AH56>'Computo-Massimali'!BJ56,\"Err.1\",IF(AI56>'Computo-Massimali'!BK56,\"Err.2\",IF(AJ56>'Computo-Massimali'!BL56,\"Err.3\",IF(AK56>'Computo-Massimali'!BM56,\"Err.4\",IF(AL56>'Computo-Massimali'!BN56,\"Err.5\",\"\"))))))","v":""},null,0,0,0,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'Computo-Massimali'!C57","v":"CR) Colonnine di Ricarica"},null,{"$f":"'Computo-Massimali'!E57","v":1},0,{"$f":"IF('Computo-Massimali'!F57<>0,'Computo-Massimali'!G57*F57/'Computo-Massimali'!F57,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F57+'Computo-Massimali'!G57)<>0,'Computo-Massimali'!I57/('Computo-Massimali'!F57+'Computo-Massimali'!G57)*H57,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F57<>0,'Computo-Massimali'!K57*F57/'Computo-Massimali'!F57,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L57>0,L57/'Computo-Massimali'!L57,0)","v":0},{"$f":"IF(F57>0,IF(F57-0.001>'Computo-Massimali'!F57,\">C.\",IF(F57+0.001<'SAL.30%'!F57,\"<S1\",\"\")),\"\")","v":""},"..","CR) Colonnine di Ricarica",{"$f":"'Computo-Massimali'!T57","v":2000},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"CR) Colonnine di Ricarica",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH57:AL57)-H57)>0.01,\"err. Somma\",IF(AH57>'Computo-Massimali'!BJ57,\"Err.1\",IF(AI57>'Computo-Massimali'!BK57,\"Err.2\",IF(AJ57>'Computo-Massimali'!BL57,\"Err.3\",IF(AK57>'Computo-Massimali'!BM57,\"Err.4\",IF(AL57>'Computo-Massimali'!BN57,\"Err.5\",\"\"))))))","v":""},null,0,0,0,0,null,0,null,0,null,0,null,0]
[null,null,"EBA) Eliminazione Barriere architettoniche",null,null,0,{"$f":"IF('Computo-Massimali'!F58<>0,'Computo-Massimali'!G58*F58/'Computo-Massimali'!F58,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F58+'Computo-Massimali'!G58)<>0,'Computo-Massimali'!I58/('Computo-Massimali'!F58+'Computo-Massimali'!G58)*H58,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F58<>0,'Computo-Massimali'!K58*F58/'Computo-Massimali'!F58,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L58>0,L58/'Computo-Massimali'!L58,0)","v":0},{"$f":"IF(F58>0,IF(F58-0.001>'Computo-Massimali'!F58,\">C.\",IF(F58+0.001<'SAL.30%'!F58,\"<S1\",\"\")),\"\")","v":""},"..","EBA) Eliminazione Barriere architettoniche",{"$f":"'Computo-Massimali'!T58","v":96000},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"EBA) Eliminazione Barriere architettoniche",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH58:AL58)-H58)>0.01,\"err. Somma\",IF(AH58>'Computo-Massimali'!BJ58,\"Err.1\",IF(AI58>'Computo-Massimali'!BK58,\"Err.2\",IF(AJ58>'Computo-Massimali'!BL58,\"Err.3\",IF(AK58>'Computo-Massimali'!BM58,\"Err.4\",IF(AL58>'Computo-Massimali'!BN58,\"Err.5\",\"\"))))))","v":""},null,0,0,0,0,null,0,null,0,null,0,null,0]
[null,null,"Totale Interventi trainati",null,null,{"$f":"IF(Titolare!$B$16=\"Versione Demo\",0,F46+F47+SUM(F50:F58))","v":0},{"$f":"G46+G47+SUM(G50:G58)","v":0},{"$f":"H46+H47+SUM(H50:H58)","v":0},0,0,0,0,0,{"$f":"IF('Computo-Massimali'!L59>0,L59/'Computo-Massimali'!L59,0)","v":0},{"$f":"IF(F59>0,IF(F59-0.001>'Computo-Massimali'!F59,\">C.\",IF(F59+0.001<'SAL.30%'!F59,\"<S1\",\"\")),\"\")","v":""},null,null,{"$f":"C59","v":"Totale Interventi trainati"},null,null,{"$f":"U46+U47+SUM(U50:V58)","v":0},null,{"$f":"W46+W47+SUM(W50:X58)","v":0},null,{"$f":"Y46+Y47+SUM(Y50:Z58)","v":0},null,{"$f":"AA46+AA47+SUM(AA50:AB58)","v":0},null,null,null,null,null,{"$f":"R59","v":"Totale Interventi trainati"},{"$f":"AH46+AH47+SUM(AH50:AH58)","v":0},{"$f":"AI46+AI47+SUM(AI50:AI58)","v":0},{"$f":"AJ46+AJ47+SUM(AJ50:AJ58)","v":0},{"$f":"AK46+AK47+SUM(AK50:AK58)","v":0},{"$f":"AL46+AL47+SUM(AL50:AL58)","v":0},null,null,0,0,0,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AQ50=AO$53,$AZ50,0)","v":0},0,0,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO54:AO62)","v":0},{"$f":"SUM(AP54:AP62)","v":0},{"$f":"SUM(AQ54:AQ62)","v":0},{"$f":"SUM(AR54:AR62)","v":0},null,{"$f":"SUM(AT54:AT62)","v":0},null,{"$f":"SUM(AV54:AV62)","v":0},null,{"$f":"SUM(AX54:AX62)","v":0},null,{"$f":"SUM(AZ54:AZ62)","v":0},null,{"$f":"SUM(AO63:BA63)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($BB$63<>0,AO63/$BB$63,0)","v":0},{"$f":"IF($BB$63<>0,AP63/$BB$63,0)","v":0},{"$f":"IF($BB$63<>0,AQ63/$BB$63,0)","v":0},{"$f":"IF($BB$63<>0,AR63/$BB$63,0)","v":0},null,{"$f":"IF($BB$63<>0,AT63/$BB$63,0)","v":0},null,{"$f":"IF($BB$63<>0,AV63/$BB$63,0)","v":0},null,{"$f":"IF($BB$63<>0,AX63/$BB$63,0)","v":0},null,{"$f":"IF($BB$63<>0,AZ63/$BB$63,0)","v":0}]
[]
[]
[]
[]
[]
[null,null,"Note"]
[]
[]
[]
[]
[]
[]
[]
[null,null,"SimMZ"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!BI78","v":"Ripartizione tra le Imprese -  Imponibile Lavori INTERVENTI SB."}]
[null,null,"TOTALI SAL N.2 - INTERVENTI SB.",null,null,"Importo Lavori","Incidenza Sicurezza","Imponibile","Iva","Importo c.iva","Spese tecniche","Totale",{"$f":"$M$8","v":"Credito Spettante 75% Spesa Ammessa"},"%SAL",null,null,{"$f":"C80","v":"TOTALI SAL N.2 - INTERVENTI SB."},null,null,null,"Spesa Ammessa",null,"Quota Eccedente Massimale Spesa ",null,{"$f":"Y8","v":"Credito Spettante\n75% Spesa Ammessa\nQuota Imprese | Quota Tecnici"},null,null,null,null,null,null,null,{"$f":"Q80","v":"TOTALI SAL N.2 - INTERVENTI SB."},{"$f":"IF('Dati Gen'!$B$38<>\"\",'Dati Gen'!$B$38,\"\")","v":"Impresa1"},{"$f":"IF('Dati Gen'!$B$39<>\"\",'Dati Gen'!$B$39,\"\")","v":"Impresa2"},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":"Impresa3"},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":"Impresa4"},{"$f":"IF('Dati Gen'!$B$42<>\"\",'Dati Gen'!$B$42,\"\")","v":""}]
[null,null,null,null,null,{"$f":"F16+F59","v":0},0,0,0,0,0,0,0,{"$f":"IF('Computo-Massimali'!L81>0,L81/'Computo-Massimali'!L81,0)","v":0},{"$f":"IF(F81>0,IF(F81>'Computo-Massimali'!F81,\">C.\",IF(F81<'SAL.30%'!F81,\"<S1\",\"\")),\"\")","v":""},null,null,null,null,null,{"$f":"U16+U59","v":0},null,{"$f":"W16+W59","v":0},null,{"$f":"Y16+Y59","v":0},null,{"$f":"AA16+AA59","v":0},null,null,null,null,null,null,{"$f":"AH16+AH59","v":0},{"$f":"AI16+AI59","v":0},{"$f":"AJ16+AJ59","v":0},{"$f":"AK16+AK59","v":0},{"$f":"AL16+AL59","v":0}]
[null,null,{"$f":"CONCATENATE(\"Quota a Carico Cliente per Interventi SB =  Eccedenza Spesa Ammessa \",IF(percDetr<1,CONCATENATE(\"+\",100*(1-percDetr),\"%·Spesa Ammessa =\"),\" =\"))","v":"Quota a Carico Cliente per Interventi SB =  Eccedenza Spesa Ammessa +25%·Spesa Ammessa ="},null,null,null,null,null,null,null,null,{"$f":"IF((1-percDetr)*SpesaAmmessa60>0,QuotaEcced60+(1-percDetr)*SpesaAmmessa60,QuotaEcced60)","v":0},{"$f":"IF('Computo-Massimali'!L15<>0,IF('Computo-Massimali'!L81-'Computo-Massimali'!L15>0,\"SAL SB. - Sisma=\",\"\"),\"\")","v":""},{"$f":"IF('Computo-Massimali'!L15<>0,IF('Computo-Massimali'!L81-'Computo-Massimali'!L15>0,(Totale60-L15)/('Computo-Massimali'!L81-'Computo-Massimali'!L15),\"\"),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Quota Cedibile = \",100*percDetr,\"%·Spesa Ammessa = \")","v":"Quota Cedibile = 75%·Spesa Ammessa = "},{"$f":"SpesaAmmessa60*percDetr","v":0}]
[null,null,{"$f":"IF(N81<60%,\"Attenzione!    SAL Superbonus inferiore 60%\",\"\")","v":"Attenzione!    SAL Superbonus inferiore 60%"}]
[]
[]
[null,null,"ALTRI INTERVENTI",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Verifica Massimali di Spesa \",C87)","v":"Verifica Massimali di Spesa ALTRI INTERVENTI"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!BI87","v":"Ripartizione tra le Imprese -  Imponibile Lavori   ALTRI INTERVENTI"}]
[null,null,"  Interventi",null,"x% Credito ceduto","Importo Lavori","Incidenza Sicurezza","Imponibile","Iva","Importo c.iva","Spese tecniche","Totale","Credito Spettante  x% Spesa Ammessa","%SAL",null,null,null,"Massimale  spesa","Verifica Max",null,"Spesa Ammessa",null,"Quota Eccedente Massimale Spesa ",null,"Credito Spettante \nx% Spesa Ammessa\nQuota Imprese | Quota Tecnici",null,null,null,null,null,null,null,"Interventi",{"$f":"IF('Dati Gen'!$B$38<>\"\",'Dati Gen'!$B$38,\"\")","v":"Impresa1"},{"$f":"IF('Dati Gen'!$B$39<>\"\",'Dati Gen'!$B$39,\"\")","v":"Impresa2"},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":"Impresa3"},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":"Impresa4"},{"$f":"IF('Dati Gen'!$B$42<>\"\",'Dati Gen'!$B$42,\"\")","v":""}]
[null,null,{"$f":"IF('Computo-Massimali'!C89<>\"\",'Computo-Massimali'!C89,\"\")","v":"Manutenzione straordinaria, restauro e recupero conservativo"},null,{"$f":"'Computo-Massimali'!E89","v":0.75},0,{"$f":"IF('Computo-Massimali'!F89<>0,'Computo-Massimali'!G89*F89/'Computo-Massimali'!F89,0)","v":0},{"$f":"SUM(F89:G89)","v":0},{"$f":"IF(('Computo-Massimali'!F89+'Computo-Massimali'!G89)<>0,'Computo-Massimali'!I89/('Computo-Massimali'!F89+'Computo-Massimali'!G89)*H89,0)","v":0},{"$f":"H89+I89","v":0},{"$f":"IF('Computo-Massimali'!F89<>0,'Computo-Massimali'!K89*F89/'Computo-Massimali'!F89,0)","v":0},{"$f":"SUM(J89:K89)","v":0},{"$f":"IF(L89<=R89,L89*E89,R89*E89)","v":0},{"$f":"IF('Computo-Massimali'!L89>0,L89/'Computo-Massimali'!L89,0)","v":0},{"$f":"IF(F89>0,IF(F89>'Computo-Massimali'!F89,\">C.\",IF(F89<'SAL.30%'!F89,\"<S1\",\"\")),\"\")","v":""},"..",{"$f":"IF(C89<>\"\",C89,\"\")","v":"Manutenzione straordinaria, restauro e recupero conservativo"},{"$f":"'Computo-Massimali'!T89","v":96000},{"$f":"IF(L89>R89,\"KO Tot.>Detr.\",\"ok\")","v":"ok"},null,{"$f":"IF(L89<R89,L89,R89)","v":0},null,{"$f":"IF(L89>R89,L89-R89,0)","v":0},null,{"$f":"IF(M89<>0,J89*M89/L89,0)","v":0},null,{"$f":"IF(M89<>0,K89*M89/L89,0)","v":0},null,null,null,null,null,{"$f":"Q89","v":"Manutenzione straordinaria, restauro e recupero conservativo"},0,0,0,0,0,{"$f":"IF(ABS(SUM(AH89:AL89)-H89)>0.01,\"err. Somma\",IF(AH89>'Computo-Massimali'!BJ89,\"Err.1\",IF(AI89>'Computo-Massimali'!BK89,\"Err.2\",IF(AJ89>'Computo-Massimali'!BL89,\"Err.3\",IF(AK89>'Computo-Massimali'!BM89,\"Err.4\",IF(AL89>'Computo-Massimali'!BN89,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"IF('Computo-Massimali'!C90<>\"\",'Computo-Massimali'!C90,\"\")","v":""},{"$f":"IF('Computo-Massimali'!D90<>\"\",'Computo-Massimali'!D90,\"\")","v":""},{"$f":"'Computo-Massimali'!E90","v":0.6},0,{"$f":"IF('Computo-Massimali'!F90<>0,'Computo-Massimali'!G90*F90/'Computo-Massimali'!F90,0)","v":0},{"$f":"SUM(F90:G90)","v":0},{"$f":"IF(('Computo-Massimali'!F90+'Computo-Massimali'!G90)<>0,'Computo-Massimali'!I90/('Computo-Massimali'!F90+'Computo-Massimali'!G90)*H90,0)","v":0},{"$f":"H90+I90","v":0},{"$f":"IF('Computo-Massimali'!F90<>0,'Computo-Massimali'!K90*F90/'Computo-Massimali'!F90,0)","v":0},{"$f":"SUM(J90:K90)","v":0},{"$f":"IF(L90<=R90,L90*E90,R90*E90)","v":0},{"$f":"IF('Computo-Massimali'!L90>0,L90/'Computo-Massimali'!L90,0)","v":0},{"$f":"IF(F90>0,IF(F90>'Computo-Massimali'!F90,\">C.\",IF(F90<'SAL.30%'!F90,\"<S1\",\"\")),\"\")","v":""},"..",{"$f":"IF(C90<>\"\",C90,\"\")","v":""},{"$f":"'Computo-Massimali'!T90","v":96000},{"$f":"IF(L90>R90,\"KO Tot.>Detr.\",\"ok\")","v":"ok"},null,{"$f":"IF(L90<R90,L90,R90)","v":0},null,{"$f":"IF(L90>R90,L90-R90,0)","v":0},null,{"$f":"IF(M90<>0,J90*M90/L90,0)","v":0},null,{"$f":"IF(M90<>0,K90*M90/L90,0)","v":0},null,null,null,null,null,{"$f":"Q90","v":""},0,0,0,0,0,{"$f":"IF(ABS(SUM(AH90:AL90)-H90)>0.01,\"err. Somma\",IF(AH90>'Computo-Massimali'!BJ90,\"Err.1\",IF(AI90>'Computo-Massimali'!BK90,\"Err.2\",IF(AJ90>'Computo-Massimali'!BL90,\"Err.3\",IF(AK90>'Computo-Massimali'!BM90,\"Err.4\",IF(AL90>'Computo-Massimali'!BN90,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"IF('Computo-Massimali'!C91<>\"\",'Computo-Massimali'!C91,\"\")","v":""},{"$f":"IF('Computo-Massimali'!D91<>\"\",'Computo-Massimali'!D91,\"\")","v":""},{"$f":"'Computo-Massimali'!E91","v":0.7},0,{"$f":"IF('Computo-Massimali'!F91<>0,'Computo-Massimali'!G91*F91/'Computo-Massimali'!F91,0)","v":0},{"$f":"SUM(F91:G91)","v":0},{"$f":"IF(('Computo-Massimali'!F91+'Computo-Massimali'!G91)<>0,'Computo-Massimali'!I91/('Computo-Massimali'!F91+'Computo-Massimali'!G91)*H91,0)","v":0},{"$f":"H91+I91","v":0},{"$f":"IF('Computo-Massimali'!F91<>0,'Computo-Massimali'!K91*F91/'Computo-Massimali'!F91,0)","v":0},{"$f":"SUM(J91:K91)","v":0},{"$f":"IF(L91<=R91,L91*E91,R91*E91)","v":0},{"$f":"IF('Computo-Massimali'!L91>0,L91/'Computo-Massimali'!L91,0)","v":0},{"$f":"IF(F91>0,IF(F91>'Computo-Massimali'!F91,\">C.\",IF(F91<'SAL.30%'!F91,\"<S1\",\"\")),\"\")","v":""},"..",{"$f":"IF(C91<>\"\",C91,\"\")","v":""},{"$f":"'Computo-Massimali'!T91","v":96000},{"$f":"IF(L91>R91,\"KO Tot.>Detr.\",\"ok\")","v":"ok"},null,{"$f":"IF(L91<R91,L91,R91)","v":0},null,{"$f":"IF(L91>R91,L91-R91,0)","v":0},null,{"$f":"IF(M91<>0,J91*M91/L91,0)","v":0},null,{"$f":"IF(M91<>0,K91*M91/L91,0)","v":0},null,null,null,null,null,{"$f":"Q91","v":""},0,0,0,0,0,{"$f":"IF(ABS(SUM(AH91:AL91)-H91)>0.01,\"err. Somma\",IF(AH91>'Computo-Massimali'!BJ91,\"Err.1\",IF(AI91>'Computo-Massimali'!BK91,\"Err.2\",IF(AJ91>'Computo-Massimali'!BL91,\"Err.3\",IF(AK91>'Computo-Massimali'!BM91,\"Err.4\",IF(AL91>'Computo-Massimali'!BN91,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"IF('Computo-Massimali'!C92<>\"\",'Computo-Massimali'!C92,\"\")","v":""},{"$f":"IF('Computo-Massimali'!D92<>\"\",'Computo-Massimali'!D92,\"\")","v":""},{"$f":"'Computo-Massimali'!E92","v":0},0,{"$f":"IF('Computo-Massimali'!F92<>0,'Computo-Massimali'!G92*F92/'Computo-Massimali'!F92,0)","v":0},{"$f":"SUM(F92:G92)","v":0},{"$f":"IF(('Computo-Massimali'!F92+'Computo-Massimali'!G92)<>0,'Computo-Massimali'!I92/('Computo-Massimali'!F92+'Computo-Massimali'!G92)*H92,0)","v":0},{"$f":"H92+I92","v":0},{"$f":"IF('Computo-Massimali'!F92<>0,'Computo-Massimali'!K92*F92/'Computo-Massimali'!F92,0)","v":0},{"$f":"SUM(J92:K92)","v":0},{"$f":"IF(L92<=R92,L92*E92,R92*E92)","v":0},{"$f":"IF('Computo-Massimali'!L92>0,L92/'Computo-Massimali'!L92,0)","v":0},{"$f":"IF(F92>0,IF(F92>'Computo-Massimali'!F92,\">C.\",IF(F92<'SAL.30%'!F92,\"<S1\",\"\")),\"\")","v":""},"..",{"$f":"IF(C92<>\"\",C92,\"\")","v":""},{"$f":"'Computo-Massimali'!T92","v":96000},{"$f":"IF(L92>R92,\"KO Tot.>Detr.\",\"ok\")","v":"ok"},null,{"$f":"IF(L92<R92,L92,R92)","v":0},null,{"$f":"IF(L92>R92,L92-R92,0)","v":0},null,{"$f":"IF(M92<>0,J92*M92/L92,0)","v":0},null,{"$f":"IF(M92<>0,K92*M92/L92,0)","v":0},null,null,null,null,null,{"$f":"Q92","v":""},0,0,0,0,0,{"$f":"IF(ABS(SUM(AH92:AL92)-H92)>0.01,\"err. Somma\",IF(AH92>'Computo-Massimali'!BJ92,\"Err.1\",IF(AI92>'Computo-Massimali'!BK92,\"Err.2\",IF(AJ92>'Computo-Massimali'!BL92,\"Err.3\",IF(AK92>'Computo-Massimali'!BM92,\"Err.4\",IF(AL92>'Computo-Massimali'!BN92,\"Err.5\",\"\"))))))","v":""}]
[null,null,"TotalI SAL N.2 - Altri Interventi  : ",null,null,{"$f":"SUM(F89:F92)","v":0},0,0,0,0,0,0,0,{"$f":"IF('Computo-Massimali'!L93>0,L93/'Computo-Massimali'!L93,0)","v":0},{"$f":"IF(F93>0,IF(F93>'Computo-Massimali'!F93,\">C.\",IF(F93<'SAL.30%'!F93,\"<S1\",\"\")),\"\")","v":""},null,null,{"$f":"C93","v":"TotalI SAL N.2 - Altri Interventi  : "},null,null,{"$f":"SUM(U89:V92)","v":0},null,{"$f":"SUM(W89:X92)","v":0},null,{"$f":"SUM(Y89:Z92)","v":0},null,{"$f":"SUM(AA89:AB92)","v":0},null,null,null,null,null,{"$f":"R93","v":"TotalI SAL N.2 - Altri Interventi  : "},{"$f":"SUM(AH89:AH92)","v":0},{"$f":"SUM(AI89:AI92)","v":0},0,0,0]
[null,null,"Quota a Carico Cliente per Altri Interventi =  Eccedenza Spesa Ammessa + (100-x)%·Spesa Ammessa =",null,null,null,null,null,null,null,null,{"$f":"IF((1-E89)*U89+(1-E90)*U90+(1-E91)*U91+(1-E92)*U92>0,W93+(1-E89)*U89+(1-E90)*U90+(1-E91)*U91+(1-E92)*U92,W93)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Quota Cedibile = x%·Spesa Ammessa = ",{"$f":"U89*E89+U90*E90+U91*E91+U92*E92","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!BI98","v":"Ripartizione tra le Imprese -  Imponibile Lavori "}]
[null,null,"TOTALI SAL N.2",null,null,"Importo Lavori Eseguiti","Incidenza Sicurezza","Imponibile","Iva","Importo c.iva","Spese tecniche","Totale","Credito Spettante","%SAL",null,null,{"$f":"C96","v":"TOTALI SAL N.2"},null,null,null,"Spesa Ammessa",null,"Quota Eccedente Massimale Spesa ",null,"Credito Spettante \nQuota Imprese | Quota Tecnici",null,null,null,null,null,null,null,{"$f":"Q96","v":"TOTALI SAL N.2"},{"$f":"IF('Dati Gen'!$B$38<>\"\",'Dati Gen'!$B$38,\"\")","v":"Impresa1"},{"$f":"IF('Dati Gen'!$B$39<>\"\",'Dati Gen'!$B$39,\"\")","v":"Impresa2"},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":"Impresa3"},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":"Impresa4"},{"$f":"IF('Dati Gen'!$B$42<>\"\",'Dati Gen'!$B$42,\"\")","v":""}]
[null,null,null,null,null,{"$f":"F81+F93","v":0},0,0,0,0,0,{"$f":"L81+L93","v":0},{"$f":"M81+M93","v":0},{"$f":"IF('Computo-Massimali'!L100>0,L97/'Computo-Massimali'!L100,0)","v":0},{"$f":"IF(F97>0,IF(F97>'Computo-Massimali'!F100,\">C.\",IF(F97<'SAL.30%'!F97,\"<S1\",\"\")),\"\")","v":""},null,null,null,null,null,{"$f":"U81+U93","v":0},null,{"$f":"W81+W93","v":0},null,{"$f":"Y81+Y93","v":0},null,{"$f":"AA81+AA93","v":0},null,null,null,null,null,null,{"$f":"AH81+AH93","v":0},{"$f":"AI81+AI93","v":0},{"$f":"AJ81+AJ93","v":0},{"$f":"AK81+AK93","v":0},{"$f":"AL81+AL93","v":0}]
[null,null,"Importi Netti : SAL.60% - SAL.30%  ",null,null,{"$f":"F97-'SAL.30%'!F97","v":-15000},{"$f":"G97-'SAL.30%'!G97","v":0},{"$f":"H97-'SAL.30%'!H97","v":-15000},{"$f":"I97-'SAL.30%'!I97","v":-1500},{"$f":"J97-'SAL.30%'!J97","v":-16500},{"$f":"K97-'SAL.30%'!K97","v":-2299.4736180904524},{"$f":"L97-'SAL.30%'!L97","v":-18799.473618090451},{"$f":"M97-'SAL.30%'!M97","v":-14099.605213567838}]
[]
[null,null,{"$f":"IF(ABS(D5-G97)>0.01,\"Importo Effettivo Lavori Eseguiti\",\"\")","v":"Importo Effettivo Lavori Eseguiti"},null,null,{"$f":"IF($C$100<>\"\",F97,\"\")","v":0},{"$f":"IF($C$100<>\"\",D5,\"\")","v":15812.03},{"$f":"IF($C$100<>\"\",F100+G100,\"\")","v":15812.03},{"$f":"IF($C$100<>\"\",H100*AliqIva,\"\")","v":1581.2030000000002},{"$f":"IF($C$100<>\"\",H100+I100,\"\")","v":17393.233},{"$f":"IF($C$100<>\"\",K97,\"\")","v":0},{"$f":"IF($C$100<>\"\",J100+K100,\"\")","v":17393.233},{"$f":"IF($C$100<>\"\",L100*percDetr,\"\")","v":13044.92475},{"$f":"IF($C$100<>\"\",L100/'Computo-Massimali'!L100,\"\")","v":0.34869266560374262}]
[null,null,{"$f":"IF($C$100<>\"\",\"Oneri/Lavori Sicurezza non imputabili al SAL, per lavori non eseguiti\",\"\")","v":"Oneri/Lavori Sicurezza non imputabili al SAL, per lavori non eseguiti"},null,null,null,{"$f":"IF($C$101<>\"\",D5-G97,\"\")","v":15812.03}]
[]
[]
[null,null,"Quota % effettiva per cessione credito a Banca o Impresa \"Interventi SB.\"  ",null,null,null,null,{"$f":"'Computo-Massimali'!H104","v":0.90909090909090906},{"$f":"'Computo-Massimali'!I104","v":90.909090909090907},"Importo Ricevuto",{"$f":"L83*H104","v":0},"Costo Cess. SB.",{"$f":"IF(L81-L82-K104>0,L81-L82-K104,0)","v":0}]
[null,null,null,null,null,null,"Quota % effettiva per cessione credito a Banca o Impresa \"Altri Interventi\"  ",{"$f":"'Computo-Massimali'!H105","v":1},{"$f":"'Computo-Massimali'!I105","v":100},"Importo Ricevuto",{"$f":"L95*H105","v":0},"Costo Cess. Altri",{"$f":"IF(L95-K105>0,L95-K105,0)","v":0}]
[]
[null,null,null,null,null,"Costi Cliente","Quota Imprese","Quota Tecnici",null,null,"Costi Totali","Quota Imprese","Quota Tecnici"]
[null,null,null,null,"Quota a Carico x Interventi Superbonus ",{"$f":"L82","v":0},{"$f":"IF(Totale60<>0,F108*Import60/Totale60,0)","v":0},{"$f":"IF(Totale60<>0,F108*SpeseTec60/Totale60,0)","v":0},null,"Interventi Superbonus",{"$f":"Totale60","v":0},{"$f":"IF(Totale60<>0,K108*Import60/Totale60,0)","v":0},{"$f":"IF(Totale60<>0,K108*SpeseTec60/Totale60,0)","v":0}]
[null,null,null,null,"Quota a Carico x Altri Interventi",{"$f":"L94","v":0},{"$f":"IF(L93<>0,F109*J93/L93,0)","v":0},{"$f":"IF(L93<>0,F109*K93/L93,0)","v":0},null,"Altri Interventi",{"$f":"L93","v":0},{"$f":"IF(L93<>0,K109*J93/L93,0)","v":0},{"$f":"IF(L93<>0,K109*K93/L93,0)","v":0}]
[null,null,null,null,"per Cessione Credito Superbonus",{"$f":"M104","v":0},{"$f":"IF(Totale60<>0,F110*Import60/Totale60,0)","v":0},{"$f":"IF(Totale60<>0,F110*SpeseTec60/Totale60,0)","v":0},null,"Costi Cessione",{"$f":"F110+F111","v":0},{"$f":"G110+G111","v":0},{"$f":"H110+H111","v":0}]
[null,null,null,null,"per Cessione Credito Altri Interventi",{"$f":"M105","v":0},{"$f":"IF(L93<>0,F111*J93/L93,0)","v":0},{"$f":"IF(L93<>0,F111*K93/L93,0)","v":0},null,"Sommano",{"$f":"SUM(K108:K110)","v":0},{"$f":"SUM(L108:L110)","v":0},{"$f":"SUM(M108:M110)","v":0}]
[null,null,null,null,"Sommano",{"$f":"SUM(F108:F111)","v":0},{"$f":"SUM(G108:G111)","v":0},{"$f":"SUM(H108:H111)","v":0}]

{"sheet":"SAL.Finale","index":7,"n_rows":112,"n_cols":55,"rows_kept":112,"cut":false,"hidden":false,"merged":[[91,26,91,27],[91,24,91,25],[91,22,91,23],[90,20,90,21],[90,18,90,19],[89,22,89,23],[91,2,91,3],[79,2,80,4],[88,2,88,3],[90,2,90,3],[89,2,89,3],[83,2,83,13],[87,18,87,19],[95,32,96,32],[86,32,86,37],[78,32,78,37],[79,32,80,32],[96,22,96,23],[92,24,92,25],[96,24,96,25],[96,26,96,27],[95,24,95,27],[92,26,92,27],[95,22,95,23],[92,22,92,23],[80,26,80,27],[80,24,80,25],[86,16,86,27],[79,20,79,21],[91,20,91,21],[91,18,91,19],[89,24,89,25],[90,26,90,27],[89,26,89,27],[89,20,89,21],[90,22,90,23],[90,24,90,25],[58,26,58,27],[58,24,58,25],[88,26,88,27],[87,24,87,27],[87,22,87,23],[88,22,88,23],[79,16,80,19],[79,22,79,23],[89,18,89,19],[80,20,80,21],[80,22,80,23],[79,24,79,27],[58,20,58,21],[87,20,87,21],[88,20,88,21],[88,18,88,19],[88,24,88,25],[58,17,58,19],[58,22,58,23],[63,51,63,52],[60,51,60,52],[61,51,61,52],[94,32,94,37],[62,47,62,48],[63,47,63,48],[60,43,60,44],[60,45,60,46],[63,45,63,46],[63,43,63,44],[62,43,62,44],[61,43,61,44],[62,45,62,46],[58,43,58,44],[58,45,58,46],[58,47,58,48],[63,49,63,50],[59,49,59,50],[59,43,59,44],[59,45,59,46],[55,49,55,50],[58,49,58,50],[56,49,56,50],[61,45,61,46],[57,45,57,46],[57,43,57,44],[53,45,53,46],[53,47,53,48],[53,49,53,50],[54,49,54,50],[54,51,54,52],[53,51,53,52],[54,47,54,48],[55,43,55,44],[56,43,56,44],[55,45,55,46],[56,45,56,46],[59,51,59,52],[62,49,62,50],[62,51,62,52],[61,49,61,50],[57,51,57,52],[57,49,57,50],[57,47,57,48],[55,47,55,48],[56,51,56,52],[61,47,61,48],[55,51,55,52],[58,51,58,52],[56,47,56,48],[60,49,60,50],[60,47,60,48],[59,47,59,48],[52,43,52,44],[40,47,40,48],[41,47,41,48],[42,43,42,44],[52,47,52,48],[51,40,51,52],[41,43,41,44],[45,47,45,48],[45,43,45,44],[47,40,47,41],[47,43,47,44],[46,51,46,52],[42,47,42,48],[42,51,42,52],[52,49,52,50],[52,51,52,52],[52,45,52,46],[46,40,46,41],[50,51,50,52],[47,51,47,52],[43,47,43,48],[44,43,44,44],[42,40,42,41],[43,40,43,41],[43,43,43,44],[28,45,28,46],[28,43,28,44],[54,43,54,44],[54,45,54,46],[30,47,30,48],[53,43,53,44],[44,47,44,48],[50,43,50,44],[46,47,46,48],[48,43,48,44],[48,47,48,48],[30,45,30,46],[39,40,39,52],[40,40,40,41],[40,43,40,44],[40,45,40,46],[48,40,48,41],[30,49,30,50],[30,51,30,52],[49,40,49,41],[45,51,45,52],[50,47,50,48],[47,47,47,48],[50,45,50,46],[44,51,44,52],[49,51,49,52],[28,51,28,52],[28,49,28,50],[41,51,41,52],[43,51,43,52],[29,49,29,50],[40,49,40,50],[26,51,26,52],[25,49,25,50],[22,45,22,46],[25,43,25,44],[26,43,26,44],[27,26,27,27],[49,26,49,27],[46,43,46,44],[48,51,48,52],[49,43,49,44],[49,47,49,48],[27,47,27,48],[27,51,27,52],[29,47,29,48],[40,51,40,52],[27,49,27,50],[29,51,29,52],[26,47,26,48],[26,49,26,50],[24,51,24,52],[22,47,22,48],[23,47,23,48],[28,47,28,48],[45,40,45,41],[34,20,34,21],[36,20,36,21],[21,20,21,21],[22,49,22,50],[25,24,25,25],[22,43,22,44],[21,24,21,25],[26,26,26,27],[31,24,31,25],[22,22,22,23],[15,51,15,52],[17,51,17,52],[17,43,17,44],[22,51,22,52],[25,51,25,52],[24,45,24,46],[24,47,24,48],[19,47,19,48],[23,45,23,46],[23,51,23,52],[19,51,19,52],[20,47,20,48],[20,45,20,46],[24,49,24,50],[25,47,25,48],[21,47,21,48],[20,51,20,52],[21,43,21,44],[23,49,23,50],[21,51,21,52],[15,47,15,48],[21,45,21,46],[21,49,21,50],[24,43,24,44],[19,49,19,50],[16,47,16,48],[17,47,17,48],[17,45,17,46],[20,43,20,44],[19,45,19,46],[16,51,16,52],[20,49,20,50],[18,40,18,52],[10,47,10,48],[14,47,14,48],[13,51,13,52],[11,51,11,52],[11,47,11,48],[13,47,13,48],[10,51,10,52],[14,51,14,52],[12,51,12,52],[12,47,12,48],[6,40,6,52],[3,16,3,27],[7,45,7,46],[7,47,7,48],[7,49,7,50],[7,51,7,52],[8,20,8,21],[9,26,9,27],[8,43,8,44],[8,22,8,23],[8,24,8,25],[9,43,9,44],[9,47,9,48],[9,51,9,52],[9,18,9,19],[7,43,7,44],[8,2,8,3],[8,18,8,19],[13,2,13,4],[17,16,17,27],[19,18,19,19],[12,18,12,19],[12,24,12,25],[17,2,17,13],[6,32,6,37],[12,20,12,21],[13,20,13,21],[11,24,11,25],[10,24,10,25],[11,26,11,27],[10,20,10,21],[19,26,19,27],[9,2,9,3],[10,22,10,23],[18,20,18,21],[15,20,15,21],[10,18,10,19],[10,2,10,3],[8,26,8,27],[19,24,19,25],[1,13,5,14],[3,2,3,4],[4,2,5,2],[4,3,5,4],[4,10,5,11],[4,12,5,12],[7,20,7,21],[2,2,2,4],[4,5,5,9],[6,2,6,13],[6,16,6,27],[7,2,7,4],[7,18,7,19],[7,22,7,23],[7,24,7,27],[15,2,15,4],[12,2,12,4],[11,20,11,21],[15,22,15,23],[11,22,11,23],[13,18,13,19],[20,24,20,25],[18,22,18,23],[22,2,22,3],[20,18,20,19],[21,2,21,3],[11,2,11,3],[14,2,14,4],[14,18,14,19],[19,20,19,21],[18,2,18,4],[18,18,18,19],[20,22,20,23],[22,18,22,19],[21,22,21,23],[15,17,15,19],[11,18,11,19],[18,24,18,27],[22,20,22,21],[9,22,9,23],[9,20,9,21],[9,24,9,25],[16,40,16,41],[11,43,11,44],[14,43,14,44],[9,40,9,41],[15,24,15,25],[14,20,14,21],[14,22,14,23],[11,40,11,41],[12,43,12,44],[13,40,13,41],[12,26,12,27],[12,22,12,23],[13,22,13,23],[13,24,13,25],[14,24,14,25],[15,26,15,27],[10,40,10,41],[14,26,14,27],[15,43,15,44],[15,40,15,41],[24,18,24,19],[26,18,26,19],[23,20,23,21],[29,18,29,19],[25,20,25,21],[26,20,26,21],[25,18,25,19],[29,20,29,21],[14,40,14,41],[17,32,17,37],[23,26,23,27],[21,26,21,27],[29,24,29,25],[26,22,26,23],[19,2,19,3],[23,18,23,19],[20,20,20,21],[19,22,19,23],[20,2,20,3],[33,18,33,19],[41,18,41,19],[42,18,42,19],[28,20,28,21],[30,20,30,21],[34,18,34,19],[21,18,21,19],[23,22,23,23],[27,20,27,21],[27,22,27,23],[24,20,24,21],[29,2,29,4],[28,2,28,4],[28,18,28,19],[24,2,24,4],[25,2,25,4],[23,2,23,4],[26,2,26,4],[27,2,27,4],[48,2,48,4],[35,20,35,21],[47,22,47,23],[50,2,50,4],[46,2,46,4],[47,2,47,4],[45,18,45,19],[40,18,40,19],[43,2,43,3],[41,2,41,3],[49,20,49,21],[44,2,44,3],[45,2,45,4],[50,18,50,19],[49,2,49,4],[44,18,44,19],[49,18,49,19],[40,2,40,4],[42,20,42,21],[35,2,35,4],[39,16,39,27],[36,24,36,25],[30,2,30,4],[35,18,35,19],[36,2,36,4],[34,2,34,3],[36,17,36,19],[39,2,39,13],[46,20,46,21],[48,20,48,21],[47,20,47,21],[33,2,33,3],[31,2,31,3],[32,2,32,3],[30,18,30,19],[32,18,32,19],[32,20,32,21],[31,20,31,21],[31,18,31,19],[43,18,43,19],[46,18,46,19],[44,20,44,21],[33,20,33,21],[42,2,42,3],[47,18,47,19],[43,20,43,21],[107,18,107,19],[107,20,107,21],[104,18,104,19],[104,20,104,21],[103,18,103,19],[103,20,103,21],[92,20,92,21],[95,16,96,19],[92,17,92,19],[96,20,96,21],[95,20,95,21],[55,20,55,21],[57,18,57,19],[56,18,56,19],[49,22,49,23],[53,24,53,25],[57,24,57,25],[51,22,51,23],[54,20,54,21],[48,22,48,23],[55,18,55,19],[103,2,103,6],[92,2,92,4],[93,2,93,10],[97,2,97,4],[98,2,98,4],[99,2,99,4],[96,2,96,4],[100,2,100,4],[101,2,101,5],[95,2,95,4],[57,2,57,4],[58,2,58,4],[56,2,56,3],[72,2,72,13],[73,2,73,13],[87,2,87,4],[86,2,86,13],[81,2,81,10],[77,2,77,3],[71,2,71,13],[70,2,70,13],[69,2,69,13],[55,2,55,3],[54,2,54,3],[53,2,53,3],[51,2,51,4],[52,2,52,4],[53,18,53,19],[7,54,7,59],[40,54,40,59],[19,43,19,44],[25,45,25,46],[26,45,26,46],[29,45,29,46],[27,45,27,46],[28,26,28,27],[24,26,24,27],[25,26,25,27],[32,26,32,27],[10,26,10,27],[8,40,8,41],[8,47,8,48],[8,51,8,52],[7,40,7,41],[51,18,51,19],[55,24,55,25],[10,43,10,44],[22,24,22,25],[29,26,29,27],[22,26,22,27],[26,24,26,25],[28,24,28,25],[23,24,23,25],[54,18,54,19],[52,18,52,19],[52,24,52,25],[51,24,51,25],[49,24,49,25],[48,24,48,25],[48,18,48,19],[53,22,53,23],[50,24,50,25],[51,20,51,21],[45,20,45,21],[40,20,40,21],[46,22,46,23],[41,20,41,21],[27,18,27,19],[28,22,28,23],[25,22,25,23],[30,24,30,25],[34,26,34,27],[35,26,35,27],[27,24,27,25],[31,22,31,23],[12,40,12,41],[16,43,16,44],[13,43,13,44],[20,26,20,27],[13,26,13,27],[27,43,27,44],[33,26,33,27],[29,43,29,44],[30,43,30,44],[23,43,23,44],[44,40,44,41],[31,26,31,27],[24,24,24,25],[24,22,24,23],[32,22,32,23],[40,22,40,23],[30,22,30,23],[43,26,43,27],[35,22,35,23],[36,22,36,23],[36,26,36,27],[43,24,43,25],[29,22,29,23],[32,24,32,25],[44,24,44,25],[44,22,44,23],[42,22,42,23],[34,22,34,23],[44,26,44,27],[41,22,41,23],[41,40,41,41],[30,26,30,27],[39,32,39,37],[33,24,33,25],[46,26,46,27],[45,26,45,27],[33,22,33,23],[41,26,41,27],[40,24,40,27],[41,24,41,25],[35,24,35,25],[34,24,34,25],[46,24,46,25],[45,24,45,25],[43,22,43,23],[42,24,42,25],[45,22,45,23],[42,26,42,27],[47,26,47,27],[55,26,55,27],[52,26,52,27],[56,26,56,27],[57,26,57,27],[50,20,50,21],[54,24,54,25],[52,20,52,21],[54,22,54,23],[53,26,53,27],[51,26,51,27],[50,26,50,27],[52,22,52,23],[50,22,50,23],[54,26,54,27],[53,20,53,21],[48,26,48,27],[47,24,47,25],[56,24,56,25],[56,20,56,21],[55,22,55,23],[57,20,57,21],[57,22,57,23],[56,22,56,23]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(\"SimMZ\",C:C,0)","v":78}]
[null,null,{"$f":"'SAL.30%'!C2","v":"Tizio Caio FG.12 P.LLA.510 Sub.4  - Roma"},null,null,"DATI PROGETTO :","IMPONIBILE","29/08/2022","IMPORTO",null,"IMPONIBILE","IVA","IMPORTO","Pratica.SB"]
[null,null,"STATO AVANZAMENTO LAVORI Finale",null,null,"Importo Lavori ",{"$f":"'Dati Gen'!G18","v":39800},{"$f":"'Dati Gen'!K18","v":3980},{"$f":"'Dati Gen'!M18","v":43780},"Importo Netto",{"$f":"'Dati Gen'!G20","v":39800},{"$f":"'Dati Gen'!K20","v":3980},{"$f":"'Dati Gen'!M20","v":43780},null,null,"*"]
[null,null,"24/03/2023",null,null,"Oneri Sicurezza ",{"$f":"'Dati Gen'!G19","v":0},{"$f":"'Dati Gen'!K19","v":0},{"$f":"'Dati Gen'!M19","v":0},"Spese Tecniche",{"$f":"'Dati Gen'!G21","v":6101.2684096000003},{"$f":"'Dati Gen'!K21","v":0},{"$f":"'Dati Gen'!M21","v":6101.2684096000003},null,null,null,{"$f":"IF(Titolare!$B$16=\"Versione Demo\",\"Versione Demo\",IF('Computo-Massimali'!C6<>\"\",\"Attenzione! Tabella Computo-Massimali non completa. Si consiglia di completare, prima di registrare Voci di SAL\",\"\"))","v":"Versione Demo"}]
[null,null,"Oneri/Lavori x Sicurezza ",0,null,null,null,null,null,null,{"$f":"'Dati Gen'!G22","v":"Importo Complessivo Progetto"},null,{"$f":"'Dati Gen'!M22","v":49881.268409600001}]
[]
[null,null,"INTERVENTI TRAINANTI",null,null,null,null,null,null,null,null,null,null,null,"..",null,{"$f":"CONCATENATE(\"Verifica Massimali di Spesa \",C7)","v":"Verifica Massimali di Spesa INTERVENTI TRAINANTI"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!BI7","v":"Ripartizione tra le Imprese -  Imponibile Lavori INTERVENTI TRAINANTI"},null,null,null,null,null,null,null,"Ripartizione Spese Tecniche / Lavoro : SAL. Finale - INTERVENTI SB."]
