{"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":12,"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":[[8,8,8,16],[17,1,17,3],[18,1,18,3],[10,8,11,16],[9,11,9,16],[17,8,17,16],[0,1,0,3],[1,2,1,3],[2,2,2,3],[3,2,3,3],[4,2,4,3],[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]]}
[]
[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,2]
[null,"Indirizzo"]
[null,"CAP",null,null,null,null,null,null,true]
[null,"Città",null,null,null,null,null,null,{"$f":"IF(I8=FALSE,IF('Dati Gen'!E14 > DATEVALUE(\"16/04/2022\"),\"       Attenzione la Data di Inizio Lavori specificata: \" & TEXT('Dati Gen'!E14,\"GG/MM/AAAA\") & \" è successiva al 16/04/2022\",\"\"),\"\")","v":""}]
[null,"Provincia",null,null,null,null,null,null,"         Progetto Originario:",null,null,"nomefile"]
[null,"Telefono",null,null,null,null,null,null,"Imposta presente File come Variante a precedente progetto.\nCopia i SAL (30%, 60%) già registrati dal precedente progetto al presente progetto e ne impedisce la modifica.\nSe richiesto, in fase di creazione delle Fatture, nei SAL successivi, verrà detratto l'importo già Liquidato nei SAL precedenti."]
[null,"Mail"]
[null,"Codice Univoco"]
[null,"Mail/Pec",null,null,null,null,null,null,"Fatturazione Interventi Trainati U.Imm. Condominio",null,null,null,null,null,null,null,"(Interventi Trainanti e Trainati Parti Comuni fatturati al Condominio)  "]
[true,null,null,null,null,null,null,null,"Imprese",null,null,null,null,null,null,null,1,null,"a) Crea 1 Fattura per ogni Condomino titolare di diritti sull'Unità Immobiliare"]
[null,"Versione Demo",null,null,null,null,null,null,"Tecnici",null,null,null,null,null,null,null,1,null,"b) Crea Unica Fattura - mandato senza rappresentanza dal singolo condomino al Condominio (art.3 DPR 633/72)"]
[]
[null,{"$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":[[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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]]}
[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,"Condominio"]
[null,"SUPERBONUS",null,"% Detrazione spettante ",null,null,0.7,null,null,null," Vers.ne","2024.2.0","del  12/10/2024",null,null,null,3]
["","Tipologia Immobile",null,null,null,null,null,null,null,null,"©2021-2024 SIM srl - www.madosoft.it"]
[null,2,null,null,null,2,3,{"$f":"IF(TipoEdif=2,\"Denominazione : \",\"\")","v":"Denominazione : "},null,null,"XYZ",null,null,null,null,null,"Edificio Unifamiliare"]
[null,{"$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,{"$f":"IF(TipoEdif=2,\"Codice Fiscale : \",\"\")","v":"Codice Fiscale : "},null,null,"PRTPRN60T11G553V",null,null,null,null,null,"Condominio "]
[null,"Dati Edificio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Comune di Ubicazione",null,null,"Roma",null,null,null,null,null,null,null,"CAP","90000",null,null,{"$f":"Q7+1","v":2}]
[null,"Indirizzo",null,null,"Via Roma",null,null,null,null,null,"N.","1","Zona","D",null,null,{"$f":"Q8+1","v":3}]
[null,{"$f":"IF(TipoEdif=2,\"Dati Catastali 1ª U.I.\",\"Dati Catastali\")","v":"Dati Catastali 1ª U.I."},"Cod.Comune",null,"C125","Foglio","302","Particella",null,"200","Sub.","1","CAT.","A/4",null,null,4]
[null,"Anno di Costruzione Immobile",null,null,1968,null,null,"Superficie Totale Disperdente   :",null,null,null,null,null,630.78,null,null,5]
[null,"Autorizzazione Edilizia",null,null,"Concessione in Sanatoria",null,null,null,null,null,{"$f":"IF(E12=\"Edificio Storico senza Titolo Edilizio\",\"\",\"N.\")","v":"N."},1,{"$f":"IF(E12=\"Edificio Storico senza Titolo Edilizio\",\"\",\"Data\")","v":"Data"},"1984-03-23",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,"2022-11-30",null,"Immobile Vincolato/Restriz.Edilizie",null,null,null,"NO","Edilizia Libera",null,"NO",null,null,8]
[null,{"$f":"IF(E14>DATEVALUE(\"16/04/2022\"),IF(Titolare!I8=FALSE,\"Attenzione Data Inizio Lavori successiva a 16/04/2022 , occorrerebbe applicare Decreto MITE\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[null,"DATI DI PROGETTO","Oggetto Lavori :",null,null,"Ristrutturazione con parziale demolizione e ricostruzione di un edificio residenziale a 4 elevazioni f.t. oltre torrino scala, sito in Via Roma n.ri 1 ROMA (RM) FG. 302 P.lla 200 sub1, P.lla 201 sub.1 e P.lla 201 sub.3\nCILAS del 24/11/2022 PROT. N.1 del 24/11/2022",null,null,null,null,null,null,null,null,null,null,10]
[null,"Descrizione",null,null,null,"Imponibile",null,null,null,"%iva","IVA",null,"Totale",null,null,null,11]
[null,"Importo complessivo Lavori",null,null,null,null,246502.56,null,null,0.1,{"$f":"G18*J18","v":24650.256000000001},null,{"$f":"G18+K18","v":271152.81599999999},null,null,null,12]
[null,"di cui Oneri/Lavori x Sicurezza",null,null,null,null,0,null,null,{"$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,{"$f":"G18-G19","v":246502.56},null,null,{"$f":"J18","v":0.1},{"$f":"G20*J20","v":24650.256000000001},null,{"$f":"G20+K20","v":271152.81599999999},null,null,null,14]
[null,"Spese tecniche (compresa iva)",null,null,null,null,{"$f":"M36","v":71718.603806513667},null,null,null,null,null,{"$f":"G21","v":71718.603806513667},null,null,null,15]
[null,null,null,null,null,null,"Importo Complessivo Progetto",null,null,null,null,null,{"$f":"M18+M21","v":342871.41980651364},null,null,null,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[null,"SPESE TECNICHE","Tecnico",null,"Onorario",null,"C.Cassa",null,null,"IVA",null,null,"Totale",null,null,null,18,null,"Foto 1"]
[null,"Progettazione Architettonica","Architetto",null,7149.01,null,0.04,{"$f":"E25*G25","v":285.96039999999999},null,0.22,{"$f":"(E25+H25)*J25","v":1635.6934880000001},null,{"$f":"E25+H25+K25","v":9070.663888000001},null,null,null,19,{"$f":"IF(COUNTIF($O$38:$O$42,\"X\")>0,IF(C25<>\"\",IFERROR(IF(VLOOKUP(C25,$B$44:$D$51,3,FALSE)=\"NO\",IF(J25=0,CONCATENATE(\"🙁 Attenzione, \",C25,\": esente iva (Forfettario) dovrebbe applicare sconto in fattura. Le relative competenze saranno inserite nella Fattura del G.C. come rimborso spese con IVA=0 <<<<<< Consulenti non d'accordo. CONSIGLIO: Inserire IVA\"),\"\"),\"\"),\"\"),\"\"),\"\")","v":""}]
[null,"Progettazione Termotecnica, APE","Ingegnere1",null,5525.58,null,0.04,221.0232,null,0.22,1264.252704,null,{"$f":"E26+H26+K26","v":7010.855904},null,null,null,20,{"$f":"IF(COUNTIF($O$38:$O$42,\"X\")>0,IF(C26<>\"\",IFERROR(IF(VLOOKUP(C26,$B$44:$D$51,3,FALSE)=\"NO\",IF(J26=0,CONCATENATE(\"🙁 Attenzione, \",C26,\": esente iva (Forfettario) dovrebbe applicare sconto in fattura. Le relative competenze saranno inserite nella Fattura del G.C. come rimborso spese con IVA=0 <<<<<< Consulenti non d'accordo. CONSIGLIO: Inserire IVA\"),\"\"),\"\"),\"\"),\"\"),\"\")","v":""}]
[null,"Direzione Lavori, CSE","Architetto",null,19404,null,0.04,776.16,null,0.22,4439.6351999999997,null,{"$f":"E27+H27+K27","v":24619.7952},null,null,null,21,""]
[null,"DL., Computo, Contabilità, Asseverazione","Ingegnere1",null,17758.439999999999,null,0.04,710.33759999999995,null,0.22,4063.1310719999997,null,22531.908671999998,null,null,null,22,""]
[null,null,null,null,0,null,0,0,null,0.22,0,null,0,null,null,null,23,""]
[null,null,null,null,0,null,0.04,0,null,0.22,0,null,0,null,null,null,24,""]
[null,null,null,null,0,null,0.04,0,null,0.22,0,null,0,null,null,null,25,""]
[null,null,null,null,0,null,0.04,0,null,0.22,0,null,0,null,null,null,26,""]
[null,null,null,null,{"$f":"SUM(E25:F32)","v":49837.03},null,null,{"$f":"SUM(H25:I32)","v":1993.4811999999997},null,null,{"$f":"SUM(K25:L32)","v":11402.712464},null,{"$f":"SUM(M25:N32)","v":63233.223663999997},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",0.02,{"$f":"D35*(M18+M33)","v":6687.7207932800002},null,0.04,{"$f":"E35*G35","v":267.50883173120002},null,0.22,{"$f":"(E35+H35)*J35","v":1530.150517502464},null,{"$f":"E35+H35+K35","v":8485.3801425136644},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":56524.75079328},null,null,{"$f":"H33+H35","v":2260.9900317311999},null,null,{"$f":"K33+K35","v":12932.862981502465},null,{"$f":"M33+M35","v":71718.603806513667},null,null,null,30,{"$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,"NO",null,null,null,null,null,"CF Impresa1",null,null,null,null,null,null,32]
[null,null,null,"NO",null,null,null,null,null,null,null,null,null,null,null,null,33]
[null,null,null,"NO",null,null,null,null,null,null,null,null,null,null,null,null,34]
[null,null,null,"NO",null,null,null,null,null,null,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,"Ingegnere1",null,"NO","Via Libertà 3",null,"90020 Castellana Sicula (PA)",null,null,"ZFNMRA64E16C135A/04333460824",null,3335793267,null,"Bonifico Bancario | Zafonte Mario | Banca Mediolanum | IBAN : IT95V0306234210000002576882",null,null,38]
[null,"Architetto",null,"NO",null,null,null,null,null,"CF Architetto",null,null,null,null,null,null,39]
[null,"Consulente",null,"NO",null,null,null,null,null,"CF Consulente",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":17,"rows_kept":1017,"cut":false,"hidden":false,"merged":[]}
[null,"Elenco Committenti",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE('Dati Gen'!K2, \" \",'Dati Gen'!K3,\" \",'Dati Gen'!L3)","v":"Pratica.SB  Vers.ne 2024.2.0"}]
[null,"Cognome","Nome","Codice Fiscale","Sesso","Data Nascita","Nazione Nasc","Comune Nascita","Nazione Res.","Comune Residenza","Prov.","Indirizzo","CAP","Telefono","Mail",null,"Detraz.Diretta"]
[{"$f":"IF(D3<>\"\",1,\"\")","v":1},"Prato","Pietro","PRTPRN60T11G553V","M","11/12/1961","Italia","Palermo","Italia","Roma","PA","Via Roma N.1","90001","302525020"]
[{"$f":"IF(D4<>\"\", IF(D3<>\"\",A3+1,\"\"),\"\")","v":2},"Rossi","Angela","RSSNGL66T45G112S,","F","05/12/1966","Italia","Palermo","Italia","Roma","PA","Via Roma N1","90001"]
[{"$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":7,"n_cols":38,"rows_kept":7,"cut":false,"hidden":false,"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,{"$f":"COUNT(Committenti!A:A)","v":2}]
[null,"Foglio","Particella","Sub.","Categoria","Superficie","Involucro","Impianti","Codice Fiscale","Titolo Possesso","%Detr./Possesso","Codice Fiscale","Titolo Possesso","%Detr./Possesso","Codice Fiscale","Titolo Possesso","%Detr./Possesso",null,null,null,"Foglio","Particella","Sub.","Codice Fiscale","Titolo Possesso","%Detr./Possesso","Codice Fiscale","Titolo Possesso","%Detr./Possesso","Codice Fiscale","Titolo Possesso","%Detr./Possesso","Tot.Possesso",null,null,{"$f":"IF(Committenti!D2<>\"\",Committenti!D2,\"\")","v":"Codice Fiscale"},{"$f":"IF(AJ2<>\"\",Committenti!B2 & \"  \" & Committenti!C2,\"\")","v":"Cognome  Nome"}]
[1,{"$f":"nFoglio1","v":"302"},{"$f":"nPlla1","v":"200"},{"$f":"nSUB1","v":"1"},{"$f":"Categoria1","v":"A/4"},108,{"$f":"1000*2/3","v":666.66666666666663},{"$f":"G3","v":666.66666666666663},"PRTPRN60T11G553V","Proprietario",1,null,null,null,null,null,null,null,{"$f":"IF(AG3<>1,\"%D.<>100\",\"\")","v":""},1,{"$f":"B3","v":"302"},"200","1",null,null,null,null,null,null,null,null,null,{"$f":"K3+N3+Q3+Z3+AC3+AF3","v":1},null,null,{"$f":"IF(Committenti!D3<>\"\",Committenti!D3,\"\")","v":"PRTPRN60T11G553V"},{"$f":"IF(AJ3<>\"\",Committenti!B3 & \"  \" & Committenti!C3,\"\")","v":"Prato  Pietro"}]
[{"$f":"A3+1","v":2},302,201,1,"A/6",108,{"$f":"1000*1/6","v":166.66666666666666},{"$f":"G4","v":166.66666666666666},"PRTPRN60T11G553V","Proprietario",1,null,null,null,null,null,null,null,{"$f":"IF(AG4<>1,\"%D.<>100\",\"\")","v":""},1,{"$f":"B4","v":302},{"$f":"C4","v":201},{"$f":"D4","v":1},null,null,null,null,null,null,null,null,null,{"$f":"K4+N4+Q4+Z4+AC4+AF4","v":1},null,null,{"$f":"IF(Committenti!D4<>\"\",Committenti!D4,\"\")","v":"RSSNGL66T45G112S,"},{"$f":"IF(AJ4<>\"\",Committenti!B4 & \"  \" & Committenti!C4,\"\")","v":"Rossi  Angela"}]
[{"$f":"A4+1","v":3},302,201,3,"A/4",108,{"$f":"1000*1/6","v":166.66666666666666},{"$f":"G5","v":166.66666666666666},"PRTPRN60T11G553V","Proprietario",1,null,null,null,null,null,null,null,"",1,302,201,3,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,{"$f":"SUM(G3:G5)","v":999.99999999999989},{"$f":"SUM(H3:H5)","v":999.99999999999989}]
[null,null,null,null,null,null,{"$f":"IF(ABS(G6-1000)>0.001,\"Attenzione! Somma Millesimi Involucro <> 1.000\",\"\")","v":""},{"$f":"IF(ABS(H6-1000)>0.001,\"Attenzione! Somma Millesimi Impianti <> 1.000\",\"\")","v":""}]

{"sheet":"Computo-Massimali","index":4,"n_rows":188,"n_cols":68,"rows_kept":188,"cut":false,"hidden":false,"merged":[[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],[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],[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],[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],[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],[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],[165,2,165,3],[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],[66,2,66,13],[169,2,169,11],[183,22,183,23],[183,20,183,21],[178,22,178,23],[179,22,179,23],[180,22,180,23],[176,19,176,21],[179,20,179,21],[180,20,180,21],[175,22,175,23],[178,20,178,21],[174,17,175,21],[174,22,174,23],[179,2,179,6],[162,2,162,12],[166,22,166,23],[174,2,175,4],[68,2,68,13],[71,2,71,13],[176,2,176,11],[155,2,156,4],[157,2,157,11],[67,2,67,13],[164,2,164,3],[153,2,153,3],[158,2,158,4],[72,2,72,13],[55,20,55,21],[62,2,62,13],[176,26,176,27],[176,24,176,25],[174,26,174,29],[174,24,174,25],[175,24,175,25],[167,28,167,29],[168,24,168,25],[168,28,168,29],[168,22,168,23],[176,28,176,29],[167,24,167,25],[175,28,175,29],[175,26,175,27],[166,2,166,3],[166,20,166,21],[168,19,168,21],[167,20,167,21],[168,2,168,3],[167,2,167,3],[163,2,163,3],[162,16,163,16],[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],[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],[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],[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],[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],[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],[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],[174,60,175,60],[162,31,162,33],[155,60,156,60],[162,35,162,37],[162,38,162,44],[162,60,162,65],[173,60,173,65],[167,26,167,27],[165,26,165,27],[156,28,156,29],[166,28,166,29],[155,26,155,29],[168,26,168,27],[166,26,166,27],[163,26,163,29],[164,28,164,29],[164,26,164,27],[156,26,156,27],[155,17,156,21],[155,22,155,23],[167,22,167,23],[165,22,165,23],[164,20,164,21],[156,22,156,23],[163,24,163,25],[153,60,154,65],[165,28,165,29],[161,36,161,40],[162,17,162,29],[163,20,163,21],[164,22,164,23],[157,22,157,23],[156,24,156,25],[164,24,164,25],[166,24,166,25],[165,24,165,25],[165,20,165,21],[155,24,155,25],[163,22,163,23],[77,2,77,12],[77,16,78,16],[77,17,77,29],[77,31,77,33],[77,35,77,44],[77,60,77,65],[78,2,78,4],[78,20,78,21],[78,22,78,23],[78,24,78,25],[78,26,78,29],[79,2,79,3],[79,20,79,21],[79,22,79,23],[79,24,79,25],[79,26,79,27],[79,28,79,29],[80,2,80,3],[80,20,80,21],[80,22,80,23],[80,24,80,25],[80,26,80,27],[80,28,80,29],[81,2,81,3],[81,20,81,21],[81,22,81,23],[81,24,81,25],[81,26,81,27],[81,28,81,29],[82,2,82,3],[82,20,82,21],[82,22,82,23],[82,24,82,25],[82,26,82,27],[82,28,82,29],[83,2,83,4],[83,20,83,21],[83,22,83,23],[83,24,83,25],[83,26,83,27],[83,28,83,29],[84,2,84,4],[84,20,84,21],[84,22,84,23],[84,24,84,25],[84,26,84,27],[84,28,84,29],[85,3,85,4],[85,20,85,21],[85,22,85,23],[85,24,85,25],[85,26,85,27],[85,28,85,29],[86,2,86,4],[86,20,86,21],[86,22,86,23],[86,24,86,25],[86,26,86,27],[86,28,86,29],[87,2,87,4],[87,20,87,21],[87,22,87,23],[87,24,87,25],[87,26,87,27],[87,28,87,29],[88,2,88,3],[88,20,88,21],[88,22,88,23],[88,24,88,25],[88,26,88,27],[88,28,88,29],[89,2,89,4],[89,20,89,21],[89,22,89,23],[89,24,89,25],[89,26,89,27],[89,28,89,29],[90,2,90,4],[90,20,90,21],[90,22,90,23],[90,24,90,25],[90,26,90,27],[90,28,90,29],[91,2,91,3],[91,20,91,21],[91,22,91,23],[91,24,91,25],[91,26,91,27],[91,28,91,29],[92,2,92,3],[92,20,92,21],[92,22,92,23],[92,24,92,25],[92,26,92,27],[92,28,92,29],[93,2,93,3],[93,20,93,21],[93,22,93,23],[93,24,93,25],[93,26,93,27],[93,28,93,29],[94,2,94,3],[94,20,94,21],[94,22,94,23],[94,24,94,25],[94,26,94,27],[94,28,94,29],[95,2,95,4],[95,20,95,21],[95,22,95,23],[95,24,95,25],[95,26,95,27],[95,28,95,29],[96,2,96,4],[96,22,96,23],[96,24,96,25],[96,26,96,27],[96,28,96,29],[108,2,108,13],[109,2,109,13],[110,2,110,13],[111,2,111,13],[112,2,112,13],[99,2,99,13],[100,2,100,13],[101,2,101,13],[102,2,102,13],[103,2,103,13],[104,2,104,13],[105,2,105,13],[106,2,106,13],[107,2,107,13],[115,35,115,44],[115,60,115,65],[116,2,116,4],[116,20,116,21],[116,22,116,23],[116,24,116,25],[116,26,116,29],[117,2,117,3],[117,20,117,21],[117,22,117,23],[117,24,117,25],[117,26,117,27],[117,28,117,29],[115,2,115,12],[115,16,116,16],[115,17,115,29],[115,31,115,33],[118,2,118,3],[118,20,118,21],[118,22,118,23],[118,24,118,25],[118,26,118,27],[118,28,118,29],[119,2,119,3],[119,20,119,21],[119,22,119,23],[119,24,119,25],[119,26,119,27],[119,28,119,29],[120,2,120,3],[120,20,120,21],[120,22,120,23],[120,24,120,25],[120,26,120,27],[120,28,120,29],[121,2,121,4],[121,20,121,21],[121,22,121,23],[121,24,121,25],[121,26,121,27],[121,28,121,29],[122,2,122,4],[122,20,122,21],[122,22,122,23],[122,24,122,25],[122,26,122,27],[122,28,122,29],[123,3,123,4],[123,20,123,21],[123,22,123,23],[123,24,123,25],[123,26,123,27],[123,28,123,29],[124,2,124,4],[124,20,124,21],[124,22,124,23],[124,24,124,25],[124,26,124,27],[124,28,124,29],[125,2,125,4],[125,20,125,21],[125,22,125,23],[125,24,125,25],[125,26,125,27],[125,28,125,29],[126,2,126,3],[126,20,126,21],[126,22,126,23],[126,24,126,25],[126,26,126,27],[126,28,126,29],[127,2,127,4],[127,20,127,21],[127,22,127,23],[127,24,127,25],[127,26,127,27],[127,28,127,29],[128,2,128,4],[128,20,128,21],[128,22,128,23],[128,24,128,25],[128,26,128,27],[128,28,128,29],[129,2,129,3],[129,20,129,21],[129,22,129,23],[129,24,129,25],[129,26,129,27],[129,28,129,29],[130,2,130,3],[130,20,130,21],[130,22,130,23],[130,24,130,25],[130,26,130,27],[130,28,130,29],[131,2,131,3],[131,20,131,21],[131,22,131,23],[131,24,131,25],[131,26,131,27],[131,28,131,29],[132,2,132,3],[132,20,132,21],[132,22,132,23],[132,24,132,25],[132,26,132,27],[132,28,132,29],[133,2,133,4],[133,20,133,21],[133,22,133,23],[133,24,133,25],[133,26,133,27],[133,28,133,29],[134,2,134,4],[134,22,134,23],[134,24,134,25],[134,26,134,27],[134,28,134,29],[137,2,137,13],[138,2,138,13],[139,2,139,13],[140,2,140,13],[150,2,150,13],[141,2,141,13],[142,2,142,13],[143,2,143,13],[144,2,144,13],[145,2,145,13],[146,2,146,13],[147,2,147,13],[148,2,148,13],[149,2,149,13]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(\"SimMZ\",C:C,0)","v":154}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Condominio","Edificio Unifamiliare",null,true,null,null,null,true]
[null,null,"Verifica Massimali Superbonus",null,null,{"$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":"Via Roma , 1 - Roma"},null,null,null,null,null,null,{"$f":"CONCATENATE('Dati Gen'!K2, \" \",'Dati Gen'!K3,\" \",'Dati Gen'!L3)","v":"Pratica.SB  Vers.ne 2024.2.0"},null,null,null,2,1]
[null,null,{"$f":"IF(TipoEdif=1,'Dati Gen'!Q5,'Dati Gen'!Q6)","v":"Condominio "},{"$f":"IF('Dati Gen'!G5>1,CONCATENATE('Dati Gen'!G5,\" U.Imm         1ª\"),\"\")","v":"3 U.Imm         1ª"},null,{"$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":"Prato Pietro FG.302 P.LLA.200 Sub.1 "},null,null,null,null,null,null,{"$f":"'Dati Gen'!K4","v":"©2021-2024 SIM srl - www.madosoft.it"}]
[]
[null,null,{"$f":"IF(ABS(F176-'Dati Gen'!G20)>0.01,\"Importo Lavori al Netto della Sicurezza =\",IF(ABS(G176-'Dati Gen'!G19)>0.01,\"Importo Sicurezza da Progetto =\",IF(ABS(H176-'Dati Gen'!G18)>0.01,\"Importo Lavori da Progetto =\",IF(ABS('Dati Gen'!M21-K176)>0.01,\"Importo Spese Tecniche da Progetto =\",\"\"))))","v":""},null,null,{"$f":"IF(ABS(F176-'Dati Gen'!G20)>0.01,'Dati Gen'!G20,IF(ABS(G176-'Dati Gen'!G19)>0.01,'Dati Gen'!G19,IF(ABS(H176-'Dati Gen'!G18)>0.01,'Dati Gen'!G18,IF(ABS('Dati Gen'!M21-K176)>0.01,'Dati Gen'!M21,\"\"))))","v":""},{"$f":"IF(C6<>\"\",\"DIVERSO da\",\"\")","v":""},null,{"$f":"IF(ABS(F176-'Dati Gen'!G20)>0.01,\"Somma Importo Lavori =\",IF(ABS(G176-'Dati Gen'!G19)>0.01,\"Somma Incidenza Sicurezza =\",IF(ABS(H176-'Dati Gen'!G18)>0.01,\"Somma Imponibili =\",IF(ABS('Dati Gen'!M21-K176)>0.01,\"Somma Spese Tecniche =\",\"\"))))","v":""},null,{"$f":"IF(ABS(F176-'Dati Gen'!G20)>0.01,F176,IF(ABS(G176-'Dati Gen'!G19)>0.01,G176,IF(ABS(H176-'Dati Gen'!G18)>0.01,H176,IF(ABS('Dati Gen'!M21-K176)>0.01,K176,\"\"))))","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",{"$f":"CONCATENATE(\"Credito Spettante \", percDetr*100,\"% Spesa Ammessa\")","v":"Credito Spettante 70% Spesa Ammessa"},null,null,null,null,"Interventi","Superficie Intervento / UnitàMisura","Min(Spesa Max Ammissibile;Spesa Max Intervento)","Verifica Max",null,"Spesa Ammessa",null,"Quota Eccedente Spesa detraibile Ammessa",null,{"$f":"CONCATENATE(\"Credito Spettante\",CHAR(10), percDetr*100,\"% Spesa Ammessa\",CHAR(10),\"Quota Imprese | Quota Tecnici\")","v":"Credito Spettante\n70% 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$39,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$42<>\"\",'Dati Gen'!$B$42,\"\")","v":""}]
[null,null,"PV) Isolamento pareti perimetrali",null,"Esterno",83307.570000000007,{"$f":"IF(ImpLav<>0,F9*ImpSicLav/ImpLav,0)","v":0},{"$f":"SUM(F9:G9)","v":83307.570000000007},{"$f":"H9*AliqIva","v":8330.7570000000014},{"$f":"H9+I9","v":91638.327000000005},{"$f":"IF(ImpLav<>0,F9*ImpTecLav/ImpLav,0)","v":24237.892729849966},{"$f":"SUM(J9:K9)","v":115876.21972984997},{"$f":"IF(L9<=T9,L9*percDetr,T9*percDetr)","v":81113.353810894972},null,"..","..","ok",{"$f":"CONCATENATE(C9,\" '\",E9,\"'\")","v":"PV) Isolamento pareti perimetrali 'Esterno'"},461.26,{"$f":"MIN(AG9,AR9)","v":115876.21972984997},{"$f":"IF(L9>T9,\"ko\",\"ok\")","v":"ok"},null,{"$f":"IF(L9<T9,L9,T9)","v":115876.21972984997},null,{"$f":"IF(L9>T9,L9-T9,0)","v":0},null,{"$f":"IF(M9<>0,J9*M9/L9,0)","v":64146.8289},null,{"$f":"IF(M9<>0,K9*M9/L9,0)","v":16966.524910894976},null,null,{"$f":"R9","v":"PV) Isolamento pareti perimetrali 'Esterno'"},{"$f":"IF(TipoEdif=1,50000,IF(N_Uimm>8,40000*8+30000*(N_Uimm-8),40000*N_Uimm))","v":120000},{"$f":"IF(L9>AG9,\"ko\",\"ok\")","v":"ok"},null,83307.570000000007,{"$f":"IF(ZonaClimatica=\"A\",IF(E9=\"Parete Ventilata\",240,IF(E9=\"Interno\",96,180)),IF(ZonaClimatica=\"B\",IF(E9=\"Parete Ventilata\",240,IF(E9=\"Interno\",96,180)),IF(ZonaClimatica=\"C\",IF(E9=\"Parete Ventilata\",240,IF(E9=\"Interno\",96,180)),IF(E9=\"Parete Ventilata\",260,IF(E9=\"Interno\",104,195)))))","v":195},{"$f":"IF(S9<>0,IF(F9<>0,G9*AJ9/F9/S9,0),0)","v":0},30,{"$f":"MIN(AY9,AZ9,BA9)","v":83307.570000000007},{"$f":"AU9","v":0},{"$f":"K9","v":24237.892729849966},{"$f":"BF9*SUM(AN9:AO9)","v":8330.7570000000014},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN9:AQ9),AG9)","v":115876.21972984997},{"$f":"IF(L9>AR9,\"ko\",\"ok\")","v":"ok"},null,{"$f":"IF(F9>AJ9,F9-AJ9,0)","v":0},{"$f":"SUM(AK9:AM9)","v":225},0,true,{"$f":"H9","v":83307.570000000007},{"$f":"AV9*S9+AW9*BG9","v":103783.5},{"$f":"H9","v":83307.570000000007},true,true,true,true,0.1,0,null,{"$f":"R9","v":"PV) Isolamento pareti perimetrali 'Esterno'"},83307.570000000007,0,0,0,0,{"$f":"IF(ABS(SUM(BJ9:BN9)-H9)>0.01,\"err. Somma\",\"\")","v":""}]
[null,null,"PO) Isolamento coperture",null,"Esterno",0,0,{"$f":"SUM(F10:G10)","v":0},{"$f":"H10*AliqIva","v":0},{"$f":"H10+I10","v":0},{"$f":"IF(ImpLav<>0,F10*ImpTecLav/ImpLav,0)","v":0},{"$f":"SUM(J10:K10)","v":0},0,null,"..","..","ok",{"$f":"CONCATENATE(C10,\" '\",E10,\"'\")","v":"PO) Isolamento coperture 'Esterno'"},0,0,"ok",null,{"$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":120000},"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},{"$f":"AV10*S10+AW10*BG10","v":0},{"$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},{"$f":"IF(ImpLav<>0,F11*ImpTecLav/ImpLav,0)","v":0},{"$f":"SUM(J11:K11)","v":0},0,null,"..","..","ok",{"$f":"CONCATENATE(C11,\" '\",E11,\"'\")","v":"POND) Isol. coperture non disperdenti 'Esterno'"},114,0,"ok",null,{"$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":120000},"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},{"$f":"AV11*S11+AW11*BG11","v":35796},{"$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,"Esterno",0,0,{"$f":"SUM(F12:G12)","v":0},{"$f":"H12*AliqIva","v":0},{"$f":"H12+I12","v":0},{"$f":"IF(ImpLav<>0,F12*ImpTecLav/ImpLav,0)","v":0},{"$f":"SUM(J12:K12)","v":0},0,null,"..","..","ok",{"$f":"CONCATENATE(C12,\" '\",E12,\"'\")","v":"PS) Isolamento Pavimenti 'Esterno'"},7.65,0,"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 'Esterno'",{"$f":"IF(TipoEdif=1,50000,IF(N_Uimm>8,40000*8+30000*(N_Uimm-8),40000*N_Uimm))","v":120000},"ok",null,0,{"$f":"IF(E12=\"Interno/terreno\",180,144)","v":144},{"$f":"IF(S12<>0,IF(F12<>0,G12*AJ12/F12/S12,0),0)","v":0},40,{"$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},{"$f":"SUM(AK12:AM12)","v":184},0,true,{"$f":"H12","v":0},{"$f":"AV12*S12+AW12*BG12","v":1407.6000000000001},{"$f":"H12","v":0},true,true,true,true,0.10000000149011599,0,null,"PS) Isolamento Pavimenti 'Esterno'",0,0,0,0,0,""]
[null,null,"Totali Isolamento PV) PO) POND) PS) ",null,null,{"$f":"SUM(F9:F12)","v":83307.570000000007},0,83307.570000000007,8330.7570000000014,91638.327000000005,24237.892729849966,115876.21972984997,{"$f":"IF(L13<=T13,L13*percDetr,T13*percDetr)","v":81113.353810894972},null,null,null,null,{"$f":"C13","v":"Totali Isolamento PV) PO) POND) PS) "},null,115876.21972984997,"ok",null,{"$f":"IF(T13=AG13,IF(L13<T13,L13,T13),SUM(W9:X12))","v":115876.21972984997},null,{"$f":"IF(L13>W13,L13-W13,0)","v":0},null,64146.8289,null,16966.524910894976,null,null,"Totali Isolamento PV) PO) POND) PS) ",{"$f":"IF(TipoEdif=1,50000,IF(N_Uimm>8,40000*8+30000*(N_Uimm-8),40000*N_Uimm))","v":120000},"ok",null,null,null,null,null,null,null,null,null,{"$f":"IF(Titolare!$I$8=TRUE,SUM(AR9:AR12),AG12)","v":115876.21972984997},"ok",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totali Isolamento PV) PO) POND) PS) ",{"$f":"SUM(BJ9:BJ12)","v":83307.570000000007},{"$f":"SUM(BK9:BK12)","v":0},{"$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},{"$f":"H14+I14","v":0},{"$f":"IF(ImpLav<>0,F14*ImpTecLav/ImpLav,0)","v":0},{"$f":"SUM(J14:K14)","v":0},0,null,"..","..","ok",{"$f":"CONCATENATE(C14,\" con '\",D14,\"'\")","v":"Impianti climatizzazione e ACS  con 'PC)Aria/Aria'"},0,0,"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'",{"$f":"IF(TipoEdif=1,30000,IF(N_Uimm>8,20000*8+15000*(N_Uimm-8),20000*N_Uimm))","v":60000},"ok",null,0,{"$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$2=TRUE,180,60),0)","v":180},true,{"$f":"H14","v":0},{"$f":"AV14*S14+AW14*BG14","v":14400},{"$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,null,null,{"$f":"IF(ImpLav<>0,F15*ImpSicLav/ImpLav,0)","v":0},{"$f":"SUM(F15:G15)","v":0},{"$f":"H15*AliqIva","v":0},{"$f":"H15+I15","v":0},{"$f":"IF(ImpLav<>0,F15*ImpTecLav/ImpLav,0)","v":0},{"$f":"SUM(J15:K15)","v":0},0,null,"..",null,"ok",{"$f":"CONCATENATE(C15,E15)","v":"SismaBonus Zona 1,2 o 3         P.Classi = "},0,288000,"ok",null,{"$f":"IF(L15<T15,L15,T15)","v":0},null,{"$f":"IF(L15>T15,L15-T15,0)","v":0},null,0,null,0,null,null,"SismaBonus Zona 1,2 o 3         P.Classi = ",{"$f":"96000*N_Uimm","v":288000},"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":288000},"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":0},{"$f":"H15","v":0},true,true,true,true,0.10000000149011599,0,null,"SismaBonus Zona 1,2 o 3         P.Classi = ",0,0,0,0,0,""]
[null,null,"Totale interventi Trainanti  :  ",null,null,{"$f":"SUM(F13:F15)","v":83307.570000000007},0,83307.570000000007,8330.7570000000014,91638.327000000005,24237.892729849966,115876.21972984997,81113.353810894972,null,null,null,null,null,null,null,null,{"$f":"C16","v":"Totale interventi Trainanti  :  "},{"$f":"SUM(W13:X15)","v":115876.21972984997},null,{"$f":"SUM(Y13:Z15)","v":0},null,{"$f":"SUM(AA13:AB15)","v":64146.8289},null,{"$f":"SUM(AC13:AD15)","v":16966.524910894976},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V16","v":"Totale interventi Trainanti  :  "},{"$f":"SUM(BJ13:BJ15)","v":83307.570000000007},{"$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$8","v":"Credito Spettante 70% Spesa Ammessa"},null,null,null,null,"Interventi","Superficie Intervento / UnitàMisura","Min(Spesa Max Ammissibile;Spesa Max Intervento)","Verifica Max",null,"Spesa Ammessa",null,"Quota Eccedente Spesa detraibile Ammessa",null,{"$f":"$AA$8","v":"Credito Spettante\n70% Spesa Ammessa\nQuota Imprese | Quota Tecnici"},null,null,null,null,"Interventi","Spesa Massima Ammissibile","Ver. Max",null,"Importo Lavori Fornitura e Posa","Costo dei Beni (Allegato A)","Opere per installazione (Sicurezza)","Manodopera",{"$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$39,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":""},{"$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,"..","..","ok",{"$f":"CONCATENATE(C20,\" '\",E20,\"'\")","v":"PV) Isolamento pareti perimetrali 'Esterno'"},1,{"$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'"},{"$f":"IF(TipoEdif=1,50000,IF(N_Uimm>8,40000*8+30000*(N_Uimm-8),40000*N_Uimm))","v":120000},{"$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'"},{"$f":"H20","v":0},0,0,0,0,{"$f":"IF(ABS(SUM(BJ20:BN20)-H20)>0.01,\"err. Somma\",\"\")","v":""}]
[null,null,"PO) Isolamento coperture",null,"Esterno",6838.64,{"$f":"IF(ImpLav<>0,F21*ImpSicLav/ImpLav,0)","v":0},{"$f":"SUM(F21:G21)","v":6838.64},{"$f":"H21*AliqIva","v":683.86400000000003},{"$f":"H21+I21","v":7522.5040000000008},{"$f":"IF(ImpLav<>0,F21*ImpTecLav/ImpLav,0)","v":1989.6657979348233},{"$f":"SUM(J21:K21)","v":9512.1697979348246},{"$f":"IF(L21<=T21,L21*percDetr,T21*percDetr)","v":6658.5188585543765},null,"..","..","ok",{"$f":"CONCATENATE(C21,\" '\",E21,\"'\")","v":"PO) Isolamento coperture 'Esterno'"},1,9815.7698085364627,"ok",null,{"$f":"IF(L21<T21,L21,T21)","v":9512.1697979348246},null,{"$f":"IF(L21>T21,L21-T21,0)","v":0},null,5265.7527999999993,null,1392.7660585543763,null,null,"PO) Isolamento coperture 'Esterno'",{"$f":"IF(TipoEdif=1,50000,IF(N_Uimm>8,40000*8+30000*(N_Uimm-8),40000*N_Uimm))","v":120000},"ok",null,0,{"$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":276},{"$f":"AU21","v":6838.64},{"$f":"K21","v":1989.6657979348233},{"$f":"BF21*SUM(AN21:AO21)","v":711.46401060163885},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN21:AQ21),AG21)","v":9815.7698085364627},"ok",null,{"$f":"IF(F21>AJ21,F21-AJ21,0)","v":6838.64},{"$f":"SUM(AK21:AM21)","v":276},0,true,{"$f":"H21","v":6838.64},{"$f":"AV21*S21+AW21*BG21","v":276},{"$f":"H21","v":6838.64},true,true,true,true,0.10000000149011599,0,null,"PO) Isolamento coperture 'Esterno'",6838.64,0,0,0,0,""]
[null,null,"PS) Isolamento Pavimenti",null,"Esterno",4949.5600000000004,{"$f":"IF(ImpLav<>0,F22*ImpSicLav/ImpLav,0)","v":0},{"$f":"SUM(F22:G22)","v":4949.5600000000004},{"$f":"H22*AliqIva","v":494.95600000000007},{"$f":"H22+I22","v":5444.5160000000005},{"$f":"IF(ImpLav<>0,F22*ImpTecLav/ImpLav,0)","v":1440.0480573368804},{"$f":"SUM(J22:K22)","v":6884.564057336881},{"$f":"IF(L22<=T22,L22*percDetr,T22*percDetr)","v":4819.1948401358168},null,"..","..","ok",{"$f":"CONCATENATE(C22,\" '\",E22,\"'\")","v":"PS) Isolamento Pavimenti 'Esterno'"},100,6884.5640647122991,"ok",null,{"$f":"IF(L22<T22,L22,T22)","v":6884.564057336881},null,{"$f":"IF(L22>T22,L22-T22,0)","v":0},null,3811.1612000000005,null,1008.0336401358164,null,null,"PS) Isolamento Pavimenti 'Esterno'",{"$f":"IF(TipoEdif=1,50000,IF(N_Uimm>8,40000*8+30000*(N_Uimm-8),40000*N_Uimm))","v":120000},"ok",null,4949.5600000000004,{"$f":"IF(E22=\"Interno/terreno\",180,144)","v":144},{"$f":"IF(S22<>0,IF(F22<>0,G22*AJ22/F22/S22,0),0)","v":0},0,{"$f":"MIN(AY22,AZ22,BA22)","v":4949.5600000000004},{"$f":"AU22","v":0},{"$f":"K22","v":1440.0480573368804},{"$f":"BF22*SUM(AN22:AO22)","v":494.95600737541855},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN22:AQ22),AG22)","v":6884.5640647122991},"ok",null,{"$f":"IF(F22>AJ22,F22-AJ22,0)","v":0},{"$f":"SUM(AK22:AM22)","v":144},0,true,{"$f":"H22","v":4949.5600000000004},{"$f":"AV22*S22+AW22*BG22","v":14400},{"$f":"H22","v":4949.5600000000004},true,true,true,true,0.10000000149011599,0,null,"PS) Isolamento Pavimenti 'Esterno'",{"$f":"H22","v":4949.5600000000004},0,0,0,0,""]
[null,null,"IN) Serramenti con chiusure oscuranti",null,{"$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"},3162.33,{"$f":"IF(ImpLav<>0,F23*ImpSicLav/ImpLav,0)","v":0},{"$f":"SUM(F23:G23)","v":3162.33},{"$f":"H23*AliqIva","v":316.233},{"$f":"H23+I23","v":3478.5630000000001},{"$f":"IF(ImpLav<>0,F23*ImpTecLav/ImpLav,0)","v":920.06303048314135},{"$f":"SUM(J23:K23)","v":4398.6260304831412},{"$f":"IF(L23<=T23,L23*percDetr,T23*percDetr)","v":3079.0382213381986},null,"..","..","ok",{"$f":"CONCATENATE(C23,\" '\",E23,\"'\")","v":"IN) Serramenti con chiusure oscuranti 'Zone D, E ed F'"},8.4600000000000009,7877.1890399076183,"ok",null,{"$f":"IF(L23<T23,L23,T23)","v":4398.6260304831412},null,{"$f":"IF(L23>T23,L23-T23,0)","v":0},null,2434.9940999999999,null,644.04412133819892,null,null,"IN) Serramenti con chiusure oscuranti 'Zone D, E ed F'",{"$f":"54545*N_Uimm","v":163635},"ok",null,0,{"$f":"IF(E23=\"Zone A, B e C\",IF(C23=\"IN) Serramenti\",660,780),IF(C23=\"IN) Serramenti\",780,900))","v":900},{"$f":"IF(S23<>0,IF(F23<>0,G23*AJ23/F23/S23,0),0)","v":0},400,{"$f":"MIN(AY23,AZ23,BA23)","v":3162.33},{"$f":"AU23","v":3162.33},{"$f":"K23","v":920.06303048314135},{"$f":"BF23*SUM(AN23:AO23)","v":632.46600942447697},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN23:AQ23),AG23)","v":7877.1890399076183},"ok",null,{"$f":"IF(F23>AJ23,F23-AJ23,0)","v":3162.33},{"$f":"SUM(AK23:AM23)","v":1300},0,true,{"$f":"H23","v":3162.33},{"$f":"AV23*S23+AW23*BG23","v":10998.000000000002},{"$f":"H23","v":3162.33},true,true,true,true,0.10000000149011599,0,null,"IN) Serramenti con chiusure oscuranti 'Zone D, E ed F'",3162.33,0,0,0,0,""]
[null,null,"Totali Isolamento PV) PO) PS) e IN)",null,null,{"$f":"SUM(F20:F23)","v":14950.53},0,14950.53,1495.0530000000001,16445.582999999999,4349.7768857548454,20795.359885754846,{"$f":"SUM(M20:M23)","v":14556.751920028391},null,null,null,null,{"$f":"C24","v":"Totali Isolamento PV) PO) PS) e IN)"},null,24577.522913156379,"ok",null,{"$f":"IF(T24=AG24,IF(L24<T24,L24,T24),SUM(W20:X23))","v":20795.359885754846},null,{"$f":"IF(L24>W24,L24-W24,0)","v":0},null,11511.908099999999,null,3044.8438200283917,null,null,"Totali Isolamento PV) PO) PS) e IN)",{"$f":"54545*N_Uimm","v":163635},"ok",null,null,null,null,null,null,null,null,null,{"$f":"IF(Titolare!$I$8=TRUE,SUM(AR20:AR23),AG24)","v":24577.522913156379},"ok",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totali Isolamento PV) PO) PS) e IN)",{"$f":"SUM(BJ20:BJ23)","v":14950.53},{"$f":"SUM(BK20:BK23)","v":0},{"$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,{"$f":"IF(ImpLav<>0,F25*ImpSicLav/ImpLav,0)","v":0},{"$f":"SUM(F25:G25)","v":0},{"$f":"H25*AliqIva","v":0},{"$f":"H25+I25","v":0},{"$f":"IF(ImpLav<>0,F25*ImpTecLav/ImpLav,0)","v":0},{"$f":"SUM(J25:K25)","v":0},{"$f":"IF(L25<=T25,L25*percDetr,T25*percDetr)","v":0},null,"..","..","ok",{"$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",{"$f":"54545*N_Uimm","v":163635},"ok",null,0,0,{"$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",{"$f":"H25","v":0},0,0,0,0,""]
[null,null,"Impianti climatizzazione con ","CC)Caldaie a Condensazione",null,0,{"$f":"IF(ImpLav<>0,F26*ImpSicLav/ImpLav,0)","v":0},{"$f":"SUM(F26:G26)","v":0},{"$f":"H26*AliqIva","v":0},{"$f":"H26+I26","v":0},{"$f":"IF(ImpLav<>0,F26*ImpTecLav/ImpLav,0)","v":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":81816},"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$2=TRUE,180,60),0)","v":180},true,{"$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'",{"$f":"H26","v":0},0,0,0,0,""]
[null,null,"GA) Generatori aria calda Condensazione",null,null,0,{"$f":"IF(ImpLav<>0,F27*ImpSicLav/ImpLav,0)","v":0},{"$f":"SUM(F27:G27)","v":0},{"$f":"H27*AliqIva","v":0},{"$f":"H27+I27","v":0},{"$f":"IF(ImpLav<>0,F27*ImpTecLav/ImpLav,0)","v":0},{"$f":"SUM(J27:K27)","v":0},{"$f":"IF(L27<=T27,L27*percDetr,T27*percDetr)","v":0},null,"..","..","ok",{"$f":"C27","v":"GA) Generatori aria calda Condensazione"},1,0,"ok",null,{"$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":81816},"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$2=TRUE,180,60),0)","v":180},true,{"$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",{"$f":"H27","v":0},0,0,0,0,""]
[null,null,"IB) Impianti Biomassa",null,null,0,{"$f":"IF(ImpLav<>0,F28*ImpSicLav/ImpLav,0)","v":0},{"$f":"SUM(F28:G28)","v":0},{"$f":"H28*AliqIva","v":0},{"$f":"H28+I28","v":0},{"$f":"IF(ImpLav<>0,F28*ImpTecLav/ImpLav,0)","v":0},{"$f":"SUM(J28:K28)","v":0},{"$f":"IF(L28<=T28,L28*percDetr,T28*percDetr)","v":0},null,"..","..","ok",{"$f":"C28","v":"IB) Impianti Biomassa"},1,0,"ok",null,{"$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":81816},"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$2=TRUE,180,60),0)","v":180},true,{"$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",{"$f":"H28","v":0},0,0,0,0,""]
[null,null,"SA) Scaldacqua a pompa di calore",null,null,0,{"$f":"IF(ImpLav<>0,F29*ImpSicLav/ImpLav,0)","v":0},{"$f":"SUM(F29:G29)","v":0},{"$f":"H29*AliqIva","v":0},{"$f":"H29+I29","v":0},{"$f":"IF(ImpLav<>0,F29*ImpTecLav/ImpLav,0)","v":0},{"$f":"SUM(J29:K29)","v":0},{"$f":"IF(L29<=T29,L29*percDetr,T29*percDetr)","v":0},null,"..","..","ok",{"$f":"C29","v":"SA) Scaldacqua a pompa di calore"},1,0,"ok",null,{"$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":81816},"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",{"$f":"H29","v":0},0,0,0,0,""]
[null,null,"Totali GA)  IB)  SA)",null,null,{"$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":81816},"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,{"$f":"IF(ImpLav<>0,F31*ImpSicLav/ImpLav,0)","v":0},{"$f":"SUM(F31:G31)","v":0},{"$f":"H31*AliqIva","v":0},{"$f":"H31+I31","v":0},{"$f":"IF(ImpLav<>0,F31*ImpTecLav/ImpLav,0)","v":0},{"$f":"SUM(J31:K31)","v":0},{"$f":"IF(L31<=T31,L31*percDetr,T31*percDetr)","v":0},null,"..","..","ok",{"$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'",{"$f":"90909*N_Uimm","v":272727},"ok",null,0,0,{"$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'",{"$f":"H31","v":0},0,0,0,0,""]
[null,null,"ST) Collettori Solari",null,"Piani Vetrati",0,0,0,0,0,0,0,0,null,"..","..","ok",{"$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'",{"$f":"54545*N_Uimm","v":163635},"ok",null,0,0,{"$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,0,0,0,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,{"$f":"C36","v":"EBA) Eliminazione Barriere architettoniche"},1,288000,"ok",null,0,null,0,null,0,null,0,null,null,"EBA) Eliminazione Barriere architettoniche",{"$f":"IF(F36>0,IF(96000*N_Uimm > F15,96000*N_Uimm - F15,0),96000*N_Uimm )","v":288000},"ok",null,0,0,null,null,null,null,null,null,{"$f":"AG36","v":288000},"ok",null,0,0,0,true,0,0,0,true,true,true,true,0.1,null,null,"EBA) Eliminazione Barriere architettoniche",0,0,0,0,0,""]
[null,null,"Totale Interventi Trainati Parti Comuni : ",null,null,{"$f":"SUM(F24:F26)+SUM(F30:F36)","v":14950.53},0,14950.53,1495.0530000000001,16445.582999999999,4349.7768857548454,20795.359885754846,14556.751920028391,null,null,null,null,null,null,null,null,{"$f":"C37","v":"Totale Interventi Trainati Parti Comuni : "},{"$f":"W24+W25+W26+SUM(W30:X36)","v":20795.359885754846},null,{"$f":"Y24+Y25+Y26+SUM(Y30:Z36)","v":0},null,{"$f":"AA24+AA25+AA26+SUM(AA30:AB36)","v":11511.908099999999},null,{"$f":"AC24+AC25+AC26+SUM(AC30:AD36)","v":3044.8438200283917},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V37","v":"Totale Interventi Trainati Parti Comuni : "},{"$f":"BJ24+BJ25+BJ26+SUM(BJ30:BJ36)","v":14950.53},{"$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},{"$f":"BN24+BN25+BN26+SUM(BN30:BN36)","v":0}]
[]
[]
[null,null,{"$f":"CONCATENATE(\"INTERVENTI TRAINATI Unità Immobiliare N.1\",IF(UnitàImmobiliari!B3<>\"\", \" - Foglio \" & UnitàImmobiliari!B3 & \" P.lla \" & UnitàImmobiliari!C3 & \" Sub. \" & UnitàImmobiliari!D3,\"\"),IF(UnitàImmobiliari!I3<>\"\",\" @ \",\"\"),IFERROR(INDEX(Committenti!B3:D1017,MATCH(UnitàImmobiliari!I3,Committenti!D3:D1017,0),1),\"\"),\" \",IFERROR(INDEX(Committenti!B3:D1017,MATCH(UnitàImmobiliari!I3,Committenti!D3:D1017,0),2),\"\"))","v":"INTERVENTI TRAINATI Unità Immobiliare N.1 - Foglio 302 P.lla 200 Sub. 1 @ Prato Pietro"},null,null,null,null,null,null,null,null,null,null,"..",null,null,"Asseverabile",{"$f":"CONCATENATE(\"Spesa detraibile ammissibile \",C40)","v":"Spesa detraibile ammissibile INTERVENTI TRAINATI Unità Immobiliare N.1 - Foglio 302 P.lla 200 Sub. 1 @ Prato Pietro"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Spesa Massima Ammissibile (norma primaria)",null,null,null,{"$f":"CONCATENATE(\"Spesa Specifica MITE - \",C40)","v":"Spesa Specifica MITE - INTERVENTI TRAINATI Unità Immobiliare N.1 - Foglio 302 P.lla 200 Sub. 1 @ Prato Pietro"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Ripartizione tra le Imprese -  Imponibile Lavori \",C40)","v":"Ripartizione tra le Imprese -  Imponibile Lavori INTERVENTI TRAINATI Unità Immobiliare N.1 - Foglio 302 P.lla 200 Sub. 1 @ Prato Pietro"}]
[null,null,"  Interventi",null,null,"Importo Lavori","Incidenza Sicurezza","Imponibile","Iva","Importo c.iva","Spese tecniche","Totale",{"$f":"$M$8","v":"Credito Spettante 70% Spesa Ammessa"},null,null,null,null,"Interventi","Superficie Intervento / UnitàMisura","Min(Spesa Max Ammissibile;Spesa Max Intervento)","Verifica Max",null,"Spesa Ammessa",null,"Quota Eccedente Spesa detraibile Ammessa",null,{"$f":"$AA$8","v":"Credito Spettante\n70% Spesa Ammessa\nQuota Imprese | Quota Tecnici"},null,null,null,null,"Interventi","Spesa Massima Ammissibile","Ver. Max",null,"Importo Lavori Fornitura e Posa","Costo dei Beni (Allegato A)","Opere per installazione (Sicurezza)","Manodopera",{"$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$39,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":""},{"$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},{"$f":"IF(ImpLav<>0,F42*ImpTecLav/ImpLav,0)","v":0},{"$f":"SUM(J42:K42)","v":0},{"$f":"IF(L42<=T42,L42*percDetr,T42*percDetr)","v":0},null,"..","..","ok",{"$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},{"$f":"H43+I43","v":0},{"$f":"IF(ImpLav<>0,F43*ImpTecLav/ImpLav,0)","v":0},{"$f":"SUM(J43:K43)","v":0},{"$f":"IF(L43<=T43,L43*percDetr,T43*percDetr)","v":0},null,"..","..","ok",{"$f":"CONCATENATE(C43,\" '\",E43,\"'\")","v":"PO) Isolamento coperture 'Esterno'"},1,0,"ok",null,{"$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,{"$f":"R43","v":"PO) Isolamento coperture 'Esterno'"},0,0,0,0,0,""]
[null,null,"PS) Isolamento Pavimenti",null,"Esterno",{"$f":"0.371*19215.9+0.4606*17968.93","v":15405.588058000001},0,{"$f":"SUM(F44:G44)","v":15405.588058000001},{"$f":"H44*AliqIva","v":1540.5588058000003},{"$f":"H44+I44","v":16946.146863800001},{"$f":"IF(ImpLav<>0,F44*ImpTecLav/ImpLav,0)","v":4482.1735982703804},{"$f":"SUM(J44:K44)","v":21428.32046207038},{"$f":"IF(L44<=T44,L44*percDetr,T44*percDetr)","v":14999.824323449266},null,"..","..","ok",{"$f":"CONCATENATE(C44,\" '\",E44,\"'\")","v":"PS) Isolamento Pavimenti 'Esterno'"},242,21428.32046207038,"ok",null,{"$f":"IF(L44<T44,L44,T44)","v":21428.32046207038},null,{"$f":"IF(L44>T44,L44-T44,0)","v":0},null,11862.302804660001,null,3137.5215187892659,null,null,"PS) Isolamento Pavimenti 'Esterno'",54545,"ok",null,15405.59,{"$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":15405.588058000001},{"$f":"AU44","v":0},{"$f":"K44","v":4482.1735982703804},{"$f":"BF44*SUM(AN44:AO44)","v":1540.5588058000003},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN44:AQ44),AG44)","v":21428.32046207038},"ok",null,{"$f":"IF(F44>AJ44,F44-AJ44,0)","v":0},{"$f":"SUM(AK44:AM44)","v":171},0,true,{"$f":"H44","v":15405.588058000001},{"$f":"AV44*S44+AW44*BG44","v":41382},{"$f":"H44","v":15405.588058000001},true,true,true,true,0.1,0,null,"PS) Isolamento Pavimenti 'Esterno'",{"$f":"H44","v":15405.588058000001},0,0,0,0,""]
[null,null,"IN) Serramenti con chiusure oscuranti",null,{"$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"},{"$f":"0.371*17880.83+0.4606*18699.4","v":15246.731570000002},0,{"$f":"SUM(F45:G45)","v":15246.731570000002},{"$f":"H45*AliqIva","v":1524.6731570000002},{"$f":"H45+I45","v":16771.404727000001},{"$f":"IF(ImpLav<>0,F45*ImpTecLav/ImpLav,0)","v":4435.9551511882637},{"$f":"SUM(J45:K45)","v":21207.359878188265},{"$f":"IF(L45<=T45,L45*percDetr,T45*percDetr)","v":14845.151914731785},null,"..","..","ok",{"$f":"CONCATENATE(C45,\" '\",E45,\"'\")","v":"IN) Serramenti con chiusure oscuranti 'Zone D, E ed F'"},18.77,21207.36162790767,"ok",null,{"$f":"IF(L45<T45,L45,T45)","v":21207.359878188265},null,{"$f":"IF(L45>T45,L45-T45,0)","v":0},null,11739.9833089,null,3105.1686058317841,null,null,"IN) Serramenti con chiusure oscuranti 'Zone D, E ed F'",54545,"ok",null,15246.73,{"$f":"IF(E45=\"Zone A, B e C\",IF(C45=\"IN) Serramenti\",660,780),IF(C45=\"IN) Serramenti\",780,900))","v":900},68.83,100,{"$f":"MIN(AY45,AZ45,BA45)","v":15246.731570000002},{"$f":"AU45","v":1.5700000021752203E-3},{"$f":"K45","v":4435.9551511882637},{"$f":"BF45*SUM(AN45:AO45)","v":1524.6733367194013},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN45:AQ45),AG45)","v":21207.36162790767},"ok",null,{"$f":"IF(F45>AJ45,F45-AJ45,0)","v":1.5700000021752203E-3},{"$f":"SUM(AK45:AM45)","v":1068.83},0,true,{"$f":"H45","v":15246.731570000002},{"$f":"AV45*S45+AW45*BG45","v":20061.9391},{"$f":"H45","v":15246.731570000002},false,true,true,true,0.10000000149011599,0,null,"IN) Serramenti con chiusure oscuranti 'Zone D, E ed F'",15246.73,0,0,0,0,""]
[null,null,"Totali Isolamento PV) PO) PS) e IN",null,null,{"$f":"SUM(F42:F45)","v":30652.319628000005},0,30652.319628000005,3065.2319628000005,33717.551590800002,8918.1287494586431,{"$f":"SUM(L42:L45)","v":42635.680340258645},{"$f":"SUM(M42:M45)","v":29844.976238181051},null,null,null,null,{"$f":"C46","v":"Totali Isolamento PV) PO) PS) e IN"},null,42635.68208997805,"ok",null,{"$f":"IF(T46=AG46,IF(L46<T46,L46,T46),SUM(W42:X45))","v":42635.680340258645},null,{"$f":"IF(L46>W46,L46-W46,0)","v":0},null,23602.28611356,null,6242.69012462105,null,null,"Totali Isolamento PV) PO) PS) e IN",54545,"ok",null,null,null,null,null,null,null,null,null,{"$f":"IF(Titolare!$I$8=TRUE,SUM(AR42:AR45),AG46)","v":42635.68208997805},"ok",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totali Isolamento PV) PO) PS) e IN",{"$f":"SUM(BJ42:BJ45)","v":30652.318058000001},{"$f":"SUM(BK42:BK45)","v":0},{"$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},{"$f":"H47+I47","v":0},{"$f":"IF(ImpLav<>0,F47*ImpTecLav/ImpLav,0)","v":0},{"$f":"SUM(J47:K47)","v":0},{"$f":"IF(L47<=T47,L47*percDetr,T47*percDetr)","v":0},null,"..","..","ok",{"$f":"C47","v":"SS) Schermature solari e chiusure oscuranti"},10,0,"ok",null,{"$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 ","PC)Altro",null,{"$f":"0.371*20128.93+0.4606*20128.93","v":16739.218187999999},0,{"$f":"SUM(F48:G48)","v":16739.218187999999},{"$f":"H48*AliqIva","v":1673.9218188},{"$f":"H48+I48","v":18413.1400068},{"$f":"IF(ImpLav<>0,F48*ImpTecLav/ImpLav,0)","v":4870.1861646222233},{"$f":"SUM(J48:K48)","v":23283.326171422224},{"$f":"IF(L48<=T48,L48*percDetr,T48*percDetr)","v":16298.328319995557},null,"..","..","ok",{"$f":"CONCATENATE(C48,\" '\",D48,\"'\")","v":"Impianti climatizzazione con  'PC)Altro'"},11.8,23283.326171422224,"ok",null,{"$f":"IF(L48<T48,L48,T48)","v":23283.326171422224},null,{"$f":"IF(L48>T48,L48-T48,0)","v":0},null,12889.198004760001,null,3409.1303152355567,null,null,"Impianti climatizzazione con  'PC)Altro'",27272,"ok",null,16739.22,{"$f":"IF(LEFT(D48,3)=\"CC)\",IF(S48<=35,240,216),IF(D48=\"PC)Aria/Aria\",720,IF(D48=\"PC)Altro\",1560,IF(D48=\"PC)Geotermiche\",2280,IF(LEFT(D48,4)=\"PCA)\",1560,IF(LEFT(D48,3)=\"SI)\",1860,0))))))","v":1560},{"$f":"IF(S48<>0,IF(F48<>0,G48*AJ48/F48/S48,0),0)","v":0},93.6,{"$f":"MIN(AY48,AZ48,BA48)","v":16739.218187999999},{"$f":"AU48","v":0},{"$f":"K48","v":4870.1861646222233},{"$f":"BF48*SUM(AN48:AO48)","v":1673.9218188},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN48:AQ48),AG48)","v":23283.326171422224},"ok",null,{"$f":"IF(F48>AJ48,F48-AJ48,0)","v":0},{"$f":"SUM(AK48:AM48)","v":1653.6},{"$f":"IF($T$2=TRUE,IF($X$2=TRUE,180,60),0)","v":180},true,{"$f":"H48","v":16739.218187999999},{"$f":"AV48*S48+AW48*BG48","v":48852.479999999996},{"$f":"H48","v":16739.218187999999},true,true,true,true,0.1,163,null,"Impianti climatizzazione con  'PC)Altro'",16739.22,0,0,0,0,""]