[null,null,"  Interventi",null,null,"Importo Lavori","Incidenza Sicurezza","Imponibile","Iva","Importo c.iva","Spese tecniche","Totale",{"$f":"CONCATENATE(\"Credito Spettante \", percDetr*100,\"% Spesa Ammessa\")","v":"Credito Spettante 75% Spesa Ammessa"},"%SAL",null,null,"Interventi","Massimale  spesa","Verifica Max",null,"Spesa Ammessa",null,"Quota Eccedente Massimale Spesa ",null,{"$f":"CONCATENATE(\"Credito Spettante\",CHAR(10), percDetr*100,\"% Spesa Ammessa\",CHAR(10),\"Quota Imprese | Quota Tecnici\")","v":"Credito Spettante\n75% Spesa Ammessa\nQuota Imprese | Quota Tecnici"},null,null,null,null,null,null,null,"Interventi",{"$f":"IF('Dati Gen'!$B$38<>\"\",'Dati Gen'!$B$38,\"\")","v":"Impresa1"},{"$f":"IF('Dati Gen'!$B$39<>\"\",'Dati Gen'!$B$39,\"\")","v":"Impresa2"},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":"Impresa3"},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":"Impresa4"},{"$f":"IF('Dati Gen'!$B$42<>\"\",'Dati Gen'!$B$42,\"\")","v":""},null,null,"Lavoro",null,"Tecnico","Onorario",null,"C.Cassa",null,"Imponibile",null,"IVA",null,"Totale",null,"Applica Sconto in Fattura",{"$f":"IF(ABS(SUM(AZ9:AZ17)-AZ18)>0.01,CONCATENATE(\"Errore: \",CHAR(10),\"Somma Ripartizione Totale SB =\",ROUND(SUM(AZ9:AZ17),2), \" €.   <>  \",CHAR(10),\"Totale Spese Tecniche                   =\",ROUND(AZ18,2),\" €.\"),\"\")","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C9","v":"PV) Isolamento pareti perimetrali"},null,{"$f":"'Computo-Massimali'!E9","v":"Esterno"},{"$f":"'Computo-Massimali'!F9","v":0},{"$f":"IF('Computo-Massimali'!F9<>0,'Computo-Massimali'!G9*F9/'Computo-Massimali'!F9,0)","v":0},{"$f":"SUM(F9:G9)","v":0},{"$f":"IF(('Computo-Massimali'!F9+'Computo-Massimali'!G9)<>0,'Computo-Massimali'!I9/('Computo-Massimali'!F9+'Computo-Massimali'!G9)*H9,0)","v":0},{"$f":"H9+I9","v":0},{"$f":"IF('Computo-Massimali'!F9<>0,'Computo-Massimali'!K9*F9/'Computo-Massimali'!F9,0)","v":0},{"$f":"SUM(J9:K9)","v":0},{"$f":"IF(L9<=R9,L9*percDetr,R9*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L9>0,L9/'Computo-Massimali'!L9,0)","v":0},{"$f":"IF(F9>0,IF(F9-0.001>'Computo-Massimali'!F9,\">C.\",IF(F9+0.001<'SAL.60%'!F9,\"<S2\",\"\")),\"\")","v":""},"..",{"$f":"C9","v":"PV) Isolamento pareti perimetrali"},{"$f":"'Computo-Massimali'!T9","v":0},{"$f":"IF(L9>R9,\"ko\",\"ok\")","v":"ok"},null,{"$f":"IF(L13<>0,(L9/L13)*U13,0)","v":0},null,{"$f":"IF(L9>R9,L9-R9,0)","v":0},null,{"$f":"IF(M9<>0,J9*M9/L9,0)","v":0},null,{"$f":"IF(M9<>0,K9*M9/L9,0)","v":0},null,null,null,null,null,{"$f":"Q9","v":"PV) Isolamento pareti perimetrali"},{"$f":"'Computo-Massimali'!BJ9","v":0},{"$f":"'Computo-Massimali'!BK9","v":0},{"$f":"'Computo-Massimali'!BL9","v":0},{"$f":"'Computo-Massimali'!BM9","v":0},{"$f":"'Computo-Massimali'!BN9","v":0},{"$f":"IF(ABS(SUM(AH9:AL9)-H9)>0.01,\"err. Somma\",IF(AH9>'Computo-Massimali'!BJ9,\"Err.1\",IF(AI9>'Computo-Massimali'!BK9,\"Err.2\",IF(AJ9>'Computo-Massimali'!BL9,\"Err.3\",IF(AK9>'Computo-Massimali'!BM9,\"Err.4\",IF(AL9>'Computo-Massimali'!BN9,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF('Dati Gen'!$B$25<>\"\",'Dati Gen'!$B$25,\"\")","v":"Progettazione Architettonica, strutturale, Dir.Lav. Misure e contabilità"},null,{"$f":"IF('Dati Gen'!$C$25<>\"\",'Dati Gen'!$C$25,\"\")","v":"Tecnico1"},{"$f":"AV9/(1+AT9)","v":0},null,{"$f":"'Dati Gen'!G25","v":0.04},{"$f":"AR9*AT9","v":0},{"$f":"AZ9/(1+AX9)","v":0},null,{"$f":"'Dati Gen'!J25","v":0.22},{"$f":"AX9*(AR9+AU9)","v":0},{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$18*'Dati Gen'!M25/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ9<>\"\",VLOOKUP(AQ9,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":"NO"}]
[null,null,{"$f":"'Computo-Massimali'!C10","v":"PO) Isolamento coperture"},null,{"$f":"'Computo-Massimali'!E10","v":"Esterno"},{"$f":"'Computo-Massimali'!F10","v":0},{"$f":"IF('Computo-Massimali'!F10<>0,'Computo-Massimali'!G10*F10/'Computo-Massimali'!F10,0)","v":0},{"$f":"SUM(F10:G10)","v":0},{"$f":"IF(('Computo-Massimali'!F10+'Computo-Massimali'!G10)<>0,'Computo-Massimali'!I10/('Computo-Massimali'!F10+'Computo-Massimali'!G10)*H10,0)","v":0},{"$f":"H10+I10","v":0},{"$f":"IF('Computo-Massimali'!F10<>0,'Computo-Massimali'!K10*F10/'Computo-Massimali'!F10,0)","v":0},{"$f":"SUM(J10:K10)","v":0},0,{"$f":"IF('Computo-Massimali'!L10>0,L10/'Computo-Massimali'!L10,0)","v":0},{"$f":"IF(F10>0,IF(F10-0.001>'Computo-Massimali'!F10,\">C.\",IF(F10+0.001<'SAL.60%'!F10,\"<S2\",\"\")),\"\")","v":""},"..",{"$f":"C10","v":"PO) Isolamento coperture"},{"$f":"'Computo-Massimali'!T10","v":0},{"$f":"IF(L10>R10,\"ko\",\"ok\")","v":"ok"},null,{"$f":"IF(L13<>0,(L10/L13)*U13,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"PO) Isolamento coperture",{"$f":"'Computo-Massimali'!BJ10","v":0},{"$f":"'Computo-Massimali'!BK10","v":0},{"$f":"'Computo-Massimali'!BL10","v":0},{"$f":"'Computo-Massimali'!BM10","v":0},{"$f":"'Computo-Massimali'!BN10","v":0},{"$f":"IF(ABS(SUM(AH10:AL10)-H10)>0.01,\"err. Somma\",IF(AH10>'Computo-Massimali'!BJ10,\"Err.1\",IF(AI10>'Computo-Massimali'!BK10,\"Err.2\",IF(AJ10>'Computo-Massimali'!BL10,\"Err.3\",IF(AK10>'Computo-Massimali'!BM10,\"Err.4\",IF(AL10>'Computo-Massimali'!BN10,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF('Dati Gen'!$B$26<>\"\",'Dati Gen'!$B$26,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$C$26<>\"\",'Dati Gen'!$C$26,\"\")","v":""},{"$f":"AV10/(1+AT10)","v":0},null,{"$f":"'Dati Gen'!G26","v":0.04},0,{"$f":"AZ10/(1+AX10)","v":0},null,{"$f":"'Dati Gen'!J26","v":0.22},{"$f":"(AR10+AU10)*AX10","v":0},{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$18*'Dati Gen'!M26/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ10<>\"\",VLOOKUP(AQ10,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C11","v":"POND) Isol. coperture non disperdenti"},null,{"$f":"'Computo-Massimali'!E11","v":"Esterno"},{"$f":"'Computo-Massimali'!F11","v":0},{"$f":"IF('Computo-Massimali'!F11<>0,'Computo-Massimali'!G11*F11/'Computo-Massimali'!F11,0)","v":0},{"$f":"SUM(F11:G11)","v":0},{"$f":"IF(('Computo-Massimali'!F11+'Computo-Massimali'!G11)<>0,'Computo-Massimali'!I11/('Computo-Massimali'!F11+'Computo-Massimali'!G11)*H11,0)","v":0},{"$f":"H11+I11","v":0},{"$f":"IF('Computo-Massimali'!F11<>0,'Computo-Massimali'!K11*F11/'Computo-Massimali'!F11,0)","v":0},{"$f":"SUM(J11:K11)","v":0},0,{"$f":"IF('Computo-Massimali'!L11>0,L11/'Computo-Massimali'!L11,0)","v":0},{"$f":"IF(F11>0,IF(F11-0.001>'Computo-Massimali'!F11,\">C.\",IF(F11+0.001<'SAL.60%'!F11,\"<S2\",\"\")),\"\")","v":""},"..","POND) Isol. coperture non disperdenti",{"$f":"'Computo-Massimali'!T11","v":0},"ok",null,{"$f":"IF(L13<>0,(L11/L13)*U13,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"POND) Isol. coperture non disperdenti",{"$f":"'Computo-Massimali'!BJ11","v":0},{"$f":"'Computo-Massimali'!BK11","v":0},{"$f":"'Computo-Massimali'!BL11","v":0},{"$f":"'Computo-Massimali'!BM11","v":0},{"$f":"'Computo-Massimali'!BN11","v":0},{"$f":"IF(ABS(SUM(AH11:AL11)-H11)>0.01,\"err. Somma\",IF(AH11>'Computo-Massimali'!BJ11,\"Err.1\",IF(AI11>'Computo-Massimali'!BK11,\"Err.2\",IF(AJ11>'Computo-Massimali'!BL11,\"Err.3\",IF(AK11>'Computo-Massimali'!BM11,\"Err.4\",IF(AL11>'Computo-Massimali'!BN11,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF('Dati Gen'!$B$27<>\"\",'Dati Gen'!$B$27,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$C$27<>\"\",'Dati Gen'!$C$27,\"\")","v":""},0,null,{"$f":"'Dati Gen'!G27","v":0.04},0,0,null,{"$f":"'Dati Gen'!J27","v":0},0,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$18*'Dati Gen'!M27/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ11<>\"\",VLOOKUP(AQ11,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C12","v":"PS) Isolamento Pavimenti"},null,{"$f":"'Computo-Massimali'!E12","v":"Interno/terreno"},{"$f":"'Computo-Massimali'!F12","v":0},{"$f":"IF('Computo-Massimali'!F12<>0,'Computo-Massimali'!G12*F12/'Computo-Massimali'!F12,0)","v":0},{"$f":"SUM(F12:G12)","v":0},{"$f":"IF(('Computo-Massimali'!F12+'Computo-Massimali'!G12)<>0,'Computo-Massimali'!I12/('Computo-Massimali'!F12+'Computo-Massimali'!G12)*H12,0)","v":0},{"$f":"H12+I12","v":0},{"$f":"IF('Computo-Massimali'!F12<>0,'Computo-Massimali'!K12*F12/'Computo-Massimali'!F12,0)","v":0},{"$f":"SUM(J12:K12)","v":0},0,{"$f":"IF('Computo-Massimali'!L12>0,L12/'Computo-Massimali'!L12,0)","v":0},{"$f":"IF(F12>0,IF(F12-0.001>'Computo-Massimali'!F12,\">C.\",IF(F12+0.001<'SAL.60%'!F12,\"<S2\",\"\")),\"\")","v":""},"..","PS) Isolamento Pavimenti",{"$f":"'Computo-Massimali'!T12","v":0},"ok",null,{"$f":"IF(L13<>0,(L12/L13)*U13,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"PS) Isolamento Pavimenti",{"$f":"'Computo-Massimali'!BJ12","v":0},{"$f":"'Computo-Massimali'!BK12","v":0},{"$f":"'Computo-Massimali'!BL12","v":0},{"$f":"'Computo-Massimali'!BM12","v":0},{"$f":"'Computo-Massimali'!BN12","v":0},{"$f":"IF(ABS(SUM(AH12:AL12)-H12)>0.01,\"err. Somma\",IF(AH12>'Computo-Massimali'!BJ12,\"Err.1\",IF(AI12>'Computo-Massimali'!BK12,\"Err.2\",IF(AJ12>'Computo-Massimali'!BL12,\"Err.3\",IF(AK12>'Computo-Massimali'!BM12,\"Err.4\",IF(AL12>'Computo-Massimali'!BN12,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF('Dati Gen'!$B$28<>\"\",'Dati Gen'!$B$28,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$C$28<>\"\",'Dati Gen'!$C$28,\"\")","v":""},0,null,{"$f":"'Dati Gen'!G28","v":0.04},0,0,null,{"$f":"'Dati Gen'!J28","v":0.22},0,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$18*'Dati Gen'!M28/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ12<>\"\",VLOOKUP(AQ12,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C13","v":"Totali Isolamento PV) PO) POND) PS) "},null,null,{"$f":"SUM(F9:F12)","v":0},{"$f":"SUM(G9:G12)","v":0},{"$f":"SUM(H9:H12)","v":0},0,0,0,0,0,{"$f":"IF('Computo-Massimali'!L13>0,L13/'Computo-Massimali'!L13,0)","v":0},{"$f":"IF(F13>0,IF(F13-0.001>'Computo-Massimali'!F13,\">C.\",IF(F13+0.001<'SAL.60%'!F13,\"<S2\",\"\")),\"\")","v":""},null,"Totali Isolamento PV) PO) POND) PS) ",{"$f":"'Computo-Massimali'!T13","v":0},"ok",null,{"$f":"IF(L13<R13,L13,R13)","v":0},null,0,null,0,null,0,null,null,null,null,null,"Totali Isolamento PV) PO) POND) PS) ",{"$f":"SUM(AH9:AH12)","v":0},{"$f":"SUM(AI9:AI12)","v":0},{"$f":"SUM(AJ9:AJ12)","v":0},{"$f":"SUM(AK9:AK12)","v":0},{"$f":"SUM(AL9:AL12)","v":0},null,null,{"$f":"IF('Dati Gen'!$B$29<>\"\",'Dati Gen'!$B$29,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$C$29<>\"\",'Dati Gen'!$C$29,\"\")","v":""},{"$f":"AV13/(1+AT13)","v":0},null,{"$f":"'Dati Gen'!G29","v":0.04},0,0,null,{"$f":"'Dati Gen'!J29","v":0.22},0,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$18*'Dati Gen'!M29/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ13<>\"\",VLOOKUP(AQ13,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":""}]
[null,null,{"$f":"CONCATENATE('Computo-Massimali'!C14,\" con \",'Computo-Massimali'!D14)","v":"Impianti climatizzazione e ACS  con PC)Aria/Aria"},null,null,{"$f":"'Computo-Massimali'!F14","v":0},{"$f":"IF('Computo-Massimali'!F14<>0,'Computo-Massimali'!G14*F14/'Computo-Massimali'!F14,0)","v":0},{"$f":"SUM(F14:G14)","v":0},{"$f":"IF(('Computo-Massimali'!F14+'Computo-Massimali'!G14)<>0,'Computo-Massimali'!I14/('Computo-Massimali'!F14+'Computo-Massimali'!G14)*H14,0)","v":0},{"$f":"H14+I14","v":0},{"$f":"IF('Computo-Massimali'!F14<>0,'Computo-Massimali'!K14*F14/'Computo-Massimali'!F14,0)","v":0},{"$f":"SUM(J14:K14)","v":0},0,{"$f":"IF('Computo-Massimali'!L14>0,L14/'Computo-Massimali'!L14,0)","v":0},{"$f":"IF(F14>0,IF(F14-0.001>'Computo-Massimali'!F14,\">C.\",IF(F14+0.001<'SAL.60%'!F14,\"<S2\",\"\")),\"\")","v":""},"..","Impianti climatizzazione e ACS  con PC)Aria/Aria",{"$f":"'Computo-Massimali'!T14","v":0},"ok",null,{"$f":"IF(L14<R14,L14,R14)","v":0},null,0,null,0,null,0,null,null,null,null,null,"Impianti climatizzazione e ACS  con PC)Aria/Aria",{"$f":"'Computo-Massimali'!BJ14","v":0},{"$f":"'Computo-Massimali'!BK14","v":0},{"$f":"'Computo-Massimali'!BL14","v":0},{"$f":"'Computo-Massimali'!BM14","v":0},{"$f":"'Computo-Massimali'!BN14","v":0},{"$f":"IF(ABS(SUM(AH14:AL14)-H14)>0.01,\"err. Somma\",IF(AH14>'Computo-Massimali'!BJ14,\"Err.1\",IF(AI14>'Computo-Massimali'!BK14,\"Err.2\",IF(AJ14>'Computo-Massimali'!BL14,\"Err.3\",IF(AK14>'Computo-Massimali'!BM14,\"Err.4\",IF(AL14>'Computo-Massimali'!BN14,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF('Dati Gen'!$B$30<>\"\",'Dati Gen'!$B$30,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$C$30<>\"\",'Dati Gen'!$C$30,\"\")","v":""},{"$f":"AV14/(1+AT14)","v":0},null,{"$f":"'Dati Gen'!G30","v":0.04},0,0,null,{"$f":"'Dati Gen'!J30","v":0.22},0,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$18*'Dati Gen'!M30/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ14<>\"\",VLOOKUP(AQ14,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":""}]
[null,null,{"$f":"CONCATENATE('Computo-Massimali'!C15,'Computo-Massimali'!E15)","v":"SismaBonus Zona 1,2 o 3         P.Classi = 1"},null,null,{"$f":"'Computo-Massimali'!F15","v":0},{"$f":"IF('Computo-Massimali'!F15<>0,'Computo-Massimali'!G15*F15/'Computo-Massimali'!F15,0)","v":0},{"$f":"SUM(F15:G15)","v":0},{"$f":"IF(('Computo-Massimali'!F15+'Computo-Massimali'!G15)<>0,'Computo-Massimali'!I15/('Computo-Massimali'!F15+'Computo-Massimali'!G15)*H15,0)","v":0},{"$f":"H15+I15","v":0},{"$f":"IF('Computo-Massimali'!F15<>0,'Computo-Massimali'!K15*F15/'Computo-Massimali'!F15,0)","v":0},{"$f":"SUM(J15:K15)","v":0},0,{"$f":"IF('Computo-Massimali'!L15>0,L15/'Computo-Massimali'!L15,0)","v":0},{"$f":"IF(F15>0,IF(F15-0.001>'Computo-Massimali'!F15,\">C.\",IF(F15+0.001<'SAL.60%'!F15,\"<S2\",\"\")),\"\")","v":""},"..","SismaBonus Zona 1,2 o 3         P.Classi = 1",{"$f":"'Computo-Massimali'!T15","v":96000},"ok",null,{"$f":"IF(L15<R15,L15,R15)","v":0},null,0,null,0,null,0,null,null,null,null,null,"SismaBonus Zona 1,2 o 3         P.Classi = 1",{"$f":"'Computo-Massimali'!BJ15","v":0},{"$f":"'Computo-Massimali'!BK15","v":0},{"$f":"'Computo-Massimali'!BL15","v":0},{"$f":"'Computo-Massimali'!BM15","v":0},{"$f":"'Computo-Massimali'!BN15","v":0},{"$f":"IF(ABS(SUM(AH15:AL15)-H15)>0.01,\"err. Somma\",IF(AH15>'Computo-Massimali'!BJ15,\"Err.1\",IF(AI15>'Computo-Massimali'!BK15,\"Err.2\",IF(AJ15>'Computo-Massimali'!BL15,\"Err.3\",IF(AK15>'Computo-Massimali'!BM15,\"Err.4\",IF(AL15>'Computo-Massimali'!BN15,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF('Dati Gen'!$B$31<>\"\",'Dati Gen'!$B$31,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$C$31<>\"\",'Dati Gen'!$C$31,\"\")","v":""},0,null,{"$f":"'Dati Gen'!G31","v":0.04},0,0,null,{"$f":"'Dati Gen'!J31","v":0.22},0,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$18*'Dati Gen'!M31/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ15<>\"\",VLOOKUP(AQ15,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C16","v":"Totale interventi Trainanti  :  "},null,null,{"$f":"IF(Titolare!$B$16=\"Versione Demo\",0,SUM(F13:F15))","v":0},{"$f":"SUM(G13:G15)","v":0},0,0,0,0,0,{"$f":"SUM(M13:M15)","v":0},{"$f":"IF('Computo-Massimali'!L16>0,L16/'Computo-Massimali'!L16,0)","v":0},{"$f":"IF(F16>0,IF(F16-0.001>'Computo-Massimali'!F16,\">C.\",IF(F16+0.001<'SAL.60%'!F16,\"<S2\",\"\")),\"\")","v":""},null,null,{"$f":"C16","v":"Totale interventi Trainanti  :  "},null,null,{"$f":"SUM(U13:V15)","v":0},null,{"$f":"SUM(W13:X15)","v":0},null,{"$f":"SUM(Y13:Z15)","v":0},null,{"$f":"SUM(AA13:AB15)","v":0},null,null,null,null,null,{"$f":"R16","v":"Totale interventi Trainanti  :  "},{"$f":"SUM(AH13:AH15)","v":0},{"$f":"SUM(AI13:AI15)","v":0},{"$f":"SUM(AJ13:AJ15)","v":0},{"$f":"SUM(AK13:AK15)","v":0},{"$f":"SUM(AL13:AL15)","v":0},null,null,{"$f":"IF('Dati Gen'!$B$32<>\"\",'Dati Gen'!$B$32,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$C$32<>\"\",'Dati Gen'!$C$32,\"\")","v":""},0,null,{"$f":"'Dati Gen'!G32","v":0.04},0,0,null,{"$f":"'Dati Gen'!J32","v":0.22},0,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$18*'Dati Gen'!M32/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ16<>\"\",VLOOKUP(AQ16,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Dati Gen'!$B$35<>\"\",'Dati Gen'!$B$35,\"\")","v":"Visto Conformità"},null,{"$f":"IF('Dati Gen'!$C$35<>\"\",'Dati Gen'!$C$35,\"\")","v":"Consulente"},0,null,{"$f":"'Dati Gen'!G35","v":0.04},0,0,null,{"$f":"'Dati Gen'!J35","v":0.22},0,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$18*'Dati Gen'!M35/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ17<>\"\",VLOOKUP(AQ17,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":"NO"}]
[null,null,"INTERVENTI TRAINATI PARTI COMUNI CONDOMINIALI",null,null,null,null,null,null,null,null,null,null,null,"..",null,{"$f":"CONCATENATE(\"Verifica Massimali di Spesa \",C18)","v":"Verifica Massimali di Spesa INTERVENTI TRAINATI PARTI COMUNI CONDOMINIALI"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!BI18","v":"Ripartizione tra le Imprese -  Imponibile Lavori INTERVENTI TRAINATI PARTI COMUNI CONDOMINIALI"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR9:AS17)","v":0},null,{"$f":"SUM(AU9:AU17)","v":0},null,{"$f":"SUM(AV9:AW17)","v":0},null,null,{"$f":"SUM(AY9:AY17)","v":0},{"$f":"K81","v":0}]
[null,null,"  Interventi",null,null,"Importo Lavori","Incidenza Sicurezza","Imponibile","Iva","Importo c.iva","Spese tecniche","Totale",{"$f":"$M$8","v":"Credito Spettante 75% Spesa Ammessa"},"%SAL",null,null,"Interventi","Massimale  spesa","Verifica Max",null,"Spesa Ammessa",null,"Quota Eccedente Massimale Spesa ",null,{"$f":"$Y$8","v":"Credito Spettante\n75% Spesa Ammessa\nQuota Imprese | Quota Tecnici"},null,null,null,null,null,null,null,"Interventi",{"$f":"IF('Dati Gen'!$B$38<>\"\",'Dati Gen'!$B$38,\"\")","v":"Impresa1"},{"$f":"IF('Dati Gen'!$B$39<>\"\",'Dati Gen'!$B$39,\"\")","v":"Impresa2"},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":"Impresa3"},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":"Impresa4"},{"$f":"IF('Dati Gen'!$B$42<>\"\",'Dati Gen'!$B$42,\"\")","v":""},null,null,"Ripartizione Spese Tecniche / Professionista : SAL. Finale - INTERVENTI SB."]
[null,null,{"$f":"'Computo-Massimali'!C20","v":"PV) Isolamento pareti perimetrali"},null,{"$f":"'Computo-Massimali'!E20","v":"Esterno"},{"$f":"'Computo-Massimali'!F20","v":0},{"$f":"IF('Computo-Massimali'!F20<>0,'Computo-Massimali'!G20*F20/'Computo-Massimali'!F20,0)","v":0},{"$f":"SUM(F20:G20)","v":0},{"$f":"IF(('Computo-Massimali'!F20+'Computo-Massimali'!G20)<>0,'Computo-Massimali'!I20/('Computo-Massimali'!F20+'Computo-Massimali'!G20)*H20,0)","v":0},{"$f":"H20+I20","v":0},{"$f":"IF('Computo-Massimali'!F20<>0,'Computo-Massimali'!K20*F20/'Computo-Massimali'!F20,0)","v":0},{"$f":"SUM(J20:K20)","v":0},{"$f":"IF(L20<=R20,L20*percDetr,R20*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L20>0,L20/'Computo-Massimali'!L20,0)","v":0},{"$f":"IF(F20>0,IF(F20-0.001>'Computo-Massimali'!F20,\">C.\",IF(F20+0.001<'SAL.60%'!F20,\"<S2\",\"\")),\"\")","v":""},"..",{"$f":"C20","v":"PV) Isolamento pareti perimetrali"},{"$f":"'Computo-Massimali'!T20","v":0},{"$f":"IF(L20>R20,\"ko\",\"ok\")","v":"ok"},null,{"$f":"IF(L24<>0,(L20/L24)*U24,0)","v":0},null,{"$f":"IF(L20>R20,L20-R20,0)","v":0},null,{"$f":"IF(M20<>0,J20*M20/L20,0)","v":0},null,{"$f":"IF(M20<>0,K20*M20/L20,0)","v":0},null,null,null,null,null,{"$f":"Q20","v":"PV) Isolamento pareti perimetrali"},{"$f":"'Computo-Massimali'!BJ20","v":0},{"$f":"'Computo-Massimali'!BK20","v":0},{"$f":"'Computo-Massimali'!BL20","v":0},{"$f":"'Computo-Massimali'!BM20","v":0},{"$f":"'Computo-Massimali'!BN20","v":0},{"$f":"IF(ABS(SUM(AH20:AL20)-H20)>0.01,\"err. Somma\",IF(AH20>'Computo-Massimali'!BJ20,\"Err.1\",IF(AI20>'Computo-Massimali'!BK20,\"Err.2\",IF(AJ20>'Computo-Massimali'!BL20,\"Err.3\",IF(AK20>'Computo-Massimali'!BM20,\"Err.4\",IF(AL20>'Computo-Massimali'!BN20,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF('Dati Gen'!$B$44<>\"\",'Dati Gen'!$B$44,\"\")","v":"Tecnico1"},{"$f":"IF('Dati Gen'!$B$45<>\"\",'Dati Gen'!$B$45,\"\")","v":"Tecnico2"},{"$f":"IF('Dati Gen'!$B$46<>\"\",'Dati Gen'!$B$46,\"\")","v":"Consulente"},{"$f":"IF('Dati Gen'!$B$47<>\"\",'Dati Gen'!$B$47,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$B$48<>\"\",'Dati Gen'!$B$48,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$B$49<>\"\",'Dati Gen'!$B$49,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$B$50<>\"\",'Dati Gen'!$B$50,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$B$51<>\"\",'Dati Gen'!$B$51,\"\")","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C21","v":"PO) Isolamento coperture"},null,{"$f":"'Computo-Massimali'!E21","v":"Esterno"},{"$f":"'Computo-Massimali'!F21","v":0},{"$f":"IF('Computo-Massimali'!F21<>0,'Computo-Massimali'!G21*F21/'Computo-Massimali'!F21,0)","v":0},{"$f":"SUM(F21:G21)","v":0},{"$f":"IF(('Computo-Massimali'!F21+'Computo-Massimali'!G21)<>0,'Computo-Massimali'!I21/('Computo-Massimali'!F21+'Computo-Massimali'!G21)*H21,0)","v":0},{"$f":"H21+I21","v":0},{"$f":"IF('Computo-Massimali'!F21<>0,'Computo-Massimali'!K21*F21/'Computo-Massimali'!F21,0)","v":0},{"$f":"SUM(J21:K21)","v":0},{"$f":"IF(L21<=R21,L21*percDetr,R21*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L21>0,L21/'Computo-Massimali'!L21,0)","v":0},{"$f":"IF(F21>0,IF(F21-0.001>'Computo-Massimali'!F21,\">C.\",IF(F21+0.001<'SAL.60%'!F21,\"<S2\",\"\")),\"\")","v":""},"..","PO) Isolamento coperture",{"$f":"'Computo-Massimali'!T21","v":0},"ok",null,{"$f":"IF(L24<>0,(L21/L24)*U24,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"PO) Isolamento coperture",{"$f":"'Computo-Massimali'!BJ21","v":0},{"$f":"'Computo-Massimali'!BK21","v":0},{"$f":"'Computo-Massimali'!BL21","v":0},{"$f":"'Computo-Massimali'!BM21","v":0},{"$f":"'Computo-Massimali'!BN21","v":0},{"$f":"IF(ABS(SUM(AH21:AL21)-H21)>0.01,\"err. Somma\",IF(AH21>'Computo-Massimali'!BJ21,\"Err.1\",IF(AI21>'Computo-Massimali'!BK21,\"Err.2\",IF(AJ21>'Computo-Massimali'!BL21,\"Err.3\",IF(AK21>'Computo-Massimali'!BM21,\"Err.4\",IF(AL21>'Computo-Massimali'!BN21,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF($AQ9=AO$20,$AZ9,0)","v":0},{"$f":"IF($AQ9=AP$20,$AZ9,0)","v":0},0,{"$f":"IF($AQ9=AR$20,$AZ9,0)","v":0},null,{"$f":"IF($AQ9=AT$20,$AZ9,0)","v":0},null,{"$f":"IF($AQ9=AV$20,$AZ9,0)","v":0},null,{"$f":"IF($AQ9=AX$20,$AZ9,0)","v":0},null,{"$f":"IF($AQ9=AZ$20,$AZ9,0)","v":0}]
[null,null,{"$f":"'Computo-Massimali'!C22","v":"PS) Isolamento Pavimenti"},null,{"$f":"'Computo-Massimali'!E22","v":"Interno/terreno"},{"$f":"'Computo-Massimali'!F22","v":0},{"$f":"IF('Computo-Massimali'!F22<>0,'Computo-Massimali'!G22*F22/'Computo-Massimali'!F22,0)","v":0},{"$f":"SUM(F22:G22)","v":0},{"$f":"IF(('Computo-Massimali'!F22+'Computo-Massimali'!G22)<>0,'Computo-Massimali'!I22/('Computo-Massimali'!F22+'Computo-Massimali'!G22)*H22,0)","v":0},{"$f":"H22+I22","v":0},{"$f":"IF('Computo-Massimali'!F22<>0,'Computo-Massimali'!K22*F22/'Computo-Massimali'!F22,0)","v":0},{"$f":"SUM(J22:K22)","v":0},{"$f":"IF(L22<=R22,L22*percDetr,R22*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L22>0,L22/'Computo-Massimali'!L22,0)","v":0},{"$f":"IF(F22>0,IF(F22-0.001>'Computo-Massimali'!F22,\">C.\",IF(F22+0.001<'SAL.60%'!F22,\"<S2\",\"\")),\"\")","v":""},"..","PS) Isolamento Pavimenti",{"$f":"'Computo-Massimali'!T22","v":0},"ok",null,{"$f":"IF(L24<>0,(L22/L24)*U24,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"PS) Isolamento Pavimenti",{"$f":"'Computo-Massimali'!BJ22","v":0},{"$f":"'Computo-Massimali'!BK22","v":0},{"$f":"'Computo-Massimali'!BL22","v":0},{"$f":"'Computo-Massimali'!BM22","v":0},{"$f":"'Computo-Massimali'!BN22","v":0},{"$f":"IF(ABS(SUM(AH22:AL22)-H22)>0.01,\"err. Somma\",IF(AH22>'Computo-Massimali'!BJ22,\"Err.1\",IF(AI22>'Computo-Massimali'!BK22,\"Err.2\",IF(AJ22>'Computo-Massimali'!BL22,\"Err.3\",IF(AK22>'Computo-Massimali'!BM22,\"Err.4\",IF(AL22>'Computo-Massimali'!BN22,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF($AQ10=AO$20,$AZ10,0)","v":0},0,0,{"$f":"IF($AQ10=AR$20,$AZ10,0)","v":0},null,{"$f":"IF($AQ10=AT$20,$AZ10,0)","v":0},null,{"$f":"IF($AQ10=AV$20,$AZ10,0)","v":0},null,{"$f":"IF($AQ10=AX$20,$AZ10,0)","v":0},null,{"$f":"IF($AQ10=AZ$20,$AZ10,0)","v":0}]
[null,null,{"$f":"'Computo-Massimali'!C23","v":"IN) Serramenti con chiusure oscuranti"},null,{"$f":"'Computo-Massimali'!E23","v":"Zone D, E ed F"},{"$f":"'Computo-Massimali'!F23","v":0},{"$f":"IF('Computo-Massimali'!F23<>0,'Computo-Massimali'!G23*F23/'Computo-Massimali'!F23,0)","v":0},{"$f":"SUM(F23:G23)","v":0},{"$f":"IF(('Computo-Massimali'!F23+'Computo-Massimali'!G23)<>0,'Computo-Massimali'!I23/('Computo-Massimali'!F23+'Computo-Massimali'!G23)*H23,0)","v":0},{"$f":"H23+I23","v":0},{"$f":"IF('Computo-Massimali'!F23<>0,'Computo-Massimali'!K23*F23/'Computo-Massimali'!F23,0)","v":0},{"$f":"SUM(J23:K23)","v":0},{"$f":"IF(L23<=R23,L23*percDetr,R23*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L23>0,L23/'Computo-Massimali'!L23,0)","v":0},{"$f":"IF(F23>0,IF(F23-0.001>'Computo-Massimali'!F23,\">C.\",IF(F23+0.001<'SAL.60%'!F23,\"<S2\",\"\")),\"\")","v":""},"..","IN) Serramenti con chiusure oscuranti",{"$f":"'Computo-Massimali'!T23","v":0},"ok",null,{"$f":"IF(L24<>0,(L23/L24)*U24,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"IN) Serramenti con chiusure oscuranti",{"$f":"'Computo-Massimali'!BJ23","v":0},{"$f":"'Computo-Massimali'!BK23","v":0},{"$f":"'Computo-Massimali'!BL23","v":0},{"$f":"'Computo-Massimali'!BM23","v":0},{"$f":"'Computo-Massimali'!BN23","v":0},{"$f":"IF(ABS(SUM(AH23:AL23)-H23)>0.01,\"err. Somma\",IF(AH23>'Computo-Massimali'!BJ23,\"Err.1\",IF(AI23>'Computo-Massimali'!BK23,\"Err.2\",IF(AJ23>'Computo-Massimali'!BL23,\"Err.3\",IF(AK23>'Computo-Massimali'!BM23,\"Err.4\",IF(AL23>'Computo-Massimali'!BN23,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF($AQ11=AO$20,$AZ11,0)","v":0},0,0,0,null,{"$f":"IF($AQ11=AT$20,$AZ11,0)","v":0},null,0,null,0,null,0]
[null,null,{"$f":"'Computo-Massimali'!C24","v":"Totali Isolamento PV) PO) PS) e IN)"},null,null,{"$f":"SUM(F20:F23)","v":0},0,0,0,0,0,0,{"$f":"SUM(M20:M23)","v":0},{"$f":"IF('Computo-Massimali'!L24>0,L24/'Computo-Massimali'!L24,0)","v":0},{"$f":"IF(F24>0,IF(F24-0.001>'Computo-Massimali'!F24,\">C.\",IF(F24+0.001<'SAL.60%'!F24,\"<S2\",\"\")),\"\")","v":""},null,"Totali Isolamento PV) PO) PS) e IN)",{"$f":"'Computo-Massimali'!T24","v":0},"ok",null,{"$f":"IF(L24<R24,L24,R24)","v":0},null,0,null,0,null,0,null,null,null,null,null,"Totali Isolamento PV) PO) PS) e IN)",{"$f":"SUM(AH20:AH23)","v":0},{"$f":"SUM(AI20:AI23)","v":0},{"$f":"SUM(AJ20:AJ23)","v":0},{"$f":"SUM(AK20:AK23)","v":0},{"$f":"SUM(AL20:AL23)","v":0},null,null,{"$f":"IF($AQ12=AO$20,$AZ12,0)","v":0},0,0,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'Computo-Massimali'!C25","v":"SS) Schermature solari e chiusure oscuranti"},null,null,{"$f":"'Computo-Massimali'!F25","v":0},{"$f":"IF('Computo-Massimali'!F25<>0,'Computo-Massimali'!G25*F25/'Computo-Massimali'!F25,0)","v":0},{"$f":"SUM(F25:G25)","v":0},{"$f":"IF(('Computo-Massimali'!F25+'Computo-Massimali'!G25)<>0,'Computo-Massimali'!I25/('Computo-Massimali'!F25+'Computo-Massimali'!G25)*H25,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F25<>0,'Computo-Massimali'!K25*F25/'Computo-Massimali'!F25,0)","v":0},{"$f":"SUM(J25:K25)","v":0},{"$f":"IF(L25<=R25,L25*percDetr,R25*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L25>0,L25/'Computo-Massimali'!L25,0)","v":0},{"$f":"IF(F25>0,IF(F25-0.001>'Computo-Massimali'!F25,\">C.\",IF(F25+0.001<'SAL.60%'!F25,\"<S2\",\"\")),\"\")","v":""},"..","SS) Schermature solari e chiusure oscuranti",{"$f":"'Computo-Massimali'!T25","v":0},"ok",null,{"$f":"IF(L25<R25,L25,R25)","v":0},null,0,null,0,null,0,null,null,null,null,null,"SS) Schermature solari e chiusure oscuranti",{"$f":"'Computo-Massimali'!BJ25","v":0},{"$f":"'Computo-Massimali'!BK25","v":0},{"$f":"'Computo-Massimali'!BL25","v":0},{"$f":"'Computo-Massimali'!BM25","v":0},{"$f":"'Computo-Massimali'!BN25","v":0},{"$f":"IF(ABS(SUM(AH25:AL25)-H25)>0.01,\"err. Somma\",IF(AH25>'Computo-Massimali'!BJ25,\"Err.1\",IF(AI25>'Computo-Massimali'!BK25,\"Err.2\",IF(AJ25>'Computo-Massimali'!BL25,\"Err.3\",IF(AK25>'Computo-Massimali'!BM25,\"Err.4\",IF(AL25>'Computo-Massimali'!BN25,\"Err.5\",\"\"))))))","v":""},null,0,0,0,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"CONCATENATE('Computo-Massimali'!C26,\" con \",'Computo-Massimali'!D26)","v":"Impianti climatizzazione con  con CC)Caldaie a Condensazione"},null,null,{"$f":"'Computo-Massimali'!F26","v":0},{"$f":"IF('Computo-Massimali'!F26<>0,'Computo-Massimali'!G26*F26/'Computo-Massimali'!F26,0)","v":0},{"$f":"SUM(F26:G26)","v":0},{"$f":"IF(('Computo-Massimali'!F26+'Computo-Massimali'!G26)<>0,'Computo-Massimali'!I26/('Computo-Massimali'!F26+'Computo-Massimali'!G26)*H26,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F26<>0,'Computo-Massimali'!K26*F26/'Computo-Massimali'!F26,0)","v":0},0,{"$f":"IF(L26<=R26,L26*percDetr,R26*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L26>0,L26/'Computo-Massimali'!L26,0)","v":0},{"$f":"IF(F26>0,IF(F26-0.001>'Computo-Massimali'!F26,\">C.\",IF(F26+0.001<'SAL.60%'!F26,\"<S2\",\"\")),\"\")","v":""},"..","Impianti climatizzazione con  con CC)Caldaie a Condensazione",{"$f":"'Computo-Massimali'!T26","v":0},"ok",null,{"$f":"IF(L26<R26,L26,R26)","v":0},null,0,null,0,null,0,null,null,null,null,null,"Impianti climatizzazione con  con CC)Caldaie a Condensazione",{"$f":"'Computo-Massimali'!BJ26","v":0},{"$f":"'Computo-Massimali'!BK26","v":0},{"$f":"'Computo-Massimali'!BL26","v":0},{"$f":"'Computo-Massimali'!BM26","v":0},{"$f":"'Computo-Massimali'!BN26","v":0},{"$f":"IF(ABS(SUM(AH26:AL26)-H26)>0.01,\"err. Somma\",IF(AH26>'Computo-Massimali'!BJ26,\"Err.1\",IF(AI26>'Computo-Massimali'!BK26,\"Err.2\",IF(AJ26>'Computo-Massimali'!BL26,\"Err.3\",IF(AK26>'Computo-Massimali'!BM26,\"Err.4\",IF(AL26>'Computo-Massimali'!BN26,\"Err.5\",\"\"))))))","v":""},null,0,0,0,0,null,0,null,0,null,{"$f":"IF($AQ14=AX$20,$AZ14,0)","v":0},null,0]
[null,null,{"$f":"'Computo-Massimali'!C27","v":"GA) Generatori aria calda Condensazione"},null,null,{"$f":"'Computo-Massimali'!F27","v":0},{"$f":"IF('Computo-Massimali'!F27<>0,'Computo-Massimali'!G27*F27/'Computo-Massimali'!F27,0)","v":0},{"$f":"SUM(F27:G27)","v":0},{"$f":"IF(('Computo-Massimali'!F27+'Computo-Massimali'!G27)<>0,'Computo-Massimali'!I27/('Computo-Massimali'!F27+'Computo-Massimali'!G27)*H27,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F27<>0,'Computo-Massimali'!K27*F27/'Computo-Massimali'!F27,0)","v":0},0,{"$f":"IF(L27<=R27,L27*percDetr,R27*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L27>0,L27/'Computo-Massimali'!L27,0)","v":0},{"$f":"IF(F27>0,IF(F27-0.001>'Computo-Massimali'!F27,\">C.\",IF(F27+0.001<'SAL.60%'!F27,\"<S2\",\"\")),\"\")","v":""},"..","GA) Generatori aria calda Condensazione",{"$f":"'Computo-Massimali'!T27","v":0},"ok",null,{"$f":"IF(L30<>0,(L27/L30)*U30,0)","v":0},null,{"$f":"IF(L27>R27,L27-R27,0)","v":0},null,0,null,0,null,null,null,null,null,"GA) Generatori aria calda Condensazione",{"$f":"'Computo-Massimali'!BJ27","v":0},{"$f":"'Computo-Massimali'!BK27","v":0},{"$f":"'Computo-Massimali'!BL27","v":0},{"$f":"'Computo-Massimali'!BM27","v":0},{"$f":"'Computo-Massimali'!BN27","v":0},{"$f":"IF(ABS(SUM(AH27:AL27)-H27)>0.01,\"err. Somma\",IF(AH27>'Computo-Massimali'!BJ27,\"Err.1\",IF(AI27>'Computo-Massimali'!BK27,\"Err.2\",IF(AJ27>'Computo-Massimali'!BL27,\"Err.3\",IF(AK27>'Computo-Massimali'!BM27,\"Err.4\",IF(AL27>'Computo-Massimali'!BN27,\"Err.5\",\"\"))))))","v":""},null,0,0,0,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'Computo-Massimali'!C28","v":"IB) Impianti Biomassa"},null,null,{"$f":"'Computo-Massimali'!F28","v":0},{"$f":"IF('Computo-Massimali'!F28<>0,'Computo-Massimali'!G28*F28/'Computo-Massimali'!F28,0)","v":0},{"$f":"SUM(F28:G28)","v":0},{"$f":"IF(('Computo-Massimali'!F28+'Computo-Massimali'!G28)<>0,'Computo-Massimali'!I28/('Computo-Massimali'!F28+'Computo-Massimali'!G28)*H28,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F28<>0,'Computo-Massimali'!K28*F28/'Computo-Massimali'!F28,0)","v":0},0,{"$f":"IF(L28<=R28,L28*percDetr,R28*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L28>0,L28/'Computo-Massimali'!L28,0)","v":0},{"$f":"IF(F28>0,IF(F28-0.001>'Computo-Massimali'!F28,\">C.\",IF(F28+0.001<'SAL.60%'!F28,\"<S2\",\"\")),\"\")","v":""},"..","IB) Impianti Biomassa",{"$f":"'Computo-Massimali'!T28","v":0},"ok",null,{"$f":"IF(L30<>0,(L28/L30)*U30,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"IB) Impianti Biomassa",{"$f":"'Computo-Massimali'!BJ28","v":0},{"$f":"'Computo-Massimali'!BK28","v":0},{"$f":"'Computo-Massimali'!BL28","v":0},{"$f":"'Computo-Massimali'!BM28","v":0},{"$f":"'Computo-Massimali'!BN28","v":0},{"$f":"IF(ABS(SUM(AH28:AL28)-H28)>0.01,\"err. Somma\",IF(AH28>'Computo-Massimali'!BJ28,\"Err.1\",IF(AI28>'Computo-Massimali'!BK28,\"Err.2\",IF(AJ28>'Computo-Massimali'!BL28,\"Err.3\",IF(AK28>'Computo-Massimali'!BM28,\"Err.4\",IF(AL28>'Computo-Massimali'!BN28,\"Err.5\",\"\"))))))","v":""},null,0,0,0,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'Computo-Massimali'!C29","v":"SA) Scaldacqua a pompa di calore"},null,null,{"$f":"'Computo-Massimali'!F29","v":0},{"$f":"IF('Computo-Massimali'!F29<>0,'Computo-Massimali'!G29*F29/'Computo-Massimali'!F29,0)","v":0},{"$f":"SUM(F29:G29)","v":0},{"$f":"IF(('Computo-Massimali'!F29+'Computo-Massimali'!G29)<>0,'Computo-Massimali'!I29/('Computo-Massimali'!F29+'Computo-Massimali'!G29)*H29,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F29<>0,'Computo-Massimali'!K29*F29/'Computo-Massimali'!F29,0)","v":0},0,{"$f":"IF(L29<=R29,L29*percDetr,R29*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L29>0,L29/'Computo-Massimali'!L29,0)","v":0},{"$f":"IF(F29>0,IF(F29-0.001>'Computo-Massimali'!F29,\">C.\",IF(F29+0.001<'SAL.60%'!F29,\"<S2\",\"\")),\"\")","v":""},"..","SA) Scaldacqua a pompa di calore",{"$f":"'Computo-Massimali'!T29","v":0},"ok",null,{"$f":"IF(L30<>0,(L29/L30)*U30,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"SA) Scaldacqua a pompa di calore",{"$f":"'Computo-Massimali'!BJ29","v":0},{"$f":"'Computo-Massimali'!BK29","v":0},{"$f":"'Computo-Massimali'!BL29","v":0},{"$f":"'Computo-Massimali'!BM29","v":0},{"$f":"'Computo-Massimali'!BN29","v":0},{"$f":"IF(ABS(SUM(AH29:AL29)-H29)>0.01,\"err. Somma\",IF(AH29>'Computo-Massimali'!BJ29,\"Err.1\",IF(AI29>'Computo-Massimali'!BK29,\"Err.2\",IF(AJ29>'Computo-Massimali'!BL29,\"Err.3\",IF(AK29>'Computo-Massimali'!BM29,\"Err.4\",IF(AL29>'Computo-Massimali'!BN29,\"Err.5\",\"\"))))))","v":""},null,0,0,0,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'Computo-Massimali'!C30","v":"Totali GA)  IB)  SA)"},null,null,{"$f":"SUM(F27:F29)","v":0},0,0,0,0,0,0,0,{"$f":"IF('Computo-Massimali'!L30>0,L30/'Computo-Massimali'!L30,0)","v":0},{"$f":"IF(F30>0,IF(F30-0.001>'Computo-Massimali'!F30,\">C.\",IF(F30+0.001<'SAL.60%'!F30,\"<S2\",\"\")),\"\")","v":""},null,"Totali GA)  IB)  SA)",{"$f":"'Computo-Massimali'!T30","v":0},"ok",null,{"$f":"IF(L30<R30,L30,R30)","v":0},null,0,null,0,null,0,null,null,null,null,null,"Totali GA)  IB)  SA)",{"$f":"SUM(AH27:AH29)","v":0},{"$f":"SUM(AI27:AI29)","v":0},{"$f":"SUM(AJ27:AJ29)","v":0},{"$f":"SUM(AK27:AK29)","v":0},{"$f":"SUM(AL27:AL29)","v":0},null,null,{"$f":"SUM(AO21:AO29)","v":0},{"$f":"SUM(AP21:AP29)","v":0},{"$f":"SUM(AQ21:AQ29)","v":0},{"$f":"SUM(AR21:AR29)","v":0},null,{"$f":"SUM(AT21:AT29)","v":0},null,{"$f":"SUM(AV21:AV29)","v":0},null,{"$f":"SUM(AX21:AX29)","v":0},null,{"$f":"SUM(AZ21:AZ29)","v":0},null,{"$f":"SUM(AO30:BA30)","v":0}]
[null,null,{"$f":"CONCATENATE('Computo-Massimali'!C31,\" - \",'Computo-Massimali'!E31)","v":"CO) Sistemi di Microgenerazione - Celle a combustibile"},null,null,{"$f":"'Computo-Massimali'!F31","v":0},{"$f":"IF('Computo-Massimali'!F31<>0,'Computo-Massimali'!G31*F31/'Computo-Massimali'!F31,0)","v":0},{"$f":"SUM(F31:G31)","v":0},{"$f":"IF(('Computo-Massimali'!F31+'Computo-Massimali'!G31)<>0,'Computo-Massimali'!I31/('Computo-Massimali'!F31+'Computo-Massimali'!G31)*H31,0)","v":0},{"$f":"H31+I31","v":0},{"$f":"IF('Computo-Massimali'!F31<>0,'Computo-Massimali'!K31*F31/'Computo-Massimali'!F31,0)","v":0},{"$f":"SUM(J31:K31)","v":0},{"$f":"IF(L31<=R31,L31*percDetr,R31*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L31>0,L31/'Computo-Massimali'!L31,0)","v":0},{"$f":"IF(F31>0,IF(F31-0.001>'Computo-Massimali'!F31,\">C.\",IF(F31+0.001<'SAL.60%'!F31,\"<S2\",\"\")),\"\")","v":""},"..","CO) Sistemi di Microgenerazione - Celle a combustibile",{"$f":"'Computo-Massimali'!T31","v":0},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"CO) Sistemi di Microgenerazione - Celle a combustibile",{"$f":"'Computo-Massimali'!BJ31","v":0},{"$f":"'Computo-Massimali'!BK31","v":0},{"$f":"'Computo-Massimali'!BL31","v":0},{"$f":"'Computo-Massimali'!BM31","v":0},{"$f":"'Computo-Massimali'!BN31","v":0},{"$f":"IF(ABS(SUM(AH31:AL31)-H31)>0.01,\"err. Somma\",IF(AH31>'Computo-Massimali'!BJ31,\"Err.1\",IF(AI31>'Computo-Massimali'!BK31,\"Err.2\",IF(AJ31>'Computo-Massimali'!BL31,\"Err.3\",IF(AK31>'Computo-Massimali'!BM31,\"Err.4\",IF(AL31>'Computo-Massimali'!BN31,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF($BB$30<>0,AO30/$BB$30,0)","v":0},{"$f":"IF($BB$30<>0,AP30/$BB$30,0)","v":0},{"$f":"IF($BB$30<>0,AQ30/$BB$30,0)","v":0},{"$f":"IF($BB$30<>0,AR30/$BB$30,0)","v":0},null,{"$f":"IF($BB$30<>0,AT30/$BB$30,0)","v":0},null,{"$f":"IF($BB$30<>0,AV30/$BB$30,0)","v":0},null,{"$f":"IF($BB$30<>0,AX30/$BB$30,0)","v":0},null,{"$f":"IF($BB$30<>0,AZ30/$BB$30,0)","v":0}]
[null,null,{"$f":"'Computo-Massimali'!C32","v":"ST) Collettori Solari"},null,{"$f":"'Computo-Massimali'!E32","v":"Piani Vetrati"},{"$f":"'Computo-Massimali'!F32","v":0},{"$f":"IF('Computo-Massimali'!F32<>0,'Computo-Massimali'!G32*F32/'Computo-Massimali'!F32,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F32+'Computo-Massimali'!G32)<>0,'Computo-Massimali'!I32/('Computo-Massimali'!F32+'Computo-Massimali'!G32)*H32,0)","v":0},{"$f":"H32+I32","v":0},{"$f":"IF('Computo-Massimali'!F32<>0,'Computo-Massimali'!K32*F32/'Computo-Massimali'!F32,0)","v":0},{"$f":"SUM(J32:K32)","v":0},0,{"$f":"IF('Computo-Massimali'!L32>0,L32/'Computo-Massimali'!L32,0)","v":0},{"$f":"IF(F32>0,IF(F32-0.001>'Computo-Massimali'!F32,\">C.\",IF(F32+0.001<'SAL.60%'!F32,\"<S2\",\"\")),\"\")","v":""},"..","ST) Collettori Solari",{"$f":"'Computo-Massimali'!T32","v":0},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"ST) Collettori Solari",{"$f":"'Computo-Massimali'!BJ32","v":0},{"$f":"'Computo-Massimali'!BK32","v":0},{"$f":"'Computo-Massimali'!BL32","v":0},{"$f":"'Computo-Massimali'!BM32","v":0},{"$f":"'Computo-Massimali'!BN32","v":0},{"$f":"IF(ABS(SUM(AH32:AL32)-H32)>0.01,\"err. Somma\",IF(AH32>'Computo-Massimali'!BJ32,\"Err.1\",IF(AI32>'Computo-Massimali'!BK32,\"Err.2\",IF(AJ32>'Computo-Massimali'!BL32,\"Err.3\",IF(AK32>'Computo-Massimali'!BM32,\"Err.4\",IF(AL32>'Computo-Massimali'!BN32,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C33","v":"FV) Solare Fotovoltaico [ kWp ]"},null,{"$f":"'Computo-Massimali'!E33","v":15.2},{"$f":"'Computo-Massimali'!F33","v":0},{"$f":"IF('Computo-Massimali'!F33<>0,'Computo-Massimali'!G33*F33/'Computo-Massimali'!F33,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F33+'Computo-Massimali'!G33)<>0,'Computo-Massimali'!I33/('Computo-Massimali'!F33+'Computo-Massimali'!G33)*H33,0)","v":0},{"$f":"H33+I33","v":0},{"$f":"IF('Computo-Massimali'!F33<>0,'Computo-Massimali'!K33*F33/'Computo-Massimali'!F33,0)","v":0},{"$f":"SUM(J33:K33)","v":0},0,{"$f":"IF('Computo-Massimali'!L33>0,L33/'Computo-Massimali'!L33,0)","v":0},{"$f":"IF(F33>0,IF(F33-0.001>'Computo-Massimali'!F33,\">C.\",IF(F33+0.001<'SAL.60%'!F33,\"<S2\",\"\")),\"\")","v":""},"..","FV) Solare Fotovoltaico [ kWp ]",{"$f":"'Computo-Massimali'!T33","v":36480},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"FV) Solare Fotovoltaico [ kWp ]",{"$f":"'Computo-Massimali'!BJ33","v":0},{"$f":"'Computo-Massimali'!BK33","v":0},{"$f":"'Computo-Massimali'!BL33","v":0},{"$f":"'Computo-Massimali'!BM33","v":0},{"$f":"'Computo-Massimali'!BN33","v":0},{"$f":"IF(ABS(SUM(AH33:AL33)-H33)>0.01,\"err. Somma\",IF(AH33>'Computo-Massimali'!BJ33,\"Err.1\",IF(AI33>'Computo-Massimali'!BK33,\"Err.2\",IF(AJ33>'Computo-Massimali'!BL33,\"Err.3\",IF(AK33>'Computo-Massimali'!BM33,\"Err.4\",IF(AL33>'Computo-Massimali'!BN33,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C34","v":"AC) Sistema di Accumulo [ kWh ]"},null,{"$f":"'Computo-Massimali'!E34","v":10},{"$f":"'Computo-Massimali'!F34","v":0},{"$f":"IF('Computo-Massimali'!F34<>0,'Computo-Massimali'!G34*F34/'Computo-Massimali'!F34,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F34+'Computo-Massimali'!G34)<>0,'Computo-Massimali'!I34/('Computo-Massimali'!F34+'Computo-Massimali'!G34)*H34,0)","v":0},{"$f":"H34+I34","v":0},{"$f":"IF('Computo-Massimali'!F34<>0,'Computo-Massimali'!K34*F34/'Computo-Massimali'!F34,0)","v":0},{"$f":"SUM(J34:K34)","v":0},0,{"$f":"IF('Computo-Massimali'!L34>0,L34/'Computo-Massimali'!L34,0)","v":0},{"$f":"IF(F34>0,IF(F34-0.001>'Computo-Massimali'!F34,\">C.\",IF(F34+0.001<'SAL.60%'!F34,\"<S2\",\"\")),\"\")","v":""},"..","AC) Sistema di Accumulo [ kWh ]",{"$f":"'Computo-Massimali'!T34","v":10000},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"AC) Sistema di Accumulo [ kWh ]",{"$f":"'Computo-Massimali'!BJ34","v":0},{"$f":"'Computo-Massimali'!BK34","v":0},{"$f":"'Computo-Massimali'!BL34","v":0},{"$f":"'Computo-Massimali'!BM34","v":0},{"$f":"'Computo-Massimali'!BN34","v":0},{"$f":"IF(ABS(SUM(AH34:AL34)-H34)>0.01,\"err. Somma\",IF(AH34>'Computo-Massimali'!BJ34,\"Err.1\",IF(AI34>'Computo-Massimali'!BK34,\"Err.2\",IF(AJ34>'Computo-Massimali'!BL34,\"Err.3\",IF(AK34>'Computo-Massimali'!BM34,\"Err.4\",IF(AL34>'Computo-Massimali'!BN34,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C35","v":"CR) Colonnine di Ricarica  [ N. ]"},null,{"$f":"'Computo-Massimali'!E35","v":1},{"$f":"'Computo-Massimali'!F35","v":0},{"$f":"IF('Computo-Massimali'!F35<>0,'Computo-Massimali'!G35*F35/'Computo-Massimali'!F35,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F35+'Computo-Massimali'!G35)<>0,'Computo-Massimali'!I35/('Computo-Massimali'!F35+'Computo-Massimali'!G35)*H35,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F35<>0,'Computo-Massimali'!K35*F35/'Computo-Massimali'!F35,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L35>0,L35/'Computo-Massimali'!L35,0)","v":0},{"$f":"IF(F35>0,IF(F35-0.001>'Computo-Massimali'!F35,\">C.\",IF(F35+0.001<'SAL.60%'!F35,\"<S2\",\"\")),\"\")","v":""},"..","CR) Colonnine di Ricarica  [ N. ]",{"$f":"'Computo-Massimali'!T35","v":1500},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"CR) Colonnine di Ricarica  [ N. ]",{"$f":"'Computo-Massimali'!BJ35","v":0},{"$f":"'Computo-Massimali'!BK35","v":0},{"$f":"'Computo-Massimali'!BL35","v":0},{"$f":"'Computo-Massimali'!BM35","v":0},{"$f":"'Computo-Massimali'!BN35","v":0},{"$f":"IF(ABS(SUM(AH35:AL35)-H35)>0.01,\"err. Somma\",IF(AH35>'Computo-Massimali'!BJ35,\"Err.1\",IF(AI35>'Computo-Massimali'!BK35,\"Err.2\",IF(AJ35>'Computo-Massimali'!BL35,\"Err.3\",IF(AK35>'Computo-Massimali'!BM35,\"Err.4\",IF(AL35>'Computo-Massimali'!BN35,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C36","v":"EBA) Eliminazione Barriere architettoniche"},null,null,{"$f":"'Computo-Massimali'!F36","v":0},{"$f":"IF('Computo-Massimali'!F36<>0,'Computo-Massimali'!G36*F36/'Computo-Massimali'!F36,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F36+'Computo-Massimali'!G36)<>0,'Computo-Massimali'!I36/('Computo-Massimali'!F36+'Computo-Massimali'!G36)*H36,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F36<>0,'Computo-Massimali'!K36*F36/'Computo-Massimali'!F36,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L36>0,L36/'Computo-Massimali'!L36,0)","v":0},{"$f":"IF(F36>0,IF(F36-0.001>'Computo-Massimali'!F36,\">C.\",IF(F36+0.001<'SAL.60%'!F36,\"<S2\",\"\")),\"\")","v":""},"..","EBA) Eliminazione Barriere architettoniche",{"$f":"'Computo-Massimali'!T36","v":96000},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"EBA) Eliminazione Barriere architettoniche",{"$f":"'Computo-Massimali'!BJ36","v":0},{"$f":"'Computo-Massimali'!BK36","v":0},{"$f":"'Computo-Massimali'!BL36","v":0},{"$f":"'Computo-Massimali'!BM36","v":0},{"$f":"'Computo-Massimali'!BN36","v":0},{"$f":"IF(ABS(SUM(AH36:AL36)-H36)>0.01,\"err. Somma\",IF(AH36>'Computo-Massimali'!BJ36,\"Err.1\",IF(AI36>'Computo-Massimali'!BK36,\"Err.2\",IF(AJ36>'Computo-Massimali'!BL36,\"Err.3\",IF(AK36>'Computo-Massimali'!BM36,\"Err.4\",IF(AL36>'Computo-Massimali'!BN36,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C37","v":"Totale Interventi Trainati Parti Comuni : "},null,null,{"$f":"SUM(F24:F26)+SUM(F30:F36)","v":0},0,0,0,0,0,0,0,{"$f":"IF('Computo-Massimali'!L37>0,L37/'Computo-Massimali'!L37,0)","v":0},{"$f":"IF(F37>0,IF(F37-0.001>'Computo-Massimali'!F37,\">C.\",IF(F37+0.001<'SAL.60%'!F37,\"<S2\",\"\")),\"\")","v":""},null,null,{"$f":"C37","v":"Totale Interventi Trainati Parti Comuni : "},null,null,{"$f":"U24+U25+U26+SUM(U30:V36)","v":0},null,{"$f":"W24+W25+W26+SUM(W30:X36)","v":0},null,{"$f":"Y24+Y25+Y26+SUM(Y30:Z36)","v":0},null,{"$f":"AA24+AA25+AA26+SUM(AA30:AB36)","v":0},null,null,null,null,null,{"$f":"R37","v":"Totale Interventi Trainati Parti Comuni : "},{"$f":"AH24+AH25+AH26+SUM(AH30:AH36)","v":0},{"$f":"AI24+AI25+AI26+SUM(AI30:AI36)","v":0},{"$f":"AJ24+AJ25+AJ26+SUM(AJ30:AJ36)","v":0},{"$f":"AK24+AK25+AK26+SUM(AK30:AK36)","v":0},{"$f":"AL24+AL25+AL26+SUM(AL30:AL36)","v":0}]
[]
[]
[null,null,"INTERVENTI TRAINATI",null,null,null,null,null,null,null,null,null,null,null,"..",null,{"$f":"CONCATENATE(\"Verifica Massimali di Spesa \",C40)","v":"Verifica Massimali di Spesa INTERVENTI TRAINATI"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!BI40","v":"Ripartizione tra le Imprese -  Imponibile Lavori INTERVENTI TRAINATI"},null,null,null,null,null,null,null,"Ripartizione Spese Tecniche / Lavoro : SAL. Finale - ALTRI INTERVENTI"]
[null,null,"  Interventi",null,null,"Importo Lavori","Incidenza Sicurezza","Imponibile","Iva","Importo c.iva","Spese tecniche","Totale",{"$f":"$M$8","v":"Credito Spettante 75% Spesa Ammessa"},"%SAL",null,null,"Interventi","Massimale  spesa","Verifica Max",null,"Spesa Ammessa",null,"Quota Eccedente Massimale Spesa ",null,{"$f":"$Y$8","v":"Credito Spettante\n75% Spesa Ammessa\nQuota Imprese | Quota Tecnici"},null,null,null,null,null,null,null,"Interventi",{"$f":"IF('Dati Gen'!$B$38<>\"\",'Dati Gen'!$B$38,\"\")","v":"Impresa1"},{"$f":"IF('Dati Gen'!$B$39<>\"\",'Dati Gen'!$B$39,\"\")","v":"Impresa2"},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":"Impresa3"},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":"Impresa4"},{"$f":"IF('Dati Gen'!$B$42<>\"\",'Dati Gen'!$B$42,\"\")","v":""},null,null,"Lavoro",null,"Tecnico","Onorario",null,"C.Cassa",null,"Imponibile",null,"IVA",null,"Totale",null,"Applica Sconto in Fattura",{"$f":"IF(ABS(SUM(AZ42:AZ50)-AZ51)>0.01,CONCATENATE(\"Errore: \",CHAR(10),\"Somma Ripartizione Totale Altri Interventi =\",ROUND(SUM(AZ42:AZ50),2), \" €.   <>  \",CHAR(10),\"Totale Spese Tecniche                                                =\",ROUND(AZ51,2),\" €.\"),\"\")","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C42:D42","v":"PV) Isolamento pareti perimetrali"},null,{"$f":"'Computo-Massimali'!E42","v":"Esterno"},{"$f":"'Computo-Massimali'!F42","v":0},{"$f":"IF('Computo-Massimali'!F42<>0,'Computo-Massimali'!G42*F42/'Computo-Massimali'!F42,0)","v":0},{"$f":"SUM(F42:G42)","v":0},{"$f":"IF(('Computo-Massimali'!F42+'Computo-Massimali'!G42)<>0,'Computo-Massimali'!I42/('Computo-Massimali'!F42+'Computo-Massimali'!G42)*H42,0)","v":0},{"$f":"H42+I42","v":0},{"$f":"IF('Computo-Massimali'!F42<>0,'Computo-Massimali'!K42*F42/'Computo-Massimali'!F42,0)","v":0},{"$f":"SUM(J42:K42)","v":0},{"$f":"IF(L42<=R42,L42*percDetr,R42*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L42>0,L42/'Computo-Massimali'!L42,0)","v":0},{"$f":"IF(F42>0,IF(F42-0.001>'Computo-Massimali'!F42,\">C.\",IF(F42+0.001<'SAL.60%'!F42,\"<S2\",\"\")),\"\")","v":""},"..",{"$f":"C42","v":"PV) Isolamento pareti perimetrali"},{"$f":"'Computo-Massimali'!T42","v":0},{"$f":"IF(L42>R42,\"ko\",\"ok\")","v":"ok"},null,{"$f":"IF(L46<>0,(L42/L46)*U46,0)","v":0},null,{"$f":"IF(L42>R42,L42-R42,0)","v":0},null,{"$f":"IF(M42<>0,J42*M42/L42,0)","v":0},null,{"$f":"IF(M42<>0,K42*M42/L42,0)","v":0},null,null,null,null,null,{"$f":"Q42","v":"PV) Isolamento pareti perimetrali"},{"$f":"'Computo-Massimali'!BJ42","v":0},{"$f":"'Computo-Massimali'!BK42","v":0},{"$f":"'Computo-Massimali'!BL42","v":0},{"$f":"'Computo-Massimali'!BM42","v":0},{"$f":"'Computo-Massimali'!BN42","v":0},{"$f":"IF(ABS(SUM(AH42:AL42)-H42)>0.01,\"err. Somma\",IF(AH42>'Computo-Massimali'!BJ42,\"Err.1\",IF(AI42>'Computo-Massimali'!BK42,\"Err.2\",IF(AJ42>'Computo-Massimali'!BL42,\"Err.3\",IF(AK42>'Computo-Massimali'!BM42,\"Err.4\",IF(AL42>'Computo-Massimali'!BN42,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF('Dati Gen'!$B$25<>\"\",'Dati Gen'!$B$25,\"\")","v":"Progettazione Architettonica, strutturale, Dir.Lav. Misure e contabilità"},null,{"$f":"IF('Dati Gen'!$C$25<>\"\",'Dati Gen'!$C$25,\"\")","v":"Tecnico1"},{"$f":"AV42/(1+AT42)","v":3600.0009384015943},null,{"$f":"'Dati Gen'!G25","v":0.04},{"$f":"AR42*AT42","v":144.00003753606379},{"$f":"AZ42/(1+AX42)","v":3744.000975937658},null,{"$f":"'Dati Gen'!J25","v":0.22},{"$f":"AX42*(AR42+AU42)","v":823.6802147062848},{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$51*'Dati Gen'!M25/'Dati Gen'!$M$36,0)","v":4567.6811906439425},null,{"$f":"IF(AQ42<>\"\",VLOOKUP(AQ42,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":"NO"}]
[null,null,{"$f":"'Computo-Massimali'!C43:D43","v":"PO) Isolamento coperture"},null,"Esterno",{"$f":"'Computo-Massimali'!F43","v":0},{"$f":"IF('Computo-Massimali'!F43<>0,'Computo-Massimali'!G43*F43/'Computo-Massimali'!F43,0)","v":0},{"$f":"SUM(F43:G43)","v":0},{"$f":"IF(('Computo-Massimali'!F43+'Computo-Massimali'!G43)<>0,'Computo-Massimali'!I43/('Computo-Massimali'!F43+'Computo-Massimali'!G43)*H43,0)","v":0},{"$f":"H43+I43","v":0},{"$f":"IF('Computo-Massimali'!F43<>0,'Computo-Massimali'!K43*F43/'Computo-Massimali'!F43,0)","v":0},{"$f":"SUM(J43:K43)","v":0},{"$f":"IF(L43<=R43,L43*percDetr,R43*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L43>0,L43/'Computo-Massimali'!L43,0)","v":0},{"$f":"IF(F43>0,IF(F43-0.001>'Computo-Massimali'!F43,\">C.\",IF(F43+0.001<'SAL.60%'!F43,\"<S2\",\"\")),\"\")","v":""},"..","PO) Isolamento coperture",{"$f":"'Computo-Massimali'!T43","v":0},"ok",null,{"$f":"IF(L46<>0,(L43/L46)*U46,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"PO) Isolamento coperture",{"$f":"'Computo-Massimali'!BJ43","v":0},{"$f":"'Computo-Massimali'!BK43","v":0},{"$f":"'Computo-Massimali'!BL43","v":0},{"$f":"'Computo-Massimali'!BM43","v":0},{"$f":"'Computo-Massimali'!BN43","v":0},{"$f":"IF(ABS(SUM(AH43:AL43)-H43)>0.01,\"err. Somma\",IF(AH43>'Computo-Massimali'!BJ43,\"Err.1\",IF(AI43>'Computo-Massimali'!BK43,\"Err.2\",IF(AJ43>'Computo-Massimali'!BL43,\"Err.3\",IF(AK43>'Computo-Massimali'!BM43,\"Err.4\",IF(AL43>'Computo-Massimali'!BN43,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF('Dati Gen'!$B$26<>\"\",'Dati Gen'!$B$26,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$C$26<>\"\",'Dati Gen'!$C$26,\"\")","v":""},0,null,{"$f":"'Dati Gen'!G26","v":0.04},0,{"$f":"AZ43/(1+AX43)","v":0},null,{"$f":"'Dati Gen'!J26","v":0.22},{"$f":"(AR43+AU43)*AX43","v":0},{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$51*'Dati Gen'!M26/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ43<>\"\",VLOOKUP(AQ43,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C44:D44","v":"PS) Isolamento Pavimenti"},null,"Esterno",{"$f":"'Computo-Massimali'!F44","v":0},{"$f":"IF('Computo-Massimali'!F44<>0,'Computo-Massimali'!G44*F44/'Computo-Massimali'!F44,0)","v":0},{"$f":"SUM(F44:G44)","v":0},{"$f":"IF(('Computo-Massimali'!F44+'Computo-Massimali'!G44)<>0,'Computo-Massimali'!I44/('Computo-Massimali'!F44+'Computo-Massimali'!G44)*H44,0)","v":0},{"$f":"H44+I44","v":0},{"$f":"IF('Computo-Massimali'!F44<>0,'Computo-Massimali'!K44*F44/'Computo-Massimali'!F44,0)","v":0},{"$f":"SUM(J44:K44)","v":0},{"$f":"IF(L44<=R44,L44*percDetr,R44*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L44>0,L44/'Computo-Massimali'!L44,0)","v":0},{"$f":"IF(F44>0,IF(F44-0.001>'Computo-Massimali'!F44,\">C.\",IF(F44+0.001<'SAL.60%'!F44,\"<S2\",\"\")),\"\")","v":""},"..","PS) Isolamento Pavimenti",{"$f":"'Computo-Massimali'!T44","v":0},"ok",null,{"$f":"IF(L46<>0,(L44/L46)*U46,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"PS) Isolamento Pavimenti",{"$f":"'Computo-Massimali'!BJ44","v":0},{"$f":"'Computo-Massimali'!BK44","v":0},{"$f":"'Computo-Massimali'!BL44","v":0},{"$f":"'Computo-Massimali'!BM44","v":0},{"$f":"'Computo-Massimali'!BN44","v":0},{"$f":"IF(ABS(SUM(AH44:AL44)-H44)>0.01,\"err. Somma\",IF(AH44>'Computo-Massimali'!BJ44,\"Err.1\",IF(AI44>'Computo-Massimali'!BK44,\"Err.2\",IF(AJ44>'Computo-Massimali'!BL44,\"Err.3\",IF(AK44>'Computo-Massimali'!BM44,\"Err.4\",IF(AL44>'Computo-Massimali'!BN44,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF('Dati Gen'!$B$27<>\"\",'Dati Gen'!$B$27,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$C$27<>\"\",'Dati Gen'!$C$27,\"\")","v":""},0,null,{"$f":"'Dati Gen'!G27","v":0.04},0,{"$f":"AZ44/(1+AX44)","v":0},null,{"$f":"'Dati Gen'!J27","v":0},0,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$51*'Dati Gen'!M27/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ44<>\"\",VLOOKUP(AQ44,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C45:D45","v":"IN) Serramenti con chiusure oscuranti"},null,{"$f":"'Computo-Massimali'!E45","v":"Zone D, E ed F"},{"$f":"'Computo-Massimali'!F45","v":0},{"$f":"IF('Computo-Massimali'!F45<>0,'Computo-Massimali'!G45*F45/'Computo-Massimali'!F45,0)","v":0},{"$f":"SUM(F45:G45)","v":0},{"$f":"IF(('Computo-Massimali'!F45+'Computo-Massimali'!G45)<>0,'Computo-Massimali'!I45/('Computo-Massimali'!F45+'Computo-Massimali'!G45)*H45,0)","v":0},{"$f":"H45+I45","v":0},{"$f":"IF('Computo-Massimali'!F45<>0,'Computo-Massimali'!K45*F45/'Computo-Massimali'!F45,0)","v":0},{"$f":"SUM(J45:K45)","v":0},{"$f":"IF(L45<=R45,L45*percDetr,R45*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L45>0,L45/'Computo-Massimali'!L45,0)","v":0},{"$f":"IF(F45>0,IF(F45-0.001>'Computo-Massimali'!F45,\">C.\",IF(F45+0.001<'SAL.60%'!F45,\"<S2\",\"\")),\"\")","v":""},"..","IN) Serramenti con chiusure oscuranti",{"$f":"'Computo-Massimali'!T45","v":0},"ok",null,{"$f":"IF(L46<>0,(L45/L46)*U46,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"IN) Serramenti con chiusure oscuranti",{"$f":"'Computo-Massimali'!BJ45","v":0},{"$f":"'Computo-Massimali'!BK45","v":0},{"$f":"'Computo-Massimali'!BL45","v":0},{"$f":"'Computo-Massimali'!BM45","v":0},{"$f":"'Computo-Massimali'!BN45","v":0},{"$f":"IF(ABS(SUM(AH45:AL45)-H45)>0.01,\"err. Somma\",IF(AH45>'Computo-Massimali'!BJ45,\"Err.1\",IF(AI45>'Computo-Massimali'!BK45,\"Err.2\",IF(AJ45>'Computo-Massimali'!BL45,\"Err.3\",IF(AK45>'Computo-Massimali'!BM45,\"Err.4\",IF(AL45>'Computo-Massimali'!BN45,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF('Dati Gen'!$B$28<>\"\",'Dati Gen'!$B$28,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$C$28<>\"\",'Dati Gen'!$C$28,\"\")","v":""},0,null,{"$f":"'Dati Gen'!G28","v":0.04},0,0,null,{"$f":"'Dati Gen'!J28","v":0.22},0,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$51*'Dati Gen'!M28/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ45<>\"\",VLOOKUP(AQ45,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C46:D46","v":"Totali Isolamento PV) PO) PS) e IN"},null,null,{"$f":"SUM(F42:F45)","v":0},{"$f":"SUM(G42:G45)","v":0},0,0,0,{"$f":"SUM(K42:K45)","v":0},{"$f":"SUM(L42:L45)","v":0},0,{"$f":"IF('Computo-Massimali'!L46>0,L46/'Computo-Massimali'!L46,0)","v":0},{"$f":"IF(F46>0,IF(F46-0.001>'Computo-Massimali'!F46,\">C.\",IF(F46+0.001<'SAL.60%'!F46,\"<S2\",\"\")),\"\")","v":""},null,"Totali Isolamento PV) PO) PS) e IN",{"$f":"'Computo-Massimali'!T46","v":0},"ok",null,{"$f":"IF(L46<R46,L46,R46)","v":0},null,0,null,0,null,0,null,null,null,null,null,"Totali Isolamento PV) PO) PS) e IN",{"$f":"SUM(AH42:AH45)","v":0},{"$f":"SUM(AI42:AI45)","v":0},{"$f":"SUM(AJ42:AJ45)","v":0},{"$f":"SUM(AK42:AK45)","v":0},{"$f":"SUM(AL42:AL45)","v":0},null,null,{"$f":"IF('Dati Gen'!$B$29<>\"\",'Dati Gen'!$B$29,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$C$29<>\"\",'Dati Gen'!$C$29,\"\")","v":""},0,null,{"$f":"'Dati Gen'!G29","v":0.04},0,0,null,{"$f":"'Dati Gen'!J29","v":0.22},0,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$51*'Dati Gen'!M29/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ46<>\"\",VLOOKUP(AQ46,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C47:D47","v":"SS) Schermature solari e chiusure oscuranti"},null,null,{"$f":"'Computo-Massimali'!F47","v":0},{"$f":"IF('Computo-Massimali'!F47<>0,'Computo-Massimali'!G47*F47/'Computo-Massimali'!F47,0)","v":0},{"$f":"SUM(F47:G47)","v":0},{"$f":"IF(('Computo-Massimali'!F47+'Computo-Massimali'!G47)<>0,'Computo-Massimali'!I47/('Computo-Massimali'!F47+'Computo-Massimali'!G47)*H47,0)","v":0},{"$f":"H47+I47","v":0},{"$f":"IF('Computo-Massimali'!F47<>0,'Computo-Massimali'!K47*F47/'Computo-Massimali'!F47,0)","v":0},{"$f":"SUM(J47:K47)","v":0},{"$f":"IF(L47<=R47,L47*percDetr,R47*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L47>0,L47/'Computo-Massimali'!L47,0)","v":0},{"$f":"IF(F47>0,IF(F47-0.001>'Computo-Massimali'!F47,\">C.\",IF(F47+0.001<'SAL.60%'!F47,\"<S2\",\"\")),\"\")","v":""},"..","SS) Schermature solari e chiusure oscuranti",{"$f":"'Computo-Massimali'!T47","v":0},"ok",null,{"$f":"IF(L47<R47,L47,R47)","v":0},null,0,null,0,null,0,null,null,null,null,null,"SS) Schermature solari e chiusure oscuranti",{"$f":"'Computo-Massimali'!BJ47","v":0},{"$f":"'Computo-Massimali'!BK47","v":0},{"$f":"'Computo-Massimali'!BL47","v":0},{"$f":"'Computo-Massimali'!BM47","v":0},{"$f":"'Computo-Massimali'!BN47","v":0},{"$f":"IF(ABS(SUM(AH47:AL47)-H47)>0.01,\"err. Somma\",IF(AH47>'Computo-Massimali'!BJ47,\"Err.1\",IF(AI47>'Computo-Massimali'!BK47,\"Err.2\",IF(AJ47>'Computo-Massimali'!BL47,\"Err.3\",IF(AK47>'Computo-Massimali'!BM47,\"Err.4\",IF(AL47>'Computo-Massimali'!BN47,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF('Dati Gen'!$B$30<>\"\",'Dati Gen'!$B$30,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$C$30<>\"\",'Dati Gen'!$C$30,\"\")","v":""},0,null,{"$f":"'Dati Gen'!G30","v":0.04},0,{"$f":"AZ47/(1+AX47)","v":0},null,{"$f":"'Dati Gen'!J30","v":0.22},0,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$51*'Dati Gen'!M30/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ47<>\"\",VLOOKUP(AQ47,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":""}]
[null,null,{"$f":"CONCATENATE('Computo-Massimali'!C48,\" con \",'Computo-Massimali'!D48)","v":"Impianti climatizzazione con  con CC)Caldaie a Condensazione"},null,null,{"$f":"'Computo-Massimali'!F48","v":0},{"$f":"IF('Computo-Massimali'!F48<>0,'Computo-Massimali'!G48*F48/'Computo-Massimali'!F48,0)","v":0},{"$f":"SUM(F48:G48)","v":0},{"$f":"IF(('Computo-Massimali'!F48+'Computo-Massimali'!G48)<>0,'Computo-Massimali'!I48/('Computo-Massimali'!F48+'Computo-Massimali'!G48)*H48,0)","v":0},{"$f":"H48+I48","v":0},{"$f":"IF('Computo-Massimali'!F48<>0,'Computo-Massimali'!K48*F48/'Computo-Massimali'!F48,0)","v":0},{"$f":"SUM(J48:K48)","v":0},{"$f":"IF(L48<=R48,L48*percDetr,R48*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L48>0,L48/'Computo-Massimali'!L48,0)","v":0},{"$f":"IF(F48>0,IF(F48-0.001>'Computo-Massimali'!F48,\">C.\",IF(F48+0.001<'SAL.60%'!F48,\"<S2\",\"\")),\"\")","v":""},"..","Impianti climatizzazione con  con CC)Caldaie a Condensazione",{"$f":"'Computo-Massimali'!T48","v":0},"ok",null,{"$f":"IF(L50<>0,(L48/L50)*U50,0)","v":0},null,{"$f":"IF(L48>R48,L48-R48,0)","v":0},null,0,null,0,null,null,null,null,null,"Impianti climatizzazione con  con CC)Caldaie a Condensazione",{"$f":"'Computo-Massimali'!BJ48","v":0},{"$f":"'Computo-Massimali'!BK48","v":0},{"$f":"'Computo-Massimali'!BL48","v":0},{"$f":"'Computo-Massimali'!BM48","v":0},{"$f":"'Computo-Massimali'!BN48","v":0},{"$f":"IF(ABS(SUM(AH48:AL48)-H48)>0.01,\"err. Somma\",IF(AH48>'Computo-Massimali'!BJ48,\"Err.1\",IF(AI48>'Computo-Massimali'!BK48,\"Err.2\",IF(AJ48>'Computo-Massimali'!BL48,\"Err.3\",IF(AK48>'Computo-Massimali'!BM48,\"Err.4\",IF(AL48>'Computo-Massimali'!BN48,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF('Dati Gen'!$B$31<>\"\",'Dati Gen'!$B$31,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$C$31<>\"\",'Dati Gen'!$C$31,\"\")","v":""},0,null,{"$f":"'Dati Gen'!G31","v":0.04},0,0,null,{"$f":"'Dati Gen'!J31","v":0.22},0,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$51*'Dati Gen'!M31/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ48<>\"\",VLOOKUP(AQ48,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C49:D49","v":"SA) Scaldacqua a pompa di calore"},null,null,{"$f":"'Computo-Massimali'!F49","v":0},{"$f":"IF('Computo-Massimali'!F49<>0,'Computo-Massimali'!G49*F49/'Computo-Massimali'!F49,0)","v":0},{"$f":"SUM(F49:G49)","v":0},{"$f":"IF(('Computo-Massimali'!F49+'Computo-Massimali'!G49)<>0,'Computo-Massimali'!I49/('Computo-Massimali'!F49+'Computo-Massimali'!G49)*H49,0)","v":0},{"$f":"H49+I49","v":0},{"$f":"IF('Computo-Massimali'!F49<>0,'Computo-Massimali'!K49*F49/'Computo-Massimali'!F49,0)","v":0},{"$f":"SUM(J49:K49)","v":0},{"$f":"IF(L49<=R49,L49*percDetr,R49*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L49>0,L49/'Computo-Massimali'!L49,0)","v":0},{"$f":"IF(F49>0,IF(F49-0.001>'Computo-Massimali'!F49,\">C.\",IF(F49+0.001<'SAL.60%'!F49,\"<S2\",\"\")),\"\")","v":""},"..","SA) Scaldacqua a pompa di calore",{"$f":"'Computo-Massimali'!T49","v":0},"ok",null,{"$f":"IF(L50<>0,(L49/L50)*U50,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"SA) Scaldacqua a pompa di calore",{"$f":"'Computo-Massimali'!BJ49","v":0},{"$f":"'Computo-Massimali'!BK49","v":0},{"$f":"'Computo-Massimali'!BL49","v":0},{"$f":"'Computo-Massimali'!BM49","v":0},{"$f":"'Computo-Massimali'!BN49","v":0},{"$f":"IF(ABS(SUM(AH49:AL49)-H49)>0.01,\"err. Somma\",IF(AH49>'Computo-Massimali'!BJ49,\"Err.1\",IF(AI49>'Computo-Massimali'!BK49,\"Err.2\",IF(AJ49>'Computo-Massimali'!BL49,\"Err.3\",IF(AK49>'Computo-Massimali'!BM49,\"Err.4\",IF(AL49>'Computo-Massimali'!BN49,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF('Dati Gen'!$B$32<>\"\",'Dati Gen'!$B$32,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$C$32<>\"\",'Dati Gen'!$C$32,\"\")","v":""},0,null,{"$f":"'Dati Gen'!G32","v":0.04},0,0,null,{"$f":"'Dati Gen'!J32","v":0.22},0,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$51*'Dati Gen'!M32/'Dati Gen'!$M$36,0)","v":0},null,{"$f":"IF(AQ49<>\"\",VLOOKUP(AQ49,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C50:D50","v":"Totali Impianti ed  SA)"},null,null,{"$f":"SUM(F48:F49)","v":0},0,0,0,0,0,0,0,{"$f":"IF('Computo-Massimali'!L50>0,L50/'Computo-Massimali'!L50,0)","v":0},{"$f":"IF(F50>0,IF(F50-0.001>'Computo-Massimali'!F50,\">C.\",IF(F50+0.001<'SAL.60%'!F50,\"<S2\",\"\")),\"\")","v":""},null,"Totali Impianti ed  SA)",{"$f":"'Computo-Massimali'!T50","v":0},"ok",null,{"$f":"IF(L50<R50,L50,R50)","v":0},null,0,null,0,null,0,null,null,null,null,null,"Totali Impianti ed  SA)",{"$f":"SUM(AH48:AH49)","v":0},{"$f":"SUM(AI48:AI49)","v":0},{"$f":"SUM(AJ48:AJ49)","v":0},{"$f":"SUM(AK48:AK49)","v":0},{"$f":"SUM(AL48:AL49)","v":0},null,null,{"$f":"IF('Dati Gen'!$B$35<>\"\",'Dati Gen'!$B$35,\"\")","v":"Visto Conformità"},null,{"$f":"IF('Dati Gen'!$C$35<>\"\",'Dati Gen'!$C$35,\"\")","v":"Consulente"},1208.6923150662496,null,{"$f":"'Dati Gen'!G35","v":0.04},48.347692602649985,{"$f":"AZ50/(1+AX50)","v":1257.0400076688998},null,{"$f":"'Dati Gen'!J35","v":0.22},276.54880168715789,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$51*'Dati Gen'!M35/'Dati Gen'!$M$36,0)","v":1533.5888093560577},null,{"$f":"IF(AQ50<>\"\",VLOOKUP(AQ50,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":"NO"}]
[null,null,{"$f":"CONCATENATE('Computo-Massimali'!C51,\" - \",'Computo-Massimali'!E51)","v":"CO) Sistemi di Microgenerazione - Celle a combustibile"},null,null,{"$f":"'Computo-Massimali'!F51","v":0},{"$f":"IF('Computo-Massimali'!F51<>0,'Computo-Massimali'!G51*F51/'Computo-Massimali'!F51,0)","v":0},{"$f":"SUM(F51:G51)","v":0},{"$f":"IF(('Computo-Massimali'!F51+'Computo-Massimali'!G51)<>0,'Computo-Massimali'!I51/('Computo-Massimali'!F51+'Computo-Massimali'!G51)*H51,0)","v":0},{"$f":"H51+I51","v":0},{"$f":"IF('Computo-Massimali'!F51<>0,'Computo-Massimali'!K51*F51/'Computo-Massimali'!F51,0)","v":0},{"$f":"SUM(J51:K51)","v":0},{"$f":"IF(L51<=R51,L51*percDetr,R51*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L51>0,L51/'Computo-Massimali'!L51,0)","v":0},{"$f":"IF(F51>0,IF(F51-0.001>'Computo-Massimali'!F51,\">C.\",IF(F51+0.001<'SAL.60%'!F51,\"<S2\",\"\")),\"\")","v":""},"..","CO) Sistemi di Microgenerazione - Celle a combustibile",{"$f":"'Computo-Massimali'!T51","v":0},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"CO) Sistemi di Microgenerazione - Celle a combustibile",{"$f":"'Computo-Massimali'!BJ51","v":0},{"$f":"'Computo-Massimali'!BK51","v":0},{"$f":"'Computo-Massimali'!BL51","v":0},{"$f":"'Computo-Massimali'!BM51","v":0},{"$f":"'Computo-Massimali'!BN51","v":0},{"$f":"IF(ABS(SUM(AH51:AL51)-H51)>0.01,\"err. Somma\",IF(AH51>'Computo-Massimali'!BJ51,\"Err.1\",IF(AI51>'Computo-Massimali'!BK51,\"Err.2\",IF(AJ51>'Computo-Massimali'!BL51,\"Err.3\",IF(AK51>'Computo-Massimali'!BM51,\"Err.4\",IF(AL51>'Computo-Massimali'!BN51,\"Err.5\",\"\"))))))","v":""},null,null,null,null,{"$f":"SUM(AR42:AS50)","v":4808.6932534678435},null,{"$f":"SUM(AU42:AU50)","v":192.34773013871376},null,{"$f":"SUM(AV42:AW50)","v":5001.0409836065573},null,null,{"$f":"SUM(AY42:AY50)","v":1100.2290163934426},{"$f":"K93","v":6101.27}]
[null,null,{"$f":"'Computo-Massimali'!C52:D52","v":"IB) Generatori a Biomassa"},null,null,{"$f":"'Computo-Massimali'!F52","v":0},{"$f":"IF('Computo-Massimali'!F52<>0,'Computo-Massimali'!G52*F52/'Computo-Massimali'!F52,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F52+'Computo-Massimali'!G52)<>0,'Computo-Massimali'!I52/('Computo-Massimali'!F52+'Computo-Massimali'!G52)*H52,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F52<>0,'Computo-Massimali'!K52*F52/'Computo-Massimali'!F52,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L52>0,L52/'Computo-Massimali'!L52,0)","v":0},{"$f":"IF(F52>0,IF(F52-0.001>'Computo-Massimali'!F52,\">C.\",IF(F52+0.001<'SAL.60%'!F52,\"<S2\",\"\")),\"\")","v":""},"..","IB) Generatori a Biomassa",{"$f":"'Computo-Massimali'!T52","v":0},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"IB) Generatori a Biomassa",{"$f":"'Computo-Massimali'!BJ52","v":0},{"$f":"'Computo-Massimali'!BK52","v":0},{"$f":"'Computo-Massimali'!BL52","v":0},{"$f":"'Computo-Massimali'!BM52","v":0},{"$f":"'Computo-Massimali'!BN52","v":0},{"$f":"IF(ABS(SUM(AH52:AL52)-H52)>0.01,\"err. Somma\",IF(AH52>'Computo-Massimali'!BJ52,\"Err.1\",IF(AI52>'Computo-Massimali'!BK52,\"Err.2\",IF(AJ52>'Computo-Massimali'!BL52,\"Err.3\",IF(AK52>'Computo-Massimali'!BM52,\"Err.4\",IF(AL52>'Computo-Massimali'!BN52,\"Err.5\",\"\"))))))","v":""},null,"Ripartizione Spese Tecniche / Professionista : SAL. Finale - ALTRI INTERVENTI"]
[null,null,{"$f":"'Computo-Massimali'!C53:D53","v":"BA) Building Automation"},null,null,{"$f":"'Computo-Massimali'!F53","v":0},{"$f":"IF('Computo-Massimali'!F53<>0,'Computo-Massimali'!G53*F53/'Computo-Massimali'!F53,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F53+'Computo-Massimali'!G53)<>0,'Computo-Massimali'!I53/('Computo-Massimali'!F53+'Computo-Massimali'!G53)*H53,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F53<>0,'Computo-Massimali'!K53*F53/'Computo-Massimali'!F53,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L53>0,L53/'Computo-Massimali'!L53,0)","v":0},{"$f":"IF(F53>0,IF(F53-0.001>'Computo-Massimali'!F53,\">C.\",IF(F53+0.001<'SAL.60%'!F53,\"<S2\",\"\")),\"\")","v":""},"..","BA) Building Automation",{"$f":"'Computo-Massimali'!T53","v":0},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"BA) Building Automation",{"$f":"'Computo-Massimali'!BJ53","v":0},{"$f":"'Computo-Massimali'!BK53","v":0},{"$f":"'Computo-Massimali'!BL53","v":0},{"$f":"'Computo-Massimali'!BM53","v":0},{"$f":"'Computo-Massimali'!BN53","v":0},{"$f":"IF(ABS(SUM(AH53:AL53)-H53)>0.01,\"err. Somma\",IF(AH53>'Computo-Massimali'!BJ53,\"Err.1\",IF(AI53>'Computo-Massimali'!BK53,\"Err.2\",IF(AJ53>'Computo-Massimali'!BL53,\"Err.3\",IF(AK53>'Computo-Massimali'!BM53,\"Err.4\",IF(AL53>'Computo-Massimali'!BN53,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF('Dati Gen'!$B$44<>\"\",'Dati Gen'!$B$44,\"\")","v":"Tecnico1"},{"$f":"IF('Dati Gen'!$B$45<>\"\",'Dati Gen'!$B$45,\"\")","v":"Tecnico2"},{"$f":"IF('Dati Gen'!$B$46<>\"\",'Dati Gen'!$B$46,\"\")","v":"Consulente"},{"$f":"IF('Dati Gen'!$B$47<>\"\",'Dati Gen'!$B$47,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$B$48<>\"\",'Dati Gen'!$B$48,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$B$49<>\"\",'Dati Gen'!$B$49,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$B$50<>\"\",'Dati Gen'!$B$50,\"\")","v":""},null,{"$f":"IF('Dati Gen'!$B$51<>\"\",'Dati Gen'!$B$51,\"\")","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C54:D54","v":"ST) Collettori Solari"},null,{"$f":"'Computo-Massimali'!E54","v":"Piani Vetrati"},{"$f":"'Computo-Massimali'!F54","v":0},{"$f":"IF('Computo-Massimali'!F54<>0,'Computo-Massimali'!G54*F54/'Computo-Massimali'!F54,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F54+'Computo-Massimali'!G54)<>0,'Computo-Massimali'!I54/('Computo-Massimali'!F54+'Computo-Massimali'!G54)*H54,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F54<>0,'Computo-Massimali'!K54*F54/'Computo-Massimali'!F54,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L54>0,L54/'Computo-Massimali'!L54,0)","v":0},{"$f":"IF(F54>0,IF(F54-0.001>'Computo-Massimali'!F54,\">C.\",IF(F54+0.001<'SAL.60%'!F54,\"<S2\",\"\")),\"\")","v":""},"..","ST) Collettori Solari",{"$f":"'Computo-Massimali'!T54","v":0},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"ST) Collettori Solari",{"$f":"'Computo-Massimali'!BJ54","v":0},{"$f":"'Computo-Massimali'!BK54","v":0},{"$f":"'Computo-Massimali'!BL54","v":0},{"$f":"'Computo-Massimali'!BM54","v":0},{"$f":"'Computo-Massimali'!BN54","v":0},{"$f":"IF(ABS(SUM(AH54:AL54)-H54)>0.01,\"err. Somma\",IF(AH54>'Computo-Massimali'!BJ54,\"Err.1\",IF(AI54>'Computo-Massimali'!BK54,\"Err.2\",IF(AJ54>'Computo-Massimali'!BL54,\"Err.3\",IF(AK54>'Computo-Massimali'!BM54,\"Err.4\",IF(AL54>'Computo-Massimali'!BN54,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF($AQ42=AO$53,$AZ42,0)","v":4567.6811906439425},{"$f":"IF($AQ42=AP$53,$AZ42,0)","v":0},0,0,null,{"$f":"IF($AQ42=AT$53,$AZ42,0)","v":0},null,{"$f":"IF($AQ42=AV$53,$AZ42,0)","v":0},null,{"$f":"IF($AQ42=AX$53,$AZ42,0)","v":0},null,{"$f":"IF($AQ42=AZ$53,$AZ42,0)","v":0}]
[null,null,{"$f":"'Computo-Massimali'!C55:D55","v":"FV) Solare Fotovoltaico [ kWp ]"},null,{"$f":"'Computo-Massimali'!E55","v":6.72},{"$f":"'Computo-Massimali'!F55","v":0},{"$f":"IF('Computo-Massimali'!F55<>0,'Computo-Massimali'!G55*F55/'Computo-Massimali'!F55,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F55+'Computo-Massimali'!G55)<>0,'Computo-Massimali'!I55/('Computo-Massimali'!F55+'Computo-Massimali'!G55)*H55,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F55<>0,'Computo-Massimali'!K55*F55/'Computo-Massimali'!F55,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L55>0,L55/'Computo-Massimali'!L55,0)","v":0},{"$f":"IF(F55>0,IF(F55-0.001>'Computo-Massimali'!F55,\">C.\",IF(F55+0.001<'SAL.60%'!F55,\"<S2\",\"\")),\"\")","v":""},"..","FV) Solare Fotovoltaico [ kWp ]",{"$f":"'Computo-Massimali'!T55","v":16128},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"FV) Solare Fotovoltaico [ kWp ]",{"$f":"'Computo-Massimali'!BJ55","v":0},{"$f":"'Computo-Massimali'!BK55","v":0},{"$f":"'Computo-Massimali'!BL55","v":0},{"$f":"'Computo-Massimali'!BM55","v":0},{"$f":"'Computo-Massimali'!BN55","v":0},{"$f":"IF(ABS(SUM(AH55:AL55)-H55)>0.01,\"err. Somma\",IF(AH55>'Computo-Massimali'!BJ55,\"Err.1\",IF(AI55>'Computo-Massimali'!BK55,\"Err.2\",IF(AJ55>'Computo-Massimali'!BL55,\"Err.3\",IF(AK55>'Computo-Massimali'!BM55,\"Err.4\",IF(AL55>'Computo-Massimali'!BN55,\"Err.5\",\"\"))))))","v":""},null,{"$f":"IF($AQ43=AO$53,$AZ43,0)","v":0},0,0,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'Computo-Massimali'!C56:D56","v":"AC) Sistema di Accumulo [ kWh ]"},null,{"$f":"'Computo-Massimali'!E56","v":10},{"$f":"'Computo-Massimali'!F56","v":0},{"$f":"IF('Computo-Massimali'!F56<>0,'Computo-Massimali'!G56*F56/'Computo-Massimali'!F56,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F56+'Computo-Massimali'!G56)<>0,'Computo-Massimali'!I56/('Computo-Massimali'!F56+'Computo-Massimali'!G56)*H56,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F56<>0,'Computo-Massimali'!K56*F56/'Computo-Massimali'!F56,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L56>0,L56/'Computo-Massimali'!L56,0)","v":0},{"$f":"IF(F56>0,IF(F56-0.001>'Computo-Massimali'!F56,\">C.\",IF(F56+0.001<'SAL.60%'!F56,\"<S2\",\"\")),\"\")","v":""},"..","AC) Sistema di Accumulo [ kWh ]",{"$f":"'Computo-Massimali'!T56","v":10000},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"AC) Sistema di Accumulo [ kWh ]",{"$f":"'Computo-Massimali'!BJ56","v":0},{"$f":"'Computo-Massimali'!BK56","v":0},{"$f":"'Computo-Massimali'!BL56","v":0},{"$f":"'Computo-Massimali'!BM56","v":0},{"$f":"'Computo-Massimali'!BN56","v":0},{"$f":"IF(ABS(SUM(AH56:AL56)-H56)>0.01,\"err. Somma\",IF(AH56>'Computo-Massimali'!BJ56,\"Err.1\",IF(AI56>'Computo-Massimali'!BK56,\"Err.2\",IF(AJ56>'Computo-Massimali'!BL56,\"Err.3\",IF(AK56>'Computo-Massimali'!BM56,\"Err.4\",IF(AL56>'Computo-Massimali'!BN56,\"Err.5\",\"\"))))))","v":""},null,0,0,0,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"'Computo-Massimali'!C57:D57","v":"CR) Colonnine di Ricarica"},null,{"$f":"'Computo-Massimali'!E57","v":1},{"$f":"'Computo-Massimali'!F57","v":0},{"$f":"IF('Computo-Massimali'!F57<>0,'Computo-Massimali'!G57*F57/'Computo-Massimali'!F57,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F57+'Computo-Massimali'!G57)<>0,'Computo-Massimali'!I57/('Computo-Massimali'!F57+'Computo-Massimali'!G57)*H57,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F57<>0,'Computo-Massimali'!K57*F57/'Computo-Massimali'!F57,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L57>0,L57/'Computo-Massimali'!L57,0)","v":0},{"$f":"IF(F57>0,IF(F57-0.001>'Computo-Massimali'!F57,\">C.\",IF(F57+0.001<'SAL.60%'!F57,\"<S2\",\"\")),\"\")","v":""},"..","CR) Colonnine di Ricarica",{"$f":"'Computo-Massimali'!T57","v":2000},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"CR) Colonnine di Ricarica",{"$f":"'Computo-Massimali'!BJ57","v":0},{"$f":"'Computo-Massimali'!BK57","v":0},{"$f":"'Computo-Massimali'!BL57","v":0},{"$f":"'Computo-Massimali'!BM57","v":0},{"$f":"'Computo-Massimali'!BN57","v":0},{"$f":"IF(ABS(SUM(AH57:AL57)-H57)>0.01,\"err. Somma\",IF(AH57>'Computo-Massimali'!BJ57,\"Err.1\",IF(AI57>'Computo-Massimali'!BK57,\"Err.2\",IF(AJ57>'Computo-Massimali'!BL57,\"Err.3\",IF(AK57>'Computo-Massimali'!BM57,\"Err.4\",IF(AL57>'Computo-Massimali'!BN57,\"Err.5\",\"\"))))))","v":""},null,0,0,0,0,null,0,null,0,null,0,null,0]