[null,null,"SA) Scaldacqua a pompa di calore",null,null,0,0,{"$f":"SUM(F49:G49)","v":0},{"$f":"H49*AliqIva","v":0},{"$f":"H49+I49","v":0},{"$f":"IF(ImpLav<>0,F49*ImpTecLav/ImpLav,0)","v":0},{"$f":"SUM(J49:K49)","v":0},{"$f":"IF(L49<=T49,L49*percDetr,T49*percDetr)","v":0},null,"..","..","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},0,3000,{"$f":"MIN(AY49,AZ49,BA49)","v":0},{"$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},{"$f":"SUM(AK49:AM49)","v":4500},0,true,{"$f":"H49","v":0},{"$f":"AV49","v":4500},{"$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,{"$f":"SUM(F48:F49)","v":16739.218187999999},0,16739.218187999999,1673.9218188,18413.1400068,4870.1861646222233,23283.326171422224,16298.328319995557,null,null,null,null,{"$f":"C50","v":"Totali Impianti ed  SA)"},null,23283.326171422224,"ok",null,{"$f":"IF(T50=AG50,IF(L50<T50,L50,T50),SUM(W48:X49))","v":23283.326171422224},null,{"$f":"IF(L50>W50,L50-W50,0)","v":0},null,12889.198004760001,null,3409.1303152355567,null,null,"Totali Impianti ed  SA)",27272,"ok",null,null,null,null,null,null,null,null,null,{"$f":"IF(Titolare!$I$8=TRUE,SUM(AR48:AR49),AG50)","v":23283.326171422224},"ok",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totali Impianti ed  SA)",{"$f":"SUM(BJ48:BJ49)","v":16739.22},{"$f":"SUM(BK48:BK49)","v":0},{"$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},{"$f":"H51+I51","v":0},{"$f":"IF(ImpLav<>0,F51*ImpTecLav/ImpLav,0)","v":0},{"$f":"SUM(J51:K51)","v":0},{"$f":"IF(L51<=T51,L51*percDetr,T51*percDetr)","v":0},null,"..","..","ok",{"$f":"CONCATENATE(C51,\" '\",E51,\"'\")","v":"CO) Sistemi di Microgenerazione 'Celle a combustibile'"},1,0,"ok",null,{"$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'",{"$f":"H51","v":0},0,0,0,0,""]
[null,null,"IB) Generatori a Biomassa",null,null,0,0,0,0,0,0,0,0,null,"..","..","ok",{"$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$2=TRUE,180,60),0)","v":180},true,0,31920,{"$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,"..","..","ok",{"$f":"C53","v":"BA) Building Automation"},95,0,"ok",null,0,null,0,null,0,null,0,null,null,"BA) Building Automation",13636,"ok",null,0,60,{"$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$8=TRUE,SUM(AN53:AQ53),AG53)","v":0},"ok",null,0,90,0,true,0,8550,{"$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,"Scoperti",0,0,0,0,0,0,0,0,null,"..","..","ok",{"$f":"CONCATENATE(C54,\" '\",E54,\"'\")","v":"ST) Collettori Solari 'Scoperti'"},1,0,"ok",null,0,null,0,null,0,null,0,null,null,"ST) Collettori Solari 'Scoperti'",54545,"ok",null,0,{"$f":"IF(E54=\"Scoperti\",900,IF(E54=\"Piani vetrati\",1200,1500))","v":900},{"$f":"IF(S54<>0,IF(F54<>0,G54*AJ54/F54/S54,0),0)","v":0},285,{"$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$8=TRUE,SUM(AN54:AQ54),AG54)","v":0},"ok",null,0,1185,0,true,0,1185,{"$f":"H54","v":0},true,true,true,true,0.10000000149011599,0,null,"ST) Collettori Solari 'Scoperti'",0,0,0,0,0,""]
[null,null,"FV) Solare Fotovoltaico [ kWp ]",null,{"$f":"0.371*2.94+0.4606*2.94","v":2.4449040000000002},{"$f":"0.371*7948.27+0.4606*7948.27","v":6609.7813320000005},0,6609.7813320000005,660.97813320000012,7270.7594652000007,1923.0805903086696,9193.84005550867,4107.4387200000001,null,"..",null,"ok",{"$f":"C55","v":"FV) Solare Fotovoltaico [ kWp ]"},{"$f":"E55","v":2.4449040000000002},5867.7696000000005,"ko",null,5867.7696000000005,null,3326.0704555086695,null,3248.2834996977413,null,859.15522030225918,null,null,"FV) Solare Fotovoltaico [ kWp ]",{"$f":"IF(ISNUMBER(FIND(\"ristr\",C55))=FALSE,IF(E55*2400<48000*N_Uimm,E55*2400,48000*N_Uimm),IF(E55*1600<48000*N_Uimm,E55*1600,48000*N_Uimm))","v":5867.7696000000005},"ko",null,0,null,null,null,null,{"$f":"AU55","v":6609.7813320000005},{"$f":"K55","v":1923.0805903086696},{"$f":"BF55*SUM(AN55:AO55)","v":660.97814304934093},{"$f":"AG55","v":5867.7696000000005},"ko",null,6609.7813320000005,0,0,true,6609.7813320000005,0,{"$f":"H55","v":6609.7813320000005},true,true,true,true,0.10000000149011599,0,null,"FV) Solare Fotovoltaico [ kWp ]",6609.78,0,0,0,0,""]
[null,null,"AC) Sistema di Accumulo [ kWh ]",null,{"$f":"0.371*10.8+0.4606*10.8","v":8.9812800000000017},{"$f":"0.371*9162.5+0.4606*9162.5","v":7619.5349999999999},0,7619.5349999999999,761.95350000000008,8381.4884999999995,2216.8630291501399,10598.351529150139,6286.8960000000015,null,"..",null,"ok",{"$f":"C56","v":"AC) Sistema di Accumulo [ kWh ]"},{"$f":"E56","v":8.9812800000000017},8981.2800000000025,"ko",null,8981.2800000000025,null,1617.0715291501365,null,4971.8624995373593,null,1315.033500462642,null,null,"AC) Sistema di Accumulo [ kWh ]",{"$f":"IF(E56*1000<48000*N_Uimm,E56*1000,48000*N_Uimm)","v":8981.2800000000025},"ko",null,0,null,null,null,null,7619.5349999999999,2216.8630291501399,761.95350000000008,{"$f":"AG56","v":8981.2800000000025},"ko",null,7619.5349999999999,0,0,true,7619.5349999999999,0,7619.5349999999999,true,true,true,true,0.1,0,null,"AC) Sistema di Accumulo [ kWh ]",7619.54,0,0,0,0,""]
[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},1500,"ok",null,0,null,0,null,0,null,0,null,null,"CR) Colonnine di Ricarica",{"$f":"IF(TipoEdif=1,2000,IF(N_Uimm>8,1200,1500))","v":1500},"ok",null,0,null,null,null,null,0,0,0,{"$f":"AG57","v":1500},"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 U.Imm.N.1",null,null,{"$f":"F46+F47+SUM(F50:F58)","v":61620.854147999999},0,61620.854147999999,6162.0854148000008,67782.939562799991,17928.258533539676,85711.198096339678,56537.639278176604,null,null,null,null,null,null,null,null,{"$f":"C59","v":"Totale Interventi Trainati U.Imm.N.1"},{"$f":"W46+W47+SUM(W50:X58)","v":80768.056111680868},null,{"$f":"Y46+Y47+SUM(Y50:Z58)","v":4943.141984658806},null,{"$f":"AA46+AA47+SUM(AA50:AB58)","v":44711.630117555105},null,{"$f":"AC46+AC47+SUM(AC50:AD58)","v":11826.009160621508},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V59","v":"Totale Interventi Trainati U.Imm.N.1"},{"$f":"BJ46+BJ47+SUM(BJ50:BJ58)","v":61620.858057999998},{"$f":"BK46+BK47+SUM(BK50:BK58)","v":0},{"$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,{"$f":"CONCATENATE(\"INTERVENTI TRAINATI Unità Immobiliare N.2\",IF(UnitàImmobiliari!B4<>\"\", \" - Foglio \" & UnitàImmobiliari!B4 & \" P.lla \" & UnitàImmobiliari!C4 & \" Sub. \" & UnitàImmobiliari!D4,\"\"),IF(UnitàImmobiliari!I4<>\"\",\" @ \",\"\"),IFERROR(INDEX(Committenti!B3:D1017,MATCH(UnitàImmobiliari!I4,Committenti!D3:D1017,0),1),\"\"),\" \",IFERROR(INDEX(Committenti!B3:D1017,MATCH(UnitàImmobiliari!I4,Committenti!D3:D1017,0),2),\"\"))","v":"INTERVENTI TRAINATI Unità Immobiliare N.2 - Foglio 302 P.lla 201 Sub. 1 @ Prato Pietro"},null,null,null,null,null,null,null,null,null,null,"..",null,null,"Asseverabile",{"$f":"CONCATENATE(\"Spesa detraibile ammissibile \",C78)","v":"Spesa detraibile ammissibile INTERVENTI TRAINATI Unità Immobiliare N.2 - Foglio 302 P.lla 201 Sub. 1 @ Prato Pietro"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Spesa Massima Ammissibile (norma primaria)",null,null,null,{"$f":"CONCATENATE(\"Spesa Specifica MITE - \",C78)","v":"Spesa Specifica MITE - INTERVENTI TRAINATI Unità Immobiliare N.2 - Foglio 302 P.lla 201 Sub. 1 @ Prato Pietro"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Ripartizione tra le Imprese -  Imponibile Lavori \",C78)","v":"Ripartizione tra le Imprese -  Imponibile Lavori INTERVENTI TRAINATI Unità Immobiliare N.2 - Foglio 302 P.lla 201 Sub. 1 @ Prato Pietro"}]
[null,null,"  Interventi",null,null,"Importo Lavori","Incidenza Sicurezza","Imponibile","Iva","Importo c.iva","Spese tecniche","Totale",{"$f":"$M$8","v":"Credito Spettante 70% Spesa Ammessa"},null,null,null,null,"Interventi","Superficie Intervento / UnitàMisura","Min(Spesa Max Ammissibile;Spesa Max Intervento)","Verifica Max",null,"Spesa Ammessa",null,"Quota Eccedente Spesa detraibile Ammessa",null,{"$f":"$AA$8","v":"Credito Spettante\n70% Spesa Ammessa\nQuota Imprese | Quota Tecnici"},null,null,null,null,"Interventi","Spesa Massima Ammissibile","Ver. Max",null,"Importo Lavori Fornitura e Posa","Costo dei Beni (Allegato A)","Opere per installazione (Sicurezza)","Manodopera",{"$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$39,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$42<>\"\",'Dati Gen'!$B$42,\"\")","v":""}]
[null,null,"PV) Isolamento pareti perimetrali",null,"Esterno",0,0,{"$f":"SUM(F80:G80)","v":0},{"$f":"H80*AliqIva","v":0},{"$f":"H80+I80","v":0},{"$f":"IF(ImpLav<>0,F80*ImpTecLav/ImpLav,0)","v":0},{"$f":"SUM(J80:K80)","v":0},{"$f":"IF(L80<=T80,L80*percDetr,T80*percDetr)","v":0},null,"..","..","ok",{"$f":"CONCATENATE(C80,\" '\",E80,\"'\")","v":"PV) Isolamento pareti perimetrali 'Esterno'"},1,{"$f":"MIN(AG80,AR80)","v":0},{"$f":"IF(L80>T80,\"ko\",\"ok\")","v":"ok"},null,{"$f":"IF(L80<T80,L80,T80)","v":0},null,{"$f":"IF(L80>T80,L80-T80,0)","v":0},null,{"$f":"IF(M80<>0,J80*M80/L80,0)","v":0},null,{"$f":"IF(M80<>0,K80*M80/L80,0)","v":0},null,null,{"$f":"R80","v":"PV) Isolamento pareti perimetrali 'Esterno'"},54545,{"$f":"IF(L80>AG80,\"ko\",\"ok\")","v":"ok"},null,0,{"$f":"IF(ZonaClimatica=\"A\",IF(E80=\"Parete Ventilata\",240,IF(E80=\"Interno\",96,180)),IF(ZonaClimatica=\"B\",IF(E80=\"Parete Ventilata\",240,IF(E80=\"Interno\",96,180)),IF(ZonaClimatica=\"C\",IF(E80=\"Parete Ventilata\",240,IF(E80=\"Interno\",96,180)),IF(E80=\"Parete Ventilata\",260,IF(E80=\"Interno\",104,195)))))","v":195},{"$f":"IF(S80<>0,IF(F80<>0,G80*AJ80/F80/S80,0),0)","v":0},27,{"$f":"MIN(AY80,AZ80,BA80)","v":0},{"$f":"AU80","v":0},{"$f":"K80","v":0},{"$f":"BF80*SUM(AN80:AO80)","v":0},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN80:AQ80),AG80)","v":0},{"$f":"IF(L80>AR80,\"ko\",\"ok\")","v":"ok"},null,{"$f":"IF(F80>AJ80,F80-AJ80,0)","v":0},{"$f":"SUM(AK80:AM80)","v":222},0,true,{"$f":"H80","v":0},{"$f":"AV80*S80+AW80*BG80","v":222},{"$f":"H80","v":0},true,true,true,true,0.10000000149011599,0,null,{"$f":"R80","v":"PV) Isolamento pareti perimetrali 'Esterno'"},0,0,0,0,0,{"$f":"IF(ABS(SUM(BJ80:BN80)-H80)>0.01,\"err. Somma\",\"\")","v":""}]
[null,null,"PO) Isolamento coperture",null,"Esterno",0,0,{"$f":"SUM(F81:G81)","v":0},{"$f":"H81*AliqIva","v":0},{"$f":"H81+I81","v":0},{"$f":"IF(ImpLav<>0,F81*ImpTecLav/ImpLav,0)","v":0},{"$f":"SUM(J81:K81)","v":0},{"$f":"IF(L81<=T81,L81*percDetr,T81*percDetr)","v":0},null,"..","..","?",{"$f":"CONCATENATE(C81,\" '\",E81,\"'\")","v":"PO) Isolamento coperture 'Esterno'"},1,0,"ok",null,{"$f":"IF(L81<T81,L81,T81)","v":0},null,{"$f":"IF(L81>T81,L81-T81,0)","v":0},null,0,null,0,null,null,"PO) Isolamento coperture 'Esterno'",54545,"ok",null,0,{"$f":"IF(E81=\"Copertura Ventilata\",300,IF(E81=\"Interno\",120,276))","v":276},{"$f":"IF(S81<>0,IF(F81<>0,G81*AJ81/F81/S81,0),0)","v":0},38,{"$f":"MIN(AY81,AZ81,BA81)","v":0},{"$f":"AU81","v":0},{"$f":"K81","v":0},{"$f":"BF81*SUM(AN81:AO81)","v":0},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN81:AQ81),AG81)","v":0},"ok",null,{"$f":"IF(F81>AJ81,F81-AJ81,0)","v":0},{"$f":"SUM(AK81:AM81)","v":314},0,true,{"$f":"H81","v":0},{"$f":"AV81*S81+AW81*BG81","v":314},{"$f":"H81","v":0},true,true,true,true,0.1,0,null,{"$f":"R81","v":"PO) Isolamento coperture 'Esterno'"},0,0,0,0,0,""]
[null,null,"PS) Isolamento Pavimenti",null,"Esterno",{"$f":"0.2576*19215.9","v":4950.01584},0,{"$f":"SUM(F82:G82)","v":4950.01584},{"$f":"H82*AliqIva","v":495.00158400000004},{"$f":"H82+I82","v":5445.0174239999997},{"$f":"IF(ImpLav<>0,F82*ImpTecLav/ImpLav,0)","v":1440.1806815512462},{"$f":"SUM(J82:K82)","v":6885.198105551246},{"$f":"IF(L82<=T82,L82*percDetr,T82*percDetr)","v":4819.6386738858719},null,"..","..","ok",{"$f":"CONCATENATE(C82,\" '\",E82,\"'\")","v":"PS) Isolamento Pavimenti 'Esterno'"},150,12330.215529551246,"ok",null,{"$f":"IF(L82<T82,L82,T82)","v":6885.198105551246},null,{"$f":"IF(L82>T82,L82-T82,0)","v":0},null,3811.5121967999994,null,1008.1264770858722,null,null,"PS) Isolamento Pavimenti 'Esterno'",54545,"ok",null,0,{"$f":"IF(E82=\"Interno/terreno\",180,144)","v":144},{"$f":"IF(S82<>0,IF(F82<>0,G82*AJ82/F82/S82,0),0)","v":0},27,{"$f":"MIN(AY82,AZ82,BA82)","v":4950.01584},{"$f":"AU82","v":4950.01584},{"$f":"K82","v":1440.1806815512462},{"$f":"BF82*SUM(AN82:AO82)","v":990.00316800000007},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN82:AQ82),AG82)","v":12330.215529551246},"ok",null,{"$f":"IF(F82>AJ82,F82-AJ82,0)","v":4950.01584},{"$f":"SUM(AK82:AM82)","v":171},0,true,{"$f":"H82","v":4950.01584},{"$f":"AV82*S82+AW82*BG82","v":25650},{"$f":"H82","v":4950.01584},true,true,true,true,0.1,0,null,"PS) Isolamento Pavimenti 'Esterno'",4950.0200000000004,0,0,0,0,""]
[null,null,"IN) Serramenti con chiusure oscuranti",null,{"$f":"IF(ZonaClimatica=\"A\",\"Zone A, B e C\", IF(ZonaClimatica=\"B\",\"Zone A, B e C\",IF(ZonaClimatica=\"C\",\"Zone A, B e C\",\"Zone D, E ed F\")))","v":"Zone D, E ed F"},{"$f":"0.2576*17880.83","v":4606.1018080000003},0,{"$f":"SUM(F83:G83)","v":4606.1018080000003},{"$f":"H83*AliqIva","v":460.61018080000008},{"$f":"H83+I83","v":5066.7119888000007},{"$f":"IF(ImpLav<>0,F83*ImpTecLav/ImpLav,0)","v":1340.1207300257586},{"$f":"SUM(J83:K83)","v":6406.832718825759},{"$f":"IF(L83<=T83,L83*percDetr,T83*percDetr)","v":4484.7829031780311},null,"..","..","ok",{"$f":"CONCATENATE(C83,\" '\",E83,\"'\")","v":"IN) Serramenti con chiusure oscuranti 'Zone D, E ed F'"},18,11473.544721353011,"ok",null,{"$f":"IF(L83<T83,L83,T83)","v":6406.832718825759},null,{"$f":"IF(L83>T83,L83-T83,0)","v":0},null,3546.6983921599999,null,938.08451101803098,null,null,"IN) Serramenti con chiusure oscuranti 'Zone D, E ed F'",54545,"ok",null,0,{"$f":"IF(E83=\"Zone A, B e C\",IF(C83=\"IN) Serramenti\",660,780),IF(C83=\"IN) Serramenti\",780,900))","v":900},68.83,100,{"$f":"MIN(AY83,AZ83,BA83)","v":4606.1018080000003},{"$f":"AU83","v":4606.1018080000003},{"$f":"K83","v":1340.1207300257586},{"$f":"BF83*SUM(AN83:AO83)","v":921.22037532725199},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN83:AQ83),AG83)","v":11473.544721353011},"ok",null,{"$f":"IF(F83>AJ83,F83-AJ83,0)","v":4606.1018080000003},{"$f":"SUM(AK83:AM83)","v":1068.83},0,true,{"$f":"H83","v":4606.1018080000003},{"$f":"AV83*S83+AW83*BG83","v":19238.939999999999},{"$f":"H83","v":4606.1018080000003},false,true,true,true,0.10000000149011599,0,null,"IN) Serramenti con chiusure oscuranti 'Zone D, E ed F'",4606.1000000000004,0,0,0,0,""]
[null,null,"Totali Isolamento PV) PO) PS) e IN",null,null,{"$f":"SUM(F80:F83)","v":9556.1176479999995},0,9556.1176479999995,955.61176480000017,10511.729412799999,2780.3014115770047,{"$f":"SUM(L80:L83)","v":13292.030824377005},{"$f":"SUM(M80:M83)","v":9304.4215770639021},null,null,null,null,{"$f":"C84","v":"Totali Isolamento PV) PO) PS) e IN"},null,23803.760250904255,"ok",null,{"$f":"IF(T84=AG84,IF(L84<T84,L84,T84),SUM(W80:X83))","v":13292.030824377005},null,{"$f":"IF(L84>W84,L84-W84,0)","v":0},null,7358.2105889599989,null,1946.210988103903,null,null,"Totali Isolamento PV) PO) PS) e IN",54545,"ok",null,null,null,null,null,null,null,null,null,{"$f":"IF(Titolare!$I$8=TRUE,SUM(AR80:AR83),AG84)","v":23803.760250904255},"ok",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totali Isolamento PV) PO) PS) e IN",{"$f":"SUM(BJ80:BJ83)","v":9556.1200000000008},{"$f":"SUM(BK80:BK83)","v":0},{"$f":"SUM(BL80:BL83)","v":0},{"$f":"SUM(BM80:BM83)","v":0},{"$f":"SUM(BN80:BN83)","v":0}]
[null,null,"SS) Schermature solari e chiusure oscuranti",null,null,0,0,{"$f":"SUM(F85:G85)","v":0},{"$f":"H85*AliqIva","v":0},{"$f":"H85+I85","v":0},{"$f":"IF(ImpLav<>0,F85*ImpTecLav/ImpLav,0)","v":0},{"$f":"SUM(J85:K85)","v":0},{"$f":"IF(L85<=T85,L85*percDetr,T85*percDetr)","v":0},null,"..","..","?",{"$f":"C85","v":"SS) Schermature solari e chiusure oscuranti"},1,0,"ok",null,{"$f":"IF(L85<T85,L85,T85)","v":0},null,{"$f":"IF(L85>T85,L85-T85,0)","v":0},null,0,null,0,null,null,"SS) Schermature solari e chiusure oscuranti",54545,"ok",null,0,276,{"$f":"IF(S85<>0,IF(F85<>0,G85*AJ85/F85/S85,0),0)","v":0},150,{"$f":"MIN(AY85,AZ85,BA85)","v":0},{"$f":"AU85","v":0},{"$f":"K85","v":0},{"$f":"BF85*SUM(AN85:AO85)","v":0},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN85:AQ85),AG85)","v":0},"ok",null,{"$f":"IF(F85>AJ85,F85-AJ85,0)","v":0},{"$f":"SUM(AK85:AM85)","v":426},0,true,{"$f":"H85","v":0},{"$f":"AV85*S85+AW85*BG85","v":426},{"$f":"H85","v":0},true,true,true,true,0.10000000149011599,0,null,"SS) Schermature solari e chiusure oscuranti",0,0,0,0,0,{"$f":"IF(ABS(SUM(BJ85:BN85)-H85)>0.01,\"err. Somma\",\"\")","v":""}]
[null,null,"Impianti climatizzazione con ","PC)Altro",null,{"$f":"0.2576*20128.93","v":5185.2123680000004},0,{"$f":"SUM(F86:G86)","v":5185.2123680000004},{"$f":"H86*AliqIva","v":518.52123680000011},{"$f":"H86+I86","v":5703.7336048000006},{"$f":"IF(ImpLav<>0,F86*ImpTecLav/ImpLav,0)","v":1508.6098557078942},{"$f":"SUM(J86:K86)","v":7212.3434605078946},{"$f":"IF(L86<=T86,L86*percDetr,T86*percDetr)","v":5048.6404223555255},null,"..","..","ok",{"$f":"CONCATENATE(C86,\" '\",D86,\"'\")","v":"Impianti climatizzazione con  'PC)Altro'"},11,12916.077065307896,"ok",null,{"$f":"IF(L86<T86,L86,T86)","v":7212.3434605078946},null,{"$f":"IF(L86>T86,L86-T86,0)","v":0},null,3992.6135233599998,null,1056.0268989955257,null,null,"Impianti climatizzazione con  'PC)Altro'",27272,"ok",null,0,{"$f":"IF(LEFT(D86,3)=\"CC)\",IF(S86<=35,240,216),IF(D86=\"PC)Aria/Aria\",720,IF(D86=\"PC)Altro\",1560,IF(D86=\"PC)Geotermiche\",2280,IF(LEFT(D86,4)=\"PCA)\",1560,IF(LEFT(D86,3)=\"SI)\",1860,0))))))","v":1560},{"$f":"IF(S86<>0,IF(F86<>0,G86*AJ86/F86/S86,0),0)","v":0},93.6,{"$f":"MIN(AY86,AZ86,BA86)","v":5185.2123680000004},{"$f":"AU86","v":5185.2123680000004},{"$f":"K86","v":1508.6098557078942},{"$f":"BF86*SUM(AN86:AO86)","v":1037.0424736000002},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN86:AQ86),AG86)","v":12916.077065307896},"ok",null,{"$f":"IF(F86>AJ86,F86-AJ86,0)","v":5185.2123680000004},{"$f":"SUM(AK86:AM86)","v":1653.6},{"$f":"IF($T$2=TRUE,IF($X$2=TRUE,180,60),0)","v":180},true,{"$f":"H86","v":5185.2123680000004},{"$f":"AV86*S86+AW86*BG86","v":46989.599999999999},{"$f":"H86","v":5185.2123680000004},true,true,true,true,0.1,160,null,"Impianti climatizzazione con  'PC)Altro'",5185.21,0,0,0,0,""]
[null,null,"SA) Scaldacqua a pompa di calore",null,null,0,0,{"$f":"SUM(F87:G87)","v":0},{"$f":"H87*AliqIva","v":0},{"$f":"H87+I87","v":0},{"$f":"IF(ImpLav<>0,F87*ImpTecLav/ImpLav,0)","v":0},{"$f":"SUM(J87:K87)","v":0},{"$f":"IF(L87<=T87,L87*percDetr,T87*percDetr)","v":0},null,"..","..","ok",{"$f":"C87","v":"SA) Scaldacqua a pompa di calore"},1,0,"ok",null,{"$f":"IF(L87<T87,L87,T87)","v":0},null,{"$f":"IF(L87>T87,L87-T87,0)","v":0},null,0,null,0,null,null,"SA) Scaldacqua a pompa di calore",27272,"ok",null,0,{"$f":"IF(S87<=150,1200,1500)","v":1200},0,3000,{"$f":"MIN(AY87,AZ87,BA87)","v":0},{"$f":"AU87","v":0},{"$f":"K87","v":0},{"$f":"BF87*SUM(AN87:AO87)","v":0},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN87:AQ87),AG87)","v":0},"ok",null,{"$f":"IF(F87>AJ87,F87-AJ87,0)","v":0},{"$f":"SUM(AK87:AM87)","v":4200},0,true,{"$f":"H87","v":0},{"$f":"AV87","v":4200},{"$f":"H87","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,{"$f":"SUM(F86:F87)","v":5185.2123680000004},0,5185.2123680000004,518.52123680000011,5703.7336048000006,1508.6098557078942,7212.3434605078946,5048.6404223555255,null,null,null,"ok",{"$f":"C88","v":"Totali Impianti ed  SA)"},null,12916.077065307896,"ok",null,{"$f":"IF(T88=AG88,IF(L88<T88,L88,T88),SUM(W86:X87))","v":7212.3434605078946},null,{"$f":"IF(L88>W88,L88-W88,0)","v":0},null,3992.6135233599998,null,1056.0268989955257,null,null,"Totali Impianti ed  SA)",27272,"ok",null,0,null,null,null,null,null,null,null,{"$f":"IF(Titolare!$I$8=TRUE,SUM(AR86:AR87),AG88)","v":12916.077065307896},"ok",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totali Impianti ed  SA)",{"$f":"SUM(BJ86:BJ87)","v":5185.21},{"$f":"SUM(BK86:BK87)","v":0},{"$f":"SUM(BL86:BL87)","v":0},{"$f":"SUM(BM86:BM87)","v":0},{"$f":"SUM(BN86:BN87)","v":0}]
[null,null,"CO) Sistemi di Microgenerazione",null,"Celle a combustibile",0,0,{"$f":"SUM(F89:G89)","v":0},{"$f":"H89*AliqIva","v":0},{"$f":"H89+I89","v":0},{"$f":"IF(ImpLav<>0,F89*ImpTecLav/ImpLav,0)","v":0},{"$f":"SUM(J89:K89)","v":0},{"$f":"IF(L89<=T89,L89*percDetr,T89*percDetr)","v":0},null,"..","..","?",{"$f":"CONCATENATE(C89,\" '\",E89,\"'\")","v":"CO) Sistemi di Microgenerazione 'Celle a combustibile'"},1,0,"ok",null,{"$f":"IF(L89<T89,L89,T89)","v":0},null,{"$f":"IF(L89>T89,L89-T89,0)","v":0},null,0,null,0,null,null,"CO) Sistemi di Microgenerazione 'Celle a combustibile'",90909,"ok",null,0,{"$f":"IF(E89=\"Celle a combustibile\",30000,3720)","v":30000},{"$f":"IF(S89<>0,IF(F89<>0,G89*AJ89/F89/S89,0),0)","v":0},93.6,{"$f":"MIN(AY89,AZ89,BA89)","v":0},{"$f":"AU89","v":0},{"$f":"K89","v":0},{"$f":"BF89*SUM(AN89:AO89)","v":0},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN89:AQ89),AG89)","v":0},"ok",null,{"$f":"IF(F89>AJ89,F89-AJ89,0)","v":0},{"$f":"SUM(AK89:AM89)","v":30093.599999999999},0,true,{"$f":"H89","v":0},{"$f":"AV89*S89+AW89*BG89","v":30093.599999999999},{"$f":"H89","v":0},true,true,true,true,0.10000000149011599,0,null,"CO) Sistemi di Microgenerazione 'Celle a combustibile'",0,0,0,0,0,{"$f":"IF(ABS(SUM(BJ89:BN89)-H89)>0.01,\"err. Somma\",\"\")","v":""}]
[null,null,"IB) Generatori a Biomassa",null,null,0,0,0,0,0,0,0,0,null,"..","..","?",{"$f":"C90","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,{"$f":"IF(S90<=35,420,540)","v":420},{"$f":"IF(S90<>0,IF(F90<>0,G90*AJ90/F90/S90,0),0)","v":0},0,{"$f":"MIN(AY90,AZ90,BA90)","v":0},0,0,0,{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN90:AQ90),AG90)","v":0},"ok",null,0,420,{"$f":"IF($T$2=TRUE,IF($X$2=TRUE,180,60),0)","v":180},true,0,31920,0,true,true,true,true,0.10000000149011599,175,null,"IB) Generatori a Biomassa",0,0,0,0,0,""]
[null,null,"BA) Building Automation",null,null,0,0,0,0,0,0,0,0,null,"..","..","?",{"$f":"C91","v":"BA) Building Automation"},1,0,"ok",null,0,null,0,null,0,null,0,null,null,"BA) Building Automation",13636,"ok",null,0,60,{"$f":"IF(S91<>0,IF(F91<>0,G91*AJ91/F91/S91,0),0)","v":0},30,{"$f":"MIN(AY91,AZ91,BA91)","v":0},0,0,0,{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN91:AQ91),AG91)","v":0},"ok",null,0,90,0,true,0,90,0,true,true,true,true,0.10000000149011599,0,null,"BA) Building Automation",0,0,0,0,0,""]
[null,null,"ST) Collettori Solari",null,"Scoperti",0,0,0,0,0,0,0,0,null,"..","..","?",{"$f":"CONCATENATE(C92,\" '\",E92,\"'\")","v":"ST) Collettori Solari 'Scoperti'"},1,0,"ok",null,0,null,0,null,0,null,0,null,null,"ST) Collettori Solari 'Scoperti'",54545,"ok",null,0,{"$f":"IF(E92=\"Scoperti\",900,IF(E92=\"Piani vetrati\",1200,1500))","v":900},{"$f":"IF(S92<>0,IF(F92<>0,G92*AJ92/F92/S92,0),0)","v":0},285,{"$f":"MIN(AY92,AZ92,BA92)","v":0},0,0,{"$f":"BF92*SUM(AN92:AO92)","v":0},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN92:AQ92),AG92)","v":0},"ok",null,0,1185,0,true,0,1185,0,true,true,true,true,0.10000000149011599,0,null,"ST) Collettori Solari 'Scoperti'",0,0,0,0,0,""]
[null,null,"FV) Solare Fotovoltaico [ kWp ]",null,{"$f":"0.2576*2.94","v":0.75734400000000002},{"$f":"0.2576*7948.27","v":2047.4743520000002},0,2047.4743520000002,204.74743520000004,2252.2217872000001,595.7017316781064,2847.9235188781067,1272.3379199999999,null,"..",null,"ok",{"$f":"C93","v":"FV) Solare Fotovoltaico [ kWp ]"},{"$f":"E93","v":0.75734400000000002},1817.6256000000001,"ko",null,1817.6256000000001,null,1030.2979188781067,null,1006.2022962026672,null,266.13562379733276,null,null,"FV) Solare Fotovoltaico [ kWp ]",{"$f":"IF(ISNUMBER(FIND(\"ristr\",C93))=FALSE,IF(E93*2400<48000*N_Uimm,E93*2400,48000*N_Uimm),IF(E93*1600<48000*N_Uimm,E93*1600,48000*N_Uimm))","v":1817.6256000000001},"ko",null,0,null,null,null,null,2047.4743520000002,595.7017316781064,{"$f":"BF93*SUM(AN93:AO93)","v":204.74743825097431},{"$f":"AG93","v":1817.6256000000001},"ko",null,2047.4743520000002,0,0,true,2047.4743520000002,0,2047.4743520000002,true,true,true,true,0.10000000149011599,0,null,"FV) Solare Fotovoltaico [ kWp ]",2047.47,0,0,0,0,""]
[null,null,"AC) Sistema di Accumulo [ kWh ]",null,{"$f":"0.2576*10.8","v":2.7820800000000001},{"$f":"0.2576*9162.5","v":2360.2599999999998},0,2360.2599999999998,236.02599999999998,2596.2859999999996,686.70504606671,3282.9910460667097,1947.4559999999999,null,"..",null,"ok",{"$f":"C94","v":"AC) Sistema di Accumulo [ kWh ]"},{"$f":"E94","v":2.7820800000000001},2782.08,"ko",null,2782.08,null,500.91104606670979,null,1540.1055554122456,null,407.35044458775423,null,null,"AC) Sistema di Accumulo [ kWh ]",{"$f":"IF(E94*1000<48000*N_Uimm,E94*1000,48000*N_Uimm)","v":2782.08},"ko",null,0,null,null,null,null,2360.2599999999998,686.70504606671,{"$f":"BF94*SUM(AN94:AO94)","v":236.02599999999998},{"$f":"AG94","v":2782.08},"ko",null,2360.2599999999998,0,0,true,2360.2599999999998,0,2360.2599999999998,true,true,true,true,0.1,0,null,"AC) Sistema di Accumulo [ kWh ]",2360.2600000000002,0,0,0,0,""]
[null,null,"CR) Colonnine di Ricarica",null,1,0,0,0,0,0,0,0,0,null,"..",null,"ok",{"$f":"C95","v":"CR) Colonnine di Ricarica"},{"$f":"E95","v":1},1500,"ok",null,0,null,0,null,0,null,0,null,null,"CR) Colonnine di Ricarica",{"$f":"IF(TipoEdif=1,2000,IF(N_Uimm>8,1200,1500))","v":1500},"ok",null,0,null,null,null,null,0,0,0,{"$f":"AG95","v":1500},"ok",null,0,0,0,true,0,0,0,true,true,true,true,0.1,0,null,"CR) Colonnine di Ricarica",0,0,0,0,0,""]
[null,null,"EBA) Eliminazione Barriere architettoniche",null,null,0,0,{"$f":"SUM(F96:G96)","v":0},0,{"$f":"H96+I96","v":0},0,0,0,null,"..",null,"ok",{"$f":"C96","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,{"$f":"AG96","v":96000},"ok",null,0,0,0,true,0,0,0,true,true,true,true,0.1,0,null,"EBA) Eliminazione Barriere architettoniche",0,0,0,0,0,""]
[null,null,"Totale Interventi Trainati U.Imm.N.2",null,null,{"$f":"F84+F85+SUM(F88:F96)","v":19149.064367999999},0,19149.064367999999,1914.9064368000004,21063.970804799999,5571.318045029715,26635.288849829714,17572.855919419428,null,null,null,null,null,null,null,null,{"$f":"C97","v":"Totale Interventi Trainati U.Imm.N.2"},{"$f":"W84+W85+SUM(W88:X96)","v":25104.079884884901},null,{"$f":"Y84+Y85+SUM(Y88:Z96)","v":1531.2089649448164},null,{"$f":"AA84+AA85+SUM(AA88:AB96)","v":13897.131963934913},null,{"$f":"AC84+AC85+SUM(AC88:AD96)","v":3675.7239554845155},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V97","v":"Totale Interventi Trainati U.Imm.N.2"},{"$f":"BJ84+BJ85+SUM(BJ88:BJ96)","v":19149.060000000001},{"$f":"BK84+BK85+SUM(BK88:BK96)","v":0},{"$f":"BL84+BL85+SUM(BL88:BL96)","v":0},{"$f":"BM84+BM85+SUM(BM88:BM96)","v":0},{"$f":"BN84+BN85+SUM(BN88:BN96)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Note"]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"CONCATENATE(\"INTERVENTI TRAINATI Unità Immobiliare N.3\",IF(UnitàImmobiliari!B5<>\"\", \" - Foglio \" & UnitàImmobiliari!B5 & \" P.lla \" & UnitàImmobiliari!C5 & \" Sub. \" & UnitàImmobiliari!D5,\"\"),IF(UnitàImmobiliari!I5<>\"\",\" @ \",\"\"),IFERROR(INDEX(Committenti!B3:D1017,MATCH(UnitàImmobiliari!I5,Committenti!D3:D1017,0),1),\"\"),\" \",IFERROR(INDEX(Committenti!B3:D1017,MATCH(UnitàImmobiliari!I5,Committenti!D3:D1017,0),2),\"\"))","v":"INTERVENTI TRAINATI Unità Immobiliare N.3 - Foglio 302 P.lla 201 Sub. 3 @ Prato Pietro"},null,null,null,null,null,null,null,null,null,null,"..",null,null,"Asseverabile",{"$f":"CONCATENATE(\"Spesa detraibile ammissibile \",C116)","v":"Spesa detraibile ammissibile INTERVENTI TRAINATI Unità Immobiliare N.3 - Foglio 302 P.lla 201 Sub. 3 @ Prato Pietro"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Spesa Massima Ammissibile (norma primaria)",null,null,null,{"$f":"CONCATENATE(\"Spesa Specifica MITE - \",C116)","v":"Spesa Specifica MITE - INTERVENTI TRAINATI Unità Immobiliare N.3 - Foglio 302 P.lla 201 Sub. 3 @ Prato Pietro"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Ripartizione tra le Imprese -  Imponibile Lavori \",C116)","v":"Ripartizione tra le Imprese -  Imponibile Lavori INTERVENTI TRAINATI Unità Immobiliare N.3 - Foglio 302 P.lla 201 Sub. 3 @ Prato Pietro"}]
[null,null,"  Interventi",null,null,"Importo Lavori","Incidenza Sicurezza","Imponibile","Iva","Importo c.iva","Spese tecniche","Totale",{"$f":"$M$8","v":"Credito Spettante 70% Spesa Ammessa"},null,null,null,null,"Interventi","Superficie Intervento / UnitàMisura","Min(Spesa Max Ammissibile;Spesa Max Intervento)","Verifica Max",null,"Spesa Ammessa",null,"Quota Eccedente Spesa detraibile Ammessa",null,{"$f":"$AA$8","v":"Credito Spettante\n70% Spesa Ammessa\nQuota Imprese | Quota Tecnici"},null,null,null,null,"Interventi","Spesa Massima Ammissibile","Ver. Max",null,"Importo Lavori Fornitura e Posa","Costo dei Beni (Allegato A)","Opere per installazione (Sicurezza)","Manodopera",{"$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$39,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$42<>\"\",'Dati Gen'!$B$42,\"\")","v":""}]
[null,null,"PV) Isolamento pareti perimetrali",null,"Esterno",0,0,{"$f":"SUM(F118:G118)","v":0},{"$f":"H118*AliqIva","v":0},{"$f":"H118+I118","v":0},{"$f":"IF(ImpLav<>0,F118*ImpTecLav/ImpLav,0)","v":0},{"$f":"SUM(J118:K118)","v":0},{"$f":"IF(L118<=T118,L118*percDetr,T118*percDetr)","v":0},null,"..","..","?",{"$f":"CONCATENATE(C118,\" '\",E118,\"'\")","v":"PV) Isolamento pareti perimetrali 'Esterno'"},1,{"$f":"MIN(AG118,AR118)","v":0},{"$f":"IF(L118>T118,\"ko\",\"ok\")","v":"ok"},null,{"$f":"IF(L118<T118,L118,T118)","v":0},null,{"$f":"IF(L118>T118,L118-T118,0)","v":0},null,{"$f":"IF(M118<>0,J118*M118/L118,0)","v":0},null,{"$f":"IF(M118<>0,K118*M118/L118,0)","v":0},null,null,{"$f":"R118","v":"PV) Isolamento pareti perimetrali 'Esterno'"},54545,{"$f":"IF(L118>AG118,\"ko\",\"ok\")","v":"ok"},null,0,{"$f":"IF(ZonaClimatica=\"A\",IF(E118=\"Parete Ventilata\",240,IF(E118=\"Interno\",96,180)),IF(ZonaClimatica=\"B\",IF(E118=\"Parete Ventilata\",240,IF(E118=\"Interno\",96,180)),IF(ZonaClimatica=\"C\",IF(E118=\"Parete Ventilata\",240,IF(E118=\"Interno\",96,180)),IF(E118=\"Parete Ventilata\",260,IF(E118=\"Interno\",104,195)))))","v":195},{"$f":"IF(S118<>0,IF(F118<>0,G118*AJ118/F118/S118,0),0)","v":0},27,{"$f":"MIN(AY118,AZ118,BA118)","v":0},{"$f":"AU118","v":0},{"$f":"K118","v":0},{"$f":"BF118*SUM(AN118:AO118)","v":0},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN118:AQ118),AG118)","v":0},{"$f":"IF(L118>AR118,\"ko\",\"ok\")","v":"ok"},null,{"$f":"IF(F118>AJ118,F118-AJ118,0)","v":0},{"$f":"SUM(AK118:AM118)","v":222},0,true,{"$f":"H118","v":0},{"$f":"AV118*S118+AW118*BG118","v":222},{"$f":"H118","v":0},true,true,true,true,0.10000000149011599,0,null,{"$f":"R118","v":"PV) Isolamento pareti perimetrali 'Esterno'"},0,0,0,0,0,{"$f":"IF(ABS(SUM(BJ118:BN118)-H118)>0.01,\"err. Somma\",\"\")","v":""}]
[null,null,"PO) Isolamento coperture",null,"Esterno",0,0,{"$f":"SUM(F119:G119)","v":0},{"$f":"H119*AliqIva","v":0},{"$f":"H119+I119","v":0},{"$f":"IF(ImpLav<>0,F119*ImpTecLav/ImpLav,0)","v":0},{"$f":"SUM(J119:K119)","v":0},{"$f":"IF(L119<=T119,L119*percDetr,T119*percDetr)","v":0},null,"..","..","?",{"$f":"CONCATENATE(C119,\" '\",E119,\"'\")","v":"PO) Isolamento coperture 'Esterno'"},1,0,"ok",null,{"$f":"IF(L119<T119,L119,T119)","v":0},null,{"$f":"IF(L119>T119,L119-T119,0)","v":0},null,0,null,0,null,null,"PO) Isolamento coperture 'Esterno'",54545,"ok",null,0,{"$f":"IF(E119=\"Copertura Ventilata\",300,IF(E119=\"Interno\",120,276))","v":276},{"$f":"IF(S119<>0,IF(F119<>0,G119*AJ119/F119/S119,0),0)","v":0},38,{"$f":"MIN(AY119,AZ119,BA119)","v":0},{"$f":"AU119","v":0},{"$f":"K119","v":0},{"$f":"BF119*SUM(AN119:AO119)","v":0},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN119:AQ119),AG119)","v":0},"ok",null,{"$f":"IF(F119>AJ119,F119-AJ119,0)","v":0},{"$f":"SUM(AK119:AM119)","v":314},0,true,{"$f":"H119","v":0},{"$f":"AV119*S119+AW119*BG119","v":314},{"$f":"H119","v":0},true,true,true,true,0.1,0,null,{"$f":"R119","v":"PO) Isolamento coperture 'Esterno'"},0,0,0,0,0,""]
[null,null,"PS) Isolamento Pavimenti",null,"Esterno",{"$f":"0.3714*19215.9+0.5394*17968.93","v":16829.226102000001},0,{"$f":"SUM(F120:G120)","v":16829.226102000001},{"$f":"H120*AliqIva","v":1682.9226102000002},{"$f":"H120+I120","v":18512.1487122},{"$f":"IF(ImpLav<>0,F120*ImpTecLav/ImpLav,0)","v":4896.3734866671421},{"$f":"SUM(J120:K120)","v":23408.52219886714},{"$f":"IF(L120<=T120,L120*percDetr,T120*percDetr)","v":16385.965539206998},null,"..","..","?",{"$f":"CONCATENATE(C120,\" '\",E120,\"'\")","v":"PS) Isolamento Pavimenti 'Esterno'"},1,23596.622198867146,"ok",null,{"$f":"IF(L120<T120,L120,T120)","v":23408.52219886714},null,{"$f":"IF(L120>T120,L120-T120,0)","v":0},null,12958.504098540001,null,3427.4614406669998,null,null,"PS) Isolamento Pavimenti 'Esterno'",54545,"ok",null,0,{"$f":"IF(E120=\"Interno/terreno\",180,144)","v":144},{"$f":"IF(S120<>0,IF(F120<>0,G120*AJ120/F120/S120,0),0)","v":0},27,{"$f":"MIN(AY120,AZ120,BA120)","v":171},{"$f":"AU120","v":16829.226102000001},{"$f":"K120","v":4896.3734866671421},{"$f":"BF120*SUM(AN120:AO120)","v":1700.0226102000001},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN120:AQ120),AG120)","v":23596.622198867146},"ok",null,{"$f":"IF(F120>AJ120,F120-AJ120,0)","v":16829.226102000001},{"$f":"SUM(AK120:AM120)","v":171},0,true,{"$f":"H120","v":16829.226102000001},{"$f":"AV120*S120+AW120*BG120","v":171},{"$f":"H120","v":16829.226102000001},true,true,true,true,0.1,0,null,"PS) Isolamento Pavimenti 'Esterno'",16829.23,0,0,0,0,""]
[null,null,"IN) Serramenti con chiusure oscuranti",null,{"$f":"IF(ZonaClimatica=\"A\",\"Zone A, B e C\", IF(ZonaClimatica=\"B\",\"Zone A, B e C\",IF(ZonaClimatica=\"C\",\"Zone A, B e C\",\"Zone D, E ed F\")))","v":"Zone D, E ed F"},{"$f":"0.3714*17880.83+0.5394*18699.4","v":16727.396622},0,{"$f":"SUM(F121:G121)","v":16727.396622},{"$f":"H121*AliqIva","v":1672.7396622000001},{"$f":"H121+I121","v":18400.136284200002},{"$f":"IF(ImpLav<>0,F121*ImpTecLav/ImpLav,0)","v":4866.7467431073865},{"$f":"SUM(J121:K121)","v":23266.883027307387},{"$f":"IF(L121<=T121,L121*percDetr,T121*percDetr)","v":16286.818119115171},null,"..","..","?",{"$f":"CONCATENATE(C121,\" '\",E121,\"'\")","v":"IN) Serramenti con chiusure oscuranti 'Zone D, E ed F'"},1,24442.59605382583,"ok",null,{"$f":"IF(L121<T121,L121,T121)","v":23266.883027307387},null,{"$f":"IF(L121>T121,L121-T121,0)","v":0},null,12880.09539894,null,3406.7227201751703,null,null,"IN) Serramenti con chiusure oscuranti 'Zone D, E ed F'",54545,"ok",null,0,{"$f":"IF(E121=\"Zone A, B e C\",IF(C121=\"IN) Serramenti\",660,780),IF(C121=\"IN) Serramenti\",780,900))","v":900},68.83,100,{"$f":"MIN(AY121,AZ121,BA121)","v":1068.83},{"$f":"AU121","v":16727.396622},{"$f":"K121","v":4866.7467431073865},{"$f":"BF121*SUM(AN121:AO121)","v":1779.6226887184421},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN121:AQ121),AG121)","v":24442.59605382583},"ok",null,{"$f":"IF(F121>AJ121,F121-AJ121,0)","v":16727.396622},{"$f":"SUM(AK121:AM121)","v":1068.83},0,true,{"$f":"H121","v":16727.396622},{"$f":"AV121*S121+AW121*BG121","v":1068.83},{"$f":"H121","v":16727.396622},false,true,true,true,0.10000000149011599,0,null,"IN) Serramenti con chiusure oscuranti 'Zone D, E ed F'",16727.400000000001,0,0,0,0,""]
[null,null,"Totali Isolamento PV) PO) PS) e IN",null,null,{"$f":"SUM(F118:F121)","v":33556.622724000001},0,33556.622724000001,3355.6622724000003,36912.284996400005,9763.1202297745294,{"$f":"SUM(L118:L121)","v":46675.405226174524},{"$f":"SUM(M118:M121)","v":32672.783658322169},null,null,null,null,{"$f":"C122","v":"Totali Isolamento PV) PO) PS) e IN"},null,48039.218252692976,"ok",null,{"$f":"IF(T122=AG122,IF(L122<T122,L122,T122),SUM(W118:X121))","v":46675.405226174524},null,{"$f":"IF(L122>W122,L122-W122,0)","v":0},null,25838.599497480005,null,6834.1841608421719,null,null,"Totali Isolamento PV) PO) PS) e IN",54545,"ok",null,null,null,null,null,null,null,null,null,{"$f":"IF(Titolare!$I$8=TRUE,SUM(AR118:AR121),AG122)","v":48039.218252692976},"ok",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totali Isolamento PV) PO) PS) e IN",{"$f":"SUM(BJ118:BJ121)","v":33556.630000000005},{"$f":"SUM(BK118:BK121)","v":0},{"$f":"SUM(BL118:BL121)","v":0},{"$f":"SUM(BM118:BM121)","v":0},{"$f":"SUM(BN118:BN121)","v":0}]
[null,null,"SS) Schermature solari e chiusure oscuranti",null,null,0,0,{"$f":"SUM(F123:G123)","v":0},{"$f":"H123*AliqIva","v":0},{"$f":"H123+I123","v":0},{"$f":"IF(ImpLav<>0,F123*ImpTecLav/ImpLav,0)","v":0},{"$f":"SUM(J123:K123)","v":0},{"$f":"IF(L123<=T123,L123*percDetr,T123*percDetr)","v":0},null,"..","..","?",{"$f":"C123","v":"SS) Schermature solari e chiusure oscuranti"},1,0,"ok",null,{"$f":"IF(L123<T123,L123,T123)","v":0},null,{"$f":"IF(L123>T123,L123-T123,0)","v":0},null,0,null,0,null,null,"SS) Schermature solari e chiusure oscuranti",54545,"ok",null,0,276,{"$f":"IF(S123<>0,IF(F123<>0,G123*AJ123/F123/S123,0),0)","v":0},150,{"$f":"MIN(AY123,AZ123,BA123)","v":0},{"$f":"AU123","v":0},{"$f":"K123","v":0},{"$f":"BF123*SUM(AN123:AO123)","v":0},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN123:AQ123),AG123)","v":0},"ok",null,{"$f":"IF(F123>AJ123,F123-AJ123,0)","v":0},{"$f":"SUM(AK123:AM123)","v":426},0,true,{"$f":"H123","v":0},{"$f":"AV123*S123+AW123*BG123","v":426},{"$f":"H123","v":0},true,true,true,true,0.10000000149011599,0,null,"SS) Schermature solari e chiusure oscuranti",0,0,0,0,0,{"$f":"IF(ABS(SUM(BJ123:BN123)-H123)>0.01,\"err. Somma\",\"\")","v":""}]
[null,null,"Impianti climatizzazione con ","PC)Altro",null,{"$f":"0.3714*20128.93+0.5394*20128.93","v":18333.429444000001},0,{"$f":"SUM(F124:G124)","v":18333.429444000001},{"$f":"H124*AliqIva","v":1833.3429444000003},{"$f":"H124+I124","v":20166.772388400001},{"$f":"IF(ImpLav<>0,F124*ImpTecLav/ImpLav,0)","v":5334.0134183957698},{"$f":"SUM(J124:K124)","v":25500.785806795771},{"$f":"IF(L124<=T124,L124*percDetr,T124*percDetr)","v":17850.550064757037},null,"..","..","?",{"$f":"CONCATENATE(C124,\" '\",D124,\"'\")","v":"Impianti climatizzazione con  'PC)Altro'"},1,27272,"ok",null,{"$f":"IF(L124<T124,L124,T124)","v":25500.785806795771},null,{"$f":"IF(L124>T124,L124-T124,0)","v":0},null,14116.740671879999,null,3733.8093928770381,null,null,"Impianti climatizzazione con  'PC)Altro'",27272,"ok",null,0,{"$f":"IF(LEFT(D124,3)=\"CC)\",IF(S124<=35,240,216),IF(D124=\"PC)Aria/Aria\",720,IF(D124=\"PC)Altro\",1560,IF(D124=\"PC)Geotermiche\",2280,IF(LEFT(D124,4)=\"PCA)\",1560,IF(LEFT(D124,3)=\"SI)\",1860,0))))))","v":1560},{"$f":"IF(S124<>0,IF(F124<>0,G124*AJ124/F124/S124,0),0)","v":0},93.6,{"$f":"MIN(AY124,AZ124,BA124)","v":1653.6},{"$f":"AU124","v":18333.429444000001},{"$f":"K124","v":5334.0134183957698},{"$f":"BF124*SUM(AN124:AO124)","v":1998.7029444},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN124:AQ124),AG124)","v":27319.74580679577},"ok",null,{"$f":"IF(F124>AJ124,F124-AJ124,0)","v":18333.429444000001},{"$f":"SUM(AK124:AM124)","v":1653.6},{"$f":"IF($T$2=TRUE,IF($X$2=TRUE,180,60),0)","v":180},true,{"$f":"H124","v":18333.429444000001},{"$f":"AV124*S124+AW124*BG124","v":1653.6},{"$f":"H124","v":18333.429444000001},true,true,true,true,0.1,0,null,"Impianti climatizzazione con  'PC)Altro'",18333.43,0,0,0,0,""]
[null,null,"SA) Scaldacqua a pompa di calore",null,null,0,0,{"$f":"SUM(F125:G125)","v":0},{"$f":"H125*AliqIva","v":0},{"$f":"H125+I125","v":0},{"$f":"IF(ImpLav<>0,F125*ImpTecLav/ImpLav,0)","v":0},{"$f":"SUM(J125:K125)","v":0},{"$f":"IF(L125<=T125,L125*percDetr,T125*percDetr)","v":0},null,"..","..","?",{"$f":"C125","v":"SA) Scaldacqua a pompa di calore"},1,0,"ok",null,{"$f":"IF(L125<T125,L125,T125)","v":0},null,{"$f":"IF(L125>T125,L125-T125,0)","v":0},null,0,null,0,null,null,"SA) Scaldacqua a pompa di calore",27272,"ok",null,0,{"$f":"IF(S125<=150,1200,1500)","v":1200},0,3000,{"$f":"MIN(AY125,AZ125,BA125)","v":0},{"$f":"AU125","v":0},{"$f":"K125","v":0},{"$f":"BF125*SUM(AN125:AO125)","v":0},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN125:AQ125),AG125)","v":0},"ok",null,{"$f":"IF(F125>AJ125,F125-AJ125,0)","v":0},{"$f":"SUM(AK125:AM125)","v":4200},0,true,{"$f":"H125","v":0},{"$f":"AV125","v":4200},{"$f":"H125","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,{"$f":"SUM(F124:F125)","v":18333.429444000001},0,18333.429444000001,1833.3429444000003,20166.772388400001,5334.0134183957698,25500.785806795771,17850.550064757037,null,null,null,null,{"$f":"C126","v":"Totali Impianti ed  SA)"},null,27272,"ok",null,{"$f":"IF(T126=AG126,IF(L126<T126,L126,T126),SUM(W124:X125))","v":25500.785806795771},null,{"$f":"IF(L126>W126,L126-W126,0)","v":0},null,14116.740671879999,null,3733.8093928770381,null,null,"Totali Impianti ed  SA)",27272,"ok",null,null,null,null,null,null,null,null,null,{"$f":"IF(Titolare!$I$8=TRUE,SUM(AR124:AR125),AG126)","v":27319.74580679577},"ok",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totali Impianti ed  SA)",{"$f":"SUM(BJ124:BJ125)","v":18333.43},{"$f":"SUM(BK124:BK125)","v":0},{"$f":"SUM(BL124:BL125)","v":0},{"$f":"SUM(BM124:BM125)","v":0},{"$f":"SUM(BN124:BN125)","v":0}]
[null,null,"CO) Sistemi di Microgenerazione",null,"Celle a combustibile",0,0,{"$f":"SUM(F127:G127)","v":0},{"$f":"H127*AliqIva","v":0},{"$f":"H127+I127","v":0},{"$f":"IF(ImpLav<>0,F127*ImpTecLav/ImpLav,0)","v":0},{"$f":"SUM(J127:K127)","v":0},{"$f":"IF(L127<=T127,L127*percDetr,T127*percDetr)","v":0},null,"..","..","?",{"$f":"CONCATENATE(C127,\" '\",E127,\"'\")","v":"CO) Sistemi di Microgenerazione 'Celle a combustibile'"},1,0,"ok",null,{"$f":"IF(L127<T127,L127,T127)","v":0},null,{"$f":"IF(L127>T127,L127-T127,0)","v":0},null,0,null,0,null,null,"CO) Sistemi di Microgenerazione 'Celle a combustibile'",90909,"ok",null,0,{"$f":"IF(E127=\"Celle a combustibile\",30000,3720)","v":30000},{"$f":"IF(S127<>0,IF(F127<>0,G127*AJ127/F127/S127,0),0)","v":0},93.6,{"$f":"MIN(AY127,AZ127,BA127)","v":0},{"$f":"AU127","v":0},{"$f":"K127","v":0},{"$f":"BF127*SUM(AN127:AO127)","v":0},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN127:AQ127),AG127)","v":0},"ok",null,{"$f":"IF(F127>AJ127,F127-AJ127,0)","v":0},{"$f":"SUM(AK127:AM127)","v":30093.599999999999},0,true,{"$f":"H127","v":0},{"$f":"AV127*S127+AW127*BG127","v":30093.599999999999},{"$f":"H127","v":0},true,true,true,true,0.10000000149011599,0,null,"CO) Sistemi di Microgenerazione 'Celle a combustibile'",0,0,0,0,0,{"$f":"IF(ABS(SUM(BJ127:BN127)-H127)>0.01,\"err. Somma\",\"\")","v":""}]
[null,null,"IB) Generatori a Biomassa",null,null,0,0,0,0,0,0,0,0,null,"..","..","?",{"$f":"C128","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,{"$f":"IF(S128<=35,420,540)","v":420},{"$f":"IF(S128<>0,IF(F128<>0,G128*AJ128/F128/S128,0),0)","v":0},0,{"$f":"MIN(AY128,AZ128,BA128)","v":0},0,0,0,{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN128:AQ128),AG128)","v":0},"ok",null,0,420,{"$f":"IF($T$2=TRUE,IF($X$2=TRUE,180,60),0)","v":180},true,0,31920,0,true,true,true,true,0.10000000149011599,175,null,"IB) Generatori a Biomassa",0,0,0,0,0,""]
[null,null,"BA) Building Automation",null,null,0,0,0,0,0,0,0,0,null,"..","..","?",{"$f":"C129","v":"BA) Building Automation"},1,0,"ok",null,0,null,0,null,0,null,0,null,null,"BA) Building Automation",13636,"ok",null,0,60,{"$f":"IF(S129<>0,IF(F129<>0,G129*AJ129/F129/S129,0),0)","v":0},30,{"$f":"MIN(AY129,AZ129,BA129)","v":0},0,0,0,{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN129:AQ129),AG129)","v":0},"ok",null,0,90,0,true,0,90,0,true,true,true,true,0.10000000149011599,0,null,"BA) Building Automation",0,0,0,0,0,""]
[null,null,"ST) Collettori Solari",null,"Scoperti",0,0,0,0,0,0,0,0,null,"..","..","?",{"$f":"CONCATENATE(C130,\" '\",E130,\"'\")","v":"ST) Collettori Solari 'Scoperti'"},1,0,"ok",null,0,null,0,null,0,null,0,null,null,"ST) Collettori Solari 'Scoperti'",54545,"ok",null,0,{"$f":"IF(E130=\"Scoperti\",900,IF(E130=\"Piani vetrati\",1200,1500))","v":900},{"$f":"IF(S130<>0,IF(F130<>0,G130*AJ130/F130/S130,0),0)","v":0},285,{"$f":"MIN(AY130,AZ130,BA130)","v":0},0,0,{"$f":"BF130*SUM(AN130:AO130)","v":0},{"$f":"IF(Titolare!$I$8=TRUE,SUM(AN130:AQ130),AG130)","v":0},"ok",null,0,1185,0,true,0,1185,0,true,true,true,true,0.10000000149011599,0,null,"ST) Collettori Solari 'Scoperti'",0,0,0,0,0,""]
[null,null,"FV) Solare Fotovoltaico [ kWp ]",null,{"$f":"0.3714*2.94+0.5394*2.94","v":2.6777519999999999},{"$f":"0.3714*7948.27+0.5394*7948.27","v":7239.2843160000002},0,7239.2843160000002,723.92843160000007,7963.2127476000005,2106.2311227190189,10069.443870319019,4498.6233599999996,null,"..",null,"ok",{"$f":"C131","v":"FV) Solare Fotovoltaico [ kWp ]"},{"$f":"E131","v":2.6777519999999999},6426.6048000000001,"ko",null,6426.6048000000001,null,3642.8390703190189,null,3557.6438330022879,null,940.97952699771247,null,null,"FV) Solare Fotovoltaico [ kWp ]",{"$f":"IF(ISNUMBER(FIND(\"ristr\",C131))=FALSE,IF(E131*2400<48000*N_Uimm,E131*2400,48000*N_Uimm),IF(E131*1600<48000*N_Uimm,E131*1600,48000*N_Uimm))","v":6426.6048000000001},"ko",null,0,null,null,null,null,7239.2843160000002,2106.2311227190189,{"$f":"BF131*SUM(AN131:AO131)","v":723.92844238737337},{"$f":"AG131","v":6426.6048000000001},"ko",null,7239.2843160000002,0,0,true,7239.2843160000002,0,7239.2843160000002,true,true,true,true,0.10000000149011599,0,null,"FV) Solare Fotovoltaico [ kWp ]",7239.28,0,0,0,0,""]
[null,null,"AC) Sistema di Accumulo [ kWh ]",null,{"$f":"0.3714*10.8+0.5394*10.8","v":9.8366399999999992},{"$f":"0.3714*9162.5+0.5394*9162.5","v":8345.2049999999999},0,8345.2049999999999,834.52050000000008,9179.7255000000005,2427.9928414501533,11607.718341450154,6885.6479999999992,null,"..",null,"ok",{"$f":"C132","v":"AC) Sistema di Accumulo [ kWh ]"},{"$f":"E132","v":9.8366399999999992},9836.64,"ko",null,9836.64,null,1771.0783414501548,null,5445.3732137790103,null,1440.2747862209881,null,null,"AC) Sistema di Accumulo [ kWh ]",{"$f":"IF(E132*1000<48000*N_Uimm,E132*1000,48000*N_Uimm)","v":9836.64},"ko",null,0,null,null,null,null,8345.2049999999999,2427.9928414501533,{"$f":"BF132*SUM(AN132:AO132)","v":834.52050000000008},{"$f":"AG132","v":9836.64},"ko",null,8345.2049999999999,0,0,true,8345.2049999999999,0,8345.2049999999999,true,true,true,true,0.1,0,null,"AC) Sistema di Accumulo [ kWh ]",8345.2099999999991,0,0,0,0,""]
[null,null,"CR) Colonnine di Ricarica",null,1,0,0,0,0,0,0,0,0,null,"..",null,"ok",{"$f":"C133","v":"CR) Colonnine di Ricarica"},{"$f":"E133","v":1},1500,"ok",null,0,null,0,null,0,null,0,null,null,"CR) Colonnine di Ricarica",{"$f":"IF(TipoEdif=1,2000,IF(N_Uimm>8,1200,1500))","v":1500},"ok",null,0,null,null,null,null,0,0,0,{"$f":"AG133","v":1500},"ok",null,0,0,0,true,0,0,0,true,true,true,true,0.1,0,null,"CR) Colonnine di Ricarica",0,0,0,0,0,""]
[null,null,"EBA) Eliminazione Barriere architettoniche",null,null,0,0,{"$f":"SUM(F134:G134)","v":0},0,{"$f":"H134+I134","v":0},0,0,0,null,"..",null,"ok",{"$f":"C134","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,{"$f":"AG134","v":96000},"ok",null,0,0,0,true,0,0,0,true,true,true,true,0.1,0,null,"EBA) Eliminazione Barriere architettoniche",0,0,0,0,0,""]
[null,null,"Totale Interventi Trainati U.Imm.N.3",null,null,{"$f":"F122+F123+SUM(F126:F134)","v":67474.541484000001},0,67474.541484000001,6747.454148400001,74221.995632400009,19631.357612339474,93853.353244739468,61907.605083079208,null,null,null,null,null,null,null,null,{"$f":"C135","v":"Totale Interventi Trainati U.Imm.N.3"},{"$f":"W122+W123+SUM(W126:X134)","v":88439.435832970295},null,{"$f":"Y122+Y123+SUM(Y126:Z134)","v":5413.9174117691737},null,{"$f":"AA122+AA123+SUM(AA126:AB134)","v":48958.357216141303},null,{"$f":"AC122+AC123+SUM(AC126:AD134)","v":12949.247866937911},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V135","v":"Totale Interventi Trainati U.Imm.N.3"},{"$f":"BJ122+BJ123+SUM(BJ126:BJ134)","v":67474.55},{"$f":"BK122+BK123+SUM(BK126:BK134)","v":0},{"$f":"BL122+BL123+SUM(BL126:BL134)","v":0},{"$f":"BM122+BM123+SUM(BM126:BM134)","v":0},{"$f":"BN122+BN123+SUM(BN126:BN134)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Note"]
[]
[]
[]
[]
[]
[]
[]
[null,null,"SimMZ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripartizione tra le Imprese -  Imponibile Lavori INTERVENTI SB."]