[null,null,"EBA) Eliminazione Barriere architettoniche",null,null,{"$f":"'Computo-Massimali'!F58","v":0},{"$f":"IF('Computo-Massimali'!F58<>0,'Computo-Massimali'!G58*F58/'Computo-Massimali'!F58,0)","v":0},{"$f":"SUM(F58:G58)","v":0},{"$f":"IF(('Computo-Massimali'!F58+'Computo-Massimali'!G58)<>0,'Computo-Massimali'!I58/('Computo-Massimali'!F58+'Computo-Massimali'!G58)*H58,0)","v":0},0,0,0,0,{"$f":"IF('Computo-Massimali'!L58>0,L58/'Computo-Massimali'!L58,0)","v":0},{"$f":"IF(F58>0,IF(F58-0.001>'Computo-Massimali'!F58,\">C.\",IF(F58+0.001<'SAL.60%'!F58,\"<S2\",\"\")),\"\")","v":""},"..","EBA) Eliminazione Barriere architettoniche",{"$f":"'Computo-Massimali'!T58","v":96000},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"EBA) Eliminazione Barriere architettoniche",{"$f":"'Computo-Massimali'!BJ58","v":0},{"$f":"'Computo-Massimali'!BK58","v":0},{"$f":"'Computo-Massimali'!BL58","v":0},{"$f":"'Computo-Massimali'!BM58","v":0},{"$f":"'Computo-Massimali'!BN58","v":0},{"$f":"IF(ABS(SUM(AH58:AL58)-H58)>0.01,\"err. Somma\",IF(AH58>'Computo-Massimali'!BJ58,\"Err.1\",IF(AI58>'Computo-Massimali'!BK58,\"Err.2\",IF(AJ58>'Computo-Massimali'!BL58,\"Err.3\",IF(AK58>'Computo-Massimali'!BM58,\"Err.4\",IF(AL58>'Computo-Massimali'!BN58,\"Err.5\",\"\"))))))","v":""},null,0,0,0,0,null,0,null,0,null,0,null,0]
[null,null,"Totale Interventi trainati",null,null,{"$f":"IF(Titolare!$B$16=\"Versione Demo\",0,F46+F47+SUM(F50:F58))","v":0},{"$f":"G46+G47+SUM(G50:G58)","v":0},0,0,0,0,0,0,{"$f":"IF('Computo-Massimali'!L59>0,L59/'Computo-Massimali'!L59,0)","v":0},{"$f":"IF(F59>0,IF(F59-0.001>'Computo-Massimali'!F59,\">C.\",IF(F59+0.001<'SAL.60%'!F59,\"<S2\",\"\")),\"\")","v":""},null,null,{"$f":"C59","v":"Totale Interventi trainati"},null,null,{"$f":"U46+U47+SUM(U50:V58)","v":0},null,{"$f":"W46+W47+SUM(W50:X58)","v":0},null,{"$f":"Y46+Y47+SUM(Y50:Z58)","v":0},null,{"$f":"AA46+AA47+SUM(AA50:AB58)","v":0},null,null,null,null,null,{"$f":"R59","v":"Totale Interventi trainati"},{"$f":"AH46+AH47+SUM(AH50:AH58)","v":0},{"$f":"AI46+AI47+SUM(AI50:AI58)","v":0},{"$f":"AJ46+AJ47+SUM(AJ50:AJ58)","v":0},{"$f":"AK46+AK47+SUM(AK50:AK58)","v":0},{"$f":"AL46+AL47+SUM(AL50:AL58)","v":0},null,null,0,0,0,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AQ50=AO$53,$AZ50,0)","v":0},0,1533.5888093560577,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO54:AO62)","v":4567.6811906439425},{"$f":"SUM(AP54:AP62)","v":0},{"$f":"SUM(AQ54:AQ62)","v":1533.5888093560577},{"$f":"SUM(AR54:AR62)","v":0},null,{"$f":"SUM(AT54:AT62)","v":0},null,{"$f":"SUM(AV54:AV62)","v":0},null,{"$f":"SUM(AX54:AX62)","v":0},null,{"$f":"SUM(AZ54:AZ62)","v":0},null,{"$f":"SUM(AO63:BA63)","v":6101.27}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($BB$63<>0,AO63/$BB$63,0)","v":0.74864432989261942},{"$f":"IF($BB$63<>0,AP63/$BB$63,0)","v":0},{"$f":"IF($BB$63<>0,AQ63/$BB$63,0)","v":0.25135567010738052},{"$f":"IF($BB$63<>0,AR63/$BB$63,0)","v":0},null,{"$f":"IF($BB$63<>0,AT63/$BB$63,0)","v":0},null,{"$f":"IF($BB$63<>0,AV63/$BB$63,0)","v":0},null,{"$f":"IF($BB$63<>0,AX63/$BB$63,0)","v":0},null,{"$f":"IF($BB$63<>0,AZ63/$BB$63,0)","v":0}]
[]
[]
[]
[]
[]
[null,null,"Note"]
[]
[]
[]
[]
[]
[]
[]
[null,null,"SimMZ"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!BI78","v":"Ripartizione tra le Imprese -  Imponibile Lavori INTERVENTI SB."}]
[null,null,"TOTALI SAL Finale - INTERVENTI SB.",null,null,"Importo Lavori","Incidenza Sicurezza","Imponibile","Iva","Importo c.iva","Spese tecniche","Totale",{"$f":"$M$8","v":"Credito Spettante 75% Spesa Ammessa"},"%SAL",null,null,{"$f":"C80","v":"TOTALI SAL Finale - INTERVENTI SB."},null,null,null,"Spesa Ammessa",null,"Quota Eccedente Massimale Spesa ",null,{"$f":"$Y$8","v":"Credito Spettante\n75% Spesa Ammessa\nQuota Imprese | Quota Tecnici"},null,null,null,null,null,null,null,{"$f":"Q80","v":"TOTALI SAL Finale - INTERVENTI SB."},{"$f":"IF('Dati Gen'!$B$38<>\"\",'Dati Gen'!$B$38,\"\")","v":"Impresa1"},{"$f":"IF('Dati Gen'!$B$39<>\"\",'Dati Gen'!$B$39,\"\")","v":"Impresa2"},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":"Impresa3"},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":"Impresa4"},{"$f":"IF('Dati Gen'!$B$42<>\"\",'Dati Gen'!$B$42,\"\")","v":""}]
[null,null,null,null,null,{"$f":"F16+F59","v":0},0,0,0,0,0,0,0,{"$f":"IF('Computo-Massimali'!L81>0,L81/'Computo-Massimali'!L81,0)","v":0},{"$f":"IF(F81>0,IF(F81>'Computo-Massimali'!F81,\">C.\",IF(F81<'SAL.60%'!F81,\"<S2\",\"\")),\"\")","v":""},null,null,null,null,null,{"$f":"U16+U59","v":0},null,{"$f":"W16+W59","v":0},null,{"$f":"Y16+Y59","v":0},null,{"$f":"AA16+AA59","v":0},null,null,null,null,null,null,{"$f":"AH16+AH59","v":0},{"$f":"AI16+AI59","v":0},{"$f":"AJ16+AJ59","v":0},{"$f":"AK16+AK59","v":0},{"$f":"AL16+AL59","v":0}]
[null,null,{"$f":"CONCATENATE(\"Quota a Carico Cliente per Interventi SB =  Eccedenza Spesa Ammessa \",IF(percDetr<1,CONCATENATE(\"+\",100*(1-percDetr),\"%·Spesa Ammessa =\"),\" =\"))","v":"Quota a Carico Cliente per Interventi SB =  Eccedenza Spesa Ammessa +25%·Spesa Ammessa ="},null,null,null,null,null,null,null,null,{"$f":"IF((1-percDetr)*SpesaAmmessaFinale>0,QuotaEccedFinale+(1-percDetr)*SpesaAmmessaFinale,QuotaEccedFinale)","v":0},{"$f":"IF('Computo-Massimali'!L15<>0,IF('Computo-Massimali'!L81-'Computo-Massimali'!L15>0,\"SAL SB. - Sisma=\",\"\"),\"\")","v":""},{"$f":"IF('Computo-Massimali'!L15<>0,IF('Computo-Massimali'!L81-'Computo-Massimali'!L15>0,(TotaleFinale-L15)/('Computo-Massimali'!L81-'Computo-Massimali'!L15),\"\"),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Quota Cedibile = \",100*percDetr,\"%·Spesa Ammessa = \")","v":"Quota Cedibile = 75%·Spesa Ammessa = "},{"$f":"SpesaAmmessaFinale*percDetr","v":0}]
[null,null,{"$f":"IF(N81<100%,\"Attenzione!    SAL Superbonus inferiore 100%\",\"\")","v":"Attenzione!    SAL Superbonus inferiore 100%"}]
[]
[]
[null,null,"ALTRI INTERVENTI",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Verifica Massimali di Spesa \",C87)","v":"Verifica Massimali di Spesa ALTRI INTERVENTI"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!BI87","v":"Ripartizione tra le Imprese -  Imponibile Lavori   ALTRI INTERVENTI"}]
[null,null,"  Interventi",null,null,"Importo Lavori","Incidenza Sicurezza","Imponibile","Iva","Importo c.iva","Spese tecniche","Totale","Credito Spettante  x% Spesa Ammessa","%SAL",null,null,null,"Massimale  spesa","Verifica Max",null,"Spesa Ammessa",null,"Quota Eccedente Massimale Spesa ",null,"Credito Spettante \nx% Spesa Ammessa\nQuota Imprese | Quota Tecnici",null,null,null,null,null,null,null,"Interventi",{"$f":"IF('Dati Gen'!$B$38<>\"\",'Dati Gen'!$B$38,\"\")","v":"Impresa1"},{"$f":"IF('Dati Gen'!$B$39<>\"\",'Dati Gen'!$B$39,\"\")","v":"Impresa2"},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":"Impresa3"},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":"Impresa4"},{"$f":"IF('Dati Gen'!$B$42<>\"\",'Dati Gen'!$B$42,\"\")","v":""}]
[null,null,{"$f":"IF('Computo-Massimali'!C89<>\"\",'Computo-Massimali'!C89,\"\")","v":"Manutenzione straordinaria, restauro e recupero conservativo"},null,{"$f":"'Computo-Massimali'!E89","v":0.75},{"$f":"'Computo-Massimali'!F89","v":39800},{"$f":"IF('Computo-Massimali'!F89<>0,'Computo-Massimali'!G89*F89/'Computo-Massimali'!F89,0)","v":0},{"$f":"SUM(F89:G89)","v":39800},{"$f":"IF(('Computo-Massimali'!F89+'Computo-Massimali'!G89)<>0,'Computo-Massimali'!I89/('Computo-Massimali'!F89+'Computo-Massimali'!G89)*H89,0)","v":3980},{"$f":"H89+I89","v":43780},{"$f":"IF('Computo-Massimali'!F89<>0,'Computo-Massimali'!K89*F89/'Computo-Massimali'!F89,0)","v":6101.27},{"$f":"SUM(J89:K89)","v":49881.270000000004},{"$f":"IF(L89<=R89,L89*E89,R89*E89)","v":37410.952499999999},{"$f":"IF('Computo-Massimali'!L89>0,L89/'Computo-Massimali'!L89,0)","v":1},{"$f":"IF(F89>0,IF(F89>'Computo-Massimali'!F89,\">C.\",IF(F89<'SAL.60%'!F89,\"<S2\",\"\")),\"\")","v":""},"..",{"$f":"IF(C89<>\"\",C89,\"\")","v":"Manutenzione straordinaria, restauro e recupero conservativo"},{"$f":"'Computo-Massimali'!T89","v":96000},{"$f":"IF(L89>R89,\"KO Tot.>Detr.\",\"ok\")","v":"ok"},null,{"$f":"IF(L89<R89,L89,R89)","v":49881.270000000004},null,{"$f":"IF(L89>R89,L89-R89,0)","v":0},null,{"$f":"IF(M89<>0,J89*M89/L89,0)","v":32835},null,{"$f":"IF(M89<>0,K89*M89/L89,0)","v":4575.9524999999994},null,null,null,null,null,{"$f":"Q89","v":"Manutenzione straordinaria, restauro e recupero conservativo"},{"$f":"'Computo-Massimali'!BJ89","v":27860},{"$f":"'Computo-Massimali'!BK89","v":11940},{"$f":"'Computo-Massimali'!BL89","v":0},{"$f":"'Computo-Massimali'!BM89","v":0},{"$f":"'Computo-Massimali'!BN89","v":0},{"$f":"IF(ABS(SUM(AH89:AL89)-H89)>0.01,\"err. Somma\",IF(AH89>'Computo-Massimali'!BJ89,\"Err.1\",IF(AI89>'Computo-Massimali'!BK89,\"Err.2\",IF(AJ89>'Computo-Massimali'!BL89,\"Err.3\",IF(AK89>'Computo-Massimali'!BM89,\"Err.4\",IF(AL89>'Computo-Massimali'!BN89,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"IF('Computo-Massimali'!C90<>\"\",'Computo-Massimali'!C90,\"\")","v":""},null,{"$f":"'Computo-Massimali'!E90","v":0.6},{"$f":"'Computo-Massimali'!F90","v":0},{"$f":"IF('Computo-Massimali'!F90<>0,'Computo-Massimali'!G90*F90/'Computo-Massimali'!F90,0)","v":0},{"$f":"SUM(F90:G90)","v":0},{"$f":"IF(('Computo-Massimali'!F90+'Computo-Massimali'!G90)<>0,'Computo-Massimali'!I90/('Computo-Massimali'!F90+'Computo-Massimali'!G90)*H90,0)","v":0},{"$f":"H90+I90","v":0},{"$f":"IF('Computo-Massimali'!F90<>0,'Computo-Massimali'!K90*F90/'Computo-Massimali'!F90,0)","v":0},{"$f":"SUM(J90:K90)","v":0},{"$f":"IF(L90<=R90,L90*E90,R90*E90)","v":0},{"$f":"IF('Computo-Massimali'!L90>0,L90/'Computo-Massimali'!L90,0)","v":0},{"$f":"IF(F90>0,IF(F90>'Computo-Massimali'!F90,\">C.\",IF(F90<'SAL.60%'!F90,\"<S2\",\"\")),\"\")","v":""},"..",{"$f":"IF(C90<>\"\",C90,\"\")","v":""},{"$f":"'Computo-Massimali'!T90","v":96000},{"$f":"IF(L90>R90,\"KO Tot.>Detr.\",\"ok\")","v":"ok"},null,{"$f":"IF(L90<R90,L90,R90)","v":0},null,{"$f":"IF(L90>R90,L90-R90,0)","v":0},null,{"$f":"IF(M90<>0,J90*M90/L90,0)","v":0},null,{"$f":"IF(M90<>0,K90*M90/L90,0)","v":0},null,null,null,null,null,{"$f":"Q90","v":""},{"$f":"'Computo-Massimali'!BJ90","v":0},{"$f":"'Computo-Massimali'!BK90","v":0},{"$f":"'Computo-Massimali'!BL90","v":0},{"$f":"'Computo-Massimali'!BM90","v":0},{"$f":"'Computo-Massimali'!BN90","v":0},{"$f":"IF(ABS(SUM(AH90:AL90)-H90)>0.01,\"err. Somma\",IF(AH90>'Computo-Massimali'!BJ90,\"Err.1\",IF(AI90>'Computo-Massimali'!BK90,\"Err.2\",IF(AJ90>'Computo-Massimali'!BL90,\"Err.3\",IF(AK90>'Computo-Massimali'!BM90,\"Err.4\",IF(AL90>'Computo-Massimali'!BN90,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"IF('Computo-Massimali'!C91<>\"\",'Computo-Massimali'!C91,\"\")","v":""},null,{"$f":"'Computo-Massimali'!E91","v":0.7},{"$f":"'Computo-Massimali'!F91","v":0},{"$f":"IF('Computo-Massimali'!F91<>0,'Computo-Massimali'!G91*F91/'Computo-Massimali'!F91,0)","v":0},{"$f":"SUM(F91:G91)","v":0},{"$f":"IF(('Computo-Massimali'!F91+'Computo-Massimali'!G91)<>0,'Computo-Massimali'!I91/('Computo-Massimali'!F91+'Computo-Massimali'!G91)*H91,0)","v":0},{"$f":"H91+I91","v":0},{"$f":"IF('Computo-Massimali'!F91<>0,'Computo-Massimali'!K91*F91/'Computo-Massimali'!F91,0)","v":0},{"$f":"SUM(J91:K91)","v":0},{"$f":"IF(L91<=R91,L91*E91,R91*E91)","v":0},{"$f":"IF('Computo-Massimali'!L91>0,L91/'Computo-Massimali'!L91,0)","v":0},{"$f":"IF(F91>0,IF(F91>'Computo-Massimali'!F91,\">C.\",IF(F91<'SAL.60%'!F91,\"<S2\",\"\")),\"\")","v":""},"..",{"$f":"IF(C91<>\"\",C91,\"\")","v":""},{"$f":"'Computo-Massimali'!T91","v":96000},{"$f":"IF(L91>R91,\"KO Tot.>Detr.\",\"ok\")","v":"ok"},null,{"$f":"IF(L91<R91,L91,R91)","v":0},null,{"$f":"IF(L91>R91,L91-R91,0)","v":0},null,{"$f":"IF(M91<>0,J91*M91/L91,0)","v":0},null,{"$f":"IF(M91<>0,K91*M91/L91,0)","v":0},null,null,null,null,null,{"$f":"Q91","v":""},{"$f":"'Computo-Massimali'!BJ91","v":0},{"$f":"'Computo-Massimali'!BK91","v":0},{"$f":"'Computo-Massimali'!BL91","v":0},{"$f":"'Computo-Massimali'!BM91","v":0},{"$f":"'Computo-Massimali'!BN91","v":0},{"$f":"IF(ABS(SUM(AH91:AL91)-H91)>0.01,\"err. Somma\",IF(AH91>'Computo-Massimali'!BJ91,\"Err.1\",IF(AI91>'Computo-Massimali'!BK91,\"Err.2\",IF(AJ91>'Computo-Massimali'!BL91,\"Err.3\",IF(AK91>'Computo-Massimali'!BM91,\"Err.4\",IF(AL91>'Computo-Massimali'!BN91,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"IF('Computo-Massimali'!C92<>\"\",'Computo-Massimali'!C92,\"\")","v":""},null,{"$f":"'Computo-Massimali'!E92","v":0},{"$f":"'Computo-Massimali'!F92","v":0},{"$f":"IF('Computo-Massimali'!F92<>0,'Computo-Massimali'!G92*F92/'Computo-Massimali'!F92,0)","v":0},{"$f":"SUM(F92:G92)","v":0},{"$f":"IF(('Computo-Massimali'!F92+'Computo-Massimali'!G92)<>0,'Computo-Massimali'!I92/('Computo-Massimali'!F92+'Computo-Massimali'!G92)*H92,0)","v":0},{"$f":"H92+I92","v":0},{"$f":"IF('Computo-Massimali'!F92<>0,'Computo-Massimali'!K92*F92/'Computo-Massimali'!F92,0)","v":0},{"$f":"SUM(J92:K92)","v":0},{"$f":"IF(L92<=R92,L92*E92,R92*E92)","v":0},{"$f":"IF('Computo-Massimali'!L92>0,L92/'Computo-Massimali'!L92,0)","v":0},{"$f":"IF(F92>0,IF(F92>'Computo-Massimali'!F92,\">C.\",IF(F92<'SAL.60%'!F92,\"<S2\",\"\")),\"\")","v":""},"..",{"$f":"IF(C92<>\"\",C92,\"\")","v":""},{"$f":"'Computo-Massimali'!T92","v":96000},{"$f":"IF(L92>R92,\"KO Tot.>Detr.\",\"ok\")","v":"ok"},null,{"$f":"IF(L92<R92,L92,R92)","v":0},null,{"$f":"IF(L92>R92,L92-R92,0)","v":0},null,{"$f":"IF(M92<>0,J92*M92/L92,0)","v":0},null,{"$f":"IF(M92<>0,K92*M92/L92,0)","v":0},null,null,null,null,null,{"$f":"Q92","v":""},{"$f":"'Computo-Massimali'!BJ92","v":0},{"$f":"'Computo-Massimali'!BK92","v":0},{"$f":"'Computo-Massimali'!BL92","v":0},{"$f":"'Computo-Massimali'!BM92","v":0},{"$f":"'Computo-Massimali'!BN92","v":0},{"$f":"IF(ABS(SUM(AH92:AL92)-H92)>0.01,\"err. Somma\",IF(AH92>'Computo-Massimali'!BJ92,\"Err.1\",IF(AI92>'Computo-Massimali'!BK92,\"Err.2\",IF(AJ92>'Computo-Massimali'!BL92,\"Err.3\",IF(AK92>'Computo-Massimali'!BM92,\"Err.4\",IF(AL92>'Computo-Massimali'!BN92,\"Err.5\",\"\"))))))","v":""}]
[null,null,"TotalI SAL Finale - Altri Interventi  : ",null,null,{"$f":"SUM(F89:F92)","v":39800},{"$f":"SUM(G89:G92)","v":0},39800,3980,43780,6101.27,49881.270000000004,37410.952499999999,{"$f":"IF('Computo-Massimali'!L93>0,L93/'Computo-Massimali'!L93,0)","v":1},{"$f":"IF(F93>0,IF(F93>'Computo-Massimali'!F93,\">C.\",IF(F93<'SAL.60%'!F93,\"<S2\",\"\")),\"\")","v":""},null,null,{"$f":"C93","v":"TotalI SAL Finale - Altri Interventi  : "},null,null,{"$f":"SUM(U89:V92)","v":49881.270000000004},null,{"$f":"SUM(W89:X92)","v":0},null,{"$f":"SUM(Y89:Z92)","v":32835},null,{"$f":"SUM(AA89:AB92)","v":4575.9524999999994},null,null,null,null,null,{"$f":"R93","v":"TotalI SAL Finale - Altri Interventi  : "},{"$f":"SUM(AH89:AH92)","v":27860},{"$f":"SUM(AI89:AI92)","v":11940},{"$f":"SUM(AJ89:AJ92)","v":0},{"$f":"SUM(AK89:AK92)","v":0},{"$f":"SUM(AL89:AL92)","v":0}]
[null,null,"Quota a Carico Cliente per Altri Interventi =  Eccedenza Spesa Ammessa + (100-x)%·Spesa Ammessa =",null,null,null,null,null,null,null,null,{"$f":"IF((1-E89)*U89+(1-E90)*U90+(1-E91)*U91+(1-E92)*U92>0,W93+(1-E89)*U89+(1-E90)*U90+(1-E91)*U91+(1-E92)*U92,W93)","v":12470.317500000001}]
[null,null,null,null,null,null,null,null,null,null,"Quota Cedibile = x%·Spesa Ammessa = ",{"$f":"U89*E89+U90*E90+U91*E91+U92*E92","v":37410.952499999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!BI98","v":"Ripartizione tra le Imprese -  Imponibile Lavori "}]
[null,null,"TOTALI SAL",null,null,"Importo Lavori Eseguiti","Incidenza Sicurezza","Imponibile","Iva","Importo c.iva","Spese tecniche","Totale","Credito Spettante","%SAL",null,null,{"$f":"C99","v":"TOTALI SAL. Finale del 24/03/2023 : "},null,null,null,"Spesa Ammessa",null,"Quota Eccedente Massimale Spesa ",null,"Credito Spettante \nQuota Imprese | Quota Tecnici",null,null,null,null,null,null,null,{"$f":"Q96","v":"TOTALI SAL. Finale del 24/03/2023 : "},{"$f":"IF('Dati Gen'!$B$38<>\"\",'Dati Gen'!$B$38,\"\")","v":"Impresa1"},{"$f":"IF('Dati Gen'!$B$39<>\"\",'Dati Gen'!$B$39,\"\")","v":"Impresa2"},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":"Impresa3"},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":"Impresa4"},{"$f":"IF('Dati Gen'!$B$42<>\"\",'Dati Gen'!$B$42,\"\")","v":""}]
[null,null,{"$f":"CONCATENATE(\"TOTALI SAL. N.1 del \",'SAL.30%'!C4, \" : \")","v":"TOTALI SAL. N.1 del 29/11/2023 : "},null,null,{"$f":"'SAL.30%'!F97","v":15000},{"$f":"'SAL.30%'!G97","v":0},{"$f":"'SAL.30%'!H97","v":15000},{"$f":"'SAL.30%'!I97","v":1500},{"$f":"'SAL.30%'!J97","v":16500},{"$f":"'SAL.30%'!K97","v":2299.4736180904524},{"$f":"'SAL.30%'!L97","v":18799.473618090451},{"$f":"'SAL.30%'!M97","v":14099.605213567838},{"$f":"'SAL.30%'!N97","v":0.37688442211055273},{"$f":"IF(F97>0,IF(F97>'Computo-Massimali'!F100,\">C.\",IF(F97<'SAL.30%'!F97,\"<S1\",\"\")),\"\")","v":""},null,null,null,null,null,{"$f":"U81+U93","v":49881.270000000004},null,{"$f":"W81+W93","v":0},null,{"$f":"Y81+Y93","v":32835},null,{"$f":"AA81+AA93","v":4575.9524999999994},null,null,null,null,null,null,{"$f":"AH81+AH93","v":27860},{"$f":"AI81+AI93","v":11940},{"$f":"AJ81+AJ93","v":0},{"$f":"AK81+AK93","v":0},{"$f":"AL81+AL93","v":0}]
[null,null,{"$f":"CONCATENATE(\"TOTALI SAL. N.2 del \",'SAL.60%'!C4, \" : \")","v":"TOTALI SAL. N.2 del 21/12/2023 : "},null,null,{"$f":"'SAL.60%'!F97","v":0},{"$f":"'SAL.60%'!G97","v":0},{"$f":"'SAL.60%'!H97","v":0},{"$f":"'SAL.60%'!I97","v":0},{"$f":"'SAL.60%'!J97","v":0},{"$f":"'SAL.60%'!K97","v":0},{"$f":"'SAL.60%'!L97","v":0},{"$f":"'SAL.60%'!M97","v":0},{"$f":"'SAL.60%'!N97","v":0},{"$f":"IF(F98>0,IF(F98>'Computo-Massimali'!F100,\">C.\",IF(F98<F97,\"<S1\",\"\")),\"\")","v":""}]
[null,null,{"$f":"CONCATENATE(\"TOTALI SAL. Finale del \",C4, \" : \")","v":"TOTALI SAL. Finale del 24/03/2023 : "},null,null,{"$f":"F81+F93","v":39800},{"$f":"G81+G93","v":0},39800,{"$f":"I81+I93","v":3980},43780,6101.27,49881.270000000004,{"$f":"M81+M93","v":37410.952499999999},{"$f":"IF('Computo-Massimali'!L100>0,L99/'Computo-Massimali'!L100,0)","v":1},{"$f":"IF(F99>0,IF(F99>'Computo-Massimali'!F100,\">C.\",IF(F99<F98,\"<S2\",IF(F99<F97,\"<S1\",\"\"))),\"\")","v":""}]
[null,null,{"$f":"IF(F99<>0,\"Importi Netti : SAL.Finale - SAL.prec.\",IF(F98<>0,\"Importi Netti : SAL.N.2 - SAL.N.1\",\"\"))","v":"Importi Netti : SAL.Finale - SAL.prec."},null,null,{"$f":"IF(F99<>0,IF(F98<>0,F99-F98,F99-F97),IF(F98<>0,F98-F97,\"\"))","v":24800},{"$f":"IF(G99<>0,IF(G98<>0,G99-G98,G99-G97),IF(G98<>0,G98-G97,\"\"))","v":""},24800,2480,27280,3801.796381909548,31081.796381909553,23311.347286432159]
[null,null,{"$f":"IF(ABS(D5-G99)>0.01,\"Importo Effettivo Lavori Eseguiti\",\"\")","v":""},null,null,{"$f":"IF($C$101<>\"\",F99,\"\")","v":""},{"$f":"IF($C$101<>\"\",D5,\"\")","v":""},{"$f":"IF($C$101<>\"\",F101+G101,\"\")","v":""},{"$f":"IF($C$101<>\"\",H101*AliqIva,\"\")","v":""},{"$f":"IF($C$101<>\"\",H101+I101,\"\")","v":""},{"$f":"IF($C$101<>\"\",K99,\"\")","v":""},{"$f":"IF($C$101<>\"\",J101+K101,\"\")","v":""},{"$f":"IF($C$101<>\"\",L101*percDetr,\"\")","v":""},{"$f":"IF($C$101<>\"\",L101/'Computo-Massimali'!L100,\"\")","v":""}]
[null,null,{"$f":"IF($C$101<>\"\",\"Oneri/Lavori Sicurezza non imputabili al SAL, per lavori non eseguiti\",\"\")","v":""},null,null,null,{"$f":"IF($C$102<>\"\",D5-G99,\"\")","v":""}]
[]
[null,null,"Quota % effettiva per cessione credito a Banca o Impresa \"Interventi SB.\"  ",null,null,null,null,{"$f":"'Computo-Massimali'!H104","v":0.90909090909090906},{"$f":"'Computo-Massimali'!I104","v":90.909090909090907},"Importo Ricevuto",{"$f":"L83*H104","v":0},"Costo Cess. SB.",{"$f":"IF(L81-L82-K104>0,L81-L82-K104,0)","v":0}]
[null,null,null,null,null,null,"Quota % effettiva per cessione credito a Banca o Impresa \"Altri Interventi\"  ",{"$f":"'Computo-Massimali'!H105","v":1},{"$f":"'Computo-Massimali'!I105","v":100},"Importo Ricevuto",{"$f":"L95*H105","v":37410.952499999999},"Costo Cess. Altri",{"$f":"IF(L95-K105>0,L95-K105,0)","v":0}]
[]
[null,null,null,null,null,"Costi Cliente","Quota Imprese","Quota Tecnici",null,null,"Costi Totali","Quota Imprese","Quota Tecnici"]
[null,null,null,null,"Quota a Carico x Interventi Superbonus ",{"$f":"L82","v":0},{"$f":"IF(TotaleFinale<>0,F108*ImportFinale/TotaleFinale,0)","v":0},{"$f":"IF(TotaleFinale<>0,F108*SpeseTecFinale/TotaleFinale,0)","v":0},null,"Interventi Superbonus",{"$f":"TotaleFinale","v":0},{"$f":"IF(TotaleFinale<>0,K108*ImportFinale/TotaleFinale,0)","v":0},{"$f":"IF(TotaleFinale<>0,K108*SpeseTecFinale/TotaleFinale,0)","v":0}]
[null,null,null,null,"Quota a Carico x Altri Interventi",{"$f":"L94","v":12470.317500000001},{"$f":"IF(L93<>0,F109*J93/L93,0)","v":10945.000000000002},{"$f":"IF(L93<>0,F109*K93/L93,0)","v":1525.3175000000001},null,"Altri Interventi",{"$f":"L93","v":49881.270000000004},{"$f":"IF(L93<>0,K109*J93/L93,0)","v":43780.000000000007},{"$f":"IF(L93<>0,K109*K93/L93,0)","v":6101.27}]
[null,null,null,null,"per Cessione Credito Superbonus",{"$f":"M104","v":0},{"$f":"IF(TotaleFinale<>0,F110*ImportFinale/TotaleFinale,0)","v":0},{"$f":"IF(TotaleFinale<>0,F110*SpeseTecFinale/TotaleFinale,0)","v":0},null,"Costi Cessione",{"$f":"F110+F111","v":0},{"$f":"G110+G111","v":0},{"$f":"H110+H111","v":0}]
[null,null,null,null,"per Cessione Credito Altri Interventi",{"$f":"M105","v":0},{"$f":"IF(L93<>0,F111*J93/L93,0)","v":0},{"$f":"IF(L93<>0,F111*K93/L93,0)","v":0},null,"Sommano",{"$f":"SUM(K108:K110)","v":49881.270000000004},{"$f":"SUM(L108:L110)","v":43780.000000000007},{"$f":"SUM(M108:M110)","v":6101.27}]
[null,null,null,null,"Sommano",{"$f":"SUM(F108:F111)","v":12470.317500000001},{"$f":"SUM(G108:G111)","v":10945.000000000002},{"$f":"SUM(H108:H111)","v":1525.3175000000001}]

{"sheet":"Pratica ENEA","index":8,"n_rows":467,"n_cols":32,"rows_kept":467,"cut":false,"hidden":false,"merged":[[160,5,160,6],[160,1,160,4],[168,1,168,5],[164,1,164,5],[176,9,176,10],[143,1,143,5],[131,1,131,8],[139,1,139,5],[157,9,157,10],[159,7,159,8],[156,9,156,10],[159,5,159,6],[136,1,136,5],[131,9,131,10],[135,1,135,5],[133,1,133,18],[134,1,134,5],[148,8,148,11],[157,1,157,8],[148,6,149,6],[102,12,102,13],[101,12,101,13],[127,9,127,10],[122,1,122,5],[122,7,122,8],[125,9,125,10],[110,7,110,8],[111,9,111,10],[110,1,110,4],[112,9,112,10],[103,12,103,13],[117,1,117,18],[112,5,112,6],[111,5,111,6],[121,16,121,17],[120,16,120,17],[118,7,118,8],[121,13,121,14],[126,9,126,10],[123,16,123,17],[118,1,118,5],[148,12,148,18],[145,1,145,10],[103,1,103,5],[107,1,107,8],[104,9,104,10],[102,1,102,5],[107,9,107,10],[108,1,108,8],[70,9,70,10],[80,1,81,5],[85,1,85,5],[84,1,84,5],[82,1,82,5],[80,7,81,7],[80,10,81,10],[108,9,108,10],[103,7,103,8],[106,1,106,10],[104,1,104,8],[102,7,102,8],[83,1,83,5],[86,1,86,5],[80,9,81,9],[91,1,91,8],[123,13,123,14],[109,1,109,8],[109,9,109,10],[112,7,112,8],[112,1,112,4],[110,9,110,10],[111,7,111,8],[111,1,111,4],[110,5,110,6],[120,1,120,5],[121,1,121,5],[121,7,121,8],[120,13,120,14],[123,1,123,5],[101,1,101,5],[101,7,101,8],[92,1,92,8],[95,1,95,15],[100,1,100,5],[98,12,98,13],[97,12,97,13],[96,1,96,5],[98,7,98,8],[97,1,97,5],[96,7,96,8],[96,12,96,13],[33,1,33,8],[65,1,65,8],[66,9,66,10],[53,8,53,11],[35,5,35,6],[100,12,100,13],[92,9,92,10],[99,1,99,5],[99,7,99,8],[100,7,100,8],[98,1,98,5],[99,12,99,13],[97,7,97,8],[90,1,90,5],[91,9,91,10],[68,1,68,4],[35,7,35,8],[37,1,37,4],[28,1,28,5],[53,12,53,18],[64,9,64,10],[14,1,14,18],[17,1,18,5],[17,11,18,11],[17,8,18,8],[67,9,67,10],[20,1,20,5],[44,1,44,5],[36,7,36,8],[35,1,35,4],[36,5,36,6],[53,5,54,5],[53,6,54,6],[64,1,64,8],[67,7,67,8],[23,1,23,5],[31,1,31,8],[42,1,42,18],[34,9,34,10],[51,1,51,5],[68,9,68,10],[77,1,77,18],[79,1,79,14],[69,7,69,8],[67,5,67,6],[69,9,69,10],[66,1,66,8],[11,27,11,28],[11,7,11,8],[11,9,11,10],[68,7,68,8],[34,1,34,8],[17,7,18,7],[17,9,18,9],[17,10,18,10],[21,1,21,5],[19,1,19,5],[32,1,32,8],[46,1,46,5],[12,22,12,23],[12,1,12,19],[17,12,17,14],[16,1,16,14],[11,1,11,6],[11,22,11,23],[22,1,22,5],[17,6,18,6],[62,1,62,5],[31,9,31,10],[24,1,24,5],[27,1,27,5],[38,1,38,8],[38,9,38,10],[33,9,33,10],[37,7,37,8],[53,7,54,7],[61,1,61,5],[48,1,48,5],[52,1,52,18],[53,1,58,4],[50,1,50,5],[37,5,37,6],[36,1,36,4],[36,9,36,10],[32,9,32,10],[43,1,43,5],[29,1,29,5],[10,2,10,7],[2,2,2,5],[8,2,8,5],[7,2,7,7],[7,27,7,31],[6,27,6,28],[10,22,10,23],[8,22,8,23],[2,6,2,11],[9,2,9,3],[9,9,9,10],[8,6,8,10],[9,22,9,23],[4,6,4,11],[4,22,4,23],[5,22,5,23],[1,12,1,18],[1,2,1,6],[1,7,1,11],[5,6,5,11],[9,27,9,30],[9,4,9,7],[3,2,3,11],[6,6,6,11],[8,27,8,30],[6,22,6,23],[7,22,7,26],[118,16,118,17],[122,16,122,17],[119,16,119,17],[119,13,119,14],[1,27,1,31],[1,22,1,26],[3,22,3,25],[2,22,2,25],[4,27,4,28],[2,27,2,30],[3,27,3,30],[5,27,5,28],[10,27,10,28],[12,27,12,28],[118,13,118,14],[119,7,119,8],[119,1,119,5],[122,13,122,14],[123,7,123,8],[124,1,124,10],[125,1,125,8],[120,7,120,8],[35,9,35,10],[37,9,37,10],[47,1,47,5],[49,1,49,5],[45,1,45,5],[60,1,60,5],[80,12,80,14],[69,5,69,6],[80,6,81,6],[87,1,87,5],[80,8,81,8],[68,5,68,6],[80,11,81,11],[69,1,69,4],[70,1,70,8],[67,1,67,4],[65,9,65,10],[179,1,179,4],[148,1,153,4],[144,1,144,5],[161,9,161,10],[155,9,155,10],[160,9,160,10],[178,7,178,8],[165,1,165,5],[161,1,161,8],[160,7,160,8],[178,9,178,10],[159,1,159,4],[158,1,158,4],[158,7,158,8],[159,9,159,10],[158,9,158,10],[155,1,155,8],[156,1,156,8],[178,5,178,6],[174,1,174,10],[176,1,176,8],[177,1,177,8],[148,7,149,7],[158,5,158,6],[140,1,140,5],[129,5,129,6],[128,9,128,10],[130,9,130,10],[128,5,128,6],[128,1,128,4],[129,7,129,8],[127,1,127,8],[126,1,126,8],[128,7,128,8],[130,1,130,4],[130,7,130,8],[129,1,129,4],[129,9,129,10],[130,5,130,6],[138,1,138,5],[190,1,190,8],[186,1,186,5],[195,9,195,10],[195,1,195,4],[195,5,195,6],[188,1,188,5],[187,1,187,5],[193,1,193,4],[189,1,189,10],[193,5,193,6],[192,1,192,8],[193,9,193,10],[192,9,192,10],[195,7,195,8],[148,5,149,5],[142,1,142,5],[179,9,179,10],[179,5,179,6],[180,9,180,10],[180,5,180,6],[190,9,190,10],[167,1,167,5],[163,1,163,5],[173,1,173,5],[181,9,181,10],[180,7,180,8],[180,1,180,4],[181,1,181,8],[172,1,172,5],[179,7,179,8],[169,1,169,5],[175,1,175,8],[177,9,177,10],[175,9,175,10],[171,1,171,5],[178,1,178,4],[185,1,185,5],[184,1,184,5],[196,1,196,8],[201,1,201,5],[205,1,205,8],[204,9,204,10],[194,1,194,4],[194,9,194,10],[194,5,194,6],[193,7,193,8],[191,9,191,10],[194,7,194,8],[191,1,191,8],[196,9,196,10],[199,1,199,5],[200,1,200,5],[204,1,204,8],[237,9,237,10],[237,1,237,4],[236,9,236,10],[229,1,229,8],[209,1,209,4],[210,9,210,10],[220,1,220,5],[220,9,220,10],[223,9,223,10],[225,1,225,4],[225,7,225,8],[219,1,219,5],[202,1,202,5],[205,9,205,10],[203,1,203,10],[198,1,198,5],[207,1,207,4],[207,5,207,6],[209,9,209,10],[224,1,224,8],[210,1,210,8],[208,7,208,8],[209,5,209,6],[218,9,218,10],[222,9,222,10],[218,1,218,5],[222,1,222,8],[206,1,206,8],[208,1,208,4],[219,6,219,8],[219,9,219,10],[220,6,220,8],[224,9,224,10],[223,1,223,8],[206,9,206,10],[208,9,208,10],[218,6,218,8],[208,5,208,6],[209,7,209,8],[221,1,221,10],[207,7,207,8],[207,9,207,10],[235,9,235,10],[235,1,235,8],[236,7,236,8],[252,1,252,8],[248,5,248,6],[251,1,251,8],[249,5,249,6],[253,1,253,8],[254,1,254,10],[248,1,248,4],[248,9,248,10],[236,1,236,4],[240,1,240,8],[238,1,238,4],[236,5,236,6],[242,9,242,10],[243,1,243,10],[245,1,245,8],[247,1,247,4],[247,5,247,6],[247,9,247,10],[247,7,247,8],[246,1,246,8],[246,9,246,10],[225,9,225,10],[233,1,233,8],[233,9,233,10],[231,9,231,10],[232,1,232,10],[231,1,231,8],[230,1,230,8],[227,9,227,10],[230,9,230,10],[226,7,226,8],[227,5,227,6],[227,7,227,8],[225,5,225,6],[227,1,227,4],[229,9,229,10],[266,12,266,14],[268,1,268,5],[260,7,260,8],[270,1,270,5],[269,1,269,5],[266,1,267,5],[260,9,260,10],[226,5,226,6],[226,9,226,10],[226,1,226,4],[234,1,234,8],[238,7,238,8],[238,9,238,10],[238,5,238,6],[237,5,237,6],[256,9,256,10],[241,9,241,10],[256,1,256,8],[255,9,255,10],[242,1,242,8],[240,9,240,10],[241,1,241,8],[255,1,255,8],[234,9,234,10],[237,7,237,8],[273,1,273,5],[277,1,277,8],[278,9,278,10],[281,12,281,13],[257,9,257,10],[272,1,272,5],[259,1,259,4],[259,7,259,8],[258,9,258,10],[258,5,258,6],[265,1,265,14],[259,5,259,6],[259,9,259,10],[266,9,267,9],[258,7,258,8],[257,1,257,8],[258,1,258,4],[263,1,263,18],[260,5,260,6],[260,1,260,4],[266,8,267,8],[266,11,267,11],[266,10,267,10],[281,7,281,8],[244,9,244,10],[278,1,278,8],[266,7,267,7],[266,6,267,6],[248,7,248,8],[253,9,253,10],[249,9,249,10],[251,9,251,10],[252,9,252,10],[249,7,249,8],[249,1,249,4],[271,1,271,5],[245,9,245,10],[244,1,244,8],[282,1,282,5],[285,7,285,8],[292,9,292,10],[283,12,283,13],[294,9,294,10],[285,1,285,5],[284,7,284,8],[287,1,287,5],[296,7,296,8],[285,12,285,13],[283,1,283,5],[296,5,296,6],[294,1,294,8],[295,1,295,4],[288,12,288,13],[291,1,291,10],[288,1,288,5],[284,12,284,13],[284,1,284,5],[293,1,293,8],[306,13,306,14],[307,1,307,5],[307,7,307,8],[306,1,306,5],[295,5,295,6],[292,1,292,8],[289,9,289,10],[293,9,293,10],[303,1,303,5],[288,7,288,8],[301,1,301,18],[303,7,303,8],[302,16,302,17],[304,16,304,17],[303,16,303,17],[302,7,302,8],[304,7,304,8],[302,13,302,14],[304,13,304,14],[274,1,274,5],[281,1,281,5],[283,7,283,8],[280,1,280,15],[282,12,282,13],[277,9,277,10],[306,7,306,8],[307,13,307,14],[282,7,282,8],[305,13,305,14],[303,13,303,14],[287,7,287,8],[286,12,286,13],[295,7,295,8],[295,9,295,10],[289,1,289,8],[297,7,297,8],[297,9,297,10],[287,12,287,13],[304,1,304,5],[305,1,305,5],[297,1,297,4],[286,1,286,5],[286,7,286,8],[297,5,297,6],[296,9,296,10],[350,1,350,8],[336,1,336,10],[333,1,333,5],[337,1,342,4],[347,1,347,10],[296,1,296,4],[305,7,305,8],[302,1,302,5],[312,5,312,6],[312,7,312,8],[322,1,322,5],[316,1,316,18],[317,1,317,5],[319,1,319,5],[306,16,306,17],[305,16,305,17],[307,16,307,17],[311,1,311,4],[308,1,308,8],[312,9,312,10],[318,1,318,5],[325,1,325,5],[337,12,337,18],[321,1,321,5],[308,9,308,10],[309,1,309,8],[313,9,313,10],[311,7,311,8],[311,9,311,10],[313,5,313,6],[313,7,313,8],[312,1,312,4],[309,9,309,10],[310,9,310,10],[313,1,313,4],[314,1,314,8],[310,1,310,8],[311,5,311,6],[314,9,314,10],[345,1,345,5],[351,7,351,8],[350,9,350,10],[353,9,353,10],[323,1,323,5],[337,5,338,5],[344,1,344,5],[346,1,346,5],[326,1,326,5],[353,1,353,4],[351,1,351,4],[351,5,351,6],[327,1,327,5],[348,1,348,8],[365,1,365,4],[364,7,364,8],[363,1,363,4],[360,1,360,8],[360,9,360,10],[364,9,364,10],[334,1,334,5],[348,9,348,10],[352,5,352,6],[351,9,351,10],[352,9,352,10],[354,9,354,10],[349,1,349,8],[352,1,352,4],[353,5,353,6],[349,9,349,10],[359,1,359,10],[358,1,358,5],[337,6,338,6],[337,7,338,7],[337,8,337,11],[335,1,335,5],[352,7,352,8],[353,7,353,8],[362,9,362,10],[377,9,377,10],[376,5,376,6],[376,9,376,10],[354,1,354,8],[378,9,378,10],[378,5,378,6],[371,16,371,17],[357,1,357,5],[361,1,361,8],[361,9,361,10],[356,1,356,5],[369,9,369,10],[370,9,370,10],[363,9,363,10],[364,1,364,4],[363,5,363,6],[364,5,364,6],[366,1,366,8],[372,1,372,10],[378,1,378,4],[362,1,362,8],[363,7,363,8],[369,1,369,5],[377,1,377,4],[395,1,395,5],[396,1,396,10],[381,9,381,10],[400,5,400,6],[397,9,397,10],[393,1,393,5],[394,1,394,5],[369,16,369,17],[370,16,370,17],[371,1,371,5],[370,1,370,5],[383,1,383,5],[385,9,385,10],[365,5,365,6],[389,9,389,10],[389,5,389,6],[397,1,397,8],[390,9,390,10],[390,5,390,6],[386,9,386,10],[388,7,388,8],[388,1,388,4],[387,9,387,10],[389,1,389,4],[388,5,388,6],[391,1,391,8],[379,1,379,8],[377,7,377,8],[375,1,375,8],[388,9,388,10],[389,7,389,8],[390,7,390,8],[376,7,376,8],[376,1,376,4],[373,1,373,8],[374,1,374,8],[390,1,390,4],[365,7,365,8],[366,9,366,10],[402,9,402,10],[401,9,401,10],[403,9,403,10],[391,9,391,10],[373,9,373,10],[375,9,375,10],[374,9,374,10],[371,9,371,10],[379,9,379,10],[365,9,365,10],[400,9,400,10],[385,1,385,8],[386,1,386,8],[398,1,398,8],[402,1,402,4],[402,5,402,6],[402,7,402,8],[399,1,399,8],[401,1,401,4],[401,7,401,8],[377,5,377,6],[378,7,378,8],[382,1,382,5],[382,9,382,10],[381,1,381,5],[387,1,387,8],[410,1,410,8],[410,9,410,10],[383,9,383,10],[384,1,384,10],[407,1,407,5],[407,6,407,7],[406,6,406,7],[406,1,406,5],[408,6,408,7],[403,1,403,8],[400,7,400,8],[398,9,398,10],[401,5,401,6],[399,9,399,10],[400,1,400,4],[408,1,408,5],[411,9,411,10],[409,1,409,10],[411,1,411,8],[415,5,415,6],[427,7,427,8],[426,7,426,8],[426,1,426,4],[425,1,425,4],[425,5,425,6],[425,7,425,8],[426,5,426,6],[422,1,422,8],[424,9,424,10],[423,1,423,8],[412,9,412,10],[413,1,413,4],[413,5,413,6],[413,7,413,8],[424,1,424,8],[427,5,427,6],[414,9,414,10],[414,1,414,4],[412,1,412,8],[414,7,414,8],[426,9,426,10],[425,9,425,10],[414,5,414,6],[415,7,415,8],[413,9,413,10],[431,1,431,5],[432,1,432,10],[427,9,427,10],[438,9,438,10],[438,1,438,4],[447,1,447,8],[415,9,415,10],[429,1,429,5],[415,1,415,4],[423,9,423,10],[422,9,422,10],[421,1,421,10],[420,1,420,5],[419,1,419,5],[416,1,416,10],[418,1,418,5],[434,9,434,10],[445,1,445,5],[446,1,446,10],[443,1,443,5],[444,1,444,5],[439,1,439,10],[430,1,430,5],[427,1,427,4],[447,9,447,10],[436,1,436,4],[436,9,436,10],[436,5,436,6],[436,7,436,8],[437,1,437,4],[437,9,437,10],[433,1,433,8],[433,9,433,10],[434,1,434,8],[435,1,435,8],[435,9,435,10],[437,5,437,6],[437,7,437,8],[438,5,438,6],[438,7,438,8],[448,1,448,8],[452,7,452,8],[452,9,452,10],[453,1,453,10],[458,1,458,18],[450,7,450,8],[450,9,450,10],[450,1,450,4],[450,5,450,6],[448,9,448,10],[449,1,449,8],[449,9,449,10],[466,2,466,6],[451,1,451,4],[451,5,451,6],[461,10,461,13],[462,10,462,13],[459,2,459,6],[460,2,460,6],[461,2,461,6],[462,2,462,6],[463,2,463,6],[464,2,464,6],[465,2,465,6],[451,7,451,8],[451,9,451,10],[452,1,452,4],[452,5,452,6]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Riepilogo Importi SAL"]
[null,"Tipologia Edificio",{"$f":"IF(TipoEdif=1,'Dati Gen'!Q5,'Dati Gen'!Q6)","v":"Edificio Unifamiliare"},null,null,null,null,{"$f":"IF(TipoEdif=2,'Dati Gen'!K5,\"\")","v":""},null,null,null,null,"https://detrazionifiscali.enea.it/creaasseverazione.asp",null,null,null,null,null,null,null,null,null,"Totali Progetto",null,null,null,null,"Totali Interventi Trainati Parti Comuni"]
[null,"Data Inizio Lavori",{"$f":"'Dati Gen'!E14","v":"00:00:00"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spese previste in progetto",null,null,null,{"$f":"AA9+AF3+AF9","v":0},"Spese previste in progetto",null,null,null,{"$f":"J109+J127+J157+J177+J192+J206+J224+J235+J246+J257","v":0}]
[null,"Comune Ubicazione",{"$f":"'Dati Gen'!E8","v":"Roma"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NomeApp","v":"Pratica.SB"},null,"V.ne",{"$f":"'Dati Gen'!L3","v":"2024.1.0"},null,null,null,"Spese Ammissibili",null,null,null,{"$f":"AA10+AF4+AF10","v":0},"Spese Ammissibili",null,null,null,{"$f":"J110+J128+J158+J178+J193+J207+J225+J236+J247+J258","v":0}]
[null,"Comune Montano","X","SI",null,"NO","Elenco Comuni Montani",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dati Gen'!K4","v":"©2021-2023 SIM srl - www.madosoft.it"},null,null,null,"Realizzati",null,"SAL 30%","SAL 60%","SAL FINALE","Realizzati",null,"SAL 30%","SAL 60%","SAL FINALE"]
[null,"Interessato Infrazione",null,"SI","X","NO","Elenco Comuni Infrazioni",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costo Lavori Realizzati",null,{"$f":"Y12+AD6+AD12","v":0},{"$f":"Z12+AE6+AE12","v":0},{"$f":"AA12+AF6+AF12","v":0},"Costo Lavori Realizzati",null,{"$f":"F112+F130+F160+F180+F195+F209+F227+F238+F249+F260","v":0},{"$f":"H112+H130+H160+H180+H195+H209+H227+H238+H249+H260","v":0},{"$f":"J112+J130+J160+J180+J195+J209+J227+J238+J249+J260","v":0}]
[null,"Intervento comma 4-Ter",null,"SI","X","NO","160% Zone Terremotate",null,null,null,null,null,null,null,null,{"$f":"C2","v":"Edificio Unifamiliare"},null,null,null,null,null,null,"di cui ammessi",null,0,0,0,"di cui ammessi",null,{"$f":"F113+F131+F161+F181+F196+F210+F228+F239+F250+F261","v":0},{"$f":"H113+H131+H161+H181+H196+H210+H228+H239+H250+H261","v":0},{"$f":"J113+J131+J161+J181+J196+J210+J228+J239+J250+J261","v":0}]
[null,"Indirizzo",{"$f":"'Dati Gen'!E9","v":"Viale D"},null,null,null,null,null,"N.Civico ",{"$f":"'Dati Gen'!L9","v":"60"},"CAP",{"$f":"'Dati Gen'!N8","v":"90000"},null,null,null,{"$f":"IF('Dati Gen'!E9<>\"\",CONCATENATE(C8,\" N.\",J8),\"\")","v":"Viale D N.60"},null,null,null,null,null,null,"Totali Interventi Trainanti",null,null,null,null,"Totali Interventi Trainati  U.Imm."]
[null,"Anno di Costruzione Immobile",{"$f":"'Dati Gen'!E11","v":1940},null,null,null,{"$f":"'Dati Gen'!H11","v":"Superficie Totale Disperdente   :"},null,null,null,null,{"$f":"'Dati Gen'!N11","v":814.47},null,null,null,{"$f":"IF('Dati Gen'!E8<>\"\",CONCATENATE(L8,\" \",C4),\"\")","v":"90000 Roma"},null,null,null,null,null,null,"Spese previste in progetto",null,null,null,{"$f":"J34+J66","v":0},"Spese previste in progetto",null,null,null,{"$f":"C460","v":0}]
[null,"Edificio in area non Metanizzata","NO",null,"Intervento Art.3 C.1 Let.D)E)F) DPR.380",null,null,null,"NO","Vincoli/Restriz. Edilizie",null,"NO",null,null,null,null,null,null,null,null,null,null,"Spese Ammissibili",null,null,null,{"$f":"J35+J67","v":0},"Spese Ammissibili",null,null,null,{"$f":"C461","v":0}]
[null,"Autorizzazione Edilizia",{"$f":"'Dati Gen'!E12","v":"Licenza Edilizia / Titolo Edilizio"},null,null,null,null,null,{"$f":"'Dati Gen'!K12","v":"N."},{"$f":"'Dati Gen'!L12","v":10},{"$f":"'Dati Gen'!M12","v":"Data"},{"$f":"'Dati Gen'!N12","v":"1950-01-28"},null,null,null,null,null,null,null,null,null,null,"Realizzati",null,"SAL 30%","SAL 60%","SAL FINALE","Realizzati",null,"SAL 30%","SAL 60%","SAL FINALE"]
[null,{"$f":"'Dati Gen'!B13","v":"Relazione ex Legge 10/91  Depositata al Comune in Data "},null,null,null,null,null,{"$f":"IF('Dati Gen'!I13<>\"\",'Dati Gen'!I13,\"\")","v":""},null,"Prot. N. ",null,{"$f":"IF('Dati Gen'!L13<>\"\",'Dati Gen'!L13,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,"Costo Lavori Realizzati",null,{"$f":"F37+F69","v":0},{"$f":"H37+H69","v":0},{"$f":"J37+J69","v":0},"Costo Lavori Realizzati",null,{"$f":"C462","v":0},{"$f":"C464","v":0},{"$f":"C466","v":0}]
[null,{"$f":"IF('Computo-Massimali'!C6<>\"\",\"Attenzione! Tabella Computo-Massimali non completa. Si consiglia di completare, prima di compilare Pratica ENEA\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"di cui ammessi",null,{"$f":"F38+F70","v":0},{"$f":"H38+H70","v":0},{"$f":"J38+J70","v":0},"di cui ammessi",null,{"$f":"C463","v":0},{"$f":"C465","v":0},{"$f":"C467","v":0}]
[]
[null,"INTERVENTI TRAINANTI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".."]
[]
[null,"intervento di isolamento termico delle superfici opache verticali, orizzontali e inclinate : PV) PO) POND) PS)"]
[null,"Descrizione",null,null,null,null,"Superficie mq","Trasm. Ante","Trasm. Post","Trasm.P. YIE","Confine","Coiben-tazione","Realizzati mq"]
[null,null,null,null,null,null,null,null,null,null,null,null,"SAL.30%","SAL.60%","SAL.FIN."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Superficie Totale disperdente oggetto di intervento                              [mq]",null,null,null,null,null,null,null,{"$f":"SUM(G20:G30)","v":0}]
[null,"Spesa Massima Ammissibile ",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!T13","v":0}]
[null,"Costo Complessivo Previsto in progetto",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L13","v":0}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J34<J33,J34,J33)","v":0}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!L13","v":0},null,{"$f":"'SAL.60%'!L13","v":0},null,{"$f":"SAL.Finale!L13","v":0}]
[null,"di cui ammessi",null,null,null,{"$f":"IF(F37<J35,F37,J35)","v":0},null,{"$f":"IF(H37<J35,H37,J35)","v":0},null,{"$f":"IF(J37<J35,J37,J35)","v":0}]
[null,"Risparmio di energia primaria non rinnovabile di progetto    [kWh/anno]"]
[]
[]
[]
[null,"Intervento di sostituzione degli impianti di climatizzazione invernale esistenti"]
[null,"Descrizione Nuovo Impianto",null,null,null,null,"Tipo Sostituito","P.Nom Sostituito","P.Nom kW","Rendim Util Nomin. 100%","Destinata","Efficienza  Riscaldam. hs","Efficienza  ACS hw","Tipo Aliment.","Classe Dispositivo Termoreg. Evoluto","Tipo PDC","Pot. El. Assorb kW","COP","Superfic. Risc. Da PDC",null,null,"Descrizione Impianto"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-",0,0,0,null,null,"-"]
[null,null,null,null,null,null,"-",null,null,null,"-",null,null,"-","-","-",null,null,null,null,null,"CC) Caldaie a condensazione"]
[null,null,null,null,null,null,"-",null,null,null,"-",null,null,"-","-","-",null,null,null,null,null,"PC) Pompe di calore (PDC) a compressione di vapore elettriche anche sonde geotermiche"]
[null,null,null,null,null,null,"-",null,null,null,"-",null,null,"-","-","-",null,null,null,null,null,"PCA) Pompe di calore a gas ad assorbimento o a compressione di vapore azionate da motore primo"]
[null,null,null,null,null,null,"-",null,null,null,"-",null,null,"-","-","-",null,null,null,null,null,"SI) Sistemi Ibridi"]
[null,null,null,null,null,null,"-",null,null,null,"-",null,null,"-","-","-",null,null,null,null,null,"CO) Sistemi microcogenerazione"]
[null,null,null,null,null,null,"-",null,null,null,"-",null,null,"-","-","-",null,null,null,null,null,"SA) Installazione di scaldacqua a pompa di calore in sostituzione di un sistema di produzione di acqua calda quando avviene con lo stesso generatore di calore destinato alla climatizzazione invernale ai sensi delle lettere b) e c) del comma 1 dell’articolo 119 del Decreto Rilancio"]
[null,null,null,null,null,null,"-",null,null,null,"-",null,null,"-","-","-",null,null,null,null,null,"ST) Collettori solari"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TR) Teleriscaldamento (esclusivamente per i comuni montani non interessati dalle procedure di infrazione comunitaria n. 2014/2147 del 10 luglio 2014 o n. 2015/2043 del 28 maggio 2015 per la non ottemperanza dell’Italia agli obblighi previsti dalla direttiva 2008/50/CE, l’allaccio a sistemi di teleriscaldamento efficiente ai sensi dell’articolo 2, comma 2, lettera tt), del decreto legislativo 4 luglio 2014, n. 102)"]
[null,"SI) Sistemi Ibridi",null,null,null,null,"Tipo Sostituito","P.Nom Sostituito","Caldaia a Condensazione",null,null,null,"Pompa di Calore"]
[null,null,null,null,null,null,null,null,"P.Nom kW","Rendim Nomin. 100%","Efficienza  Riscaldam. hs","Tipo Aliment.","Tipo PDC","Tipo Roof Top","P.Nom    kW","Pot. El. Assorb kW","COP","Inverter","Sonde Geotermiche",null,null,"Tipo Sostituito"]
[null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Caldaia Standard"]
[null,null,null,null,null,3,"-",null,null,null,null,"-","-","-",null,null,null,"-","-",null,null,"Caldaia Bassa Temperatura"]
[null,null,null,null,null,4,"-",null,null,null,null,"-","-","-",null,null,null,"-","-",null,null,"Caldaia a Condensazione Gas"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Caldaia Condens.Gasolio"]
[null,"Destinati a :   Climatizzazione Invernale",null,null,null,null,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pompa di Calore anche con sonda geotermica"]
[null,"                         Climatizzazione estiva",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generatori di Aria Calda"]
[null,"                         prod. di acqua calda sanitaria",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Teleriscaldamento (solo in caso di distacco obbligato)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impianto a biomassa"]
[null,"Spesa Massima Ammissibile ",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!T14","v":0},null,null,null,null,null,null,null,null,null,null,null,"Altro"]
[null,"Costo Complessivo Previsto in progetto",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L14","v":0}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J66<J65,J66,J65)","v":0}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!L14","v":0},null,{"$f":"'SAL.60%'!L14","v":0},null,{"$f":"SAL.Finale!L14","v":0}]
[null,"di cui ammessi",null,null,null,{"$f":"IF(F69<J67,F69,J67)","v":0},null,{"$f":"IF(H69<J67,H69,J67)","v":0},null,{"$f":"IF(J69<J67,J69,J67)","v":0}]
[null,"Risparmio di energia primaria non rinnovabile di progetto    [kWh/anno]",null,null,null,null,null,null,null,0]
[]
[]
[]
[]
[]
[]
[null,"INTERVENTI TRAINATI PARTI COMUNI CONDOMINIALI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".."]
[]
[null,"intervento di isolamento termico delle superfici opache verticali, orizzontali e inclinate dell'involucro  PV) PO) PS)"]
[null,"Descrizione",null,null,null,null,"Superficie mq","Trasm. Ante","Trasm. Post","Trasm.P. YIE","Confine","Coiben-tazione","Realizzati mq"]
[null,null,null,null,null,null,null,null,null,null,null,null,"SAL.30%","SAL.60%","SAL.FIN."]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"-","-"]
[null,null,null,null,null,null,null,null,null,null,"-","-"]
[null,null,null,null,null,null,null,null,null,null,"-","-"]
[null,"Superficie Totale disperdente oggetto di intervento                              [mq]",null,null,null,null,null,null,null,{"$f":"SUM(G83:G91)","v":0}]
[null,"Risparmio di energia primaria non rinnovabile di progetto    [kWh/anno]"]
[]
[]
[null,"IN) Sostituzione degli infissi "]
[null,"Descrizione",null,null,null,null,"Telaio Prima","Vetro Prima",null,"Trasm. Ante","Superfice mq","Telaio Dopo","Vetro Dopo",null,"Trasm. Post","Chius. Oscura"]
[]
[]
[]
[null,null,null,null,null,null,"-","-",null,null,null,"-","-"]
[null,null,null,null,null,null,"-","-",null,null,null,"-","-"]
[null,null,null,null,null,null,"-","-",null,null,null,"-","-"]
[null,null,null,null,null,null,"-","-",null,null,null,"-","-"]
[null,"Risparmio di energia primaria non rinnovabile di progetto    [kWh/anno]"]
[]
[null,"Isolamento termico sup. verticali, orizzontali, inclinate e Sostituzione Infissi"]
[null,"Spesa Massima Ammissibile ",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!T24","v":0}]
[null,"Costo Complessivo Previsto in progetto",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L24","v":0}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J109<J108,J109,J108)","v":0}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!L24","v":0},null,{"$f":"'SAL.60%'!L24","v":0},null,{"$f":"SAL.Finale!L24","v":0}]
[null,"di cui ammessi",null,null,null,{"$f":"IF(F112<J110,F112,J110)","v":0},null,{"$f":"IF(H112<J110,H112,J110)","v":0},null,{"$f":"IF(J112<J110,J112,J110)","v":0}]
[]
[]
[]
[]
[null,"SS) Schermature solari Anche chiusure oscuranti"]
[null,"Descrizione",null,null,null,null,"Tipo Schermatura","Installazione",null,"Superf. Schermatura","Superfice finestra protetta","Resistenza term. suppl m2K/W","Orientamento","Tipo Calcolo",null,"gtot","Materiale schermatura",null,"Meccan. Regolaz."]
[null,null,null,null,null,null,"-","-",null,null,null,null,"-","-",null,null,"-",null,"-"]
[null,null,null,null,null,null,"-","-",null,null,null,null,"-","-",null,null,"-",null,"-"]
[null,null,null,null,null,null,"-","-",null,null,null,null,"-","-",null,null,"-",null,"-"]
[null,null,null,null,null,null,"-","-",null,null,null,null,"-","-",null,null,"-",null,"-"]
[null,null,null,null,null,null,"-","-",null,null,null,null,"-","-",null,null,"-",null,"-"]
[]
[null,"Spesa Massima Ammissibile ",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!T25","v":0}]
[null,"Costo Complessivo Previsto in progetto",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L25","v":0}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J127<J126,J127,J126)","v":0}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!L25","v":0},null,{"$f":"'SAL.60%'!L25","v":0},null,{"$f":"SAL.Finale!L25","v":0}]
[null,"di cui ammessi",null,null,null,{"$f":"IF(F130<J128,F130,J128)","v":0},null,{"$f":"IF(H130<J128,H130,J128)","v":0},null,{"$f":"IF(J130<J128,J130,J128)","v":0}]
[null,"Risparmio di energia primaria non rinnovabile di progetto    [kWh/anno]"]
[]
[null,"Intervento, sulle parti comuni, di sostituzione degli impianti di climatizzazione invernale esistenti con impianti dotati di"]
[null,"CC) Caldaie a condensazione",null,null,null,null,"Tipo Sostituito","P.Nom Sostituito","P.Nom kW","Rendim Util Nomin. 100%","Destinata","Efficienza  Riscaldam. hs","Efficienza  ACS     hw","Tipo Aliment.","Classe Dispositivo Termoreg. Evoluto"]
[null,null,null,null,null,null,"-",null,null,null,"-",null,null,"-","-"]
[null,null,null,null,null,null,"-",null,null,null,"-",null,null,"-","-",null,null,null,null,null,null,"Tipo Generatore"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"PC) Pompe di calore (PDC) a compressione di vapore elettriche anche sonde geotermiche",null,null,null,null,"Tipo Sostituito","P.Nom Sostituito","Tipo PDC","Tipo Roof Top","P.Nom kW","Pot. El. Assorb kW","Inverter","COP","Reversibile","Sonde Geotermiche","Sup. Riscald. dalla PDC",null,null,null,null,"Cucine a legna"]
[null,null,null,null,null,null,"-",null,"-","-",null,null,"-",null,"-","-"]
[null,null,null,null,null,null,"-",null,"-","-",null,null,"-",null,"-","-"]
[]
[null,"PCA) Pompe di calore a gas ad assorbimento o a compressione di vapore azionate da motore primo",null,null,null,null,"Tipo Sostituito","P.Nom Sostituito","Tipo PDC","Tipo Roof Top","P.Nom kW","Inverter","GUEh","Reversibile","GUEc","Sup. Riscald. Dalla PDC"]
[null,null,null,null,null,null,"-",null,"-","-",null,"-",null,"-"]
[null,null,null,null,null,null,"-",null,"-","-",null,"-",null,"-"]
[]
[]
[]
[null,"SI) Sistemi Ibridi",null,null,null,null,"Tipo Sostituito","P.Nom Sostituito","Caldaia a Condensazione",null,null,null,"Pompa di Calore"]
[null,null,null,null,null,null,null,null,"P.Nom kW","Rendim Nomin. 100%","Efficienza  Riscaldam. hs","Tipo Aliment.","Tipo PDC","Tipo Roof Top","P.Nom    kW","Pot. El. Assorb kW","COP","Inverter","Sonde Geotermiche",null,null,"Tipo Sostituito"]
[null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Caldaia Standard"]
[null,null,null,null,null,3,"-",null,null,null,null,"-","-","-",null,null,null,"-","-",null,null,"Caldaia Bassa Temperatura"]
[null,null,null,null,null,4,"-",null,null,null,null,"-","-","-",null,null,null,"-","-",null,null,"Caldaia a Condensazione Gas"]
[]
[null,"Spesa Massima Ammissibile per Impianti Climatizzazione CC) PC) PCA) SI)",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!T26","v":0}]
[null,"Spese Previste in progetto per Impianti Climatizzazione  CC) PC) PCA) SI)",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L26","v":0}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J157<J156,J157,J156)","v":0}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!L26","v":0},null,{"$f":"'SAL.60%'!L26","v":0},null,{"$f":"SAL.Finale!L26","v":0}]
[null,"di cui ammessi",null,null,null,{"$f":"IF(F160<J158,F160,J158)","v":0},null,{"$f":"IF(H160<J158,H160,J158)","v":0},null,0]
[null,"Risparmio di energia primaria non rinnovabile di progetto    [kWh/anno]"]
[]
[null,"GA) Generatori di Aria Calda a Condensazione",null,null,null,null,"Tipo Sostituito","Pu. scald. sostituito kW","Pu. scald. PDC  kW","COP nuovo scald.","Capacità accumulo litri"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[]
[null,"IB) Impianti a Biomassa",null,null,null,null,"Tipo Sostituito","Pu. scald. sostituito kW","Pu. scald. PDC  kW","COP nuovo scald.","Capacità accumulo litri"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[]
[null,"SA) Scaldacqua a pompa di calore",null,null,null,null,"Tipo Sostituito","Pu. scald. sostituito kW","Pu. scald. PDC  kW","COP nuovo scald.","Capacità accumulo litri"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[]
[null,"Spesa Massima Ammissibile per Impianti GA) IB) SA)",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!T30","v":0}]
[null,"Spese Previste in progetto per Impianti  GA) IB) SA)",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L30","v":0}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J177<J176,J177,J176)","v":0}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!L31","v":0},null,{"$f":"'SAL.60%'!L30","v":0},null,{"$f":"SAL.Finale!L30","v":0}]
[null,"di cui ammessi",null,null,null,{"$f":"IF(F180<J178,F180,J178)","v":0},null,{"$f":"IF(H180<J178,H180,J178)","v":0},null,0]
[null,"Risparmio di energia primaria non rinnovabile di progetto    [kWh/anno]"]
[]
[]
[null,"CO) Sistemi microcogenerazione ",null,null,null,null,"Tipo Sostituito","P.Nom Sostituito","Pot. Elettr. kW","Pot. Immes. kW","Pot. Term. Rec. kW","PES %","Tipo Aliment.","Tipo Intervent","a Celle Combust.","Riscaldatore Supplement.","P.Risc. Supp kW","Efficienz hs %","Classe Energet"]
[null,null,null,null,null,null,"-",null,null,null,null,null,"-","-","-","-",null,null,"-"]
[null,null,null,null,null,null,"-",null,null,null,null,null,"-","-","-","-",null,null,"-"]
[null,null,null,null,null,null,"-",null,null,null,null,null,"-","-","-","-",null,null,"-"]
[null,null,null,null,null,null,"-",null,null,null,null,null,"-","-","-","-",null,null,"-"]
[]
[null,"Spesa Massima Ammissibile per CO) Sistemi Microgenerazione",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!T31","v":0}]
[null,"Spese Previste in progetto per CO) Microgenerazione",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L31","v":0}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J192<J191,J192,J191)","v":0}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!L31","v":0},null,{"$f":"'SAL.60%'!L31","v":0},null,{"$f":"SAL.Finale!L31","v":0}]
[null,"di cui ammessi",null,null,null,{"$f":"IF(F195<J193,F195,J193)","v":0},null,{"$f":"IF(H195<J193,H195,J193)","v":0},null,0]
[null,"Risparmio di energia primaria non rinnovabile di progetto    [kWh/anno]"]
[]
[null,"ST) Collettori Solari",null,null,null,null,"Sup lorda Ag singolo modulo","N. di moduli","S.tot","Tipo di colllettori","Tipo di installazione","Inclinaz. %","Orientamento","Factory Made","Qcol / Qsol kWht  oppure    QL MJ","Accumulo   litri","Dest. Calore","Solar Keymrk","Tipo impianto sost."]
[null,null,null,null,null,null,null,null,{"$f":"G200*H200","v":0},"-","-"]
[null,null,null,null,null,null,null,null,{"$f":"G201*H201","v":0},"-","-",null,"-","-",null,null,"-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"G202*H202","v":0},"-","-",null,"-","-",null,null,"-","-","-"]
[null,null,null,null,null,null,null,null,{"$f":"G203*H203","v":0},"-","-",null,"-","-",null,null,"-","-","-"]
[]
[null,"Spesa Massima Ammissibile per ST) Collettori Solari",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!T32","v":0}]
[null,"Spese Previste in progetto per ST) Collettori Solari",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L32","v":0}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J206<J205,J206,J205)","v":0}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!L32","v":0},null,{"$f":"'SAL.60%'!L32","v":0},null,{"$f":"SAL.Finale!L32","v":0}]
[null,"di cui ammessi",null,null,null,{"$f":"IF(F209<J207,F209,J207)","v":0},null,{"$f":"IF(H209<J207,H209,J207)","v":0},null,0]
[null,"Risparmio di energia primaria non rinnovabile di progetto    [kWh/anno]"]
[]
[]
[]
[]
[]
[]
[]
[null,"FV) Fotovoltaico",null,null,null,null,"Codice POD",null,null,"Potenza Picco kW"]
[]
[]
[]
[null,"Spesa Massima Ammissibile per FV) Fotovoltaico",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!T33","v":36480}]
[null,"Spese Previste in progetto per FV) Fotovoltaico",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L33","v":0}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J224<J223,J224,J223)","v":0}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!L33","v":0},null,{"$f":"'SAL.60%'!L33","v":0},null,{"$f":"SAL.Finale!L33","v":0}]
[null,"di cui ammessi",null,null,null,{"$f":"IF(F227<J225,F227,J225)","v":0},null,{"$f":"IF(H227<J225,H227,J225)","v":0},null,{"$f":"IF(J227<J225,J227,J225)","v":0}]
[]
[null,"AC) Sistema di Accumulo",null,null,null,null,null,null,null,"Capacità kWh"]
[]
[]
[]
[null,"Spesa Massima Ammissibile per AC) Sistema di Accumulo",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!T34","v":10000}]
[null,"Spese Previste in progetto per AC) Sistema di Accumulo",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L34","v":0}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J235<J234,J235,J234)","v":0}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!L34","v":0},null,{"$f":"'SAL.60%'!L34","v":0},null,{"$f":"SAL.Finale!L34","v":0}]
[null,"di cui ammessi",null,null,null,{"$f":"IF(F238<J236,F238,J236)","v":0},null,{"$f":"IF(H238<J236,H238,J236)","v":0},null,{"$f":"IF(J238<J236,J238,J236)","v":0}]
[]
[null,"CR) Infrastrutture per la ricarica dei veicoli elettrici"]
[null,null,null,null,null,null,null,null,null,0]
[]
[]
[null,"Spesa Massima Ammissibile per CR) Colonnine di Ricarica",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!T35","v":1500}]
[null,"Spese Previste in progetto per CR) Colonnine di Ricarica",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L35","v":0}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J246<J245,J246,J245)","v":0}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!L35","v":0},null,{"$f":"'SAL.60%'!L35","v":0},null,{"$f":"SAL.Finale!L35","v":0}]
[null,"di cui ammessi",null,null,null,{"$f":"IF(F249<J247,F249,J247)","v":0},null,{"$f":"IF(H249<J247,H249,J247)","v":0},null,{"$f":"IF(J249<J247,J249,J247)","v":0}]
[]
[null,"EBA) Barriere Architettoniche"]
[null,null,null,null,null,null,null,null,null,0]
[]
[]
[null,"Spesa Massima Ammissibile per EBA) Barriere Architettoniche",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!T36","v":96000}]
[null,"Spese Previste in progetto per EBA) Barriere Architettoniche",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L36","v":0}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J257<J256,J257,J256)","v":0}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!L36","v":0},null,{"$f":"'SAL.60%'!L36","v":0},null,{"$f":"SAL.Finale!L36","v":0}]
[null,"di cui ammessi",null,null,null,{"$f":"IF(F260<J258,F260,J258)","v":0},null,{"$f":"IF(H260<J258,H260,J258)","v":0},null,{"$f":"IF(J260<J258,J260,J258)","v":0}]
[]
[]
[null,"INTERVENTI TRAINATI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".."]
[]
[null,"intervento di isolamento termico delle superfici opache verticali e orizzontali: PV)Pareti Verticali; PO)Coperture; PS)Pavimenti"]
[null,"Descrizione",null,null,null,null,"Superficie mq","Trasm. Ante","Trasm. Post","Trasm.P. YIE","Confine","Coiben-tazione","Realizzati mq"]
[null,null,null,null,null,null,null,null,null,null,null,null,"SAL.30%","SAL.60%","SAL.FIN."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Superficie Totale disperdente oggetto di intervento                              [mq]",null,null,null,null,null,null,null,0]
[null,"Risparmio di energia primaria non rinnovabile di progetto    [kWh/anno]",null,null,null,null,null,null,null,0]
[]
[null,"Sostituzione degli infissi "]
[null,"Descrizione",null,null,null,null,"Telaio Prima","Vetro Prima",null,"Trasm. Ante","Superfice mq","Telaio Dopo","Vetro Dopo",null,"Trasm. Post","Chius. Oscura"]
[null,null,null,null,null,null,"-","-"]
[null,null,null,null,null,null,"-","-"]
[null,null,null,null,null,null,"-","-"]
[null,null,null,null,null,null,"-","-"]
[null,null,null,null,null,null,"-","-",null,null,null,"-","-"]
[null,null,null,null,null,null,"-","-",null,null,null,"-","-"]
[null,null,null,null,null,null,"-","-",null,null,null,"-","-"]
[null,"Risparmio di energia primaria non rinnovabile di progetto    [kWh/anno]"]
[]
[null,"Isolamento termico sup. verticali , orizzontali e Sostituzione Infissi"]
[null,"Spesa Massima Ammissibile ",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!T46","v":0}]
[null,"Costo Complessivo Previsto in progetto",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L46","v":0}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J294<J293,J294,J293)","v":0}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!L46","v":0},null,{"$f":"'SAL.60%'!L46","v":0},null,{"$f":"SAL.Finale!L46","v":0}]
[null,"di cui ammessi",null,null,null,{"$f":"IF(F297<J295,F297,J295)","v":0},null,{"$f":"IF(H297<J295,H297,J295)","v":0},null,{"$f":"IF(J297<J295,J297,J295)","v":0}]
[]
[]
[]
[null,"SS) Schermature solari e chiusure oscuranti"]
[null,"Descrizione",null,null,null,null,"Tipo Schermatura","Installazione",null,"Superf. Schermatura","Superfice finestra protetta","Resistenza term. suppl m2K/W","Orientamento","Tipo Calcolo",null,"gtot","Materiale schermatura",null,"Meccan. Regolaz."]
[null,null,null,null,null,null,"-","-",null,null,null,null,"-","-",null,null,"-",null,"-"]
[null,null,null,null,null,null,"-","-",null,null,null,null,"-","-",null,null,"-",null,"-"]
[null,null,null,null,null,null,"-","-",null,null,null,null,"-","-",null,null,"-",null,"-"]
[null,null,null,null,null,null,"-","-",null,null,null,null,"-","-",null,null,"-",null,"-"]
[null,null,null,null,null,null,"-","-",null,null,null,null,"-","-",null,null,"-",null,"-"]
[null,"Spesa Massima Ammissibile ",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!T47","v":0}]
[null,"Costo Complessivo Previsto in progetto",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L47","v":0}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J310<J309,J310,J309)","v":0}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!L47","v":0},null,{"$f":"'SAL.60%'!L47","v":0},null,{"$f":"SAL.Finale!L47","v":0}]
[null,"di cui ammessi",null,null,null,{"$f":"IF(F313<J311,F313,J311)","v":0},null,{"$f":"IF(H313<J311,H313,J311)","v":0},null,{"$f":"IF(J313<J311,J313,J311)","v":0}]
[null,"Risparmio di energia primaria non rinnovabile di progetto    [kWh/anno]",null,null,null,null,null,null,null,0]
[]
[null,"Impianti"]
[null,"CC) Caldaie a condensazione",null,null,null,null,"Tipo Sostituito","P.Nom Sostituito","P.Nom kW","Rendim Util Nomin. 100%","Destinata","Efficienza  Riscaldam. hs","Efficienza  ACS     hw","Tipo Aliment.","Classe Dispositivo Termoreg. Evoluto"]
[null,null,null,null,null,null,"-",null,null,null,"-",null,null,"-","-"]
[null,null,null,null,null,null,"-",null,null,null,"-",null,null,"-","-",null,null,null,null,null,null,"Tipo Generatore"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"GA) Generatori di aria calda a condensazione",null,null,null,null,"Tipo Sostituito","P.Nom Sostituito","P.Nom kW","Rendim Util Nomin. 100%","Tipo Aliment.",null,null,null,null,null,null,null,null,null,null,"Caldaia"]
[null,null,null,null,null,null,"-",null,null,null,"-",null,null,null,null,null,null,null,null,null,null,"Stufe"]
[null,null,null,null,null,null,"-",null,null,null,"-",null,null,null,null,null,null,null,null,null,null,"Camini"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Termostufe"]
[null,"PC) Pompe di calore (PDC) a compressione di vapore elettriche anche sonde geotermiche",null,null,null,null,"Tipo Sostituito","P.Nom Sostituito","Tipo PDC","Tipo Roof Top","P.Nom kW","Pot. El. Assorb kW","Inverter","COP","Reversibile","Sonde Geotermiche","Sup. Riscald. dalla PDC",null,null,null,null,"Cucine a legna"]
[null,null,null,null,null,null,"-",null,"-","-",null,null,"-",null,"-","-"]
[null,null,null,null,null,null,"-",null,"-","-",null,null,"-",null,"-","-"]
[]
[]
[]
[]
[]
[null,"PCA) Pompe di calore a gas ad assorbimento o a compressione di vapore azionate da motore primo",null,null,null,null,"Tipo Sostituito","P.Nom Sostituito","Tipo PDC","Tipo Roof Top","P.Nom kW","Inverter","GUEh","Reversibile","GUEc","Sup. Riscald. Dalla PDC"]
[null,null,null,null,null,null,"-",null,"-","-",null,"-",null,"-"]
[null,null,null,null,null,null,"-",null,"-","-",null,"-",null,"-"]
[]
[null,"SI) Sistemi Ibridi",null,null,null,null,"Tipo Sostituito","P.Nom Sostituito","Caldaia a Condensazione",null,null,null,"Pompa di Calore"]
[null,null,null,null,null,null,null,null,"P.Nom kW","Rendim Nomin. 100%","Efficienza  Riscaldam. hs","Tipo Aliment.","Tipo PDC","Tipo Roof Top","P.Nom    kW","Pot. El. Assorb kW","COP","Inverter","Sonde Geotermiche",null,null,"Tipo Sostituito"]
[null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Caldaia Standard"]
[null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Caldaia Bassa Temperatura"]
[null,null,null,null,null,4,"-",null,null,null,null,"-","-","-",null,null,null,"-","-",null,null,"Caldaia a Condensazione Gas"]
[]
[null,"SA) Scaldacqua a pompa di calore",null,null,null,null,"Tipo Sostituito","Pu. scald. sostituito kW","Pu. scald. PDC  kW","COP nuovo scald.","Capacità accumulo litri"]
[]
[]
[]
[null,"Spesa Massima Ammissibile per Impianti CC) GA) PC) PCA) SI) ed SA)",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!T50","v":0}]
[null,"Spese Previste in progetto per Impianti CC) GA) PC) PCA) SI) ed SA)",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L50","v":0}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J350<J349,J350,J349)","v":0}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!L50","v":0},null,{"$f":"'SAL.60%'!L50","v":0},null,{"$f":"SAL.Finale!L50","v":0}]
[null,"di cui ammessi",null,null,null,{"$f":"IF(F353<J351,F353,J351)","v":0},null,{"$f":"IF(H353<J351,H353,J351)","v":0},null,{"$f":"IF(J353<J351,J353,J351)","v":0}]
[null,"Risparmio di energia primaria non rinnovabile di progetto    [kWh/anno]",null,null,null,null,null,null,null,0]
[]
[null,"CO) Sistemi microcogenerazione ",null,null,null,null,"Tipo Sostituito","P.Nom Sostituito","Pot. Elettr. kW","Pot. Immes. kW","Pot. Term. Rec. kW","PES %","Tipo Aliment.","Tipo Intervent","a Celle Combust.","Riscaldatore Supplement.","P.Risc. Supp kW","Efficienz hs %","Classe Energet"]
[null,null,null,null,null,null,"-",null,null,null,null,null,"-","-","-","-",null,null,"-"]
[null,null,null,null,null,null,"-",null,null,null,null,null,"-","-","-","-",null,null,"-"]
[]
[null,"Spesa Massima Ammissibile per CO) Sistemi Microgenerazione",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!T51","v":0}]
[null,"Spese Previste in progetto per CO) Microgenerazione",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L51","v":0}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J362<J361,J362,J361)","v":0}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!L51","v":0},null,{"$f":"'SAL.60%'!L51","v":0},null,{"$f":"SAL.Finale!L51","v":0}]
[null,"di cui ammessi",null,null,null,{"$f":"IF(F365<J363,F365,J363)","v":0},null,{"$f":"IF(H365<J363,H365,J363)","v":0},null,{"$f":"IF(J365<J363,J365,J363)","v":0}]
[null,"Risparmio di energia primaria non rinnovabile di progetto    [kWh/anno]",null,null,null,null,null,null,null,0]
[]
[]
[null,"IB) Generatori a biomassa installazione, di impianti di climatizzazione invernale dotati di generatori di calore alimentati da biomasse combustibili ",null,null,null,null,"Tipo Sostituito","P.Nom Sostituito","Classe Gener. re","Tipo Generatore",null,"Impianto destinato a","Tipo Aliment.","P.u.      kW","P. al focolare kW","Rendimento a P. nom.","Sup. Riscald. mq",null,null," "]
[]
[]
[]
[null,"Spesa Massima Ammissibile per IB) Generatori a biomassa",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!T52","v":0}]
[null,"Spese Previste in progetto per IB) Generatori a biomassa",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L52","v":0}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J375<J374,J375,J374)","v":0}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!L52","v":0},null,{"$f":"'SAL.60%'!L52","v":0},null,{"$f":"SAL.Finale!L52","v":0}]
[null,"di cui ammessi",null,null,null,{"$f":"IF(F378<J376,F378,J376)","v":0},null,{"$f":"IF(H378<J376,H378,J376)","v":0},null,{"$f":"IF(J378<J376,J378,J376)","v":0}]
[null,"Risparmio di energia primaria non rinnovabile di progetto    [kWh/anno]",null,null,null,null,null,null,null,0]
[]
[null,"BA) Building Automation",null,null,null,null,"Controllo Climatizzaz. Invernale","Controllo Climatizz. Estiva","Controllo ACS","Classe Sistema Esistente",null,"Classe Sistema Dopo interv.","Superfici Ambienti Contr."]
[]
[]
[]
[null,"Spesa Massima Ammissibile per BA) Building Automation",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!T53","v":0}]
[null,"Spese Previste in progetto per BA) Building Automation",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L53","v":0}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J387<J386,J387,J386)","v":0}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!L53","v":0},null,{"$f":"'SAL.60%'!L53","v":0},null,{"$f":"SAL.Finale!L53","v":0}]
[null,"di cui ammessi",null,null,null,{"$f":"IF(F390<J388,F390,J388)","v":0},null,{"$f":"IF(H390<J388,H390,J388)","v":0},null,{"$f":"IF(J390<J388,J390,J388)","v":0}]
[null,"Risparmio di energia primaria non rinnovabile di progetto    [kWh/anno]",null,null,null,null,null,null,null,0]
[]
[null,"ST) Collettori Solari",null,null,null,null,"Sup lorda Ag singolo modulo","N. di moduli","S.tot","Tipo di colllettori","Tipo di installazione","Inclinaz. %","Orientamento","Factory Made","Qcol / Qsol kWht  oppure    QL MJ","Accumulo   litri","Dest. Calore","Solar Keymrk","Tipo impianto sost."]
[null,null,null,null,null,null,null,null,{"$f":"G395*H395","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"G396*H396","v":0}]
[]
[null,"Spesa Massima Ammissibile per ST) Collettori Solari",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!T54","v":0}]
[null,"Spese Previste in progetto per ST) Collettori Solari",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L54","v":0}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J399<J398,J399,J398)","v":0}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!L54","v":0},null,{"$f":"'SAL.60%'!L54","v":0},null,{"$f":"SAL.Finale!L54","v":0}]
[null,"di cui ammessi",null,null,null,{"$f":"IF(F402<J400,F402,J400)","v":0},null,{"$f":"IF(H402<J400,H402,J400)","v":0},null,{"$f":"IF(J402<J400,J402,J400)","v":0}]
[null,"Risparmio di energia primaria non rinnovabile di progetto    [kWh/anno]",null,null,null,null,null,null,null,0]
[]
[]
[null,"FV) Fotovoltaico",null,null,null,null,"Codice POD",null,"Potenza Picco kW"]
[]
[]
[]
[null,"Spesa Massima Ammissibile per FV) Fotovoltaico",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!T55","v":16128}]
[null,"Spese Previste in progetto per FV) Fotovoltaico",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L55","v":0}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J412<J411,J412,J411)","v":0}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!J55","v":0},null,{"$f":"'SAL.60%'!L55","v":0},null,{"$f":"SAL.Finale!L55","v":0}]
[null,"di cui ammessi",null,null,null,{"$f":"IF(F415<J413,F415,J413)","v":0},null,{"$f":"IF(H415<J413,H415,J413)","v":0},null,{"$f":"IF(J415<J413,J415,J413)","v":0}]
[]
[]
[null,"AC) Sistema di Accumulo",null,null,null,null,"Capacità kWh"]
[]
[]
[]
[null,"Spesa Massima Ammissibile perAC) Sistema di Accumulo",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!T56","v":10000}]
[null,"Spese Previste in progetto per AC) Sistema di Accumulo",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L56","v":0}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J424<J423,J424,J423)","v":0}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!L56","v":0},null,{"$f":"'SAL.60%'!L56","v":0},null,{"$f":"SAL.Finale!L56","v":0}]
[null,"di cui ammessi",null,null,null,{"$f":"IF(F427<J425,F427,J425)","v":0},null,{"$f":"IF(H427<J425,H427,J425)","v":0},null,{"$f":"IF(J427<J425,J427,J425)","v":0}]
[]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[]
[]
[null,"Spesa Massima Ammissibile per CR) Colonnine di Ricarica",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!T57","v":2000}]
[null,"Spese Previste in progetto per CR) Colonnine di Ricarica",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L57","v":0}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J435<J434,J435,J434)","v":0}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!L57","v":0},null,{"$f":"'SAL.60%'!L57","v":0},null,{"$f":"SAL.Finale!L57","v":0}]
[null,"di cui ammessi",null,null,null,{"$f":"IF(F438<J436,F438,J436)","v":0},null,{"$f":"IF(H438<J436,H438,J436)","v":0},null,{"$f":"IF(J438<J436,J438,J436)","v":0}]
[]
[]
[]
[]
[null,"EBA) Eliminazione Barriere Architettoniche"]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[]
[null,"Spesa Massima Ammissibile per EBA) Eliminazione Barriere Architettoniche",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!T58","v":96000}]
[null,"Spese Previste in progetto per EBA) Eliminazione Barriere Architettoniche",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L58","v":0}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J449<J448,J449,J448)","v":0}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!L58","v":0},null,{"$f":"'SAL.60%'!L58","v":0},null,{"$f":"SAL.Finale!L58","v":0}]
[null,"di cui ammessi",null,null,null,{"$f":"IF(F452<J450,F452,J450)","v":0},null,{"$f":"IF(H452<J450,H452,J450)","v":0},null,{"$f":"IF(J452<J450,J452,J450)","v":0}]
[]
[]
[]
[]
[null,"RIEPILOGO SPESE"]
[null,{"$f":"B264","v":"INTERVENTI TRAINATI"}]
[null,"Previste in Progetto",{"$f":"J294+J310+J350+J362+J375+J387+J399+J412+J424+J435+J449","v":0}]
[null,"Ammesse",{"$f":"J295+J311+J351+J363+J376+J388+J400+J413+J425+J436+J450","v":0}]
[null,"Realizzate SAL 30%",{"$f":"F297+F313+F353+F365+F378+F390+F402+F415+F427+F438+F452","v":0}]
[null,"Ammesse SAL 30%",{"$f":"F298+F314+F354+F366+F379+F391+F403+F416+F428+F439+F453","v":0}]
[null,"Realizzate SAL 60%",{"$f":"H297+H313+H353+H365+H378+H390+H402+H415+H427+H438+H452","v":0}]
[null,"Ammesse SAL 60%",{"$f":"H298+H314+H354+H366+H379+H391+H403+H416+H428+H439+H453","v":0}]
[null,"Realizzate SAL Finale",{"$f":"J297+J313+J353+J365+J378+J390+J402+J415+J427+J438+J452","v":0}]
[null,"Ammesse SAL Finale",{"$f":"J298+J314+J354+J366+J379+J391+J403+J416+J428+J439+J453","v":0}]