[]
[null,null,"TOTALI INTERVENTI SB.",null,null,"Importo Lavori","Incidenza Sicurezza","Imponibile","Iva","Importo c.iva","Spese tecniche","Totale",{"$f":"$M$8","v":"Credito Spettante 70% Spesa Ammessa"},null,null,null,null,{"$f":"C156","v":"TOTALI INTERVENTI SB."},null,null,null,null,"Spesa Ammessa",null,"Quota Eccedente Spesa Ammessa",null,{"$f":"$AA$8","v":"Credito Spettante\n70% Spesa Ammessa\nQuota Imprese | Quota Tecnici"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R156","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$39,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$42<>\"\",'Dati Gen'!$B$42,\"\")","v":""}]
[null,null,null,null,null,{"$f":"F16+F37+F59+F97+F135","v":246502.56},0,246502.56,24650.256000000001,271152.81599999999,71718.603806513682,342871.4198065137,231688.20601159858,null,null,null,null,null,null,null,null,null,{"$f":"W16+W37+W59+W97+W135","v":330983.15144514089},null,{"$f":"Y16+Y37+Y59+Y97+Y135","v":11888.268361372797},null,{"$f":"AA16+AA37+AA59+AA97+AA135","v":183225.85629763131},null,{"$f":"AC16+AC37+AC59+AC97+AC135","v":48462.349713967305},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ16+BJ37+BJ59+BJ97+BJ135","v":246502.568058},{"$f":"BK16+BK37+BK59+BK97+BK135","v":0},{"$f":"BL16+BL37+BL59+BL97+BL135","v":0},{"$f":"BM16+BM37+BM59+BM97+BM135","v":0},{"$f":"BN16+BN37+BN59+BN97+BN135","v":0}]
[null,null,{"$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 +30%·Spesa Ammessa ="},null,null,null,null,null,null,null,null,null,{"$f":"IF((1-percDetr)*SpesaAmmessaSB>0,QuotaEccedSB+(1-percDetr)*SpesaAmmessaSB,QuotaEccedSB)","v":111183.21379491508}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Quota Cedibile = \",100*percDetr,\"%·Spesa Ammessa = \")","v":"Quota Cedibile = 70%·Spesa Ammessa = "},{"$f":"SpesaAmmessaSB*percDetr","v":231688.20601159861}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTIF(AR165:AR168,\"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",{"$f":"CONCATENATE(\"Spesa detraibile ammissibile \",C163)","v":"Spesa detraibile ammissibile ALTRI INTERVENTI"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Spesa Massima Ammissibile (norma primaria)",null,null,null,"Spesa Specifica MITE",null,null,{"$f":"C163","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,{"$f":"C163","v":"ALTRI INTERVENTI"},"Spesa Massima Ammissibile","Ver. Max",null,"Importo Lavori Fornitura e Posa","Costo dei Beni (Allegato A)","Opere per installazione (Sicurezza)","Manodopera",{"$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$39,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$42<>\"\",'Dati Gen'!$B$42,\"\")","v":""},null,"Risparmio Energetico, in Comunità Energetiche , con fonti rinnovabili di energia"]
[null,null,"Ristrutturazione","Ristrutturazione",0.5,0,{"$f":"IF(ImpLav<>0,F165*ImpSicLav/ImpLav,0)","v":0},{"$f":"F165+G165","v":0},{"$f":"H165*AliqIva","v":0},{"$f":"H165+I165","v":0},{"$f":"IF(ImpLav<>0,F165*ImpTecLav/ImpLav,0)","v":0},{"$f":"SUM(J165:K165)","v":0},{"$f":"IF(L165<=T165,L165*E165,T165*E165)","v":0},null,"..",null,"ok",{"$f":"IF(C165<>\"\",C165,\"\")","v":"Ristrutturazione"},1,{"$f":"MIN(AG165,AR165)","v":288000},{"$f":"IF(L165>T165,\"KO\",\"ok\")","v":"ok"},null,{"$f":"IF(L165<T165,L165,T165)","v":0},null,{"$f":"IF(L165>T165,L165-T165,0)","v":0},null,{"$f":"IF(M165<>0,J165*M165/L165,0)","v":0},null,{"$f":"IF(M165<>0,K165*M165/L165,0)","v":0},null,null,{"$f":"R165","v":"Ristrutturazione"},{"$f":"IF($F$15<>0,IF(ISNUMBER(SEARCH(\"Ristrutturazione\",C165,1))=TRUE,IF(Titolare!$I$6=1,IF($L$15>$T$15,0,96000*N_Uimm-$L$15),IF(Titolare!$I$6=2,0,96000*N_Uimm)),96000*N_Uimm),96000*N_Uimm)","v":288000},{"$f":"IF(L165>AG165,\"KO\",\"ok\")","v":"ok"},null,0,null,null,null,null,{"$f":"AU165","v":0},{"$f":"K165","v":0},null,{"$f":"AG165","v":288000},{"$f":"IF(L165>AR165,\"ko\",\"ok\")","v":"ok"},null,{"$f":"IF(H165>AJ165,H165-AJ165,0)","v":0},{"$f":"SUM(AK165:AM165)","v":0},0,true,{"$f":"H165","v":0},{"$f":"AV165*S165+AW165*BG165","v":0},{"$f":"H165","v":0},true,true,true,true,0.10000000149011599,0,null,{"$f":"R165","v":"Ristrutturazione"},0,0,0,0,0,{"$f":"IF(ABS(SUM(BJ165:BN165)-H165)>0.01,\"err. Somma\",\"\")","v":""},"Manutenzione straordinaria, restauro e recupero conservativo"]
[null,null,"Bonus Facciata","Bonus Facciata",0.6,0,{"$f":"IF(ImpLav<>0,F166*ImpSicLav/ImpLav,0)","v":0},{"$f":"F166+G166","v":0},{"$f":"H166*AliqIva","v":0},{"$f":"H166+I166","v":0},{"$f":"IF(ImpLav<>0,F166*ImpTecLav/ImpLav,0)","v":0},{"$f":"SUM(J166:K166)","v":0},{"$f":"IF(L166<=T166,L166*E166,T166*E166)","v":0},null,"..",null,"ok",{"$f":"IF(C166<>\"\",C166,\"\")","v":"Bonus Facciata"},1,{"$f":"MIN(AG166,AR166)","v":288000},{"$f":"IF(L166>T166,\"KO\",\"ok\")","v":"ok"},null,{"$f":"IF(L166<T166,L166,T166)","v":0},null,{"$f":"IF(L166>T166,L166-T166,0)","v":0},null,{"$f":"IF(M166<>0,J166*M166/L166,0)","v":0},null,{"$f":"IF(M166<>0,K166*M166/L166,0)","v":0},null,null,{"$f":"R166","v":"Bonus Facciata"},{"$f":"IF($F$15<>0,IF(ISNUMBER(SEARCH(\"Ristrutturazione\",C166,1))=TRUE,IF(Titolare!$I$6=1,IF($L$15>$T$15,0,96000*N_Uimm-$L$15),IF(Titolare!$I$6=2,0,96000*N_Uimm)),96000*N_Uimm),96000*N_Uimm)","v":288000},{"$f":"IF(L166>AG166,\"KO\",\"ok\")","v":"ok"},null,0,null,null,null,null,null,null,null,{"$f":"AG166","v":288000},{"$f":"IF(L166>AR166,\"ko\",\"ok\")","v":"ok"},null,{"$f":"IF(H166>AJ166,H166-AJ166,0)","v":0},{"$f":"SUM(AK166:AM166)","v":0},0,true,{"$f":"H166","v":0},{"$f":"AV166*S166+AW166*BG166","v":0},{"$f":"H166","v":0},true,true,true,true,0.10000000149011612,0,null,{"$f":"R166","v":"Bonus Facciata"},{"$f":"F166","v":0},null,null,null,null,{"$f":"IF(ABS(SUM(BJ166:BN166)-H166)>0.01,\"err. Somma\",\"\")","v":""},"Ristrutturazione edilizia"]
[null,null,"Bonus Casa","Bonus Casa",0.7,0,{"$f":"IF(ImpLav<>0,F167*ImpSicLav/ImpLav,0)","v":0},{"$f":"F167+G167","v":0},{"$f":"H167*AliqIva","v":0},{"$f":"H167+I167","v":0},{"$f":"IF(ImpLav<>0,F167*ImpTecLav/ImpLav,0)","v":0},{"$f":"SUM(J167:K167)","v":0},{"$f":"IF(L167<=T167,L167*E167,T167*E167)","v":0},null,"..",null,"ok",{"$f":"IF(C167<>\"\",C167,\"\")","v":"Bonus Casa"},1,{"$f":"MIN(AG167,AR167)","v":288000},{"$f":"IF(L167>T167,\"KO\",\"ok\")","v":"ok"},null,{"$f":"IF(L167<T167,L167,T167)","v":0},null,{"$f":"IF(L167>T167,L167-T167,0)","v":0},null,{"$f":"IF(M167<>0,J167*M167/L167,0)","v":0},null,{"$f":"IF(M167<>0,K167*M167/L167,0)","v":0},null,null,{"$f":"R167","v":"Bonus Casa"},{"$f":"IF($F$15<>0,IF(ISNUMBER(SEARCH(\"Ristrutturazione\",C167,1))=TRUE,IF(Titolare!$I$6=1,IF($L$15>$T$15,0,96000*N_Uimm-$L$15),IF(Titolare!$I$6=2,0,96000*N_Uimm)),96000*N_Uimm),96000*N_Uimm)","v":288000},{"$f":"IF(L167>AG167,\"KO\",\"ok\")","v":"ok"},null,0,null,null,null,null,{"$f":"AU167","v":0},{"$f":"K167","v":0},null,{"$f":"AG167","v":288000},{"$f":"IF(L167>AR167,\"ko\",\"ok\")","v":"ok"},null,{"$f":"IF(H167>AJ167,H167-AJ167,0)","v":0},{"$f":"SUM(AK167:AM167)","v":0},0,true,{"$f":"H167","v":0},{"$f":"AV167*S167+AW167*BG167","v":0},{"$f":"H167","v":0},true,true,true,true,0.10000000149011599,0,null,{"$f":"R167","v":"Bonus Casa"},{"$f":"F167","v":0},null,null,null,null,{"$f":"IF(ABS(SUM(BJ167:BN167)-H167)>0.01,\"err. Somma\",\"\")","v":""},"Manutenzione ordinaria sulle parti comuni di un edificio"]
[null,null,null,null,null,null,{"$f":"IF(ImpLav<>0,F168*ImpSicLav/ImpLav,0)","v":0},{"$f":"F168+G168","v":0},{"$f":"H168*AliqIva","v":0},{"$f":"H168+I168","v":0},{"$f":"IF(ImpLav<>0,F168*ImpTecLav/ImpLav,0)","v":0},{"$f":"SUM(J168:K168)","v":0},{"$f":"IF(L168<=T168,L168*E168,T168*E168)","v":0},null,"..",null,"ok",{"$f":"IF(C168<>\"\",C168,\"\")","v":""},1,{"$f":"MIN(AG168,AR168)","v":288000},{"$f":"IF(L168>T168,\"KO\",\"ok\")","v":"ok"},null,{"$f":"IF(L168<T168,L168,T168)","v":0},null,{"$f":"IF(L168>T168,L168-T168,0)","v":0},null,{"$f":"IF(M168<>0,J168*M168/L168,0)","v":0},null,{"$f":"IF(M168<>0,K168*M168/L168,0)","v":0},null,null,{"$f":"R168","v":""},{"$f":"IF($F$15<>0,IF(ISNUMBER(SEARCH(\"Ristrutturazione\",C168,1))=TRUE,IF(Titolare!$I$6=1,IF($L$15>$T$15,0,96000*N_Uimm-$L$15),IF(Titolare!$I$6=2,0,96000*N_Uimm)),96000*N_Uimm),96000*N_Uimm)","v":288000},{"$f":"IF(L168>AG168,\"KO\",\"ok\")","v":"ok"},null,0,null,null,null,null,null,null,null,{"$f":"AG168","v":288000},{"$f":"IF(L168>AR168,\"ko\",\"ok\")","v":"ok"},null,{"$f":"IF(H168>AJ168,H168-AJ168,0)","v":0},{"$f":"SUM(AK168:AM168)","v":0},0,true,{"$f":"H168","v":0},{"$f":"AV168*S168+AW168*BG168","v":0},{"$f":"H168","v":0},true,true,true,true,0.10000000149011612,0,null,{"$f":"R168","v":""},{"$f":"F168","v":0},null,null,null,null,{"$f":"IF(ABS(SUM(BJ168:BN168)-H168)>0.01,\"err. Somma\",\"\")","v":""},"Recupero o restauro della Facciata degli edifici esistenti"]
[null,null,"Totale Altri Interventi  : ",null,null,{"$f":"SUM(F165:F168)","v":0},{"$f":"SUM(G165:G168)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"C169","v":"Totale Altri Interventi  : "},null,null,{"$f":"SUM(W165:X168)","v":0},null,{"$f":"SUM(Y165:Z168)","v":0},null,{"$f":"SUM(AA165:AB168)","v":0},null,{"$f":"SUM(AC165:AD168)","v":0},null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T169","v":"Totale Altri Interventi  : "},{"$f":"SUM(BJ165:BJ168)","v":0},{"$f":"SUM(BK165:BK168)","v":0},{"$f":"SUM(BL165:BL168)","v":0},{"$f":"SUM(BM165:BM168)","v":0},{"$f":"SUM(BN165:BN168)","v":0},null,"Installazione di impianti solari Fotovoltaici connessi alla rete elettrica su edifici"]
[null,null,"Quota a Carico Cliente per Altri Interventi =  Eccedenza Spesa Ammessa + (100-x)%·Spesa Ammessa =",null,null,null,null,null,null,null,null,null,{"$f":"IF((1-E165)*W165+(1-E166)*W166+(1-E167)*W167+(1-E168)*W168>0,Y169+(1-E165)*W165+(1-E166)*W166+(1-E167)*W167+(1-E168)*W168,Y169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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 = ",{"$f":"W165*E165+W166*E166+W167*E167+W168*E168","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installazione di colonnine per la Ricarica di veicoli elettrici negli edifici"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eliminazione Barriere Architettoniche"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripartizione tra le Imprese -  Imponibile Lavori "]
[null,null,"TOTALI PROGETTO",null,null,"Importo Lavori","Incidenza Sicurezza","Imponibile","Iva","Importo c.iva","Spese tecniche","Totale","Credito Spettante",null,null,null,null,{"$f":"C175","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,{"$f":"R175","v":"TOTALI PROGETTO"},{"$f":"IF('Dati Gen'!$B$38<>\"\",'Dati Gen'!$B$38,\"\")","v":"Impresa1"},{"$f":"IF('Dati Gen'!$B$39<>\"\",'Dati Gen'!$B$39,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$42<>\"\",'Dati Gen'!$B$42,\"\")","v":""}]
[null,null,null,null,null,{"$f":"F157+F169","v":246502.56},0,246502.56,24650.256000000001,271152.81599999999,71718.603806513682,342871.4198065137,231688.20601159858,null,null,null,null,null,null,null,null,null,{"$f":"W157+W169","v":330983.15144514089},null,{"$f":"Y157+Y169","v":11888.268361372797},null,{"$f":"AA157+AA169","v":183225.85629763131},null,{"$f":"AC157+AC169","v":48462.349713967305},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ157+BJ169","v":246502.568058},{"$f":"BK157+BK169","v":0},{"$f":"BL157+BL169","v":0},{"$f":"BM157+BM169","v":0},{"$f":"BN157+BN169","v":0}]
[null,null,"Quota Totale a Carico Cliente  =",null,null,null,null,null,null,null,null,null,{"$f":"M170+M158","v":111183.21379491508}]
[]
[]
[null,null,"Quota % effettiva per cessione credito a Banca o Impresa \"Interventi SB.\"",null,null,null,null,{"$f":"100/110","v":0.90909090909090906},{"$f":"H180*100","v":90.909090909090907},"Import.Ricevuto",{"$f":"M159*H180","v":210625.64182872599},"Costo Cessione SB.",{"$f":"IF(L157-M158-K180>0,L157-M158-K180,0)","v":21062.564182872651}]
[null,null,null,null,null,null,"Quota % effettiva per cessione credito a Banca o Impresa \"Altri Interventi\"  ",0.8,{"$f":"H181*100","v":80},"Import.Ricevuto",{"$f":"M171*H181","v":0},"Costo Cessione Altri",{"$f":"IF(M171-K181>0,M171-K181,0)","v":0}]
[]
[null,null,null,null,null,"Costi Cliente","Quota Imprese","Quota Tecnici",null,null,"Costi Totali","Quota Imprese","Quota Tecnici"]
[null,null,null,null,"Quota a Carico x Interventi Superbonus ",{"$f":"M158","v":111183.21379491508},{"$f":"IF(TotaleSB<>0,F184*ImportSB/TotaleSB,0)","v":87926.959702368695},{"$f":"IF(TotaleSB<>0,F184*SpeseTecSB/TotaleSB,0)","v":23256.254092546376},null,"Interventi Superbonus",{"$f":"TotaleSB","v":342871.4198065137},{"$f":"IF(TotaleSB<>0,K184*ImportSB/TotaleSB,0)","v":271152.81599999999},{"$f":"IF(TotaleSB<>0,K184*SpeseTecSB/TotaleSB,0)","v":71718.603806513682}]
[null,null,null,null,"Quota a Carico x Altri Interventi",{"$f":"M170","v":0},{"$f":"IF(TotaleSB<>0,F185*ImportSB/TotaleSB,0)","v":0},{"$f":"IF(TotaleSB<>0,F185*SpeseTecSB/TotaleSB,0)","v":0},null,"Altri Interventi",{"$f":"L169","v":0},{"$f":"IF(L169<>0,K185*J169/L169,0)","v":0},{"$f":"IF(L169<>0,K185*K169/L169,0)","v":0}]
[null,null,null,null,"per Cessione Credito Superbonus",{"$f":"M180","v":21062.564182872651},{"$f":"IF(TotaleSB<>0,F186*ImportSB/TotaleSB,0)","v":16656.896027057428},{"$f":"IF(TotaleSB<>0,F186*SpeseTecSB/TotaleSB,0)","v":4405.6681558152195},null,"Costi Cessione",{"$f":"F186+F187","v":21062.564182872651},{"$f":"G186+G187","v":16656.896027057428},{"$f":"H186+H187","v":4405.6681558152195}]
[null,null,null,null,"per Cessione Credito Altri Interventi",{"$f":"M181","v":0},{"$f":"IF(L169<>0,F187*J169/L169,0)","v":0},{"$f":"IF(L169<>0,F187*K169/L169,0)","v":0},null,"Sommano",{"$f":"SUM(K184:K186)","v":363933.98398938635},{"$f":"SUM(L184:L186)","v":287809.71202705742},{"$f":"SUM(M184:M186)","v":76124.271962328901}]
[null,null,null,null,"Sommano",{"$f":"SUM(F184:F187)","v":132245.77797778771},{"$f":"SUM(G184:G187)","v":104583.85572942613},{"$f":"SUM(H184:H187)","v":27661.922248361596}]

{"sheet":"SAL.30%","index":5,"n_rows":188,"n_cols":55,"rows_kept":188,"cut":false,"hidden":false,"merged":[[171,32,172,32],[170,32,170,37],[169,2,169,10],[173,2,173,10],[165,26,165,27],[164,26,164,27],[164,2,164,3],[163,2,163,3],[176,2,176,5],[171,2,172,4],[167,24,167,25],[167,2,167,3],[166,2,166,3],[166,24,166,25],[168,20,168,21],[172,22,172,23],[168,22,168,23],[168,2,168,4],[175,2,175,4],[172,24,172,25],[166,22,166,23],[167,22,167,23],[171,24,171,27],[166,18,166,19],[21,2,21,3],[22,24,22,25],[21,20,21,21],[168,26,168,27],[179,18,179,19],[171,20,171,21],[172,20,172,21],[57,2,57,4],[57,24,57,25],[58,20,58,21],[58,22,58,23],[179,2,179,6],[171,22,171,23],[171,16,172,19],[165,2,165,3],[162,2,162,13],[163,24,163,27],[156,26,156,27],[159,2,159,13],[155,2,156,4],[153,2,153,3],[157,2,157,10],[167,18,167,19],[58,17,58,19],[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],[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],[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],[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],[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],[180,20,180,21],[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],[162,32,162,37],[52,47,52,48],[154,32,154,37],[155,32,156,32],[56,45,56,46],[57,45,57,46],[179,20,179,21],[168,24,168,25],[49,22,49,23],[48,22,48,23],[46,22,46,23],[45,26,45,27],[50,20,50,21],[51,22,51,23],[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],[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],[183,18,183,19],[183,20,183,21],[172,26,172,27],[155,20,155,21],[163,22,163,23],[156,20,156,21],[155,22,155,23],[165,20,165,21],[166,20,166,21],[165,22,165,23],[164,22,164,23],[155,16,156,19],[165,18,165,19],[164,18,164,19],[163,20,163,21],[164,20,164,21],[168,17,168,19],[180,18,180,19],[156,22,156,23],[156,24,156,25],[165,24,165,25],[167,26,167,27],[166,26,166,27],[167,20,167,21],[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],[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],[63,51,63,52],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[50,2,50,4],[47,2,47,4],[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],[49,24,49,25],[49,26,49,27],[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],[46,26,46,27],[54,22,54,23],[53,22,53,23],[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],[56,20,56,21],[55,22,55,23],[54,24,54,25],[62,45,62,46],[60,43,60,44],[51,26,51,27],[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],[62,47,62,48],[57,26,57,27],[55,2,55,3],[52,2,52,4],[73,2,73,13],[162,16,162,27],[163,18,163,19],[57,20,57,21],[56,18,56,19],[57,18,57,19],[58,2,58,4],[57,22,57,23],[155,24,155,27],[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],[56,22,56,23],[53,26,53,27],[58,26,58,27],[77,2,77,13],[77,16,77,27],[82,26,82,27],[77,32,77,37],[78,2,78,4],[78,18,78,19],[78,20,78,21],[78,22,78,23],[78,24,78,27],[164,24,164,25],[80,2,80,3],[80,18,80,19],[80,20,80,21],[80,22,80,23],[80,24,80,25],[80,26,80,27],[79,2,79,3],[79,18,79,19],[79,20,79,21],[79,22,79,23],[79,24,79,25],[79,26,79,27],[82,2,82,3],[82,18,82,19],[82,20,82,21],[82,22,82,23],[82,24,82,25],[81,2,81,3],[81,18,81,19],[81,20,81,21],[81,22,81,23],[81,24,81,25],[81,26,81,27],[84,2,84,4],[84,18,84,19],[84,20,84,21],[84,22,84,23],[84,24,84,25],[84,26,84,27],[83,2,83,4],[83,18,83,19],[83,20,83,21],[83,22,83,23],[83,24,83,25],[83,26,83,27],[86,2,86,4],[86,18,86,19],[86,20,86,21],[86,22,86,23],[86,24,86,25],[86,26,86,27],[85,2,85,4],[85,18,85,19],[85,20,85,21],[85,22,85,23],[85,24,85,25],[85,26,85,27],[88,2,88,4],[88,18,88,19],[88,20,88,21],[88,22,88,23],[88,24,88,25],[88,26,88,27],[87,2,87,4],[87,18,87,19],[87,20,87,21],[87,22,87,23],[87,24,87,25],[87,26,87,27],[91,2,91,3],[91,18,91,19],[91,20,91,21],[91,22,91,23],[91,24,91,25],[91,26,91,27],[89,2,89,4],[89,18,89,19],[89,20,89,21],[89,22,89,23],[89,24,89,25],[89,26,89,27],[90,2,90,4],[90,18,90,19],[90,20,90,21],[90,22,90,23],[90,24,90,25],[90,26,90,27],[93,2,93,3],[93,18,93,19],[93,20,93,21],[93,22,93,23],[93,24,93,25],[93,26,93,27],[92,2,92,3],[92,18,92,19],[92,20,92,21],[92,22,92,23],[92,24,92,25],[92,26,92,27],[96,24,96,25],[96,26,96,27],[95,2,95,4],[95,18,95,19],[95,20,95,21],[95,22,95,23],[95,24,95,25],[95,26,95,27],[94,18,94,19],[94,20,94,21],[94,22,94,23],[94,24,94,25],[94,26,94,27],[111,2,111,13],[107,2,107,13],[108,2,108,13],[109,2,109,13],[110,2,110,13],[96,2,96,4],[96,17,96,19],[96,20,96,21],[96,22,96,23],[118,2,118,3],[118,18,118,19],[118,20,118,21],[118,22,118,23],[118,24,118,25],[118,26,118,27],[117,2,117,3],[117,18,117,19],[117,20,117,21],[117,22,117,23],[117,24,117,25],[117,26,117,27],[120,2,120,3],[120,18,120,19],[120,20,120,21],[120,22,120,23],[120,24,120,25],[120,26,120,27],[119,2,119,3],[119,18,119,19],[119,20,119,21],[119,22,119,23],[119,24,119,25],[119,26,119,27],[122,2,122,4],[122,18,122,19],[122,20,122,21],[122,22,122,23],[122,24,122,25],[122,26,122,27],[121,2,121,4],[121,18,121,19],[121,20,121,21],[121,22,121,23],[121,24,121,25],[121,26,121,27],[124,2,124,4],[124,18,124,19],[124,20,124,21],[124,22,124,23],[124,24,124,25],[124,26,124,27],[123,2,123,4],[123,18,123,19],[123,20,123,21],[123,22,123,23],[123,24,123,25],[123,26,123,27],[126,2,126,4],[126,18,126,19],[126,20,126,21],[126,22,126,23],[126,24,126,25],[126,26,126,27],[125,2,125,4],[125,18,125,19],[125,20,125,21],[125,22,125,23],[125,24,125,25],[125,26,125,27],[127,2,127,4],[127,18,127,19],[127,20,127,21],[127,22,127,23],[127,24,127,25],[127,26,127,27],[128,2,128,4],[128,18,128,19],[128,20,128,21],[128,22,128,23],[128,24,128,25],[128,26,128,27],[130,2,130,3],[130,18,130,19],[130,20,130,21],[130,22,130,23],[130,24,130,25],[130,26,130,27],[129,2,129,3],[129,18,129,19],[129,20,129,21],[129,22,129,23],[129,24,129,25],[129,26,129,27],[133,26,133,27],[132,18,132,19],[132,20,132,21],[132,22,132,23],[132,24,132,25],[132,26,132,27],[131,2,131,3],[131,18,131,19],[131,20,131,21],[131,22,131,23],[131,24,131,25],[131,26,131,27],[115,2,115,13],[115,16,115,27],[115,32,115,37],[116,2,116,4],[116,18,116,19],[116,20,116,21],[116,22,116,23],[116,24,116,27],[149,2,149,13],[145,2,145,13],[146,2,146,13],[147,2,147,13],[148,2,148,13],[134,2,134,4],[134,17,134,19],[134,20,134,21],[134,22,134,23],[134,24,134,25],[134,26,134,27],[133,2,133,4],[133,18,133,19],[133,20,133,21],[133,22,133,23],[133,24,133,25]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(\"SimMZ\",C:C,0)","v":154}]
[null,null,{"$f":"IF(TipoEdif=1,CONCATENATE('Computo-Massimali'!F4, \" - \",'Dati Gen'!E8),\"Condominio \" & 'Computo-Massimali'!F3)","v":"Condominio Via Roma , 1 - 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 ",{"$f":"'Dati Gen'!G18","v":246502.56},{"$f":"'Dati Gen'!K18","v":24650.256000000001},{"$f":"'Dati Gen'!M18","v":271152.81599999999},"Importo Netto",{"$f":"'Dati Gen'!G20","v":246502.56},{"$f":"'Dati Gen'!K20","v":24650.256000000001},{"$f":"'Dati Gen'!M20","v":271152.81599999999}]
[null,null,"29/07/2024",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":71718.603806513667},{"$f":"'Dati Gen'!K21","v":0},{"$f":"'Dati Gen'!M21","v":71718.603806513667},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,{"$f":"'Dati Gen'!M22","v":342871.41980651364}]
[]
[null,null,"INTERVENTI TRAINANTI",null,null,null,null,null,null,null,null,null,null,null,"..",null,{"$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 70% Spesa Ammessa"},"%SAL",null,null,"Interventi","Massimale  spesa","Verifica Max",null,"Spesa Ammessa",null,"Quota Eccedente Spesa Ammessa",null,{"$f":"CONCATENATE(\"Credito Spettante\",CHAR(10), percDetr*100,\"% Spesa Ammessa\",CHAR(10),\"Quota Imprese | Quota Tecnici\")","v":"Credito Spettante\n70% Spesa Ammessa\nQuota Imprese | Quota Tecnici"},null,null,null,null,null,null,null,"Interventi",{"$f":"IF('Dati Gen'!$B$38<>\"\",'Dati Gen'!$B$38,\"\")","v":"Impresa1"},{"$f":"IF('Dati Gen'!$B$39<>\"\",'Dati Gen'!$B$39,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":""},{"$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"},83307.570000000007,{"$f":"IF('Computo-Massimali'!F9<>0,'Computo-Massimali'!G9*F9/'Computo-Massimali'!F9,0)","v":0},{"$f":"SUM(F9:G9)","v":83307.570000000007},{"$f":"IF(('Computo-Massimali'!F9+'Computo-Massimali'!G9)<>0,'Computo-Massimali'!I9/('Computo-Massimali'!F9+'Computo-Massimali'!G9)*H9,0)","v":8330.7570000000014},{"$f":"H9+I9","v":91638.327000000005},{"$f":"IF('Computo-Massimali'!F9<>0,'Computo-Massimali'!K9*F9/'Computo-Massimali'!F9,0)","v":24237.892729849966},{"$f":"SUM(J9:K9)","v":115876.21972984997},{"$f":"IF(L9<=R9,L9*percDetr,R9*percDetr)","v":81113.353810894972},{"$f":"IF('Computo-Massimali'!L9>0,L9/'Computo-Massimali'!L9,0)","v":1},{"$f":"IF(F9>0,IF(ABS(F9-0.001)>'Computo-Massimali'!F9,\">C.\",\"\"),\"\")","v":""},"..",{"$f":"C9","v":"PV) Isolamento pareti perimetrali"},{"$f":"'Computo-Massimali'!T9","v":115876.21972984997},{"$f":"IF(L9>R9,\"ko\",\"ok\")","v":"ok"},null,{"$f":"IF(L13<>0,(L9/L13)*U13,0)","v":115876.21972984997},null,{"$f":"IF(L9>R9,L9-R9,0)","v":0},null,{"$f":"IF(M9<>0,J9*M9/L9,0)","v":64146.8289},null,{"$f":"IF(M9<>0,K9*M9/L9,0)","v":16966.524910894976},null,null,null,null,null,{"$f":"Q9","v":"PV) Isolamento pareti perimetrali"},{"$f":"'Computo-Massimali'!BJ9","v":83307.570000000007},{"$f":"'Computo-Massimali'!BK9","v":0},{"$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$25,\"\")","v":"Progettazione Architettonica"},null,{"$f":"IF('Dati Gen'!$C$25<>\"\",'Dati Gen'!$C$25,\"\")","v":"Architetto"},{"$f":"AV9/(1+AT9)","v":7149.0100000000029},null,{"$f":"'Dati Gen'!G25","v":0.04},{"$f":"AR9*AT9","v":285.96040000000011},{"$f":"AZ9/(1+AX9)","v":7434.9704000000029},null,{"$f":"'Dati Gen'!J25","v":0.22},{"$f":"AX9*(AR9+AU9)","v":1635.6934880000006},{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$18*'Dati Gen'!M25/'Dati Gen'!$M$36,0)","v":9070.6638880000028},null,{"$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$26,\"\")","v":"Progettazione Termotecnica, APE"},null,{"$f":"IF('Dati Gen'!$C$26<>\"\",'Dati Gen'!$C$26,\"\")","v":"Ingegnere1"},{"$f":"AV10/(1+AT10)","v":5525.5800000000008},null,{"$f":"'Dati Gen'!G26","v":0.04},221.02320000000003,{"$f":"AZ10/(1+AX10)","v":5746.6032000000014},null,{"$f":"'Dati Gen'!J26","v":0.22},{"$f":"(AR10+AU10)*AX10","v":1264.2527040000002},{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$18*'Dati Gen'!M26/'Dati Gen'!$M$36,0)","v":7010.8559040000018},null,{"$f":"IF(AQ10<>\"\",VLOOKUP(AQ10,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":"NO"}]
[null,null,{"$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$27,\"\")","v":"Direzione Lavori, CSE"},null,{"$f":"IF('Dati Gen'!$C$27<>\"\",'Dati Gen'!$C$27,\"\")","v":"Architetto"},19404.000000000007,null,{"$f":"'Dati Gen'!G27","v":0.04},776.16000000000031,20180.160000000007,null,{"$f":"'Dati Gen'!J27","v":0.22},4439.6352000000015,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$18*'Dati Gen'!M27/'Dati Gen'!$M$36,0)","v":24619.795200000008},null,{"$f":"IF(AQ11<>\"\",VLOOKUP(AQ11,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":"NO"}]
[null,null,{"$f":"'Computo-Massimali'!C12","v":"PS) Isolamento Pavimenti"},null,{"$f":"'Computo-Massimali'!E12","v":"Esterno"},{"$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$28,\"\")","v":"DL., Computo, Contabilità, Asseverazione"},null,{"$f":"IF('Dati Gen'!$C$28<>\"\",'Dati Gen'!$C$28,\"\")","v":"Ingegnere1"},17758.440000000002,null,{"$f":"'Dati Gen'!G28","v":0.04},710.33760000000007,18468.777600000005,null,{"$f":"'Dati Gen'!J28","v":0.22},4063.1310720000001,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$18*'Dati Gen'!M28/'Dati Gen'!$M$36,0)","v":22531.908672000005},null,{"$f":"IF(AQ12<>\"\",VLOOKUP(AQ12,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":"NO"}]
[null,null,{"$f":"'Computo-Massimali'!C13","v":"Totali Isolamento PV) PO) POND) PS) "},null,null,{"$f":"SUM(F9:F12)","v":83307.570000000007},0,{"$f":"SUM(H9:H12)","v":83307.570000000007},{"$f":"SUM(I9:I12)","v":8330.7570000000014},{"$f":"SUM(J9:J12)","v":91638.327000000005},24237.892729849966,115876.21972984997,81113.353810894972,{"$f":"IF('Computo-Massimali'!L13>0,L13/'Computo-Massimali'!L13,0)","v":1},{"$f":"IF(F13>0,IF(ABS(F13-0.001)>'Computo-Massimali'!F13,\">C.\",\"\"),\"\")","v":""},null,"Totali Isolamento PV) PO) POND) PS) ",{"$f":"'Computo-Massimali'!T13","v":115876.21972984997},"ok",null,{"$f":"IF(L13<R13,L13,R13)","v":115876.21972984997},null,0,null,64146.8289,null,16966.524910894976,null,null,null,null,null,"Totali Isolamento PV) PO) POND) PS) ",{"$f":"SUM(AH9:AH12)","v":83307.570000000007},{"$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,{"$f":"'Dati Gen'!G29","v":0},0,0,null,{"$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 = "},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 = ",{"$f":"'Computo-Massimali'!T15","v":288000},"ok",null,{"$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 = ",{"$f":"'Computo-Massimali'!BJ15","v":0},{"$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},{"$f":"SUM(H13:H15)","v":83307.570000000007},{"$f":"SUM(I13:I15)","v":8330.7570000000014},91638.327000000005,24237.892729849966,115876.21972984997,81113.353810894972,{"$f":"IF('Computo-Massimali'!L16>0,L16/'Computo-Massimali'!L16,0)","v":1},{"$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":115876.21972984997},null,{"$f":"SUM(W13:X15)","v":0},null,{"$f":"SUM(Y13:Z15)","v":64146.8289},null,{"$f":"SUM(AA13:AB15)","v":16966.524910894976},null,null,null,null,null,{"$f":"R16","v":"Totale interventi Trainanti  :  "},{"$f":"SUM(AH13:AH15)","v":83307.570000000007},{"$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$35,\"\")","v":"Consulente"},6687.720793280002,null,{"$f":"'Dati Gen'!G35","v":0.04},267.50883173120008,6955.2296250112022,null,{"$f":"'Dati Gen'!J35","v":0.22},1530.1505175024645,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$18*'Dati Gen'!M35/'Dati Gen'!$M$36,0)","v":8485.3801425136662},null,{"$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":56524.750793280014},null,{"$f":"SUM(AU9:AU17)","v":2260.9900317312004},null,{"$f":"SUM(AV9:AW17)","v":58785.740825011213},null,null,{"$f":"SUM(AY9:AY17)","v":12932.862981502467},{"$f":"K157","v":71718.603806513682}]
[null,null,"  Interventi",null,null,"Importo Lavori","Incidenza Sicurezza","Imponibile","Iva","Importo c.iva","Spese tecniche","Totale",{"$f":"$M$8","v":"Credito Spettante 70% Spesa Ammessa"},"%SAL",null,null,"Interventi","Massimale  spesa","Verifica Max",null,"Spesa Ammessa",null,"Quota Eccedente Spesa Ammessa",null,{"$f":"$Y$8","v":"Credito Spettante\n70% Spesa Ammessa\nQuota Imprese | Quota Tecnici"},null,null,null,null,null,null,null,"Interventi",{"$f":"IF('Dati Gen'!$B$38<>\"\",'Dati Gen'!$B$38,\"\")","v":"Impresa1"},{"$f":"IF('Dati Gen'!$B$39<>\"\",'Dati Gen'!$B$39,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":""},{"$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",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$44,\"\")","v":"Ingegnere1"},{"$f":"IF('Dati Gen'!$B$45<>\"\",'Dati Gen'!$B$45,\"\")","v":"Architetto"},{"$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",{"$f":"'Computo-Massimali'!F21","v":6838.64},{"$f":"IF('Computo-Massimali'!F21<>0,'Computo-Massimali'!G21*F21/'Computo-Massimali'!F21,0)","v":0},{"$f":"SUM(F21:G21)","v":6838.64},{"$f":"IF(('Computo-Massimali'!F21+'Computo-Massimali'!G21)<>0,'Computo-Massimali'!I21/('Computo-Massimali'!F21+'Computo-Massimali'!G21)*H21,0)","v":683.86400000000003},{"$f":"H21+I21","v":7522.5040000000008},{"$f":"IF('Computo-Massimali'!F21<>0,'Computo-Massimali'!K21*F21/'Computo-Massimali'!F21,0)","v":1989.6657979348233},{"$f":"SUM(J21:K21)","v":9512.1697979348246},{"$f":"IF(L21<=R21,L21*percDetr,R21*percDetr)","v":6658.5188585543765},{"$f":"IF('Computo-Massimali'!L21>0,L21/'Computo-Massimali'!L21,0)","v":1},{"$f":"IF(F21>0,IF(ABS(F21-0.001)>'Computo-Massimali'!F21,\">C.\",\"\"),\"\")","v":""},"..","PO) Isolamento coperture",{"$f":"'Computo-Massimali'!T21","v":9815.7698085364627},"ok",null,{"$f":"IF(L24<>0,(L21/L24)*U24,0)","v":9512.1697979348246},null,0,null,5265.7527999999993,null,1392.7660585543763,null,null,null,null,null,"PO) Isolamento coperture",{"$f":"'Computo-Massimali'!BJ21","v":6838.64},{"$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":9070.6638880000028},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":4949.5600000000004},{"$f":"IF('Computo-Massimali'!F22<>0,'Computo-Massimali'!G22*F22/'Computo-Massimali'!F22,0)","v":0},{"$f":"SUM(F22:G22)","v":4949.5600000000004},{"$f":"IF(('Computo-Massimali'!F22+'Computo-Massimali'!G22)<>0,'Computo-Massimali'!I22/('Computo-Massimali'!F22+'Computo-Massimali'!G22)*H22,0)","v":494.95600000000007},{"$f":"H22+I22","v":5444.5160000000005},{"$f":"IF('Computo-Massimali'!F22<>0,'Computo-Massimali'!K22*F22/'Computo-Massimali'!F22,0)","v":1440.0480573368804},{"$f":"SUM(J22:K22)","v":6884.564057336881},{"$f":"IF(L22<=R22,L22*percDetr,R22*percDetr)","v":4819.1948401358168},{"$f":"IF('Computo-Massimali'!L22>0,L22/'Computo-Massimali'!L22,0)","v":1},{"$f":"IF(F22>0,IF(ABS(F22-0.001)>'Computo-Massimali'!F22,\">C.\",\"\"),\"\")","v":""},"..","PS) Isolamento Pavimenti",{"$f":"'Computo-Massimali'!T22","v":6884.5640647122991},"ok",null,{"$f":"IF(L24<>0,(L22/L24)*U24,0)","v":6884.564057336881},null,0,null,{"$f":"IF(M22<>0,J22*M22/L22,0)","v":3811.1612000000005},null,1008.0336401358164,null,null,null,null,null,"PS) Isolamento Pavimenti",{"$f":"'Computo-Massimali'!BJ22","v":4949.5600000000004},{"$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":7010.8559040000018},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":3162.33},{"$f":"IF('Computo-Massimali'!F23<>0,'Computo-Massimali'!G23*F23/'Computo-Massimali'!F23,0)","v":0},{"$f":"SUM(F23:G23)","v":3162.33},{"$f":"IF(('Computo-Massimali'!F23+'Computo-Massimali'!G23)<>0,'Computo-Massimali'!I23/('Computo-Massimali'!F23+'Computo-Massimali'!G23)*H23,0)","v":316.233},{"$f":"H23+I23","v":3478.5630000000001},{"$f":"IF('Computo-Massimali'!F23<>0,'Computo-Massimali'!K23*F23/'Computo-Massimali'!F23,0)","v":920.06303048314135},{"$f":"SUM(J23:K23)","v":4398.6260304831412},{"$f":"IF(L23<=R23,L23*percDetr,R23*percDetr)","v":3079.0382213381986},{"$f":"IF('Computo-Massimali'!L23>0,L23/'Computo-Massimali'!L23,0)","v":1},{"$f":"IF(F23>0,IF(ABS(F23-0.001)>'Computo-Massimali'!F23,\">C.\",\"\"),\"\")","v":""},"..","IN) Serramenti con chiusure oscuranti",{"$f":"'Computo-Massimali'!T23","v":7877.1890399076183},"ok",null,{"$f":"IF(L24<>0,(L23/L24)*U24,0)","v":4398.6260304831412},null,0,null,2434.9940999999999,null,644.04412133819892,null,null,null,null,null,"IN) Serramenti con chiusure oscuranti",{"$f":"'Computo-Massimali'!BJ23","v":3162.33},{"$f":"'Computo-Massimali'!BK23","v":0},{"$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},24619.795200000008,0,0,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":14950.53},{"$f":"SUM(G20:G23)","v":0},14950.53,{"$f":"SUM(I20:I23)","v":1495.0530000000001},16445.582999999999,{"$f":"SUM(K20:K23)","v":4349.7768857548454},20795.359885754846,{"$f":"SUM(M20:M23)","v":14556.751920028391},{"$f":"IF('Computo-Massimali'!L24>0,L24/'Computo-Massimali'!L24,0)","v":1},{"$f":"IF(F24>0,IF(ABS(F24-0.001)>'Computo-Massimali'!F24,\">C.\",\"\"),\"\")","v":""},null,"Totali Isolamento PV) PO) PS) e IN)",{"$f":"'Computo-Massimali'!T24","v":24577.522913156379},"ok",null,{"$f":"IF(L24<R24,L24,R24)","v":20795.359885754846},null,0,null,11511.908099999999,null,3044.8438200283917,null,null,null,null,null,"Totali Isolamento PV) PO) PS) e IN)",{"$f":"SUM(AH20:AH23)","v":14950.53},{"$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":22531.908672000005},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},0,8485.3801425136662,0,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,{"$f":"SUM(AO21:AO29)","v":29542.764576000009},{"$f":"SUM(AP21:AP29)","v":33690.459088000011},{"$f":"SUM(AQ21:AQ29)","v":8485.3801425136662},{"$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,{"$f":"SUM(AO30:BA30)","v":71718.603806513682}]
[null,null,{"$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$30,0)","v":0.41192609738614089},{"$f":"IF($BB$30<>0,AP30/$BB$30,0)","v":0.46975899278368483},{"$f":"IF($BB$30<>0,AQ30/$BB$30,0)","v":0.11831490983017437},{"$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",{"$f":"'Computo-Massimali'!T36","v":288000},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"EBA) Eliminazione Barriere architettoniche",{"$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,{"$f":"SUM(F24:F26)+SUM(F30:F36)","v":14950.53},{"$f":"SUM(G24:G26)+SUM(G30:G36)","v":0},{"$f":"SUM(H24:H26)+SUM(H30:H36)","v":14950.53},1495.0530000000001,16445.582999999999,4349.7768857548454,20795.359885754846,14556.751920028391,{"$f":"IF('Computo-Massimali'!L37>0,L37/'Computo-Massimali'!L37,0)","v":1},{"$f":"IF(F37>0,IF(ABS(F37-0.001)>'Computo-Massimali'!F37,\">C.\",\"\"),\"\")","v":""},null,null,{"$f":"C37","v":"Totale Interventi Trainati Parti Comuni : "},null,null,{"$f":"U24+U25+U26+SUM(U30:V36)","v":20795.359885754846},null,{"$f":"W24+W25+W26+SUM(W30:X36)","v":0},null,{"$f":"Y24+Y25+Y26+SUM(Y30:Z36)","v":11511.908099999999},null,{"$f":"AA24+AA25+AA26+SUM(AA30:AB36)","v":3044.8438200283917},null,null,null,null,null,{"$f":"R37","v":"Totale Interventi Trainati Parti Comuni : "},{"$f":"AH24+AH25+AH26+SUM(AH30:AH36)","v":14950.53},{"$f":"AI24+AI25+AI26+SUM(AI30:AI36)","v":0},{"$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,{"$f":"CONCATENATE(\"INTERVENTI TRAINATI Unità Immobiliare N.1\",IF(UnitàImmobiliari!B3<>\"\", \" - Foglio \" & UnitàImmobiliari!B3 & \" P.lla \" & UnitàImmobiliari!C3 & \" Sub. \" & UnitàImmobiliari!D3,\"\"),IF(UnitàImmobiliari!I3<>\"\",\" @ \",\"\"),IFERROR(INDEX(Committenti!B3:D1017,MATCH(UnitàImmobiliari!I3,Committenti!D3:D1017,0),1),\"\"),\" \",IFERROR(INDEX(Committenti!B3:D1017,MATCH(UnitàImmobiliari!I3,Committenti!D3:D1017,0),2),\"\"))","v":"INTERVENTI TRAINATI Unità Immobiliare N.1 - Foglio 302 P.lla 200 Sub. 1 @ Prato Pietro"},null,null,null,null,null,null,null,null,null,null,null,"..",null,{"$f":"CONCATENATE(\"Verifica Massimali di Spesa \",C40)","v":"Verifica Massimali di Spesa INTERVENTI TRAINATI Unità Immobiliare N.1 - Foglio 302 P.lla 200 Sub. 1 @ Prato Pietro"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!BI40","v":"Ripartizione tra le Imprese -  Imponibile Lavori INTERVENTI TRAINATI Unità Immobiliare N.1 - Foglio 302 P.lla 200 Sub. 1 @ Prato Pietro"},null,null,null,null,null,null,null,"Ripartizione Spese Tecniche / Prestazione Professionale   [ SAL. N.1 - ALTRI INTERVENTI ]"]
[null,null,"  Interventi",null,null,"Importo Lavori","Incidenza Sicurezza","Imponibile","Iva","Importo c.iva","Spese tecniche","Totale",{"$f":"$M$8","v":"Credito Spettante 70% Spesa Ammessa"},"%SAL",null,null,"Interventi","Massimale  spesa","Verifica Max",null,"Spesa Ammessa",null,"Quota Eccedente Spesa Ammessa",null,{"$f":"$Y$8","v":"Credito Spettante\n70% Spesa Ammessa\nQuota Imprese | Quota Tecnici"},null,null,null,null,null,null,null,"Interventi",{"$f":"IF('Dati Gen'!$B$38<>\"\",'Dati Gen'!$B$38,\"\")","v":"Impresa1"},{"$f":"IF('Dati Gen'!$B$39<>\"\",'Dati Gen'!$B$39,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":""},{"$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$25,\"\")","v":"Progettazione Architettonica"},null,{"$f":"IF('Dati Gen'!$C$25<>\"\",'Dati Gen'!$C$25,\"\")","v":"Architetto"},{"$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,{"$f":"'Computo-Massimali'!E43","v":"Esterno"},{"$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$26,\"\")","v":"Progettazione Termotecnica, APE"},null,{"$f":"IF('Dati Gen'!$C$26<>\"\",'Dati Gen'!$C$26,\"\")","v":"Ingegnere1"},0,null,{"$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$51,3,0),\"\")","v":"NO"}]
[null,null,{"$f":"'Computo-Massimali'!C44","v":"PS) Isolamento Pavimenti"},null,{"$f":"'Computo-Massimali'!E44","v":"Esterno"},{"$f":"'Computo-Massimali'!F44","v":15405.588058000001},{"$f":"IF('Computo-Massimali'!F44<>0,'Computo-Massimali'!G44*F44/'Computo-Massimali'!F44,0)","v":0},{"$f":"SUM(F44:G44)","v":15405.588058000001},{"$f":"IF(('Computo-Massimali'!F44+'Computo-Massimali'!G44)<>0,'Computo-Massimali'!I44/('Computo-Massimali'!F44+'Computo-Massimali'!G44)*H44,0)","v":1540.5588058000003},{"$f":"H44+I44","v":16946.146863800001},{"$f":"IF('Computo-Massimali'!F44<>0,'Computo-Massimali'!K44*F44/'Computo-Massimali'!F44,0)","v":4482.1735982703804},{"$f":"SUM(J44:K44)","v":21428.32046207038},{"$f":"IF(L44<=R44,L44*percDetr,R44*percDetr)","v":14999.824323449266},{"$f":"IF('Computo-Massimali'!L44>0,L44/'Computo-Massimali'!L44,0)","v":1},{"$f":"IF(F44>0,IF(ABS(F44-0.001)>'Computo-Massimali'!F44,\">C.\",\"\"),\"\")","v":""},"..","PS) Isolamento Pavimenti",{"$f":"'Computo-Massimali'!T44","v":21428.32046207038},"ok",null,{"$f":"IF(L46<>0,(L44/L46)*U46,0)","v":21428.320462070376},null,0,null,11862.302804660001,null,3137.5215187892659,null,null,null,null,null,"PS) Isolamento Pavimenti",{"$f":"'Computo-Massimali'!BJ44","v":15405.588058000001},{"$f":"'Computo-Massimali'!BK44","v":0},{"$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$27,\"\")","v":"Direzione Lavori, CSE"},null,{"$f":"IF('Dati Gen'!$C$27<>\"\",'Dati Gen'!$C$27,\"\")","v":"Architetto"},0,null,{"$f":"'Dati Gen'!G27","v":0.04},0,{"$f":"AZ44/(1+AX44)","v":0},null,{"$f":"'Dati Gen'!J27","v":0.22},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$51,3,0),\"\")","v":"NO"}]
[null,null,{"$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":15246.731570000002},{"$f":"IF('Computo-Massimali'!F45<>0,'Computo-Massimali'!G45*F45/'Computo-Massimali'!F45,0)","v":0},{"$f":"SUM(F45:G45)","v":15246.731570000002},{"$f":"IF(('Computo-Massimali'!F45+'Computo-Massimali'!G45)<>0,'Computo-Massimali'!I45/('Computo-Massimali'!F45+'Computo-Massimali'!G45)*H45,0)","v":1524.6731570000002},{"$f":"H45+I45","v":16771.404727000001},{"$f":"IF('Computo-Massimali'!F45<>0,'Computo-Massimali'!K45*F45/'Computo-Massimali'!F45,0)","v":4435.9551511882637},{"$f":"SUM(J45:K45)","v":21207.359878188265},{"$f":"IF(L45<=R45,L45*percDetr,R45*percDetr)","v":14845.151914731785},{"$f":"IF('Computo-Massimali'!L45>0,L45/'Computo-Massimali'!L45,0)","v":1},{"$f":"IF(F45>0,IF(ABS(F45-0.001)>'Computo-Massimali'!F45,\">C.\",\"\"),\"\")","v":""},"..","IN) Serramenti con chiusure oscuranti",{"$f":"'Computo-Massimali'!T45","v":21207.36162790767},"ok",null,{"$f":"IF(L46<>0,(L45/L46)*U46,0)","v":21207.359878188265},null,0,null,11739.9833089,null,3105.1686058317841,null,null,null,null,null,"IN) Serramenti con chiusure oscuranti",{"$f":"'Computo-Massimali'!BJ45","v":15246.73},{"$f":"'Computo-Massimali'!BK45","v":0},{"$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$28,\"\")","v":"DL., Computo, Contabilità, Asseverazione"},null,{"$f":"IF('Dati Gen'!$C$28<>\"\",'Dati Gen'!$C$28,\"\")","v":"Ingegnere1"},0,null,{"$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$51,3,0),\"\")","v":"NO"}]
[null,null,{"$f":"'Computo-Massimali'!C46","v":"Totali Isolamento PV) PO) PS) e IN"},null,null,{"$f":"SUM(F42:F45)","v":30652.319628000005},{"$f":"SUM(G42:G45)","v":0},30652.319628000005,3065.2319628000005,33717.551590800002,{"$f":"SUM(K42:K45)","v":8918.1287494586431},42635.680340258645,29844.976238181051,{"$f":"IF('Computo-Massimali'!L46>0,L46/'Computo-Massimali'!L46,0)","v":1},{"$f":"IF(F46>0,IF(ABS(F46-0.001)>'Computo-Massimali'!F46,\">C.\",\"\"),\"\")","v":""},null,"Totali Isolamento PV) PO) PS) e IN",{"$f":"'Computo-Massimali'!T46","v":42635.68208997805},"ok",null,{"$f":"IF(L46<R46,L46,R46)","v":42635.680340258645},null,0,null,23602.28611356,null,6242.69012462105,null,null,null,null,null,"Totali Isolamento PV) PO) PS) e IN",{"$f":"SUM(AH42:AH45)","v":30652.318058000001},{"$f":"SUM(AI42:AI45)","v":0},{"$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},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 PC)Altro"},null,null,{"$f":"'Computo-Massimali'!F48","v":16739.218187999999},{"$f":"IF('Computo-Massimali'!F48<>0,'Computo-Massimali'!G48*F48/'Computo-Massimali'!F48,0)","v":0},{"$f":"SUM(F48:G48)","v":16739.218187999999},{"$f":"IF(('Computo-Massimali'!F48+'Computo-Massimali'!G48)<>0,'Computo-Massimali'!I48/('Computo-Massimali'!F48+'Computo-Massimali'!G48)*H48,0)","v":1673.9218188},{"$f":"H48+I48","v":18413.1400068},{"$f":"IF('Computo-Massimali'!F48<>0,'Computo-Massimali'!K48*F48/'Computo-Massimali'!F48,0)","v":4870.1861646222233},{"$f":"SUM(J48:K48)","v":23283.326171422224},{"$f":"IF(L48<=R48,L48*percDetr,R48*percDetr)","v":16298.328319995557},{"$f":"IF('Computo-Massimali'!L48>0,L48/'Computo-Massimali'!L48,0)","v":1},{"$f":"IF(F48>0,IF(ABS(F48-0.001)>'Computo-Massimali'!F48,\">C.\",\"\"),\"\")","v":""},"..","Impianti climatizzazione con  con PC)Altro",{"$f":"'Computo-Massimali'!T48","v":23283.326171422224},"ok",null,{"$f":"IF(L50<>0,(L48/L50)*U50,0)","v":23283.326171422224},null,0,null,12889.198004760001,null,3409.1303152355567,null,null,null,null,null,"Impianti climatizzazione con  con PC)Altro",{"$f":"'Computo-Massimali'!BJ48","v":16739.22},{"$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,{"$f":"SUM(F48:F49)","v":16739.218187999999},{"$f":"SUM(G48:G49)","v":0},16739.218187999999,1673.9218188,18413.1400068,{"$f":"SUM(K48:K49)","v":4870.1861646222233},23283.326171422224,{"$f":"SUM(M48:M49)","v":16298.328319995557},{"$f":"IF('Computo-Massimali'!L50>0,L50/'Computo-Massimali'!L50,0)","v":1},{"$f":"IF(F50>0,IF(ABS(F50-0.001)>'Computo-Massimali'!F50,\">C.\",\"\"),\"\")","v":""},null,"Totali Impianti ed  SA)",{"$f":"'Computo-Massimali'!T50","v":23283.326171422224},"ok",null,{"$f":"IF(L50<R50,L50,R50)","v":23283.326171422224},null,0,null,12889.198004760001,null,3409.1303152355567,null,null,null,null,null,"Totali Impianti ed  SA)",{"$f":"SUM(AH48:AH49)","v":16739.22},{"$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,{"$f":"'Computo-Massimali'!F51","v":0},{"$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":0},null,{"$f":"SUM(AU42:AU50)","v":0},null,{"$f":"SUM(AV42:AW50)","v":0},null,null,{"$f":"SUM(AY42:AY50)","v":0},{"$f":"K169","v":0}]
[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$44,\"\")","v":"Ingegnere1"},{"$f":"IF('Dati Gen'!$B$45<>\"\",'Dati Gen'!$B$45,\"\")","v":"Architetto"},{"$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,{"$f":"'Computo-Massimali'!E54","v":"Scoperti"},{"$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":0},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":2.4449040000000002},{"$f":"'Computo-Massimali'!F55","v":6609.7813320000005},{"$f":"IF('Computo-Massimali'!F55<>0,'Computo-Massimali'!G55*F55/'Computo-Massimali'!F55,0)","v":0},6609.7813320000005,{"$f":"IF(('Computo-Massimali'!F55+'Computo-Massimali'!G55)<>0,'Computo-Massimali'!I55/('Computo-Massimali'!F55+'Computo-Massimali'!G55)*H55,0)","v":660.97813320000012},7270.7594652000007,{"$f":"IF('Computo-Massimali'!F55<>0,'Computo-Massimali'!K55*F55/'Computo-Massimali'!F55,0)","v":1923.0805903086696},9193.84005550867,4107.4387200000001,{"$f":"IF('Computo-Massimali'!L55>0,L55/'Computo-Massimali'!L55,0)","v":1},{"$f":"IF(F55>0,IF(ABS(F55-0.001)>'Computo-Massimali'!F55,\">C.\",\"\"),\"\")","v":""},"..","FV) Solare Fotovoltaico [ kWp ]",{"$f":"'Computo-Massimali'!T55","v":5867.7696000000005},"ko",null,5867.7696000000005,null,3326.0704555086695,null,3248.2834996977413,null,859.15522030225918,null,null,null,null,null,"FV) Solare Fotovoltaico [ kWp ]",{"$f":"'Computo-Massimali'!BJ55","v":6609.78},{"$f":"'Computo-Massimali'!BK55","v":0},{"$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,{"$f":"'Computo-Massimali'!E56","v":8.9812800000000017},{"$f":"'Computo-Massimali'!F56","v":7619.5349999999999},{"$f":"IF('Computo-Massimali'!F56<>0,'Computo-Massimali'!G56*F56/'Computo-Massimali'!F56,0)","v":0},7619.5349999999999,{"$f":"IF(('Computo-Massimali'!F56+'Computo-Massimali'!G56)<>0,'Computo-Massimali'!I56/('Computo-Massimali'!F56+'Computo-Massimali'!G56)*H56,0)","v":761.95350000000008},8381.4884999999995,{"$f":"IF('Computo-Massimali'!F56<>0,'Computo-Massimali'!K56*F56/'Computo-Massimali'!F56,0)","v":2216.8630291501399},10598.351529150139,6286.8960000000015,{"$f":"IF('Computo-Massimali'!L56>0,L56/'Computo-Massimali'!L56,0)","v":1},{"$f":"IF(F56>0,IF(ABS(F56-0.001)>'Computo-Massimali'!F56,\">C.\",\"\"),\"\")","v":""},"..","AC) Sistema di Accumulo [ kWh ]",{"$f":"'Computo-Massimali'!T56","v":8981.2800000000025},"ko",null,8981.2800000000025,null,1617.0715291501365,null,4971.8624995373593,null,1315.033500462642,null,null,null,null,null,"AC) Sistema di Accumulo [ kWh ]",{"$f":"'Computo-Massimali'!BJ56","v":7619.54},{"$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",{"$f":"'Computo-Massimali'!T57","v":1500},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"CR) Colonnine di Ricarica",{"$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 U.Imm.N.1",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},61620.854147999999,6162.0854148000008,67782.939562799991,17928.258533539676,85711.198096339678,56537.639278176604,{"$f":"IF('Computo-Massimali'!L59>0,L59/'Computo-Massimali'!L59,0)","v":1},{"$f":"IF(F59>0,IF(ABS(F59-0.001)>'Computo-Massimali'!F59,\">C.\",\"\"),\"\")","v":""},null,null,{"$f":"C59","v":"Totale Interventi Trainati U.Imm.N.1"},null,null,{"$f":"U46+U47+SUM(U50:V58)","v":80768.056111680868},null,{"$f":"W46+W47+SUM(W50:X58)","v":4943.141984658806},null,{"$f":"Y46+Y47+SUM(Y50:Z58)","v":44711.630117555105},null,{"$f":"AA46+AA47+SUM(AA50:AB58)","v":11826.009160621508},null,null,null,null,null,{"$f":"R59","v":"Totale Interventi Trainati U.Imm.N.1"},{"$f":"AH46+AH47+SUM(AH50:AH58)","v":61620.858057999998},{"$f":"AI46+AI47+SUM(AI50:AI58)","v":0},{"$f":"AJ46+AJ47+SUM(AJ50:AJ58)","v":0},{"$f":"AK46+AK47+SUM(AK50:AK58)","v":0},{"$f":"AL46+AL47+SUM(AL50:AL58)","v":0},null,null,0,0,0,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$63,0)","v":0}]
[]
[]
[]
[]
[]
[null,null,"Note"]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"CONCATENATE(\"INTERVENTI TRAINATI Unità Immobiliare N.2\",IF(UnitàImmobiliari!B4<>\"\", \" - Foglio \" & UnitàImmobiliari!B4 & \" P.lla \" & UnitàImmobiliari!C4 & \" Sub. \" & UnitàImmobiliari!D4,\"\"),IF(UnitàImmobiliari!I4<>\"\",\" @ \",\"\"),IFERROR(INDEX(Committenti!B3:D1017,MATCH(UnitàImmobiliari!I4,Committenti!D3:D1017,0),1),\"\"),\" \",IFERROR(INDEX(Committenti!B3:D1017,MATCH(UnitàImmobiliari!I4,Committenti!D3:D1017,0),2),\"\"))","v":"INTERVENTI TRAINATI Unità Immobiliare N.2 - Foglio 302 P.lla 201 Sub. 1 @ Prato Pietro"},null,null,null,null,null,null,null,null,null,null,null,"..",null,{"$f":"CONCATENATE(\"Verifica Massimali di Spesa \",C78)","v":"Verifica Massimali di Spesa INTERVENTI TRAINATI Unità Immobiliare N.2 - Foglio 302 P.lla 201 Sub. 1 @ Prato Pietro"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!BI78","v":"Ripartizione tra le Imprese -  Imponibile Lavori INTERVENTI TRAINATI Unità Immobiliare N.2 - Foglio 302 P.lla 201 Sub. 1 @ Prato Pietro"}]
[null,null,"  Interventi",null,null,"Importo Lavori","Incidenza Sicurezza","Imponibile","Iva","Importo c.iva","Spese tecniche","Totale",{"$f":"$M$8","v":"Credito Spettante 70% Spesa Ammessa"},"%SAL",null,null,"Interventi","Massimale  spesa","Verifica Max",null,"Spesa Ammessa",null,"Quota Eccedente Spesa Ammessa",null,{"$f":"$Y$8","v":"Credito Spettante\n70% Spesa Ammessa\nQuota Imprese | Quota Tecnici"},null,null,null,null,null,null,null,"Interventi",{"$f":"IF('Dati Gen'!$B$38<>\"\",'Dati Gen'!$B$38,\"\")","v":"Impresa1"},{"$f":"IF('Dati Gen'!$B$39<>\"\",'Dati Gen'!$B$39,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$42<>\"\",'Dati Gen'!$B$42,\"\")","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C80","v":"PV) Isolamento pareti perimetrali"},null,{"$f":"'Computo-Massimali'!E80","v":"Esterno"},{"$f":"'Computo-Massimali'!F80","v":0},{"$f":"IF('Computo-Massimali'!F80<>0,'Computo-Massimali'!G80*F80/'Computo-Massimali'!F80,0)","v":0},{"$f":"SUM(F80:G80)","v":0},{"$f":"IF(('Computo-Massimali'!F80+'Computo-Massimali'!G80)<>0,'Computo-Massimali'!I80/('Computo-Massimali'!F80+'Computo-Massimali'!G80)*H80,0)","v":0},{"$f":"H80+I80","v":0},{"$f":"IF('Computo-Massimali'!F80<>0,'Computo-Massimali'!K80*F80/'Computo-Massimali'!F80,0)","v":0},{"$f":"SUM(J80:K80)","v":0},{"$f":"IF(L80<=R80,L80*percDetr,R80*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L80>0,L80/'Computo-Massimali'!L80,0)","v":0},{"$f":"IF(F80>0,IF(ABS(F80-0.001)>'Computo-Massimali'!F80,\">C.\",\"\"),\"\")","v":""},"..",{"$f":"C80","v":"PV) Isolamento pareti perimetrali"},{"$f":"'Computo-Massimali'!T80","v":0},{"$f":"IF(L80>R80,\"ko\",\"ok\")","v":"ok"},null,{"$f":"IF(L84<>0,(L80/L84)*U84,0)","v":0},null,{"$f":"IF(L80>R80,L80-R80,0)","v":0},null,{"$f":"IF(M80<>0,J80*M80/L80,0)","v":0},null,{"$f":"IF(M80<>0,K80*M80/L80,0)","v":0},null,null,null,null,null,{"$f":"Q80","v":"PV) Isolamento pareti perimetrali"},{"$f":"'Computo-Massimali'!BJ80","v":0},{"$f":"'Computo-Massimali'!BK80","v":0},{"$f":"'Computo-Massimali'!BL80","v":0},{"$f":"'Computo-Massimali'!BM80","v":0},{"$f":"'Computo-Massimali'!BN80","v":0},{"$f":"IF(ABS(SUM(AH80:AL80)-H80)>0.01,\"err. Somma\",IF(AH80>'Computo-Massimali'!BJ80,\"Err.1\",IF(AI80>'Computo-Massimali'!BK80,\"Err.2\",IF(AJ80>'Computo-Massimali'!BL80,\"Err.3\",IF(AK80>'Computo-Massimali'!BM80,\"Err.4\",IF(AL80>'Computo-Massimali'!BN80,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C81","v":"PO) Isolamento coperture"},null,{"$f":"'Computo-Massimali'!E81","v":"Esterno"},{"$f":"'Computo-Massimali'!F81","v":0},{"$f":"IF('Computo-Massimali'!F81<>0,'Computo-Massimali'!G81*F81/'Computo-Massimali'!F81,0)","v":0},{"$f":"SUM(F81:G81)","v":0},{"$f":"IF(('Computo-Massimali'!F81+'Computo-Massimali'!G81)<>0,'Computo-Massimali'!I81/('Computo-Massimali'!F81+'Computo-Massimali'!G81)*H81,0)","v":0},{"$f":"H81+I81","v":0},{"$f":"IF('Computo-Massimali'!F81<>0,'Computo-Massimali'!K81*F81/'Computo-Massimali'!F81,0)","v":0},{"$f":"SUM(J81:K81)","v":0},{"$f":"IF(L81<=R81,L81*percDetr,R81*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L81>0,L81/'Computo-Massimali'!L81,0)","v":0},{"$f":"IF(F81>0,IF(ABS(F81-0.001)>'Computo-Massimali'!F81,\">C.\",\"\"),\"\")","v":""},"..","PO) Isolamento coperture",{"$f":"'Computo-Massimali'!T81","v":0},"ok",null,{"$f":"IF(L84<>0,(L81/L84)*U84,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"PO) Isolamento coperture",{"$f":"'Computo-Massimali'!BJ81","v":0},{"$f":"'Computo-Massimali'!BK81","v":0},{"$f":"'Computo-Massimali'!BL81","v":0},{"$f":"'Computo-Massimali'!BM81","v":0},{"$f":"'Computo-Massimali'!BN81","v":0},{"$f":"IF(ABS(SUM(AH81:AL81)-H81)>0.01,\"err. Somma\",IF(AH81>'Computo-Massimali'!BJ81,\"Err.1\",IF(AI81>'Computo-Massimali'!BK81,\"Err.2\",IF(AJ81>'Computo-Massimali'!BL81,\"Err.3\",IF(AK81>'Computo-Massimali'!BM81,\"Err.4\",IF(AL81>'Computo-Massimali'!BN81,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C82","v":"PS) Isolamento Pavimenti"},null,{"$f":"'Computo-Massimali'!E82","v":"Esterno"},{"$f":"'Computo-Massimali'!F82","v":4950.01584},{"$f":"IF('Computo-Massimali'!F82<>0,'Computo-Massimali'!G82*F82/'Computo-Massimali'!F82,0)","v":0},{"$f":"SUM(F82:G82)","v":4950.01584},{"$f":"IF(('Computo-Massimali'!F82+'Computo-Massimali'!G82)<>0,'Computo-Massimali'!I82/('Computo-Massimali'!F82+'Computo-Massimali'!G82)*H82,0)","v":495.00158400000004},{"$f":"H82+I82","v":5445.0174239999997},{"$f":"IF('Computo-Massimali'!F82<>0,'Computo-Massimali'!K82*F82/'Computo-Massimali'!F82,0)","v":1440.1806815512462},{"$f":"SUM(J82:K82)","v":6885.198105551246},{"$f":"IF(L82<=R82,L82*percDetr,R82*percDetr)","v":4819.6386738858719},{"$f":"IF('Computo-Massimali'!L82>0,L82/'Computo-Massimali'!L82,0)","v":1},{"$f":"IF(F82>0,IF(ABS(F82-0.001)>'Computo-Massimali'!F82,\">C.\",\"\"),\"\")","v":""},"..","PS) Isolamento Pavimenti",{"$f":"'Computo-Massimali'!T82","v":12330.215529551246},"ok",null,{"$f":"IF(L84<>0,(L82/L84)*U84,0)","v":6885.1981055512451},null,0,null,3811.5121967999994,null,1008.1264770858722,null,null,null,null,null,"PS) Isolamento Pavimenti",{"$f":"'Computo-Massimali'!BJ82","v":4950.0200000000004},{"$f":"'Computo-Massimali'!BK82","v":0},{"$f":"'Computo-Massimali'!BL82","v":0},{"$f":"'Computo-Massimali'!BM82","v":0},{"$f":"'Computo-Massimali'!BN82","v":0},{"$f":"IF(ABS(SUM(AH82:AL82)-H82)>0.01,\"err. Somma\",IF(AH82>'Computo-Massimali'!BJ82,\"Err.1\",IF(AI82>'Computo-Massimali'!BK82,\"Err.2\",IF(AJ82>'Computo-Massimali'!BL82,\"Err.3\",IF(AK82>'Computo-Massimali'!BM82,\"Err.4\",IF(AL82>'Computo-Massimali'!BN82,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C83","v":"IN) Serramenti con chiusure oscuranti"},null,{"$f":"'Computo-Massimali'!E83","v":"Zone D, E ed F"},{"$f":"'Computo-Massimali'!F83","v":4606.1018080000003},{"$f":"IF('Computo-Massimali'!F83<>0,'Computo-Massimali'!G83*F83/'Computo-Massimali'!F83,0)","v":0},{"$f":"SUM(F83:G83)","v":4606.1018080000003},{"$f":"IF(('Computo-Massimali'!F83+'Computo-Massimali'!G83)<>0,'Computo-Massimali'!I83/('Computo-Massimali'!F83+'Computo-Massimali'!G83)*H83,0)","v":460.61018080000008},{"$f":"H83+I83","v":5066.7119888000007},{"$f":"IF('Computo-Massimali'!F83<>0,'Computo-Massimali'!K83*F83/'Computo-Massimali'!F83,0)","v":1340.1207300257586},{"$f":"SUM(J83:K83)","v":6406.832718825759},{"$f":"IF(L83<=R83,L83*percDetr,R83*percDetr)","v":4484.7829031780311},{"$f":"IF('Computo-Massimali'!L83>0,L83/'Computo-Massimali'!L83,0)","v":1},{"$f":"IF(F83>0,IF(ABS(F83-0.001)>'Computo-Massimali'!F83,\">C.\",\"\"),\"\")","v":""},"..","IN) Serramenti con chiusure oscuranti",{"$f":"'Computo-Massimali'!T83","v":11473.544721353011},"ok",null,{"$f":"IF(L84<>0,(L83/L84)*U84,0)","v":6406.832718825759},null,0,null,3546.6983921599999,null,938.08451101803098,null,null,null,null,null,"IN) Serramenti con chiusure oscuranti",{"$f":"'Computo-Massimali'!BJ83","v":4606.1000000000004},{"$f":"'Computo-Massimali'!BK83","v":0},{"$f":"'Computo-Massimali'!BL83","v":0},{"$f":"'Computo-Massimali'!BM83","v":0},{"$f":"'Computo-Massimali'!BN83","v":0},{"$f":"IF(ABS(SUM(AH83:AL83)-H83)>0.01,\"err. Somma\",IF(AH83>'Computo-Massimali'!BJ83,\"Err.1\",IF(AI83>'Computo-Massimali'!BK83,\"Err.2\",IF(AJ83>'Computo-Massimali'!BL83,\"Err.3\",IF(AK83>'Computo-Massimali'!BM83,\"Err.4\",IF(AL83>'Computo-Massimali'!BN83,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C84","v":"Totali Isolamento PV) PO) PS) e IN"},null,null,{"$f":"SUM(F80:F83)","v":9556.1176479999995},{"$f":"SUM(G80:G83)","v":0},{"$f":"SUM(H80:H83)","v":9556.1176479999995},955.61176480000017,10511.729412799999,{"$f":"SUM(K80:K83)","v":2780.3014115770047},{"$f":"SUM(L80:L83)","v":13292.030824377005},9304.4215770639021,{"$f":"IF('Computo-Massimali'!L84>0,L84/'Computo-Massimali'!L84,0)","v":1},{"$f":"IF(F84>0,IF(ABS(F84-0.001)>'Computo-Massimali'!F84,\">C.\",\"\"),\"\")","v":""},null,"Totali Isolamento PV) PO) PS) e IN",{"$f":"'Computo-Massimali'!T84","v":23803.760250904255},"ok",null,{"$f":"IF(L84<R84,L84,R84)","v":13292.030824377005},null,0,null,7358.2105889599989,null,1946.210988103903,null,null,null,null,null,"Totali Isolamento PV) PO) PS) e IN",{"$f":"SUM(AH80:AH83)","v":9556.1200000000008},{"$f":"SUM(AI80:AI83)","v":0},{"$f":"SUM(AJ80:AJ83)","v":0},{"$f":"SUM(AK80:AK83)","v":0},{"$f":"SUM(AL80:AL83)","v":0}]
[null,null,{"$f":"'Computo-Massimali'!C85","v":"SS) Schermature solari e chiusure oscuranti"},null,null,{"$f":"'Computo-Massimali'!F85","v":0},{"$f":"IF('Computo-Massimali'!F85<>0,'Computo-Massimali'!G85*F85/'Computo-Massimali'!F85,0)","v":0},{"$f":"SUM(F85:G85)","v":0},{"$f":"IF(('Computo-Massimali'!F85+'Computo-Massimali'!G85)<>0,'Computo-Massimali'!I85/('Computo-Massimali'!F85+'Computo-Massimali'!G85)*H85,0)","v":0},{"$f":"H85+I85","v":0},{"$f":"IF('Computo-Massimali'!F85<>0,'Computo-Massimali'!K85*F85/'Computo-Massimali'!F85,0)","v":0},{"$f":"SUM(J85:K85)","v":0},{"$f":"IF(L85<=R85,L85*percDetr,R85*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L85>0,L85/'Computo-Massimali'!L85,0)","v":0},{"$f":"IF(F85>0,IF(ABS(F85-0.001)>'Computo-Massimali'!F85,\">C.\",\"\"),\"\")","v":""},"..","SS) Schermature solari e chiusure oscuranti",{"$f":"'Computo-Massimali'!T85","v":0},"ok",null,{"$f":"IF(L85<R85,L85,R85)","v":0},null,0,null,0,null,0,null,null,null,null,null,"SS) Schermature solari e chiusure oscuranti",{"$f":"'Computo-Massimali'!BJ85","v":0},{"$f":"'Computo-Massimali'!BK85","v":0},{"$f":"'Computo-Massimali'!BL85","v":0},{"$f":"'Computo-Massimali'!BM85","v":0},{"$f":"'Computo-Massimali'!BN85","v":0},{"$f":"IF(ABS(SUM(AH85:AL85)-H85)>0.01,\"err. Somma\",IF(AH85>'Computo-Massimali'!BJ85,\"Err.1\",IF(AI85>'Computo-Massimali'!BK85,\"Err.2\",IF(AJ85>'Computo-Massimali'!BL85,\"Err.3\",IF(AK85>'Computo-Massimali'!BM85,\"Err.4\",IF(AL85>'Computo-Massimali'!BN85,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"CONCATENATE('Computo-Massimali'!C86,\" con \",'Computo-Massimali'!D86)","v":"Impianti climatizzazione con  con PC)Altro"},null,null,{"$f":"'Computo-Massimali'!F86","v":5185.2123680000004},{"$f":"IF('Computo-Massimali'!F86<>0,'Computo-Massimali'!G86*F86/'Computo-Massimali'!F86,0)","v":0},{"$f":"SUM(F86:G86)","v":5185.2123680000004},{"$f":"IF(('Computo-Massimali'!F86+'Computo-Massimali'!G86)<>0,'Computo-Massimali'!I86/('Computo-Massimali'!F86+'Computo-Massimali'!G86)*H86,0)","v":518.52123680000011},{"$f":"H86+I86","v":5703.7336048000006},{"$f":"IF('Computo-Massimali'!F86<>0,'Computo-Massimali'!K86*F86/'Computo-Massimali'!F86,0)","v":1508.6098557078942},{"$f":"SUM(J86:K86)","v":7212.3434605078946},{"$f":"IF(L86<=R86,L86*percDetr,R86*percDetr)","v":5048.6404223555255},{"$f":"IF('Computo-Massimali'!L86>0,L86/'Computo-Massimali'!L86,0)","v":1},{"$f":"IF(F86>0,IF(ABS(F86-0.001)>'Computo-Massimali'!F86,\">C.\",\"\"),\"\")","v":""},"..","Impianti climatizzazione con  con PC)Altro",{"$f":"'Computo-Massimali'!T86","v":12916.077065307896},"ok",null,{"$f":"IF(L88<>0,(L86/L88)*U88,0)","v":7212.3434605078946},null,0,null,3992.6135233599998,null,1056.0268989955257,null,null,null,null,null,"Impianti climatizzazione con  con PC)Altro",{"$f":"'Computo-Massimali'!BJ86","v":5185.21},{"$f":"'Computo-Massimali'!BK86","v":0},{"$f":"'Computo-Massimali'!BL86","v":0},{"$f":"'Computo-Massimali'!BM86","v":0},{"$f":"'Computo-Massimali'!BN86","v":0},{"$f":"IF(ABS(SUM(AH86:AL86)-H86)>0.01,\"err. Somma\",IF(AH86>'Computo-Massimali'!BJ86,\"Err.1\",IF(AI86>'Computo-Massimali'!BK86,\"Err.2\",IF(AJ86>'Computo-Massimali'!BL86,\"Err.3\",IF(AK86>'Computo-Massimali'!BM86,\"Err.4\",IF(AL86>'Computo-Massimali'!BN86,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C87","v":"SA) Scaldacqua a pompa di calore"},null,null,{"$f":"'Computo-Massimali'!F87","v":0},{"$f":"IF('Computo-Massimali'!F87<>0,'Computo-Massimali'!G87*F87/'Computo-Massimali'!F87,0)","v":0},{"$f":"SUM(F87:G87)","v":0},{"$f":"IF(('Computo-Massimali'!F87+'Computo-Massimali'!G87)<>0,'Computo-Massimali'!I87/('Computo-Massimali'!F87+'Computo-Massimali'!G87)*H87,0)","v":0},{"$f":"H87+I87","v":0},{"$f":"IF('Computo-Massimali'!F87<>0,'Computo-Massimali'!K87*F87/'Computo-Massimali'!F87,0)","v":0},{"$f":"SUM(J87:K87)","v":0},{"$f":"IF(L87<=R87,L87*percDetr,R87*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L87>0,L87/'Computo-Massimali'!L87,0)","v":0},{"$f":"IF(F87>0,IF(ABS(F87-0.001)>'Computo-Massimali'!F87,\">C.\",\"\"),\"\")","v":""},"..","SA) Scaldacqua a pompa di calore",{"$f":"'Computo-Massimali'!T87","v":0},"ok",null,{"$f":"IF(L88<>0,(L87/L88)*U88,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"SA) Scaldacqua a pompa di calore",{"$f":"'Computo-Massimali'!BJ87","v":0},{"$f":"'Computo-Massimali'!BK87","v":0},{"$f":"'Computo-Massimali'!BL87","v":0},{"$f":"'Computo-Massimali'!BM87","v":0},{"$f":"'Computo-Massimali'!BN87","v":0},{"$f":"IF(ABS(SUM(AH87:AL87)-H87)>0.01,\"err. Somma\",IF(AH87>'Computo-Massimali'!BJ87,\"Err.1\",IF(AI87>'Computo-Massimali'!BK87,\"Err.2\",IF(AJ87>'Computo-Massimali'!BL87,\"Err.3\",IF(AK87>'Computo-Massimali'!BM87,\"Err.4\",IF(AL87>'Computo-Massimali'!BN87,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C88","v":"Totali Impianti ed  SA)"},null,null,{"$f":"SUM(F86:F87)","v":5185.2123680000004},{"$f":"SUM(G86:G87)","v":0},{"$f":"SUM(H86:H87)","v":5185.2123680000004},518.52123680000011,5703.7336048000006,{"$f":"SUM(K86:K87)","v":1508.6098557078942},{"$f":"SUM(L86:L87)","v":7212.3434605078946},{"$f":"SUM(M86:M87)","v":5048.6404223555255},{"$f":"IF('Computo-Massimali'!L88>0,L88/'Computo-Massimali'!L88,0)","v":1},{"$f":"IF(F88>0,IF(ABS(F88-0.001)>'Computo-Massimali'!F88,\">C.\",\"\"),\"\")","v":""},null,"Totali Impianti ed  SA)",{"$f":"'Computo-Massimali'!T88","v":12916.077065307896},"ok",null,{"$f":"IF(L88<R88,L88,R88)","v":7212.3434605078946},null,0,null,3992.6135233599998,null,1056.0268989955257,null,null,null,null,null,"Totali Impianti ed  SA)",{"$f":"SUM(AH86:AH87)","v":5185.21},{"$f":"SUM(AI86:AI87)","v":0},{"$f":"SUM(AJ86:AJ87)","v":0},{"$f":"SUM(AK86:AK87)","v":0},{"$f":"SUM(AL86:AL87)","v":0}]
[null,null,{"$f":"CONCATENATE('Computo-Massimali'!C89,\" - \",'Computo-Massimali'!E89)","v":"CO) Sistemi di Microgenerazione - Celle a combustibile"},null,null,{"$f":"'Computo-Massimali'!F89","v":0},{"$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*percDetr,R89*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L89>0,L89/'Computo-Massimali'!L89,0)","v":0},{"$f":"IF(F89>0,IF(ABS(F89-0.001)>'Computo-Massimali'!F89,\">C.\",\"\"),\"\")","v":""},"..","CO) Sistemi di Microgenerazione - Celle a combustibile",{"$f":"'Computo-Massimali'!T89","v":0},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"CO) Sistemi di Microgenerazione - Celle a combustibile",{"$f":"'Computo-Massimali'!BJ89","v":0},{"$f":"'Computo-Massimali'!BK89","v":0},{"$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":"'Computo-Massimali'!C90","v":"IB) Generatori a Biomassa"},null,null,{"$f":"'Computo-Massimali'!F90","v":0},{"$f":"IF('Computo-Massimali'!F90<>0,'Computo-Massimali'!G90*F90/'Computo-Massimali'!F90,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F90+'Computo-Massimali'!G90)<>0,'Computo-Massimali'!I90/('Computo-Massimali'!F90+'Computo-Massimali'!G90)*H90,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F90<>0,'Computo-Massimali'!K90*F90/'Computo-Massimali'!F90,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L90>0,L90/'Computo-Massimali'!L90,0)","v":0},{"$f":"IF(F90>0,IF(ABS(F90-0.001)>'Computo-Massimali'!F90,\">C.\",\"\"),\"\")","v":""},"..","IB) Generatori a Biomassa",{"$f":"'Computo-Massimali'!T90","v":0},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"IB) Generatori a Biomassa",{"$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":"'Computo-Massimali'!C91","v":"BA) Building Automation"},null,null,{"$f":"'Computo-Massimali'!F91","v":0},{"$f":"IF('Computo-Massimali'!F91<>0,'Computo-Massimali'!G91*F91/'Computo-Massimali'!F91,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F91+'Computo-Massimali'!G91)<>0,'Computo-Massimali'!I91/('Computo-Massimali'!F91+'Computo-Massimali'!G91)*H91,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F91<>0,'Computo-Massimali'!K91*F91/'Computo-Massimali'!F91,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L91>0,L91/'Computo-Massimali'!L91,0)","v":0},{"$f":"IF(F91>0,IF(ABS(F91-0.001)>'Computo-Massimali'!F91,\">C.\",\"\"),\"\")","v":""},"..","BA) Building Automation",{"$f":"'Computo-Massimali'!T91","v":0},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"BA) Building Automation",{"$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":"'Computo-Massimali'!C92","v":"ST) Collettori Solari"},null,{"$f":"'Computo-Massimali'!E92","v":"Scoperti"},{"$f":"'Computo-Massimali'!F92","v":0},{"$f":"IF('Computo-Massimali'!F92<>0,'Computo-Massimali'!G92*F92/'Computo-Massimali'!F92,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F92+'Computo-Massimali'!G92)<>0,'Computo-Massimali'!I92/('Computo-Massimali'!F92+'Computo-Massimali'!G92)*H92,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F92<>0,'Computo-Massimali'!K92*F92/'Computo-Massimali'!F92,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L92>0,L92/'Computo-Massimali'!L92,0)","v":0},{"$f":"IF(F92>0,IF(ABS(F92-0.001)>'Computo-Massimali'!F92,\">C.\",\"\"),\"\")","v":""},"..","ST) Collettori Solari",{"$f":"'Computo-Massimali'!T92","v":0},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"ST) Collettori Solari",{"$f":"'Computo-Massimali'!BJ92","v":0},{"$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,{"$f":"'Computo-Massimali'!C93","v":"FV) Solare Fotovoltaico [ kWp ]"},null,{"$f":"'Computo-Massimali'!E93","v":0.75734400000000002},{"$f":"'Computo-Massimali'!F93","v":2047.4743520000002},{"$f":"IF('Computo-Massimali'!F93<>0,'Computo-Massimali'!G93*F93/'Computo-Massimali'!F93,0)","v":0},2047.4743520000002,{"$f":"IF(('Computo-Massimali'!F93+'Computo-Massimali'!G93)<>0,'Computo-Massimali'!I93/('Computo-Massimali'!F93+'Computo-Massimali'!G93)*H93,0)","v":204.74743520000004},2252.2217872000001,{"$f":"IF('Computo-Massimali'!F93<>0,'Computo-Massimali'!K93*F93/'Computo-Massimali'!F93,0)","v":595.7017316781064},2847.9235188781067,1272.3379199999999,{"$f":"IF('Computo-Massimali'!L93>0,L93/'Computo-Massimali'!L93,0)","v":1},{"$f":"IF(F93>0,IF(ABS(F93-0.001)>'Computo-Massimali'!F93,\">C.\",\"\"),\"\")","v":""},"..","FV) Solare Fotovoltaico [ kWp ]",{"$f":"'Computo-Massimali'!T93","v":1817.6256000000001},"ko",null,1817.6256000000001,null,1030.2979188781067,null,1006.2022962026672,null,266.13562379733276,null,null,null,null,null,"FV) Solare Fotovoltaico [ kWp ]",{"$f":"'Computo-Massimali'!BJ93","v":2047.47},{"$f":"'Computo-Massimali'!BK93","v":0},{"$f":"'Computo-Massimali'!BL93","v":0},{"$f":"'Computo-Massimali'!BM93","v":0},{"$f":"'Computo-Massimali'!BN93","v":0},{"$f":"IF(ABS(SUM(AH93:AL93)-H93)>0.01,\"err. Somma\",IF(AH93>'Computo-Massimali'!BJ93,\"Err.1\",IF(AI93>'Computo-Massimali'!BK93,\"Err.2\",IF(AJ93>'Computo-Massimali'!BL93,\"Err.3\",IF(AK93>'Computo-Massimali'!BM93,\"Err.4\",IF(AL93>'Computo-Massimali'!BN93,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C94","v":"AC) Sistema di Accumulo [ kWh ]"},null,{"$f":"'Computo-Massimali'!E94","v":2.7820800000000001},{"$f":"'Computo-Massimali'!F94","v":2360.2599999999998},{"$f":"IF('Computo-Massimali'!F94<>0,'Computo-Massimali'!G94*F94/'Computo-Massimali'!F94,0)","v":0},2360.2599999999998,{"$f":"IF(('Computo-Massimali'!F94+'Computo-Massimali'!G94)<>0,'Computo-Massimali'!I94/('Computo-Massimali'!F94+'Computo-Massimali'!G94)*H94,0)","v":236.02599999999998},2596.2859999999996,{"$f":"IF('Computo-Massimali'!F94<>0,'Computo-Massimali'!K94*F94/'Computo-Massimali'!F94,0)","v":686.70504606671},3282.9910460667097,1947.4559999999999,{"$f":"IF('Computo-Massimali'!L94>0,L94/'Computo-Massimali'!L94,0)","v":1},{"$f":"IF(F94>0,IF(ABS(F94-0.001)>'Computo-Massimali'!F94,\">C.\",\"\"),\"\")","v":""},"..","AC) Sistema di Accumulo [ kWh ]",{"$f":"'Computo-Massimali'!T94","v":2782.08},"ko",null,2782.08,null,500.91104606670979,null,1540.1055554122456,null,407.35044458775423,null,null,null,null,null,"AC) Sistema di Accumulo [ kWh ]",{"$f":"'Computo-Massimali'!BJ94","v":2360.2600000000002},{"$f":"'Computo-Massimali'!BK94","v":0},{"$f":"'Computo-Massimali'!BL94","v":0},{"$f":"'Computo-Massimali'!BM94","v":0},{"$f":"'Computo-Massimali'!BN94","v":0},{"$f":"IF(ABS(SUM(AH94:AL94)-H94)>0.01,\"err. Somma\",IF(AH94>'Computo-Massimali'!BJ94,\"Err.1\",IF(AI94>'Computo-Massimali'!BK94,\"Err.2\",IF(AJ94>'Computo-Massimali'!BL94,\"Err.3\",IF(AK94>'Computo-Massimali'!BM94,\"Err.4\",IF(AL94>'Computo-Massimali'!BN94,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C95","v":"CR) Colonnine di Ricarica"},null,{"$f":"'Computo-Massimali'!E95","v":1},{"$f":"'Computo-Massimali'!F95","v":0},{"$f":"IF('Computo-Massimali'!F95<>0,'Computo-Massimali'!G95*F95/'Computo-Massimali'!F95,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F95+'Computo-Massimali'!G95)<>0,'Computo-Massimali'!I95/('Computo-Massimali'!F95+'Computo-Massimali'!G95)*H95,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F95<>0,'Computo-Massimali'!K95*F95/'Computo-Massimali'!F95,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L95>0,L95/'Computo-Massimali'!L95,0)","v":0},{"$f":"IF(F95>0,IF(ABS(F95-0.001)>'Computo-Massimali'!F95,\">C.\",\"\"),\"\")","v":""},"..","CR) Colonnine di Ricarica",{"$f":"'Computo-Massimali'!T95","v":1500},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"CR) Colonnine di Ricarica",{"$f":"'Computo-Massimali'!BJ95","v":0},{"$f":"'Computo-Massimali'!BK95","v":0},{"$f":"'Computo-Massimali'!BL95","v":0},{"$f":"'Computo-Massimali'!BM95","v":0},{"$f":"'Computo-Massimali'!BN95","v":0},{"$f":"IF(ABS(SUM(AH95:AL95)-H95)>0.01,\"err. Somma\",IF(AH95>'Computo-Massimali'!BJ95,\"Err.1\",IF(AI95>'Computo-Massimali'!BK95,\"Err.2\",IF(AJ95>'Computo-Massimali'!BL95,\"Err.3\",IF(AK95>'Computo-Massimali'!BM95,\"Err.4\",IF(AL95>'Computo-Massimali'!BN95,\"Err.5\",\"\"))))))","v":""}]
[null,null,"EBA) Eliminazione Barriere architettoniche",null,null,{"$f":"'Computo-Massimali'!F96","v":0},{"$f":"IF('Computo-Massimali'!F96<>0,'Computo-Massimali'!G96*F96/'Computo-Massimali'!F96,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F96+'Computo-Massimali'!G96)<>0,'Computo-Massimali'!I96/('Computo-Massimali'!F96+'Computo-Massimali'!G96)*H96,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F96<>0,'Computo-Massimali'!K96*F96/'Computo-Massimali'!F96,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L96>0,L96/'Computo-Massimali'!L96,0)","v":0},{"$f":"IF(F96>0,IF(ABS(F96-0.001)>'Computo-Massimali'!F96,\">C.\",\"\"),\"\")","v":""},"..","EBA) Eliminazione Barriere architettoniche",{"$f":"'Computo-Massimali'!T96","v":96000},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"EBA) Eliminazione Barriere architettoniche",{"$f":"'Computo-Massimali'!BJ96","v":0},{"$f":"'Computo-Massimali'!BK96","v":0},{"$f":"'Computo-Massimali'!BL96","v":0},{"$f":"'Computo-Massimali'!BM96","v":0},{"$f":"'Computo-Massimali'!BN96","v":0},{"$f":"IF(ABS(SUM(AH96:AL96)-H96)>0.01,\"err. Somma\",IF(AH96>'Computo-Massimali'!BJ96,\"Err.1\",IF(AI96>'Computo-Massimali'!BK96,\"Err.2\",IF(AJ96>'Computo-Massimali'!BL96,\"Err.3\",IF(AK96>'Computo-Massimali'!BM96,\"Err.4\",IF(AL96>'Computo-Massimali'!BN96,\"Err.5\",\"\"))))))","v":""}]
[null,null,"Totale Interventi Trainati U.Imm.N.2",null,null,{"$f":"IF(Titolare!$B$16=\"Versione Demo\",0,F84+F85+SUM(F88:F96))","v":0},{"$f":"G84+G85+SUM(G88:G96)","v":0},19149.064367999999,1914.9064368000004,21063.970804799999,5571.318045029715,26635.288849829714,17572.855919419428,{"$f":"IF('Computo-Massimali'!L97>0,L97/'Computo-Massimali'!L97,0)","v":1},{"$f":"IF(F97>0,IF(ABS(F97-0.001)>'Computo-Massimali'!F97,\">C.\",\"\"),\"\")","v":""},null,null,{"$f":"C97","v":"Totale Interventi Trainati U.Imm.N.2"},null,null,{"$f":"U84+U85+SUM(U88:V96)","v":25104.079884884901},null,{"$f":"W84+W85+SUM(W88:X96)","v":1531.2089649448164},null,{"$f":"Y84+Y85+SUM(Y88:Z96)","v":13897.131963934913},null,{"$f":"AA84+AA85+SUM(AA88:AB96)","v":3675.7239554845155},null,null,null,null,null,{"$f":"R97","v":"Totale Interventi Trainati U.Imm.N.2"},{"$f":"AH84+AH85+SUM(AH88:AH96)","v":19149.060000000001},{"$f":"AI84+AI85+SUM(AI88:AI96)","v":0},{"$f":"AJ84+AJ85+SUM(AJ88:AJ96)","v":0},{"$f":"AK84+AK85+SUM(AK88:AK96)","v":0},{"$f":"AL84+AL85+SUM(AL88:AL96)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Note"]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"CONCATENATE(\"INTERVENTI TRAINATI Unità Immobiliare N.3\",IF(UnitàImmobiliari!B5<>\"\", \" - Foglio \" & UnitàImmobiliari!B5 & \" P.lla \" & UnitàImmobiliari!C5 & \" Sub. \" & UnitàImmobiliari!D5,\"\"),IF(UnitàImmobiliari!I5<>\"\",\" @ \",\"\"),IFERROR(INDEX(Committenti!B3:D1017,MATCH(UnitàImmobiliari!I5,Committenti!D3:D1017,0),1),\"\"),\" \",IFERROR(INDEX(Committenti!B3:D1017,MATCH(UnitàImmobiliari!I5,Committenti!D3:D1017,0),2),\"\"))","v":"INTERVENTI TRAINATI Unità Immobiliare N.3 - Foglio 302 P.lla 201 Sub. 3 @ Prato Pietro"},null,null,null,null,null,null,null,null,null,null,null,"..",null,{"$f":"CONCATENATE(\"Verifica Massimali di Spesa \",C116)","v":"Verifica Massimali di Spesa INTERVENTI TRAINATI Unità Immobiliare N.3 - Foglio 302 P.lla 201 Sub. 3 @ Prato Pietro"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!BI116","v":"Ripartizione tra le Imprese -  Imponibile Lavori INTERVENTI TRAINATI Unità Immobiliare N.3 - Foglio 302 P.lla 201 Sub. 3 @ Prato Pietro"}]
[null,null,"  Interventi",null,null,"Importo Lavori","Incidenza Sicurezza","Imponibile","Iva","Importo c.iva","Spese tecniche","Totale",{"$f":"$M$8","v":"Credito Spettante 70% Spesa Ammessa"},"%SAL",null,null,"Interventi","Massimale  spesa","Verifica Max",null,"Spesa Ammessa",null,"Quota Eccedente Spesa Ammessa",null,{"$f":"$Y$8","v":"Credito Spettante\n70% Spesa Ammessa\nQuota Imprese | Quota Tecnici"},null,null,null,null,null,null,null,"Interventi",{"$f":"IF('Dati Gen'!$B$38<>\"\",'Dati Gen'!$B$38,\"\")","v":"Impresa1"},{"$f":"IF('Dati Gen'!$B$39<>\"\",'Dati Gen'!$B$39,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$42<>\"\",'Dati Gen'!$B$42,\"\")","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C118","v":"PV) Isolamento pareti perimetrali"},null,{"$f":"'Computo-Massimali'!E118","v":"Esterno"},{"$f":"'Computo-Massimali'!F118","v":0},{"$f":"IF('Computo-Massimali'!F118<>0,'Computo-Massimali'!G118*F118/'Computo-Massimali'!F118,0)","v":0},{"$f":"SUM(F118:G118)","v":0},{"$f":"IF(('Computo-Massimali'!F118+'Computo-Massimali'!G118)<>0,'Computo-Massimali'!I118/('Computo-Massimali'!F118+'Computo-Massimali'!G118)*H118,0)","v":0},{"$f":"H118+I118","v":0},{"$f":"IF('Computo-Massimali'!F118<>0,'Computo-Massimali'!K118*F118/'Computo-Massimali'!F118,0)","v":0},{"$f":"SUM(J118:K118)","v":0},{"$f":"IF(L118<=R118,L118*percDetr,R118*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L118>0,L118/'Computo-Massimali'!L118,0)","v":0},{"$f":"IF(F118>0,IF(ABS(F118-0.001)>'Computo-Massimali'!F118,\">C.\",\"\"),\"\")","v":""},"..",{"$f":"C118","v":"PV) Isolamento pareti perimetrali"},{"$f":"'Computo-Massimali'!T118","v":0},{"$f":"IF(L118>R118,\"ko\",\"ok\")","v":"ok"},null,{"$f":"IF(L122<>0,(L118/L122)*U122,0)","v":0},null,{"$f":"IF(L118>R118,L118-R118,0)","v":0},null,{"$f":"IF(M118<>0,J118*M118/L118,0)","v":0},null,{"$f":"IF(M118<>0,K118*M118/L118,0)","v":0},null,null,null,null,null,{"$f":"Q118","v":"PV) Isolamento pareti perimetrali"},{"$f":"'Computo-Massimali'!BJ118","v":0},{"$f":"'Computo-Massimali'!BK118","v":0},{"$f":"'Computo-Massimali'!BL118","v":0},{"$f":"'Computo-Massimali'!BM118","v":0},{"$f":"'Computo-Massimali'!BN118","v":0},{"$f":"IF(ABS(SUM(AH118:AL118)-H118)>0.01,\"err. Somma\",IF(AH118>'Computo-Massimali'!BJ118,\"Err.1\",IF(AI118>'Computo-Massimali'!BK118,\"Err.2\",IF(AJ118>'Computo-Massimali'!BL118,\"Err.3\",IF(AK118>'Computo-Massimali'!BM118,\"Err.4\",IF(AL118>'Computo-Massimali'!BN118,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C119","v":"PO) Isolamento coperture"},null,{"$f":"'Computo-Massimali'!E119","v":"Esterno"},{"$f":"'Computo-Massimali'!F119","v":0},{"$f":"IF('Computo-Massimali'!F119<>0,'Computo-Massimali'!G119*F119/'Computo-Massimali'!F119,0)","v":0},{"$f":"SUM(F119:G119)","v":0},{"$f":"IF(('Computo-Massimali'!F119+'Computo-Massimali'!G119)<>0,'Computo-Massimali'!I119/('Computo-Massimali'!F119+'Computo-Massimali'!G119)*H119,0)","v":0},{"$f":"H119+I119","v":0},{"$f":"IF('Computo-Massimali'!F119<>0,'Computo-Massimali'!K119*F119/'Computo-Massimali'!F119,0)","v":0},{"$f":"SUM(J119:K119)","v":0},{"$f":"IF(L119<=R119,L119*percDetr,R119*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L119>0,L119/'Computo-Massimali'!L119,0)","v":0},{"$f":"IF(F119>0,IF(ABS(F119-0.001)>'Computo-Massimali'!F119,\">C.\",\"\"),\"\")","v":""},"..","PO) Isolamento coperture",{"$f":"'Computo-Massimali'!T119","v":0},"ok",null,{"$f":"IF(L122<>0,(L119/L122)*U122,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"PO) Isolamento coperture",{"$f":"'Computo-Massimali'!BJ119","v":0},{"$f":"'Computo-Massimali'!BK119","v":0},{"$f":"'Computo-Massimali'!BL119","v":0},{"$f":"'Computo-Massimali'!BM119","v":0},{"$f":"'Computo-Massimali'!BN119","v":0},{"$f":"IF(ABS(SUM(AH119:AL119)-H119)>0.01,\"err. Somma\",IF(AH119>'Computo-Massimali'!BJ119,\"Err.1\",IF(AI119>'Computo-Massimali'!BK119,\"Err.2\",IF(AJ119>'Computo-Massimali'!BL119,\"Err.3\",IF(AK119>'Computo-Massimali'!BM119,\"Err.4\",IF(AL119>'Computo-Massimali'!BN119,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C120","v":"PS) Isolamento Pavimenti"},null,{"$f":"'Computo-Massimali'!E120","v":"Esterno"},{"$f":"'Computo-Massimali'!F120","v":16829.226102000001},{"$f":"IF('Computo-Massimali'!F120<>0,'Computo-Massimali'!G120*F120/'Computo-Massimali'!F120,0)","v":0},{"$f":"SUM(F120:G120)","v":16829.226102000001},{"$f":"IF(('Computo-Massimali'!F120+'Computo-Massimali'!G120)<>0,'Computo-Massimali'!I120/('Computo-Massimali'!F120+'Computo-Massimali'!G120)*H120,0)","v":1682.9226102000002},{"$f":"H120+I120","v":18512.1487122},{"$f":"IF('Computo-Massimali'!F120<>0,'Computo-Massimali'!K120*F120/'Computo-Massimali'!F120,0)","v":4896.3734866671421},{"$f":"SUM(J120:K120)","v":23408.52219886714},{"$f":"IF(L120<=R120,L120*percDetr,R120*percDetr)","v":16385.965539206998},{"$f":"IF('Computo-Massimali'!L120>0,L120/'Computo-Massimali'!L120,0)","v":1},{"$f":"IF(F120>0,IF(ABS(F120-0.001)>'Computo-Massimali'!F120,\">C.\",\"\"),\"\")","v":""},"..","PS) Isolamento Pavimenti",{"$f":"'Computo-Massimali'!T120","v":23596.622198867146},"ok",null,{"$f":"IF(L122<>0,(L120/L122)*U122,0)","v":23408.52219886714},null,0,null,12958.504098540001,null,3427.4614406669998,null,null,null,null,null,"PS) Isolamento Pavimenti",{"$f":"'Computo-Massimali'!BJ120","v":16829.23},{"$f":"'Computo-Massimali'!BK120","v":0},{"$f":"'Computo-Massimali'!BL120","v":0},{"$f":"'Computo-Massimali'!BM120","v":0},{"$f":"'Computo-Massimali'!BN120","v":0},{"$f":"IF(ABS(SUM(AH120:AL120)-H120)>0.01,\"err. Somma\",IF(AH120>'Computo-Massimali'!BJ120,\"Err.1\",IF(AI120>'Computo-Massimali'!BK120,\"Err.2\",IF(AJ120>'Computo-Massimali'!BL120,\"Err.3\",IF(AK120>'Computo-Massimali'!BM120,\"Err.4\",IF(AL120>'Computo-Massimali'!BN120,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C121","v":"IN) Serramenti con chiusure oscuranti"},null,{"$f":"'Computo-Massimali'!E121","v":"Zone D, E ed F"},{"$f":"'Computo-Massimali'!F121","v":16727.396622},{"$f":"IF('Computo-Massimali'!F121<>0,'Computo-Massimali'!G121*F121/'Computo-Massimali'!F121,0)","v":0},{"$f":"SUM(F121:G121)","v":16727.396622},{"$f":"IF(('Computo-Massimali'!F121+'Computo-Massimali'!G121)<>0,'Computo-Massimali'!I121/('Computo-Massimali'!F121+'Computo-Massimali'!G121)*H121,0)","v":1672.7396622000001},{"$f":"H121+I121","v":18400.136284200002},{"$f":"IF('Computo-Massimali'!F121<>0,'Computo-Massimali'!K121*F121/'Computo-Massimali'!F121,0)","v":4866.7467431073865},{"$f":"SUM(J121:K121)","v":23266.883027307387},{"$f":"IF(L121<=R121,L121*percDetr,R121*percDetr)","v":16286.818119115171},{"$f":"IF('Computo-Massimali'!L121>0,L121/'Computo-Massimali'!L121,0)","v":1},{"$f":"IF(F121>0,IF(ABS(F121-0.001)>'Computo-Massimali'!F121,\">C.\",\"\"),\"\")","v":""},"..","IN) Serramenti con chiusure oscuranti",{"$f":"'Computo-Massimali'!T121","v":24442.59605382583},"ok",null,{"$f":"IF(L122<>0,(L121/L122)*U122,0)","v":23266.883027307387},null,0,null,12880.09539894,null,3406.7227201751703,null,null,null,null,null,"IN) Serramenti con chiusure oscuranti",{"$f":"'Computo-Massimali'!BJ121","v":16727.400000000001},{"$f":"'Computo-Massimali'!BK121","v":0},{"$f":"'Computo-Massimali'!BL121","v":0},{"$f":"'Computo-Massimali'!BM121","v":0},{"$f":"'Computo-Massimali'!BN121","v":0},{"$f":"IF(ABS(SUM(AH121:AL121)-H121)>0.01,\"err. Somma\",IF(AH121>'Computo-Massimali'!BJ121,\"Err.1\",IF(AI121>'Computo-Massimali'!BK121,\"Err.2\",IF(AJ121>'Computo-Massimali'!BL121,\"Err.3\",IF(AK121>'Computo-Massimali'!BM121,\"Err.4\",IF(AL121>'Computo-Massimali'!BN121,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C122","v":"Totali Isolamento PV) PO) PS) e IN"},null,null,{"$f":"SUM(F118:F121)","v":33556.622724000001},{"$f":"SUM(G118:G121)","v":0},{"$f":"SUM(H118:H121)","v":33556.622724000001},3355.6622724000003,36912.284996400005,{"$f":"SUM(K118:K121)","v":9763.1202297745294},{"$f":"SUM(L118:L121)","v":46675.405226174524},32672.783658322169,{"$f":"IF('Computo-Massimali'!L122>0,L122/'Computo-Massimali'!L122,0)","v":1},{"$f":"IF(F122>0,IF(ABS(F122-0.001)>'Computo-Massimali'!F122,\">C.\",\"\"),\"\")","v":""},null,"Totali Isolamento PV) PO) PS) e IN",{"$f":"'Computo-Massimali'!T122","v":48039.218252692976},"ok",null,{"$f":"IF(L122<R122,L122,R122)","v":46675.405226174524},null,0,null,25838.599497480005,null,6834.1841608421719,null,null,null,null,null,"Totali Isolamento PV) PO) PS) e IN",{"$f":"SUM(AH118:AH121)","v":33556.630000000005},{"$f":"SUM(AI118:AI121)","v":0},{"$f":"SUM(AJ118:AJ121)","v":0},{"$f":"SUM(AK118:AK121)","v":0},{"$f":"SUM(AL118:AL121)","v":0}]
[null,null,{"$f":"'Computo-Massimali'!C123","v":"SS) Schermature solari e chiusure oscuranti"},null,null,{"$f":"'Computo-Massimali'!F123","v":0},{"$f":"IF('Computo-Massimali'!F123<>0,'Computo-Massimali'!G123*F123/'Computo-Massimali'!F123,0)","v":0},{"$f":"SUM(F123:G123)","v":0},{"$f":"IF(('Computo-Massimali'!F123+'Computo-Massimali'!G123)<>0,'Computo-Massimali'!I123/('Computo-Massimali'!F123+'Computo-Massimali'!G123)*H123,0)","v":0},{"$f":"H123+I123","v":0},{"$f":"IF('Computo-Massimali'!F123<>0,'Computo-Massimali'!K123*F123/'Computo-Massimali'!F123,0)","v":0},{"$f":"SUM(J123:K123)","v":0},{"$f":"IF(L123<=R123,L123*percDetr,R123*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L123>0,L123/'Computo-Massimali'!L123,0)","v":0},{"$f":"IF(F123>0,IF(ABS(F123-0.001)>'Computo-Massimali'!F123,\">C.\",\"\"),\"\")","v":""},"..","SS) Schermature solari e chiusure oscuranti",{"$f":"'Computo-Massimali'!T123","v":0},"ok",null,{"$f":"IF(L123<R123,L123,R123)","v":0},null,0,null,0,null,0,null,null,null,null,null,"SS) Schermature solari e chiusure oscuranti",{"$f":"'Computo-Massimali'!BJ123","v":0},{"$f":"'Computo-Massimali'!BK123","v":0},{"$f":"'Computo-Massimali'!BL123","v":0},{"$f":"'Computo-Massimali'!BM123","v":0},{"$f":"'Computo-Massimali'!BN123","v":0},{"$f":"IF(ABS(SUM(AH123:AL123)-H123)>0.01,\"err. Somma\",IF(AH123>'Computo-Massimali'!BJ123,\"Err.1\",IF(AI123>'Computo-Massimali'!BK123,\"Err.2\",IF(AJ123>'Computo-Massimali'!BL123,\"Err.3\",IF(AK123>'Computo-Massimali'!BM123,\"Err.4\",IF(AL123>'Computo-Massimali'!BN123,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"CONCATENATE('Computo-Massimali'!C124,\" con \",'Computo-Massimali'!D124)","v":"Impianti climatizzazione con  con PC)Altro"},null,null,{"$f":"'Computo-Massimali'!F124","v":18333.429444000001},{"$f":"IF('Computo-Massimali'!F124<>0,'Computo-Massimali'!G124*F124/'Computo-Massimali'!F124,0)","v":0},{"$f":"SUM(F124:G124)","v":18333.429444000001},{"$f":"IF(('Computo-Massimali'!F124+'Computo-Massimali'!G124)<>0,'Computo-Massimali'!I124/('Computo-Massimali'!F124+'Computo-Massimali'!G124)*H124,0)","v":1833.3429444000003},{"$f":"H124+I124","v":20166.772388400001},{"$f":"IF('Computo-Massimali'!F124<>0,'Computo-Massimali'!K124*F124/'Computo-Massimali'!F124,0)","v":5334.0134183957698},{"$f":"SUM(J124:K124)","v":25500.785806795771},{"$f":"IF(L124<=R124,L124*percDetr,R124*percDetr)","v":17850.550064757037},{"$f":"IF('Computo-Massimali'!L124>0,L124/'Computo-Massimali'!L124,0)","v":1},{"$f":"IF(F124>0,IF(ABS(F124-0.001)>'Computo-Massimali'!F124,\">C.\",\"\"),\"\")","v":""},"..","Impianti climatizzazione con  con PC)Altro",{"$f":"'Computo-Massimali'!T124","v":27272},"ok",null,{"$f":"IF(L126<>0,(L124/L126)*U126,0)","v":25500.785806795771},null,0,null,14116.740671879999,null,3733.8093928770381,null,null,null,null,null,"Impianti climatizzazione con  con PC)Altro",{"$f":"'Computo-Massimali'!BJ124","v":18333.43},{"$f":"'Computo-Massimali'!BK124","v":0},{"$f":"'Computo-Massimali'!BL124","v":0},{"$f":"'Computo-Massimali'!BM124","v":0},{"$f":"'Computo-Massimali'!BN124","v":0},{"$f":"IF(ABS(SUM(AH124:AL124)-H124)>0.01,\"err. Somma\",IF(AH124>'Computo-Massimali'!BJ124,\"Err.1\",IF(AI124>'Computo-Massimali'!BK124,\"Err.2\",IF(AJ124>'Computo-Massimali'!BL124,\"Err.3\",IF(AK124>'Computo-Massimali'!BM124,\"Err.4\",IF(AL124>'Computo-Massimali'!BN124,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C125","v":"SA) Scaldacqua a pompa di calore"},null,null,{"$f":"'Computo-Massimali'!F125","v":0},{"$f":"IF('Computo-Massimali'!F125<>0,'Computo-Massimali'!G125*F125/'Computo-Massimali'!F125,0)","v":0},{"$f":"SUM(F125:G125)","v":0},{"$f":"IF(('Computo-Massimali'!F125+'Computo-Massimali'!G125)<>0,'Computo-Massimali'!I125/('Computo-Massimali'!F125+'Computo-Massimali'!G125)*H125,0)","v":0},{"$f":"H125+I125","v":0},{"$f":"IF('Computo-Massimali'!F125<>0,'Computo-Massimali'!K125*F125/'Computo-Massimali'!F125,0)","v":0},{"$f":"SUM(J125:K125)","v":0},{"$f":"IF(L125<=R125,L125*percDetr,R125*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L125>0,L125/'Computo-Massimali'!L125,0)","v":0},{"$f":"IF(F125>0,IF(ABS(F125-0.001)>'Computo-Massimali'!F125,\">C.\",\"\"),\"\")","v":""},"..","SA) Scaldacqua a pompa di calore",{"$f":"'Computo-Massimali'!T125","v":0},"ok",null,{"$f":"IF(L126<>0,(L125/L126)*U126,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"SA) Scaldacqua a pompa di calore",{"$f":"'Computo-Massimali'!BJ125","v":0},{"$f":"'Computo-Massimali'!BK125","v":0},{"$f":"'Computo-Massimali'!BL125","v":0},{"$f":"'Computo-Massimali'!BM125","v":0},{"$f":"'Computo-Massimali'!BN125","v":0},{"$f":"IF(ABS(SUM(AH125:AL125)-H125)>0.01,\"err. Somma\",IF(AH125>'Computo-Massimali'!BJ125,\"Err.1\",IF(AI125>'Computo-Massimali'!BK125,\"Err.2\",IF(AJ125>'Computo-Massimali'!BL125,\"Err.3\",IF(AK125>'Computo-Massimali'!BM125,\"Err.4\",IF(AL125>'Computo-Massimali'!BN125,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C126","v":"Totali Impianti ed  SA)"},null,null,{"$f":"SUM(F124:F125)","v":18333.429444000001},{"$f":"SUM(G124:G125)","v":0},{"$f":"SUM(H124:H125)","v":18333.429444000001},1833.3429444000003,20166.772388400001,{"$f":"SUM(K124:K125)","v":5334.0134183957698},{"$f":"SUM(L124:L125)","v":25500.785806795771},{"$f":"SUM(M124:M125)","v":17850.550064757037},{"$f":"IF('Computo-Massimali'!L126>0,L126/'Computo-Massimali'!L126,0)","v":1},{"$f":"IF(F126>0,IF(ABS(F126-0.001)>'Computo-Massimali'!F126,\">C.\",\"\"),\"\")","v":""},null,"Totali Impianti ed  SA)",{"$f":"'Computo-Massimali'!T126","v":27272},"ok",null,{"$f":"IF(L126<R126,L126,R126)","v":25500.785806795771},null,0,null,14116.740671879999,null,3733.8093928770381,null,null,null,null,null,"Totali Impianti ed  SA)",{"$f":"SUM(AH124:AH125)","v":18333.43},{"$f":"SUM(AI124:AI125)","v":0},{"$f":"SUM(AJ124:AJ125)","v":0},{"$f":"SUM(AK124:AK125)","v":0},{"$f":"SUM(AL124:AL125)","v":0}]