{"sheet":"Fatture","index":9,"n_rows":211,"n_cols":32,"rows_kept":211,"cut":false,"hidden":false,"merged":[[208,1,208,2],[208,3,208,13],[7,7,7,8],[7,9,7,10],[7,11,7,12],[203,12,203,13],[204,1,204,2],[204,12,204,13],[205,12,205,13],[207,1,207,2],[207,3,207,13],[200,1,200,13],[201,3,201,4],[201,7,201,9],[201,12,201,13],[202,7,202,9],[202,12,202,13],[197,2,197,6],[197,7,197,9],[198,2,198,6],[198,7,198,9],[199,2,199,6],[199,7,199,9],[194,2,194,6],[194,7,194,9],[195,2,195,6],[195,7,195,9],[196,2,196,6],[196,7,196,9],[191,2,191,6],[191,7,191,9],[192,2,192,6],[192,7,192,9],[193,2,193,6],[193,7,193,9],[188,2,188,6],[188,7,188,9],[189,2,189,6],[189,7,189,9],[190,2,190,6],[190,7,190,9],[185,2,185,6],[185,7,185,9],[186,2,186,6],[186,7,186,9],[187,2,187,6],[187,7,187,9],[182,2,182,6],[182,7,182,9],[183,2,183,6],[183,7,183,9],[184,2,184,6],[184,7,184,9],[179,2,179,6],[179,7,179,9],[180,2,180,6],[180,7,180,9],[181,2,181,6],[181,7,181,9],[176,2,176,6],[176,7,176,9],[177,2,177,6],[177,7,177,9],[178,2,178,6],[178,7,178,9],[173,2,173,6],[173,7,173,9],[174,2,174,6],[174,7,174,9],[175,2,175,6],[175,7,175,9],[170,2,170,6],[170,7,170,9],[171,2,171,6],[171,7,171,9],[172,2,172,6],[172,7,172,9],[166,16,168,16],[167,1,167,13],[168,2,168,6],[168,7,168,9],[169,2,169,6],[169,7,169,9],[164,3,164,6],[164,7,164,8],[164,9,164,13],[165,1,165,2],[165,3,165,4],[165,5,166,13],[166,1,166,2],[166,3,166,4],[162,3,162,6],[162,7,162,8],[162,9,162,13],[163,3,163,6],[163,7,163,8],[163,9,163,13],[6,9,6,10],[6,11,6,12],[160,3,160,6],[160,7,160,8],[160,9,160,13],[161,3,161,6],[161,7,161,8],[161,9,161,13],[152,12,152,13],[154,1,154,2],[154,3,154,13],[155,1,156,2],[155,3,155,13],[156,3,156,13],[147,1,147,13],[148,3,148,4],[148,12,148,13],[149,12,149,13],[150,12,150,13],[151,1,151,2],[151,12,151,13],[141,2,141,10],[142,2,142,10],[143,2,143,10],[144,2,144,10],[145,2,145,10],[146,2,146,10],[135,2,135,10],[136,2,136,10],[137,2,137,10],[138,2,138,10],[139,2,139,10],[140,2,140,10],[129,2,129,10],[130,2,130,10],[131,2,131,10],[132,2,132,10],[133,2,133,10],[134,2,134,10],[123,2,123,10],[124,2,124,10],[125,2,125,10],[126,2,126,10],[127,2,127,10],[128,2,128,10],[117,2,117,10],[118,2,118,10],[119,2,119,10],[120,2,120,10],[121,2,121,10],[122,2,122,10],[113,25,115,25],[113,26,115,26],[113,27,115,27],[114,1,114,13],[115,2,115,10],[116,2,116,10],[111,3,111,6],[111,7,111,8],[111,9,111,13],[112,1,112,2],[112,3,112,4],[112,5,113,13],[113,1,113,2],[113,3,113,4],[109,3,109,6],[109,7,109,8],[109,9,109,13],[110,3,110,6],[110,7,110,8],[110,9,110,13],[5,9,5,10],[5,11,5,12],[107,3,107,6],[107,7,107,8],[107,9,107,13],[108,3,108,6],[108,7,108,8],[108,9,108,13],[6,2,6,4],[6,7,6,8],[99,12,99,13],[101,1,101,2],[101,3,101,13],[102,1,103,2],[102,3,102,13],[103,3,103,13],[95,3,95,4],[95,12,95,13],[96,12,96,13],[97,12,97,13],[98,1,98,2],[98,12,98,13],[89,2,89,10],[90,2,90,10],[91,2,91,10],[92,2,92,10],[93,2,93,10],[94,1,94,13],[83,2,83,10],[84,2,84,10],[85,2,85,10],[86,2,86,10],[87,2,87,10],[88,2,88,10],[77,2,77,10],[78,2,78,10],[79,2,79,10],[80,2,80,10],[81,2,81,10],[82,2,82,10],[71,2,71,10],[72,2,72,10],[73,2,73,10],[74,2,74,10],[75,2,75,10],[76,2,76,10],[65,2,65,10],[66,2,66,10],[67,2,67,10],[68,2,68,10],[69,2,69,10],[70,2,70,10],[60,26,62,26],[60,27,62,27],[61,1,61,13],[62,2,62,10],[63,2,63,10],[64,2,64,10],[59,1,59,2],[59,3,59,4],[59,5,60,13],[60,1,60,2],[60,3,60,4],[60,25,62,25],[57,3,57,6],[57,7,57,8],[57,9,57,13],[58,3,58,6],[58,7,58,8],[58,9,58,13],[55,3,55,6],[55,7,55,8],[55,9,55,13],[56,3,56,6],[56,7,56,8],[56,9,56,13],[52,1,52,4],[52,7,52,8],[52,9,52,10],[52,12,52,13],[54,3,54,6],[54,7,54,8],[54,9,54,13],[51,1,51,4],[51,7,51,8],[51,9,51,10],[51,12,51,13],[49,1,49,4],[49,7,49,8],[49,9,49,10],[49,12,49,13],[50,1,50,4],[50,7,50,8],[50,9,50,10],[50,12,50,13],[47,1,47,4],[47,7,47,8],[47,9,47,10],[47,12,47,13],[48,1,48,4],[48,7,48,8],[48,9,48,10],[48,12,48,13],[45,1,45,4],[45,7,45,8],[45,9,45,10],[45,12,45,13],[46,1,46,4],[46,7,46,8],[46,9,46,10],[46,12,46,13],[43,1,43,4],[43,7,43,8],[43,9,43,10],[43,12,43,13],[44,1,44,4],[44,7,44,8],[44,9,44,10],[44,12,44,13],[41,1,41,4],[41,7,41,8],[41,9,41,10],[41,12,41,13],[42,1,42,4],[42,7,42,8],[42,9,42,10],[42,12,42,13],[39,1,39,4],[39,7,39,8],[39,9,39,10],[39,12,39,13],[40,1,40,4],[40,7,40,8],[40,9,40,10],[40,12,40,13],[37,1,37,4],[37,7,37,8],[37,9,37,10],[37,12,37,13],[38,1,38,4],[38,7,38,8],[38,9,38,10],[38,12,38,13],[35,1,35,4],[35,7,35,8],[35,9,35,10],[35,12,35,13],[36,1,36,4],[36,7,36,8],[36,9,36,10],[36,12,36,13],[33,1,33,4],[33,7,33,8],[33,9,33,10],[33,12,33,13],[34,1,34,4],[34,7,34,8],[34,9,34,10],[34,12,34,13],[31,1,31,4],[31,7,31,8],[31,9,31,10],[31,12,31,13],[32,1,32,4],[32,7,32,8],[32,9,32,10],[32,12,32,13],[29,1,29,4],[29,7,29,8],[29,9,29,10],[29,12,29,13],[30,1,30,4],[30,7,30,8],[30,9,30,10],[30,12,30,13],[27,1,27,4],[27,7,27,8],[27,9,27,10],[27,12,27,13],[28,1,28,4],[28,7,28,8],[28,9,28,10],[28,12,28,13],[25,1,25,4],[25,7,25,8],[25,9,25,10],[25,12,25,13],[26,1,26,4],[26,7,26,8],[26,9,26,10],[26,12,26,13],[23,1,23,4],[23,7,23,8],[23,9,23,10],[23,12,23,13],[24,1,24,4],[24,7,24,8],[24,9,24,10],[24,12,24,13],[21,1,21,4],[21,7,21,8],[21,9,21,10],[21,12,21,13],[22,1,22,4],[22,7,22,8],[22,9,22,10],[22,12,22,13],[19,1,19,4],[19,7,19,8],[19,9,19,10],[19,12,19,13],[20,1,20,4],[20,7,20,8],[20,9,20,10],[20,12,20,13],[17,1,17,4],[17,7,17,8],[17,9,17,10],[17,12,17,13],[18,1,18,4],[18,7,18,8],[18,9,18,10],[18,12,18,13],[15,1,15,4],[15,7,15,8],[15,9,15,10],[15,12,15,13],[16,1,16,4],[16,7,16,8],[16,9,16,10],[16,12,16,13],[13,1,13,4],[13,7,13,8],[13,9,13,10],[13,12,13,13],[14,1,14,4],[14,7,14,8],[14,9,14,10],[14,12,14,13],[10,1,10,4],[10,7,10,8],[10,9,10,10],[10,12,10,13],[9,2,9,4],[9,7,9,8],[9,9,9,10],[9,11,9,12],[4,2,4,4],[4,7,4,8],[4,9,4,10],[4,11,4,12],[8,2,8,4],[8,7,8,8],[8,9,8,10],[8,11,8,12],[5,2,5,4],[5,7,5,8],[0,1,0,13],[1,7,1,9],[3,2,3,4],[3,7,3,8],[3,9,3,10],[3,11,3,12]]}
[null,"Eliminazione Barriere Architettoniche"]
[null,"RIEPILOGO  FATTURE SAL N.",null,null,null,"Finale","del","24/03/2023"]
[null,"Fatture Imprese/Tecnici",null,null,null,null,null,null,null,null,null,null,5,8]
[null,"Tipo","Impresa",null,null,"Destinatario","Importo","Sconto",null,"a Pagare",null,"Credito spettante",null,"Data"]
[null,0.75,"Impresa1",null,null,"Tizio Caio",{"$f":"M98","v":11144.827716777603},{"$f":"M99","v":-8358.6207875832024},null,{"$f":"M100","v":2786.2069291944008},null,{"$f":"IF(H5<>0,ABS(H5),G5*0.75)","v":8358.6207875832024},null,{"$f":"IF(D61<>\"\",D61,\"\")","v":"2024-01-26"}]
[null,0.75,"Impresa2",null,null,"Tizio Caio",{"$f":"M151","v":6125.8420303050871},{"$f":"M152","v":0},null,{"$f":"M153","v":6125.8420303050871},null,{"$f":"IF(H6<>0,ABS(H6),G6*0.75)","v":4594.3815227288151},null,{"$f":"IF(D114<>\"\",D114,\"\")","v":"2024-01-26"}]
[null,0.75,"Tecnico1",null,null,"Tizio Caio",{"$f":"M204","v":2846.1932220799999},{"$f":"M205","v":0},null,{"$f":"M206","v":2846.1932220799999},null,{"$f":"IF(H7<>0,ABS(H7),G7*0.75)","v":2134.6449165599997},null,{"$f":"IF(D167<>\"\",D167,\"\")","v":"2024-01-26"}]
[null,null,null,null,null,"Totali Fatture emesse al Committente: ",{"$f":"+G5+G6+G7","v":20116.862969162692},{"$f":"+H5+H6+H7","v":-8358.6207875832024},null,{"$f":"+J5+J6+J7","v":11758.242181579488},null,{"$f":"+L5+L6+L7","v":15087.647226872017},null,"credito totale"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L8-L5","v":6729.0264392888148},null,"spettante Committ."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Fornitore",null,"Impresa1",null,null,null," Cliente",null,"Tizio Caio",null,null,null,null,null,"Fattura Fornitore Altri Interventi"]
[null,"Indirizzo",null,null,null,null,null," Indirizzo",null,"Via X1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Città",null,null,null,null,null," Città",null,"90000 Roma PA"]
[null,"CF./P.Iva",null,"CF1",null,null,null," CF. /P.Iva",null,"TZICAI25P67K411T"]
[null,"Tel./Mail",null,null,null,null,null,"Tel./Mail",null,"35050505"]
[null,"FATTURA N.",null,null,null,"Vs. Dare per Lavori relativi a \"Eliminazione Barriere Architettoniche\"           « SAL. Finale a tutto il 24/03/2023 »"]
[null,"DATA",null,"2024-01-26",null,null,null,null,null,null,null,null,null,null,null,null,"Spese Tecniche SAL. Rif. Fattura",{"$f":"SAL.Finale!AO63-'SAL.30%'!AO63","v":2846.1933047228586},{"$f":"SAL.Finale!AP63-'SAL.30%'!AP63","v":0},{"$f":"SAL.Finale!AQ63-'SAL.30%'!AQ63","v":955.60307718668923},{"$f":"SAL.Finale!AR63-'SAL.30%'!AR63","v":0},{"$f":"SAL.Finale!AT63-'SAL.30%'!AT63","v":0},{"$f":"SAL.Finale!AV63-'SAL.30%'!AV63","v":0},{"$f":"SAL.Finale!AX63-'SAL.30%'!AX63","v":0},{"$f":"SAL.Finale!AZ63-'SAL.30%'!AZ63","v":0},"Spese Tecniche Fatturate Direttamente","Spese Tecniche Non Fatturate Direttamente","Sconto in Fattura Max = % Spesa Ammessa"]
[null,"Cessione del 75% (Manutenzione straordinaria, restauro e recupero conservativo)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R61:Y61)","v":3801.7963819095476},{"$f":"'Dati Gen'!$D$44","v":"NO"},{"$f":"'Dati Gen'!$D$45","v":"NO"},{"$f":"'Dati Gen'!$D$46","v":"NO"},{"$f":"'Dati Gen'!$D$47","v":"NO"},{"$f":"'Dati Gen'!$D$48","v":"NO"},{"$f":"'Dati Gen'!$D$49","v":"NO"},{"$f":"'Dati Gen'!$D$50","v":"NO"},{"$f":"'Dati Gen'!$D$51","v":"NO"}]
[null,null,"DESCRIZIONE",null,null,null,null,null,null,null,null,"PREZZO","%IVA","IMPORTO",null,"Importo Iva","Spese Tecniche",{"$f":"IF('Dati Gen'!$B$44<>\"\",'Dati Gen'!$B$44,\"\")","v":"Tecnico1"},{"$f":"IF('Dati Gen'!$B$45<>\"\",'Dati Gen'!$B$45,\"\")","v":"Tecnico2"},{"$f":"IF('Dati Gen'!$B$46<>\"\",'Dati Gen'!$B$46,\"\")","v":"Consulente"},{"$f":"IF('Dati Gen'!$B$47<>\"\",'Dati Gen'!$B$47,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$48<>\"\",'Dati Gen'!$B$48,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$49<>\"\",'Dati Gen'!$B$49,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$50<>\"\",'Dati Gen'!$B$50,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$51<>\"\",'Dati Gen'!$B$51,\"\")","v":""}]
[null,{"$f":"IF(C64<>\"\",1,\"\")","v":1},"Manutenzione straordinaria, restauro e recupero conservativo",null,null,null,null,null,null,null,null,10131.661560706912,0.1,{"$f":"IF(L64<>\"\",L64*(1+M64),\"\")","v":11144.827716777605},null,{"$f":"IF(L64<>\"\",L64*M64,0)","v":1013.1661560706913},0,{"$f":"IF(Q62<>0,R61*Q64/Q62,0)","v":0},{"$f":"IF(Q62<>0,S61*Q64/Q62,0)","v":0},{"$f":"IF(Q62<>0,T61*Q64/Q62,0)","v":0},{"$f":"IF(Q62<>0,U61*Q64/Q62,0)","v":0},{"$f":"IF(Q62<>0,V61*Q64/Q62,0)","v":0},{"$f":"IF(Q62<>0,W61*Q64/Q62,0)","v":0},{"$f":"IF(Q62<>0,X61*Q64/Q62,0)","v":0},{"$f":"IF(Q62<>0,Y61*Q64/Q62,0)","v":0},{"$f":"SUMIF(R62:Y62,\"SI\",R64:Y64)","v":0},{"$f":"SUM(R64:Y64)-Z64","v":0},{"$f":"IF(N64<>\"\",N64*SAL.Finale!U89/SAL.Finale!L89,0)","v":11144.827716777603}]
[null,{"$f":"IF(C65<>\"\",B64+1,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L65<>\"\",L65*(1+M65),\"\")","v":""},null,{"$f":"IF(L65<>\"\",L65*M65,0)","v":0},0,{"$f":"IF(Q62<>0,R61*Q65/Q62,0)","v":0},{"$f":"IF(Q62<>0,S61*Q65/Q62,0)","v":0},{"$f":"IF(Q62<>0,T61*Q65/Q62,0)","v":0},{"$f":"IF(Q62<>0,U61*Q65/Q62,0)","v":0},{"$f":"IF(Q62<>0,V61*Q65/Q62,0)","v":0},{"$f":"IF(Q62<>0,W61*Q65/Q62,0)","v":0},{"$f":"IF(Q62<>0,X61*Q65/Q62,0)","v":0},{"$f":"IF(Q62<>0,Y61*Q65/Q62,0)","v":0},{"$f":"SUMIF(R62:Y62,\"SI\",R65:Y65)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(L66<>\"\",L66*M66,0)","v":0},0,{"$f":"IF(Q62<>0,R61*Q66/Q62,0)","v":0},{"$f":"IF(Q62<>0,S61*Q66/Q62,0)","v":0},{"$f":"IF(Q62<>0,T61*Q66/Q62,0)","v":0},{"$f":"IF(Q62<>0,U61*Q66/Q62,0)","v":0},{"$f":"IF(Q62<>0,V61*Q66/Q62,0)","v":0},{"$f":"IF(Q62<>0,W61*Q66/Q62,0)","v":0},{"$f":"IF(Q62<>0,X61*Q66/Q62,0)","v":0},{"$f":"IF(Q62<>0,Y61*Q66/Q62,0)","v":0},{"$f":"SUMIF(R62:Y62,\"SI\",R66:Y66)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(L67<>\"\",L67*M67,0)","v":0},0,{"$f":"IF(Q62<>0,R61*Q67/Q62,0)","v":0},{"$f":"IF(Q62<>0,S61*Q67/Q62,0)","v":0},{"$f":"IF(Q62<>0,T61*Q67/Q62,0)","v":0},{"$f":"IF(Q62<>0,U61*Q67/Q62,0)","v":0},{"$f":"IF(Q62<>0,V61*Q67/Q62,0)","v":0},{"$f":"IF(Q62<>0,W61*Q67/Q62,0)","v":0},{"$f":"IF(Q62<>0,X61*Q67/Q62,0)","v":0},{"$f":"IF(Q62<>0,Y61*Q67/Q62,0)","v":0},{"$f":"SUMIF(R62:Y62,\"SI\",R67:Y67)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q62<>0,R61*Q68/Q62,0)","v":0},{"$f":"IF(Q62<>0,S61*Q68/Q62,0)","v":0},{"$f":"IF(Q62<>0,T61*Q68/Q62,0)","v":0},{"$f":"IF(Q62<>0,U61*Q68/Q62,0)","v":0},{"$f":"IF(Q62<>0,V61*Q68/Q62,0)","v":0},{"$f":"IF(Q62<>0,W61*Q68/Q62,0)","v":0},{"$f":"IF(Q62<>0,X61*Q68/Q62,0)","v":0},{"$f":"IF(Q62<>0,Y61*Q68/Q62,0)","v":0},{"$f":"SUMIF(R62:Y62,\"SI\",R68:Y68)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q62<>0,R61*Q69/Q62,0)","v":0},{"$f":"IF(Q62<>0,S61*Q69/Q62,0)","v":0},{"$f":"IF(Q62<>0,T61*Q69/Q62,0)","v":0},{"$f":"IF(Q62<>0,U61*Q69/Q62,0)","v":0},{"$f":"IF(Q62<>0,V61*Q69/Q62,0)","v":0},{"$f":"IF(Q62<>0,W61*Q69/Q62,0)","v":0},{"$f":"IF(Q62<>0,X61*Q69/Q62,0)","v":0},{"$f":"IF(Q62<>0,Y61*Q69/Q62,0)","v":0},{"$f":"SUMIF(R62:Y62,\"SI\",R69:Y69)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q62<>0,R61*Q70/Q62,0)","v":0},{"$f":"IF(Q62<>0,S61*Q70/Q62,0)","v":0},{"$f":"IF(Q62<>0,T61*Q70/Q62,0)","v":0},{"$f":"IF(Q62<>0,U61*Q70/Q62,0)","v":0},{"$f":"IF(Q62<>0,V61*Q70/Q62,0)","v":0},{"$f":"IF(Q62<>0,W61*Q70/Q62,0)","v":0},{"$f":"IF(Q62<>0,X61*Q70/Q62,0)","v":0},{"$f":"IF(Q62<>0,Y61*Q70/Q62,0)","v":0},{"$f":"SUMIF(R62:Y62,\"SI\",R70:Y70)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q62<>0,R61*Q71/Q62,0)","v":0},{"$f":"IF(Q62<>0,S61*Q71/Q62,0)","v":0},{"$f":"IF(Q62<>0,T61*Q71/Q62,0)","v":0},{"$f":"IF(Q62<>0,U61*Q71/Q62,0)","v":0},{"$f":"IF(Q62<>0,V61*Q71/Q62,0)","v":0},{"$f":"IF(Q62<>0,W61*Q71/Q62,0)","v":0},{"$f":"IF(Q62<>0,X61*Q71/Q62,0)","v":0},{"$f":"IF(Q62<>0,Y61*Q71/Q62,0)","v":0},{"$f":"SUMIF(R62:Y62,\"SI\",R71:Y71)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q62<>0,R61*Q72/Q62,0)","v":0},{"$f":"IF(Q62<>0,S61*Q72/Q62,0)","v":0},{"$f":"IF(Q62<>0,T61*Q72/Q62,0)","v":0},{"$f":"IF(Q62<>0,U61*Q72/Q62,0)","v":0},{"$f":"IF(Q62<>0,V61*Q72/Q62,0)","v":0},{"$f":"IF(Q62<>0,W61*Q72/Q62,0)","v":0},{"$f":"IF(Q62<>0,X61*Q72/Q62,0)","v":0},{"$f":"IF(Q62<>0,Y61*Q72/Q62,0)","v":0},{"$f":"SUMIF(R62:Y62,\"SI\",R72:Y72)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q62<>0,R61*Q73/Q62,0)","v":0},{"$f":"IF(Q62<>0,S61*Q73/Q62,0)","v":0},{"$f":"IF(Q62<>0,T61*Q73/Q62,0)","v":0},{"$f":"IF(Q62<>0,U61*Q73/Q62,0)","v":0},{"$f":"IF(Q62<>0,V61*Q73/Q62,0)","v":0},{"$f":"IF(Q62<>0,W61*Q73/Q62,0)","v":0},{"$f":"IF(Q62<>0,X61*Q73/Q62,0)","v":0},{"$f":"IF(Q62<>0,Y61*Q73/Q62,0)","v":0},{"$f":"SUMIF(R62:Y62,\"SI\",R73:Y73)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q62<>0,R61*Q74/Q62,0)","v":0},{"$f":"IF(Q62<>0,S61*Q74/Q62,0)","v":0},{"$f":"IF(Q62<>0,T61*Q74/Q62,0)","v":0},{"$f":"IF(Q62<>0,U61*Q74/Q62,0)","v":0},{"$f":"IF(Q62<>0,V61*Q74/Q62,0)","v":0},{"$f":"IF(Q62<>0,W61*Q74/Q62,0)","v":0},{"$f":"IF(Q62<>0,X61*Q74/Q62,0)","v":0},{"$f":"IF(Q62<>0,Y61*Q74/Q62,0)","v":0},{"$f":"SUMIF(R62:Y62,\"SI\",R74:Y74)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(L75<>\"\",L75*M75,0)","v":0},0,{"$f":"IF(Q62<>0,R61*Q75/Q62,0)","v":0},{"$f":"IF(Q62<>0,S61*Q75/Q62,0)","v":0},{"$f":"IF(Q62<>0,T61*Q75/Q62,0)","v":0},{"$f":"IF(Q62<>0,U61*Q75/Q62,0)","v":0},{"$f":"IF(Q62<>0,V61*Q75/Q62,0)","v":0},{"$f":"IF(Q62<>0,W61*Q75/Q62,0)","v":0},{"$f":"IF(Q62<>0,X61*Q75/Q62,0)","v":0},{"$f":"IF(Q62<>0,Y61*Q75/Q62,0)","v":0},{"$f":"SUMIF(R62:Y62,\"SI\",R75:Y75)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(L76<>\"\",L76*M76,0)","v":0},0,{"$f":"IF(Q62<>0,R61*Q76/Q62,0)","v":0},{"$f":"IF(Q62<>0,S61*Q76/Q62,0)","v":0},{"$f":"IF(Q62<>0,T61*Q76/Q62,0)","v":0},{"$f":"IF(Q62<>0,U61*Q76/Q62,0)","v":0},{"$f":"IF(Q62<>0,V61*Q76/Q62,0)","v":0},{"$f":"IF(Q62<>0,W61*Q76/Q62,0)","v":0},{"$f":"IF(Q62<>0,X61*Q76/Q62,0)","v":0},{"$f":"IF(Q62<>0,Y61*Q76/Q62,0)","v":0},{"$f":"SUMIF(R62:Y62,\"SI\",R76:Y76)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(L77<>\"\",L77*M77,0)","v":0},0,{"$f":"IF(Q62<>0,R61*Q77/Q62,0)","v":0},{"$f":"IF(Q62<>0,S61*Q77/Q62,0)","v":0},{"$f":"IF(Q62<>0,T61*Q77/Q62,0)","v":0},{"$f":"IF(Q62<>0,U61*Q77/Q62,0)","v":0},{"$f":"IF(Q62<>0,V61*Q77/Q62,0)","v":0},{"$f":"IF(Q62<>0,W61*Q77/Q62,0)","v":0},{"$f":"IF(Q62<>0,X61*Q77/Q62,0)","v":0},{"$f":"IF(Q62<>0,Y61*Q77/Q62,0)","v":0},{"$f":"SUMIF(R62:Y62,\"SI\",R77:Y77)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(L78<>\"\",L78*M78,0)","v":0},0,{"$f":"IF(Q62<>0,R61*Q78/Q62,0)","v":0},{"$f":"IF(Q62<>0,S61*Q78/Q62,0)","v":0},{"$f":"IF(Q62<>0,T61*Q78/Q62,0)","v":0},{"$f":"IF(Q62<>0,U61*Q78/Q62,0)","v":0},{"$f":"IF(Q62<>0,V61*Q78/Q62,0)","v":0},{"$f":"IF(Q62<>0,W61*Q78/Q62,0)","v":0},{"$f":"IF(Q62<>0,X61*Q78/Q62,0)","v":0},{"$f":"IF(Q62<>0,Y61*Q78/Q62,0)","v":0},{"$f":"SUMIF(R62:Y62,\"SI\",R78:Y78)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(L79<>\"\",L79*M79,0)","v":0},0,{"$f":"IF(Q62<>0,R61*Q79/Q62,0)","v":0},{"$f":"IF(Q62<>0,S61*Q79/Q62,0)","v":0},{"$f":"IF(Q62<>0,T61*Q79/Q62,0)","v":0},{"$f":"IF(Q62<>0,U61*Q79/Q62,0)","v":0},{"$f":"IF(Q62<>0,V61*Q79/Q62,0)","v":0},{"$f":"IF(Q62<>0,W61*Q79/Q62,0)","v":0},{"$f":"IF(Q62<>0,X61*Q79/Q62,0)","v":0},{"$f":"IF(Q62<>0,Y61*Q79/Q62,0)","v":0},{"$f":"SUMIF(R62:Y62,\"SI\",R79:Y79)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q62<>0,R61*Q80/Q62,0)","v":0},{"$f":"IF(Q62<>0,S61*Q80/Q62,0)","v":0},{"$f":"IF(Q62<>0,T61*Q80/Q62,0)","v":0},{"$f":"IF(Q62<>0,U61*Q80/Q62,0)","v":0},{"$f":"IF(Q62<>0,V61*Q80/Q62,0)","v":0},{"$f":"IF(Q62<>0,W61*Q80/Q62,0)","v":0},{"$f":"IF(Q62<>0,X61*Q80/Q62,0)","v":0},{"$f":"IF(Q62<>0,Y61*Q80/Q62,0)","v":0},{"$f":"SUMIF(R62:Y62,\"SI\",R80:Y80)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q62<>0,R61*Q81/Q62,0)","v":0},{"$f":"IF(Q62<>0,S61*Q81/Q62,0)","v":0},{"$f":"IF(Q62<>0,T61*Q81/Q62,0)","v":0},{"$f":"IF(Q62<>0,U61*Q81/Q62,0)","v":0},{"$f":"IF(Q62<>0,V61*Q81/Q62,0)","v":0},{"$f":"IF(Q62<>0,W61*Q81/Q62,0)","v":0},{"$f":"IF(Q62<>0,X61*Q81/Q62,0)","v":0},{"$f":"IF(Q62<>0,Y61*Q81/Q62,0)","v":0},{"$f":"SUMIF(R62:Y62,\"SI\",R81:Y81)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q62<>0,R61*Q82/Q62,0)","v":0},{"$f":"IF(Q62<>0,S61*Q82/Q62,0)","v":0},{"$f":"IF(Q62<>0,T61*Q82/Q62,0)","v":0},{"$f":"IF(Q62<>0,U61*Q82/Q62,0)","v":0},{"$f":"IF(Q62<>0,V61*Q82/Q62,0)","v":0},{"$f":"IF(Q62<>0,W61*Q82/Q62,0)","v":0},{"$f":"IF(Q62<>0,X61*Q82/Q62,0)","v":0},{"$f":"IF(Q62<>0,Y61*Q82/Q62,0)","v":0},{"$f":"SUMIF(R62:Y62,\"SI\",R82:Y82)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q62<>0,R61*Q83/Q62,0)","v":0},{"$f":"IF(Q62<>0,S61*Q83/Q62,0)","v":0},{"$f":"IF(Q62<>0,T61*Q83/Q62,0)","v":0},{"$f":"IF(Q62<>0,U61*Q83/Q62,0)","v":0},{"$f":"IF(Q62<>0,V61*Q83/Q62,0)","v":0},{"$f":"IF(Q62<>0,W61*Q83/Q62,0)","v":0},{"$f":"IF(Q62<>0,X61*Q83/Q62,0)","v":0},{"$f":"IF(Q62<>0,Y61*Q83/Q62,0)","v":0},{"$f":"SUMIF(R62:Y62,\"SI\",R83:Y83)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q62<>0,R61*Q84/Q62,0)","v":0},{"$f":"IF(Q62<>0,S61*Q84/Q62,0)","v":0},{"$f":"IF(Q62<>0,T61*Q84/Q62,0)","v":0},{"$f":"IF(Q62<>0,U61*Q84/Q62,0)","v":0},{"$f":"IF(Q62<>0,V61*Q84/Q62,0)","v":0},{"$f":"IF(Q62<>0,W61*Q84/Q62,0)","v":0},{"$f":"IF(Q62<>0,X61*Q84/Q62,0)","v":0},{"$f":"IF(Q62<>0,Y61*Q84/Q62,0)","v":0},{"$f":"SUMIF(R62:Y62,\"SI\",R84:Y84)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q62<>0,R61*Q85/Q62,0)","v":0},{"$f":"IF(Q62<>0,S61*Q85/Q62,0)","v":0},{"$f":"IF(Q62<>0,T61*Q85/Q62,0)","v":0},{"$f":"IF(Q62<>0,U61*Q85/Q62,0)","v":0},{"$f":"IF(Q62<>0,V61*Q85/Q62,0)","v":0},{"$f":"IF(Q62<>0,W61*Q85/Q62,0)","v":0},{"$f":"IF(Q62<>0,X61*Q85/Q62,0)","v":0},{"$f":"IF(Q62<>0,Y61*Q85/Q62,0)","v":0},{"$f":"SUMIF(R62:Y62,\"SI\",R85:Y85)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q62<>0,R61*Q86/Q62,0)","v":0},{"$f":"IF(Q62<>0,S61*Q86/Q62,0)","v":0},{"$f":"IF(Q62<>0,T61*Q86/Q62,0)","v":0},{"$f":"IF(Q62<>0,U61*Q86/Q62,0)","v":0},{"$f":"IF(Q62<>0,V61*Q86/Q62,0)","v":0},{"$f":"IF(Q62<>0,W61*Q86/Q62,0)","v":0},{"$f":"IF(Q62<>0,X61*Q86/Q62,0)","v":0},{"$f":"IF(Q62<>0,Y61*Q86/Q62,0)","v":0},{"$f":"SUMIF(R62:Y62,\"SI\",R86:Y86)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q62<>0,R61*Q87/Q62,0)","v":0},{"$f":"IF(Q62<>0,S61*Q87/Q62,0)","v":0},{"$f":"IF(Q62<>0,T61*Q87/Q62,0)","v":0},{"$f":"IF(Q62<>0,U61*Q87/Q62,0)","v":0},{"$f":"IF(Q62<>0,V61*Q87/Q62,0)","v":0},{"$f":"IF(Q62<>0,W61*Q87/Q62,0)","v":0},{"$f":"IF(Q62<>0,X61*Q87/Q62,0)","v":0},{"$f":"IF(Q62<>0,Y61*Q87/Q62,0)","v":0},{"$f":"SUMIF(R62:Y62,\"SI\",R87:Y87)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q62<>0,R61*Q88/Q62,0)","v":0},{"$f":"IF(Q62<>0,S61*Q88/Q62,0)","v":0},{"$f":"IF(Q62<>0,T61*Q88/Q62,0)","v":0},{"$f":"IF(Q62<>0,U61*Q88/Q62,0)","v":0},{"$f":"IF(Q62<>0,V61*Q88/Q62,0)","v":0},{"$f":"IF(Q62<>0,W61*Q88/Q62,0)","v":0},{"$f":"IF(Q62<>0,X61*Q88/Q62,0)","v":0},{"$f":"IF(Q62<>0,Y61*Q88/Q62,0)","v":0},{"$f":"SUMIF(R62:Y62,\"SI\",R88:Y88)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q62<>0,R61*Q89/Q62,0)","v":0},{"$f":"IF(Q62<>0,S61*Q89/Q62,0)","v":0},{"$f":"IF(Q62<>0,T61*Q89/Q62,0)","v":0},{"$f":"IF(Q62<>0,U61*Q89/Q62,0)","v":0},{"$f":"IF(Q62<>0,V61*Q89/Q62,0)","v":0},{"$f":"IF(Q62<>0,W61*Q89/Q62,0)","v":0},{"$f":"IF(Q62<>0,X61*Q89/Q62,0)","v":0},{"$f":"IF(Q62<>0,Y61*Q89/Q62,0)","v":0},{"$f":"SUMIF(R62:Y62,\"SI\",R89:Y89)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q62<>0,R61*Q90/Q62,0)","v":0},{"$f":"IF(Q62<>0,S61*Q90/Q62,0)","v":0},{"$f":"IF(Q62<>0,T61*Q90/Q62,0)","v":0},{"$f":"IF(Q62<>0,U61*Q90/Q62,0)","v":0},{"$f":"IF(Q62<>0,V61*Q90/Q62,0)","v":0},{"$f":"IF(Q62<>0,W61*Q90/Q62,0)","v":0},{"$f":"IF(Q62<>0,X61*Q90/Q62,0)","v":0},{"$f":"IF(Q62<>0,Y61*Q90/Q62,0)","v":0},{"$f":"SUMIF(R62:Y62,\"SI\",R90:Y90)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q62<>0,R61*Q91/Q62,0)","v":0},{"$f":"IF(Q62<>0,S61*Q91/Q62,0)","v":0},{"$f":"IF(Q62<>0,T61*Q91/Q62,0)","v":0},{"$f":"IF(Q62<>0,U61*Q91/Q62,0)","v":0},{"$f":"IF(Q62<>0,V61*Q91/Q62,0)","v":0},{"$f":"IF(Q62<>0,W61*Q91/Q62,0)","v":0},{"$f":"IF(Q62<>0,X61*Q91/Q62,0)","v":0},{"$f":"IF(Q62<>0,Y61*Q91/Q62,0)","v":0},{"$f":"SUMIF(R62:Y62,\"SI\",R91:Y91)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q62<>0,R61*Q92/Q62,0)","v":0},{"$f":"IF(Q62<>0,S61*Q92/Q62,0)","v":0},{"$f":"IF(Q62<>0,T61*Q92/Q62,0)","v":0},{"$f":"IF(Q62<>0,U61*Q92/Q62,0)","v":0},{"$f":"IF(Q62<>0,V61*Q92/Q62,0)","v":0},{"$f":"IF(Q62<>0,W61*Q92/Q62,0)","v":0},{"$f":"IF(Q62<>0,X61*Q92/Q62,0)","v":0},{"$f":"IF(Q62<>0,Y61*Q92/Q62,0)","v":0},{"$f":"SUMIF(R62:Y62,\"SI\",R92:Y92)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q62<>0,R61*Q93/Q62,0)","v":0},{"$f":"IF(Q62<>0,S61*Q93/Q62,0)","v":0},{"$f":"IF(Q62<>0,T61*Q93/Q62,0)","v":0},{"$f":"IF(Q62<>0,U61*Q93/Q62,0)","v":0},{"$f":"IF(Q62<>0,V61*Q93/Q62,0)","v":0},{"$f":"IF(Q62<>0,W61*Q93/Q62,0)","v":0},{"$f":"IF(Q62<>0,X61*Q93/Q62,0)","v":0},{"$f":"IF(Q62<>0,Y61*Q93/Q62,0)","v":0},{"$f":"SUMIF(R62:Y62,\"SI\",R93:Y93)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q62<>0,R61*Q94/Q62,0)","v":0},{"$f":"IF(Q62<>0,S61*Q94/Q62,0)","v":0},{"$f":"IF(Q62<>0,T61*Q94/Q62,0)","v":0},{"$f":"IF(Q62<>0,U61*Q94/Q62,0)","v":0},{"$f":"IF(Q62<>0,V61*Q94/Q62,0)","v":0},{"$f":"IF(Q62<>0,W61*Q94/Q62,0)","v":0},{"$f":"IF(Q62<>0,X61*Q94/Q62,0)","v":0},{"$f":"IF(Q62<>0,Y61*Q94/Q62,0)","v":0},{"$f":"SUMIF(R62:Y62,\"SI\",R94:Y94)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P64:P94)","v":1013.1661560706913},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB64:AB94)","v":11144.827716777603}]
[null,null,{"$f":"IF(Q96<>0,\"Spese\",\"\")","v":""},{"$f":"IF(Q96<>0,Q96,\"\")","v":""},null,null,null,null,null,null,null,"Imponibile  ",{"$f":"SUMIF(M64:M94,\"<>0\",L64:L94)","v":10131.661560706912},null,null,"spese",{"$f":"SUMIF(M64:M94,\"=0\",L64:L94)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"IVA  ",{"$f":"P95","v":1013.1661560706913}]
[null,"Spesa Ammessa",null,null,{"$f":"IF(ABS(M99)>ABS(B99),\"ATTENZIONE! Lo Sconto in Fattura applicato è superiore alla Spesa Ammessa\",\"\")","v":""},null,null,null,null,null,null,"Totale  ",{"$f":"IF(D96<>\"\",SUM(M96:N97)+D96,SUM(M96:N97))","v":11144.827716777603}]
[null,{"$f":"AB95","v":11144.827716777603},null,null,{"$f":"IF(E98<>\"\",CONCATENATE(\"spettante al fornitore \",D55),\"\")","v":""},null,null,null,null,null,null,"Sconto in Fattura (75,00%)",{"$f":"-B99*0.75","v":-8358.6207875832024}]
[null,null,null,null,null,null,null,null,null,null,null,"Netto a Pagare  ",{"$f":"IF(ABS(M98+M99)>0.005,M98+M99,\"0,00 €\")","v":2786.2069291944008}]
[]
[null,"Pagamento"]
[null,"Note",null,"Sconto in fattura applicato ai sensi art.121 c.1 della L.77/2020 e in applicazione delle previsioni art. 121 D.L. n.34 del 2020."]
[]
[null,"©2021 SIM srl - www.madosoft.it",null,null,null,null,null,null,null,null,null,null,null,"Pag.1/1"]
[]
[]
[null,"Fornitore",null,"Impresa2",null,null,null," Cliente",null,"Tizio Caio",null,null,null,null,null,"Fattura Fornitore Altri Interventi"]
[null,"Indirizzo",null,null,null,null,null," Indirizzo",null,"Via X1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Città",null,null,null,null,null," Città",null,"90000 Roma PA"]
[null,"CF./P.Iva",null,"CF2",null,null,null," CF. /P.Iva",null,"TZICAI25P67K411T"]
[null,"Tel./Mail",null,null,null,null,null,"Tel./Mail",null,"35050505"]
[null,"FATTURA N.",null,null,null,"Vs. Dare per Lavori relativi a \"Eliminazione Barriere Architettoniche\"           « SAL. Finale a tutto il 24/03/2023 »"]
[null,"DATA",null,"2024-01-26",null,null,null,null,null,null,null,null,null,null,null,null,"Spese Tecniche SAL. Rif. Fattura",{"$f":"SAL.Finale!AO63-'SAL.30%'!AO63","v":2846.1933047228586},{"$f":"SAL.Finale!AP63-'SAL.30%'!AP63","v":0},{"$f":"SAL.Finale!AQ63-'SAL.30%'!AQ63","v":955.60307718668923},{"$f":"SAL.Finale!AR63-'SAL.30%'!AR63","v":0},{"$f":"SAL.Finale!AT63-'SAL.30%'!AT63","v":0},{"$f":"SAL.Finale!AV63-'SAL.30%'!AV63","v":0},{"$f":"SAL.Finale!AX63-'SAL.30%'!AX63","v":0},{"$f":"SAL.Finale!AZ63-'SAL.30%'!AZ63","v":0},"Spese Tecniche Fatturate Direttamente","Spese Tecniche Non Fatturate Direttamente","Sconto in Fattura Max = % Spesa Ammessa"]
[null,"Cessione del 75% (Manutenzione straordinaria, restauro e recupero conservativo)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R114:Y114)","v":3801.7963819095476},{"$f":"'Dati Gen'!$D$44","v":"NO"},{"$f":"'Dati Gen'!$D$45","v":"NO"},{"$f":"'Dati Gen'!$D$46","v":"NO"},{"$f":"'Dati Gen'!$D$47","v":"NO"},{"$f":"'Dati Gen'!$D$48","v":"NO"},{"$f":"'Dati Gen'!$D$49","v":"NO"},{"$f":"'Dati Gen'!$D$50","v":"NO"},{"$f":"'Dati Gen'!$D$51","v":"NO"}]
[null,null,"DESCRIZIONE",null,null,null,null,null,null,null,null,"PREZZO","%IVA","IMPORTO",null,"Importo Iva","Spese Tecniche",{"$f":"IF('Dati Gen'!$B$44<>\"\",'Dati Gen'!$B$44,\"\")","v":"Tecnico1"},{"$f":"IF('Dati Gen'!$B$45<>\"\",'Dati Gen'!$B$45,\"\")","v":"Tecnico2"},{"$f":"IF('Dati Gen'!$B$46<>\"\",'Dati Gen'!$B$46,\"\")","v":"Consulente"},{"$f":"IF('Dati Gen'!$B$47<>\"\",'Dati Gen'!$B$47,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$48<>\"\",'Dati Gen'!$B$48,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$49<>\"\",'Dati Gen'!$B$49,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$50<>\"\",'Dati Gen'!$B$50,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$51<>\"\",'Dati Gen'!$B$51,\"\")","v":""}]
[null,{"$f":"IF(C117<>\"\",1,\"\")","v":1},"Manutenzione straordinaria, restauro e recupero conservativo",null,null,null,null,null,null,null,null,5568.947300277352,0.1,{"$f":"IF(L117<>\"\",L117*(1+M117),\"\")","v":6125.842030305088},null,{"$f":"IF(L117<>\"\",L117*M117,0)","v":556.89473002773525},0,{"$f":"IF(Q115<>0,R114*Q117/Q115,0)","v":0},{"$f":"IF(Q115<>0,S114*Q117/Q115,0)","v":0},{"$f":"IF(Q115<>0,T114*Q117/Q115,0)","v":0},{"$f":"IF(Q115<>0,U114*Q117/Q115,0)","v":0},{"$f":"IF(Q115<>0,V114*Q117/Q115,0)","v":0},{"$f":"IF(Q115<>0,W114*Q117/Q115,0)","v":0},{"$f":"IF(Q115<>0,X114*Q117/Q115,0)","v":0},{"$f":"IF(Q115<>0,Y114*Q117/Q115,0)","v":0},{"$f":"SUMIF(R115:Y115,\"SI\",R117:Y117)","v":0},{"$f":"SUM(R117:Y117)-Z117","v":0},{"$f":"IF(N117<>\"\",N117*SAL.Finale!U89/SAL.Finale!L89,0)","v":6125.842030305088}]
[null,{"$f":"IF(C118<>\"\",B117+1,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L118<>\"\",L118*(1+M118),\"\")","v":""},null,{"$f":"IF(L118<>\"\",L118*M118,0)","v":0},0,{"$f":"IF(Q115<>0,R114*Q118/Q115,0)","v":0},{"$f":"IF(Q115<>0,S114*Q118/Q115,0)","v":0},{"$f":"IF(Q115<>0,T114*Q118/Q115,0)","v":0},{"$f":"IF(Q115<>0,U114*Q118/Q115,0)","v":0},{"$f":"IF(Q115<>0,V114*Q118/Q115,0)","v":0},{"$f":"IF(Q115<>0,W114*Q118/Q115,0)","v":0},{"$f":"IF(Q115<>0,X114*Q118/Q115,0)","v":0},{"$f":"IF(Q115<>0,Y114*Q118/Q115,0)","v":0},{"$f":"SUMIF(R115:Y115,\"SI\",R118:Y118)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(L119<>\"\",L119*M119,0)","v":0},0,{"$f":"IF(Q115<>0,R114*Q119/Q115,0)","v":0},{"$f":"IF(Q115<>0,S114*Q119/Q115,0)","v":0},{"$f":"IF(Q115<>0,T114*Q119/Q115,0)","v":0},{"$f":"IF(Q115<>0,U114*Q119/Q115,0)","v":0},{"$f":"IF(Q115<>0,V114*Q119/Q115,0)","v":0},{"$f":"IF(Q115<>0,W114*Q119/Q115,0)","v":0},{"$f":"IF(Q115<>0,X114*Q119/Q115,0)","v":0},{"$f":"IF(Q115<>0,Y114*Q119/Q115,0)","v":0},{"$f":"SUMIF(R115:Y115,\"SI\",R119:Y119)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(L120<>\"\",L120*M120,0)","v":0},0,{"$f":"IF(Q115<>0,R114*Q120/Q115,0)","v":0},{"$f":"IF(Q115<>0,S114*Q120/Q115,0)","v":0},{"$f":"IF(Q115<>0,T114*Q120/Q115,0)","v":0},{"$f":"IF(Q115<>0,U114*Q120/Q115,0)","v":0},{"$f":"IF(Q115<>0,V114*Q120/Q115,0)","v":0},{"$f":"IF(Q115<>0,W114*Q120/Q115,0)","v":0},{"$f":"IF(Q115<>0,X114*Q120/Q115,0)","v":0},{"$f":"IF(Q115<>0,Y114*Q120/Q115,0)","v":0},{"$f":"SUMIF(R115:Y115,\"SI\",R120:Y120)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q115<>0,R114*Q121/Q115,0)","v":0},{"$f":"IF(Q115<>0,S114*Q121/Q115,0)","v":0},{"$f":"IF(Q115<>0,T114*Q121/Q115,0)","v":0},{"$f":"IF(Q115<>0,U114*Q121/Q115,0)","v":0},{"$f":"IF(Q115<>0,V114*Q121/Q115,0)","v":0},{"$f":"IF(Q115<>0,W114*Q121/Q115,0)","v":0},{"$f":"IF(Q115<>0,X114*Q121/Q115,0)","v":0},{"$f":"IF(Q115<>0,Y114*Q121/Q115,0)","v":0},{"$f":"SUMIF(R115:Y115,\"SI\",R121:Y121)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q115<>0,R114*Q122/Q115,0)","v":0},{"$f":"IF(Q115<>0,S114*Q122/Q115,0)","v":0},{"$f":"IF(Q115<>0,T114*Q122/Q115,0)","v":0},{"$f":"IF(Q115<>0,U114*Q122/Q115,0)","v":0},{"$f":"IF(Q115<>0,V114*Q122/Q115,0)","v":0},{"$f":"IF(Q115<>0,W114*Q122/Q115,0)","v":0},{"$f":"IF(Q115<>0,X114*Q122/Q115,0)","v":0},{"$f":"IF(Q115<>0,Y114*Q122/Q115,0)","v":0},{"$f":"SUMIF(R115:Y115,\"SI\",R122:Y122)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q115<>0,R114*Q123/Q115,0)","v":0},{"$f":"IF(Q115<>0,S114*Q123/Q115,0)","v":0},{"$f":"IF(Q115<>0,T114*Q123/Q115,0)","v":0},{"$f":"IF(Q115<>0,U114*Q123/Q115,0)","v":0},{"$f":"IF(Q115<>0,V114*Q123/Q115,0)","v":0},{"$f":"IF(Q115<>0,W114*Q123/Q115,0)","v":0},{"$f":"IF(Q115<>0,X114*Q123/Q115,0)","v":0},{"$f":"IF(Q115<>0,Y114*Q123/Q115,0)","v":0},{"$f":"SUMIF(R115:Y115,\"SI\",R123:Y123)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q115<>0,R114*Q124/Q115,0)","v":0},{"$f":"IF(Q115<>0,S114*Q124/Q115,0)","v":0},{"$f":"IF(Q115<>0,T114*Q124/Q115,0)","v":0},{"$f":"IF(Q115<>0,U114*Q124/Q115,0)","v":0},{"$f":"IF(Q115<>0,V114*Q124/Q115,0)","v":0},{"$f":"IF(Q115<>0,W114*Q124/Q115,0)","v":0},{"$f":"IF(Q115<>0,X114*Q124/Q115,0)","v":0},{"$f":"IF(Q115<>0,Y114*Q124/Q115,0)","v":0},{"$f":"SUMIF(R115:Y115,\"SI\",R124:Y124)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q115<>0,R114*Q125/Q115,0)","v":0},{"$f":"IF(Q115<>0,S114*Q125/Q115,0)","v":0},{"$f":"IF(Q115<>0,T114*Q125/Q115,0)","v":0},{"$f":"IF(Q115<>0,U114*Q125/Q115,0)","v":0},{"$f":"IF(Q115<>0,V114*Q125/Q115,0)","v":0},{"$f":"IF(Q115<>0,W114*Q125/Q115,0)","v":0},{"$f":"IF(Q115<>0,X114*Q125/Q115,0)","v":0},{"$f":"IF(Q115<>0,Y114*Q125/Q115,0)","v":0},{"$f":"SUMIF(R115:Y115,\"SI\",R125:Y125)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q115<>0,R114*Q126/Q115,0)","v":0},{"$f":"IF(Q115<>0,S114*Q126/Q115,0)","v":0},{"$f":"IF(Q115<>0,T114*Q126/Q115,0)","v":0},{"$f":"IF(Q115<>0,U114*Q126/Q115,0)","v":0},{"$f":"IF(Q115<>0,V114*Q126/Q115,0)","v":0},{"$f":"IF(Q115<>0,W114*Q126/Q115,0)","v":0},{"$f":"IF(Q115<>0,X114*Q126/Q115,0)","v":0},{"$f":"IF(Q115<>0,Y114*Q126/Q115,0)","v":0},{"$f":"SUMIF(R115:Y115,\"SI\",R126:Y126)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q115<>0,R114*Q127/Q115,0)","v":0},{"$f":"IF(Q115<>0,S114*Q127/Q115,0)","v":0},{"$f":"IF(Q115<>0,T114*Q127/Q115,0)","v":0},{"$f":"IF(Q115<>0,U114*Q127/Q115,0)","v":0},{"$f":"IF(Q115<>0,V114*Q127/Q115,0)","v":0},{"$f":"IF(Q115<>0,W114*Q127/Q115,0)","v":0},{"$f":"IF(Q115<>0,X114*Q127/Q115,0)","v":0},{"$f":"IF(Q115<>0,Y114*Q127/Q115,0)","v":0},{"$f":"SUMIF(R115:Y115,\"SI\",R127:Y127)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(L128<>\"\",L128*M128,0)","v":0},0,{"$f":"IF(Q115<>0,R114*Q128/Q115,0)","v":0},{"$f":"IF(Q115<>0,S114*Q128/Q115,0)","v":0},{"$f":"IF(Q115<>0,T114*Q128/Q115,0)","v":0},{"$f":"IF(Q115<>0,U114*Q128/Q115,0)","v":0},{"$f":"IF(Q115<>0,V114*Q128/Q115,0)","v":0},{"$f":"IF(Q115<>0,W114*Q128/Q115,0)","v":0},{"$f":"IF(Q115<>0,X114*Q128/Q115,0)","v":0},{"$f":"IF(Q115<>0,Y114*Q128/Q115,0)","v":0},{"$f":"SUMIF(R115:Y115,\"SI\",R128:Y128)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(L129<>\"\",L129*M129,0)","v":0},0,{"$f":"IF(Q115<>0,R114*Q129/Q115,0)","v":0},{"$f":"IF(Q115<>0,S114*Q129/Q115,0)","v":0},{"$f":"IF(Q115<>0,T114*Q129/Q115,0)","v":0},{"$f":"IF(Q115<>0,U114*Q129/Q115,0)","v":0},{"$f":"IF(Q115<>0,V114*Q129/Q115,0)","v":0},{"$f":"IF(Q115<>0,W114*Q129/Q115,0)","v":0},{"$f":"IF(Q115<>0,X114*Q129/Q115,0)","v":0},{"$f":"IF(Q115<>0,Y114*Q129/Q115,0)","v":0},{"$f":"SUMIF(R115:Y115,\"SI\",R129:Y129)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(L130<>\"\",L130*M130,0)","v":0},0,{"$f":"IF(Q115<>0,R114*Q130/Q115,0)","v":0},{"$f":"IF(Q115<>0,S114*Q130/Q115,0)","v":0},{"$f":"IF(Q115<>0,T114*Q130/Q115,0)","v":0},{"$f":"IF(Q115<>0,U114*Q130/Q115,0)","v":0},{"$f":"IF(Q115<>0,V114*Q130/Q115,0)","v":0},{"$f":"IF(Q115<>0,W114*Q130/Q115,0)","v":0},{"$f":"IF(Q115<>0,X114*Q130/Q115,0)","v":0},{"$f":"IF(Q115<>0,Y114*Q130/Q115,0)","v":0},{"$f":"SUMIF(R115:Y115,\"SI\",R130:Y130)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(L131<>\"\",L131*M131,0)","v":0},0,{"$f":"IF(Q115<>0,R114*Q131/Q115,0)","v":0},{"$f":"IF(Q115<>0,S114*Q131/Q115,0)","v":0},{"$f":"IF(Q115<>0,T114*Q131/Q115,0)","v":0},{"$f":"IF(Q115<>0,U114*Q131/Q115,0)","v":0},{"$f":"IF(Q115<>0,V114*Q131/Q115,0)","v":0},{"$f":"IF(Q115<>0,W114*Q131/Q115,0)","v":0},{"$f":"IF(Q115<>0,X114*Q131/Q115,0)","v":0},{"$f":"IF(Q115<>0,Y114*Q131/Q115,0)","v":0},{"$f":"SUMIF(R115:Y115,\"SI\",R131:Y131)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(L132<>\"\",L132*M132,0)","v":0},0,{"$f":"IF(Q115<>0,R114*Q132/Q115,0)","v":0},{"$f":"IF(Q115<>0,S114*Q132/Q115,0)","v":0},{"$f":"IF(Q115<>0,T114*Q132/Q115,0)","v":0},{"$f":"IF(Q115<>0,U114*Q132/Q115,0)","v":0},{"$f":"IF(Q115<>0,V114*Q132/Q115,0)","v":0},{"$f":"IF(Q115<>0,W114*Q132/Q115,0)","v":0},{"$f":"IF(Q115<>0,X114*Q132/Q115,0)","v":0},{"$f":"IF(Q115<>0,Y114*Q132/Q115,0)","v":0},{"$f":"SUMIF(R115:Y115,\"SI\",R132:Y132)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q115<>0,R114*Q133/Q115,0)","v":0},{"$f":"IF(Q115<>0,S114*Q133/Q115,0)","v":0},{"$f":"IF(Q115<>0,T114*Q133/Q115,0)","v":0},{"$f":"IF(Q115<>0,U114*Q133/Q115,0)","v":0},{"$f":"IF(Q115<>0,V114*Q133/Q115,0)","v":0},{"$f":"IF(Q115<>0,W114*Q133/Q115,0)","v":0},{"$f":"IF(Q115<>0,X114*Q133/Q115,0)","v":0},{"$f":"IF(Q115<>0,Y114*Q133/Q115,0)","v":0},{"$f":"SUMIF(R115:Y115,\"SI\",R133:Y133)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q115<>0,R114*Q134/Q115,0)","v":0},{"$f":"IF(Q115<>0,S114*Q134/Q115,0)","v":0},{"$f":"IF(Q115<>0,T114*Q134/Q115,0)","v":0},{"$f":"IF(Q115<>0,U114*Q134/Q115,0)","v":0},{"$f":"IF(Q115<>0,V114*Q134/Q115,0)","v":0},{"$f":"IF(Q115<>0,W114*Q134/Q115,0)","v":0},{"$f":"IF(Q115<>0,X114*Q134/Q115,0)","v":0},{"$f":"IF(Q115<>0,Y114*Q134/Q115,0)","v":0},{"$f":"SUMIF(R115:Y115,\"SI\",R134:Y134)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q115<>0,R114*Q135/Q115,0)","v":0},{"$f":"IF(Q115<>0,S114*Q135/Q115,0)","v":0},{"$f":"IF(Q115<>0,T114*Q135/Q115,0)","v":0},{"$f":"IF(Q115<>0,U114*Q135/Q115,0)","v":0},{"$f":"IF(Q115<>0,V114*Q135/Q115,0)","v":0},{"$f":"IF(Q115<>0,W114*Q135/Q115,0)","v":0},{"$f":"IF(Q115<>0,X114*Q135/Q115,0)","v":0},{"$f":"IF(Q115<>0,Y114*Q135/Q115,0)","v":0},{"$f":"SUMIF(R115:Y115,\"SI\",R135:Y135)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q115<>0,R114*Q136/Q115,0)","v":0},{"$f":"IF(Q115<>0,S114*Q136/Q115,0)","v":0},{"$f":"IF(Q115<>0,T114*Q136/Q115,0)","v":0},{"$f":"IF(Q115<>0,U114*Q136/Q115,0)","v":0},{"$f":"IF(Q115<>0,V114*Q136/Q115,0)","v":0},{"$f":"IF(Q115<>0,W114*Q136/Q115,0)","v":0},{"$f":"IF(Q115<>0,X114*Q136/Q115,0)","v":0},{"$f":"IF(Q115<>0,Y114*Q136/Q115,0)","v":0},{"$f":"SUMIF(R115:Y115,\"SI\",R136:Y136)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q115<>0,R114*Q137/Q115,0)","v":0},{"$f":"IF(Q115<>0,S114*Q137/Q115,0)","v":0},{"$f":"IF(Q115<>0,T114*Q137/Q115,0)","v":0},{"$f":"IF(Q115<>0,U114*Q137/Q115,0)","v":0},{"$f":"IF(Q115<>0,V114*Q137/Q115,0)","v":0},{"$f":"IF(Q115<>0,W114*Q137/Q115,0)","v":0},{"$f":"IF(Q115<>0,X114*Q137/Q115,0)","v":0},{"$f":"IF(Q115<>0,Y114*Q137/Q115,0)","v":0},{"$f":"SUMIF(R115:Y115,\"SI\",R137:Y137)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q115<>0,R114*Q138/Q115,0)","v":0},{"$f":"IF(Q115<>0,S114*Q138/Q115,0)","v":0},{"$f":"IF(Q115<>0,T114*Q138/Q115,0)","v":0},{"$f":"IF(Q115<>0,U114*Q138/Q115,0)","v":0},{"$f":"IF(Q115<>0,V114*Q138/Q115,0)","v":0},{"$f":"IF(Q115<>0,W114*Q138/Q115,0)","v":0},{"$f":"IF(Q115<>0,X114*Q138/Q115,0)","v":0},{"$f":"IF(Q115<>0,Y114*Q138/Q115,0)","v":0},{"$f":"SUMIF(R115:Y115,\"SI\",R138:Y138)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q115<>0,R114*Q139/Q115,0)","v":0},{"$f":"IF(Q115<>0,S114*Q139/Q115,0)","v":0},{"$f":"IF(Q115<>0,T114*Q139/Q115,0)","v":0},{"$f":"IF(Q115<>0,U114*Q139/Q115,0)","v":0},{"$f":"IF(Q115<>0,V114*Q139/Q115,0)","v":0},{"$f":"IF(Q115<>0,W114*Q139/Q115,0)","v":0},{"$f":"IF(Q115<>0,X114*Q139/Q115,0)","v":0},{"$f":"IF(Q115<>0,Y114*Q139/Q115,0)","v":0},{"$f":"SUMIF(R115:Y115,\"SI\",R139:Y139)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q115<>0,R114*Q140/Q115,0)","v":0},{"$f":"IF(Q115<>0,S114*Q140/Q115,0)","v":0},{"$f":"IF(Q115<>0,T114*Q140/Q115,0)","v":0},{"$f":"IF(Q115<>0,U114*Q140/Q115,0)","v":0},{"$f":"IF(Q115<>0,V114*Q140/Q115,0)","v":0},{"$f":"IF(Q115<>0,W114*Q140/Q115,0)","v":0},{"$f":"IF(Q115<>0,X114*Q140/Q115,0)","v":0},{"$f":"IF(Q115<>0,Y114*Q140/Q115,0)","v":0},{"$f":"SUMIF(R115:Y115,\"SI\",R140:Y140)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q115<>0,R114*Q141/Q115,0)","v":0},{"$f":"IF(Q115<>0,S114*Q141/Q115,0)","v":0},{"$f":"IF(Q115<>0,T114*Q141/Q115,0)","v":0},{"$f":"IF(Q115<>0,U114*Q141/Q115,0)","v":0},{"$f":"IF(Q115<>0,V114*Q141/Q115,0)","v":0},{"$f":"IF(Q115<>0,W114*Q141/Q115,0)","v":0},{"$f":"IF(Q115<>0,X114*Q141/Q115,0)","v":0},{"$f":"IF(Q115<>0,Y114*Q141/Q115,0)","v":0},{"$f":"SUMIF(R115:Y115,\"SI\",R141:Y141)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q115<>0,R114*Q142/Q115,0)","v":0},{"$f":"IF(Q115<>0,S114*Q142/Q115,0)","v":0},{"$f":"IF(Q115<>0,T114*Q142/Q115,0)","v":0},{"$f":"IF(Q115<>0,U114*Q142/Q115,0)","v":0},{"$f":"IF(Q115<>0,V114*Q142/Q115,0)","v":0},{"$f":"IF(Q115<>0,W114*Q142/Q115,0)","v":0},{"$f":"IF(Q115<>0,X114*Q142/Q115,0)","v":0},{"$f":"IF(Q115<>0,Y114*Q142/Q115,0)","v":0},{"$f":"SUMIF(R115:Y115,\"SI\",R142:Y142)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q115<>0,R114*Q143/Q115,0)","v":0},{"$f":"IF(Q115<>0,S114*Q143/Q115,0)","v":0},{"$f":"IF(Q115<>0,T114*Q143/Q115,0)","v":0},{"$f":"IF(Q115<>0,U114*Q143/Q115,0)","v":0},{"$f":"IF(Q115<>0,V114*Q143/Q115,0)","v":0},{"$f":"IF(Q115<>0,W114*Q143/Q115,0)","v":0},{"$f":"IF(Q115<>0,X114*Q143/Q115,0)","v":0},{"$f":"IF(Q115<>0,Y114*Q143/Q115,0)","v":0},{"$f":"SUMIF(R115:Y115,\"SI\",R143:Y143)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q115<>0,R114*Q144/Q115,0)","v":0},{"$f":"IF(Q115<>0,S114*Q144/Q115,0)","v":0},{"$f":"IF(Q115<>0,T114*Q144/Q115,0)","v":0},{"$f":"IF(Q115<>0,U114*Q144/Q115,0)","v":0},{"$f":"IF(Q115<>0,V114*Q144/Q115,0)","v":0},{"$f":"IF(Q115<>0,W114*Q144/Q115,0)","v":0},{"$f":"IF(Q115<>0,X114*Q144/Q115,0)","v":0},{"$f":"IF(Q115<>0,Y114*Q144/Q115,0)","v":0},{"$f":"SUMIF(R115:Y115,\"SI\",R144:Y144)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q115<>0,R114*Q145/Q115,0)","v":0},{"$f":"IF(Q115<>0,S114*Q145/Q115,0)","v":0},{"$f":"IF(Q115<>0,T114*Q145/Q115,0)","v":0},{"$f":"IF(Q115<>0,U114*Q145/Q115,0)","v":0},{"$f":"IF(Q115<>0,V114*Q145/Q115,0)","v":0},{"$f":"IF(Q115<>0,W114*Q145/Q115,0)","v":0},{"$f":"IF(Q115<>0,X114*Q145/Q115,0)","v":0},{"$f":"IF(Q115<>0,Y114*Q145/Q115,0)","v":0},{"$f":"SUMIF(R115:Y115,\"SI\",R145:Y145)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q115<>0,R114*Q146/Q115,0)","v":0},{"$f":"IF(Q115<>0,S114*Q146/Q115,0)","v":0},{"$f":"IF(Q115<>0,T114*Q146/Q115,0)","v":0},{"$f":"IF(Q115<>0,U114*Q146/Q115,0)","v":0},{"$f":"IF(Q115<>0,V114*Q146/Q115,0)","v":0},{"$f":"IF(Q115<>0,W114*Q146/Q115,0)","v":0},{"$f":"IF(Q115<>0,X114*Q146/Q115,0)","v":0},{"$f":"IF(Q115<>0,Y114*Q146/Q115,0)","v":0},{"$f":"SUMIF(R115:Y115,\"SI\",R146:Y146)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q115<>0,R114*Q147/Q115,0)","v":0},{"$f":"IF(Q115<>0,S114*Q147/Q115,0)","v":0},{"$f":"IF(Q115<>0,T114*Q147/Q115,0)","v":0},{"$f":"IF(Q115<>0,U114*Q147/Q115,0)","v":0},{"$f":"IF(Q115<>0,V114*Q147/Q115,0)","v":0},{"$f":"IF(Q115<>0,W114*Q147/Q115,0)","v":0},{"$f":"IF(Q115<>0,X114*Q147/Q115,0)","v":0},{"$f":"IF(Q115<>0,Y114*Q147/Q115,0)","v":0},{"$f":"SUMIF(R115:Y115,\"SI\",R147:Y147)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P117:P147)","v":556.89473002773525},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB117:AB147)","v":6125.842030305088}]