[null,null,{"$f":"CONCATENATE('Computo-Massimali'!C127,\" - \",'Computo-Massimali'!E127)","v":"CO) Sistemi di Microgenerazione - Celle a combustibile"},null,null,{"$f":"'Computo-Massimali'!F127","v":0},{"$f":"IF('Computo-Massimali'!F127<>0,'Computo-Massimali'!G127*F127/'Computo-Massimali'!F127,0)","v":0},{"$f":"SUM(F127:G127)","v":0},{"$f":"IF(('Computo-Massimali'!F127+'Computo-Massimali'!G127)<>0,'Computo-Massimali'!I127/('Computo-Massimali'!F127+'Computo-Massimali'!G127)*H127,0)","v":0},{"$f":"H127+I127","v":0},{"$f":"IF('Computo-Massimali'!F127<>0,'Computo-Massimali'!K127*F127/'Computo-Massimali'!F127,0)","v":0},{"$f":"SUM(J127:K127)","v":0},{"$f":"IF(L127<=R127,L127*percDetr,R127*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L127>0,L127/'Computo-Massimali'!L127,0)","v":0},{"$f":"IF(F127>0,IF(ABS(F127-0.001)>'Computo-Massimali'!F127,\">C.\",\"\"),\"\")","v":""},"..","CO) Sistemi di Microgenerazione - Celle a combustibile",{"$f":"'Computo-Massimali'!T127","v":0},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"CO) Sistemi di Microgenerazione - Celle a combustibile",{"$f":"'Computo-Massimali'!BJ127","v":0},{"$f":"'Computo-Massimali'!BK127","v":0},{"$f":"'Computo-Massimali'!BL127","v":0},{"$f":"'Computo-Massimali'!BM127","v":0},{"$f":"'Computo-Massimali'!BN127","v":0},{"$f":"IF(ABS(SUM(AH127:AL127)-H127)>0.01,\"err. Somma\",IF(AH127>'Computo-Massimali'!BJ127,\"Err.1\",IF(AI127>'Computo-Massimali'!BK127,\"Err.2\",IF(AJ127>'Computo-Massimali'!BL127,\"Err.3\",IF(AK127>'Computo-Massimali'!BM127,\"Err.4\",IF(AL127>'Computo-Massimali'!BN127,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C128","v":"IB) Generatori a Biomassa"},null,null,{"$f":"'Computo-Massimali'!F128","v":0},{"$f":"IF('Computo-Massimali'!F128<>0,'Computo-Massimali'!G128*F128/'Computo-Massimali'!F128,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F128+'Computo-Massimali'!G128)<>0,'Computo-Massimali'!I128/('Computo-Massimali'!F128+'Computo-Massimali'!G128)*H128,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F128<>0,'Computo-Massimali'!K128*F128/'Computo-Massimali'!F128,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L128>0,L128/'Computo-Massimali'!L128,0)","v":0},{"$f":"IF(F128>0,IF(ABS(F128-0.001)>'Computo-Massimali'!F128,\">C.\",\"\"),\"\")","v":""},"..","IB) Generatori a Biomassa",{"$f":"'Computo-Massimali'!T128","v":0},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"IB) Generatori a Biomassa",{"$f":"'Computo-Massimali'!BJ128","v":0},{"$f":"'Computo-Massimali'!BK128","v":0},{"$f":"'Computo-Massimali'!BL128","v":0},{"$f":"'Computo-Massimali'!BM128","v":0},{"$f":"'Computo-Massimali'!BN128","v":0},{"$f":"IF(ABS(SUM(AH128:AL128)-H128)>0.01,\"err. Somma\",IF(AH128>'Computo-Massimali'!BJ128,\"Err.1\",IF(AI128>'Computo-Massimali'!BK128,\"Err.2\",IF(AJ128>'Computo-Massimali'!BL128,\"Err.3\",IF(AK128>'Computo-Massimali'!BM128,\"Err.4\",IF(AL128>'Computo-Massimali'!BN128,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C129","v":"BA) Building Automation"},null,null,{"$f":"'Computo-Massimali'!F129","v":0},{"$f":"IF('Computo-Massimali'!F129<>0,'Computo-Massimali'!G129*F129/'Computo-Massimali'!F129,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F129+'Computo-Massimali'!G129)<>0,'Computo-Massimali'!I129/('Computo-Massimali'!F129+'Computo-Massimali'!G129)*H129,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F129<>0,'Computo-Massimali'!K129*F129/'Computo-Massimali'!F129,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L129>0,L129/'Computo-Massimali'!L129,0)","v":0},{"$f":"IF(F129>0,IF(ABS(F129-0.001)>'Computo-Massimali'!F129,\">C.\",\"\"),\"\")","v":""},"..","BA) Building Automation",{"$f":"'Computo-Massimali'!T129","v":0},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"BA) Building Automation",{"$f":"'Computo-Massimali'!BJ129","v":0},{"$f":"'Computo-Massimali'!BK129","v":0},{"$f":"'Computo-Massimali'!BL129","v":0},{"$f":"'Computo-Massimali'!BM129","v":0},{"$f":"'Computo-Massimali'!BN129","v":0},{"$f":"IF(ABS(SUM(AH129:AL129)-H129)>0.01,\"err. Somma\",IF(AH129>'Computo-Massimali'!BJ129,\"Err.1\",IF(AI129>'Computo-Massimali'!BK129,\"Err.2\",IF(AJ129>'Computo-Massimali'!BL129,\"Err.3\",IF(AK129>'Computo-Massimali'!BM129,\"Err.4\",IF(AL129>'Computo-Massimali'!BN129,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C130","v":"ST) Collettori Solari"},null,{"$f":"'Computo-Massimali'!E130","v":"Scoperti"},{"$f":"'Computo-Massimali'!F130","v":0},{"$f":"IF('Computo-Massimali'!F130<>0,'Computo-Massimali'!G130*F130/'Computo-Massimali'!F130,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F130+'Computo-Massimali'!G130)<>0,'Computo-Massimali'!I130/('Computo-Massimali'!F130+'Computo-Massimali'!G130)*H130,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F130<>0,'Computo-Massimali'!K130*F130/'Computo-Massimali'!F130,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L130>0,L130/'Computo-Massimali'!L130,0)","v":0},{"$f":"IF(F130>0,IF(ABS(F130-0.001)>'Computo-Massimali'!F130,\">C.\",\"\"),\"\")","v":""},"..","ST) Collettori Solari",{"$f":"'Computo-Massimali'!T130","v":0},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"ST) Collettori Solari",{"$f":"'Computo-Massimali'!BJ130","v":0},{"$f":"'Computo-Massimali'!BK130","v":0},{"$f":"'Computo-Massimali'!BL130","v":0},{"$f":"'Computo-Massimali'!BM130","v":0},{"$f":"'Computo-Massimali'!BN130","v":0},{"$f":"IF(ABS(SUM(AH130:AL130)-H130)>0.01,\"err. Somma\",IF(AH130>'Computo-Massimali'!BJ130,\"Err.1\",IF(AI130>'Computo-Massimali'!BK130,\"Err.2\",IF(AJ130>'Computo-Massimali'!BL130,\"Err.3\",IF(AK130>'Computo-Massimali'!BM130,\"Err.4\",IF(AL130>'Computo-Massimali'!BN130,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C131","v":"FV) Solare Fotovoltaico [ kWp ]"},null,{"$f":"'Computo-Massimali'!E131","v":2.6777519999999999},{"$f":"'Computo-Massimali'!F131","v":7239.2843160000002},{"$f":"IF('Computo-Massimali'!F131<>0,'Computo-Massimali'!G131*F131/'Computo-Massimali'!F131,0)","v":0},7239.2843160000002,{"$f":"IF(('Computo-Massimali'!F131+'Computo-Massimali'!G131)<>0,'Computo-Massimali'!I131/('Computo-Massimali'!F131+'Computo-Massimali'!G131)*H131,0)","v":723.92843160000007},7963.2127476000005,{"$f":"IF('Computo-Massimali'!F131<>0,'Computo-Massimali'!K131*F131/'Computo-Massimali'!F131,0)","v":2106.2311227190189},10069.443870319019,4498.6233599999996,{"$f":"IF('Computo-Massimali'!L131>0,L131/'Computo-Massimali'!L131,0)","v":1},{"$f":"IF(F131>0,IF(ABS(F131-0.001)>'Computo-Massimali'!F131,\">C.\",\"\"),\"\")","v":""},"..","FV) Solare Fotovoltaico [ kWp ]",{"$f":"'Computo-Massimali'!T131","v":6426.6048000000001},"ko",null,6426.6048000000001,null,3642.8390703190189,null,3557.6438330022879,null,940.97952699771247,null,null,null,null,null,"FV) Solare Fotovoltaico [ kWp ]",{"$f":"'Computo-Massimali'!BJ131","v":7239.28},{"$f":"'Computo-Massimali'!BK131","v":0},{"$f":"'Computo-Massimali'!BL131","v":0},{"$f":"'Computo-Massimali'!BM131","v":0},{"$f":"'Computo-Massimali'!BN131","v":0},{"$f":"IF(ABS(SUM(AH131:AL131)-H131)>0.01,\"err. Somma\",IF(AH131>'Computo-Massimali'!BJ131,\"Err.1\",IF(AI131>'Computo-Massimali'!BK131,\"Err.2\",IF(AJ131>'Computo-Massimali'!BL131,\"Err.3\",IF(AK131>'Computo-Massimali'!BM131,\"Err.4\",IF(AL131>'Computo-Massimali'!BN131,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C132","v":"AC) Sistema di Accumulo [ kWh ]"},null,{"$f":"'Computo-Massimali'!E132","v":9.8366399999999992},{"$f":"'Computo-Massimali'!F132","v":8345.2049999999999},{"$f":"IF('Computo-Massimali'!F132<>0,'Computo-Massimali'!G132*F132/'Computo-Massimali'!F132,0)","v":0},8345.2049999999999,{"$f":"IF(('Computo-Massimali'!F132+'Computo-Massimali'!G132)<>0,'Computo-Massimali'!I132/('Computo-Massimali'!F132+'Computo-Massimali'!G132)*H132,0)","v":834.52050000000008},9179.7255000000005,{"$f":"IF('Computo-Massimali'!F132<>0,'Computo-Massimali'!K132*F132/'Computo-Massimali'!F132,0)","v":2427.9928414501533},11607.718341450154,6885.6479999999992,{"$f":"IF('Computo-Massimali'!L132>0,L132/'Computo-Massimali'!L132,0)","v":1},{"$f":"IF(F132>0,IF(ABS(F132-0.001)>'Computo-Massimali'!F132,\">C.\",\"\"),\"\")","v":""},"..","AC) Sistema di Accumulo [ kWh ]",{"$f":"'Computo-Massimali'!T132","v":9836.64},"ko",null,9836.64,null,1771.0783414501548,null,5445.3732137790103,null,1440.2747862209881,null,null,null,null,null,"AC) Sistema di Accumulo [ kWh ]",{"$f":"'Computo-Massimali'!BJ132","v":8345.2099999999991},{"$f":"'Computo-Massimali'!BK132","v":0},{"$f":"'Computo-Massimali'!BL132","v":0},{"$f":"'Computo-Massimali'!BM132","v":0},{"$f":"'Computo-Massimali'!BN132","v":0},{"$f":"IF(ABS(SUM(AH132:AL132)-H132)>0.01,\"err. Somma\",IF(AH132>'Computo-Massimali'!BJ132,\"Err.1\",IF(AI132>'Computo-Massimali'!BK132,\"Err.2\",IF(AJ132>'Computo-Massimali'!BL132,\"Err.3\",IF(AK132>'Computo-Massimali'!BM132,\"Err.4\",IF(AL132>'Computo-Massimali'!BN132,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C133","v":"CR) Colonnine di Ricarica"},null,{"$f":"'Computo-Massimali'!E133","v":1},{"$f":"'Computo-Massimali'!F133","v":0},{"$f":"IF('Computo-Massimali'!F133<>0,'Computo-Massimali'!G133*F133/'Computo-Massimali'!F133,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F133+'Computo-Massimali'!G133)<>0,'Computo-Massimali'!I133/('Computo-Massimali'!F133+'Computo-Massimali'!G133)*H133,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F133<>0,'Computo-Massimali'!K133*F133/'Computo-Massimali'!F133,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L133>0,L133/'Computo-Massimali'!L133,0)","v":0},{"$f":"IF(F133>0,IF(ABS(F133-0.001)>'Computo-Massimali'!F133,\">C.\",\"\"),\"\")","v":""},"..","CR) Colonnine di Ricarica",{"$f":"'Computo-Massimali'!T133","v":1500},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"CR) Colonnine di Ricarica",{"$f":"'Computo-Massimali'!BJ133","v":0},{"$f":"'Computo-Massimali'!BK133","v":0},{"$f":"'Computo-Massimali'!BL133","v":0},{"$f":"'Computo-Massimali'!BM133","v":0},{"$f":"'Computo-Massimali'!BN133","v":0},{"$f":"IF(ABS(SUM(AH133:AL133)-H133)>0.01,\"err. Somma\",IF(AH133>'Computo-Massimali'!BJ133,\"Err.1\",IF(AI133>'Computo-Massimali'!BK133,\"Err.2\",IF(AJ133>'Computo-Massimali'!BL133,\"Err.3\",IF(AK133>'Computo-Massimali'!BM133,\"Err.4\",IF(AL133>'Computo-Massimali'!BN133,\"Err.5\",\"\"))))))","v":""}]
[null,null,"EBA) Eliminazione Barriere architettoniche",null,null,{"$f":"'Computo-Massimali'!F134","v":0},{"$f":"IF('Computo-Massimali'!F134<>0,'Computo-Massimali'!G134*F134/'Computo-Massimali'!F134,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F134+'Computo-Massimali'!G134)<>0,'Computo-Massimali'!I134/('Computo-Massimali'!F134+'Computo-Massimali'!G134)*H134,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F134<>0,'Computo-Massimali'!K134*F134/'Computo-Massimali'!F134,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L134>0,L134/'Computo-Massimali'!L134,0)","v":0},{"$f":"IF(F134>0,IF(ABS(F134-0.001)>'Computo-Massimali'!F134,\">C.\",\"\"),\"\")","v":""},"..","EBA) Eliminazione Barriere architettoniche",{"$f":"'Computo-Massimali'!T134","v":96000},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"EBA) Eliminazione Barriere architettoniche",{"$f":"'Computo-Massimali'!BJ134","v":0},{"$f":"'Computo-Massimali'!BK134","v":0},{"$f":"'Computo-Massimali'!BL134","v":0},{"$f":"'Computo-Massimali'!BM134","v":0},{"$f":"'Computo-Massimali'!BN134","v":0},{"$f":"IF(ABS(SUM(AH134:AL134)-H134)>0.01,\"err. Somma\",IF(AH134>'Computo-Massimali'!BJ134,\"Err.1\",IF(AI134>'Computo-Massimali'!BK134,\"Err.2\",IF(AJ134>'Computo-Massimali'!BL134,\"Err.3\",IF(AK134>'Computo-Massimali'!BM134,\"Err.4\",IF(AL134>'Computo-Massimali'!BN134,\"Err.5\",\"\"))))))","v":""}]
[null,null,"Totale Interventi Trainati U.Imm.N.3",null,null,{"$f":"IF(Titolare!$B$16=\"Versione Demo\",0,F122+F123+SUM(F126:F134))","v":0},{"$f":"G122+G123+SUM(G126:G134)","v":0},67474.541484000001,6747.454148400001,74221.995632400009,19631.357612339474,93853.353244739468,61907.605083079208,{"$f":"IF('Computo-Massimali'!L135>0,L135/'Computo-Massimali'!L135,0)","v":1},{"$f":"IF(F135>0,IF(ABS(F135-0.001)>'Computo-Massimali'!F135,\">C.\",\"\"),\"\")","v":""},null,null,{"$f":"C135","v":"Totale Interventi Trainati U.Imm.N.3"},null,null,{"$f":"U122+U123+SUM(U126:V134)","v":88439.435832970295},null,{"$f":"W122+W123+SUM(W126:X134)","v":5413.9174117691737},null,{"$f":"Y122+Y123+SUM(Y126:Z134)","v":48958.357216141303},null,{"$f":"AA122+AA123+SUM(AA126:AB134)","v":12949.247866937911},null,null,null,null,null,{"$f":"R135","v":"Totale Interventi Trainati U.Imm.N.3"},{"$f":"AH122+AH123+SUM(AH126:AH134)","v":67474.55},{"$f":"AI122+AI123+SUM(AI126:AI134)","v":0},{"$f":"AJ122+AJ123+SUM(AJ126:AJ134)","v":0},{"$f":"AK122+AK123+SUM(AK126:AK134)","v":0},{"$f":"AL122+AL123+SUM(AL126:AL134)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Note"]
[]
[]
[]
[]
[]
[]
[]
[null,null,"SimMZ"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!BI154","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$8","v":"Credito Spettante 70% Spesa Ammessa"},"%SAL",null,null,{"$f":"C156","v":"TOTALI SAL N.1 - INTERVENTI SB."},null,null,null,"Spesa Ammessa",null,"Quota Eccedente Spesa Ammessa",null,{"$f":"$Y$8","v":"Credito Spettante\n70% Spesa Ammessa\nQuota Imprese | Quota Tecnici"},null,null,null,null,null,null,null,{"$f":"Q156","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$39,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$42<>\"\",'Dati Gen'!$B$42,\"\")","v":""}]
[null,null,null,null,null,{"$f":"F16+F37+F59+F97+F135","v":14950.53},0,246502.56,24650.256000000001,271152.81599999999,71718.603806513682,342871.4198065137,231688.20601159858,{"$f":"IF('Computo-Massimali'!L157>0,L157/'Computo-Massimali'!L157,0)","v":1},{"$f":"IF(F157>0,IF(ABS(F157-0.001)>'Computo-Massimali'!F157,\">C.\",\"\"),\"\")","v":""},null,null,null,null,null,{"$f":"U16+U37+U59+U97+U135","v":330983.15144514089},null,{"$f":"W16+W37+W59+W97+W135","v":11888.268361372797},null,{"$f":"Y16+Y37+Y59+Y97+Y135","v":183225.85629763131},null,{"$f":"AA16+AA37+AA59+AA97+AA135","v":48462.349713967305},null,null,null,null,null,null,{"$f":"AH16+AH37+AH59+AH97+AH135","v":246502.568058},{"$f":"AI16+AI37+AI59+AI97+AI135","v":0},{"$f":"AJ16+AJ37+AJ59+AJ97+AJ135","v":0},{"$f":"AK16+AK37+AK59+AK97+AK135","v":0},{"$f":"AL16+AL37+AL59+AL97+AL135","v":0}]
[null,null,{"$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 +30%·Spesa Ammessa ="},null,null,null,null,null,null,null,null,{"$f":"IF((1-percDetr)*SpesaAmmessa30>0,QuotaEcced30+(1-percDetr)*SpesaAmmessa30,QuotaEcced30)","v":111183.21379491508},{"$f":"IF('Computo-Massimali'!L15<>0,IF('Computo-Massimali'!L157-'Computo-Massimali'!L15>0,\"SAL SB. - Sisma=\",\"\"),\"\")","v":""},{"$f":"IF('Computo-Massimali'!L15<>0,IF('Computo-Massimali'!L157-'Computo-Massimali'!L15>0,(Totale30-L15)/('Computo-Massimali'!L157-'Computo-Massimali'!L15),\"\"),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Quota Cedibile = \",100*percDetr,\"%·Spesa Ammessa = \")","v":"Quota Cedibile = 70%·Spesa Ammessa = "},{"$f":"SpesaAmmessa30*percDetr","v":231688.20601159861}]
[null,null,{"$f":"IF(N157<30%,\"Attenzione!    SAL Superbonus inferiore 30%\",\"\")","v":""}]
[]
[]
[null,null,"ALTRI INTERVENTI",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Verifica Massimali di Spesa \",C163)","v":"Verifica Massimali di Spesa ALTRI INTERVENTI"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!BI163","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$39,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$42<>\"\",'Dati Gen'!$B$42,\"\")","v":""}]
[null,null,{"$f":"IF('Computo-Massimali'!C165<>\"\",'Computo-Massimali'!C165,\"\")","v":"Ristrutturazione"},null,{"$f":"'Computo-Massimali'!E165","v":0.5},{"$f":"'Computo-Massimali'!F165","v":0},{"$f":"IF('Computo-Massimali'!F165<>0,'Computo-Massimali'!G165*F165/'Computo-Massimali'!F165,0)","v":0},{"$f":"SUM(F165:G165)","v":0},{"$f":"IF(('Computo-Massimali'!F165+'Computo-Massimali'!G165)<>0,'Computo-Massimali'!I165/('Computo-Massimali'!F165+'Computo-Massimali'!G165)*H165,0)","v":0},{"$f":"H165+I165","v":0},{"$f":"IF('Computo-Massimali'!F165<>0,'Computo-Massimali'!K165*F165/'Computo-Massimali'!F165,0)","v":0},{"$f":"SUM(J165:K165)","v":0},{"$f":"IF(L165<=R165,L165*E165,R165*E165)","v":0},{"$f":"IF('Computo-Massimali'!L165>0,L165/'Computo-Massimali'!L165,0)","v":0},{"$f":"IF(F165>0,IF(ABS(F165-0.001)>'Computo-Massimali'!F165,\">C.\",\"\"),\"\")","v":""},"..",{"$f":"IF(C165<>\"\",C165,\"\")","v":"Ristrutturazione"},{"$f":"'Computo-Massimali'!T165","v":288000},{"$f":"IF(L165>R165,\"KO Tot.>Detr.\",\"ok\")","v":"ok"},null,{"$f":"IF(L165<R165,L165,R165)","v":0},null,{"$f":"IF(L165>R165,L165-R165,0)","v":0},null,{"$f":"IF(M165<>0,J165*M165/L165,0)","v":0},null,{"$f":"IF(M165<>0,K165*M165/L165,0)","v":0},null,null,null,null,null,{"$f":"Q165","v":"Ristrutturazione"},{"$f":"'Computo-Massimali'!BJ165","v":0},{"$f":"'Computo-Massimali'!BK165","v":0},{"$f":"'Computo-Massimali'!BL165","v":0},{"$f":"'Computo-Massimali'!BM165","v":0},{"$f":"'Computo-Massimali'!BN165","v":0},{"$f":"IF(ABS(SUM(AH165:AL165)-H165)>0.01,\"err. Somma\",IF(AH165>'Computo-Massimali'!BJ165,\"Err.1\",IF(AI165>'Computo-Massimali'!BK165,\"Err.2\",IF(AJ165>'Computo-Massimali'!BL165,\"Err.3\",IF(AK165>'Computo-Massimali'!BM165,\"Err.4\",IF(AL165>'Computo-Massimali'!BN165,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"IF('Computo-Massimali'!C166<>\"\",'Computo-Massimali'!C166,\"\")","v":"Bonus Facciata"},{"$f":"IF('Computo-Massimali'!D166<>\"\",'Computo-Massimali'!D166,\"\")","v":"Bonus Facciata"},{"$f":"'Computo-Massimali'!E166","v":0.6},{"$f":"'Computo-Massimali'!F166","v":0},{"$f":"IF('Computo-Massimali'!F166<>0,'Computo-Massimali'!G166*F166/'Computo-Massimali'!F166,0)","v":0},{"$f":"SUM(F166:G166)","v":0},{"$f":"IF(('Computo-Massimali'!F166+'Computo-Massimali'!G166)<>0,'Computo-Massimali'!I166/('Computo-Massimali'!F166+'Computo-Massimali'!G166)*H166,0)","v":0},{"$f":"H166+I166","v":0},{"$f":"IF('Computo-Massimali'!F166<>0,'Computo-Massimali'!K166*F166/'Computo-Massimali'!F166,0)","v":0},{"$f":"SUM(J166:K166)","v":0},{"$f":"IF(L166<=R166,L166*E166,R166*E166)","v":0},{"$f":"IF('Computo-Massimali'!L166>0,L166/'Computo-Massimali'!L166,0)","v":0},{"$f":"IF(F166>0,IF(ABS(F166-0.001)>'Computo-Massimali'!F166,\">C.\",\"\"),\"\")","v":""},"..",{"$f":"IF(C166<>\"\",C166,\"\")","v":"Bonus Facciata"},{"$f":"'Computo-Massimali'!T166","v":288000},{"$f":"IF(L166>R166,\"KO Tot.>Detr.\",\"ok\")","v":"ok"},null,{"$f":"IF(L166<R166,L166,R166)","v":0},null,{"$f":"IF(L166>R166,L166-R166,0)","v":0},null,{"$f":"IF(M166<>0,J166*M166/L166,0)","v":0},null,{"$f":"IF(M166<>0,K166*M166/L166,0)","v":0},null,null,null,null,null,{"$f":"Q166","v":"Bonus Facciata"},{"$f":"'Computo-Massimali'!BJ166","v":0},{"$f":"'Computo-Massimali'!BK166","v":0},{"$f":"'Computo-Massimali'!BL166","v":0},{"$f":"'Computo-Massimali'!BM166","v":0},{"$f":"'Computo-Massimali'!BN166","v":0},{"$f":"IF(ABS(SUM(AH166:AL166)-H166)>0.01,\"err. Somma\",IF(AH166>'Computo-Massimali'!BJ166,\"Err.1\",IF(AI166>'Computo-Massimali'!BK166,\"Err.2\",IF(AJ166>'Computo-Massimali'!BL166,\"Err.3\",IF(AK166>'Computo-Massimali'!BM166,\"Err.4\",IF(AL166>'Computo-Massimali'!BN166,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"IF('Computo-Massimali'!C167<>\"\",'Computo-Massimali'!C167,\"\")","v":"Bonus Casa"},{"$f":"IF('Computo-Massimali'!D167<>\"\",'Computo-Massimali'!D167,\"\")","v":"Bonus Casa"},{"$f":"'Computo-Massimali'!E167","v":0.7},{"$f":"'Computo-Massimali'!F167","v":0},{"$f":"IF('Computo-Massimali'!F167<>0,'Computo-Massimali'!G167*F167/'Computo-Massimali'!F167,0)","v":0},{"$f":"SUM(F167:G167)","v":0},{"$f":"IF(('Computo-Massimali'!F167+'Computo-Massimali'!G167)<>0,'Computo-Massimali'!I167/('Computo-Massimali'!F167+'Computo-Massimali'!G167)*H167,0)","v":0},{"$f":"H167+I167","v":0},{"$f":"IF('Computo-Massimali'!F167<>0,'Computo-Massimali'!K167*F167/'Computo-Massimali'!F167,0)","v":0},{"$f":"SUM(J167:K167)","v":0},{"$f":"IF(L167<=R167,L167*E167,R167*E167)","v":0},{"$f":"IF('Computo-Massimali'!L167>0,L167/'Computo-Massimali'!L167,0)","v":0},{"$f":"IF(F167>0,IF(ABS(F167-0.001)>'Computo-Massimali'!F167,\">C.\",\"\"),\"\")","v":""},"..",{"$f":"IF(C167<>\"\",C167,\"\")","v":"Bonus Casa"},{"$f":"'Computo-Massimali'!T167","v":288000},{"$f":"IF(L167>R167,\"KO Tot.>Detr.\",\"ok\")","v":"ok"},null,{"$f":"IF(L167<R167,L167,R167)","v":0},null,{"$f":"IF(L167>R167,L167-R167,0)","v":0},null,{"$f":"IF(M167<>0,J167*M167/L167,0)","v":0},null,{"$f":"IF(M167<>0,K167*M167/L167,0)","v":0},null,null,null,null,null,{"$f":"Q167","v":"Bonus Casa"},{"$f":"'Computo-Massimali'!BJ167","v":0},{"$f":"'Computo-Massimali'!BK167","v":0},{"$f":"'Computo-Massimali'!BL167","v":0},{"$f":"'Computo-Massimali'!BM167","v":0},{"$f":"'Computo-Massimali'!BN167","v":0},{"$f":"IF(ABS(SUM(AH167:AL167)-H167)>0.01,\"err. Somma\",IF(AH167>'Computo-Massimali'!BJ167,\"Err.1\",IF(AI167>'Computo-Massimali'!BK167,\"Err.2\",IF(AJ167>'Computo-Massimali'!BL167,\"Err.3\",IF(AK167>'Computo-Massimali'!BM167,\"Err.4\",IF(AL167>'Computo-Massimali'!BN167,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"IF('Computo-Massimali'!C168<>\"\",'Computo-Massimali'!C168,\"\")","v":""},{"$f":"IF('Computo-Massimali'!D168<>\"\",'Computo-Massimali'!D168,\"\")","v":""},{"$f":"'Computo-Massimali'!E168","v":0},{"$f":"'Computo-Massimali'!F168","v":0},{"$f":"IF('Computo-Massimali'!F168<>0,'Computo-Massimali'!G168*F168/'Computo-Massimali'!F168,0)","v":0},{"$f":"SUM(F168:G168)","v":0},{"$f":"IF(('Computo-Massimali'!F168+'Computo-Massimali'!G168)<>0,'Computo-Massimali'!I168/('Computo-Massimali'!F168+'Computo-Massimali'!G168)*H168,0)","v":0},{"$f":"H168+I168","v":0},{"$f":"IF('Computo-Massimali'!F168<>0,'Computo-Massimali'!K168*F168/'Computo-Massimali'!F168,0)","v":0},{"$f":"SUM(J168:K168)","v":0},{"$f":"IF(L168<=R168,L168*E168,R168*E168)","v":0},{"$f":"IF('Computo-Massimali'!L168>0,L168/'Computo-Massimali'!L168,0)","v":0},{"$f":"IF(F168>0,IF(ABS(F168-0.001)>'Computo-Massimali'!F168,\">C.\",\"\"),\"\")","v":""},"..",{"$f":"IF(C168<>\"\",C168,\"\")","v":""},{"$f":"'Computo-Massimali'!T168","v":288000},{"$f":"IF(L168>R168,\"KO Tot.>Detr.\",\"ok\")","v":"ok"},null,{"$f":"IF(L168<R168,L168,R168)","v":0},null,{"$f":"IF(L168>R168,L168-R168,0)","v":0},null,{"$f":"IF(M168<>0,J168*M168/L168,0)","v":0},null,{"$f":"IF(M168<>0,K168*M168/L168,0)","v":0},null,null,null,null,null,{"$f":"Q168","v":""},{"$f":"'Computo-Massimali'!BJ168","v":0},{"$f":"'Computo-Massimali'!BK168","v":0},{"$f":"'Computo-Massimali'!BL168","v":0},{"$f":"'Computo-Massimali'!BM168","v":0},{"$f":"'Computo-Massimali'!BN168","v":0},{"$f":"IF(ABS(SUM(AH168:AL168)-H168)>0.01,\"err. Somma\",IF(AH168>'Computo-Massimali'!BJ168,\"Err.1\",IF(AI168>'Computo-Massimali'!BK168,\"Err.2\",IF(AJ168>'Computo-Massimali'!BL168,\"Err.3\",IF(AK168>'Computo-Massimali'!BM168,\"Err.4\",IF(AL168>'Computo-Massimali'!BN168,\"Err.5\",\"\"))))))","v":""}]
[null,null,"TotalI SAL N.1 - Altri Interventi  : ",null,null,{"$f":"SUM(F165:F168)","v":0},{"$f":"SUM(G165:G168)","v":0},{"$f":"SUM(H165:H168)","v":0},0,0,0,0,0,{"$f":"IF('Computo-Massimali'!L169>0,L169/'Computo-Massimali'!L169,0)","v":0},{"$f":"IF(F169>0,IF(ABS(F169-0.001)>'Computo-Massimali'!F169,\">C.\",\"\"),\"\")","v":""},null,null,{"$f":"C169","v":"TotalI SAL N.1 - Altri Interventi  : "},null,null,{"$f":"SUM(U165:V168)","v":0},null,{"$f":"SUM(W165:X168)","v":0},null,{"$f":"SUM(Y165:Z168)","v":0},null,{"$f":"SUM(AA165:AB168)","v":0},null,null,null,null,null,{"$f":"R169","v":"TotalI SAL N.1 - Altri Interventi  : "},{"$f":"SUM(AH165:AH168)","v":0},{"$f":"SUM(AI165:AI168)","v":0},{"$f":"SUM(AJ165:AJ168)","v":0},{"$f":"SUM(AK165:AK168)","v":0},{"$f":"SUM(AL165:AL168)","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,{"$f":"IF((1-E165)*U165+(1-E166)*U166+(1-E167)*U167+(1-E168)*U168>0,W169+(1-E165)*U165+(1-E166)*U166+(1-E167)*U167+(1-E168)*U168,W169)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Quota Cedibile = x%·Spesa Ammessa = ",{"$f":"U165*E165+U166*E166+U167*E167+U168*E168","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!BI174","v":"Ripartizione tra le Imprese -  Imponibile Lavori "}]
[null,null,"TOTALI SAL N.1",null,null,"Importo Lavori Eseguiti","Incidenza Sicurezza","Imponibile","Iva","Importo c.iva","Spese tecniche","Totale","Credito Spettante","%SAL",null,null,{"$f":"C172","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,{"$f":"Q172","v":"TOTALI SAL N.1"},{"$f":"IF('Dati Gen'!$B$38<>\"\",'Dati Gen'!$B$38,\"\")","v":"Impresa1"},{"$f":"IF('Dati Gen'!$B$39<>\"\",'Dati Gen'!$B$39,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$42<>\"\",'Dati Gen'!$B$42,\"\")","v":""}]
[null,null,null,null,null,{"$f":"F157+F169","v":14950.53},{"$f":"G157+G169","v":0},246502.56,24650.256000000001,271152.81599999999,71718.603806513682,342871.4198065137,{"$f":"M157+M169","v":231688.20601159858},{"$f":"IF('Computo-Massimali'!L176>0,L173/'Computo-Massimali'!L176,0)","v":1},{"$f":"IF(F173>0,IF(ABS(F173-0.001)>'Computo-Massimali'!F176,\">C.\",\"\"),\"\")","v":""},null,null,null,null,null,{"$f":"U157+U169","v":330983.15144514089},null,{"$f":"W157+W169","v":11888.268361372797},null,{"$f":"Y157+Y169","v":183225.85629763131},null,{"$f":"AA157+AA169","v":48462.349713967305},null,null,null,null,null,null,{"$f":"AH157+AH169","v":246502.568058},{"$f":"AI157+AI169","v":0},{"$f":"AJ157+AJ169","v":0},{"$f":"AK157+AK169","v":0},{"$f":"AL157+AL169","v":0}]
[null,null,"Quota Totale a Carico Cliente  =",null,null,null,null,null,null,null,null,{"$f":"L158+L170","v":111183.21379491508}]
[]
[null,null,{"$f":"IF(ABS(D5-G173)>0.01,\"Importo Effettivo Lavori Eseguiti\",\"\")","v":""},null,null,{"$f":"IF($C$176<>\"\",F173,\"\")","v":""},{"$f":"IF($C$176<>\"\",G173,\"\")","v":""},{"$f":"IF($C$176<>\"\",F176+G176,\"\")","v":""},{"$f":"IF($C$176<>\"\",H176*AliqIva,\"\")","v":""},{"$f":"IF($C$176<>\"\",H176+I176,\"\")","v":""},{"$f":"IF($C$176<>\"\",K173,\"\")","v":""},{"$f":"IF($C$176<>\"\",J176+K176,\"\")","v":""},{"$f":"IF($C$176<>\"\",L176*percDetr,\"\")","v":""},{"$f":"IF($C$176<>\"\",L176/'Computo-Massimali'!L176,\"\")","v":""},null,null,null,"·"]
[null,null,{"$f":"IF($C$176<>\"\",\"Oneri/Lavori Sicurezza non imputabili al SAL, per lavori non eseguiti\",\"\")","v":""},null,null,null,{"$f":"IF($C$177<>\"\",D5-G173,\"\")","v":""}]
[]
[]
[null,null,"Quota % effettiva per cessione credito a Banca o Impresa \"Interventi SB.\"  ",null,null,null,null,{"$f":"'Computo-Massimali'!H180","v":0.90909090909090906},{"$f":"'Computo-Massimali'!I180","v":90.909090909090907},"Importo Ricevuto",{"$f":"L159*H180","v":210625.64182872599},"Costo Cess. SB",{"$f":"IF(L157-L158-K180>0,L157-L158-K180,0)","v":21062.564182872651}]
[null,null,null,null,null,null,"Quota % effettiva per cessione credito a Banca o Impresa \"Altri Interventi\"  ",{"$f":"'Computo-Massimali'!H181","v":0.8},{"$f":"'Computo-Massimali'!I181","v":80},"Importo Ricevuto",{"$f":"L171*H181","v":0},"Costo Cess. Altri",{"$f":"IF(L171-K181>0,L171-K181,0)","v":0}]
[]
[null,null,null,null,null,"Costi Cliente","Quota Imprese","Quota Tecnici",null,null,"Costi Totali","Quota Imprese","Quota Tecnici"]
[null,null,null,null,"Quota a Carico x Interventi Superbonus ",{"$f":"L158","v":111183.21379491508},{"$f":"IF(Totale30<>0,F184*Import30/Totale30,0)","v":87926.959702368695},{"$f":"IF(Totale30<>0,F184*SpeseTec30/Totale30,0)","v":23256.254092546376},null,"Interventi Superbonus",{"$f":"Totale30","v":342871.4198065137},{"$f":"IF(Totale30<>0,K184*Import30/Totale30,0)","v":271152.81599999999},{"$f":"IF(Totale30<>0,K184*SpeseTec30/Totale30,0)","v":71718.603806513682}]
[null,null,null,null,"Quota a Carico x Altri Interventi",{"$f":"L170","v":0},{"$f":"IF(L169<>0,F185*J169/L169,0)","v":0},{"$f":"IF(L169<>0,F185*K169/L169,0)","v":0},null,"Altri Interventi",{"$f":"L169","v":0},{"$f":"IF(L169<>0,K185*J169/L169,0)","v":0},{"$f":"IF(L169<>0,K185*K169/L169,0)","v":0}]
[null,null,null,null,"per Cessione Credito Superbonus",{"$f":"M180","v":21062.564182872651},{"$f":"IF(Totale30<>0,F186*Import30/Totale30,0)","v":16656.896027057428},{"$f":"IF(Totale30<>0,F186*SpeseTec30/Totale30,0)","v":4405.6681558152195},null,"Costi Cessione",{"$f":"F186+F187","v":21062.564182872651},{"$f":"G186+G187","v":16656.896027057428},{"$f":"H186+H187","v":4405.6681558152195}]
[null,null,null,null,"per Cessione Credito Altri Interventi",{"$f":"M181","v":0},{"$f":"IF(L169<>0,F187*J169/L169,0)","v":0},{"$f":"IF(L169<>0,F187*K169/L169,0)","v":0},null,"Sommano",{"$f":"SUM(K184:K186)","v":363933.98398938635},{"$f":"SUM(L184:L186)","v":287809.71202705742},{"$f":"SUM(M184:M186)","v":76124.271962328901}]
[null,null,null,null,"Sommano",{"$f":"SUM(F184:F187)","v":132245.77797778771},{"$f":"SUM(G184:G187)","v":104583.85572942613},{"$f":"SUM(H184:H187)","v":27661.922248361596}]

{"sheet":"SAL.60%","index":6,"n_rows":188,"n_cols":55,"rows_kept":188,"cut":false,"hidden":false,"merged":[[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],[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],[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],[153,2,153,3],[159,2,159,13],[166,2,166,3],[164,2,164,3],[165,2,165,3],[167,2,167,3],[73,2,73,13],[69,2,69,13],[70,2,70,13],[71,2,71,13],[72,2,72,13],[77,2,77,13],[78,2,78,4],[80,2,80,3],[81,2,81,3],[82,2,82,3],[83,2,83,4],[84,2,84,4],[85,2,85,4],[86,2,86,4],[87,2,87,4],[88,2,88,4],[89,2,89,4],[91,2,91,3],[183,18,183,19],[179,2,179,6],[157,2,157,10],[168,2,168,4],[176,2,176,5],[175,2,175,4],[51,18,51,19],[164,20,164,21],[173,2,173,4],[171,2,172,4],[169,2,169,10],[168,20,168,21],[155,2,156,4],[162,16,162,27],[165,18,165,19],[163,2,163,3],[162,2,162,13],[51,22,51,23],[52,22,52,23],[54,24,54,25],[54,18,54,19],[51,20,51,21],[54,2,54,3],[183,20,183,21],[180,20,180,21],[163,20,163,21],[155,16,156,19],[167,18,167,19],[171,16,172,19],[171,20,171,21],[156,20,156,21],[155,20,155,21],[179,20,179,21],[164,18,164,19],[163,18,163,19],[180,18,180,19],[179,18,179,19],[172,20,172,21],[168,17,168,19],[166,18,166,19],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[168,26,168,27],[62,43,62,44],[62,45,62,46],[63,43,63,44],[62,51,62,52],[165,22,165,23],[155,24,155,27],[156,22,156,23],[165,26,165,27],[156,26,156,27],[164,22,164,23],[154,32,154,37],[155,32,156,32],[63,51,63,52],[164,24,164,25],[168,24,168,25],[167,24,167,25],[166,22,166,23],[62,47,62,48],[63,49,63,50],[63,47,63,48],[77,16,77,27],[77,32,77,37],[81,18,81,19],[171,32,172,32],[162,32,162,37],[163,22,163,23],[165,24,165,25],[167,20,167,21],[166,20,166,21],[165,20,165,21],[62,49,62,50],[63,45,63,46],[171,22,171,23],[167,22,167,23],[170,32,170,37],[164,26,164,27],[167,26,167,27],[171,24,171,27],[172,24,172,25],[172,22,172,23],[172,26,172,27],[166,26,166,27],[168,22,168,23],[156,24,156,25],[166,24,166,25],[155,22,155,23],[163,24,163,27],[79,2,79,3],[79,18,79,19],[79,20,79,21],[79,22,79,23],[79,24,79,25],[79,26,79,27],[78,18,78,19],[78,20,78,21],[78,22,78,23],[78,24,78,27],[81,20,81,21],[81,22,81,23],[81,24,81,25],[81,26,81,27],[80,18,80,19],[80,20,80,21],[80,22,80,23],[80,24,80,25],[80,26,80,27],[83,18,83,19],[83,20,83,21],[83,22,83,23],[83,24,83,25],[83,26,83,27],[82,18,82,19],[82,20,82,21],[82,22,82,23],[82,24,82,25],[82,26,82,27],[85,18,85,19],[85,20,85,21],[85,22,85,23],[85,24,85,25],[85,26,85,27],[84,18,84,19],[84,20,84,21],[84,22,84,23],[84,24,84,25],[84,26,84,27],[87,18,87,19],[87,20,87,21],[87,22,87,23],[87,24,87,25],[87,26,87,27],[86,18,86,19],[86,20,86,21],[86,22,86,23],[86,24,86,25],[86,26,86,27],[90,2,90,4],[90,18,90,19],[90,20,90,21],[90,22,90,23],[90,24,90,25],[90,26,90,27],[88,18,88,19],[88,20,88,21],[88,22,88,23],[88,24,88,25],[88,26,88,27],[91,18,91,19],[91,20,91,21],[91,22,91,23],[91,24,91,25],[91,26,91,27],[89,18,89,19],[89,20,89,21],[89,22,89,23],[89,24,89,25],[89,26,89,27],[93,2,93,3],[93,18,93,19],[93,20,93,21],[93,22,93,23],[93,24,93,25],[93,26,93,27],[92,2,92,3],[92,18,92,19],[92,20,92,21],[92,22,92,23],[92,24,92,25],[92,26,92,27],[96,24,96,25],[96,26,96,27],[95,2,95,4],[95,18,95,19],[95,20,95,21],[95,22,95,23],[95,24,95,25],[95,26,95,27],[94,18,94,19],[94,20,94,21],[94,22,94,23],[94,24,94,25],[94,26,94,27],[111,2,111,13],[107,2,107,13],[108,2,108,13],[109,2,109,13],[110,2,110,13],[96,2,96,4],[96,17,96,19],[96,20,96,21],[96,22,96,23],[118,2,118,3],[118,18,118,19],[118,20,118,21],[118,22,118,23],[118,24,118,25],[118,26,118,27],[117,2,117,3],[117,18,117,19],[117,20,117,21],[117,22,117,23],[117,24,117,25],[117,26,117,27],[120,2,120,3],[120,18,120,19],[120,20,120,21],[120,22,120,23],[120,24,120,25],[120,26,120,27],[119,2,119,3],[119,18,119,19],[119,20,119,21],[119,22,119,23],[119,24,119,25],[119,26,119,27],[122,2,122,4],[122,18,122,19],[122,20,122,21],[122,22,122,23],[122,24,122,25],[122,26,122,27],[121,2,121,4],[121,18,121,19],[121,20,121,21],[121,22,121,23],[121,24,121,25],[121,26,121,27],[124,2,124,4],[124,18,124,19],[124,20,124,21],[124,22,124,23],[124,24,124,25],[124,26,124,27],[123,2,123,4],[123,18,123,19],[123,20,123,21],[123,22,123,23],[123,24,123,25],[123,26,123,27],[126,2,126,4],[126,18,126,19],[126,20,126,21],[126,22,126,23],[126,24,126,25],[126,26,126,27],[125,2,125,4],[125,18,125,19],[125,20,125,21],[125,22,125,23],[125,24,125,25],[125,26,125,27],[127,2,127,4],[127,18,127,19],[127,20,127,21],[127,22,127,23],[127,24,127,25],[127,26,127,27],[128,2,128,4],[128,18,128,19],[128,20,128,21],[128,22,128,23],[128,24,128,25],[128,26,128,27],[130,2,130,3],[130,18,130,19],[130,20,130,21],[130,22,130,23],[130,24,130,25],[130,26,130,27],[129,2,129,3],[129,18,129,19],[129,20,129,21],[129,22,129,23],[129,24,129,25],[129,26,129,27],[133,26,133,27],[132,18,132,19],[132,20,132,21],[132,22,132,23],[132,24,132,25],[132,26,132,27],[131,2,131,3],[131,18,131,19],[131,20,131,21],[131,22,131,23],[131,24,131,25],[131,26,131,27],[115,2,115,13],[115,16,115,27],[115,32,115,37],[116,2,116,4],[116,18,116,19],[116,20,116,21],[116,22,116,23],[116,24,116,27],[149,2,149,13],[145,2,145,13],[146,2,146,13],[147,2,147,13],[148,2,148,13],[134,2,134,4],[134,17,134,19],[134,20,134,21],[134,22,134,23],[134,24,134,25],[134,26,134,27],[133,2,133,4],[133,18,133,19],[133,20,133,21],[133,22,133,23],[133,24,133,25]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(\"SimMZ\",C:C,0)","v":154}]
[null,null,{"$f":"'SAL.30%'!C2","v":"Condominio Via Roma , 1 - 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 ",{"$f":"'Dati Gen'!G18","v":246502.56},{"$f":"'Dati Gen'!K18","v":24650.256000000001},{"$f":"'Dati Gen'!M18","v":271152.81599999999},"Importo Netto",{"$f":"'Dati Gen'!G20","v":246502.56},{"$f":"'Dati Gen'!K20","v":24650.256000000001},{"$f":"'Dati Gen'!M20","v":271152.81599999999},null,null,"*"]
[null,null,"22/12/2023",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":71718.603806513667},{"$f":"'Dati Gen'!K21","v":0},{"$f":"'Dati Gen'!M21","v":71718.603806513667},null,null,null,{"$f":"IF(Titolare!$B$16=\"Versione Demo\",\"Versione Demo\",IF('Computo-Massimali'!C6<>\"\",\"Attenzione! Tabella Computo-Massimali non completa. Si consiglia di completare, prima di registrare Voci di SAL\",\"\"))","v":"Versione Demo"}]
[null,null,"Oneri/Lavori x Sicurezza ",15418.68,null,null,null,null,null,null,{"$f":"'Dati Gen'!G22","v":"Importo Complessivo Progetto"},null,{"$f":"'Dati Gen'!M22","v":342871.41980651364}]
[]
[null,null,"INTERVENTI TRAINANTI",null,null,null,null,null,null,null,null,null,null,null,"..",null,{"$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 70% Spesa Ammessa"},"%SAL",null,null,"Interventi","Massimale  spesa","Verifica Max",null,"Spesa Ammessa",null,"Quota Eccedente Massimale Spesa ",null,{"$f":"CONCATENATE(\"Credito Spettante\",CHAR(10), percDetr*100,\"% Spesa Ammessa\",CHAR(10),\"Quota Imprese | Quota Tecnici\")","v":"Credito Spettante\n70% Spesa Ammessa\nQuota Imprese | Quota Tecnici"},null,null,null,null,null,null,null,"Interventi",{"$f":"IF('Dati Gen'!$B$38<>\"\",'Dati Gen'!$B$38,\"\")","v":"Impresa1"},{"$f":"IF('Dati Gen'!$B$39<>\"\",'Dati Gen'!$B$39,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":""},{"$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"},57745.14,{"$f":"IF('Computo-Massimali'!F9<>0,'Computo-Massimali'!G9*F9/'Computo-Massimali'!F9,0)","v":0},{"$f":"SUM(F9:G9)","v":57745.14},{"$f":"IF(('Computo-Massimali'!F9+'Computo-Massimali'!G9)<>0,'Computo-Massimali'!I9/('Computo-Massimali'!F9+'Computo-Massimali'!G9)*H9,0)","v":5774.5140000000001},{"$f":"H9+I9","v":63519.654000000002},{"$f":"IF('Computo-Massimali'!F9<>0,'Computo-Massimali'!K9*F9/'Computo-Massimali'!F9,0)","v":16800.640193804335},{"$f":"SUM(J9:K9)","v":80320.294193804337},{"$f":"IF(L9<=R9,L9*percDetr,R9*percDetr)","v":56224.205935663034},{"$f":"IF('Computo-Massimali'!L9>0,L9/'Computo-Massimali'!L9,0)","v":0.69315597610157154},{"$f":"IF(F9>0,IF(F9-0.001>'Computo-Massimali'!F9,\">C.\",IF(F9+0.001<'SAL.30%'!F9,\"<S1\",\"\")),\"\")","v":"<S1"},"..",{"$f":"C9","v":"PV) Isolamento pareti perimetrali"},{"$f":"'Computo-Massimali'!T9","v":115876.21972984997},{"$f":"IF(L9>R9,\"ko\",\"ok\")","v":"ok"},null,{"$f":"IF(L13<>0,(L9/L13)*U13,0)","v":80320.294193804337},null,{"$f":"IF(L9>R9,L9-R9,0)","v":0},null,{"$f":"IF(M9<>0,J9*M9/L9,0)","v":44463.757799999999},null,{"$f":"IF(M9<>0,K9*M9/L9,0)","v":11760.448135663033},null,null,null,null,null,{"$f":"Q9","v":"PV) Isolamento pareti perimetrali"},60585.45,0,0,0,0,{"$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":"err. Somma"},null,{"$f":"IF('Dati Gen'!$B$25<>\"\",'Dati Gen'!$B$25,\"\")","v":"Progettazione Architettonica"},null,{"$f":"IF('Dati Gen'!$C$25<>\"\",'Dati Gen'!$C$25,\"\")","v":"Architetto"},{"$f":"AV9/(1+AT9)","v":2075.0202205632272},null,{"$f":"'Dati Gen'!G25","v":0.04},{"$f":"AR9*AT9","v":83.000808822529095},{"$f":"AZ9/(1+AX9)","v":2158.0210293857563},null,{"$f":"'Dati Gen'!J25","v":0.22},{"$f":"AX9*(AR9+AU9)","v":474.76462646486635},{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$18*'Dati Gen'!M25/'Dati Gen'!$M$36,0)","v":2632.7856558506223},null,{"$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,{"$f":"IF(L13<>0,(L10/L13)*U13,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"PO) Isolamento coperture",{"$f":"IF('Computo-Massimali'!F10<>0,F10*'Computo-Massimali'!BJ10/'Computo-Massimali'!F10,0)","v":0},{"$f":"IF('Computo-Massimali'!F10<>0,F10*'Computo-Massimali'!BK10/'Computo-Massimali'!F10,0)","v":0},{"$f":"IF('Computo-Massimali'!F10<>0,F10*'Computo-Massimali'!BL10/'Computo-Massimali'!F10,0)","v":0},{"$f":"IF('Computo-Massimali'!F10<>0,F10*'Computo-Massimali'!BM10/'Computo-Massimali'!F10,0)","v":0},{"$f":"IF('Computo-Massimali'!F10<>0,F10*'Computo-Massimali'!BN10/'Computo-Massimali'!F10,0)","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$26,\"\")","v":"Progettazione Termotecnica, APE"},null,{"$f":"IF('Dati Gen'!$C$26<>\"\",'Dati Gen'!$C$26,\"\")","v":"Ingegnere1"},{"$f":"AV10/(1+AT10)","v":1603.8151059153299},null,{"$f":"'Dati Gen'!G26","v":0.04},64.1526042366132,{"$f":"AZ10/(1+AX10)","v":1667.9677101519433},null,{"$f":"'Dati Gen'!J26","v":0.22},{"$f":"(AR10+AU10)*AX10","v":366.95289623342745},{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$18*'Dati Gen'!M26/'Dati Gen'!$M$36,0)","v":2034.9206063853708},null,{"$f":"IF(AQ10<>\"\",VLOOKUP(AQ10,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":"NO"}]
[null,null,{"$f":"'Computo-Massimali'!C11","v":"POND) Isol. coperture non disperdenti"},null,{"$f":"'Computo-Massimali'!E11","v":"Esterno"},11979.9,{"$f":"IF('Computo-Massimali'!F11<>0,'Computo-Massimali'!G11*F11/'Computo-Massimali'!F11,0)","v":0},{"$f":"SUM(F11:G11)","v":11979.9},{"$f":"IF(('Computo-Massimali'!F11+'Computo-Massimali'!G11)<>0,'Computo-Massimali'!I11/('Computo-Massimali'!F11+'Computo-Massimali'!G11)*H11,0)","v":0},{"$f":"H11+I11","v":11979.9},{"$f":"IF('Computo-Massimali'!F11<>0,'Computo-Massimali'!K11*F11/'Computo-Massimali'!F11,0)","v":0},{"$f":"SUM(J11:K11)","v":11979.9},0,{"$f":"IF('Computo-Massimali'!L11>0,L11/'Computo-Massimali'!L11,0)","v":0},{"$f":"IF(F11>0,IF(F11-0.001>'Computo-Massimali'!F11,\">C.\",IF(F11+0.001<'SAL.30%'!F11,\"<S1\",\"\")),\"\")","v":">C."},"..","POND) Isol. coperture non disperdenti",{"$f":"'Computo-Massimali'!T11","v":0},"ko",null,{"$f":"IF(L13<>0,(L11/L13)*U13,0)","v":11979.9},null,11979.9,null,0,null,0,null,null,null,null,null,"POND) Isol. coperture non disperdenti",12569.15610000191,0,0,0,0,{"$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":"err. Somma"},null,{"$f":"IF('Dati Gen'!$B$27<>\"\",'Dati Gen'!$B$27,\"\")","v":"Direzione Lavori, CSE"},null,{"$f":"IF('Dati Gen'!$C$27<>\"\",'Dati Gen'!$C$27,\"\")","v":"Architetto"},5632.0654691780892,null,{"$f":"'Dati Gen'!G27","v":0.04},225.28261876712358,5857.3480879452127,null,{"$f":"'Dati Gen'!J27","v":0.22},1288.6165793479468,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$18*'Dati Gen'!M27/'Dati Gen'!$M$36,0)","v":7145.9646672931594},null,{"$f":"IF(AQ11<>\"\",VLOOKUP(AQ11,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":"NO"}]
[null,null,{"$f":"'Computo-Massimali'!C12","v":"PS) Isolamento Pavimenti"},null,{"$f":"'Computo-Massimali'!E12","v":"Esterno"},0,{"$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,{"$f":"IF(L13<>0,(L12/L13)*U13,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"PS) Isolamento Pavimenti",{"$f":"IF('Computo-Massimali'!F12<>0,F12*'Computo-Massimali'!BJ12/'Computo-Massimali'!F12,0)","v":0},{"$f":"IF('Computo-Massimali'!F12<>0,F12*'Computo-Massimali'!BK12/'Computo-Massimali'!F12,0)","v":0},{"$f":"IF('Computo-Massimali'!F12<>0,F12*'Computo-Massimali'!BL12/'Computo-Massimali'!F12,0)","v":0},{"$f":"IF('Computo-Massimali'!F12<>0,F12*'Computo-Massimali'!BM12/'Computo-Massimali'!F12,0)","v":0},{"$f":"IF('Computo-Massimali'!F12<>0,F12*'Computo-Massimali'!BN12/'Computo-Massimali'!F12,0)","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$28,\"\")","v":"DL., Computo, Contabilità, Asseverazione"},null,{"$f":"IF('Dati Gen'!$C$28<>\"\",'Dati Gen'!$C$28,\"\")","v":"Ingegnere1"},5154.4370599088297,null,{"$f":"'Dati Gen'!G28","v":0.04},206.17748239635318,5360.614542305183,null,{"$f":"'Dati Gen'!J28","v":0.22},1179.3351993071403,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$18*'Dati Gen'!M28/'Dati Gen'!$M$36,0)","v":6539.9497416123231},null,{"$f":"IF(AQ12<>\"\",VLOOKUP(AQ12,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":"NO"}]
[null,null,{"$f":"'Computo-Massimali'!C13","v":"Totali Isolamento PV) PO) POND) PS) "},null,null,{"$f":"SUM(F9:F12)","v":69725.039999999994},{"$f":"SUM(G9:G12)","v":0},{"$f":"SUM(H9:H12)","v":69725.039999999994},5774.5140000000001,75499.554000000004,16800.640193804335,92300.194193804331,64610.135935663027,{"$f":"IF('Computo-Massimali'!L13>0,L13/'Computo-Massimali'!L13,0)","v":0.79654129560827913},{"$f":"IF(F13>0,IF(F13-0.001>'Computo-Massimali'!F13,\">C.\",IF(F13+0.001<'SAL.30%'!F13,\"<S1\",\"\")),\"\")","v":"<S1"},null,"Totali Isolamento PV) PO) POND) PS) ",{"$f":"'Computo-Massimali'!T13","v":115876.21972984997},"ok",null,{"$f":"IF(L13<R13,L13,R13)","v":92300.194193804331},null,0,null,52849.6878,null,11760.448135663033,null,null,null,null,null,"Totali Isolamento PV) PO) POND) PS) ",{"$f":"SUM(AH9:AH12)","v":73154.606100001911},{"$f":"SUM(AI9:AI12)","v":0},{"$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,{"$f":"'Dati Gen'!G29","v":0},0,0,null,{"$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 = "},null,null,103997.57,{"$f":"IF('Computo-Massimali'!F15<>0,'Computo-Massimali'!G15*F15/'Computo-Massimali'!F15,0)","v":0},{"$f":"SUM(F15:G15)","v":103997.57},{"$f":"IF(('Computo-Massimali'!F15+'Computo-Massimali'!G15)<>0,'Computo-Massimali'!I15/('Computo-Massimali'!F15+'Computo-Massimali'!G15)*H15,0)","v":0},{"$f":"H15+I15","v":103997.57},{"$f":"IF('Computo-Massimali'!F15<>0,'Computo-Massimali'!K15*F15/'Computo-Massimali'!F15,0)","v":0},{"$f":"SUM(J15:K15)","v":103997.57},72798.298999999999,{"$f":"IF('Computo-Massimali'!L15>0,L15/'Computo-Massimali'!L15,0)","v":0},{"$f":"IF(F15>0,IF(F15-0.001>'Computo-Massimali'!F15,\">C.\",IF(F15+0.001<'SAL.30%'!F15,\"<S1\",\"\")),\"\")","v":">C."},"..","SismaBonus Zona 1,2 o 3         P.Classi = ",{"$f":"'Computo-Massimali'!T15","v":288000},"ok",null,{"$f":"IF(L15<R15,L15,R15)","v":103997.57},null,0,null,72798.298999999999,null,0,null,null,null,null,null,"SismaBonus Zona 1,2 o 3         P.Classi = ",109112.90542818815,0,0,0,0,{"$f":"IF(ABS(SUM(AH15:AL15)-H15)>0.01,\"err. Somma\",IF(AH15>'Computo-Massimali'!BJ15,\"Err.1\",IF(AI15>'Computo-Massimali'!BK15,\"Err.2\",IF(AJ15>'Computo-Massimali'!BL15,\"Err.3\",IF(AK15>'Computo-Massimali'!BM15,\"Err.4\",IF(AL15>'Computo-Massimali'!BN15,\"Err.5\",\"\"))))))","v":"err. Somma"},null,{"$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},173722.61,5774.5140000000001,179497.12400000001,16800.640193804335,196297.76419380435,{"$f":"SUM(M13:M15)","v":137408.43493566301},{"$f":"IF('Computo-Massimali'!L16>0,L16/'Computo-Massimali'!L16,0)","v":1.6940297556431039},{"$f":"IF(F16>0,IF(F16-0.001>'Computo-Massimali'!F16,\">C.\",IF(F16+0.001<'SAL.30%'!F16,\"<S1\",\"\")),\"\")","v":""},null,null,{"$f":"C16","v":"Totale interventi Trainanti  :  "},null,null,{"$f":"SUM(U13:V15)","v":196297.76419380435},null,{"$f":"SUM(W13:X15)","v":0},null,{"$f":"SUM(Y13:Z15)","v":125647.9868},null,{"$f":"SUM(AA13:AB15)","v":11760.448135663033},null,null,null,null,null,{"$f":"R16","v":"Totale interventi Trainanti  :  "},{"$f":"SUM(AH13:AH15)","v":182267.51152819005},{"$f":"SUM(AI13:AI15)","v":0},{"$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$35,\"\")","v":"Consulente"},1941.1297334228293,null,{"$f":"'Dati Gen'!G35","v":0.04},77.645189336913177,2018.7749227597426,null,{"$f":"'Dati Gen'!J35","v":0.22},444.13048300714331,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$18*'Dati Gen'!M35/'Dati Gen'!$M$36,0)","v":2462.9054057668859},null,{"$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":16406.467588988304},null,{"$f":"SUM(AU9:AU17)","v":656.25870355953225},null,{"$f":"SUM(AV9:AW17)","v":17062.726292547835},null,null,{"$f":"SUM(AY9:AY17)","v":3753.7997843605235},{"$f":"K157","v":20816.526076908362}]
[null,null,"  Interventi",null,null,"Importo Lavori","Incidenza Sicurezza","Imponibile","Iva","Importo c.iva","Spese tecniche","Totale",{"$f":"$M$8","v":"Credito Spettante 70% Spesa Ammessa"},"%SAL",null,null,"Interventi","Massimale  spesa","Verifica Max",null,"Spesa Ammessa",null,"Quota Eccedente Massimale Spesa ",null,{"$f":"$Y$8","v":"Credito Spettante\n70% Spesa Ammessa\nQuota Imprese | Quota Tecnici"},null,null,null,null,null,null,null,"Interventi",{"$f":"IF('Dati Gen'!$B$38<>\"\",'Dati Gen'!$B$38,\"\")","v":"Impresa1"},{"$f":"IF('Dati Gen'!$B$39<>\"\",'Dati Gen'!$B$39,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":""},{"$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"},{"$f":"IF('Computo-Massimali'!F20<>0,F20*'Computo-Massimali'!BJ20/'Computo-Massimali'!F20,0)","v":0},{"$f":"IF('Computo-Massimali'!F20<>0,F20*'Computo-Massimali'!BK20/'Computo-Massimali'!F20,0)","v":0},{"$f":"IF('Computo-Massimali'!F20<>0,F20*'Computo-Massimali'!BL20/'Computo-Massimali'!F20,0)","v":0},{"$f":"IF('Computo-Massimali'!F20<>0,F20*'Computo-Massimali'!BM20/'Computo-Massimali'!F20,0)","v":0},{"$f":"IF('Computo-Massimali'!F20<>0,F20*'Computo-Massimali'!BN20/'Computo-Massimali'!F20,0)","v":0},{"$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$44,\"\")","v":"Ingegnere1"},{"$f":"IF('Dati Gen'!$B$45<>\"\",'Dati Gen'!$B$45,\"\")","v":"Architetto"},{"$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",{"$f":"'Computo-Massimali'!T21","v":9815.7698085364627},"ok",null,{"$f":"IF(L24<>0,(L21/L24)*U24,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"PO) Isolamento coperture",{"$f":"IF('Computo-Massimali'!F21<>0,F21*'Computo-Massimali'!BJ21/'Computo-Massimali'!F21,0)","v":0},{"$f":"IF('Computo-Massimali'!F21<>0,F21*'Computo-Massimali'!BK21/'Computo-Massimali'!F21,0)","v":0},{"$f":"IF('Computo-Massimali'!F21<>0,F21*'Computo-Massimali'!BL21/'Computo-Massimali'!F21,0)","v":0},{"$f":"IF('Computo-Massimali'!F21<>0,F21*'Computo-Massimali'!BM21/'Computo-Massimali'!F21,0)","v":0},{"$f":"IF('Computo-Massimali'!F21<>0,F21*'Computo-Massimali'!BN21/'Computo-Massimali'!F21,0)","v":0},{"$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":2632.7856558506223},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":"Esterno"},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":6884.5640647122991},"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":"IF('Computo-Massimali'!F22<>0,F22*'Computo-Massimali'!BJ22/'Computo-Massimali'!F22,0)","v":0},{"$f":"IF('Computo-Massimali'!F22<>0,F22*'Computo-Massimali'!BK22/'Computo-Massimali'!F22,0)","v":0},{"$f":"IF('Computo-Massimali'!F22<>0,F22*'Computo-Massimali'!BL22/'Computo-Massimali'!F22,0)","v":0},{"$f":"IF('Computo-Massimali'!F22<>0,F22*'Computo-Massimali'!BM22/'Computo-Massimali'!F22,0)","v":0},{"$f":"IF('Computo-Massimali'!F22<>0,F22*'Computo-Massimali'!BN22/'Computo-Massimali'!F22,0)","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":2034.9206063853708},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"},13802.92,{"$f":"IF('Computo-Massimali'!F23<>0,'Computo-Massimali'!G23*F23/'Computo-Massimali'!F23,0)","v":0},{"$f":"SUM(F23:G23)","v":13802.92},{"$f":"IF(('Computo-Massimali'!F23+'Computo-Massimali'!G23)<>0,'Computo-Massimali'!I23/('Computo-Massimali'!F23+'Computo-Massimali'!G23)*H23,0)","v":1380.2920000000001},{"$f":"H23+I23","v":15183.212},{"$f":"IF('Computo-Massimali'!F23<>0,'Computo-Massimali'!K23*F23/'Computo-Massimali'!F23,0)","v":4015.8858831040284},{"$f":"SUM(J23:K23)","v":19199.097883104027},{"$f":"IF(L23<=R23,L23*percDetr,R23*percDetr)","v":5514.0323279353324},{"$f":"IF('Computo-Massimali'!L23>0,L23/'Computo-Massimali'!L23,0)","v":4.3647943130539817},{"$f":"IF(F23>0,IF(F23-0.001>'Computo-Massimali'!F23,\">C.\",IF(F23+0.001<'SAL.30%'!F23,\"<S1\",\"\")),\"\")","v":">C."},"..","IN) Serramenti con chiusure oscuranti",{"$f":"'Computo-Massimali'!T23","v":7877.1890399076183},"ko",null,{"$f":"IF(L24<>0,(L23/L24)*U24,0)","v":19199.097883104027},null,11321.908843196408,null,4360.6591476140793,null,1153.373180321254,null,null,null,null,null,"IN) Serramenti con chiusure oscuranti",14481.845099997583,0,0,0,0,{"$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":"err. Somma"},null,{"$f":"IF($AQ11=AO$20,$AZ11,0)","v":0},7145.9646672931594,0,0,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":13802.92},{"$f":"SUM(G20:G23)","v":0},{"$f":"SUM(H20:H23)","v":13802.92},1380.2920000000001,15183.212,{"$f":"SUM(K20:K23)","v":4015.8858831040284},19199.097883104027,5514.0323279353324,{"$f":"IF('Computo-Massimali'!L24>0,L24/'Computo-Massimali'!L24,0)","v":0.92323951057253473},{"$f":"IF(F24>0,IF(F24-0.001>'Computo-Massimali'!F24,\">C.\",IF(F24+0.001<'SAL.30%'!F24,\"<S1\",\"\")),\"\")","v":"<S1"},null,"Totali Isolamento PV) PO) PS) e IN)",{"$f":"'Computo-Massimali'!T24","v":24577.522913156379},"ok",null,{"$f":"IF(L24<R24,L24,R24)","v":19199.097883104027},null,0,null,4360.6591476140793,null,1153.373180321254,null,null,null,null,null,"Totali Isolamento PV) PO) PS) e IN)",{"$f":"SUM(AH20:AH23)","v":14481.845099997583},{"$f":"SUM(AI20:AI23)","v":0},{"$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":6539.9497416123231},{"$f":"IF($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",{"$f":"IF('Computo-Massimali'!F25<>0,F25*'Computo-Massimali'!BJ25/'Computo-Massimali'!F25,0)","v":0},{"$f":"IF('Computo-Massimali'!F25<>0,F25*'Computo-Massimali'!BK25/'Computo-Massimali'!F25,0)","v":0},{"$f":"IF('Computo-Massimali'!F25<>0,F25*'Computo-Massimali'!BL25/'Computo-Massimali'!F25,0)","v":0},{"$f":"IF('Computo-Massimali'!F25<>0,F25*'Computo-Massimali'!BM25/'Computo-Massimali'!F25,0)","v":0},{"$f":"IF('Computo-Massimali'!F25<>0,F25*'Computo-Massimali'!BN25/'Computo-Massimali'!F25,0)","v":0},{"$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,{"$f":"CONCATENATE('Computo-Massimali'!C26,\" con \",'Computo-Massimali'!D26)","v":"Impianti climatizzazione con  con CC)Caldaie a Condensazione"},null,null,0,{"$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,{"$f":"IF(L26<R26,L26,R26)","v":0},null,0,null,0,null,0,null,null,null,null,null,"Impianti climatizzazione con  con CC)Caldaie a Condensazione",{"$f":"IF('Computo-Massimali'!F26<>0,F26*'Computo-Massimali'!BJ26/'Computo-Massimali'!F26,0)","v":0},{"$f":"IF('Computo-Massimali'!F26<>0,F26*'Computo-Massimali'!BK26/'Computo-Massimali'!F26,0)","v":0},{"$f":"IF('Computo-Massimali'!F26<>0,F26*'Computo-Massimali'!BL26/'Computo-Massimali'!F26,0)","v":0},{"$f":"IF('Computo-Massimali'!F26<>0,F26*'Computo-Massimali'!BM26/'Computo-Massimali'!F26,0)","v":0},{"$f":"IF('Computo-Massimali'!F26<>0,F26*'Computo-Massimali'!BN26/'Computo-Massimali'!F26,0)","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,{"$f":"'Computo-Massimali'!C27","v":"GA) Generatori aria calda Condensazione"},null,null,0,{"$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",{"$f":"IF('Computo-Massimali'!F27<>0,F27*'Computo-Massimali'!BJ27/'Computo-Massimali'!F27,0)","v":0},{"$f":"IF('Computo-Massimali'!F27<>0,F27*'Computo-Massimali'!BK27/'Computo-Massimali'!F27,0)","v":0},{"$f":"IF('Computo-Massimali'!F27<>0,F27*'Computo-Massimali'!BL27/'Computo-Massimali'!F27,0)","v":0},{"$f":"IF('Computo-Massimali'!F27<>0,F27*'Computo-Massimali'!BM27/'Computo-Massimali'!F27,0)","v":0},{"$f":"IF('Computo-Massimali'!F27<>0,F27*'Computo-Massimali'!BN27/'Computo-Massimali'!F27,0)","v":0},{"$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,{"$f":"'Computo-Massimali'!C28","v":"IB) Impianti Biomassa"},null,null,0,{"$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,{"$f":"IF(L30<>0,(L28/L30)*U30,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"IB) Impianti Biomassa",{"$f":"IF('Computo-Massimali'!F28<>0,F28*'Computo-Massimali'!BJ28/'Computo-Massimali'!F28,0)","v":0},{"$f":"IF('Computo-Massimali'!F28<>0,F28*'Computo-Massimali'!BK28/'Computo-Massimali'!F28,0)","v":0},{"$f":"IF('Computo-Massimali'!F28<>0,F28*'Computo-Massimali'!BL28/'Computo-Massimali'!F28,0)","v":0},{"$f":"IF('Computo-Massimali'!F28<>0,F28*'Computo-Massimali'!BM28/'Computo-Massimali'!F28,0)","v":0},{"$f":"IF('Computo-Massimali'!F28<>0,F28*'Computo-Massimali'!BN28/'Computo-Massimali'!F28,0)","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,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",{"$f":"IF('Computo-Massimali'!F29<>0,F29*'Computo-Massimali'!BJ29/'Computo-Massimali'!F29,0)","v":0},{"$f":"IF('Computo-Massimali'!F29<>0,F29*'Computo-Massimali'!BK29/'Computo-Massimali'!F29,0)","v":0},{"$f":"IF('Computo-Massimali'!F29<>0,F29*'Computo-Massimali'!BL29/'Computo-Massimali'!F29,0)","v":0},{"$f":"IF('Computo-Massimali'!F29<>0,F29*'Computo-Massimali'!BM29/'Computo-Massimali'!F29,0)","v":0},{"$f":"IF('Computo-Massimali'!F29<>0,F29*'Computo-Massimali'!BN29/'Computo-Massimali'!F29,0)","v":0},{"$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,0,0,2462.9054057668859,0,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":8574.8703479976939},{"$f":"SUM(AP21:AP29)","v":9778.7503231437822},{"$f":"SUM(AQ21:AQ29)","v":2462.9054057668859},{"$f":"SUM(AR21:AR29)","v":0},null,{"$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":20816.526076908365}]
[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",{"$f":"'Computo-Massimali'!T31","v":0},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"CO) Sistemi di Microgenerazione - Celle a combustibile",{"$f":"IF('Computo-Massimali'!F31<>0,F31*'Computo-Massimali'!BJ31/'Computo-Massimali'!F31,0)","v":0},{"$f":"IF('Computo-Massimali'!F31<>0,F31*'Computo-Massimali'!BK31/'Computo-Massimali'!F31,0)","v":0},{"$f":"IF('Computo-Massimali'!F31<>0,F31*'Computo-Massimali'!BL31/'Computo-Massimali'!F31,0)","v":0},{"$f":"IF('Computo-Massimali'!F31<>0,F31*'Computo-Massimali'!BM31/'Computo-Massimali'!F31,0)","v":0},{"$f":"IF('Computo-Massimali'!F31<>0,F31*'Computo-Massimali'!BN31/'Computo-Massimali'!F31,0)","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$30,0)","v":0.41192609738614078},{"$f":"IF($BB$30<>0,AP30/$BB$30,0)","v":0.46975899278368477},{"$f":"IF($BB$30<>0,AQ30/$BB$30,0)","v":0.11831490983017433},{"$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",{"$f":"IF('Computo-Massimali'!F32<>0,F32*'Computo-Massimali'!BJ32/'Computo-Massimali'!F32,0)","v":0},{"$f":"IF('Computo-Massimali'!F32<>0,F32*'Computo-Massimali'!BK32/'Computo-Massimali'!F32,0)","v":0},{"$f":"IF('Computo-Massimali'!F32<>0,F32*'Computo-Massimali'!BL32/'Computo-Massimali'!F32,0)","v":0},{"$f":"IF('Computo-Massimali'!F32<>0,F32*'Computo-Massimali'!BM32/'Computo-Massimali'!F32,0)","v":0},{"$f":"IF('Computo-Massimali'!F32<>0,F32*'Computo-Massimali'!BN32/'Computo-Massimali'!F32,0)","v":0},{"$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},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 ]",{"$f":"'Computo-Massimali'!T33","v":36480},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"FV) Solare Fotovoltaico [ kWp ]",{"$f":"IF('Computo-Massimali'!F33<>0,F33*'Computo-Massimali'!BJ33/'Computo-Massimali'!F33,0)","v":0},{"$f":"IF('Computo-Massimali'!F33<>0,F33*'Computo-Massimali'!BK33/'Computo-Massimali'!F33,0)","v":0},{"$f":"IF('Computo-Massimali'!F33<>0,F33*'Computo-Massimali'!BL33/'Computo-Massimali'!F33,0)","v":0},{"$f":"IF('Computo-Massimali'!F33<>0,F33*'Computo-Massimali'!BM33/'Computo-Massimali'!F33,0)","v":0},{"$f":"IF('Computo-Massimali'!F33<>0,F33*'Computo-Massimali'!BN33/'Computo-Massimali'!F33,0)","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,{"$f":"'Computo-Massimali'!E34","v":10},0,{"$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 ]",{"$f":"IF('Computo-Massimali'!F34<>0,F34*'Computo-Massimali'!BJ34/'Computo-Massimali'!F34,0)","v":0},{"$f":"IF('Computo-Massimali'!F34<>0,F34*'Computo-Massimali'!BK34/'Computo-Massimali'!F34,0)","v":0},{"$f":"IF('Computo-Massimali'!F34<>0,F34*'Computo-Massimali'!BL34/'Computo-Massimali'!F34,0)","v":0},{"$f":"IF('Computo-Massimali'!F34<>0,F34*'Computo-Massimali'!BM34/'Computo-Massimali'!F34,0)","v":0},{"$f":"IF('Computo-Massimali'!F34<>0,F34*'Computo-Massimali'!BN34/'Computo-Massimali'!F34,0)","v":0},{"$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},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. ]",{"$f":"IF('Computo-Massimali'!F35<>0,F35*'Computo-Massimali'!BJ35/'Computo-Massimali'!F35,0)","v":0},{"$f":"IF('Computo-Massimali'!F35<>0,F35*'Computo-Massimali'!BK35/'Computo-Massimali'!F35,0)","v":0},{"$f":"IF('Computo-Massimali'!F35<>0,F35*'Computo-Massimali'!BL35/'Computo-Massimali'!F35,0)","v":0},{"$f":"IF('Computo-Massimali'!F35<>0,F35*'Computo-Massimali'!BM35/'Computo-Massimali'!F35,0)","v":0},{"$f":"IF('Computo-Massimali'!F35<>0,F35*'Computo-Massimali'!BN35/'Computo-Massimali'!F35,0)","v":0},{"$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,{"$f":"'Computo-Massimali'!C36","v":"EBA) Eliminazione Barriere architettoniche"},null,null,0,{"$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",{"$f":"'Computo-Massimali'!T36","v":288000},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"EBA) Eliminazione Barriere architettoniche",{"$f":"IF('Computo-Massimali'!F36<>0,F36*'Computo-Massimali'!BJ36/'Computo-Massimali'!F36,0)","v":0},{"$f":"IF('Computo-Massimali'!F36<>0,F36*'Computo-Massimali'!BK36/'Computo-Massimali'!F36,0)","v":0},{"$f":"IF('Computo-Massimali'!F36<>0,F36*'Computo-Massimali'!BL36/'Computo-Massimali'!F36,0)","v":0},{"$f":"IF('Computo-Massimali'!F36<>0,F36*'Computo-Massimali'!BM36/'Computo-Massimali'!F36,0)","v":0},{"$f":"IF('Computo-Massimali'!F36<>0,F36*'Computo-Massimali'!BN36/'Computo-Massimali'!F36,0)","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,{"$f":"SUM(F24:F26)+SUM(F30:F36)","v":13802.92},{"$f":"SUM(G24:G26)+SUM(G30:G36)","v":0},13802.92,1380.2920000000001,15183.212,4015.8858831040284,19199.097883104027,5514.0323279353324,{"$f":"IF('Computo-Massimali'!L37>0,L37/'Computo-Massimali'!L37,0)","v":0.92323951057253473},{"$f":"IF(F37>0,IF(F37-0.001>'Computo-Massimali'!F37,\">C.\",IF(F37+0.001<'SAL.30%'!F37,\"<S1\",\"\")),\"\")","v":"<S1"},null,null,{"$f":"C37","v":"Totale Interventi Trainati Parti Comuni : "},null,null,{"$f":"U24+U25+U26+SUM(U30:V36)","v":19199.097883104027},null,{"$f":"W24+W25+W26+SUM(W30:X36)","v":0},null,{"$f":"Y24+Y25+Y26+SUM(Y30:Z36)","v":4360.6591476140793},null,{"$f":"AA24+AA25+AA26+SUM(AA30:AB36)","v":1153.373180321254},null,null,null,null,null,{"$f":"R37","v":"Totale Interventi Trainati Parti Comuni : "},{"$f":"AH24+AH25+AH26+SUM(AH30:AH36)","v":14481.845099997583},{"$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},{"$f":"AL24+AL25+AL26+SUM(AL30:AL36)","v":0}]
[]
[]
[null,null,{"$f":"CONCATENATE(\"INTERVENTI TRAINATI Unità Immobiliare N.1\",IF(UnitàImmobiliari!B3<>\"\", \" - Foglio \" & UnitàImmobiliari!B3 & \" P.lla \" & UnitàImmobiliari!C3 & \" Sub. \" & UnitàImmobiliari!D3,\"\"),IF(UnitàImmobiliari!I3<>\"\",\" @ \",\"\"),IFERROR(INDEX(Committenti!B3:D1017,MATCH(UnitàImmobiliari!I3,Committenti!D3:D1017,0),1),\"\"),\" \",IFERROR(INDEX(Committenti!B3:D1017,MATCH(UnitàImmobiliari!I3,Committenti!D3:D1017,0),2),\"\"))","v":"INTERVENTI TRAINATI Unità Immobiliare N.1 - Foglio 302 P.lla 200 Sub. 1 @ Prato Pietro"},null,null,null,null,null,null,null,null,null,null,null,"..",null,{"$f":"CONCATENATE(\"Verifica Massimali di Spesa \",C40)","v":"Verifica Massimali di Spesa INTERVENTI TRAINATI Unità Immobiliare N.1 - Foglio 302 P.lla 200 Sub. 1 @ Prato Pietro"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!BI40","v":"Ripartizione tra le Imprese -  Imponibile Lavori INTERVENTI TRAINATI Unità Immobiliare N.1 - Foglio 302 P.lla 200 Sub. 1 @ Prato Pietro"},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$8","v":"Credito Spettante 70% Spesa Ammessa"},"%SAL",null,null,"Interventi","Massimale  spesa","Verifica Max",null,"Spesa Ammessa",null,"Quota Eccedente Massimale Spesa ",null,{"$f":"$Y$8","v":"Credito Spettante\n70% Spesa Ammessa\nQuota Imprese | Quota Tecnici"},null,null,null,null,null,null,null,"Interventi",{"$f":"IF('Dati Gen'!$B$38<>\"\",'Dati Gen'!$B$38,\"\")","v":"Impresa1"},{"$f":"IF('Dati Gen'!$B$39<>\"\",'Dati Gen'!$B$39,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":""},{"$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,{"$f":"Q42","v":"PV) Isolamento pareti perimetrali"},{"$f":"IF('Computo-Massimali'!F42<>0,F42*'Computo-Massimali'!BJ42/'Computo-Massimali'!F42,0)","v":0},{"$f":"IF('Computo-Massimali'!F42<>0,F42*'Computo-Massimali'!BK42/'Computo-Massimali'!F42,0)","v":0},{"$f":"IF('Computo-Massimali'!F42<>0,F42*'Computo-Massimali'!BL42/'Computo-Massimali'!F42,0)","v":0},{"$f":"IF('Computo-Massimali'!F42<>0,F42*'Computo-Massimali'!BM42/'Computo-Massimali'!F42,0)","v":0},{"$f":"IF('Computo-Massimali'!F42<>0,F42*'Computo-Massimali'!BN42/'Computo-Massimali'!F42,0)","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$25,\"\")","v":"Progettazione Architettonica"},null,{"$f":"IF('Dati Gen'!$C$25<>\"\",'Dati Gen'!$C$25,\"\")","v":"Architetto"},{"$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",{"$f":"IF('Computo-Massimali'!F43<>0,F43*'Computo-Massimali'!BJ43/'Computo-Massimali'!F43,0)","v":0},{"$f":"IF('Computo-Massimali'!F43<>0,F43*'Computo-Massimali'!BK43/'Computo-Massimali'!F43,0)","v":0},{"$f":"IF('Computo-Massimali'!F43<>0,F43*'Computo-Massimali'!BL43/'Computo-Massimali'!F43,0)","v":0},{"$f":"IF('Computo-Massimali'!F43<>0,F43*'Computo-Massimali'!BM43/'Computo-Massimali'!F43,0)","v":0},{"$f":"IF('Computo-Massimali'!F43<>0,F43*'Computo-Massimali'!BN43/'Computo-Massimali'!F43,0)","v":0},{"$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$26,\"\")","v":"Progettazione Termotecnica, APE"},null,{"$f":"IF('Dati Gen'!$C$26<>\"\",'Dati Gen'!$C$26,\"\")","v":"Ingegnere1"},0,null,{"$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$51,3,0),\"\")","v":"NO"}]
[null,null,{"$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",{"$f":"'Computo-Massimali'!T44","v":21428.32046207038},"ok",null,{"$f":"IF(L46<>0,(L44/L46)*U46,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"PS) Isolamento Pavimenti",{"$f":"IF('Computo-Massimali'!F44<>0,F44*'Computo-Massimali'!BJ44/'Computo-Massimali'!F44,0)","v":0},{"$f":"IF('Computo-Massimali'!F44<>0,F44*'Computo-Massimali'!BK44/'Computo-Massimali'!F44,0)","v":0},{"$f":"IF('Computo-Massimali'!F44<>0,F44*'Computo-Massimali'!BL44/'Computo-Massimali'!F44,0)","v":0},{"$f":"IF('Computo-Massimali'!F44<>0,F44*'Computo-Massimali'!BM44/'Computo-Massimali'!F44,0)","v":0},{"$f":"IF('Computo-Massimali'!F44<>0,F44*'Computo-Massimali'!BN44/'Computo-Massimali'!F44,0)","v":0},{"$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$27,\"\")","v":"Direzione Lavori, CSE"},null,{"$f":"IF('Dati Gen'!$C$27<>\"\",'Dati Gen'!$C$27,\"\")","v":"Architetto"},0,null,{"$f":"'Dati Gen'!G27","v":0.04},0,{"$f":"AZ44/(1+AX44)","v":0},null,{"$f":"'Dati Gen'!J27","v":0.22},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$51,3,0),\"\")","v":"NO"}]
[null,null,{"$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",{"$f":"'Computo-Massimali'!T45","v":21207.36162790767},"ok",null,{"$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$28,\"\")","v":"DL., Computo, Contabilità, Asseverazione"},null,{"$f":"IF('Dati Gen'!$C$28<>\"\",'Dati Gen'!$C$28,\"\")","v":"Ingegnere1"},0,null,{"$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$51,3,0),\"\")","v":"NO"}]
[null,null,{"$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":42635.68208997805},"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},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,{"$f":"IF(L47<R47,L47,R47)","v":0},null,0,null,0,null,0,null,null,null,null,null,"SS) Schermature solari e chiusure oscuranti",{"$f":"IF('Computo-Massimali'!F47<>0,F47*'Computo-Massimali'!BJ47/'Computo-Massimali'!F47,0)","v":0},{"$f":"IF('Computo-Massimali'!F47<>0,F47*'Computo-Massimali'!BK47/'Computo-Massimali'!F47,0)","v":0},{"$f":"IF('Computo-Massimali'!F47<>0,F47*'Computo-Massimali'!BL47/'Computo-Massimali'!F47,0)","v":0},{"$f":"IF('Computo-Massimali'!F47<>0,F47*'Computo-Massimali'!BM47/'Computo-Massimali'!F47,0)","v":0},{"$f":"IF('Computo-Massimali'!F47<>0,F47*'Computo-Massimali'!BN47/'Computo-Massimali'!F47,0)","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 PC)Altro"},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},{"$f":"IF(F48>0,IF(F48-0.001>'Computo-Massimali'!F48,\">C.\",IF(F48+0.001<'SAL.30%'!F48,\"<S1\",\"\")),\"\")","v":""},"..","Impianti climatizzazione con  con PC)Altro",{"$f":"'Computo-Massimali'!T48","v":23283.326171422224},"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 PC)Altro",{"$f":"IF('Computo-Massimali'!F48<>0,F48*'Computo-Massimali'!BJ48/'Computo-Massimali'!F48,0)","v":0},{"$f":"IF('Computo-Massimali'!F48<>0,F48*'Computo-Massimali'!BK48/'Computo-Massimali'!F48,0)","v":0},{"$f":"IF('Computo-Massimali'!F48<>0,F48*'Computo-Massimali'!BL48/'Computo-Massimali'!F48,0)","v":0},{"$f":"IF('Computo-Massimali'!F48<>0,F48*'Computo-Massimali'!BM48/'Computo-Massimali'!F48,0)","v":0},{"$f":"IF('Computo-Massimali'!F48<>0,F48*'Computo-Massimali'!BN48/'Computo-Massimali'!F48,0)","v":0},{"$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,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,{"$f":"IF(L50<>0,(L49/L50)*U50,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"SA) Scaldacqua a pompa di calore",{"$f":"IF('Computo-Massimali'!F49<>0,F49*'Computo-Massimali'!BJ49/'Computo-Massimali'!F49,0)","v":0},{"$f":"IF('Computo-Massimali'!F49<>0,F49*'Computo-Massimali'!BK49/'Computo-Massimali'!F49,0)","v":0},{"$f":"IF('Computo-Massimali'!F49<>0,F49*'Computo-Massimali'!BL49/'Computo-Massimali'!F49,0)","v":0},{"$f":"IF('Computo-Massimali'!F49<>0,F49*'Computo-Massimali'!BM49/'Computo-Massimali'!F49,0)","v":0},{"$f":"IF('Computo-Massimali'!F49<>0,F49*'Computo-Massimali'!BN49/'Computo-Massimali'!F49,0)","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,{"$f":"SUM(K48:K49)","v":0},0,0,{"$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":23283.326171422224},"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",{"$f":"IF('Computo-Massimali'!F51<>0,F51*'Computo-Massimali'!BJ51/'Computo-Massimali'!F51,0)","v":0},{"$f":"IF('Computo-Massimali'!F51<>0,F51*'Computo-Massimali'!BK51/'Computo-Massimali'!F51,0)","v":0},{"$f":"IF('Computo-Massimali'!F51<>0,F51*'Computo-Massimali'!BL51/'Computo-Massimali'!F51,0)","v":0},{"$f":"IF('Computo-Massimali'!F51<>0,F51*'Computo-Massimali'!BM51/'Computo-Massimali'!F51,0)","v":0},{"$f":"IF('Computo-Massimali'!F51<>0,F51*'Computo-Massimali'!BN51/'Computo-Massimali'!F51,0)","v":0},{"$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,{"$f":"SUM(AR42:AS50)","v":0},null,{"$f":"SUM(AU42:AU50)","v":0},null,{"$f":"SUM(AV42:AW50)","v":0},null,null,{"$f":"SUM(AY42:AY50)","v":0},{"$f":"K169","v":0}]
[null,null,{"$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",{"$f":"IF('Computo-Massimali'!F52<>0,F52*'Computo-Massimali'!BJ52/'Computo-Massimali'!F52,0)","v":0},{"$f":"IF('Computo-Massimali'!F52<>0,F52*'Computo-Massimali'!BK52/'Computo-Massimali'!F52,0)","v":0},{"$f":"IF('Computo-Massimali'!F52<>0,F52*'Computo-Massimali'!BL52/'Computo-Massimali'!F52,0)","v":0},{"$f":"IF('Computo-Massimali'!F52<>0,F52*'Computo-Massimali'!BM52/'Computo-Massimali'!F52,0)","v":0},{"$f":"IF('Computo-Massimali'!F52<>0,F52*'Computo-Massimali'!BN52/'Computo-Massimali'!F52,0)","v":0},{"$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,{"$f":"'Computo-Massimali'!C53","v":"BA) Building Automation"},null,null,0,{"$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",{"$f":"'Computo-Massimali'!T53","v":0},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"BA) Building Automation",{"$f":"IF('Computo-Massimali'!F53<>0,F53*'Computo-Massimali'!BJ53/'Computo-Massimali'!F53,0)","v":0},{"$f":"IF('Computo-Massimali'!F53<>0,F53*'Computo-Massimali'!BK53/'Computo-Massimali'!F53,0)","v":0},{"$f":"IF('Computo-Massimali'!F53<>0,F53*'Computo-Massimali'!BL53/'Computo-Massimali'!F53,0)","v":0},{"$f":"IF('Computo-Massimali'!F53<>0,F53*'Computo-Massimali'!BM53/'Computo-Massimali'!F53,0)","v":0},{"$f":"IF('Computo-Massimali'!F53<>0,F53*'Computo-Massimali'!BN53/'Computo-Massimali'!F53,0)","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$44,\"\")","v":"Ingegnere1"},{"$f":"IF('Dati Gen'!$B$45<>\"\",'Dati Gen'!$B$45,\"\")","v":"Architetto"},{"$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,{"$f":"'Computo-Massimali'!E54","v":"Scoperti"},0,{"$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",{"$f":"IF('Computo-Massimali'!F54<>0,F54*'Computo-Massimali'!BJ54/'Computo-Massimali'!F54,0)","v":0},{"$f":"IF('Computo-Massimali'!F54<>0,F54*'Computo-Massimali'!BK54/'Computo-Massimali'!F54,0)","v":0},{"$f":"IF('Computo-Massimali'!F54<>0,F54*'Computo-Massimali'!BL54/'Computo-Massimali'!F54,0)","v":0},{"$f":"IF('Computo-Massimali'!F54<>0,F54*'Computo-Massimali'!BM54/'Computo-Massimali'!F54,0)","v":0},{"$f":"IF('Computo-Massimali'!F54<>0,F54*'Computo-Massimali'!BN54/'Computo-Massimali'!F54,0)","v":0},{"$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":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":2.4449040000000002},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":5867.7696000000005},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"FV) Solare Fotovoltaico [ kWp ]",{"$f":"IF('Computo-Massimali'!F55<>0,F55*'Computo-Massimali'!BJ55/'Computo-Massimali'!F55,0)","v":0},{"$f":"IF('Computo-Massimali'!F55<>0,F55*'Computo-Massimali'!BK55/'Computo-Massimali'!F55,0)","v":0},{"$f":"IF('Computo-Massimali'!F55<>0,F55*'Computo-Massimali'!BL55/'Computo-Massimali'!F55,0)","v":0},{"$f":"IF('Computo-Massimali'!F55<>0,F55*'Computo-Massimali'!BM55/'Computo-Massimali'!F55,0)","v":0},{"$f":"IF('Computo-Massimali'!F55<>0,F55*'Computo-Massimali'!BN55/'Computo-Massimali'!F55,0)","v":0},{"$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,{"$f":"'Computo-Massimali'!C56","v":"AC) Sistema di Accumulo [ kWh ]"},null,{"$f":"'Computo-Massimali'!E56","v":8.9812800000000017},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":8981.2800000000025},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"AC) Sistema di Accumulo [ kWh ]",{"$f":"IF('Computo-Massimali'!F56<>0,F56*'Computo-Massimali'!BJ56/'Computo-Massimali'!F56,0)","v":0},{"$f":"IF('Computo-Massimali'!F56<>0,F56*'Computo-Massimali'!BK56/'Computo-Massimali'!F56,0)","v":0},{"$f":"IF('Computo-Massimali'!F56<>0,F56*'Computo-Massimali'!BL56/'Computo-Massimali'!F56,0)","v":0},{"$f":"IF('Computo-Massimali'!F56<>0,F56*'Computo-Massimali'!BM56/'Computo-Massimali'!F56,0)","v":0},{"$f":"IF('Computo-Massimali'!F56<>0,F56*'Computo-Massimali'!BN56/'Computo-Massimali'!F56,0)","v":0},{"$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},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":1500},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"CR) Colonnine di Ricarica",{"$f":"IF('Computo-Massimali'!F57<>0,F57*'Computo-Massimali'!BJ57/'Computo-Massimali'!F57,0)","v":0},{"$f":"IF('Computo-Massimali'!F57<>0,F57*'Computo-Massimali'!BK57/'Computo-Massimali'!F57,0)","v":0},{"$f":"IF('Computo-Massimali'!F57<>0,F57*'Computo-Massimali'!BL57/'Computo-Massimali'!F57,0)","v":0},{"$f":"IF('Computo-Massimali'!F57<>0,F57*'Computo-Massimali'!BM57/'Computo-Massimali'!F57,0)","v":0},{"$f":"IF('Computo-Massimali'!F57<>0,F57*'Computo-Massimali'!BN57/'Computo-Massimali'!F57,0)","v":0},{"$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,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",{"$f":"IF('Computo-Massimali'!F58<>0,F58*'Computo-Massimali'!BJ58/'Computo-Massimali'!F58,0)","v":0},{"$f":"IF('Computo-Massimali'!F58<>0,F58*'Computo-Massimali'!BK58/'Computo-Massimali'!F58,0)","v":0},{"$f":"IF('Computo-Massimali'!F58<>0,F58*'Computo-Massimali'!BL58/'Computo-Massimali'!F58,0)","v":0},{"$f":"IF('Computo-Massimali'!F58<>0,F58*'Computo-Massimali'!BM58/'Computo-Massimali'!F58,0)","v":0},{"$f":"IF('Computo-Massimali'!F58<>0,F58*'Computo-Massimali'!BN58/'Computo-Massimali'!F58,0)","v":0},{"$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 U.Imm.N.1",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 U.Imm.N.1"},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,{"$f":"R59","v":"Totale Interventi Trainati U.Imm.N.1"},{"$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$63,0)","v":0}]
[]
[]
[]
[]
[]
[null,null,"Note"]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"CONCATENATE(\"INTERVENTI TRAINATI Unità Immobiliare N.2\",IF(UnitàImmobiliari!B4<>\"\", \" - Foglio \" & UnitàImmobiliari!B4 & \" P.lla \" & UnitàImmobiliari!C4 & \" Sub. \" & UnitàImmobiliari!D4,\"\"),IF(UnitàImmobiliari!I4<>\"\",\" @ \",\"\"),IFERROR(INDEX(Committenti!B3:D1017,MATCH(UnitàImmobiliari!I4,Committenti!D3:D1017,0),1),\"\"),\" \",IFERROR(INDEX(Committenti!B3:D1017,MATCH(UnitàImmobiliari!I4,Committenti!D3:D1017,0),2),\"\"))","v":"INTERVENTI TRAINATI Unità Immobiliare N.2 - Foglio 302 P.lla 201 Sub. 1 @ Prato Pietro"},null,null,null,null,null,null,null,null,null,null,null,"..",null,{"$f":"CONCATENATE(\"Verifica Massimali di Spesa \",C78)","v":"Verifica Massimali di Spesa INTERVENTI TRAINATI Unità Immobiliare N.2 - Foglio 302 P.lla 201 Sub. 1 @ Prato Pietro"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!BI78","v":"Ripartizione tra le Imprese -  Imponibile Lavori INTERVENTI TRAINATI Unità Immobiliare N.2 - Foglio 302 P.lla 201 Sub. 1 @ Prato Pietro"}]
[null,null,"  Interventi",null,null,"Importo Lavori","Incidenza Sicurezza","Imponibile","Iva","Importo c.iva","Spese tecniche","Totale",{"$f":"$M$8","v":"Credito Spettante 70% Spesa Ammessa"},"%SAL",null,null,"Interventi","Massimale  spesa","Verifica Max",null,"Spesa Ammessa",null,"Quota Eccedente Massimale Spesa ",null,{"$f":"$Y$8","v":"Credito Spettante\n70% Spesa Ammessa\nQuota Imprese | Quota Tecnici"},null,null,null,null,null,null,null,"Interventi",{"$f":"IF('Dati Gen'!$B$38<>\"\",'Dati Gen'!$B$38,\"\")","v":"Impresa1"},{"$f":"IF('Dati Gen'!$B$39<>\"\",'Dati Gen'!$B$39,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$42<>\"\",'Dati Gen'!$B$42,\"\")","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C80","v":"PV) Isolamento pareti perimetrali"},null,{"$f":"'Computo-Massimali'!E80","v":"Esterno"},0,{"$f":"IF('Computo-Massimali'!F80<>0,'Computo-Massimali'!G80*F80/'Computo-Massimali'!F80,0)","v":0},{"$f":"SUM(F80:G80)","v":0},{"$f":"IF(('Computo-Massimali'!F80+'Computo-Massimali'!G80)<>0,'Computo-Massimali'!I80/('Computo-Massimali'!F80+'Computo-Massimali'!G80)*H80,0)","v":0},{"$f":"H80+I80","v":0},{"$f":"IF('Computo-Massimali'!F80<>0,'Computo-Massimali'!K80*F80/'Computo-Massimali'!F80,0)","v":0},{"$f":"SUM(J80:K80)","v":0},{"$f":"IF(L80<=R80,L80*percDetr,R80*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L80>0,L80/'Computo-Massimali'!L80,0)","v":0},{"$f":"IF(F80>0,IF(F80-0.001>'Computo-Massimali'!F80,\">C.\",IF(F80+0.001<'SAL.30%'!F80,\"<S1\",\"\")),\"\")","v":""},"..",{"$f":"C80","v":"PV) Isolamento pareti perimetrali"},{"$f":"'Computo-Massimali'!T80","v":0},{"$f":"IF(L80>R80,\"ko\",\"ok\")","v":"ok"},null,{"$f":"IF(L84<>0,(L80/L84)*U84,0)","v":0},null,{"$f":"IF(L80>R80,L80-R80,0)","v":0},null,{"$f":"IF(M80<>0,J80*M80/L80,0)","v":0},null,{"$f":"IF(M80<>0,K80*M80/L80,0)","v":0},null,null,null,null,null,{"$f":"Q80","v":"PV) Isolamento pareti perimetrali"},0,0,0,0,0,{"$f":"IF(ABS(SUM(AH80:AL80)-H80)>0.01,\"err. Somma\",IF(AH80>'Computo-Massimali'!BJ80,\"Err.1\",IF(AI80>'Computo-Massimali'!BK80,\"Err.2\",IF(AJ80>'Computo-Massimali'!BL80,\"Err.3\",IF(AK80>'Computo-Massimali'!BM80,\"Err.4\",IF(AL80>'Computo-Massimali'!BN80,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C81","v":"PO) Isolamento coperture"},null,{"$f":"'Computo-Massimali'!E81","v":"Esterno"},0,{"$f":"IF('Computo-Massimali'!F81<>0,'Computo-Massimali'!G81*F81/'Computo-Massimali'!F81,0)","v":0},{"$f":"SUM(F81:G81)","v":0},{"$f":"IF(('Computo-Massimali'!F81+'Computo-Massimali'!G81)<>0,'Computo-Massimali'!I81/('Computo-Massimali'!F81+'Computo-Massimali'!G81)*H81,0)","v":0},{"$f":"H81+I81","v":0},{"$f":"IF('Computo-Massimali'!F81<>0,'Computo-Massimali'!K81*F81/'Computo-Massimali'!F81,0)","v":0},{"$f":"SUM(J81:K81)","v":0},{"$f":"IF(L81<=R81,L81*percDetr,R81*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L81>0,L81/'Computo-Massimali'!L81,0)","v":0},{"$f":"IF(F81>0,IF(F81-0.001>'Computo-Massimali'!F81,\">C.\",IF(F81+0.001<'SAL.30%'!F81,\"<S1\",\"\")),\"\")","v":""},"..","PO) Isolamento coperture",{"$f":"'Computo-Massimali'!T81","v":0},"ok",null,{"$f":"IF(L84<>0,(L81/L84)*U84,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"PO) Isolamento coperture",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH81:AL81)-H81)>0.01,\"err. Somma\",IF(AH81>'Computo-Massimali'!BJ81,\"Err.1\",IF(AI81>'Computo-Massimali'!BK81,\"Err.2\",IF(AJ81>'Computo-Massimali'!BL81,\"Err.3\",IF(AK81>'Computo-Massimali'!BM81,\"Err.4\",IF(AL81>'Computo-Massimali'!BN81,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C82","v":"PS) Isolamento Pavimenti"},null,{"$f":"'Computo-Massimali'!E82","v":"Esterno"},0,{"$f":"IF('Computo-Massimali'!F82<>0,'Computo-Massimali'!G82*F82/'Computo-Massimali'!F82,0)","v":0},{"$f":"SUM(F82:G82)","v":0},{"$f":"IF(('Computo-Massimali'!F82+'Computo-Massimali'!G82)<>0,'Computo-Massimali'!I82/('Computo-Massimali'!F82+'Computo-Massimali'!G82)*H82,0)","v":0},{"$f":"H82+I82","v":0},{"$f":"IF('Computo-Massimali'!F82<>0,'Computo-Massimali'!K82*F82/'Computo-Massimali'!F82,0)","v":0},{"$f":"SUM(J82:K82)","v":0},{"$f":"IF(L82<=R82,L82*percDetr,R82*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L82>0,L82/'Computo-Massimali'!L82,0)","v":0},{"$f":"IF(F82>0,IF(F82-0.001>'Computo-Massimali'!F82,\">C.\",IF(F82+0.001<'SAL.30%'!F82,\"<S1\",\"\")),\"\")","v":""},"..","PS) Isolamento Pavimenti",{"$f":"'Computo-Massimali'!T82","v":12330.215529551246},"ok",null,{"$f":"IF(L84<>0,(L82/L84)*U84,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"PS) Isolamento Pavimenti",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH82:AL82)-H82)>0.01,\"err. Somma\",IF(AH82>'Computo-Massimali'!BJ82,\"Err.1\",IF(AI82>'Computo-Massimali'!BK82,\"Err.2\",IF(AJ82>'Computo-Massimali'!BL82,\"Err.3\",IF(AK82>'Computo-Massimali'!BM82,\"Err.4\",IF(AL82>'Computo-Massimali'!BN82,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C83","v":"IN) Serramenti con chiusure oscuranti"},null,{"$f":"'Computo-Massimali'!E83","v":"Zone D, E ed F"},0,{"$f":"IF('Computo-Massimali'!F83<>0,'Computo-Massimali'!G83*F83/'Computo-Massimali'!F83,0)","v":0},{"$f":"SUM(F83:G83)","v":0},{"$f":"IF(('Computo-Massimali'!F83+'Computo-Massimali'!G83)<>0,'Computo-Massimali'!I83/('Computo-Massimali'!F83+'Computo-Massimali'!G83)*H83,0)","v":0},{"$f":"H83+I83","v":0},{"$f":"IF('Computo-Massimali'!F83<>0,'Computo-Massimali'!K83*F83/'Computo-Massimali'!F83,0)","v":0},{"$f":"SUM(J83:K83)","v":0},{"$f":"IF(L83<=R83,L83*percDetr,R83*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L83>0,L83/'Computo-Massimali'!L83,0)","v":0},{"$f":"IF(F83>0,IF(F83-0.001>'Computo-Massimali'!F83,\">C.\",IF(F83+0.001<'SAL.30%'!F83,\"<S1\",\"\")),\"\")","v":""},"..","IN) Serramenti con chiusure oscuranti",{"$f":"'Computo-Massimali'!T83","v":11473.544721353011},"ok",null,{"$f":"IF(L84<>0,(L83/L84)*U84,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"IN) Serramenti con chiusure oscuranti",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH83:AL83)-H83)>0.01,\"err. Somma\",IF(AH83>'Computo-Massimali'!BJ83,\"Err.1\",IF(AI83>'Computo-Massimali'!BK83,\"Err.2\",IF(AJ83>'Computo-Massimali'!BL83,\"Err.3\",IF(AK83>'Computo-Massimali'!BM83,\"Err.4\",IF(AL83>'Computo-Massimali'!BN83,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C84","v":"Totali Isolamento PV) PO) PS) e IN"},null,null,{"$f":"SUM(F80:F83)","v":0},{"$f":"SUM(G80:G83)","v":0},{"$f":"SUM(H80:H83)","v":0},0,0,{"$f":"SUM(K80:K83)","v":0},{"$f":"SUM(L80:L83)","v":0},0,{"$f":"IF('Computo-Massimali'!L84>0,L84/'Computo-Massimali'!L84,0)","v":0},{"$f":"IF(F84>0,IF(F84-0.001>'Computo-Massimali'!F84,\">C.\",IF(F84+0.001<'SAL.30%'!F84,\"<S1\",\"\")),\"\")","v":""},null,"Totali Isolamento PV) PO) PS) e IN",{"$f":"'Computo-Massimali'!T84","v":23803.760250904255},"ok",null,{"$f":"IF(L84<R84,L84,R84)","v":0},null,0,null,0,null,0,null,null,null,null,null,"Totali Isolamento PV) PO) PS) e IN",{"$f":"SUM(AH80:AH83)","v":0},{"$f":"SUM(AI80:AI83)","v":0},{"$f":"SUM(AJ80:AJ83)","v":0},{"$f":"SUM(AK80:AK83)","v":0},{"$f":"SUM(AL80:AL83)","v":0}]
[null,null,{"$f":"'Computo-Massimali'!C85","v":"SS) Schermature solari e chiusure oscuranti"},null,null,0,{"$f":"IF('Computo-Massimali'!F85<>0,'Computo-Massimali'!G85*F85/'Computo-Massimali'!F85,0)","v":0},{"$f":"SUM(F85:G85)","v":0},{"$f":"IF(('Computo-Massimali'!F85+'Computo-Massimali'!G85)<>0,'Computo-Massimali'!I85/('Computo-Massimali'!F85+'Computo-Massimali'!G85)*H85,0)","v":0},{"$f":"H85+I85","v":0},{"$f":"IF('Computo-Massimali'!F85<>0,'Computo-Massimali'!K85*F85/'Computo-Massimali'!F85,0)","v":0},{"$f":"SUM(J85:K85)","v":0},{"$f":"IF(L85<=R85,L85*percDetr,R85*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L85>0,L85/'Computo-Massimali'!L85,0)","v":0},{"$f":"IF(F85>0,IF(F85-0.001>'Computo-Massimali'!F85,\">C.\",IF(F85+0.001<'SAL.30%'!F85,\"<S1\",\"\")),\"\")","v":""},"..","SS) Schermature solari e chiusure oscuranti",{"$f":"'Computo-Massimali'!T85","v":0},"ok",null,{"$f":"IF(L85<R85,L85,R85)","v":0},null,0,null,0,null,0,null,null,null,null,null,"SS) Schermature solari e chiusure oscuranti",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH85:AL85)-H85)>0.01,\"err. Somma\",IF(AH85>'Computo-Massimali'!BJ85,\"Err.1\",IF(AI85>'Computo-Massimali'!BK85,\"Err.2\",IF(AJ85>'Computo-Massimali'!BL85,\"Err.3\",IF(AK85>'Computo-Massimali'!BM85,\"Err.4\",IF(AL85>'Computo-Massimali'!BN85,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"CONCATENATE('Computo-Massimali'!C86,\" con \",'Computo-Massimali'!D86)","v":"Impianti climatizzazione con  con PC)Altro"},null,null,0,{"$f":"IF('Computo-Massimali'!F86<>0,'Computo-Massimali'!G86*F86/'Computo-Massimali'!F86,0)","v":0},{"$f":"SUM(F86:G86)","v":0},{"$f":"IF(('Computo-Massimali'!F86+'Computo-Massimali'!G86)<>0,'Computo-Massimali'!I86/('Computo-Massimali'!F86+'Computo-Massimali'!G86)*H86,0)","v":0},{"$f":"H86+I86","v":0},{"$f":"IF('Computo-Massimali'!F86<>0,'Computo-Massimali'!K86*F86/'Computo-Massimali'!F86,0)","v":0},{"$f":"SUM(J86:K86)","v":0},{"$f":"IF(L86<=R86,L86*percDetr,R86*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L86>0,L86/'Computo-Massimali'!L86,0)","v":0},{"$f":"IF(F86>0,IF(F86-0.001>'Computo-Massimali'!F86,\">C.\",IF(F86+0.001<'SAL.30%'!F86,\"<S1\",\"\")),\"\")","v":""},"..","Impianti climatizzazione con  con PC)Altro",{"$f":"'Computo-Massimali'!T86","v":12916.077065307896},"ok",null,{"$f":"IF(L88<>0,(L86/L88)*U88,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"Impianti climatizzazione con  con PC)Altro",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH86:AL86)-H86)>0.01,\"err. Somma\",IF(AH86>'Computo-Massimali'!BJ86,\"Err.1\",IF(AI86>'Computo-Massimali'!BK86,\"Err.2\",IF(AJ86>'Computo-Massimali'!BL86,\"Err.3\",IF(AK86>'Computo-Massimali'!BM86,\"Err.4\",IF(AL86>'Computo-Massimali'!BN86,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C87","v":"SA) Scaldacqua a pompa di calore"},null,null,0,{"$f":"IF('Computo-Massimali'!F87<>0,'Computo-Massimali'!G87*F87/'Computo-Massimali'!F87,0)","v":0},{"$f":"SUM(F87:G87)","v":0},{"$f":"IF(('Computo-Massimali'!F87+'Computo-Massimali'!G87)<>0,'Computo-Massimali'!I87/('Computo-Massimali'!F87+'Computo-Massimali'!G87)*H87,0)","v":0},{"$f":"H87+I87","v":0},{"$f":"IF('Computo-Massimali'!F87<>0,'Computo-Massimali'!K87*F87/'Computo-Massimali'!F87,0)","v":0},{"$f":"SUM(J87:K87)","v":0},{"$f":"IF(L87<=R87,L87*percDetr,R87*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L87>0,L87/'Computo-Massimali'!L87,0)","v":0},{"$f":"IF(F87>0,IF(F87-0.001>'Computo-Massimali'!F87,\">C.\",IF(F87+0.001<'SAL.30%'!F87,\"<S1\",\"\")),\"\")","v":""},"..","SA) Scaldacqua a pompa di calore",{"$f":"'Computo-Massimali'!T87","v":0},"ok",null,{"$f":"IF(L88<>0,(L87/L88)*U88,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"SA) Scaldacqua a pompa di calore",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH87:AL87)-H87)>0.01,\"err. Somma\",IF(AH87>'Computo-Massimali'!BJ87,\"Err.1\",IF(AI87>'Computo-Massimali'!BK87,\"Err.2\",IF(AJ87>'Computo-Massimali'!BL87,\"Err.3\",IF(AK87>'Computo-Massimali'!BM87,\"Err.4\",IF(AL87>'Computo-Massimali'!BN87,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C88","v":"Totali Impianti ed  SA)"},null,null,{"$f":"SUM(F86:F87)","v":0},{"$f":"SUM(G86:G87)","v":0},{"$f":"SUM(H86:H87)","v":0},0,0,{"$f":"SUM(K86:K87)","v":0},{"$f":"SUM(L86:L87)","v":0},0,{"$f":"IF('Computo-Massimali'!L88>0,L88/'Computo-Massimali'!L88,0)","v":0},{"$f":"IF(F88>0,IF(F88-0.001>'Computo-Massimali'!F88,\">C.\",IF(F88+0.001<'SAL.30%'!F88,\"<S1\",\"\")),\"\")","v":""},null,"Totali Impianti ed  SA)",{"$f":"'Computo-Massimali'!T88","v":12916.077065307896},"ok",null,{"$f":"IF(L88<R88,L88,R88)","v":0},null,0,null,0,null,0,null,null,null,null,null,"Totali Impianti ed  SA)",{"$f":"SUM(AH86:AH87)","v":0},{"$f":"SUM(AI86:AI87)","v":0},{"$f":"SUM(AJ86:AJ87)","v":0},{"$f":"SUM(AK86:AK87)","v":0},{"$f":"SUM(AL86:AL87)","v":0}]