[null,null,{"$f":"IF(Q149<>0,\"Spese\",\"\")","v":""},{"$f":"IF(Q149<>0,Q149,\"\")","v":""},null,null,null,null,null,null,null,"Imponibile  ",{"$f":"SUMIF(M117:M147,\"<>0\",L117:L147)","v":5568.947300277352},null,null,"spese",{"$f":"SUMIF(M117:M147,\"=0\",L117:L147)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"IVA  ",{"$f":"P148","v":556.89473002773525}]
[null,"Spesa Ammessa",null,null,{"$f":"IF(ABS(M152)>ABS(B152),\"ATTENZIONE! Lo Sconto in Fattura applicato è superiore alla Spesa Ammessa\",\"\")","v":""},null,null,null,null,null,null,"Totale  ",{"$f":"IF(D149<>\"\",SUM(M149:N150)+D149,SUM(M149:N150))","v":6125.8420303050871}]
[null,{"$f":"AB148","v":6125.842030305088},null,null,{"$f":"IF(E151<>\"\",CONCATENATE(\"spettante al fornitore \",D108),\"\")","v":""},null,null,null,null,null,null,"Sconto in Fattura",0]
[null,null,null,null,null,null,null,null,null,null,null,"Netto a Pagare  ",{"$f":"IF(ABS(M151+M152)>0.005,M151+M152,\"0,00 €\")","v":6125.8420303050871}]
[]
[null,"Pagamento"]
[null,"Note"]
[]
[null,"©2021 SIM srl - www.madosoft.it",null,null,null,null,null,null,null,null,null,null,null,"Pag.1/1"]
[]
[]
[null,"Fornitore",null,"Tecnico1",null,null,null," Cliente",null,"Tizio Caio",null,null,null,null,null,"Fattura Tecnico Altri Interventi"]
[null,"Indirizzo",null,"Via Libertà n.3",null,null,null," Indirizzo",null,"Via X1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Città",null,"90020 Castellana Sicula (PA)",null,null,null," Città",null,"90000 Roma PA"]
[null,"CF./P.Iva",null,"CF1",null,null,null," CF. /P.Iva",null,"TZICAI25P67K411T"]
[null,"Tel./Mail",null,"0921642861/ingmario@madosoft.it",null,null,null,"Tel./Mail",null,"35050505"]
[null,"FATTURA N.",null,null,null,"Vs. Dare per Prestazioni Professionali relative a \"Eliminazione Barriere Architettoniche\"           « SAL. Finale a tutto il 24/03/2023 »"]
[null,"DATA",null,"2024-01-26",null,null,null,null,null,null,null,null,null,null,null,null,"Sconto in Fattura Max = % Spesa Ammessa"]
[null,"Manutenzione straordinaria, restauro e recupero conservativo"]
[null,null,"DESCRIZIONE",null,null,null,null,"ONORARIO",null,null,"%CASSA","IMPONIBILE","%IVA","IMPORTO",null,"Importo Iva"]
[null,{"$f":"IF(C170<>\"\",1,\"\")","v":1},"Manutenzione straordinaria, restauro e recupero conservativo",null,null,null,null,null,null,null,null,{"$f":"IF(H170<>\"\",H170*(1+K170),\"\")","v":""},null,{"$f":"IF(L170<>\"\",L170*(1+M170),\"\")","v":""},null,{"$f":"IF(L170<>\"\",L170*M170,0)","v":0}]
[null,{"$f":"IF(C171<>\"\",B170+1,\"\")","v":2},"Progettazione Architettonica, strutturale, Dir.Lav. Misure e contabilità",null,null,null,null,2243.2165999999997,null,null,0.04,{"$f":"IF(H171<>\"\",H171*(1+K171),\"\")","v":2332.945264},0.22,{"$f":"IF(L171<>\"\",L171*(1+M171),\"\")","v":2846.1932220799999},null,{"$f":"IF(L171<>\"\",L171*M171,0)","v":513.24795807999999},{"$f":"IF(N171<>\"\",N171*SAL.Finale!U89/SAL.Finale!L89,0)","v":2846.1932220799999}]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(L179<>\"\",L179*(1+M179),\"\")","v":""},null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(L180<>\"\",L180*M180,0)","v":0}]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(L181<>\"\",L181*M181,0)","v":0}]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(L182<>\"\",L182*M182,0)","v":0}]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(L183<>\"\",L183*M183,0)","v":0}]
[null,{"$f":"IF(C184<>\"\",B180+1,\"\")","v":""},null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(L199<>\"\",L199*M199,0)","v":0}]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P170:P200)","v":513.24795807999999},{"$f":"SUM(Q170:Q200)","v":2846.1932220799999}]
[null,null,null,null,null,null,"Onorario",{"$f":"SUM(H170:H200)","v":2243.2165999999997},null,null,null,"Imponibile  ",{"$f":"SUM(L170:L200)","v":2332.945264}]
[null,null,null,null,null,null,"Contr.Cassa",{"$f":"M202-H202","v":89.728664000000208},null,null,null,"IVA  ",{"$f":"P201","v":513.24795807999999}]
[null,"Spesa Ammessa",null,null,{"$f":"IF(ABS(M205)>ABS(B205),\"ATTENZIONE! Lo Sconto in Fattura applicato è superiore alla Spesa Ammessa\",\"\")","v":""},null,null,null,null,null,null,"Totale  ",{"$f":"SUM(M202:N203)","v":2846.1932220799999}]
[null,{"$f":"Q201","v":2846.1932220799999},null,null,{"$f":"IF(E204<>\"\",CONCATENATE(\"spettante al fornitore \",D161),\"\")","v":""},null,null,null,null,null,null,"Sconto in Fattura",0]
[null,null,null,null,null,null,null,null,null,null,null,"Netto a Pagare  ",{"$f":"IF(ABS(M204+M205)>0.005,M204+M205,\"0,00 €\")","v":2846.1932220799999}]
[]
[null,"Pagamento",null,"Bonifico Bancario | Zafonte Mario | Banca Unicredit | IBAN : IT35S0200843240000300246664"]
[null,"Note"]
[]
[null,"©2021 SIM srl - www.madosoft.it",null,null,null,null,null,null,null,null,null,null,null,"Pag.1/1"]

{"sheet":"Cessione Credito","index":10,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Fare Click sul pulsante \"Compila Cessione\" presente nel foglio Fatture"]

{"sheet":"Personal","index":11,"n_rows":95,"n_cols":41,"rows_kept":95,"cut":false,"hidden":false,"merged":[[2,7,2,8],[2,9,2,10],[2,12,2,13],[6,7,6,8],[6,9,6,10],[6,12,6,13],[8,9,8,10],[8,12,8,13],[3,2,3,4],[4,2,4,4],[3,7,3,8],[4,7,4,8],[3,9,3,10],[4,9,4,10],[7,9,7,10],[11,1,11,4],[11,7,11,8],[11,9,11,10],[11,12,11,13],[12,7,12,8],[12,9,12,10],[12,12,12,13],[2,2,2,4],[9,7,9,8],[9,9,9,10],[9,12,9,13],[10,7,10,8],[10,9,10,10],[10,12,10,13],[5,7,5,8],[5,9,5,10],[5,2,5,4],[6,2,6,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[7,2,7,4],[7,7,7,8],[8,7,8,8],[15,1,15,4],[15,7,15,8],[15,9,15,10],[15,12,15,13],[16,1,16,4],[16,7,16,8],[16,9,16,10],[16,12,16,13],[13,1,13,4],[13,7,13,8],[13,9,13,10],[13,12,13,13],[14,1,14,4],[14,7,14,8],[14,9,14,10],[14,12,14,13],[19,1,19,4],[19,7,19,8],[19,9,19,10],[19,12,19,13],[20,1,20,4],[20,7,20,8],[20,9,20,10],[20,12,20,13],[17,1,17,4],[17,7,17,8],[17,9,17,10],[17,12,17,13],[18,1,18,4],[18,7,18,8],[18,9,18,10],[18,12,18,13],[23,7,23,8],[23,9,23,10],[23,12,23,13],[24,12,24,13],[29,2,29,14],[21,1,21,4],[21,7,21,8],[21,9,21,10],[21,12,21,13],[22,1,22,4],[22,7,22,8],[22,9,22,10],[22,12,22,13],[33,3,33,5],[33,8,33,9],[33,10,33,11],[33,12,33,13],[34,3,34,5],[34,8,34,9],[34,10,34,11],[34,12,34,13],[30,8,30,10],[32,3,32,5],[32,8,32,9],[32,10,32,11],[32,12,32,13],[37,3,37,5],[37,8,37,9],[37,10,37,11],[37,12,37,13],[38,3,38,5],[38,8,38,9],[38,10,38,11],[38,12,38,13],[35,3,35,5],[35,8,35,9],[35,10,35,11],[35,12,35,13],[36,3,36,5],[36,8,36,9],[36,10,36,11],[36,12,36,13],[41,3,41,5],[41,8,41,9],[41,10,41,11],[41,12,41,13],[42,3,42,5],[42,8,42,9],[42,10,42,11],[42,12,42,13],[39,3,39,5],[39,8,39,9],[39,10,39,11],[39,12,39,13],[40,3,40,5],[40,8,40,9],[40,10,40,11],[40,12,40,13],[45,3,45,5],[45,8,45,9],[45,10,45,11],[45,12,45,13],[46,3,46,5],[46,8,46,9],[46,10,46,11],[46,12,46,13],[43,3,43,5],[43,8,43,9],[43,10,43,11],[43,12,43,13],[44,3,44,5],[44,8,44,9],[44,10,44,11],[44,12,44,13],[49,8,49,9],[49,10,49,11],[49,12,49,13],[49,35,49,36],[47,3,47,5],[47,8,47,9],[47,10,47,11],[47,12,47,13],[48,3,48,5],[48,8,48,9],[48,10,48,11],[48,12,48,13]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RENDICONTO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tipologia di Opzione","Importo Spesa","Spesa Ammessa","Credito Spettante"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A. Contributo sotto forma di Sconto",{"$f":"+AM10+AM15+AM20+AM25+AM30+AM35+AM40+AM45+AM50+AM55+AM60+AM65+AM70+AM75+AM80+AM85+AM90+AM95","v":633573.8021600002},{"$f":"+AN10+AN15+AN20+AN25+AN30+AN35+AN40+AN45+AN50+AN55+AN60+AN65+AN70+AN75+AN80+AN85+AN90+AN95","v":633573.8021600002},{"$f":"+AO10+AO15+AO20+AO25+AO30+AO35+AO40+AO45+AO50+AO55+AO60+AO65+AO70+AO75+AO80+AO85+AO90+AO95","v":696931.18237599998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B. Cessione del Credito",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM3+AM4","v":633573.8021600002},{"$f":"AN3+AN4","v":633573.8021600002},{"$f":"AO3+AO4","v":696931.18237599998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RIPARTIRE A TUTTI I BENEFICIARI DELLE PARTI COMUNI","usare  codice fiscale condominio"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 - Isolamento Sup. Opache Verticali, Orizz. o Inclinate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fornitore","Importo Spesa","Spesa Ammessa","Credito Ceduto"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Legal & Corporate Affairs srl",490612.45643096493,490612.45643096493,{"$f":"AN9*1.1","v":539673.7020740615}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM9:AM9)","v":490612.45643096493},{"$f":"SUM(AN9:AN9)","v":490612.45643096493},{"$f":"SUM(AO9:AO9)","v":539673.7020740615}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RIPARTIRE A TUTTI I BENEFICIARI DELLE PARTI COMUNI","usare  codice fiscale condominio"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"28 - Eliminazione Barriere Architettoniche"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fornitore","Importo Spesa","Spesa Ammessa","Credito Ceduto"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Legal & Corporate Affairs srl",13077.237508282664,13077.237508282664,{"$f":"AN14*1.1","v":14384.961259110931}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM14:AM14)","v":13077.237508282664},{"$f":"SUM(AN14:AN14)","v":13077.237508282664},{"$f":"SUM(AO14:AO14)","v":14384.961259110931}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CREARE NUOVA PAG.2 INTESTATA A MELONI"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 - Acquisto e posa in opera di finestre/infissi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fornitore","Importo Spesa","Spesa Ammessa","Credito Ceduto"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Legal & Corporate Affairs srl",8408.5114976477398,8408.5114976477398,{"$f":"AN19*1.1","v":9249.362647412514}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM19:AM19)","v":8408.5114976477398},{"$f":"SUM(AN19:AN19)","v":8408.5114976477398},{"$f":"SUM(AO19:AO19)","v":9249.362647412514}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CREARE NUOVA PAG.2 INTESTATA A BERLUSCA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 - Acquisto e posa in opera di finestre/infissi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fornitore","Importo Spesa","Spesa Ammessa","Credito Ceduto"]
[null,"conviene inserire sempre Pag.2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Legal & Corporate Affairs srl",10471.140497070721,10471.140497070721,{"$f":"AN24*1.1","v":11518.254546777795}]
[null,"Oltre a risolvere il problema delle cessioni ai propretari delle U.Imm.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM24:AM24)","v":10471.140497070721},{"$f":"SUM(AN24:AN24)","v":10471.140497070721},{"$f":"SUM(AO24:AO24)","v":11518.254546777795}]
[null,"inseriamo XXX in asseverazione Enea o Sisma a seconda del tipo di intervento",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BERLUSCA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7 - Sostituzione Impianti di Climatizzazione con CC) PC) PCA) o SI)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fornitore","Importo Spesa","Spesa Ammessa","Credito Ceduto"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Legal & Corporate Affairs srl",5506.8986498684462,5506.8986498684462,{"$f":"AN29*1.1","v":6057.5885148552916}]
[null,null,"Efficientamento Energetico dell'Edificio Condominiale sito a Roma in Piazza Monte Citorio N.146 - FG.110 P.LLE 27 SUB.vari - \nCILAS PROT. N.0018440 del 04/12/2021",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM29:AM29)","v":5506.8986498684462},{"$f":"SUM(AN29:AN29)","v":5506.8986498684462},{"$f":"SUM(AO29:AO29)","v":6057.5885148552916}]
[null,null,"RIEPILOGO  FATTURE SAL N.",null,null,null,1,"del","22/12/2022",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MATTEO SALVINI"]
[null,null,"Fatture Imprese/Tecnici",null,null,null,null,null,null,null,null,null,null,5,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 - Acquisto e posa in opera di finestre/infissi"]
[null,null,"Tipo","Impresa",null,null,"Destinatario","Importo","Sconto",null,"a Pagare",null,"Credito spettante",null,"Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fornitore","Importo Spesa","Spesa Ammessa","Credito Ceduto"]
[null,null,1.1000000000000001,"Legal & Corporate Affairs srl",null,null,"Spett. Condominio Palazzo Montecitorio",503671.88,{"$f":"N501","v":0},null,{"$f":"N502","v":0},null,{"$f":"H34*1.1","v":554039.06800000009},null,{"$f":"IF(E463<>\"\",E463,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"errore  ","1.Isolamento",{"$f":"'SAL.30%'!L16","v":0},490595.1,null,null,"Legal & Corporate Affairs srl",8408.5114976477398,8408.5114976477398,{"$f":"AN34*1.1","v":9249.362647412514}]
[null,null,1.1000000000000001,"Legal & Corporate Affairs srl",null,null,"Meloni Giorgia",4204.2557500000003,{"$f":"N554","v":0},null,{"$f":"N555","v":0},null,4624.6813250000005,null,{"$f":"IF(E516<>\"\",E516,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"28. Barriere",{"$f":"'SAL.30%'!L37","v":0},13076.77,null,null,null,{"$f":"SUM(AM34:AM34)","v":8408.5114976477398},{"$f":"SUM(AN34:AN34)","v":8408.5114976477398},{"$f":"SUM(AO34:AO34)","v":9249.362647412514}]
[null,null,1.1000000000000001,"Legal & Corporate Affairs srl",null,null,"Berlusconi Silvio",4204.2557500000003,{"$f":"N607","v":0},null,{"$f":"N608","v":0},null,4624.6813250000005,null,{"$f":"IF(E569<>\"\",E569,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH34:AH35)","v":0},{"$f":"SUM(AI34:AI35)","v":503671.87}]
[null,null,1.1000000000000001,"Legal & Corporate Affairs srl",null,null,"Salvini Matteo",7989.0195749999993,{"$f":"N660","v":0},null,{"$f":"N661","v":0},null,8787.9215325000005,null,{"$f":"IF(E622<>\"\",E622,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH36-AI36","v":-503671.87},null,null,null,"5 - Acquisto e posa in opera di finestre/infissi"]
[null,null,1.1000000000000001,"Legal & Corporate Affairs srl",null,null,"Di Maio Luigi",7989.0195749999993,{"$f":"N713","v":0},null,{"$f":"N714","v":0},null,8787.9215325000005,null,{"$f":"IF(E675<>\"\",E675,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fornitore","Importo Spesa","Spesa Ammessa","Credito Ceduto"]
[null,null,1.1000000000000001,"Legal & Corporate Affairs srl",null,null,"Speranza Roberto",8408.5115000000005,{"$f":"N766","v":0},null,{"$f":"N767","v":0},null,9249.3626500000009,null,{"$f":"IF(E728<>\"\",E728,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Legal & Corporate Affairs srl",10471.140497070721,10471.140497070721,{"$f":"AN39*1.1","v":11518.254546777795}]
[null,null,1.1000000000000001,"Legal & Corporate Affairs srl",null,null,"Renzi Matteo",7989.0195749999993,{"$f":"N819","v":0},null,{"$f":"N820","v":0},null,8787.9215325000005,null,{"$f":"IF(E781<>\"\",E781,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM39:AM39)","v":10471.140497070721},{"$f":"SUM(AN39:AN39)","v":10471.140497070721},{"$f":"SUM(AO39:AO39)","v":11518.254546777795}]
[null,null,1.1000000000000001,"Legal & Corporate Affairs srl",null,null,"Brambilla Michela",7989.0195749999993,{"$f":"N872","v":0},null,{"$f":"N873","v":0},null,8787.9215325000005,null,{"$f":"IF(E834<>\"\",E834,\"\")","v":""}]
[null,null,1.1000000000000001,"Legal & Corporate Affairs srl",null,null,"Piantedosi Matteo",8408.5115000000005,{"$f":"N925","v":0},null,{"$f":"N926","v":0},null,9249.3626500000009,null,{"$f":"IF(E887<>\"\",E887,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7 - Sostituzione Impianti di Climatizzazione con CC) PC) PCA) o SI)"]
[null,null,1.1000000000000001,"Legal & Corporate Affairs srl",null,null,"Giorgetti Giancarlo",7979.9940749999996,{"$f":"N978","v":0},null,{"$f":"N979","v":0},null,8777.9934825,null,{"$f":"IF(E940<>\"\",E940,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fornitore","Importo Spesa","Spesa Ammessa","Credito Ceduto"]
[null,null,1.1000000000000001,"Legal & Corporate Affairs srl",null,null,"Crosetto Guido",7979.9940749999996,{"$f":"N1031","v":0},null,{"$f":"N1032","v":0},null,8777.9934825,null,{"$f":"IF(E993<>\"\",E993,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Legal & Corporate Affairs srl",5506.8986498684462,5506.8986498684462,{"$f":"AN44*1.1","v":6057.5885148552916}]
[null,null,1.1000000000000001,"Legal & Corporate Affairs srl",null,null,"Serracchiani Debora",8366.3485000000001,{"$f":"N1084","v":0},null,{"$f":"N1085","v":0},null,9202.9833500000004,null,{"$f":"IF(E1046<>\"\",E1046,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM44:AM44)","v":5506.8986498684462},{"$f":"SUM(AN44:AN44)","v":5506.8986498684462},{"$f":"SUM(AO44:AO44)","v":6057.5885148552916}]
[null,null,1.1000000000000001,"Legal & Corporate Affairs srl",null,null,"Cuperlo Gianni",15925.53615,{"$f":"N1137","v":0},null,{"$f":"N1138","v":0},null,17518.089765000001,null,{"$f":"IF(E1099<>\"\",E1099,\"\")","v":""}]
[null,null,1.1000000000000001,"Legal & Corporate Affairs srl",null,null,"Monti Mario",8158.7379999999994,{"$f":"N1190","v":0},null,{"$f":"N1191","v":0},null,8974.6118000000006,null,{"$f":"IF(E1152<>\"\",E1152,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 - Acquisto e posa in opera di finestre/infissi"]
[null,null,1.1000000000000001,"Legal & Corporate Affairs srl",null,null,"La Russa Ignazio",15925.53615,{"$f":"N1243","v":0},null,{"$f":"N1244","v":0},null,17518.089765000001,null,{"$f":"IF(E1205<>\"\",E1205,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fornitore","Importo Spesa","Spesa Ammessa","Credito Ceduto"]
[null,null,1.1000000000000001,"Legal & Corporate Affairs srl",null,null,"Tizio Caio",8366.3485000000001,{"$f":"N1296","v":0},null,{"$f":"N1297","v":0},null,9202.9833500000004,null,{"$f":"IF(E1258<>\"\",E1258,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Legal & Corporate Affairs srl",8408.5114976477398,8408.5114976477398,{"$f":"AN49*1.1","v":9249.362647412514}]
[null,null,null,null,null,null,"Totali Fatture emesse al Committente: ",{"$f":"+H34+H35+H36+H37+H38+H39+H40+H41+H42+H43+H44+H45+H46+H47+H48+H49","v":633555.98825000005},{"$f":"+I34+I35+I36+I37+I38+I39+I40+I41+I42+I43+I44+I45+I46+I47+I48+I49","v":0},null,{"$f":"+K34+K35+K36+K37+K38+K39+K40+K41+K42+K43+K44+K45+K46+K47+K48+K49","v":0},null,{"$f":"+M34+M35+M36+M37+M38+M39+M40+M41+M42+M43+M44+M45+M46+M47+M48+M49","v":696911.58707499993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Somma Fatture   <>   Importo Netto SAL.30%   =",null,null,633573.81079999998,null,null,{"$f":"SUM(AM49:AM49)","v":8408.5114976477398},{"$f":"SUM(AN49:AN49)","v":8408.5114976477398},{"$f":"SUM(AO49:AO49)","v":9249.362647412514}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 - Acquisto e posa in opera di finestre/infissi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fornitore","Importo Spesa","Spesa Ammessa","Credito Ceduto"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Legal & Corporate Affairs srl",10453.089497070721,10453.089497070721,{"$f":"AN54*1.1","v":11498.398446777794}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM54:AM54)","v":10453.089497070721},{"$f":"SUM(AN54:AN54)","v":10453.089497070721},{"$f":"SUM(AO54:AO54)","v":11498.398446777794}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7 - Sostituzione Impianti di Climatizzazione con CC) PC) PCA) o SI)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fornitore","Importo Spesa","Spesa Ammessa","Credito Ceduto"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Legal & Corporate Affairs srl",5506.8986498684462,5506.8986498684462,{"$f":"AN59*1.1","v":6057.5885148552916}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM59:AM59)","v":5506.8986498684462},{"$f":"SUM(AN59:AN59)","v":5506.8986498684462},{"$f":"SUM(AO59:AO59)","v":6057.5885148552916}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 - Acquisto e posa in opera di finestre/infissi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fornitore","Importo Spesa","Spesa Ammessa","Credito Ceduto"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Legal & Corporate Affairs srl",8366.3484976477394,8366.3484976477394,{"$f":"AN64*1.1","v":9202.9833474125135}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM64:AM64)","v":8366.3484976477394},{"$f":"SUM(AN64:AN64)","v":8366.3484976477394},{"$f":"SUM(AO64:AO64)","v":9202.9833474125135}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 - Acquisto e posa in opera di finestre/infissi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fornitore","Importo Spesa","Spesa Ammessa","Credito Ceduto"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Legal & Corporate Affairs srl",10418.637497070722,10418.637497070722,{"$f":"AN69*1.1","v":11460.501246777796}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM69:AM69)","v":10418.637497070722},{"$f":"SUM(AN69:AN69)","v":10418.637497070722},{"$f":"SUM(AO69:AO69)","v":11460.501246777796}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7 - Sostituzione Impianti di Climatizzazione con CC) PC) PCA) o SI)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fornitore","Importo Spesa","Spesa Ammessa","Credito Ceduto"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Legal & Corporate Affairs srl",5506.8986498684462,5506.8986498684462,{"$f":"AN74*1.1","v":6057.5885148552916}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM74:AM74)","v":5506.8986498684462},{"$f":"SUM(AN74:AN74)","v":5506.8986498684462},{"$f":"SUM(AO74:AO74)","v":6057.5885148552916}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 - Acquisto e posa in opera di finestre/infissi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fornitore","Importo Spesa","Spesa Ammessa","Credito Ceduto"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Legal & Corporate Affairs srl",8158.7379978178733,8158.7379978178733,{"$f":"AN79*1.1","v":8974.6117975996622}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM79:AM79)","v":8158.7379978178733},{"$f":"SUM(AN79:AN79)","v":8158.7379978178733},{"$f":"SUM(AO79:AO79)","v":8974.6117975996622}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 - Acquisto e posa in opera di finestre/infissi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fornitore","Importo Spesa","Spesa Ammessa","Credito Ceduto"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Legal & Corporate Affairs srl",10418.637497070722,10418.637497070722,{"$f":"AN84*1.1","v":11460.501246777796}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM84:AM84)","v":10418.637497070722},{"$f":"SUM(AN84:AN84)","v":10418.637497070722},{"$f":"SUM(AO84:AO84)","v":11460.501246777796}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7 - Sostituzione Impianti di Climatizzazione con CC) PC) PCA) o SI)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fornitore","Importo Spesa","Spesa Ammessa","Credito Ceduto"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Legal & Corporate Affairs srl",5506.8986498684462,5506.8986498684462,{"$f":"AN89*1.1","v":6057.5885148552916}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM89:AM89)","v":5506.8986498684462},{"$f":"SUM(AN89:AN89)","v":5506.8986498684462},{"$f":"SUM(AO89:AO89)","v":6057.5885148552916}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 - Acquisto e posa in opera di finestre/infissi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fornitore","Importo Spesa","Spesa Ammessa","Credito Ceduto"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Legal & Corporate Affairs srl",8366.3484976477394,8366.3484976477394,{"$f":"AN94*1.1","v":9202.9833474125135}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM94:AM94)","v":8366.3484976477394},{"$f":"SUM(AN94:AN94)","v":8366.3484976477394},{"$f":"SUM(AO94:AO94)","v":9202.9833474125135}]

{"sheet":"ModelloFattura","index":12,"n_rows":265,"n_cols":32,"rows_kept":265,"cut":false,"hidden":true,"merged":[[258,1,258,2],[61,27,63,27],[114,27,116,27],[167,16,169,16],[220,16,222,16],[51,1,51,4],[52,1,52,4],[53,1,53,4],[59,9,59,13],[55,7,55,8],[56,7,56,8],[57,7,57,8],[58,7,58,8],[59,7,59,8],[108,7,108,8],[109,7,109,8],[72,2,72,10],[73,2,73,10],[100,12,100,13],[75,2,75,10],[76,2,76,10],[77,2,77,10],[78,2,78,10],[96,3,96,4],[36,1,36,4],[37,1,37,4],[38,1,38,4],[39,1,39,4],[40,1,40,4],[41,1,41,4],[42,1,42,4],[43,1,43,4],[44,1,44,4],[31,1,31,4],[32,1,32,4],[33,1,33,4],[34,1,34,4],[46,1,46,4],[47,1,47,4],[47,12,47,13],[48,1,48,4],[49,1,49,4],[42,7,42,8],[40,7,40,8],[40,9,40,10],[41,7,41,8],[41,9,41,10],[39,12,39,13],[40,12,40,13],[41,12,41,13],[42,12,42,13],[43,12,43,13],[44,12,44,13],[45,12,45,13],[39,9,39,10],[45,9,45,10],[46,9,46,10],[26,1,26,4],[27,1,27,4],[28,1,28,4],[29,1,29,4],[30,1,30,4],[19,1,19,4],[20,1,20,4],[21,1,21,4],[22,1,22,4],[23,1,23,4],[24,1,24,4],[25,1,25,4],[189,7,189,9],[185,2,185,6],[186,2,186,6],[187,2,187,6],[188,2,188,6],[142,2,142,10],[143,2,143,10],[144,2,144,10],[145,2,145,10],[146,2,146,10],[147,2,147,10],[149,3,149,4],[155,1,155,2],[156,3,156,13],[162,9,162,13],[163,3,163,6],[163,9,163,13],[164,3,164,6],[164,9,164,13],[165,3,165,6],[156,1,157,2],[161,7,161,8],[163,7,163,8],[164,7,164,8],[24,9,24,10],[38,9,38,10],[42,9,42,10],[126,2,126,10],[117,2,117,10],[148,1,148,13],[141,2,141,10],[48,12,48,13],[49,12,49,13],[50,12,50,13],[51,12,51,13],[52,12,52,13],[53,12,53,13],[54,1,54,13],[91,2,91,10],[87,2,87,10],[88,2,88,10],[89,2,89,10],[60,3,60,4],[61,3,61,4],[66,2,66,10],[67,2,67,10],[48,9,48,10],[51,7,51,8],[6,2,6,4],[18,7,18,8],[18,9,18,10],[11,7,11,8],[11,9,11,10],[12,7,12,8],[12,9,12,10],[13,7,13,8],[13,9,13,10],[14,7,14,8],[14,9,14,10],[15,7,15,8],[15,9,15,10],[16,7,16,8],[16,9,16,10],[13,1,13,4],[14,1,14,4],[15,1,15,4],[16,1,16,4],[0,1,0,13],[38,12,38,13],[11,12,11,13],[12,12,12,13],[13,12,13,13],[14,12,14,13],[15,12,15,13],[16,12,16,13],[1,7,1,9],[9,1,9,4],[10,1,10,4],[11,1,11,4],[12,1,12,4],[3,9,3,10],[3,11,3,12],[3,7,3,8],[3,2,3,4],[20,12,20,13],[21,12,21,13],[22,12,22,13],[23,12,23,13],[24,12,24,13],[25,12,25,13],[26,12,26,13],[4,9,4,10],[4,11,4,12],[4,7,4,8],[4,2,4,4],[5,2,5,4],[5,7,5,8],[5,9,5,10],[5,11,5,12],[177,2,177,6],[172,2,172,6],[173,2,173,6],[174,2,174,6],[175,2,175,6],[176,2,176,6],[149,12,149,13],[150,12,150,13],[112,9,112,13],[102,1,102,2],[102,3,102,13],[103,1,104,2],[104,3,104,13],[115,1,115,13],[114,1,114,2],[114,3,114,4],[231,7,231,9],[222,7,222,9],[17,7,17,8],[17,9,17,10],[17,1,17,4],[18,1,18,4],[8,1,8,4],[182,7,182,9],[183,7,183,9],[221,1,221,13],[184,2,184,6],[200,2,200,6],[214,7,214,8],[196,2,196,6],[197,2,197,6],[198,2,198,6],[214,3,214,6],[214,9,214,13],[203,12,203,13],[205,1,205,2],[196,7,196,9],[197,7,197,9],[198,7,198,9],[208,1,208,2],[206,12,206,13],[171,2,171,6],[171,7,171,9],[194,2,194,6],[195,2,195,6],[199,2,199,6],[199,7,199,9],[183,2,183,6],[226,7,226,9],[215,3,215,6],[215,9,215,13],[181,7,181,9],[194,7,194,9],[193,7,193,9],[193,2,193,6],[191,7,191,9],[192,7,192,9],[195,7,195,9],[190,7,190,9],[184,7,184,9],[185,7,185,9],[186,7,186,9],[187,7,187,9],[188,7,188,9],[114,26,116,26],[119,2,119,10],[120,2,120,10],[99,12,99,13],[157,3,157,13],[92,2,92,10],[114,25,116,25],[93,2,93,10],[169,7,169,9],[138,2,138,10],[139,2,139,10],[103,3,103,13],[128,2,128,10],[112,3,112,6],[153,12,153,13],[155,3,155,13],[116,2,116,10],[129,2,129,10],[130,2,130,10],[131,2,131,10],[162,7,162,8],[152,1,152,2],[151,12,151,13],[162,3,162,6],[61,26,63,26],[70,2,70,10],[71,2,71,10],[63,2,63,10],[64,2,64,10],[65,2,65,10],[62,1,62,13],[61,1,61,2],[113,1,113,2],[113,3,113,4],[79,2,79,10],[80,2,80,10],[81,2,81,10],[99,1,99,2],[61,25,63,25],[60,5,61,13],[60,1,60,2],[94,2,94,10],[96,12,96,13],[97,12,97,13],[98,12,98,13],[84,2,84,10],[85,2,85,10],[86,2,86,10],[244,7,244,9],[217,9,217,13],[218,3,218,6],[219,5,220,13],[242,7,242,9],[242,2,242,6],[241,7,241,9],[239,2,239,6],[239,7,239,9],[238,7,238,9],[222,2,222,6],[237,2,237,6],[238,2,238,6],[226,2,226,6],[219,3,219,4],[220,1,220,2],[220,3,220,4],[227,7,227,9],[236,2,236,6],[237,7,237,9],[234,7,234,9],[235,7,235,9],[236,7,236,9],[219,1,219,2],[233,2,233,6],[172,7,172,9],[173,7,173,9],[174,7,174,9],[200,7,200,9],[175,7,175,9],[176,7,176,9],[177,7,177,9],[243,7,243,9],[215,7,215,8],[202,7,202,9],[203,7,203,9],[180,2,180,6],[178,2,178,6],[192,2,192,6],[191,2,191,6],[182,2,182,6],[178,7,178,9],[179,7,179,9],[180,7,180,9],[216,3,216,6],[232,2,232,6],[227,2,227,6],[230,7,230,9],[261,1,261,2],[252,7,252,9],[253,7,253,9],[247,7,247,9],[248,7,248,9],[181,2,181,6],[179,2,179,6],[243,2,243,6],[244,2,244,6],[245,2,245,6],[246,7,246,9],[232,7,232,9],[233,7,233,9],[208,3,208,13],[209,3,209,13],[229,2,229,6],[230,2,230,6],[231,2,231,6],[225,2,225,6],[255,7,255,9],[256,7,256,9],[250,7,250,9],[245,7,245,9],[216,7,216,8],[17,12,17,13],[262,1,262,2],[256,12,256,13],[257,12,257,13],[258,12,258,13],[259,12,259,13],[261,3,261,13],[262,3,262,13],[247,2,247,6],[248,2,248,6],[249,2,249,6],[250,2,250,6],[251,2,251,6],[255,12,255,13],[252,2,252,6],[253,2,253,6],[254,1,254,13],[255,3,255,4],[251,7,251,9],[246,2,246,6],[234,2,234,6],[235,2,235,6],[249,7,249,9],[39,7,39,8],[6,11,6,12],[8,7,8,8],[8,9,8,10],[9,7,9,8],[9,9,9,10],[10,7,10,8],[10,9,10,10],[8,12,8,13],[9,12,9,13],[10,12,10,13],[6,7,6,8],[6,9,6,10],[240,2,240,6],[241,2,241,6],[189,2,189,6],[190,2,190,6],[229,7,229,9],[223,2,223,6],[223,7,223,9],[224,7,224,9],[224,2,224,6],[217,7,217,8],[218,7,218,8],[218,9,218,13],[216,9,216,13],[217,3,217,6],[205,12,205,13],[202,12,202,13],[204,12,204,13],[209,1,209,2],[202,3,202,4],[201,1,201,13],[240,7,240,9],[228,7,228,9],[225,7,225,9],[228,2,228,6],[28,12,28,13],[29,7,29,8],[29,9,29,10],[37,7,37,8],[30,7,30,8],[30,9,30,10],[31,7,31,8],[31,12,31,13],[32,12,32,13],[33,12,33,13],[34,12,34,13],[35,12,35,13],[36,12,36,13],[37,12,37,13],[30,12,30,13],[32,7,32,8],[32,9,32,10],[36,7,36,8],[34,7,34,8],[33,7,33,8],[33,9,33,10],[36,9,36,10],[34,9,34,10],[35,7,35,8],[27,12,27,13],[18,12,18,13],[19,12,19,13],[21,7,21,8],[21,9,21,10],[22,7,22,8],[22,9,22,10],[31,9,31,10],[19,9,19,10],[20,7,20,8],[20,9,20,10],[23,7,23,8],[23,9,23,10],[27,7,27,8],[27,9,27,10],[28,7,28,8],[28,9,28,10],[24,7,24,8],[25,7,25,8],[25,9,25,10],[26,7,26,8],[26,9,26,10],[19,7,19,8],[29,12,29,13],[38,7,38,8],[52,7,52,8],[53,7,53,8],[50,9,50,10],[57,9,57,13],[58,9,58,13],[49,7,49,8],[49,9,49,10],[48,7,48,8],[43,7,43,8],[44,7,44,8],[43,9,43,10],[44,9,44,10],[170,2,170,6],[136,2,136,10],[121,2,121,10],[122,2,122,10],[118,2,118,10],[132,2,132,10],[45,1,45,4],[169,2,169,6],[168,1,168,13],[166,1,166,2],[166,3,166,4],[167,1,167,2],[167,3,167,4],[46,7,46,8],[47,7,47,8],[68,2,68,10],[50,7,50,8],[47,9,47,10],[110,9,110,13],[111,3,111,6],[69,2,69,10],[82,2,82,10],[83,2,83,10],[90,2,90,10],[35,9,35,10],[37,9,37,10],[170,7,170,9],[152,12,152,13],[108,3,108,6],[108,9,108,13],[109,3,109,6],[109,9,109,13],[95,1,95,13],[110,3,110,6],[165,7,165,8],[165,9,165,13],[140,2,140,10],[125,2,125,10],[50,1,50,4],[35,1,35,4],[45,7,45,8],[46,12,46,13],[135,2,135,10],[123,2,123,10],[124,2,124,10],[51,9,51,10],[52,9,52,10],[53,9,53,10],[110,7,110,8],[166,5,167,13],[113,5,114,13],[55,9,55,13],[55,3,55,6],[56,3,56,6],[56,9,56,13],[74,2,74,10],[58,3,58,6],[59,3,59,6],[57,3,57,6],[161,3,161,6],[161,9,161,13],[111,9,111,13],[111,7,111,8],[112,7,112,8],[137,2,137,10],[127,2,127,10],[134,2,134,10],[133,2,133,10]]}
[]
[null,"RIEPILOGO  FATTURE SAL N.",null,null,null,null,"del"]
[null,"Fatture Imprese/Tecnici",null,null,null,null,null,null,null,null,null,null,5,5]
[null,"Tipo","Impresa",null,null,"Destinatario","Importo","Sconto",null,"a Pagare",null,"Credito spettante",null,"Data"]
[null,null,"daidone",null,null,null,1]
[]
[]
[null,"Fatture Tecnici a GC",null,null,null,null,null,null,null,null,null,null,10,10]
[null,"Tecnico",null,null,null,"Destinatario","Imponibile","Iva",null,"Importo",null,"Rit.Acconto","Netto a Pagare"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF('Computo-Massimali'!$C$6<>\"\",\"Attenzione! Tabella Computo-Massimali non completa. Si consiglia di completare, prima di Creare Fatture\",\"\")","v":""}]
[null,"Fornitore",null,null,null,null,null," Cliente",null,null,null,null,null,null,null,"Fattura Fornitore Superbonus"]
[null,"Indirizzo",null,null,null,null,null," Indirizzo",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Città",null,null,null,null,null," Città",null," "]
[null,"CF./P.Iva",null,null,null,null,null," CF. /P.Iva"]
[null,"Tel./Mail",null,null,null,null,null,"Tel./Mail"]
[null,"FATTURA N."]