[null,null,{"$f":"CONCATENATE('Computo-Massimali'!C89,\" - \",'Computo-Massimali'!E89)","v":"CO) Sistemi di Microgenerazione - Celle a combustibile"},null,null,0,{"$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*percDetr,R89*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L89>0,L89/'Computo-Massimali'!L89,0)","v":0},{"$f":"IF(F89>0,IF(F89-0.001>'Computo-Massimali'!F89,\">C.\",IF(F89+0.001<'SAL.30%'!F89,\"<S1\",\"\")),\"\")","v":""},"..","CO) Sistemi di Microgenerazione - Celle a combustibile",{"$f":"'Computo-Massimali'!T89","v":0},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"CO) Sistemi di Microgenerazione - Celle a combustibile",0,0,0,0,0,{"$f":"IF(ABS(SUM(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,{"$f":"'Computo-Massimali'!C90","v":"IB) Generatori a Biomassa"},null,null,0,{"$f":"IF('Computo-Massimali'!F90<>0,'Computo-Massimali'!G90*F90/'Computo-Massimali'!F90,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F90+'Computo-Massimali'!G90)<>0,'Computo-Massimali'!I90/('Computo-Massimali'!F90+'Computo-Massimali'!G90)*H90,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F90<>0,'Computo-Massimali'!K90*F90/'Computo-Massimali'!F90,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L90>0,L90/'Computo-Massimali'!L90,0)","v":0},{"$f":"IF(F90>0,IF(F90-0.001>'Computo-Massimali'!F90,\">C.\",IF(F90+0.001<'SAL.30%'!F90,\"<S1\",\"\")),\"\")","v":""},"..","IB) Generatori a Biomassa",{"$f":"'Computo-Massimali'!T90","v":0},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"IB) Generatori a Biomassa",0,0,0,0,0,{"$f":"IF(ABS(SUM(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,{"$f":"'Computo-Massimali'!C91","v":"BA) Building Automation"},null,null,0,{"$f":"IF('Computo-Massimali'!F91<>0,'Computo-Massimali'!G91*F91/'Computo-Massimali'!F91,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F91+'Computo-Massimali'!G91)<>0,'Computo-Massimali'!I91/('Computo-Massimali'!F91+'Computo-Massimali'!G91)*H91,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F91<>0,'Computo-Massimali'!K91*F91/'Computo-Massimali'!F91,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L91>0,L91/'Computo-Massimali'!L91,0)","v":0},{"$f":"IF(F91>0,IF(F91-0.001>'Computo-Massimali'!F91,\">C.\",IF(F91+0.001<'SAL.30%'!F91,\"<S1\",\"\")),\"\")","v":""},"..","BA) Building Automation",{"$f":"'Computo-Massimali'!T91","v":0},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"BA) Building Automation",0,0,0,0,0,{"$f":"IF(ABS(SUM(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,{"$f":"'Computo-Massimali'!C92","v":"ST) Collettori Solari"},null,{"$f":"'Computo-Massimali'!E92","v":"Scoperti"},0,{"$f":"IF('Computo-Massimali'!F92<>0,'Computo-Massimali'!G92*F92/'Computo-Massimali'!F92,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F92+'Computo-Massimali'!G92)<>0,'Computo-Massimali'!I92/('Computo-Massimali'!F92+'Computo-Massimali'!G92)*H92,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F92<>0,'Computo-Massimali'!K92*F92/'Computo-Massimali'!F92,0)","v":0},{"$f":"SUM(J92:K92)","v":0},0,{"$f":"IF('Computo-Massimali'!L92>0,L92/'Computo-Massimali'!L92,0)","v":0},{"$f":"IF(F92>0,IF(F92-0.001>'Computo-Massimali'!F92,\">C.\",IF(F92+0.001<'SAL.30%'!F92,\"<S1\",\"\")),\"\")","v":""},"..","ST) Collettori Solari",{"$f":"'Computo-Massimali'!T92","v":0},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"ST) Collettori Solari",0,0,0,0,0,{"$f":"IF(ABS(SUM(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,{"$f":"'Computo-Massimali'!C93","v":"FV) Solare Fotovoltaico [ kWp ]"},null,{"$f":"'Computo-Massimali'!E93","v":0.75734400000000002},0,{"$f":"IF('Computo-Massimali'!F93<>0,'Computo-Massimali'!G93*F93/'Computo-Massimali'!F93,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F93+'Computo-Massimali'!G93)<>0,'Computo-Massimali'!I93/('Computo-Massimali'!F93+'Computo-Massimali'!G93)*H93,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F93<>0,'Computo-Massimali'!K93*F93/'Computo-Massimali'!F93,0)","v":0},{"$f":"SUM(J93:K93)","v":0},0,{"$f":"IF('Computo-Massimali'!L93>0,L93/'Computo-Massimali'!L93,0)","v":0},{"$f":"IF(F93>0,IF(F93-0.001>'Computo-Massimali'!F93,\">C.\",IF(F93+0.001<'SAL.30%'!F93,\"<S1\",\"\")),\"\")","v":""},"..","FV) Solare Fotovoltaico [ kWp ]",{"$f":"'Computo-Massimali'!T93","v":1817.6256000000001},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"FV) Solare Fotovoltaico [ kWp ]",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH93:AL93)-H93)>0.01,\"err. Somma\",IF(AH93>'Computo-Massimali'!BJ93,\"Err.1\",IF(AI93>'Computo-Massimali'!BK93,\"Err.2\",IF(AJ93>'Computo-Massimali'!BL93,\"Err.3\",IF(AK93>'Computo-Massimali'!BM93,\"Err.4\",IF(AL93>'Computo-Massimali'!BN93,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C94","v":"AC) Sistema di Accumulo [ kWh ]"},null,{"$f":"'Computo-Massimali'!E94","v":2.7820800000000001},0,{"$f":"IF('Computo-Massimali'!F94<>0,'Computo-Massimali'!G94*F94/'Computo-Massimali'!F94,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F94+'Computo-Massimali'!G94)<>0,'Computo-Massimali'!I94/('Computo-Massimali'!F94+'Computo-Massimali'!G94)*H94,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F94<>0,'Computo-Massimali'!K94*F94/'Computo-Massimali'!F94,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L94>0,L94/'Computo-Massimali'!L94,0)","v":0},{"$f":"IF(F94>0,IF(F94-0.001>'Computo-Massimali'!F94,\">C.\",IF(F94+0.001<'SAL.30%'!F94,\"<S1\",\"\")),\"\")","v":""},"..","AC) Sistema di Accumulo [ kWh ]",{"$f":"'Computo-Massimali'!T94","v":2782.08},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"AC) Sistema di Accumulo [ kWh ]",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH94:AL94)-H94)>0.01,\"err. Somma\",IF(AH94>'Computo-Massimali'!BJ94,\"Err.1\",IF(AI94>'Computo-Massimali'!BK94,\"Err.2\",IF(AJ94>'Computo-Massimali'!BL94,\"Err.3\",IF(AK94>'Computo-Massimali'!BM94,\"Err.4\",IF(AL94>'Computo-Massimali'!BN94,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C95","v":"CR) Colonnine di Ricarica"},null,{"$f":"'Computo-Massimali'!E95","v":1},0,{"$f":"IF('Computo-Massimali'!F95<>0,'Computo-Massimali'!G95*F95/'Computo-Massimali'!F95,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F95+'Computo-Massimali'!G95)<>0,'Computo-Massimali'!I95/('Computo-Massimali'!F95+'Computo-Massimali'!G95)*H95,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F95<>0,'Computo-Massimali'!K95*F95/'Computo-Massimali'!F95,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L95>0,L95/'Computo-Massimali'!L95,0)","v":0},{"$f":"IF(F95>0,IF(F95-0.001>'Computo-Massimali'!F95,\">C.\",IF(F95+0.001<'SAL.30%'!F95,\"<S1\",\"\")),\"\")","v":""},"..","CR) Colonnine di Ricarica",{"$f":"'Computo-Massimali'!T95","v":1500},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"CR) Colonnine di Ricarica",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH95:AL95)-H95)>0.01,\"err. Somma\",IF(AH95>'Computo-Massimali'!BJ95,\"Err.1\",IF(AI95>'Computo-Massimali'!BK95,\"Err.2\",IF(AJ95>'Computo-Massimali'!BL95,\"Err.3\",IF(AK95>'Computo-Massimali'!BM95,\"Err.4\",IF(AL95>'Computo-Massimali'!BN95,\"Err.5\",\"\"))))))","v":""}]
[null,null,"EBA) Eliminazione Barriere architettoniche",null,null,0,{"$f":"IF('Computo-Massimali'!F96<>0,'Computo-Massimali'!G96*F96/'Computo-Massimali'!F96,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F96+'Computo-Massimali'!G96)<>0,'Computo-Massimali'!I96/('Computo-Massimali'!F96+'Computo-Massimali'!G96)*H96,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F96<>0,'Computo-Massimali'!K96*F96/'Computo-Massimali'!F96,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L96>0,L96/'Computo-Massimali'!L96,0)","v":0},{"$f":"IF(F96>0,IF(F96-0.001>'Computo-Massimali'!F96,\">C.\",IF(F96+0.001<'SAL.30%'!F96,\"<S1\",\"\")),\"\")","v":""},"..","EBA) Eliminazione Barriere architettoniche",{"$f":"'Computo-Massimali'!T96","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,{"$f":"IF(ABS(SUM(AH96:AL96)-H96)>0.01,\"err. Somma\",IF(AH96>'Computo-Massimali'!BJ96,\"Err.1\",IF(AI96>'Computo-Massimali'!BK96,\"Err.2\",IF(AJ96>'Computo-Massimali'!BL96,\"Err.3\",IF(AK96>'Computo-Massimali'!BM96,\"Err.4\",IF(AL96>'Computo-Massimali'!BN96,\"Err.5\",\"\"))))))","v":""}]
[null,null,"Totale Interventi Trainati U.Imm.N.2",null,null,{"$f":"IF(Titolare!$B$16=\"Versione Demo\",0,F84+F85+SUM(F88:F96))","v":0},{"$f":"G84+G85+SUM(G88:G96)","v":0},{"$f":"H84+H85+SUM(H88:H96)","v":0},0,0,0,0,0,{"$f":"IF('Computo-Massimali'!L97>0,L97/'Computo-Massimali'!L97,0)","v":0},{"$f":"IF(F97>0,IF(F97-0.001>'Computo-Massimali'!F97,\">C.\",IF(F97+0.001<'SAL.30%'!F97,\"<S1\",\"\")),\"\")","v":""},null,null,{"$f":"C97","v":"Totale Interventi Trainati U.Imm.N.2"},null,null,{"$f":"U84+U85+SUM(U88:V96)","v":0},null,{"$f":"W84+W85+SUM(W88:X96)","v":0},null,{"$f":"Y84+Y85+SUM(Y88:Z96)","v":0},null,{"$f":"AA84+AA85+SUM(AA88:AB96)","v":0},null,null,null,null,null,{"$f":"R97","v":"Totale Interventi Trainati U.Imm.N.2"},{"$f":"AH84+AH85+SUM(AH88:AH96)","v":0},{"$f":"AI84+AI85+SUM(AI88:AI96)","v":0},{"$f":"AJ84+AJ85+SUM(AJ88:AJ96)","v":0},{"$f":"AK84+AK85+SUM(AK88:AK96)","v":0},{"$f":"AL84+AL85+SUM(AL88:AL96)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Note"]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"CONCATENATE(\"INTERVENTI TRAINATI Unità Immobiliare N.3\",IF(UnitàImmobiliari!B5<>\"\", \" - Foglio \" & UnitàImmobiliari!B5 & \" P.lla \" & UnitàImmobiliari!C5 & \" Sub. \" & UnitàImmobiliari!D5,\"\"),IF(UnitàImmobiliari!I5<>\"\",\" @ \",\"\"),IFERROR(INDEX(Committenti!B3:D1017,MATCH(UnitàImmobiliari!I5,Committenti!D3:D1017,0),1),\"\"),\" \",IFERROR(INDEX(Committenti!B3:D1017,MATCH(UnitàImmobiliari!I5,Committenti!D3:D1017,0),2),\"\"))","v":"INTERVENTI TRAINATI Unità Immobiliare N.3 - Foglio 302 P.lla 201 Sub. 3 @ Prato Pietro"},null,null,null,null,null,null,null,null,null,null,null,"..",null,{"$f":"CONCATENATE(\"Verifica Massimali di Spesa \",C116)","v":"Verifica Massimali di Spesa INTERVENTI TRAINATI Unità Immobiliare N.3 - Foglio 302 P.lla 201 Sub. 3 @ Prato Pietro"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!BI116","v":"Ripartizione tra le Imprese -  Imponibile Lavori INTERVENTI TRAINATI Unità Immobiliare N.3 - Foglio 302 P.lla 201 Sub. 3 @ Prato Pietro"}]
[null,null,"  Interventi",null,null,"Importo Lavori","Incidenza Sicurezza","Imponibile","Iva","Importo c.iva","Spese tecniche","Totale",{"$f":"$M$8","v":"Credito Spettante 70% Spesa Ammessa"},"%SAL",null,null,"Interventi","Massimale  spesa","Verifica Max",null,"Spesa Ammessa",null,"Quota Eccedente Massimale Spesa ",null,{"$f":"$Y$8","v":"Credito Spettante\n70% Spesa Ammessa\nQuota Imprese | Quota Tecnici"},null,null,null,null,null,null,null,"Interventi",{"$f":"IF('Dati Gen'!$B$38<>\"\",'Dati Gen'!$B$38,\"\")","v":"Impresa1"},{"$f":"IF('Dati Gen'!$B$39<>\"\",'Dati Gen'!$B$39,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$42<>\"\",'Dati Gen'!$B$42,\"\")","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C118","v":"PV) Isolamento pareti perimetrali"},null,{"$f":"'Computo-Massimali'!E118","v":"Esterno"},0,{"$f":"IF('Computo-Massimali'!F118<>0,'Computo-Massimali'!G118*F118/'Computo-Massimali'!F118,0)","v":0},{"$f":"SUM(F118:G118)","v":0},{"$f":"IF(('Computo-Massimali'!F118+'Computo-Massimali'!G118)<>0,'Computo-Massimali'!I118/('Computo-Massimali'!F118+'Computo-Massimali'!G118)*H118,0)","v":0},{"$f":"H118+I118","v":0},{"$f":"IF('Computo-Massimali'!F118<>0,'Computo-Massimali'!K118*F118/'Computo-Massimali'!F118,0)","v":0},{"$f":"SUM(J118:K118)","v":0},{"$f":"IF(L118<=R118,L118*percDetr,R118*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L118>0,L118/'Computo-Massimali'!L118,0)","v":0},{"$f":"IF(F118>0,IF(F118-0.001>'Computo-Massimali'!F118,\">C.\",IF(F118+0.001<'SAL.30%'!F118,\"<S1\",\"\")),\"\")","v":""},"..",{"$f":"C118","v":"PV) Isolamento pareti perimetrali"},{"$f":"'Computo-Massimali'!T118","v":0},{"$f":"IF(L118>R118,\"ko\",\"ok\")","v":"ok"},null,{"$f":"IF(L122<>0,(L118/L122)*U122,0)","v":0},null,{"$f":"IF(L118>R118,L118-R118,0)","v":0},null,{"$f":"IF(M118<>0,J118*M118/L118,0)","v":0},null,{"$f":"IF(M118<>0,K118*M118/L118,0)","v":0},null,null,null,null,null,{"$f":"Q118","v":"PV) Isolamento pareti perimetrali"},0,0,0,0,0,{"$f":"IF(ABS(SUM(AH118:AL118)-H118)>0.01,\"err. Somma\",IF(AH118>'Computo-Massimali'!BJ118,\"Err.1\",IF(AI118>'Computo-Massimali'!BK118,\"Err.2\",IF(AJ118>'Computo-Massimali'!BL118,\"Err.3\",IF(AK118>'Computo-Massimali'!BM118,\"Err.4\",IF(AL118>'Computo-Massimali'!BN118,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C119","v":"PO) Isolamento coperture"},null,{"$f":"'Computo-Massimali'!E119","v":"Esterno"},0,{"$f":"IF('Computo-Massimali'!F119<>0,'Computo-Massimali'!G119*F119/'Computo-Massimali'!F119,0)","v":0},{"$f":"SUM(F119:G119)","v":0},{"$f":"IF(('Computo-Massimali'!F119+'Computo-Massimali'!G119)<>0,'Computo-Massimali'!I119/('Computo-Massimali'!F119+'Computo-Massimali'!G119)*H119,0)","v":0},{"$f":"H119+I119","v":0},{"$f":"IF('Computo-Massimali'!F119<>0,'Computo-Massimali'!K119*F119/'Computo-Massimali'!F119,0)","v":0},{"$f":"SUM(J119:K119)","v":0},{"$f":"IF(L119<=R119,L119*percDetr,R119*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L119>0,L119/'Computo-Massimali'!L119,0)","v":0},{"$f":"IF(F119>0,IF(F119-0.001>'Computo-Massimali'!F119,\">C.\",IF(F119+0.001<'SAL.30%'!F119,\"<S1\",\"\")),\"\")","v":""},"..","PO) Isolamento coperture",{"$f":"'Computo-Massimali'!T119","v":0},"ok",null,{"$f":"IF(L122<>0,(L119/L122)*U122,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"PO) Isolamento coperture",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH119:AL119)-H119)>0.01,\"err. Somma\",IF(AH119>'Computo-Massimali'!BJ119,\"Err.1\",IF(AI119>'Computo-Massimali'!BK119,\"Err.2\",IF(AJ119>'Computo-Massimali'!BL119,\"Err.3\",IF(AK119>'Computo-Massimali'!BM119,\"Err.4\",IF(AL119>'Computo-Massimali'!BN119,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C120","v":"PS) Isolamento Pavimenti"},null,{"$f":"'Computo-Massimali'!E120","v":"Esterno"},0,{"$f":"IF('Computo-Massimali'!F120<>0,'Computo-Massimali'!G120*F120/'Computo-Massimali'!F120,0)","v":0},{"$f":"SUM(F120:G120)","v":0},{"$f":"IF(('Computo-Massimali'!F120+'Computo-Massimali'!G120)<>0,'Computo-Massimali'!I120/('Computo-Massimali'!F120+'Computo-Massimali'!G120)*H120,0)","v":0},{"$f":"H120+I120","v":0},{"$f":"IF('Computo-Massimali'!F120<>0,'Computo-Massimali'!K120*F120/'Computo-Massimali'!F120,0)","v":0},{"$f":"SUM(J120:K120)","v":0},{"$f":"IF(L120<=R120,L120*percDetr,R120*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L120>0,L120/'Computo-Massimali'!L120,0)","v":0},{"$f":"IF(F120>0,IF(F120-0.001>'Computo-Massimali'!F120,\">C.\",IF(F120+0.001<'SAL.30%'!F120,\"<S1\",\"\")),\"\")","v":""},"..","PS) Isolamento Pavimenti",{"$f":"'Computo-Massimali'!T120","v":23596.622198867146},"ok",null,{"$f":"IF(L122<>0,(L120/L122)*U122,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"PS) Isolamento Pavimenti",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH120:AL120)-H120)>0.01,\"err. Somma\",IF(AH120>'Computo-Massimali'!BJ120,\"Err.1\",IF(AI120>'Computo-Massimali'!BK120,\"Err.2\",IF(AJ120>'Computo-Massimali'!BL120,\"Err.3\",IF(AK120>'Computo-Massimali'!BM120,\"Err.4\",IF(AL120>'Computo-Massimali'!BN120,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C121","v":"IN) Serramenti con chiusure oscuranti"},null,{"$f":"'Computo-Massimali'!E121","v":"Zone D, E ed F"},0,{"$f":"IF('Computo-Massimali'!F121<>0,'Computo-Massimali'!G121*F121/'Computo-Massimali'!F121,0)","v":0},{"$f":"SUM(F121:G121)","v":0},{"$f":"IF(('Computo-Massimali'!F121+'Computo-Massimali'!G121)<>0,'Computo-Massimali'!I121/('Computo-Massimali'!F121+'Computo-Massimali'!G121)*H121,0)","v":0},{"$f":"H121+I121","v":0},{"$f":"IF('Computo-Massimali'!F121<>0,'Computo-Massimali'!K121*F121/'Computo-Massimali'!F121,0)","v":0},{"$f":"SUM(J121:K121)","v":0},{"$f":"IF(L121<=R121,L121*percDetr,R121*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L121>0,L121/'Computo-Massimali'!L121,0)","v":0},{"$f":"IF(F121>0,IF(F121-0.001>'Computo-Massimali'!F121,\">C.\",IF(F121+0.001<'SAL.30%'!F121,\"<S1\",\"\")),\"\")","v":""},"..","IN) Serramenti con chiusure oscuranti",{"$f":"'Computo-Massimali'!T121","v":24442.59605382583},"ok",null,{"$f":"IF(L122<>0,(L121/L122)*U122,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"IN) Serramenti con chiusure oscuranti",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH121:AL121)-H121)>0.01,\"err. Somma\",IF(AH121>'Computo-Massimali'!BJ121,\"Err.1\",IF(AI121>'Computo-Massimali'!BK121,\"Err.2\",IF(AJ121>'Computo-Massimali'!BL121,\"Err.3\",IF(AK121>'Computo-Massimali'!BM121,\"Err.4\",IF(AL121>'Computo-Massimali'!BN121,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C122","v":"Totali Isolamento PV) PO) PS) e IN"},null,null,{"$f":"SUM(F118:F121)","v":0},{"$f":"SUM(G118:G121)","v":0},{"$f":"SUM(H118:H121)","v":0},0,0,{"$f":"SUM(K118:K121)","v":0},{"$f":"SUM(L118:L121)","v":0},0,{"$f":"IF('Computo-Massimali'!L122>0,L122/'Computo-Massimali'!L122,0)","v":0},{"$f":"IF(F122>0,IF(F122-0.001>'Computo-Massimali'!F122,\">C.\",IF(F122+0.001<'SAL.30%'!F122,\"<S1\",\"\")),\"\")","v":""},null,"Totali Isolamento PV) PO) PS) e IN",{"$f":"'Computo-Massimali'!T122","v":48039.218252692976},"ok",null,{"$f":"IF(L122<R122,L122,R122)","v":0},null,0,null,0,null,0,null,null,null,null,null,"Totali Isolamento PV) PO) PS) e IN",{"$f":"SUM(AH118:AH121)","v":0},{"$f":"SUM(AI118:AI121)","v":0},{"$f":"SUM(AJ118:AJ121)","v":0},{"$f":"SUM(AK118:AK121)","v":0},{"$f":"SUM(AL118:AL121)","v":0}]
[null,null,{"$f":"'Computo-Massimali'!C123","v":"SS) Schermature solari e chiusure oscuranti"},null,null,0,{"$f":"IF('Computo-Massimali'!F123<>0,'Computo-Massimali'!G123*F123/'Computo-Massimali'!F123,0)","v":0},{"$f":"SUM(F123:G123)","v":0},{"$f":"IF(('Computo-Massimali'!F123+'Computo-Massimali'!G123)<>0,'Computo-Massimali'!I123/('Computo-Massimali'!F123+'Computo-Massimali'!G123)*H123,0)","v":0},{"$f":"H123+I123","v":0},{"$f":"IF('Computo-Massimali'!F123<>0,'Computo-Massimali'!K123*F123/'Computo-Massimali'!F123,0)","v":0},{"$f":"SUM(J123:K123)","v":0},{"$f":"IF(L123<=R123,L123*percDetr,R123*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L123>0,L123/'Computo-Massimali'!L123,0)","v":0},{"$f":"IF(F123>0,IF(F123-0.001>'Computo-Massimali'!F123,\">C.\",IF(F123+0.001<'SAL.30%'!F123,\"<S1\",\"\")),\"\")","v":""},"..","SS) Schermature solari e chiusure oscuranti",{"$f":"'Computo-Massimali'!T123","v":0},"ok",null,{"$f":"IF(L123<R123,L123,R123)","v":0},null,0,null,0,null,0,null,null,null,null,null,"SS) Schermature solari e chiusure oscuranti",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH123:AL123)-H123)>0.01,\"err. Somma\",IF(AH123>'Computo-Massimali'!BJ123,\"Err.1\",IF(AI123>'Computo-Massimali'!BK123,\"Err.2\",IF(AJ123>'Computo-Massimali'!BL123,\"Err.3\",IF(AK123>'Computo-Massimali'!BM123,\"Err.4\",IF(AL123>'Computo-Massimali'!BN123,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"CONCATENATE('Computo-Massimali'!C124,\" con \",'Computo-Massimali'!D124)","v":"Impianti climatizzazione con  con PC)Altro"},null,null,0,{"$f":"IF('Computo-Massimali'!F124<>0,'Computo-Massimali'!G124*F124/'Computo-Massimali'!F124,0)","v":0},{"$f":"SUM(F124:G124)","v":0},{"$f":"IF(('Computo-Massimali'!F124+'Computo-Massimali'!G124)<>0,'Computo-Massimali'!I124/('Computo-Massimali'!F124+'Computo-Massimali'!G124)*H124,0)","v":0},{"$f":"H124+I124","v":0},{"$f":"IF('Computo-Massimali'!F124<>0,'Computo-Massimali'!K124*F124/'Computo-Massimali'!F124,0)","v":0},{"$f":"SUM(J124:K124)","v":0},{"$f":"IF(L124<=R124,L124*percDetr,R124*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L124>0,L124/'Computo-Massimali'!L124,0)","v":0},{"$f":"IF(F124>0,IF(F124-0.001>'Computo-Massimali'!F124,\">C.\",IF(F124+0.001<'SAL.30%'!F124,\"<S1\",\"\")),\"\")","v":""},"..","Impianti climatizzazione con  con PC)Altro",{"$f":"'Computo-Massimali'!T124","v":27272},"ok",null,{"$f":"IF(L126<>0,(L124/L126)*U126,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"Impianti climatizzazione con  con PC)Altro",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH124:AL124)-H124)>0.01,\"err. Somma\",IF(AH124>'Computo-Massimali'!BJ124,\"Err.1\",IF(AI124>'Computo-Massimali'!BK124,\"Err.2\",IF(AJ124>'Computo-Massimali'!BL124,\"Err.3\",IF(AK124>'Computo-Massimali'!BM124,\"Err.4\",IF(AL124>'Computo-Massimali'!BN124,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C125","v":"SA) Scaldacqua a pompa di calore"},null,null,0,{"$f":"IF('Computo-Massimali'!F125<>0,'Computo-Massimali'!G125*F125/'Computo-Massimali'!F125,0)","v":0},{"$f":"SUM(F125:G125)","v":0},{"$f":"IF(('Computo-Massimali'!F125+'Computo-Massimali'!G125)<>0,'Computo-Massimali'!I125/('Computo-Massimali'!F125+'Computo-Massimali'!G125)*H125,0)","v":0},{"$f":"H125+I125","v":0},{"$f":"IF('Computo-Massimali'!F125<>0,'Computo-Massimali'!K125*F125/'Computo-Massimali'!F125,0)","v":0},{"$f":"SUM(J125:K125)","v":0},{"$f":"IF(L125<=R125,L125*percDetr,R125*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L125>0,L125/'Computo-Massimali'!L125,0)","v":0},{"$f":"IF(F125>0,IF(F125-0.001>'Computo-Massimali'!F125,\">C.\",IF(F125+0.001<'SAL.30%'!F125,\"<S1\",\"\")),\"\")","v":""},"..","SA) Scaldacqua a pompa di calore",{"$f":"'Computo-Massimali'!T125","v":0},"ok",null,{"$f":"IF(L126<>0,(L125/L126)*U126,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"SA) Scaldacqua a pompa di calore",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH125:AL125)-H125)>0.01,\"err. Somma\",IF(AH125>'Computo-Massimali'!BJ125,\"Err.1\",IF(AI125>'Computo-Massimali'!BK125,\"Err.2\",IF(AJ125>'Computo-Massimali'!BL125,\"Err.3\",IF(AK125>'Computo-Massimali'!BM125,\"Err.4\",IF(AL125>'Computo-Massimali'!BN125,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C126","v":"Totali Impianti ed  SA)"},null,null,{"$f":"SUM(F124:F125)","v":0},{"$f":"SUM(G124:G125)","v":0},{"$f":"SUM(H124:H125)","v":0},0,0,{"$f":"SUM(K124:K125)","v":0},{"$f":"SUM(L124:L125)","v":0},0,{"$f":"IF('Computo-Massimali'!L126>0,L126/'Computo-Massimali'!L126,0)","v":0},{"$f":"IF(F126>0,IF(F126-0.001>'Computo-Massimali'!F126,\">C.\",IF(F126+0.001<'SAL.30%'!F126,\"<S1\",\"\")),\"\")","v":""},null,"Totali Impianti ed  SA)",{"$f":"'Computo-Massimali'!T126","v":27272},"ok",null,{"$f":"IF(L126<R126,L126,R126)","v":0},null,0,null,0,null,0,null,null,null,null,null,"Totali Impianti ed  SA)",{"$f":"SUM(AH124:AH125)","v":0},{"$f":"SUM(AI124:AI125)","v":0},{"$f":"SUM(AJ124:AJ125)","v":0},{"$f":"SUM(AK124:AK125)","v":0},{"$f":"SUM(AL124:AL125)","v":0}]
[null,null,{"$f":"CONCATENATE('Computo-Massimali'!C127,\" - \",'Computo-Massimali'!E127)","v":"CO) Sistemi di Microgenerazione - Celle a combustibile"},null,null,0,{"$f":"IF('Computo-Massimali'!F127<>0,'Computo-Massimali'!G127*F127/'Computo-Massimali'!F127,0)","v":0},{"$f":"SUM(F127:G127)","v":0},{"$f":"IF(('Computo-Massimali'!F127+'Computo-Massimali'!G127)<>0,'Computo-Massimali'!I127/('Computo-Massimali'!F127+'Computo-Massimali'!G127)*H127,0)","v":0},{"$f":"H127+I127","v":0},{"$f":"IF('Computo-Massimali'!F127<>0,'Computo-Massimali'!K127*F127/'Computo-Massimali'!F127,0)","v":0},{"$f":"SUM(J127:K127)","v":0},{"$f":"IF(L127<=R127,L127*percDetr,R127*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L127>0,L127/'Computo-Massimali'!L127,0)","v":0},{"$f":"IF(F127>0,IF(F127-0.001>'Computo-Massimali'!F127,\">C.\",IF(F127+0.001<'SAL.30%'!F127,\"<S1\",\"\")),\"\")","v":""},"..","CO) Sistemi di Microgenerazione - Celle a combustibile",{"$f":"'Computo-Massimali'!T127","v":0},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"CO) Sistemi di Microgenerazione - Celle a combustibile",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH127:AL127)-H127)>0.01,\"err. Somma\",IF(AH127>'Computo-Massimali'!BJ127,\"Err.1\",IF(AI127>'Computo-Massimali'!BK127,\"Err.2\",IF(AJ127>'Computo-Massimali'!BL127,\"Err.3\",IF(AK127>'Computo-Massimali'!BM127,\"Err.4\",IF(AL127>'Computo-Massimali'!BN127,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C128","v":"IB) Generatori a Biomassa"},null,null,0,{"$f":"IF('Computo-Massimali'!F128<>0,'Computo-Massimali'!G128*F128/'Computo-Massimali'!F128,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F128+'Computo-Massimali'!G128)<>0,'Computo-Massimali'!I128/('Computo-Massimali'!F128+'Computo-Massimali'!G128)*H128,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F128<>0,'Computo-Massimali'!K128*F128/'Computo-Massimali'!F128,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L128>0,L128/'Computo-Massimali'!L128,0)","v":0},{"$f":"IF(F128>0,IF(F128-0.001>'Computo-Massimali'!F128,\">C.\",IF(F128+0.001<'SAL.30%'!F128,\"<S1\",\"\")),\"\")","v":""},"..","IB) Generatori a Biomassa",{"$f":"'Computo-Massimali'!T128","v":0},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"IB) Generatori a Biomassa",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH128:AL128)-H128)>0.01,\"err. Somma\",IF(AH128>'Computo-Massimali'!BJ128,\"Err.1\",IF(AI128>'Computo-Massimali'!BK128,\"Err.2\",IF(AJ128>'Computo-Massimali'!BL128,\"Err.3\",IF(AK128>'Computo-Massimali'!BM128,\"Err.4\",IF(AL128>'Computo-Massimali'!BN128,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C129","v":"BA) Building Automation"},null,null,0,{"$f":"IF('Computo-Massimali'!F129<>0,'Computo-Massimali'!G129*F129/'Computo-Massimali'!F129,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F129+'Computo-Massimali'!G129)<>0,'Computo-Massimali'!I129/('Computo-Massimali'!F129+'Computo-Massimali'!G129)*H129,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F129<>0,'Computo-Massimali'!K129*F129/'Computo-Massimali'!F129,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L129>0,L129/'Computo-Massimali'!L129,0)","v":0},{"$f":"IF(F129>0,IF(F129-0.001>'Computo-Massimali'!F129,\">C.\",IF(F129+0.001<'SAL.30%'!F129,\"<S1\",\"\")),\"\")","v":""},"..","BA) Building Automation",{"$f":"'Computo-Massimali'!T129","v":0},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"BA) Building Automation",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH129:AL129)-H129)>0.01,\"err. Somma\",IF(AH129>'Computo-Massimali'!BJ129,\"Err.1\",IF(AI129>'Computo-Massimali'!BK129,\"Err.2\",IF(AJ129>'Computo-Massimali'!BL129,\"Err.3\",IF(AK129>'Computo-Massimali'!BM129,\"Err.4\",IF(AL129>'Computo-Massimali'!BN129,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C130","v":"ST) Collettori Solari"},null,{"$f":"'Computo-Massimali'!E130","v":"Scoperti"},0,{"$f":"IF('Computo-Massimali'!F130<>0,'Computo-Massimali'!G130*F130/'Computo-Massimali'!F130,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F130+'Computo-Massimali'!G130)<>0,'Computo-Massimali'!I130/('Computo-Massimali'!F130+'Computo-Massimali'!G130)*H130,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F130<>0,'Computo-Massimali'!K130*F130/'Computo-Massimali'!F130,0)","v":0},{"$f":"SUM(J130:K130)","v":0},0,{"$f":"IF('Computo-Massimali'!L130>0,L130/'Computo-Massimali'!L130,0)","v":0},{"$f":"IF(F130>0,IF(F130-0.001>'Computo-Massimali'!F130,\">C.\",IF(F130+0.001<'SAL.30%'!F130,\"<S1\",\"\")),\"\")","v":""},"..","ST) Collettori Solari",{"$f":"'Computo-Massimali'!T130","v":0},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"ST) Collettori Solari",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH130:AL130)-H130)>0.01,\"err. Somma\",IF(AH130>'Computo-Massimali'!BJ130,\"Err.1\",IF(AI130>'Computo-Massimali'!BK130,\"Err.2\",IF(AJ130>'Computo-Massimali'!BL130,\"Err.3\",IF(AK130>'Computo-Massimali'!BM130,\"Err.4\",IF(AL130>'Computo-Massimali'!BN130,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C131","v":"FV) Solare Fotovoltaico [ kWp ]"},null,{"$f":"'Computo-Massimali'!E131","v":2.6777519999999999},0,{"$f":"IF('Computo-Massimali'!F131<>0,'Computo-Massimali'!G131*F131/'Computo-Massimali'!F131,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F131+'Computo-Massimali'!G131)<>0,'Computo-Massimali'!I131/('Computo-Massimali'!F131+'Computo-Massimali'!G131)*H131,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F131<>0,'Computo-Massimali'!K131*F131/'Computo-Massimali'!F131,0)","v":0},{"$f":"SUM(J131:K131)","v":0},0,{"$f":"IF('Computo-Massimali'!L131>0,L131/'Computo-Massimali'!L131,0)","v":0},{"$f":"IF(F131>0,IF(F131-0.001>'Computo-Massimali'!F131,\">C.\",IF(F131+0.001<'SAL.30%'!F131,\"<S1\",\"\")),\"\")","v":""},"..","FV) Solare Fotovoltaico [ kWp ]",{"$f":"'Computo-Massimali'!T131","v":6426.6048000000001},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"FV) Solare Fotovoltaico [ kWp ]",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH131:AL131)-H131)>0.01,\"err. Somma\",IF(AH131>'Computo-Massimali'!BJ131,\"Err.1\",IF(AI131>'Computo-Massimali'!BK131,\"Err.2\",IF(AJ131>'Computo-Massimali'!BL131,\"Err.3\",IF(AK131>'Computo-Massimali'!BM131,\"Err.4\",IF(AL131>'Computo-Massimali'!BN131,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C132","v":"AC) Sistema di Accumulo [ kWh ]"},null,{"$f":"'Computo-Massimali'!E132","v":9.8366399999999992},0,{"$f":"IF('Computo-Massimali'!F132<>0,'Computo-Massimali'!G132*F132/'Computo-Massimali'!F132,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F132+'Computo-Massimali'!G132)<>0,'Computo-Massimali'!I132/('Computo-Massimali'!F132+'Computo-Massimali'!G132)*H132,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F132<>0,'Computo-Massimali'!K132*F132/'Computo-Massimali'!F132,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L132>0,L132/'Computo-Massimali'!L132,0)","v":0},{"$f":"IF(F132>0,IF(F132-0.001>'Computo-Massimali'!F132,\">C.\",IF(F132+0.001<'SAL.30%'!F132,\"<S1\",\"\")),\"\")","v":""},"..","AC) Sistema di Accumulo [ kWh ]",{"$f":"'Computo-Massimali'!T132","v":9836.64},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"AC) Sistema di Accumulo [ kWh ]",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH132:AL132)-H132)>0.01,\"err. Somma\",IF(AH132>'Computo-Massimali'!BJ132,\"Err.1\",IF(AI132>'Computo-Massimali'!BK132,\"Err.2\",IF(AJ132>'Computo-Massimali'!BL132,\"Err.3\",IF(AK132>'Computo-Massimali'!BM132,\"Err.4\",IF(AL132>'Computo-Massimali'!BN132,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C133","v":"CR) Colonnine di Ricarica"},null,{"$f":"'Computo-Massimali'!E133","v":1},0,{"$f":"IF('Computo-Massimali'!F133<>0,'Computo-Massimali'!G133*F133/'Computo-Massimali'!F133,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F133+'Computo-Massimali'!G133)<>0,'Computo-Massimali'!I133/('Computo-Massimali'!F133+'Computo-Massimali'!G133)*H133,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F133<>0,'Computo-Massimali'!K133*F133/'Computo-Massimali'!F133,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L133>0,L133/'Computo-Massimali'!L133,0)","v":0},{"$f":"IF(F133>0,IF(F133-0.001>'Computo-Massimali'!F133,\">C.\",IF(F133+0.001<'SAL.30%'!F133,\"<S1\",\"\")),\"\")","v":""},"..","CR) Colonnine di Ricarica",{"$f":"'Computo-Massimali'!T133","v":1500},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"CR) Colonnine di Ricarica",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH133:AL133)-H133)>0.01,\"err. Somma\",IF(AH133>'Computo-Massimali'!BJ133,\"Err.1\",IF(AI133>'Computo-Massimali'!BK133,\"Err.2\",IF(AJ133>'Computo-Massimali'!BL133,\"Err.3\",IF(AK133>'Computo-Massimali'!BM133,\"Err.4\",IF(AL133>'Computo-Massimali'!BN133,\"Err.5\",\"\"))))))","v":""}]
[null,null,"EBA) Eliminazione Barriere architettoniche",null,null,0,{"$f":"IF('Computo-Massimali'!F134<>0,'Computo-Massimali'!G134*F134/'Computo-Massimali'!F134,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F134+'Computo-Massimali'!G134)<>0,'Computo-Massimali'!I134/('Computo-Massimali'!F134+'Computo-Massimali'!G134)*H134,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F134<>0,'Computo-Massimali'!K134*F134/'Computo-Massimali'!F134,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L134>0,L134/'Computo-Massimali'!L134,0)","v":0},{"$f":"IF(F134>0,IF(F134-0.001>'Computo-Massimali'!F134,\">C.\",IF(F134+0.001<'SAL.30%'!F134,\"<S1\",\"\")),\"\")","v":""},"..","EBA) Eliminazione Barriere architettoniche",{"$f":"'Computo-Massimali'!T134","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,{"$f":"IF(ABS(SUM(AH134:AL134)-H134)>0.01,\"err. Somma\",IF(AH134>'Computo-Massimali'!BJ134,\"Err.1\",IF(AI134>'Computo-Massimali'!BK134,\"Err.2\",IF(AJ134>'Computo-Massimali'!BL134,\"Err.3\",IF(AK134>'Computo-Massimali'!BM134,\"Err.4\",IF(AL134>'Computo-Massimali'!BN134,\"Err.5\",\"\"))))))","v":""}]
[null,null,"Totale Interventi Trainati U.Imm.N.3",null,null,{"$f":"IF(Titolare!$B$16=\"Versione Demo\",0,F122+F123+SUM(F126:F134))","v":0},{"$f":"G122+G123+SUM(G126:G134)","v":0},{"$f":"H122+H123+SUM(H126:H134)","v":0},0,0,0,0,0,{"$f":"IF('Computo-Massimali'!L135>0,L135/'Computo-Massimali'!L135,0)","v":0},{"$f":"IF(F135>0,IF(F135-0.001>'Computo-Massimali'!F135,\">C.\",IF(F135+0.001<'SAL.30%'!F135,\"<S1\",\"\")),\"\")","v":""},null,null,{"$f":"C135","v":"Totale Interventi Trainati U.Imm.N.3"},null,null,{"$f":"U122+U123+SUM(U126:V134)","v":0},null,{"$f":"W122+W123+SUM(W126:X134)","v":0},null,{"$f":"Y122+Y123+SUM(Y126:Z134)","v":0},null,{"$f":"AA122+AA123+SUM(AA126:AB134)","v":0},null,null,null,null,null,{"$f":"R135","v":"Totale Interventi Trainati U.Imm.N.3"},{"$f":"AH122+AH123+SUM(AH126:AH134)","v":0},{"$f":"AI122+AI123+SUM(AI126:AI134)","v":0},{"$f":"AJ122+AJ123+SUM(AJ126:AJ134)","v":0},{"$f":"AK122+AK123+SUM(AK126:AK134)","v":0},{"$f":"AL122+AL123+SUM(AL126:AL134)","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,{"$f":"'Computo-Massimali'!BI154","v":"Ripartizione tra le Imprese -  Imponibile Lavori INTERVENTI SB."}]
[null,null,"TOTALI SAL N.2 - INTERVENTI SB.",null,null,"Importo Lavori","Incidenza Sicurezza","Imponibile","Iva","Importo c.iva","Spese tecniche","Totale",{"$f":"$M$8","v":"Credito Spettante 70% Spesa Ammessa"},"%SAL",null,null,{"$f":"C156","v":"TOTALI SAL N.2 - INTERVENTI SB."},null,null,null,"Spesa Ammessa",null,"Quota Eccedente Massimale Spesa ",null,{"$f":"Y8","v":"Credito Spettante\n70% Spesa Ammessa\nQuota Imprese | Quota Tecnici"},null,null,null,null,null,null,null,{"$f":"Q156","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$39,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$42<>\"\",'Dati Gen'!$B$42,\"\")","v":""}]
[null,null,null,null,null,{"$f":"F16+F37+F59+F97+F135","v":13802.92},0,187525.53,7154.8060000000005,194680.33600000001,20816.526076908362,215496.86207690838,142922.46726359834,{"$f":"IF('Computo-Massimali'!L157>0,L157/'Computo-Massimali'!L157,0)","v":0.62850634269405059},{"$f":"IF(F157>0,IF(F157>'Computo-Massimali'!F157,\">C.\",IF(F157<'SAL.30%'!F157,\"<S1\",\"\")),\"\")","v":"<S1"},null,null,null,null,null,{"$f":"U16+U37+U59+U97+U135","v":215496.86207690838},null,{"$f":"W16+W37+W59+W97+W135","v":0},null,{"$f":"Y16+Y37+Y59+Y97+Y135","v":130008.64594761407},null,{"$f":"AA16+AA37+AA59+AA97+AA135","v":12913.821315984287},null,null,null,null,null,null,{"$f":"AH16+AH37+AH59+AH97+AH135","v":196749.35662818764},{"$f":"AI16+AI37+AI59+AI97+AI135","v":0},{"$f":"AJ16+AJ37+AJ59+AJ97+AJ135","v":0},{"$f":"AK16+AK37+AK59+AK97+AK135","v":0},{"$f":"AL16+AL37+AL59+AL97+AL135","v":0}]
[null,null,{"$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 +30%·Spesa Ammessa ="},null,null,null,null,null,null,null,null,{"$f":"IF((1-percDetr)*SpesaAmmessa60>0,QuotaEcced60+(1-percDetr)*SpesaAmmessa60,QuotaEcced60)","v":64649.058623072524},{"$f":"IF('Computo-Massimali'!L15<>0,IF('Computo-Massimali'!L157-'Computo-Massimali'!L15>0,\"SAL SB. - Sisma=\",\"\"),\"\")","v":""},{"$f":"IF('Computo-Massimali'!L15<>0,IF('Computo-Massimali'!L157-'Computo-Massimali'!L15>0,(Totale60-L15)/('Computo-Massimali'!L157-'Computo-Massimali'!L15),\"\"),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Quota Cedibile = \",100*percDetr,\"%·Spesa Ammessa = \")","v":"Quota Cedibile = 70%·Spesa Ammessa = "},{"$f":"SpesaAmmessa60*percDetr","v":150847.80345383586}]
[null,null,{"$f":"IF(N157<60%,\"Attenzione!    SAL Superbonus inferiore 60%\",\"\")","v":""}]
[]
[]
[null,null,"ALTRI INTERVENTI",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Verifica Massimali di Spesa \",C163)","v":"Verifica Massimali di Spesa ALTRI INTERVENTI"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!BI163","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$39,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$42<>\"\",'Dati Gen'!$B$42,\"\")","v":""}]
[null,null,{"$f":"IF('Computo-Massimali'!C165<>\"\",'Computo-Massimali'!C165,\"\")","v":"Ristrutturazione"},null,{"$f":"'Computo-Massimali'!E165","v":0.5},{"$f":"'Computo-Massimali'!F165","v":0},{"$f":"IF('Computo-Massimali'!F165<>0,'Computo-Massimali'!G165*F165/'Computo-Massimali'!F165,0)","v":0},{"$f":"SUM(F165:G165)","v":0},{"$f":"IF(('Computo-Massimali'!F165+'Computo-Massimali'!G165)<>0,'Computo-Massimali'!I165/('Computo-Massimali'!F165+'Computo-Massimali'!G165)*H165,0)","v":0},{"$f":"H165+I165","v":0},{"$f":"IF('Computo-Massimali'!F165<>0,'Computo-Massimali'!K165*F165/'Computo-Massimali'!F165,0)","v":0},{"$f":"SUM(J165:K165)","v":0},{"$f":"IF(L165<=R165,L165*E165,R165*E165)","v":0},{"$f":"IF('Computo-Massimali'!L165>0,L165/'Computo-Massimali'!L165,0)","v":0},{"$f":"IF(F165>0,IF(F165>'Computo-Massimali'!F165,\">C.\",IF(F165<'SAL.30%'!F165,\"<S1\",\"\")),\"\")","v":""},"..",{"$f":"IF(C165<>\"\",C165,\"\")","v":"Ristrutturazione"},{"$f":"'Computo-Massimali'!T165","v":288000},{"$f":"IF(L165>R165,\"KO Tot.>Detr.\",\"ok\")","v":"ok"},null,{"$f":"IF(L165<R165,L165,R165)","v":0},null,{"$f":"IF(L165>R165,L165-R165,0)","v":0},null,{"$f":"IF(M165<>0,J165*M165/L165,0)","v":0},null,{"$f":"IF(M165<>0,K165*M165/L165,0)","v":0},null,null,null,null,null,{"$f":"Q165","v":"Ristrutturazione"},0,0,0,0,0,{"$f":"IF(ABS(SUM(AH165:AL165)-H165)>0.01,\"err. Somma\",IF(AH165>'Computo-Massimali'!BJ165,\"Err.1\",IF(AI165>'Computo-Massimali'!BK165,\"Err.2\",IF(AJ165>'Computo-Massimali'!BL165,\"Err.3\",IF(AK165>'Computo-Massimali'!BM165,\"Err.4\",IF(AL165>'Computo-Massimali'!BN165,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"IF('Computo-Massimali'!C166<>\"\",'Computo-Massimali'!C166,\"\")","v":"Bonus Facciata"},{"$f":"IF('Computo-Massimali'!D166<>\"\",'Computo-Massimali'!D166,\"\")","v":"Bonus Facciata"},{"$f":"'Computo-Massimali'!E166","v":0.6},0,{"$f":"IF('Computo-Massimali'!F166<>0,'Computo-Massimali'!G166*F166/'Computo-Massimali'!F166,0)","v":0},{"$f":"SUM(F166:G166)","v":0},{"$f":"IF(('Computo-Massimali'!F166+'Computo-Massimali'!G166)<>0,'Computo-Massimali'!I166/('Computo-Massimali'!F166+'Computo-Massimali'!G166)*H166,0)","v":0},{"$f":"H166+I166","v":0},{"$f":"IF('Computo-Massimali'!F166<>0,'Computo-Massimali'!K166*F166/'Computo-Massimali'!F166,0)","v":0},{"$f":"SUM(J166:K166)","v":0},{"$f":"IF(L166<=R166,L166*E166,R166*E166)","v":0},{"$f":"IF('Computo-Massimali'!L166>0,L166/'Computo-Massimali'!L166,0)","v":0},{"$f":"IF(F166>0,IF(F166>'Computo-Massimali'!F166,\">C.\",IF(F166<'SAL.30%'!F166,\"<S1\",\"\")),\"\")","v":""},"..",{"$f":"IF(C166<>\"\",C166,\"\")","v":"Bonus Facciata"},{"$f":"'Computo-Massimali'!T166","v":288000},{"$f":"IF(L166>R166,\"KO Tot.>Detr.\",\"ok\")","v":"ok"},null,{"$f":"IF(L166<R166,L166,R166)","v":0},null,{"$f":"IF(L166>R166,L166-R166,0)","v":0},null,{"$f":"IF(M166<>0,J166*M166/L166,0)","v":0},null,{"$f":"IF(M166<>0,K166*M166/L166,0)","v":0},null,null,null,null,null,{"$f":"Q166","v":"Bonus Facciata"},{"$f":"IF('Computo-Massimali'!F166<>0,F166*'Computo-Massimali'!BJ166/'Computo-Massimali'!F166,0)","v":0},{"$f":"IF('Computo-Massimali'!F166<>0,F166*'Computo-Massimali'!BK166/'Computo-Massimali'!F166,0)","v":0},{"$f":"IF('Computo-Massimali'!F166<>0,F166*'Computo-Massimali'!BL166/'Computo-Massimali'!F166,0)","v":0},{"$f":"IF('Computo-Massimali'!F166<>0,F166*'Computo-Massimali'!BM166/'Computo-Massimali'!F166,0)","v":0},{"$f":"IF('Computo-Massimali'!F166<>0,F166*'Computo-Massimali'!BN166/'Computo-Massimali'!F166,0)","v":0},{"$f":"IF(ABS(SUM(AH166:AL166)-H166)>0.01,\"err. Somma\",IF(AH166>'Computo-Massimali'!BJ166,\"Err.1\",IF(AI166>'Computo-Massimali'!BK166,\"Err.2\",IF(AJ166>'Computo-Massimali'!BL166,\"Err.3\",IF(AK166>'Computo-Massimali'!BM166,\"Err.4\",IF(AL166>'Computo-Massimali'!BN166,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"IF('Computo-Massimali'!C167<>\"\",'Computo-Massimali'!C167,\"\")","v":"Bonus Casa"},{"$f":"IF('Computo-Massimali'!D167<>\"\",'Computo-Massimali'!D167,\"\")","v":"Bonus Casa"},{"$f":"'Computo-Massimali'!E167","v":0.7},0,{"$f":"IF('Computo-Massimali'!F167<>0,'Computo-Massimali'!G167*F167/'Computo-Massimali'!F167,0)","v":0},{"$f":"SUM(F167:G167)","v":0},{"$f":"IF(('Computo-Massimali'!F167+'Computo-Massimali'!G167)<>0,'Computo-Massimali'!I167/('Computo-Massimali'!F167+'Computo-Massimali'!G167)*H167,0)","v":0},{"$f":"H167+I167","v":0},{"$f":"IF('Computo-Massimali'!F167<>0,'Computo-Massimali'!K167*F167/'Computo-Massimali'!F167,0)","v":0},{"$f":"SUM(J167:K167)","v":0},{"$f":"IF(L167<=R167,L167*E167,R167*E167)","v":0},{"$f":"IF('Computo-Massimali'!L167>0,L167/'Computo-Massimali'!L167,0)","v":0},{"$f":"IF(F167>0,IF(F167>'Computo-Massimali'!F167,\">C.\",IF(F167<'SAL.30%'!F167,\"<S1\",\"\")),\"\")","v":""},"..",{"$f":"IF(C167<>\"\",C167,\"\")","v":"Bonus Casa"},{"$f":"'Computo-Massimali'!T167","v":288000},{"$f":"IF(L167>R167,\"KO Tot.>Detr.\",\"ok\")","v":"ok"},null,{"$f":"IF(L167<R167,L167,R167)","v":0},null,{"$f":"IF(L167>R167,L167-R167,0)","v":0},null,{"$f":"IF(M167<>0,J167*M167/L167,0)","v":0},null,{"$f":"IF(M167<>0,K167*M167/L167,0)","v":0},null,null,null,null,null,{"$f":"Q167","v":"Bonus Casa"},{"$f":"IF('Computo-Massimali'!F167<>0,F167*'Computo-Massimali'!BJ167/'Computo-Massimali'!F167,0)","v":0},{"$f":"IF('Computo-Massimali'!F167<>0,F167*'Computo-Massimali'!BK167/'Computo-Massimali'!F167,0)","v":0},{"$f":"IF('Computo-Massimali'!F167<>0,F167*'Computo-Massimali'!BL167/'Computo-Massimali'!F167,0)","v":0},{"$f":"IF('Computo-Massimali'!F167<>0,F167*'Computo-Massimali'!BM167/'Computo-Massimali'!F167,0)","v":0},{"$f":"IF('Computo-Massimali'!F167<>0,F167*'Computo-Massimali'!BN167/'Computo-Massimali'!F167,0)","v":0},{"$f":"IF(ABS(SUM(AH167:AL167)-H167)>0.01,\"err. Somma\",IF(AH167>'Computo-Massimali'!BJ167,\"Err.1\",IF(AI167>'Computo-Massimali'!BK167,\"Err.2\",IF(AJ167>'Computo-Massimali'!BL167,\"Err.3\",IF(AK167>'Computo-Massimali'!BM167,\"Err.4\",IF(AL167>'Computo-Massimali'!BN167,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"IF('Computo-Massimali'!C168<>\"\",'Computo-Massimali'!C168,\"\")","v":""},{"$f":"IF('Computo-Massimali'!D168<>\"\",'Computo-Massimali'!D168,\"\")","v":""},{"$f":"'Computo-Massimali'!E168","v":0},0,{"$f":"IF('Computo-Massimali'!F168<>0,'Computo-Massimali'!G168*F168/'Computo-Massimali'!F168,0)","v":0},{"$f":"SUM(F168:G168)","v":0},{"$f":"IF(('Computo-Massimali'!F168+'Computo-Massimali'!G168)<>0,'Computo-Massimali'!I168/('Computo-Massimali'!F168+'Computo-Massimali'!G168)*H168,0)","v":0},{"$f":"H168+I168","v":0},{"$f":"IF('Computo-Massimali'!F168<>0,'Computo-Massimali'!K168*F168/'Computo-Massimali'!F168,0)","v":0},{"$f":"SUM(J168:K168)","v":0},{"$f":"IF(L168<=R168,L168*E168,R168*E168)","v":0},{"$f":"IF('Computo-Massimali'!L168>0,L168/'Computo-Massimali'!L168,0)","v":0},{"$f":"IF(F168>0,IF(F168>'Computo-Massimali'!F168,\">C.\",IF(F168<'SAL.30%'!F168,\"<S1\",\"\")),\"\")","v":""},"..",{"$f":"IF(C168<>\"\",C168,\"\")","v":""},{"$f":"'Computo-Massimali'!T168","v":288000},{"$f":"IF(L168>R168,\"KO Tot.>Detr.\",\"ok\")","v":"ok"},null,{"$f":"IF(L168<R168,L168,R168)","v":0},null,{"$f":"IF(L168>R168,L168-R168,0)","v":0},null,{"$f":"IF(M168<>0,J168*M168/L168,0)","v":0},null,{"$f":"IF(M168<>0,K168*M168/L168,0)","v":0},null,null,null,null,null,{"$f":"Q168","v":""},{"$f":"IF('Computo-Massimali'!F168<>0,F168*'Computo-Massimali'!BJ168/'Computo-Massimali'!F168,0)","v":0},{"$f":"IF('Computo-Massimali'!F168<>0,F168*'Computo-Massimali'!BK168/'Computo-Massimali'!F168,0)","v":0},{"$f":"IF('Computo-Massimali'!F168<>0,F168*'Computo-Massimali'!BL168/'Computo-Massimali'!F168,0)","v":0},{"$f":"IF('Computo-Massimali'!F168<>0,F168*'Computo-Massimali'!BM168/'Computo-Massimali'!F168,0)","v":0},{"$f":"IF('Computo-Massimali'!F168<>0,F168*'Computo-Massimali'!BN168/'Computo-Massimali'!F168,0)","v":0},{"$f":"IF(ABS(SUM(AH168:AL168)-H168)>0.01,\"err. Somma\",IF(AH168>'Computo-Massimali'!BJ168,\"Err.1\",IF(AI168>'Computo-Massimali'!BK168,\"Err.2\",IF(AJ168>'Computo-Massimali'!BL168,\"Err.3\",IF(AK168>'Computo-Massimali'!BM168,\"Err.4\",IF(AL168>'Computo-Massimali'!BN168,\"Err.5\",\"\"))))))","v":""}]