[null,"DATA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spese Tecniche SAL. Rif. Fattura",{"$f":"IF(F2=1, 'SAL.30%'!AO30, IF(F2=2, 'SAL.60%'!AO30,  SAL.Finale!AO30))","v":0},{"$f":"IF(F2=1, 'SAL.30%'!AP30, IF(F2=2, 'SAL.60%'!AP30,  SAL.Finale!AP30))","v":0},{"$f":"IF(F2=1, 'SAL.30%'!AQ30, IF(F2=2, 'SAL.60%'!AQ30,  SAL.Finale!AQ30))","v":0},{"$f":"IF(F2=1, 'SAL.30%'!AR30, IF(F2=2, 'SAL.60%'!AR30,  SAL.Finale!AR30))","v":0},{"$f":"IF(F2=1, 'SAL.30%'!AT30, IF(F2=2, 'SAL.60%'!AT30,  SAL.Finale!AT30))","v":0},{"$f":"IF(F2=1, 'SAL.30%'!AV30, IF(F2=2, 'SAL.60%'!AV30,  SAL.Finale!AV30))","v":0},{"$f":"IF(F2=1, 'SAL.30%'!AX30, IF(F2=2, 'SAL.60%'!AX30,  SAL.Finale!AX30))","v":0},{"$f":"IF(F2=1, 'SAL.30%'!AZ30, IF(F2=2, 'SAL.60%'!AZ30,  SAL.Finale!AZ30))","v":0},"Spese Tecniche Fatturate Direttamente","Spese Tecniche Non Fatturate Direttamente","Sconto in Fattura Max = % Spesa Ammessa"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R62:Y62)","v":0},{"$f":"'Dati Gen'!$D$44","v":"NO"},{"$f":"'Dati Gen'!$D$45","v":"NO"},{"$f":"'Dati Gen'!$D$46","v":"NO"},{"$f":"'Dati Gen'!$D$47","v":"NO"},{"$f":"'Dati Gen'!$D$48","v":"NO"},{"$f":"'Dati Gen'!$D$49","v":"NO"},{"$f":"'Dati Gen'!$D$50","v":"NO"},{"$f":"'Dati Gen'!$D$51","v":"NO"}]
[null,null,"DESCRIZIONE",null,null,null,null,null,null,null,null,"PREZZO","%IVA","IMPORTO",null,"Importo Iva","Spese Tecniche",{"$f":"IF('Dati Gen'!$B$44<>\"\",'Dati Gen'!$B$44,\"\")","v":"Tecnico1"},{"$f":"IF('Dati Gen'!$B$45<>\"\",'Dati Gen'!$B$45,\"\")","v":"Tecnico2"},{"$f":"IF('Dati Gen'!$B$46<>\"\",'Dati Gen'!$B$46,\"\")","v":"Consulente"},{"$f":"IF('Dati Gen'!$B$47<>\"\",'Dati Gen'!$B$47,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$48<>\"\",'Dati Gen'!$B$48,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$49<>\"\",'Dati Gen'!$B$49,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$50<>\"\",'Dati Gen'!$B$50,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$51<>\"\",'Dati Gen'!$B$51,\"\")","v":""}]
[null,{"$f":"IF(C65<>\"\",1,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L65<>\"\",L65*(1+M65),\"\")","v":""},null,{"$f":"IF(L65<>\"\",L65*M65,0)","v":0},0,{"$f":"IF(Q63<>0,R62*Q65/Q63,0)","v":0},{"$f":"IF(Q63<>0,S62*Q65/Q63,0)","v":0},{"$f":"IF(Q63<>0,T62*Q65/Q63,0)","v":0},{"$f":"IF(Q63<>0,U62*Q65/Q63,0)","v":0},{"$f":"IF(Q63<>0,V62*Q65/Q63,0)","v":0},{"$f":"IF(Q63<>0,W62*Q65/Q63,0)","v":0},{"$f":"IF(Q63<>0,X62*Q65/Q63,0)","v":0},{"$f":"IF(Q63<>0,Y62*Q65/Q63,0)","v":0},{"$f":"SUMIF(R63:Y63,\"SI\",R65:Y65)","v":0},{"$f":"SUM(R65:Y65)-Z65","v":0}]
[null,{"$f":"IF(C66<>\"\",B65+1,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L66<>\"\",L66*(1+M66),\"\")","v":""},null,{"$f":"IF(L66<>\"\",L66*M66,0)","v":0},0,{"$f":"IF(Q63<>0,R62*Q66/Q63,0)","v":0},{"$f":"IF(Q63<>0,S62*Q66/Q63,0)","v":0},{"$f":"IF(Q63<>0,T62*Q66/Q63,0)","v":0},{"$f":"IF(Q63<>0,U62*Q66/Q63,0)","v":0},{"$f":"IF(Q63<>0,V62*Q66/Q63,0)","v":0},{"$f":"IF(Q63<>0,W62*Q66/Q63,0)","v":0},{"$f":"IF(Q63<>0,X62*Q66/Q63,0)","v":0},{"$f":"IF(Q63<>0,Y62*Q66/Q63,0)","v":0},{"$f":"SUMIF(R63:Y63,\"SI\",R66:Y66)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L67<>\"\",L67*(1+M67),\"\")","v":""},null,{"$f":"IF(L67<>\"\",L67*M67,0)","v":0},0,{"$f":"IF(Q63<>0,R62*Q67/Q63,0)","v":0},{"$f":"IF(Q63<>0,S62*Q67/Q63,0)","v":0},{"$f":"IF(Q63<>0,T62*Q67/Q63,0)","v":0},{"$f":"IF(Q63<>0,U62*Q67/Q63,0)","v":0},{"$f":"IF(Q63<>0,V62*Q67/Q63,0)","v":0},{"$f":"IF(Q63<>0,W62*Q67/Q63,0)","v":0},{"$f":"IF(Q63<>0,X62*Q67/Q63,0)","v":0},{"$f":"IF(Q63<>0,Y62*Q67/Q63,0)","v":0},{"$f":"SUMIF(R63:Y63,\"SI\",R67:Y67)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(L68<>\"\",L68*M68,0)","v":0},0,{"$f":"IF(Q63<>0,R62*Q68/Q63,0)","v":0},{"$f":"IF(Q63<>0,S62*Q68/Q63,0)","v":0},{"$f":"IF(Q63<>0,T62*Q68/Q63,0)","v":0},{"$f":"IF(Q63<>0,U62*Q68/Q63,0)","v":0},{"$f":"IF(Q63<>0,V62*Q68/Q63,0)","v":0},{"$f":"IF(Q63<>0,W62*Q68/Q63,0)","v":0},{"$f":"IF(Q63<>0,X62*Q68/Q63,0)","v":0},{"$f":"IF(Q63<>0,Y62*Q68/Q63,0)","v":0},{"$f":"SUMIF(R63:Y63,\"SI\",R68:Y68)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q63<>0,R62*Q69/Q63,0)","v":0},{"$f":"IF(Q63<>0,S62*Q69/Q63,0)","v":0},{"$f":"IF(Q63<>0,T62*Q69/Q63,0)","v":0},{"$f":"IF(Q63<>0,U62*Q69/Q63,0)","v":0},{"$f":"IF(Q63<>0,V62*Q69/Q63,0)","v":0},{"$f":"IF(Q63<>0,W62*Q69/Q63,0)","v":0},{"$f":"IF(Q63<>0,X62*Q69/Q63,0)","v":0},{"$f":"IF(Q63<>0,Y62*Q69/Q63,0)","v":0},{"$f":"SUMIF(R63:Y63,\"SI\",R69:Y69)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q63<>0,R62*Q70/Q63,0)","v":0},{"$f":"IF(Q63<>0,S62*Q70/Q63,0)","v":0},{"$f":"IF(Q63<>0,T62*Q70/Q63,0)","v":0},{"$f":"IF(Q63<>0,U62*Q70/Q63,0)","v":0},{"$f":"IF(Q63<>0,V62*Q70/Q63,0)","v":0},{"$f":"IF(Q63<>0,W62*Q70/Q63,0)","v":0},{"$f":"IF(Q63<>0,X62*Q70/Q63,0)","v":0},{"$f":"IF(Q63<>0,Y62*Q70/Q63,0)","v":0},{"$f":"SUMIF(R63:Y63,\"SI\",R70:Y70)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q63<>0,R62*Q71/Q63,0)","v":0},{"$f":"IF(Q63<>0,S62*Q71/Q63,0)","v":0},{"$f":"IF(Q63<>0,T62*Q71/Q63,0)","v":0},{"$f":"IF(Q63<>0,U62*Q71/Q63,0)","v":0},{"$f":"IF(Q63<>0,V62*Q71/Q63,0)","v":0},{"$f":"IF(Q63<>0,W62*Q71/Q63,0)","v":0},{"$f":"IF(Q63<>0,X62*Q71/Q63,0)","v":0},{"$f":"IF(Q63<>0,Y62*Q71/Q63,0)","v":0},{"$f":"SUMIF(R63:Y63,\"SI\",R71:Y71)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q63<>0,R62*Q72/Q63,0)","v":0},{"$f":"IF(Q63<>0,S62*Q72/Q63,0)","v":0},{"$f":"IF(Q63<>0,T62*Q72/Q63,0)","v":0},{"$f":"IF(Q63<>0,U62*Q72/Q63,0)","v":0},{"$f":"IF(Q63<>0,V62*Q72/Q63,0)","v":0},{"$f":"IF(Q63<>0,W62*Q72/Q63,0)","v":0},{"$f":"IF(Q63<>0,X62*Q72/Q63,0)","v":0},{"$f":"IF(Q63<>0,Y62*Q72/Q63,0)","v":0},{"$f":"SUMIF(R63:Y63,\"SI\",R72:Y72)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q63<>0,R62*Q73/Q63,0)","v":0},{"$f":"IF(Q63<>0,S62*Q73/Q63,0)","v":0},{"$f":"IF(Q63<>0,T62*Q73/Q63,0)","v":0},{"$f":"IF(Q63<>0,U62*Q73/Q63,0)","v":0},{"$f":"IF(Q63<>0,V62*Q73/Q63,0)","v":0},{"$f":"IF(Q63<>0,W62*Q73/Q63,0)","v":0},{"$f":"IF(Q63<>0,X62*Q73/Q63,0)","v":0},{"$f":"IF(Q63<>0,Y62*Q73/Q63,0)","v":0},{"$f":"SUMIF(R63:Y63,\"SI\",R73:Y73)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q63<>0,R62*Q74/Q63,0)","v":0},{"$f":"IF(Q63<>0,S62*Q74/Q63,0)","v":0},{"$f":"IF(Q63<>0,T62*Q74/Q63,0)","v":0},{"$f":"IF(Q63<>0,U62*Q74/Q63,0)","v":0},{"$f":"IF(Q63<>0,V62*Q74/Q63,0)","v":0},{"$f":"IF(Q63<>0,W62*Q74/Q63,0)","v":0},{"$f":"IF(Q63<>0,X62*Q74/Q63,0)","v":0},{"$f":"IF(Q63<>0,Y62*Q74/Q63,0)","v":0},{"$f":"SUMIF(R63:Y63,\"SI\",R74:Y74)","v":0},0]
[null,{"$f":"IF(C75<>\"\",B74+1,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q63<>0,R62*Q75/Q63,0)","v":0},{"$f":"IF(Q63<>0,S62*Q75/Q63,0)","v":0},{"$f":"IF(Q63<>0,T62*Q75/Q63,0)","v":0},{"$f":"IF(Q63<>0,U62*Q75/Q63,0)","v":0},{"$f":"IF(Q63<>0,V62*Q75/Q63,0)","v":0},{"$f":"IF(Q63<>0,W62*Q75/Q63,0)","v":0},{"$f":"IF(Q63<>0,X62*Q75/Q63,0)","v":0},{"$f":"IF(Q63<>0,Y62*Q75/Q63,0)","v":0},{"$f":"SUMIF(R63:Y63,\"SI\",R75:Y75)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q63<>0,R62*Q76/Q63,0)","v":0},{"$f":"IF(Q63<>0,S62*Q76/Q63,0)","v":0},{"$f":"IF(Q63<>0,T62*Q76/Q63,0)","v":0},{"$f":"IF(Q63<>0,U62*Q76/Q63,0)","v":0},{"$f":"IF(Q63<>0,V62*Q76/Q63,0)","v":0},{"$f":"IF(Q63<>0,W62*Q76/Q63,0)","v":0},{"$f":"IF(Q63<>0,X62*Q76/Q63,0)","v":0},{"$f":"IF(Q63<>0,Y62*Q76/Q63,0)","v":0},{"$f":"SUMIF(R63:Y63,\"SI\",R76:Y76)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q63<>0,R62*Q77/Q63,0)","v":0},{"$f":"IF(Q63<>0,S62*Q77/Q63,0)","v":0},{"$f":"IF(Q63<>0,T62*Q77/Q63,0)","v":0},{"$f":"IF(Q63<>0,U62*Q77/Q63,0)","v":0},{"$f":"IF(Q63<>0,V62*Q77/Q63,0)","v":0},{"$f":"IF(Q63<>0,W62*Q77/Q63,0)","v":0},{"$f":"IF(Q63<>0,X62*Q77/Q63,0)","v":0},{"$f":"IF(Q63<>0,Y62*Q77/Q63,0)","v":0},{"$f":"SUMIF(R63:Y63,\"SI\",R77:Y77)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q63<>0,R62*Q78/Q63,0)","v":0},{"$f":"IF(Q63<>0,S62*Q78/Q63,0)","v":0},{"$f":"IF(Q63<>0,T62*Q78/Q63,0)","v":0},{"$f":"IF(Q63<>0,U62*Q78/Q63,0)","v":0},{"$f":"IF(Q63<>0,V62*Q78/Q63,0)","v":0},{"$f":"IF(Q63<>0,W62*Q78/Q63,0)","v":0},{"$f":"IF(Q63<>0,X62*Q78/Q63,0)","v":0},{"$f":"IF(Q63<>0,Y62*Q78/Q63,0)","v":0},{"$f":"SUMIF(R63:Y63,\"SI\",R78:Y78)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q63<>0,R62*Q79/Q63,0)","v":0},{"$f":"IF(Q63<>0,S62*Q79/Q63,0)","v":0},{"$f":"IF(Q63<>0,T62*Q79/Q63,0)","v":0},{"$f":"IF(Q63<>0,U62*Q79/Q63,0)","v":0},{"$f":"IF(Q63<>0,V62*Q79/Q63,0)","v":0},{"$f":"IF(Q63<>0,W62*Q79/Q63,0)","v":0},{"$f":"IF(Q63<>0,X62*Q79/Q63,0)","v":0},{"$f":"IF(Q63<>0,Y62*Q79/Q63,0)","v":0},{"$f":"SUMIF(R63:Y63,\"SI\",R79:Y79)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q63<>0,R62*Q80/Q63,0)","v":0},{"$f":"IF(Q63<>0,S62*Q80/Q63,0)","v":0},{"$f":"IF(Q63<>0,T62*Q80/Q63,0)","v":0},{"$f":"IF(Q63<>0,U62*Q80/Q63,0)","v":0},{"$f":"IF(Q63<>0,V62*Q80/Q63,0)","v":0},{"$f":"IF(Q63<>0,W62*Q80/Q63,0)","v":0},{"$f":"IF(Q63<>0,X62*Q80/Q63,0)","v":0},{"$f":"IF(Q63<>0,Y62*Q80/Q63,0)","v":0},{"$f":"SUMIF(R63:Y63,\"SI\",R80:Y80)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q63<>0,R62*Q81/Q63,0)","v":0},{"$f":"IF(Q63<>0,S62*Q81/Q63,0)","v":0},{"$f":"IF(Q63<>0,T62*Q81/Q63,0)","v":0},{"$f":"IF(Q63<>0,U62*Q81/Q63,0)","v":0},{"$f":"IF(Q63<>0,V62*Q81/Q63,0)","v":0},{"$f":"IF(Q63<>0,W62*Q81/Q63,0)","v":0},{"$f":"IF(Q63<>0,X62*Q81/Q63,0)","v":0},{"$f":"IF(Q63<>0,Y62*Q81/Q63,0)","v":0},{"$f":"SUMIF(R63:Y63,\"SI\",R81:Y81)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q63<>0,R62*Q82/Q63,0)","v":0},{"$f":"IF(Q63<>0,S62*Q82/Q63,0)","v":0},{"$f":"IF(Q63<>0,T62*Q82/Q63,0)","v":0},{"$f":"IF(Q63<>0,U62*Q82/Q63,0)","v":0},{"$f":"IF(Q63<>0,V62*Q82/Q63,0)","v":0},{"$f":"IF(Q63<>0,W62*Q82/Q63,0)","v":0},{"$f":"IF(Q63<>0,X62*Q82/Q63,0)","v":0},{"$f":"IF(Q63<>0,Y62*Q82/Q63,0)","v":0},{"$f":"SUMIF(R63:Y63,\"SI\",R82:Y82)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q63<>0,R62*Q83/Q63,0)","v":0},{"$f":"IF(Q63<>0,S62*Q83/Q63,0)","v":0},{"$f":"IF(Q63<>0,T62*Q83/Q63,0)","v":0},{"$f":"IF(Q63<>0,U62*Q83/Q63,0)","v":0},{"$f":"IF(Q63<>0,V62*Q83/Q63,0)","v":0},{"$f":"IF(Q63<>0,W62*Q83/Q63,0)","v":0},{"$f":"IF(Q63<>0,X62*Q83/Q63,0)","v":0},{"$f":"IF(Q63<>0,Y62*Q83/Q63,0)","v":0},{"$f":"SUMIF(R63:Y63,\"SI\",R83:Y83)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q63<>0,R62*Q84/Q63,0)","v":0},{"$f":"IF(Q63<>0,S62*Q84/Q63,0)","v":0},{"$f":"IF(Q63<>0,T62*Q84/Q63,0)","v":0},{"$f":"IF(Q63<>0,U62*Q84/Q63,0)","v":0},{"$f":"IF(Q63<>0,V62*Q84/Q63,0)","v":0},{"$f":"IF(Q63<>0,W62*Q84/Q63,0)","v":0},{"$f":"IF(Q63<>0,X62*Q84/Q63,0)","v":0},{"$f":"IF(Q63<>0,Y62*Q84/Q63,0)","v":0},{"$f":"SUMIF(R63:Y63,\"SI\",R84:Y84)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(L85<>\"\",L85*M85,0)","v":0},0,{"$f":"IF(Q63<>0,R62*Q85/Q63,0)","v":0},{"$f":"IF(Q63<>0,S62*Q85/Q63,0)","v":0},{"$f":"IF(Q63<>0,T62*Q85/Q63,0)","v":0},{"$f":"IF(Q63<>0,U62*Q85/Q63,0)","v":0},{"$f":"IF(Q63<>0,V62*Q85/Q63,0)","v":0},{"$f":"IF(Q63<>0,W62*Q85/Q63,0)","v":0},{"$f":"IF(Q63<>0,X62*Q85/Q63,0)","v":0},{"$f":"IF(Q63<>0,Y62*Q85/Q63,0)","v":0},{"$f":"SUMIF(R63:Y63,\"SI\",R85:Y85)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(L86<>\"\",L86*M86,0)","v":0},0,{"$f":"IF(Q63<>0,R62*Q86/Q63,0)","v":0},{"$f":"IF(Q63<>0,S62*Q86/Q63,0)","v":0},{"$f":"IF(Q63<>0,T62*Q86/Q63,0)","v":0},{"$f":"IF(Q63<>0,U62*Q86/Q63,0)","v":0},{"$f":"IF(Q63<>0,V62*Q86/Q63,0)","v":0},{"$f":"IF(Q63<>0,W62*Q86/Q63,0)","v":0},{"$f":"IF(Q63<>0,X62*Q86/Q63,0)","v":0},{"$f":"IF(Q63<>0,Y62*Q86/Q63,0)","v":0},{"$f":"SUMIF(R63:Y63,\"SI\",R86:Y86)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(L87<>\"\",L87*M87,0)","v":0},0,{"$f":"IF(Q63<>0,R62*Q87/Q63,0)","v":0},{"$f":"IF(Q63<>0,S62*Q87/Q63,0)","v":0},{"$f":"IF(Q63<>0,T62*Q87/Q63,0)","v":0},{"$f":"IF(Q63<>0,U62*Q87/Q63,0)","v":0},{"$f":"IF(Q63<>0,V62*Q87/Q63,0)","v":0},{"$f":"IF(Q63<>0,W62*Q87/Q63,0)","v":0},{"$f":"IF(Q63<>0,X62*Q87/Q63,0)","v":0},{"$f":"IF(Q63<>0,Y62*Q87/Q63,0)","v":0},{"$f":"SUMIF(R63:Y63,\"SI\",R87:Y87)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q63<>0,R62*Q88/Q63,0)","v":0},{"$f":"IF(Q63<>0,S62*Q88/Q63,0)","v":0},{"$f":"IF(Q63<>0,T62*Q88/Q63,0)","v":0},{"$f":"IF(Q63<>0,U62*Q88/Q63,0)","v":0},{"$f":"IF(Q63<>0,V62*Q88/Q63,0)","v":0},{"$f":"IF(Q63<>0,W62*Q88/Q63,0)","v":0},{"$f":"IF(Q63<>0,X62*Q88/Q63,0)","v":0},{"$f":"IF(Q63<>0,Y62*Q88/Q63,0)","v":0},{"$f":"SUMIF(R63:Y63,\"SI\",R88:Y88)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q63<>0,R62*Q89/Q63,0)","v":0},{"$f":"IF(Q63<>0,S62*Q89/Q63,0)","v":0},{"$f":"IF(Q63<>0,T62*Q89/Q63,0)","v":0},{"$f":"IF(Q63<>0,U62*Q89/Q63,0)","v":0},{"$f":"IF(Q63<>0,V62*Q89/Q63,0)","v":0},{"$f":"IF(Q63<>0,W62*Q89/Q63,0)","v":0},{"$f":"IF(Q63<>0,X62*Q89/Q63,0)","v":0},{"$f":"IF(Q63<>0,Y62*Q89/Q63,0)","v":0},{"$f":"SUMIF(R63:Y63,\"SI\",R89:Y89)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q63<>0,R62*Q90/Q63,0)","v":0},{"$f":"IF(Q63<>0,S62*Q90/Q63,0)","v":0},{"$f":"IF(Q63<>0,T62*Q90/Q63,0)","v":0},{"$f":"IF(Q63<>0,U62*Q90/Q63,0)","v":0},{"$f":"IF(Q63<>0,V62*Q90/Q63,0)","v":0},{"$f":"IF(Q63<>0,W62*Q90/Q63,0)","v":0},{"$f":"IF(Q63<>0,X62*Q90/Q63,0)","v":0},{"$f":"IF(Q63<>0,Y62*Q90/Q63,0)","v":0},{"$f":"SUMIF(R63:Y63,\"SI\",R90:Y90)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q63<>0,R62*Q91/Q63,0)","v":0},{"$f":"IF(Q63<>0,S62*Q91/Q63,0)","v":0},{"$f":"IF(Q63<>0,T62*Q91/Q63,0)","v":0},{"$f":"IF(Q63<>0,U62*Q91/Q63,0)","v":0},{"$f":"IF(Q63<>0,V62*Q91/Q63,0)","v":0},{"$f":"IF(Q63<>0,W62*Q91/Q63,0)","v":0},{"$f":"IF(Q63<>0,X62*Q91/Q63,0)","v":0},{"$f":"IF(Q63<>0,Y62*Q91/Q63,0)","v":0},{"$f":"SUMIF(R63:Y63,\"SI\",R91:Y91)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q63<>0,R62*Q92/Q63,0)","v":0},{"$f":"IF(Q63<>0,S62*Q92/Q63,0)","v":0},{"$f":"IF(Q63<>0,T62*Q92/Q63,0)","v":0},{"$f":"IF(Q63<>0,U62*Q92/Q63,0)","v":0},{"$f":"IF(Q63<>0,V62*Q92/Q63,0)","v":0},{"$f":"IF(Q63<>0,W62*Q92/Q63,0)","v":0},{"$f":"IF(Q63<>0,X62*Q92/Q63,0)","v":0},{"$f":"IF(Q63<>0,Y62*Q92/Q63,0)","v":0},{"$f":"SUMIF(R63:Y63,\"SI\",R92:Y92)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q63<>0,R62*Q93/Q63,0)","v":0},{"$f":"IF(Q63<>0,S62*Q93/Q63,0)","v":0},{"$f":"IF(Q63<>0,T62*Q93/Q63,0)","v":0},{"$f":"IF(Q63<>0,U62*Q93/Q63,0)","v":0},{"$f":"IF(Q63<>0,V62*Q93/Q63,0)","v":0},{"$f":"IF(Q63<>0,W62*Q93/Q63,0)","v":0},{"$f":"IF(Q63<>0,X62*Q93/Q63,0)","v":0},{"$f":"IF(Q63<>0,Y62*Q93/Q63,0)","v":0},{"$f":"SUMIF(R63:Y63,\"SI\",R93:Y93)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q63<>0,R62*Q94/Q63,0)","v":0},{"$f":"IF(Q63<>0,S62*Q94/Q63,0)","v":0},{"$f":"IF(Q63<>0,T62*Q94/Q63,0)","v":0},{"$f":"IF(Q63<>0,U62*Q94/Q63,0)","v":0},{"$f":"IF(Q63<>0,V62*Q94/Q63,0)","v":0},{"$f":"IF(Q63<>0,W62*Q94/Q63,0)","v":0},{"$f":"IF(Q63<>0,X62*Q94/Q63,0)","v":0},{"$f":"IF(Q63<>0,Y62*Q94/Q63,0)","v":0},{"$f":"SUMIF(R63:Y63,\"SI\",R94:Y94)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(L95<>\"\",L95*M95,0)","v":0},0,{"$f":"IF(Q63<>0,R62*Q95/Q63,0)","v":0},{"$f":"IF(Q63<>0,S62*Q95/Q63,0)","v":0},{"$f":"IF(Q63<>0,T62*Q95/Q63,0)","v":0},{"$f":"IF(Q63<>0,U62*Q95/Q63,0)","v":0},{"$f":"IF(Q63<>0,V62*Q95/Q63,0)","v":0},{"$f":"IF(Q63<>0,W62*Q95/Q63,0)","v":0},{"$f":"IF(Q63<>0,X62*Q95/Q63,0)","v":0},{"$f":"IF(Q63<>0,Y62*Q95/Q63,0)","v":0},{"$f":"SUMIF(R63:Y63,\"SI\",R95:Y95)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P65:P95)","v":0},{"$f":"SUM(Q65:Q95)","v":0},{"$f":"SUM(R65:R95)","v":0},0,{"$f":"SUM(T65:T95)","v":0},0,{"$f":"SUM(V65:V95)","v":0},0,0,0,{"$f":"SUM(Z65:Z95)","v":0},{"$f":"SUM(AA65:AA95)","v":0},{"$f":"SUM(AB65:AB95)","v":0}]
[null,null,{"$f":"IF(Q97<>0,\"Spese\",\"\")","v":""},{"$f":"IF(Q97<>0,Q97,\"\")","v":""},null,null,null,null,null,null,null,"Imponibile  ",{"$f":"SUMIF(M65:M95,\"<>0\",L65:L95)","v":0},null,null,"spese",{"$f":"SUMIF(M65:M95,\"=0\",L65:L95)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"IVA  ",{"$f":"P96","v":0}]
[null,"Spesa Ammessa",null,null,{"$f":"IF(ABS(M100)>ABS(B100),\"ATTENZIONE! Lo Sconto in Fattura applicato è superiore alla Spesa Ammessa\",\"\")","v":""},null,null,null,null,null,null,"Totale  ",{"$f":"IF(D97<>\"\",SUM(M97:N98)+D97,SUM(M97:N98))","v":0}]
[null,{"$f":"AB96","v":0},null,null,{"$f":"IF(E99<>\"\",CONCATENATE(\"spettante al fornitore \",D56),\"\")","v":""},null,null,null,null,null,null,"Sconto in Fattura",0]
[null,null,null,null,null,null,null,null,null,null,null,"Netto a Pagare  ",{"$f":"IF(ABS(M99+M100)>0.005,M99+M100,\"0,00 €\")","v":"0,00 €"}]
[]
[null,"Pagamento"]
[null,"Note"]
[]
[null,"©2021 SIM srl - www.madosoft.it",null,null,null,null,null,null,null,null,null,null,null,"Pag. 1/1"]
[]
[]
[null,"Fornitore",null,null,null,null,null," Cliente",null,null,null,null,null,null,null,"Fattura Fornitore Altri Interventi"]
[null,"Indirizzo",null,null,null,null,null," Indirizzo",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Città",null,null,null,null,null," Città",null," "]
[null,"CF./P.Iva",null,null,null,null,null," CF. /P.Iva"]
[null,"Tel./Mail",null,null,null,null,null,"Tel./Mail"]
[null,"FATTURA N."]
[null,"DATA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spese Tecniche SAL. Rif. Fattura",{"$f":"IF(F2=1,'SAL.30%'!AO63,IF(F2=2,'SAL.60%'!AO63-'SAL.30%'!AO63,SAL.Finale!AO63-'SAL.60%'!AO63-'SAL.30%'!AO63))","v":2846.1933047228586},{"$f":"IF(F2=1,'SAL.30%'!AP63,IF(F2=2,'SAL.60%'!AP63-'SAL.30%'!AP63,SAL.Finale!AP63-'SAL.60%'!AP63-'SAL.30%'!AP63))","v":0},{"$f":"IF(F2=1,'SAL.30%'!AQ63,IF(F2=2,'SAL.60%'!AQ63-'SAL.30%'!AQ63,SAL.Finale!AQ63-'SAL.60%'!AQ63-'SAL.30%'!AQ63))","v":955.60307718668923},{"$f":"IF(F2=1,'SAL.30%'!AR63,IF(F2=2,'SAL.60%'!AR63-'SAL.30%'!AR63,SAL.Finale!AR63-'SAL.60%'!AR63-'SAL.30%'!AR63))","v":0},{"$f":"IF(F2=1,'SAL.30%'!AS63,IF(F2=2,'SAL.60%'!AS63-'SAL.30%'!AS63,SAL.Finale!AS63-'SAL.60%'!AS63-'SAL.30%'!AS63))","v":0},{"$f":"IF(F2=1,'SAL.30%'!AT63,IF(F2=2,'SAL.60%'!AT63-'SAL.30%'!AT63,SAL.Finale!AT63-'SAL.60%'!AT63-'SAL.30%'!AT63))","v":0},{"$f":"IF(F2=1,'SAL.30%'!AU63,IF(F2=2,'SAL.60%'!AU63-'SAL.30%'!AU63,SAL.Finale!AU63-'SAL.60%'!AU63-'SAL.30%'!AU63))","v":0},{"$f":"IF(F2=1,'SAL.30%'!AV63,IF(F2=2,'SAL.60%'!AV63-'SAL.30%'!AV63,SAL.Finale!AV63-'SAL.60%'!AV63-'SAL.30%'!AV63))","v":0},"Spese Tecniche Fatturate Direttamente","Spese Tecniche Non Fatturate Direttamente","Sconto in Fattura Max = % Spesa Ammessa"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R115:Y115)","v":3801.7963819095476},{"$f":"'Dati Gen'!$D$44","v":"NO"},{"$f":"'Dati Gen'!$D$45","v":"NO"},{"$f":"'Dati Gen'!$D$46","v":"NO"},{"$f":"'Dati Gen'!$D$47","v":"NO"},{"$f":"'Dati Gen'!$D$48","v":"NO"},{"$f":"'Dati Gen'!$D$49","v":"NO"},{"$f":"'Dati Gen'!$D$50","v":"NO"},{"$f":"'Dati Gen'!$D$51","v":"NO"}]
[null,null,"DESCRIZIONE",null,null,null,null,null,null,null,null,"PREZZO","%IVA","IMPORTO",null,"Importo Iva","Spese Tecniche",{"$f":"IF('Dati Gen'!$B$44<>\"\",'Dati Gen'!$B$44,\"\")","v":"Tecnico1"},{"$f":"IF('Dati Gen'!$B$45<>\"\",'Dati Gen'!$B$45,\"\")","v":"Tecnico2"},{"$f":"IF('Dati Gen'!$B$46<>\"\",'Dati Gen'!$B$46,\"\")","v":"Consulente"},{"$f":"IF('Dati Gen'!$B$47<>\"\",'Dati Gen'!$B$47,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$48<>\"\",'Dati Gen'!$B$48,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$49<>\"\",'Dati Gen'!$B$49,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$50<>\"\",'Dati Gen'!$B$50,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$51<>\"\",'Dati Gen'!$B$51,\"\")","v":""}]
[null,{"$f":"IF(C118<>\"\",1,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L118<>\"\",L118*(1+M118),\"\")","v":""},null,{"$f":"IF(L118<>\"\",L118*M118,0)","v":0},0,{"$f":"IF(Q116<>0,R115*Q118/Q116,0)","v":0},{"$f":"IF(Q116<>0,S115*Q118/Q116,0)","v":0},{"$f":"IF(Q116<>0,T115*Q118/Q116,0)","v":0},{"$f":"IF(Q116<>0,U115*Q118/Q116,0)","v":0},{"$f":"IF(Q116<>0,V115*Q118/Q116,0)","v":0},{"$f":"IF(Q116<>0,W115*Q118/Q116,0)","v":0},{"$f":"IF(Q116<>0,X115*Q118/Q116,0)","v":0},{"$f":"IF(Q116<>0,Y115*Q118/Q116,0)","v":0},{"$f":"SUMIF(R116:Y116,\"SI\",R118:Y118)","v":0},{"$f":"SUM(R118:Y118)-Z118","v":0}]
[null,{"$f":"IF(C119<>\"\",B118+1,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L119<>\"\",L119*(1+M119),\"\")","v":""},null,{"$f":"IF(L119<>\"\",L119*M119,0)","v":0},0,{"$f":"IF(Q116<>0,R115*Q119/Q116,0)","v":0},{"$f":"IF(Q116<>0,S115*Q119/Q116,0)","v":0},{"$f":"IF(Q116<>0,T115*Q119/Q116,0)","v":0},{"$f":"IF(Q116<>0,U115*Q119/Q116,0)","v":0},{"$f":"IF(Q116<>0,V115*Q119/Q116,0)","v":0},{"$f":"IF(Q116<>0,W115*Q119/Q116,0)","v":0},{"$f":"IF(Q116<>0,X115*Q119/Q116,0)","v":0},{"$f":"IF(Q116<>0,Y115*Q119/Q116,0)","v":0},{"$f":"SUMIF(R116:Y116,\"SI\",R119:Y119)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(L120<>\"\",L120*M120,0)","v":0},0,{"$f":"IF(Q116<>0,R115*Q120/Q116,0)","v":0},{"$f":"IF(Q116<>0,S115*Q120/Q116,0)","v":0},{"$f":"IF(Q116<>0,T115*Q120/Q116,0)","v":0},{"$f":"IF(Q116<>0,U115*Q120/Q116,0)","v":0},{"$f":"IF(Q116<>0,V115*Q120/Q116,0)","v":0},{"$f":"IF(Q116<>0,W115*Q120/Q116,0)","v":0},{"$f":"IF(Q116<>0,X115*Q120/Q116,0)","v":0},{"$f":"IF(Q116<>0,Y115*Q120/Q116,0)","v":0},{"$f":"SUMIF(R116:Y116,\"SI\",R120:Y120)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(L121<>\"\",L121*M121,0)","v":0},0,{"$f":"IF(Q116<>0,R115*Q121/Q116,0)","v":0},{"$f":"IF(Q116<>0,S115*Q121/Q116,0)","v":0},{"$f":"IF(Q116<>0,T115*Q121/Q116,0)","v":0},{"$f":"IF(Q116<>0,U115*Q121/Q116,0)","v":0},{"$f":"IF(Q116<>0,V115*Q121/Q116,0)","v":0},{"$f":"IF(Q116<>0,W115*Q121/Q116,0)","v":0},{"$f":"IF(Q116<>0,X115*Q121/Q116,0)","v":0},{"$f":"IF(Q116<>0,Y115*Q121/Q116,0)","v":0},{"$f":"SUMIF(R116:Y116,\"SI\",R121:Y121)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q116<>0,R115*Q122/Q116,0)","v":0},{"$f":"IF(Q116<>0,S115*Q122/Q116,0)","v":0},{"$f":"IF(Q116<>0,T115*Q122/Q116,0)","v":0},{"$f":"IF(Q116<>0,U115*Q122/Q116,0)","v":0},{"$f":"IF(Q116<>0,V115*Q122/Q116,0)","v":0},{"$f":"IF(Q116<>0,W115*Q122/Q116,0)","v":0},{"$f":"IF(Q116<>0,X115*Q122/Q116,0)","v":0},{"$f":"IF(Q116<>0,Y115*Q122/Q116,0)","v":0},{"$f":"SUMIF(R116:Y116,\"SI\",R122:Y122)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q116<>0,R115*Q123/Q116,0)","v":0},{"$f":"IF(Q116<>0,S115*Q123/Q116,0)","v":0},{"$f":"IF(Q116<>0,T115*Q123/Q116,0)","v":0},{"$f":"IF(Q116<>0,U115*Q123/Q116,0)","v":0},{"$f":"IF(Q116<>0,V115*Q123/Q116,0)","v":0},{"$f":"IF(Q116<>0,W115*Q123/Q116,0)","v":0},{"$f":"IF(Q116<>0,X115*Q123/Q116,0)","v":0},{"$f":"IF(Q116<>0,Y115*Q123/Q116,0)","v":0},{"$f":"SUMIF(R116:Y116,\"SI\",R123:Y123)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q116<>0,R115*Q124/Q116,0)","v":0},{"$f":"IF(Q116<>0,S115*Q124/Q116,0)","v":0},{"$f":"IF(Q116<>0,T115*Q124/Q116,0)","v":0},{"$f":"IF(Q116<>0,U115*Q124/Q116,0)","v":0},{"$f":"IF(Q116<>0,V115*Q124/Q116,0)","v":0},{"$f":"IF(Q116<>0,W115*Q124/Q116,0)","v":0},{"$f":"IF(Q116<>0,X115*Q124/Q116,0)","v":0},{"$f":"IF(Q116<>0,Y115*Q124/Q116,0)","v":0},{"$f":"SUMIF(R116:Y116,\"SI\",R124:Y124)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q116<>0,R115*Q125/Q116,0)","v":0},{"$f":"IF(Q116<>0,S115*Q125/Q116,0)","v":0},{"$f":"IF(Q116<>0,T115*Q125/Q116,0)","v":0},{"$f":"IF(Q116<>0,U115*Q125/Q116,0)","v":0},{"$f":"IF(Q116<>0,V115*Q125/Q116,0)","v":0},{"$f":"IF(Q116<>0,W115*Q125/Q116,0)","v":0},{"$f":"IF(Q116<>0,X115*Q125/Q116,0)","v":0},{"$f":"IF(Q116<>0,Y115*Q125/Q116,0)","v":0},{"$f":"SUMIF(R116:Y116,\"SI\",R125:Y125)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q116<>0,R115*Q126/Q116,0)","v":0},{"$f":"IF(Q116<>0,S115*Q126/Q116,0)","v":0},{"$f":"IF(Q116<>0,T115*Q126/Q116,0)","v":0},{"$f":"IF(Q116<>0,U115*Q126/Q116,0)","v":0},{"$f":"IF(Q116<>0,V115*Q126/Q116,0)","v":0},{"$f":"IF(Q116<>0,W115*Q126/Q116,0)","v":0},{"$f":"IF(Q116<>0,X115*Q126/Q116,0)","v":0},{"$f":"IF(Q116<>0,Y115*Q126/Q116,0)","v":0},{"$f":"SUMIF(R116:Y116,\"SI\",R126:Y126)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q116<>0,R115*Q127/Q116,0)","v":0},{"$f":"IF(Q116<>0,S115*Q127/Q116,0)","v":0},{"$f":"IF(Q116<>0,T115*Q127/Q116,0)","v":0},{"$f":"IF(Q116<>0,U115*Q127/Q116,0)","v":0},{"$f":"IF(Q116<>0,V115*Q127/Q116,0)","v":0},{"$f":"IF(Q116<>0,W115*Q127/Q116,0)","v":0},{"$f":"IF(Q116<>0,X115*Q127/Q116,0)","v":0},{"$f":"IF(Q116<>0,Y115*Q127/Q116,0)","v":0},{"$f":"SUMIF(R116:Y116,\"SI\",R127:Y127)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q116<>0,R115*Q128/Q116,0)","v":0},{"$f":"IF(Q116<>0,S115*Q128/Q116,0)","v":0},{"$f":"IF(Q116<>0,T115*Q128/Q116,0)","v":0},{"$f":"IF(Q116<>0,U115*Q128/Q116,0)","v":0},{"$f":"IF(Q116<>0,V115*Q128/Q116,0)","v":0},{"$f":"IF(Q116<>0,W115*Q128/Q116,0)","v":0},{"$f":"IF(Q116<>0,X115*Q128/Q116,0)","v":0},{"$f":"IF(Q116<>0,Y115*Q128/Q116,0)","v":0},{"$f":"SUMIF(R116:Y116,\"SI\",R128:Y128)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(L129<>\"\",L129*M129,0)","v":0},0,{"$f":"IF(Q116<>0,R115*Q129/Q116,0)","v":0},{"$f":"IF(Q116<>0,S115*Q129/Q116,0)","v":0},{"$f":"IF(Q116<>0,T115*Q129/Q116,0)","v":0},{"$f":"IF(Q116<>0,U115*Q129/Q116,0)","v":0},{"$f":"IF(Q116<>0,V115*Q129/Q116,0)","v":0},{"$f":"IF(Q116<>0,W115*Q129/Q116,0)","v":0},{"$f":"IF(Q116<>0,X115*Q129/Q116,0)","v":0},{"$f":"IF(Q116<>0,Y115*Q129/Q116,0)","v":0},{"$f":"SUMIF(R116:Y116,\"SI\",R129:Y129)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(L130<>\"\",L130*M130,0)","v":0},0,{"$f":"IF(Q116<>0,R115*Q130/Q116,0)","v":0},{"$f":"IF(Q116<>0,S115*Q130/Q116,0)","v":0},{"$f":"IF(Q116<>0,T115*Q130/Q116,0)","v":0},{"$f":"IF(Q116<>0,U115*Q130/Q116,0)","v":0},{"$f":"IF(Q116<>0,V115*Q130/Q116,0)","v":0},{"$f":"IF(Q116<>0,W115*Q130/Q116,0)","v":0},{"$f":"IF(Q116<>0,X115*Q130/Q116,0)","v":0},{"$f":"IF(Q116<>0,Y115*Q130/Q116,0)","v":0},{"$f":"SUMIF(R116:Y116,\"SI\",R130:Y130)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(L131<>\"\",L131*M131,0)","v":0},0,{"$f":"IF(Q116<>0,R115*Q131/Q116,0)","v":0},{"$f":"IF(Q116<>0,S115*Q131/Q116,0)","v":0},{"$f":"IF(Q116<>0,T115*Q131/Q116,0)","v":0},{"$f":"IF(Q116<>0,U115*Q131/Q116,0)","v":0},{"$f":"IF(Q116<>0,V115*Q131/Q116,0)","v":0},{"$f":"IF(Q116<>0,W115*Q131/Q116,0)","v":0},{"$f":"IF(Q116<>0,X115*Q131/Q116,0)","v":0},{"$f":"IF(Q116<>0,Y115*Q131/Q116,0)","v":0},{"$f":"SUMIF(R116:Y116,\"SI\",R131:Y131)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(L132<>\"\",L132*M132,0)","v":0},0,{"$f":"IF(Q116<>0,R115*Q132/Q116,0)","v":0},{"$f":"IF(Q116<>0,S115*Q132/Q116,0)","v":0},{"$f":"IF(Q116<>0,T115*Q132/Q116,0)","v":0},{"$f":"IF(Q116<>0,U115*Q132/Q116,0)","v":0},{"$f":"IF(Q116<>0,V115*Q132/Q116,0)","v":0},{"$f":"IF(Q116<>0,W115*Q132/Q116,0)","v":0},{"$f":"IF(Q116<>0,X115*Q132/Q116,0)","v":0},{"$f":"IF(Q116<>0,Y115*Q132/Q116,0)","v":0},{"$f":"SUMIF(R116:Y116,\"SI\",R132:Y132)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(L133<>\"\",L133*M133,0)","v":0},0,{"$f":"IF(Q116<>0,R115*Q133/Q116,0)","v":0},{"$f":"IF(Q116<>0,S115*Q133/Q116,0)","v":0},{"$f":"IF(Q116<>0,T115*Q133/Q116,0)","v":0},{"$f":"IF(Q116<>0,U115*Q133/Q116,0)","v":0},{"$f":"IF(Q116<>0,V115*Q133/Q116,0)","v":0},{"$f":"IF(Q116<>0,W115*Q133/Q116,0)","v":0},{"$f":"IF(Q116<>0,X115*Q133/Q116,0)","v":0},{"$f":"IF(Q116<>0,Y115*Q133/Q116,0)","v":0},{"$f":"SUMIF(R116:Y116,\"SI\",R133:Y133)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q116<>0,R115*Q134/Q116,0)","v":0},{"$f":"IF(Q116<>0,S115*Q134/Q116,0)","v":0},{"$f":"IF(Q116<>0,T115*Q134/Q116,0)","v":0},{"$f":"IF(Q116<>0,U115*Q134/Q116,0)","v":0},{"$f":"IF(Q116<>0,V115*Q134/Q116,0)","v":0},{"$f":"IF(Q116<>0,W115*Q134/Q116,0)","v":0},{"$f":"IF(Q116<>0,X115*Q134/Q116,0)","v":0},{"$f":"IF(Q116<>0,Y115*Q134/Q116,0)","v":0},{"$f":"SUMIF(R116:Y116,\"SI\",R134:Y134)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q116<>0,R115*Q135/Q116,0)","v":0},{"$f":"IF(Q116<>0,S115*Q135/Q116,0)","v":0},{"$f":"IF(Q116<>0,T115*Q135/Q116,0)","v":0},{"$f":"IF(Q116<>0,U115*Q135/Q116,0)","v":0},{"$f":"IF(Q116<>0,V115*Q135/Q116,0)","v":0},{"$f":"IF(Q116<>0,W115*Q135/Q116,0)","v":0},{"$f":"IF(Q116<>0,X115*Q135/Q116,0)","v":0},{"$f":"IF(Q116<>0,Y115*Q135/Q116,0)","v":0},{"$f":"SUMIF(R116:Y116,\"SI\",R135:Y135)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q116<>0,R115*Q136/Q116,0)","v":0},{"$f":"IF(Q116<>0,S115*Q136/Q116,0)","v":0},{"$f":"IF(Q116<>0,T115*Q136/Q116,0)","v":0},{"$f":"IF(Q116<>0,U115*Q136/Q116,0)","v":0},{"$f":"IF(Q116<>0,V115*Q136/Q116,0)","v":0},{"$f":"IF(Q116<>0,W115*Q136/Q116,0)","v":0},{"$f":"IF(Q116<>0,X115*Q136/Q116,0)","v":0},{"$f":"IF(Q116<>0,Y115*Q136/Q116,0)","v":0},{"$f":"SUMIF(R116:Y116,\"SI\",R136:Y136)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q116<>0,R115*Q137/Q116,0)","v":0},{"$f":"IF(Q116<>0,S115*Q137/Q116,0)","v":0},{"$f":"IF(Q116<>0,T115*Q137/Q116,0)","v":0},{"$f":"IF(Q116<>0,U115*Q137/Q116,0)","v":0},{"$f":"IF(Q116<>0,V115*Q137/Q116,0)","v":0},{"$f":"IF(Q116<>0,W115*Q137/Q116,0)","v":0},{"$f":"IF(Q116<>0,X115*Q137/Q116,0)","v":0},{"$f":"IF(Q116<>0,Y115*Q137/Q116,0)","v":0},{"$f":"SUMIF(R116:Y116,\"SI\",R137:Y137)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q116<>0,R115*Q138/Q116,0)","v":0},{"$f":"IF(Q116<>0,S115*Q138/Q116,0)","v":0},{"$f":"IF(Q116<>0,T115*Q138/Q116,0)","v":0},{"$f":"IF(Q116<>0,U115*Q138/Q116,0)","v":0},{"$f":"IF(Q116<>0,V115*Q138/Q116,0)","v":0},{"$f":"IF(Q116<>0,W115*Q138/Q116,0)","v":0},{"$f":"IF(Q116<>0,X115*Q138/Q116,0)","v":0},{"$f":"IF(Q116<>0,Y115*Q138/Q116,0)","v":0},{"$f":"SUMIF(R116:Y116,\"SI\",R138:Y138)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q116<>0,R115*Q139/Q116,0)","v":0},{"$f":"IF(Q116<>0,S115*Q139/Q116,0)","v":0},{"$f":"IF(Q116<>0,T115*Q139/Q116,0)","v":0},{"$f":"IF(Q116<>0,U115*Q139/Q116,0)","v":0},{"$f":"IF(Q116<>0,V115*Q139/Q116,0)","v":0},{"$f":"IF(Q116<>0,W115*Q139/Q116,0)","v":0},{"$f":"IF(Q116<>0,X115*Q139/Q116,0)","v":0},{"$f":"IF(Q116<>0,Y115*Q139/Q116,0)","v":0},{"$f":"SUMIF(R116:Y116,\"SI\",R139:Y139)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q116<>0,R115*Q140/Q116,0)","v":0},{"$f":"IF(Q116<>0,S115*Q140/Q116,0)","v":0},{"$f":"IF(Q116<>0,T115*Q140/Q116,0)","v":0},{"$f":"IF(Q116<>0,U115*Q140/Q116,0)","v":0},{"$f":"IF(Q116<>0,V115*Q140/Q116,0)","v":0},{"$f":"IF(Q116<>0,W115*Q140/Q116,0)","v":0},{"$f":"IF(Q116<>0,X115*Q140/Q116,0)","v":0},{"$f":"IF(Q116<>0,Y115*Q140/Q116,0)","v":0},{"$f":"SUMIF(R116:Y116,\"SI\",R140:Y140)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q116<>0,R115*Q141/Q116,0)","v":0},{"$f":"IF(Q116<>0,S115*Q141/Q116,0)","v":0},{"$f":"IF(Q116<>0,T115*Q141/Q116,0)","v":0},{"$f":"IF(Q116<>0,U115*Q141/Q116,0)","v":0},{"$f":"IF(Q116<>0,V115*Q141/Q116,0)","v":0},{"$f":"IF(Q116<>0,W115*Q141/Q116,0)","v":0},{"$f":"IF(Q116<>0,X115*Q141/Q116,0)","v":0},{"$f":"IF(Q116<>0,Y115*Q141/Q116,0)","v":0},{"$f":"SUMIF(R116:Y116,\"SI\",R141:Y141)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q116<>0,R115*Q142/Q116,0)","v":0},{"$f":"IF(Q116<>0,S115*Q142/Q116,0)","v":0},{"$f":"IF(Q116<>0,T115*Q142/Q116,0)","v":0},{"$f":"IF(Q116<>0,U115*Q142/Q116,0)","v":0},{"$f":"IF(Q116<>0,V115*Q142/Q116,0)","v":0},{"$f":"IF(Q116<>0,W115*Q142/Q116,0)","v":0},{"$f":"IF(Q116<>0,X115*Q142/Q116,0)","v":0},{"$f":"IF(Q116<>0,Y115*Q142/Q116,0)","v":0},{"$f":"SUMIF(R116:Y116,\"SI\",R142:Y142)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q116<>0,R115*Q143/Q116,0)","v":0},{"$f":"IF(Q116<>0,S115*Q143/Q116,0)","v":0},{"$f":"IF(Q116<>0,T115*Q143/Q116,0)","v":0},{"$f":"IF(Q116<>0,U115*Q143/Q116,0)","v":0},{"$f":"IF(Q116<>0,V115*Q143/Q116,0)","v":0},{"$f":"IF(Q116<>0,W115*Q143/Q116,0)","v":0},{"$f":"IF(Q116<>0,X115*Q143/Q116,0)","v":0},{"$f":"IF(Q116<>0,Y115*Q143/Q116,0)","v":0},{"$f":"SUMIF(R116:Y116,\"SI\",R143:Y143)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q116<>0,R115*Q144/Q116,0)","v":0},{"$f":"IF(Q116<>0,S115*Q144/Q116,0)","v":0},{"$f":"IF(Q116<>0,T115*Q144/Q116,0)","v":0},{"$f":"IF(Q116<>0,U115*Q144/Q116,0)","v":0},{"$f":"IF(Q116<>0,V115*Q144/Q116,0)","v":0},{"$f":"IF(Q116<>0,W115*Q144/Q116,0)","v":0},{"$f":"IF(Q116<>0,X115*Q144/Q116,0)","v":0},{"$f":"IF(Q116<>0,Y115*Q144/Q116,0)","v":0},{"$f":"SUMIF(R116:Y116,\"SI\",R144:Y144)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q116<>0,R115*Q145/Q116,0)","v":0},{"$f":"IF(Q116<>0,S115*Q145/Q116,0)","v":0},{"$f":"IF(Q116<>0,T115*Q145/Q116,0)","v":0},{"$f":"IF(Q116<>0,U115*Q145/Q116,0)","v":0},{"$f":"IF(Q116<>0,V115*Q145/Q116,0)","v":0},{"$f":"IF(Q116<>0,W115*Q145/Q116,0)","v":0},{"$f":"IF(Q116<>0,X115*Q145/Q116,0)","v":0},{"$f":"IF(Q116<>0,Y115*Q145/Q116,0)","v":0},{"$f":"SUMIF(R116:Y116,\"SI\",R145:Y145)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q116<>0,R115*Q146/Q116,0)","v":0},{"$f":"IF(Q116<>0,S115*Q146/Q116,0)","v":0},{"$f":"IF(Q116<>0,T115*Q146/Q116,0)","v":0},{"$f":"IF(Q116<>0,U115*Q146/Q116,0)","v":0},{"$f":"IF(Q116<>0,V115*Q146/Q116,0)","v":0},{"$f":"IF(Q116<>0,W115*Q146/Q116,0)","v":0},{"$f":"IF(Q116<>0,X115*Q146/Q116,0)","v":0},{"$f":"IF(Q116<>0,Y115*Q146/Q116,0)","v":0},{"$f":"SUMIF(R116:Y116,\"SI\",R146:Y146)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q116<>0,R115*Q147/Q116,0)","v":0},{"$f":"IF(Q116<>0,S115*Q147/Q116,0)","v":0},{"$f":"IF(Q116<>0,T115*Q147/Q116,0)","v":0},{"$f":"IF(Q116<>0,U115*Q147/Q116,0)","v":0},{"$f":"IF(Q116<>0,V115*Q147/Q116,0)","v":0},{"$f":"IF(Q116<>0,W115*Q147/Q116,0)","v":0},{"$f":"IF(Q116<>0,X115*Q147/Q116,0)","v":0},{"$f":"IF(Q116<>0,Y115*Q147/Q116,0)","v":0},{"$f":"SUMIF(R116:Y116,\"SI\",R147:Y147)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q116<>0,R115*Q148/Q116,0)","v":0},{"$f":"IF(Q116<>0,S115*Q148/Q116,0)","v":0},{"$f":"IF(Q116<>0,T115*Q148/Q116,0)","v":0},{"$f":"IF(Q116<>0,U115*Q148/Q116,0)","v":0},{"$f":"IF(Q116<>0,V115*Q148/Q116,0)","v":0},{"$f":"IF(Q116<>0,W115*Q148/Q116,0)","v":0},{"$f":"IF(Q116<>0,X115*Q148/Q116,0)","v":0},{"$f":"IF(Q116<>0,Y115*Q148/Q116,0)","v":0},{"$f":"SUMIF(R116:Y116,\"SI\",R148:Y148)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P118:P148)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB118:AB148)","v":0}]
[null,null,{"$f":"IF(Q150<>0,\"Spese\",\"\")","v":""},{"$f":"IF(Q150<>0,Q150,\"\")","v":""},null,null,null,null,null,null,null,"Imponibile  ",{"$f":"SUMIF(M118:M148,\"<>0\",L118:L148)","v":0},null,null,"spese",{"$f":"SUMIF(M118:M148,\"=0\",L118:L148)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"IVA  ",{"$f":"P149","v":0}]
[null,"Spesa Ammessa",null,null,{"$f":"IF(ABS(M153)>ABS(B153),\"ATTENZIONE! Lo Sconto in Fattura applicato è superiore alla Spesa Ammessa\",\"\")","v":""},null,null,null,null,null,null,"Totale  ",{"$f":"IF(D150<>\"\",SUM(M150:N151)+D150,SUM(M150:N151))","v":0}]
[null,{"$f":"AB149","v":0},null,null,{"$f":"IF(E152<>\"\",CONCATENATE(\"spettante al fornitore \",D109),\"\")","v":""},null,null,null,null,null,null,"Sconto in Fattura",0]
[null,null,null,null,null,null,null,null,null,null,null,"Netto a Pagare  ",{"$f":"IF(ABS(M152+M153)>0.005,M152+M153,\"0,00 €\")","v":"0,00 €"}]
[]
[null,"Pagamento"]
[null,"Note"]
[]
[null,"©2021 SIM srl - www.madosoft.it",null,null,null,null,null,null,null,null,null,null,null,"Pag. 1/1"]
[]
[]
[null,"Fornitore",null,null,null,null,null," Cliente",null,null,null,null,null,null,null,"Fattura Tecnico Superbonus"]
[null,"Indirizzo",null,null,null,null,null," Indirizzo",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Città",null,null,null,null,null," Città",null," "]
[null,"CF./P.Iva",null,null,null,null,null," CF. /P.Iva"]
[null,"Tel./Mail",null,null,null,null,null,"Tel./Mail"]
[null,"FATTURA N."]
[null,"DATA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sconto in Fattura Max = % Spesa Ammessa"]
[]
[null,null,"DESCRIZIONE",null,null,null,null,"ONORARIO",null,null,"%CASSA","IMPONIBILE","%IVA","IMPORTO",null,"Importo Iva"]
[null,{"$f":"IF(C171<>\"\",1,\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(H171<>\"\",H171*(1+K171),\"\")","v":""},null,{"$f":"IF(L171<>\"\",L171*(1+M171),\"\")","v":""},null,{"$f":"IF(L171<>\"\",L171*M171,0)","v":0}]
[null,{"$f":"IF(C172<>\"\",B171+1,\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(H172<>\"\",H172*(1+K172),\"\")","v":""},null,{"$f":"IF(L172<>\"\",L172*(1+M172),\"\")","v":""},null,{"$f":"IF(L172<>\"\",L172*M172,0)","v":0}]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(L178<>\"\",L178*(1+M178),\"\")","v":""},null,{"$f":"IF(L178<>\"\",L178*M178,0)","v":0}]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(L179<>\"\",L179*M179,0)","v":0}]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(L180<>\"\",L180*M180,0)","v":0}]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(L181<>\"\",L181*M181,0)","v":0}]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P171:P201)","v":0},{"$f":"SUM(Q171:Q201)","v":0}]
[null,null,null,null,null,null,"Onorario",{"$f":"SUM(H171:H201)","v":0},null,null,null,"Imponibile  ",{"$f":"SUM(L171:L201)","v":0}]
[null,null,null,null,null,null,"Contr.Cassa",{"$f":"M203-H203","v":0},null,null,null,"IVA  ",{"$f":"P202","v":0}]
[null,"Spesa Ammessa",null,null,{"$f":"IF(ABS(M206)>ABS(B206),\"ATTENZIONE! Lo Sconto in Fattura applicato è superiore alla Spesa Ammessa\",\"\")","v":""},null,null,null,null,null,null,"Totale  ",{"$f":"SUM(M203:N204)","v":0}]
[null,{"$f":"Q202","v":0},null,null,{"$f":"IF(E205<>\"\",CONCATENATE(\"spettante al fornitore \",D162),\"\")","v":""},null,null,null,null,null,null,"Sconto in Fattura",0]
[null,null,null,null,null,null,null,null,null,null,null,"Netto a Pagare  ",{"$f":"IF(ABS(M205+M206)>0.005,M205+M206,\"0,00 €\")","v":"0,00 €"}]
[]
[null,"Pagamento"]
[null,"Note"]
[]
[null,"©2021 SIM srl - www.madosoft.it",null,null,null,null,null,null,null,null,null,null,null,"Pag. 1/1"]
[]
[]
[null,"Fornitore",null,null,null,null,null," Cliente",null,null,null,null,null,null,null,"Fattura Tecnico Altri Interventi"]
[null,"Indirizzo",null,null,null,null,null," Indirizzo",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Città",null,null,null,null,null," Città",null," "]
[null,"CF./P.Iva",null,null,null,null,null," CF. /P.Iva"]
[null,"Tel./Mail",null,null,null,null,null,"Tel./Mail"]
[null,"FATTURA N."]
[null,"DATA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sconto in Fattura Max = % Spesa Ammessa"]
[]
[null,null,"DESCRIZIONE",null,null,null,null,"ONORARIO",null,null,"%CASSA","IMPONIBILE","%IVA","IMPORTO",null,"Importo Iva"]
[null,{"$f":"IF(C224<>\"\",1,\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(H224<>\"\",H224*(1+K224),\"\")","v":""},null,{"$f":"IF(L224<>\"\",L224*(1+M224),\"\")","v":""},null,{"$f":"IF(L224<>\"\",L224*M224,0)","v":0}]
[null,{"$f":"IF(C225<>\"\",B224+1,\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(H225<>\"\",H225*(1+K225),\"\")","v":""},null,{"$f":"IF(L225<>\"\",L225*(1+M225),\"\")","v":""},null,{"$f":"IF(L225<>\"\",L225*M225,0)","v":0}]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(L233<>\"\",L233*(1+M233),\"\")","v":""},null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(L234<>\"\",L234*M234,0)","v":0}]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(L235<>\"\",L235*M235,0)","v":0}]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(L236<>\"\",L236*M236,0)","v":0}]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(L237<>\"\",L237*M237,0)","v":0}]
[null,{"$f":"IF(C238<>\"\",B234+1,\"\")","v":""},null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(L253<>\"\",L253*M253,0)","v":0}]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P224:P254)","v":0},{"$f":"SUM(Q224:Q254)","v":0}]
[null,null,null,null,null,null,"Onorario",{"$f":"SUM(H224:H254)","v":0},null,null,null,"Imponibile  ",{"$f":"SUM(L224:L254)","v":0}]
[null,null,null,null,null,null,"Contr.Cassa",{"$f":"M256-H256","v":0},null,null,null,"IVA  ",{"$f":"P255","v":0}]
[null,"Spesa Ammessa",null,null,{"$f":"IF(ABS(M259)>ABS(B259),\"ATTENZIONE! Lo Sconto in Fattura applicato è superiore alla Spesa Ammessa\",\"\")","v":""},null,null,null,null,null,null,"Totale  ",{"$f":"SUM(M256:N257)","v":0}]
[null,{"$f":"Q255","v":0},null,null,{"$f":"IF(E258<>\"\",CONCATENATE(\"spettante al fornitore \",D215),\"\")","v":""},null,null,null,null,null,null,"Sconto in Fattura",0]
[null,null,null,null,null,null,null,null,null,null,null,"Netto a Pagare  ",{"$f":"IF(ABS(M258+M259)>0.005,M258+M259,\"0,00 €\")","v":"0,00 €"}]
[]
[null,"Pagamento"]
[null,"Note"]
[]
[null,"©2021 SIM srl - www.madosoft.it",null,null,null,null,null,null,null,null,null,null,null,"Pag. 1/1"]

{"sheet":"ModelloCessione","index":13,"n_rows":150,"n_cols":18,"rows_kept":150,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RENDICONTO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tipologia di Opzione","Importo Spesa","SpesaAmmessa/Sconto","Credito Spettante"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A. Contributo sotto forma di Sconto","=","=","="]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B. Cessione del Credito","=","=","="]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P3+P4","v":{"$error":"#VALUE!"}},{"$f":"Q3+Q4","v":{"$error":"#VALUE!"}},{"$f":"R3+R4","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"©2022 Created By SIM srl - www.madosoft.it"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"©2022 Created By SIM srl - www.madosoft.it"]