[null,null,"TotalI SAL N.2 - Altri Interventi  : ",null,null,{"$f":"SUM(F165:F168)","v":0},0,0,0,0,0,0,0,{"$f":"IF('Computo-Massimali'!L169>0,L169/'Computo-Massimali'!L169,0)","v":0},{"$f":"IF(F169>0,IF(F169>'Computo-Massimali'!F169,\">C.\",IF(F169<'SAL.30%'!F169,\"<S1\",\"\")),\"\")","v":""},null,null,{"$f":"C169","v":"TotalI SAL N.2 - Altri Interventi  : "},null,null,{"$f":"SUM(U165:V168)","v":0},null,{"$f":"SUM(W165:X168)","v":0},null,{"$f":"SUM(Y165:Z168)","v":0},null,{"$f":"SUM(AA165:AB168)","v":0},null,null,null,null,null,{"$f":"R169","v":"TotalI SAL N.2 - Altri Interventi  : "},{"$f":"SUM(AH165:AH168)","v":0},{"$f":"SUM(AI165:AI168)","v":0},{"$f":"SUM(AJ165:AJ168)","v":0},{"$f":"SUM(AK165:AK168)","v":0},{"$f":"SUM(AL165:AL168)","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,{"$f":"IF((1-E165)*U165+(1-E166)*U166+(1-E167)*U167+(1-E168)*U168>0,W169+(1-E165)*U165+(1-E166)*U166+(1-E167)*U167+(1-E168)*U168,W169)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Quota Cedibile = x%·Spesa Ammessa = ",{"$f":"U165*E165+U166*E166+U167*E167+U168*E168","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!BI174","v":"Ripartizione tra le Imprese -  Imponibile Lavori "}]
[null,null,"TOTALI SAL N.2",null,null,"Importo Lavori Eseguiti","Incidenza Sicurezza","Imponibile","Iva","Importo c.iva","Spese tecniche","Totale","Credito Spettante","%SAL",null,null,{"$f":"C172","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,{"$f":"Q172","v":"TOTALI SAL N.2"},{"$f":"IF('Dati Gen'!$B$38<>\"\",'Dati Gen'!$B$38,\"\")","v":"Impresa1"},{"$f":"IF('Dati Gen'!$B$39<>\"\",'Dati Gen'!$B$39,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$42<>\"\",'Dati Gen'!$B$42,\"\")","v":""}]
[null,null,null,null,null,{"$f":"F157+F169","v":13802.92},0,187525.53,7154.8060000000005,194680.33600000001,20816.526076908362,{"$f":"L157+L169","v":215496.86207690838},{"$f":"M157+M169","v":142922.46726359834},{"$f":"IF('Computo-Massimali'!L176>0,L173/'Computo-Massimali'!L176,0)","v":0.62850634269405059},{"$f":"IF(F173>0,IF(F173>'Computo-Massimali'!F176,\">C.\",IF(F173<'SAL.30%'!F173,\"<S1\",\"\")),\"\")","v":"<S1"},null,null,null,null,null,{"$f":"U157+U169","v":215496.86207690838},null,{"$f":"W157+W169","v":0},null,{"$f":"Y157+Y169","v":130008.64594761407},null,{"$f":"AA157+AA169","v":12913.821315984287},null,null,null,null,null,null,{"$f":"AH157+AH169","v":196749.35662818764},{"$f":"AI157+AI169","v":0},{"$f":"AJ157+AJ169","v":0},{"$f":"AK157+AK169","v":0},{"$f":"AL157+AL169","v":0}]
[null,null,"Importi Netti : SAL.60% - SAL.30%  ",null,null,{"$f":"F173-'SAL.30%'!F173","v":-1147.6100000000006},{"$f":"G173-'SAL.30%'!G173","v":0},{"$f":"H173-'SAL.30%'!H173","v":-58977.03},{"$f":"I173-'SAL.30%'!I173","v":-17495.45},{"$f":"J173-'SAL.30%'!J173","v":-76472.479999999981},{"$f":"K173-'SAL.30%'!K173","v":-50902.07772960532},{"$f":"L173-'SAL.30%'!L173","v":-127374.55772960532},{"$f":"M173-'SAL.30%'!M173","v":-88765.738748000236}]
[]
[null,null,{"$f":"IF(ABS(D5-G173)>0.01,\"Importo Effettivo Lavori Eseguiti\",\"\")","v":"Importo Effettivo Lavori Eseguiti"},null,null,{"$f":"IF($C$176<>\"\",F173,\"\")","v":13802.92},{"$f":"IF($C$176<>\"\",D5,\"\")","v":15418.68},{"$f":"IF($C$176<>\"\",F176+G176,\"\")","v":29221.599999999999},{"$f":"IF($C$176<>\"\",H176*AliqIva,\"\")","v":2922.16},{"$f":"IF($C$176<>\"\",H176+I176,\"\")","v":32143.759999999998},{"$f":"IF($C$176<>\"\",K173,\"\")","v":20816.526076908362},{"$f":"IF($C$176<>\"\",J176+K176,\"\")","v":52960.286076908364},{"$f":"IF($C$176<>\"\",L176*percDetr,\"\")","v":37072.20025383585},{"$f":"IF($C$176<>\"\",L176/'Computo-Massimali'!L176,\"\")","v":0.15446106912846355}]
[null,null,{"$f":"IF($C$176<>\"\",\"Oneri/Lavori Sicurezza non imputabili al SAL, per lavori non eseguiti\",\"\")","v":"Oneri/Lavori Sicurezza non imputabili al SAL, per lavori non eseguiti"},null,null,null,{"$f":"IF($C$177<>\"\",D5-G173,\"\")","v":15418.68}]
[]
[]
[null,null,"Quota % effettiva per cessione credito a Banca o Impresa \"Interventi SB.\"  ",null,null,null,null,{"$f":"'Computo-Massimali'!H180","v":0.90909090909090906},{"$f":"'Computo-Massimali'!I180","v":90.909090909090907},"Importo Ricevuto",{"$f":"L159*H180","v":137134.36677621442},"Costo Cess. SB.",{"$f":"IF(L157-L158-K180>0,L157-L158-K180,0)","v":13713.436677621445}]
[null,null,null,null,null,null,"Quota % effettiva per cessione credito a Banca o Impresa \"Altri Interventi\"  ",{"$f":"'Computo-Massimali'!H181","v":0.8},{"$f":"'Computo-Massimali'!I181","v":80},"Importo Ricevuto",{"$f":"L171*H181","v":0},"Costo Cess. Altri",{"$f":"IF(L171-K181>0,L171-K181,0)","v":0}]
[]
[null,null,null,null,null,"Costi Cliente","Quota Imprese","Quota Tecnici",null,null,"Costi Totali","Quota Imprese","Quota Tecnici"]
[null,null,null,null,"Quota a Carico x Interventi Superbonus ",{"$f":"L158","v":64649.058623072524},{"$f":"IF(Totale60<>0,F184*Import60/Totale60,0)","v":58404.100800000015},{"$f":"IF(Totale60<>0,F184*SpeseTec60/Totale60,0)","v":6244.9578230725092},null,"Interventi Superbonus",{"$f":"Totale60","v":215496.86207690838},{"$f":"IF(Totale60<>0,K184*Import60/Totale60,0)","v":194680.33600000001},{"$f":"IF(Totale60<>0,K184*SpeseTec60/Totale60,0)","v":20816.526076908362}]
[null,null,null,null,"Quota a Carico x Altri Interventi",{"$f":"L170","v":0},{"$f":"IF(L169<>0,F185*J169/L169,0)","v":0},{"$f":"IF(L169<>0,F185*K169/L169,0)","v":0},null,"Altri Interventi",{"$f":"L169","v":0},{"$f":"IF(L169<>0,K185*J169/L169,0)","v":0},{"$f":"IF(L169<>0,K185*K169/L169,0)","v":0}]
[null,null,null,null,"per Cessione Credito Superbonus",{"$f":"M180","v":13713.436677621445},{"$f":"IF(Totale60<>0,F186*Import60/Totale60,0)","v":12388.748654545458},{"$f":"IF(Totale60<>0,F186*SpeseTec60/Totale60,0)","v":1324.6880230759871},null,"Costi Cessione",{"$f":"F186+F187","v":13713.436677621445},{"$f":"G186+G187","v":12388.748654545458},{"$f":"H186+H187","v":1324.6880230759871}]
[null,null,null,null,"per Cessione Credito Altri Interventi",{"$f":"M181","v":0},{"$f":"IF(L169<>0,F187*J169/L169,0)","v":0},{"$f":"IF(L169<>0,F187*K169/L169,0)","v":0},null,"Sommano",{"$f":"SUM(K184:K186)","v":229210.29875452982},{"$f":"SUM(L184:L186)","v":207069.08465454547},{"$f":"SUM(M184:M186)","v":22141.214099984347}]
[null,null,null,null,"Sommano",{"$f":"SUM(F184:F187)","v":78362.495300693961},{"$f":"SUM(G184:G187)","v":70792.849454545474},{"$f":"SUM(H184:H187)","v":7569.6458461484963}]

{"sheet":"SAL.Finale","index":7,"n_rows":188,"n_cols":55,"rows_kept":188,"cut":false,"hidden":false,"merged":[[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],[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],[46,22,46,23],[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],[33,26,33,27],[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],[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],[57,2,57,4],[58,2,58,4],[56,2,56,3],[72,2,72,13],[73,2,73,13],[163,2,163,4],[162,2,162,13],[157,2,157,10],[153,2,153,3],[71,2,71,13],[70,2,70,13],[69,2,69,13],[77,2,77,13],[78,2,78,4],[80,2,80,3],[81,2,81,3],[82,2,82,3],[83,2,83,4],[84,2,84,4],[85,2,85,4],[86,2,86,4],[87,2,87,4],[88,2,88,4],[89,2,89,4],[179,2,179,6],[168,2,168,4],[169,2,169,10],[173,2,173,4],[174,2,174,4],[175,2,175,4],[172,2,172,4],[176,2,176,4],[177,2,177,5],[171,2,171,4],[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],[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],[56,22,56,23],[183,18,183,19],[183,20,183,21],[180,18,180,19],[180,20,180,21],[179,18,179,19],[179,20,179,21],[168,20,168,21],[171,16,172,19],[168,17,168,19],[172,20,172,21],[171,20,171,21],[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],[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],[45,20,45,21],[40,20,40,21],[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],[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],[22,24,22,25],[29,26,29,27],[22,26,22,27],[26,24,26,25],[28,24,28,25],[23,24,23,25],[20,26,20,27],[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],[10,43,10,44],[12,40,12,41],[13,43,13,44],[13,26,13,27],[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],[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],[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],[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],[9,22,9,23],[9,20,9,21],[9,24,9,25],[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],[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],[16,40,16,41],[16,43,16,44],[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],[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],[27,43,27,44],[29,43,29,44],[30,43,30,44],[23,43,23,44],[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],[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],[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],[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],[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],[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],[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],[63,51,63,52],[60,51,60,52],[61,51,61,52],[170,32,170,37],[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],[77,32,77,37],[58,26,58,27],[58,24,58,25],[164,26,164,27],[163,24,163,27],[163,22,163,23],[164,22,164,23],[155,16,156,19],[155,22,155,23],[165,18,165,19],[156,20,156,21],[156,22,156,23],[155,24,155,27],[58,20,58,21],[163,20,163,21],[164,20,164,21],[164,18,164,19],[164,24,164,25],[58,17,58,19],[58,22,58,23],[77,16,77,27],[78,18,78,19],[78,20,78,21],[78,22,78,23],[78,24,78,27],[171,32,172,32],[162,32,162,37],[154,32,154,37],[155,32,156,32],[172,22,172,23],[168,24,168,25],[172,24,172,25],[172,26,172,27],[171,24,171,27],[168,26,168,27],[171,22,171,23],[168,22,168,23],[156,26,156,27],[156,24,156,25],[162,16,162,27],[155,20,155,21],[167,20,167,21],[167,18,167,19],[165,24,165,25],[166,26,166,27],[165,26,165,27],[165,20,165,21],[166,22,166,23],[166,24,166,25],[167,26,167,27],[167,24,167,25],[167,22,167,23],[166,20,166,21],[166,18,166,19],[165,22,165,23],[167,2,167,3],[155,2,156,4],[164,2,164,3],[166,2,166,3],[165,2,165,3],[159,2,159,13],[163,18,163,19],[80,18,80,19],[80,20,80,21],[80,22,80,23],[80,24,80,25],[80,26,80,27],[79,2,79,3],[79,18,79,19],[79,20,79,21],[79,22,79,23],[79,24,79,25],[79,26,79,27],[82,18,82,19],[82,20,82,21],[82,22,82,23],[82,24,82,25],[82,26,82,27],[81,18,81,19],[81,20,81,21],[81,22,81,23],[81,24,81,25],[81,26,81,27],[84,18,84,19],[84,20,84,21],[84,22,84,23],[84,24,84,25],[84,26,84,27],[83,18,83,19],[83,20,83,21],[83,22,83,23],[83,24,83,25],[83,26,83,27],[86,18,86,19],[86,20,86,21],[86,22,86,23],[86,24,86,25],[86,26,86,27],[85,18,85,19],[85,20,85,21],[85,22,85,23],[85,24,85,25],[85,26,85,27],[88,18,88,19],[88,20,88,21],[88,22,88,23],[88,24,88,25],[88,26,88,27],[87,18,87,19],[87,20,87,21],[87,22,87,23],[87,24,87,25],[87,26,87,27],[91,2,91,3],[91,18,91,19],[91,20,91,21],[91,22,91,23],[91,24,91,25],[91,26,91,27],[89,18,89,19],[89,20,89,21],[89,22,89,23],[89,24,89,25],[89,26,89,27],[90,2,90,4],[90,18,90,19],[90,20,90,21],[90,22,90,23],[90,24,90,25],[90,26,90,27],[93,2,93,3],[93,18,93,19],[93,20,93,21],[93,22,93,23],[93,24,93,25],[93,26,93,27],[92,2,92,3],[92,18,92,19],[92,20,92,21],[92,22,92,23],[92,24,92,25],[92,26,92,27],[96,24,96,25],[96,26,96,27],[95,2,95,4],[95,18,95,19],[95,20,95,21],[95,22,95,23],[95,24,95,25],[95,26,95,27],[94,2,94,3],[94,18,94,19],[94,20,94,21],[94,22,94,23],[94,24,94,25],[94,26,94,27],[111,2,111,13],[107,2,107,13],[108,2,108,13],[109,2,109,13],[110,2,110,13],[96,2,96,4],[96,17,96,19],[96,20,96,21],[96,22,96,23],[118,2,118,3],[118,18,118,19],[118,20,118,21],[118,22,118,23],[118,24,118,25],[118,26,118,27],[117,2,117,3],[117,18,117,19],[117,20,117,21],[117,22,117,23],[117,24,117,25],[117,26,117,27],[120,2,120,3],[120,18,120,19],[120,20,120,21],[120,22,120,23],[120,24,120,25],[120,26,120,27],[119,2,119,3],[119,18,119,19],[119,20,119,21],[119,22,119,23],[119,24,119,25],[119,26,119,27],[122,2,122,4],[122,18,122,19],[122,20,122,21],[122,22,122,23],[122,24,122,25],[122,26,122,27],[121,2,121,4],[121,18,121,19],[121,20,121,21],[121,22,121,23],[121,24,121,25],[121,26,121,27],[124,2,124,4],[124,18,124,19],[124,20,124,21],[124,22,124,23],[124,24,124,25],[124,26,124,27],[123,2,123,4],[123,18,123,19],[123,20,123,21],[123,22,123,23],[123,24,123,25],[123,26,123,27],[126,2,126,4],[126,18,126,19],[126,20,126,21],[126,22,126,23],[126,24,126,25],[126,26,126,27],[125,2,125,4],[125,18,125,19],[125,20,125,21],[125,22,125,23],[125,24,125,25],[125,26,125,27],[127,2,127,4],[127,18,127,19],[127,20,127,21],[127,22,127,23],[127,24,127,25],[127,26,127,27],[128,2,128,4],[128,18,128,19],[128,20,128,21],[128,22,128,23],[128,24,128,25],[128,26,128,27],[130,2,130,3],[130,18,130,19],[130,20,130,21],[130,22,130,23],[130,24,130,25],[130,26,130,27],[129,2,129,3],[129,18,129,19],[129,20,129,21],[129,22,129,23],[129,24,129,25],[129,26,129,27],[133,26,133,27],[132,2,132,3],[132,18,132,19],[132,20,132,21],[132,22,132,23],[132,24,132,25],[132,26,132,27],[131,2,131,3],[131,18,131,19],[131,20,131,21],[131,22,131,23],[131,24,131,25],[131,26,131,27],[115,2,115,13],[115,16,115,27],[115,32,115,37],[116,2,116,4],[116,18,116,19],[116,20,116,21],[116,22,116,23],[116,24,116,27],[149,2,149,13],[145,2,145,13],[146,2,146,13],[147,2,147,13],[148,2,148,13],[134,2,134,4],[134,17,134,19],[134,20,134,21],[134,22,134,23],[134,24,134,25],[134,26,134,27],[133,2,133,4],[133,18,133,19],[133,20,133,21],[133,22,133,23],[133,24,133,25]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(\"SimMZ\",C:C,0)","v":154}]
[null,null,{"$f":"'SAL.30%'!C2","v":"Condominio Via Roma , 1 - 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 ",{"$f":"'Dati Gen'!G18","v":246502.56},{"$f":"'Dati Gen'!K18","v":24650.256000000001},{"$f":"'Dati Gen'!M18","v":271152.81599999999},"Importo Netto",{"$f":"'Dati Gen'!G20","v":246502.56},{"$f":"'Dati Gen'!K20","v":24650.256000000001},{"$f":"'Dati Gen'!M20","v":271152.81599999999},null,null,"*"]
[null,null,"29/08/2022",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":71718.603806513667},{"$f":"'Dati Gen'!K21","v":0},{"$f":"'Dati Gen'!M21","v":71718.603806513667},null,null,null,{"$f":"IF(Titolare!$B$16=\"Versione Demo\",\"Versione Demo\",IF('Computo-Massimali'!C6<>\"\",\"Attenzione! Tabella Computo-Massimali non completa. Si consiglia di completare, prima di registrare Voci di SAL\",\"\"))","v":"Versione Demo"}]
[null,null,"Oneri/Lavori x Sicurezza ",18904.59,null,null,null,null,null,null,{"$f":"'Dati Gen'!G22","v":"Importo Complessivo Progetto"},null,{"$f":"'Dati Gen'!M22","v":342871.41980651364}]
[]
[null,null,"INTERVENTI TRAINANTI",null,null,null,null,null,null,null,null,null,null,null,"..",null,{"$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 70% Spesa Ammessa"},"%SAL",null,null,"Interventi","Massimale  spesa","Verifica Max",null,"Spesa Ammessa",null,"Quota Eccedente Massimale Spesa ",null,{"$f":"CONCATENATE(\"Credito Spettante\",CHAR(10), percDetr*100,\"% Spesa Ammessa\",CHAR(10),\"Quota Imprese | Quota Tecnici\")","v":"Credito Spettante\n70% Spesa Ammessa\nQuota Imprese | Quota Tecnici"},null,null,null,null,null,null,null,"Interventi",{"$f":"IF('Dati Gen'!$B$38<>\"\",'Dati Gen'!$B$38,\"\")","v":"Impresa1"},{"$f":"IF('Dati Gen'!$B$39<>\"\",'Dati Gen'!$B$39,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":""},{"$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"},{"$f":"'Computo-Massimali'!F9","v":83307.570000000007},{"$f":"IF('Computo-Massimali'!F9<>0,'Computo-Massimali'!G9*F9/'Computo-Massimali'!F9,0)","v":0},{"$f":"SUM(F9:G9)","v":83307.570000000007},{"$f":"IF(('Computo-Massimali'!F9+'Computo-Massimali'!G9)<>0,'Computo-Massimali'!I9/('Computo-Massimali'!F9+'Computo-Massimali'!G9)*H9,0)","v":8330.7570000000014},{"$f":"H9+I9","v":91638.327000000005},{"$f":"IF('Computo-Massimali'!F9<>0,'Computo-Massimali'!K9*F9/'Computo-Massimali'!F9,0)","v":24237.892729849966},{"$f":"SUM(J9:K9)","v":115876.21972984997},{"$f":"IF(L9<=R9,L9*percDetr,R9*percDetr)","v":81113.353810894972},{"$f":"IF('Computo-Massimali'!L9>0,L9/'Computo-Massimali'!L9,0)","v":1},{"$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":115876.21972984997},{"$f":"IF(L9>R9,\"ko\",\"ok\")","v":"ok"},null,{"$f":"IF(L13<>0,(L9/L13)*U13,0)","v":115876.21972984997},null,{"$f":"IF(L9>R9,L9-R9,0)","v":0},null,{"$f":"IF(M9<>0,J9*M9/L9,0)","v":64146.8289},null,{"$f":"IF(M9<>0,K9*M9/L9,0)","v":16966.524910894976},null,null,null,null,null,{"$f":"Q9","v":"PV) Isolamento pareti perimetrali"},{"$f":"'Computo-Massimali'!BJ9","v":83307.570000000007},{"$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$25,\"\")","v":"Progettazione Architettonica"},null,{"$f":"IF('Dati Gen'!$C$25<>\"\",'Dati Gen'!$C$25,\"\")","v":"Architetto"},{"$f":"AV9/(1+AT9)","v":2849.6585977890059},null,{"$f":"'Dati Gen'!G25","v":0.04},{"$f":"AR9*AT9","v":113.98634391156024},{"$f":"AZ9/(1+AX9)","v":2963.6449417005661},null,{"$f":"'Dati Gen'!J25","v":0.22},{"$f":"AX9*(AR9+AU9)","v":652.00188717412459},{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$18*'Dati Gen'!M25/'Dati Gen'!$M$36,0)","v":3615.6468288746905},null,{"$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$26,\"\")","v":"Progettazione Termotecnica, APE"},null,{"$f":"IF('Dati Gen'!$C$26<>\"\",'Dati Gen'!$C$26,\"\")","v":"Ingegnere1"},{"$f":"AV10/(1+AT10)","v":2202.5450453658582},null,{"$f":"'Dati Gen'!G26","v":0.04},88.101801814634328,{"$f":"AZ10/(1+AX10)","v":2290.6468471804924},null,{"$f":"'Dati Gen'!J26","v":0.22},{"$f":"(AR10+AU10)*AX10","v":503.94230637970833},{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$18*'Dati Gen'!M26/'Dati Gen'!$M$36,0)","v":2794.5891535602004},null,{"$f":"IF(AQ10<>\"\",VLOOKUP(AQ10,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":"NO"}]
[null,null,{"$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$27,\"\")","v":"Direzione Lavori, CSE"},null,{"$f":"IF('Dati Gen'!$C$27<>\"\",'Dati Gen'!$C$27,\"\")","v":"Architetto"},7734.6059708264311,null,{"$f":"'Dati Gen'!G27","v":0.04},309.38423883305722,8043.9902096594888,null,{"$f":"'Dati Gen'!J27","v":0.22},1769.6778461250876,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$18*'Dati Gen'!M27/'Dati Gen'!$M$36,0)","v":9813.6680557845757},null,{"$f":"IF(AQ11<>\"\",VLOOKUP(AQ11,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":"NO"}]
[null,null,{"$f":"'Computo-Massimali'!C12","v":"PS) Isolamento Pavimenti"},null,{"$f":"'Computo-Massimali'!E12","v":"Esterno"},{"$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$28,\"\")","v":"DL., Computo, Contabilità, Asseverazione"},null,{"$f":"IF('Dati Gen'!$C$28<>\"\",'Dati Gen'!$C$28,\"\")","v":"Ingegnere1"},7078.6712047290721,null,{"$f":"'Dati Gen'!G28","v":0.04},283.14684818916288,7361.8180529182355,null,{"$f":"'Dati Gen'!J28","v":0.22},1619.5999716420117,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$18*'Dati Gen'!M28/'Dati Gen'!$M$36,0)","v":8981.4180245602474},null,{"$f":"IF(AQ12<>\"\",VLOOKUP(AQ12,'Dati Gen'!$B$44:$D$51,3,0),\"\")","v":"NO"}]
[null,null,{"$f":"'Computo-Massimali'!C13","v":"Totali Isolamento PV) PO) POND) PS) "},null,null,{"$f":"SUM(F9:F12)","v":83307.570000000007},{"$f":"SUM(G9:G12)","v":0},{"$f":"SUM(H9:H12)","v":83307.570000000007},8330.7570000000014,91638.327000000005,24237.892729849966,115876.21972984997,81113.353810894972,{"$f":"IF('Computo-Massimali'!L13>0,L13/'Computo-Massimali'!L13,0)","v":1},{"$f":"IF(F13>0,IF(F13-0.001>'Computo-Massimali'!F13,\">C.\",IF(F13+0.001<'SAL.60%'!F13,\"<S2\",\"\")),\"\")","v":""},null,"Totali Isolamento PV) PO) POND) PS) ",{"$f":"'Computo-Massimali'!T13","v":115876.21972984997},"ok",null,{"$f":"IF(L13<R13,L13,R13)","v":115876.21972984997},null,0,null,64146.8289,null,16966.524910894976,null,null,null,null,null,"Totali Isolamento PV) PO) POND) PS) ",{"$f":"SUM(AH9:AH12)","v":83307.570000000007},{"$f":"SUM(AI9:AI12)","v":0},{"$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,{"$f":"'Dati Gen'!G29","v":0},0,0,null,{"$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 = "},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},{"$f":"IF(F15>0,IF(F15-0.001>'Computo-Massimali'!F15,\">C.\",IF(F15+0.001<'SAL.60%'!F15,\"<S2\",\"\")),\"\")","v":""},"..","SismaBonus Zona 1,2 o 3         P.Classi = ",{"$f":"'Computo-Massimali'!T15","v":288000},"ok",null,{"$f":"IF(L15<R15,L15,R15)","v":0},null,0,null,0,null,0,null,null,null,null,null,"SismaBonus Zona 1,2 o 3         P.Classi = ",{"$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},83307.570000000007,8330.7570000000014,91638.327000000005,24237.892729849966,115876.21972984997,{"$f":"SUM(M13:M15)","v":81113.353810894972},{"$f":"IF('Computo-Massimali'!L16>0,L16/'Computo-Massimali'!L16,0)","v":1},{"$f":"IF(F16>0,IF(F16-0.001>'Computo-Massimali'!F16,\">C.\",IF(F16+0.001<'SAL.60%'!F16,\"<S2\",\"\")),\"\")","v":""},null,null,{"$f":"C16","v":"Totale interventi Trainanti  :  "},null,null,{"$f":"SUM(U13:V15)","v":115876.21972984997},null,{"$f":"SUM(W13:X15)","v":0},null,{"$f":"SUM(Y13:Z15)","v":64146.8289},null,{"$f":"SUM(AA13:AB15)","v":16966.524910894976},null,null,null,null,null,{"$f":"R16","v":"Totale interventi Trainanti  :  "},{"$f":"SUM(AH13:AH15)","v":83307.570000000007},{"$f":"SUM(AI13:AI15)","v":0},{"$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$35,\"\")","v":"Consulente"},2665.784641255595,null,{"$f":"'Dati Gen'!G35","v":0.04},106.63138565022381,2772.4160269058189,null,{"$f":"'Dati Gen'!J35","v":0.22},609.93152591928015,{"$f":"IF('Dati Gen'!$M$36<>0,$AZ$18*'Dati Gen'!M35/'Dati Gen'!$M$36,0)","v":3382.3475528250988},null,{"$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":22531.265459965962},null,{"$f":"SUM(AU9:AU17)","v":901.25061839863849},null,{"$f":"SUM(AV9:AW17)","v":23432.516078364602},null,null,{"$f":"SUM(AY9:AY17)","v":5155.1535372402122},{"$f":"K157","v":28587.669615604813}]
[null,null,"  Interventi",null,null,"Importo Lavori","Incidenza Sicurezza","Imponibile","Iva","Importo c.iva","Spese tecniche","Totale",{"$f":"$M$8","v":"Credito Spettante 70% Spesa Ammessa"},"%SAL",null,null,"Interventi","Massimale  spesa","Verifica Max",null,"Spesa Ammessa",null,"Quota Eccedente Massimale Spesa ",null,{"$f":"$Y$8","v":"Credito Spettante\n70% Spesa Ammessa\nQuota Imprese | Quota Tecnici"},null,null,null,null,null,null,null,"Interventi",{"$f":"IF('Dati Gen'!$B$38<>\"\",'Dati Gen'!$B$38,\"\")","v":"Impresa1"},{"$f":"IF('Dati Gen'!$B$39<>\"\",'Dati Gen'!$B$39,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":""},{"$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$44,\"\")","v":"Ingegnere1"},{"$f":"IF('Dati Gen'!$B$45<>\"\",'Dati Gen'!$B$45,\"\")","v":"Architetto"},{"$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":6838.64},{"$f":"IF('Computo-Massimali'!F21<>0,'Computo-Massimali'!G21*F21/'Computo-Massimali'!F21,0)","v":0},{"$f":"SUM(F21:G21)","v":6838.64},{"$f":"IF(('Computo-Massimali'!F21+'Computo-Massimali'!G21)<>0,'Computo-Massimali'!I21/('Computo-Massimali'!F21+'Computo-Massimali'!G21)*H21,0)","v":683.86400000000003},{"$f":"H21+I21","v":7522.5040000000008},{"$f":"IF('Computo-Massimali'!F21<>0,'Computo-Massimali'!K21*F21/'Computo-Massimali'!F21,0)","v":1989.6657979348233},{"$f":"SUM(J21:K21)","v":9512.1697979348246},{"$f":"IF(L21<=R21,L21*percDetr,R21*percDetr)","v":6658.5188585543765},{"$f":"IF('Computo-Massimali'!L21>0,L21/'Computo-Massimali'!L21,0)","v":1},{"$f":"IF(F21>0,IF(F21-0.001>'Computo-Massimali'!F21,\">C.\",IF(F21+0.001<'SAL.60%'!F21,\"<S2\",\"\")),\"\")","v":""},"..","PO) Isolamento coperture",{"$f":"'Computo-Massimali'!T21","v":9815.7698085364627},"ok",null,{"$f":"IF(L24<>0,(L21/L24)*U24,0)","v":9512.1697979348246},null,0,null,5265.7527999999993,null,1392.7660585543763,null,null,null,null,null,"PO) Isolamento coperture",{"$f":"'Computo-Massimali'!BJ21","v":6838.64},{"$f":"'Computo-Massimali'!BK21","v":0},{"$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":3615.6468288746905},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":"Esterno"},{"$f":"'Computo-Massimali'!F22","v":4949.5600000000004},{"$f":"IF('Computo-Massimali'!F22<>0,'Computo-Massimali'!G22*F22/'Computo-Massimali'!F22,0)","v":0},{"$f":"SUM(F22:G22)","v":4949.5600000000004},{"$f":"IF(('Computo-Massimali'!F22+'Computo-Massimali'!G22)<>0,'Computo-Massimali'!I22/('Computo-Massimali'!F22+'Computo-Massimali'!G22)*H22,0)","v":494.95600000000007},{"$f":"H22+I22","v":5444.5160000000005},{"$f":"IF('Computo-Massimali'!F22<>0,'Computo-Massimali'!K22*F22/'Computo-Massimali'!F22,0)","v":1440.0480573368804},{"$f":"SUM(J22:K22)","v":6884.564057336881},{"$f":"IF(L22<=R22,L22*percDetr,R22*percDetr)","v":4819.1948401358168},{"$f":"IF('Computo-Massimali'!L22>0,L22/'Computo-Massimali'!L22,0)","v":1},{"$f":"IF(F22>0,IF(F22-0.001>'Computo-Massimali'!F22,\">C.\",IF(F22+0.001<'SAL.60%'!F22,\"<S2\",\"\")),\"\")","v":""},"..","PS) Isolamento Pavimenti",{"$f":"'Computo-Massimali'!T22","v":6884.5640647122991},"ok",null,{"$f":"IF(L24<>0,(L22/L24)*U24,0)","v":6884.564057336881},null,0,null,3811.1612000000005,null,1008.0336401358164,null,null,null,null,null,"PS) Isolamento Pavimenti",{"$f":"'Computo-Massimali'!BJ22","v":4949.5600000000004},{"$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":2794.5891535602004},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"},{"$f":"'Computo-Massimali'!F23","v":3162.33},{"$f":"IF('Computo-Massimali'!F23<>0,'Computo-Massimali'!G23*F23/'Computo-Massimali'!F23,0)","v":0},{"$f":"SUM(F23:G23)","v":3162.33},{"$f":"IF(('Computo-Massimali'!F23+'Computo-Massimali'!G23)<>0,'Computo-Massimali'!I23/('Computo-Massimali'!F23+'Computo-Massimali'!G23)*H23,0)","v":316.233},{"$f":"H23+I23","v":3478.5630000000001},{"$f":"IF('Computo-Massimali'!F23<>0,'Computo-Massimali'!K23*F23/'Computo-Massimali'!F23,0)","v":920.06303048314135},{"$f":"SUM(J23:K23)","v":4398.6260304831412},{"$f":"IF(L23<=R23,L23*percDetr,R23*percDetr)","v":3079.0382213381986},{"$f":"IF('Computo-Massimali'!L23>0,L23/'Computo-Massimali'!L23,0)","v":1},{"$f":"IF(F23>0,IF(F23-0.001>'Computo-Massimali'!F23,\">C.\",IF(F23+0.001<'SAL.60%'!F23,\"<S2\",\"\")),\"\")","v":"<S2"},"..","IN) Serramenti con chiusure oscuranti",{"$f":"'Computo-Massimali'!T23","v":7877.1890399076183},"ok",null,{"$f":"IF(L24<>0,(L23/L24)*U24,0)","v":4398.6260304831412},null,0,null,2434.9940999999999,null,644.04412133819892,null,null,null,null,null,"IN) Serramenti con chiusure oscuranti",{"$f":"'Computo-Massimali'!BJ23","v":3162.33},{"$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},9813.6680557845757,0,0,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":14950.53},0,14950.53,1495.0530000000001,16445.582999999999,4349.7768857548454,20795.359885754846,{"$f":"SUM(M20:M23)","v":14556.751920028391},{"$f":"IF('Computo-Massimali'!L24>0,L24/'Computo-Massimali'!L24,0)","v":1},{"$f":"IF(F24>0,IF(F24-0.001>'Computo-Massimali'!F24,\">C.\",IF(F24+0.001<'SAL.60%'!F24,\"<S2\",\"\")),\"\")","v":""},null,"Totali Isolamento PV) PO) PS) e IN)",{"$f":"'Computo-Massimali'!T24","v":24577.522913156379},"ok",null,{"$f":"IF(L24<R24,L24,R24)","v":20795.359885754846},null,0,null,11511.908099999999,null,3044.8438200283917,null,null,null,null,null,"Totali Isolamento PV) PO) PS) e IN)",{"$f":"SUM(AH20:AH23)","v":14950.53},{"$f":"SUM(AI20:AI23)","v":0},{"$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":8981.4180245602474},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,0,0,3382.3475528250988,0,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":11776.007178120448},{"$f":"SUM(AP21:AP29)","v":13429.314884659267},{"$f":"SUM(AQ21:AQ29)","v":3382.3475528250988},{"$f":"SUM(AR21:AR29)","v":0},null,{"$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":28587.669615604813}]
[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$30,0)","v":0.41192609738614083},{"$f":"IF($BB$30<>0,AP30/$BB$30,0)","v":0.46975899278368483},{"$f":"IF($BB$30<>0,AQ30/$BB$30,0)","v":0.11831490983017436},{"$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",{"$f":"'Computo-Massimali'!T36","v":288000},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"EBA) Eliminazione Barriere architettoniche",{"$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,{"$f":"SUM(F24:F26)+SUM(F30:F36)","v":14950.53},0,14950.53,1495.0530000000001,16445.582999999999,4349.7768857548454,20795.359885754846,14556.751920028391,{"$f":"IF('Computo-Massimali'!L37>0,L37/'Computo-Massimali'!L37,0)","v":1},{"$f":"IF(F37>0,IF(F37-0.001>'Computo-Massimali'!F37,\">C.\",IF(F37+0.001<'SAL.60%'!F37,\"<S2\",\"\")),\"\")","v":""},null,null,{"$f":"C37","v":"Totale Interventi Trainati Parti Comuni : "},null,null,{"$f":"U24+U25+U26+SUM(U30:V36)","v":20795.359885754846},null,{"$f":"W24+W25+W26+SUM(W30:X36)","v":0},null,{"$f":"Y24+Y25+Y26+SUM(Y30:Z36)","v":11511.908099999999},null,{"$f":"AA24+AA25+AA26+SUM(AA30:AB36)","v":3044.8438200283917},null,null,null,null,null,{"$f":"R37","v":"Totale Interventi Trainati Parti Comuni : "},{"$f":"AH24+AH25+AH26+SUM(AH30:AH36)","v":14950.53},{"$f":"AI24+AI25+AI26+SUM(AI30:AI36)","v":0},{"$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,{"$f":"CONCATENATE(\"INTERVENTI TRAINATI Unità Immobiliare N.1\",IF(UnitàImmobiliari!B3<>\"\", \" - Foglio \" & UnitàImmobiliari!B3 & \" P.lla \" & UnitàImmobiliari!C3 & \" Sub. \" & UnitàImmobiliari!D3,\"\"),IF(UnitàImmobiliari!I3<>\"\",\" @ \",\"\"),IFERROR(INDEX(Committenti!B3:D1017,MATCH(UnitàImmobiliari!I3,Committenti!D3:D1017,0),1),\"\"),\" \",IFERROR(INDEX(Committenti!B3:D1017,MATCH(UnitàImmobiliari!I3,Committenti!D3:D1017,0),2),\"\"))","v":"INTERVENTI TRAINATI Unità Immobiliare N.1 - Foglio 302 P.lla 200 Sub. 1 @ Prato Pietro"},null,null,null,null,null,null,null,null,null,null,null,"..",null,{"$f":"CONCATENATE(\"Verifica Massimali di Spesa \",C40)","v":"Verifica Massimali di Spesa INTERVENTI TRAINATI Unità Immobiliare N.1 - Foglio 302 P.lla 200 Sub. 1 @ Prato Pietro"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!BI40","v":"Ripartizione tra le Imprese -  Imponibile Lavori INTERVENTI TRAINATI Unità Immobiliare N.1 - Foglio 302 P.lla 200 Sub. 1 @ Prato Pietro"},null,null,null,null,null,null,null,"Ripartizione Spese Tecniche / Lavoro : SAL. Finale - ALTRI INTERVENTI"]
[null,null,"  Interventi",null,null,"Importo Lavori","Incidenza Sicurezza","Imponibile","Iva","Importo c.iva","Spese tecniche","Totale",{"$f":"$M$8","v":"Credito Spettante 70% Spesa Ammessa"},"%SAL",null,null,"Interventi","Massimale  spesa","Verifica Max",null,"Spesa Ammessa",null,"Quota Eccedente Massimale Spesa ",null,{"$f":"$Y$8","v":"Credito Spettante\n70% Spesa Ammessa\nQuota Imprese | Quota Tecnici"},null,null,null,null,null,null,null,"Interventi",{"$f":"IF('Dati Gen'!$B$38<>\"\",'Dati Gen'!$B$38,\"\")","v":"Impresa1"},{"$f":"IF('Dati Gen'!$B$39<>\"\",'Dati Gen'!$B$39,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":""},{"$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"},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$25,\"\")","v":"Progettazione Architettonica"},null,{"$f":"IF('Dati Gen'!$C$25<>\"\",'Dati Gen'!$C$25,\"\")","v":"Architetto"},{"$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:D43","v":"PO) Isolamento coperture"},null,"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},{"$f":"IF(F43>0,IF(F43-0.001>'Computo-Massimali'!F43,\">C.\",IF(F43+0.001<'SAL.60%'!F43,\"<S2\",\"\")),\"\")","v":""},"..","PO) Isolamento coperture",{"$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$26,\"\")","v":"Progettazione Termotecnica, APE"},null,{"$f":"IF('Dati Gen'!$C$26<>\"\",'Dati Gen'!$C$26,\"\")","v":"Ingegnere1"},0,null,{"$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$51,3,0),\"\")","v":"NO"}]
[null,null,{"$f":"'Computo-Massimali'!C44:D44","v":"PS) Isolamento Pavimenti"},null,"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},{"$f":"IF(F44>0,IF(F44-0.001>'Computo-Massimali'!F44,\">C.\",IF(F44+0.001<'SAL.60%'!F44,\"<S2\",\"\")),\"\")","v":""},"..","PS) Isolamento Pavimenti",{"$f":"'Computo-Massimali'!T44","v":21428.32046207038},"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":15405.588058000001},{"$f":"'Computo-Massimali'!BK44","v":0},{"$f":"'Computo-Massimali'!BL44","v":0},{"$f":"'Computo-Massimali'!BM44","v":0},{"$f":"'Computo-Massimali'!BN44","v":0},{"$f":"IF(ABS(SUM(AH44:AL44)-H44)>0.01,\"err. Somma\",IF(AH44>'Computo-Massimali'!BJ44,\"Err.1\",IF(AI44>'Computo-Massimali'!BK44,\"Err.2\",IF(AJ44>'Computo-Massimali'!BL44,\"Err.3\",IF(AK44>'Computo-Massimali'!BM44,\"Err.4\",IF(AL44>'Computo-Massimali'!BN44,\"Err.5\",\"\"))))))","v":"err. Somma"},null,{"$f":"IF('Dati Gen'!$B$27<>\"\",'Dati Gen'!$B$27,\"\")","v":"Direzione Lavori, CSE"},null,{"$f":"IF('Dati Gen'!$C$27<>\"\",'Dati Gen'!$C$27,\"\")","v":"Architetto"},0,null,{"$f":"'Dati Gen'!G27","v":0.04},0,{"$f":"AZ44/(1+AX44)","v":0},null,{"$f":"'Dati Gen'!J27","v":0.22},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$51,3,0),\"\")","v":"NO"}]
[null,null,{"$f":"'Computo-Massimali'!C45:D45","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.60%'!F45,\"<S2\",\"\")),\"\")","v":""},"..","IN) Serramenti con chiusure oscuranti",{"$f":"'Computo-Massimali'!T45","v":21207.36162790767},"ok",null,{"$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",{"$f":"'Computo-Massimali'!BJ45","v":15246.73},{"$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":"err. Somma"},null,{"$f":"IF('Dati Gen'!$B$28<>\"\",'Dati Gen'!$B$28,\"\")","v":"DL., Computo, Contabilità, Asseverazione"},null,{"$f":"IF('Dati Gen'!$C$28<>\"\",'Dati Gen'!$C$28,\"\")","v":"Ingegnere1"},0,null,{"$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$51,3,0),\"\")","v":"NO"}]
[null,null,{"$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",{"$f":"'Computo-Massimali'!T46","v":42635.68208997805},"ok",null,{"$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",{"$f":"SUM(AH42:AH45)","v":30652.318058000001},{"$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},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,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 PC)Altro"},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},{"$f":"IF(F48>0,IF(F48-0.001>'Computo-Massimali'!F48,\">C.\",IF(F48+0.001<'SAL.60%'!F48,\"<S2\",\"\")),\"\")","v":""},"..","Impianti climatizzazione con  con PC)Altro",{"$f":"'Computo-Massimali'!T48","v":23283.326171422224},"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 PC)Altro",{"$f":"'Computo-Massimali'!BJ48","v":16739.22},{"$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":"err. Somma"},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,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":23283.326171422224},"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":16739.22},{"$f":"SUM(AI48:AI49)","v":0},{"$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},{"$f":"IF(F51>0,IF(F51-0.001>'Computo-Massimali'!F51,\">C.\",IF(F51+0.001<'SAL.60%'!F51,\"<S2\",\"\")),\"\")","v":""},"..","CO) Sistemi di Microgenerazione - Celle a combustibile",{"$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,{"$f":"SUM(AR42:AS50)","v":0},null,{"$f":"SUM(AU42:AU50)","v":0},null,{"$f":"SUM(AV42:AW50)","v":0},null,null,{"$f":"SUM(AY42:AY50)","v":0},{"$f":"K169","v":0}]
[null,null,{"$f":"'Computo-Massimali'!C52:D52","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},{"$f":"IF(F52>0,IF(F52-0.001>'Computo-Massimali'!F52,\">C.\",IF(F52+0.001<'SAL.60%'!F52,\"<S2\",\"\")),\"\")","v":""},"..","IB) Generatori a Biomassa",{"$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,{"$f":"'Computo-Massimali'!C53:D53","v":"BA) Building Automation"},null,null,0,{"$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$44,\"\")","v":"Ingegnere1"},{"$f":"IF('Dati Gen'!$B$45<>\"\",'Dati Gen'!$B$45,\"\")","v":"Architetto"},{"$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,{"$f":"'Computo-Massimali'!E54","v":"Scoperti"},0,{"$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":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,{"$f":"'Computo-Massimali'!C55:D55","v":"FV) Solare Fotovoltaico [ kWp ]"},null,{"$f":"'Computo-Massimali'!E55","v":2.4449040000000002},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":5867.7696000000005},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"FV) Solare Fotovoltaico [ kWp ]",{"$f":"'Computo-Massimali'!BJ55","v":6609.78},{"$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":"err. Somma"},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":8.9812800000000017},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":8981.2800000000025},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"AC) Sistema di Accumulo [ kWh ]",{"$f":"'Computo-Massimali'!BJ56","v":7619.54},{"$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":"err. Somma"},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},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":1500},"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,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 U.Imm.N.1",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,{"$f":"C59","v":"Totale Interventi Trainati U.Imm.N.1"},null,null,{"$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 U.Imm.N.1"},{"$f":"AH46+AH47+SUM(AH50:AH58)","v":61620.858057999998},{"$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$63,0)","v":0}]
[]
[]
[]
[]
[]
[null,null,"Note"]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"CONCATENATE(\"INTERVENTI TRAINATI Unità Immobiliare N.2\",IF(UnitàImmobiliari!B4<>\"\", \" - Foglio \" & UnitàImmobiliari!B4 & \" P.lla \" & UnitàImmobiliari!C4 & \" Sub. \" & UnitàImmobiliari!D4,\"\"),IF(UnitàImmobiliari!I4<>\"\",\" @ \",\"\"),IFERROR(INDEX(Committenti!B3:D1017,MATCH(UnitàImmobiliari!I4,Committenti!D3:D1017,0),1),\"\"),\" \",IFERROR(INDEX(Committenti!B3:D1017,MATCH(UnitàImmobiliari!I4,Committenti!D3:D1017,0),2),\"\"))","v":"INTERVENTI TRAINATI Unità Immobiliare N.2 - Foglio 302 P.lla 201 Sub. 1 @ Prato Pietro"},null,null,null,null,null,null,null,null,null,null,null,"..",null,{"$f":"CONCATENATE(\"Verifica Massimali di Spesa \",C78)","v":"Verifica Massimali di Spesa INTERVENTI TRAINATI Unità Immobiliare N.2 - Foglio 302 P.lla 201 Sub. 1 @ Prato Pietro"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!BI78","v":"Ripartizione tra le Imprese -  Imponibile Lavori INTERVENTI TRAINATI Unità Immobiliare N.2 - Foglio 302 P.lla 201 Sub. 1 @ Prato Pietro"}]
[null,null,"  Interventi",null,null,"Importo Lavori","Incidenza Sicurezza","Imponibile","Iva","Importo c.iva","Spese tecniche","Totale",{"$f":"$M$8","v":"Credito Spettante 70% Spesa Ammessa"},"%SAL",null,null,"Interventi","Massimale  spesa","Verifica Max",null,"Spesa Ammessa",null,"Quota Eccedente Massimale Spesa ",null,{"$f":"$Y$8","v":"Credito Spettante\n70% Spesa Ammessa\nQuota Imprese | Quota Tecnici"},null,null,null,null,null,null,null,"Interventi",{"$f":"IF('Dati Gen'!$B$38<>\"\",'Dati Gen'!$B$38,\"\")","v":"Impresa1"},{"$f":"IF('Dati Gen'!$B$39<>\"\",'Dati Gen'!$B$39,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$42<>\"\",'Dati Gen'!$B$42,\"\")","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C80:D80","v":"PV) Isolamento pareti perimetrali"},null,{"$f":"'Computo-Massimali'!E80","v":"Esterno"},0,{"$f":"IF('Computo-Massimali'!F80<>0,'Computo-Massimali'!G80*F80/'Computo-Massimali'!F80,0)","v":0},{"$f":"SUM(F80:G80)","v":0},{"$f":"IF(('Computo-Massimali'!F80+'Computo-Massimali'!G80)<>0,'Computo-Massimali'!I80/('Computo-Massimali'!F80+'Computo-Massimali'!G80)*H80,0)","v":0},{"$f":"H80+I80","v":0},{"$f":"IF('Computo-Massimali'!F80<>0,'Computo-Massimali'!K80*F80/'Computo-Massimali'!F80,0)","v":0},{"$f":"SUM(J80:K80)","v":0},{"$f":"IF(L80<=R80,L80*percDetr,R80*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L80>0,L80/'Computo-Massimali'!L80,0)","v":0},{"$f":"IF(F80>0,IF(F80-0.001>'Computo-Massimali'!F80,\">C.\",IF(F80+0.001<'SAL.60%'!F80,\"<S2\",\"\")),\"\")","v":""},"..",{"$f":"C80","v":"PV) Isolamento pareti perimetrali"},{"$f":"'Computo-Massimali'!T80","v":0},{"$f":"IF(L80>R80,\"ko\",\"ok\")","v":"ok"},null,{"$f":"IF(L84<>0,(L80/L84)*U84,0)","v":0},null,{"$f":"IF(L80>R80,L80-R80,0)","v":0},null,{"$f":"IF(M80<>0,J80*M80/L80,0)","v":0},null,{"$f":"IF(M80<>0,K80*M80/L80,0)","v":0},null,null,null,null,null,{"$f":"Q80","v":"PV) Isolamento pareti perimetrali"},0,0,0,0,0,{"$f":"IF(ABS(SUM(AH80:AL80)-H80)>0.01,\"err. Somma\",IF(AH80>'Computo-Massimali'!BJ80,\"Err.1\",IF(AI80>'Computo-Massimali'!BK80,\"Err.2\",IF(AJ80>'Computo-Massimali'!BL80,\"Err.3\",IF(AK80>'Computo-Massimali'!BM80,\"Err.4\",IF(AL80>'Computo-Massimali'!BN80,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C81:D81","v":"PO) Isolamento coperture"},null,"Esterno",0,{"$f":"IF('Computo-Massimali'!F81<>0,'Computo-Massimali'!G81*F81/'Computo-Massimali'!F81,0)","v":0},{"$f":"SUM(F81:G81)","v":0},{"$f":"IF(('Computo-Massimali'!F81+'Computo-Massimali'!G81)<>0,'Computo-Massimali'!I81/('Computo-Massimali'!F81+'Computo-Massimali'!G81)*H81,0)","v":0},{"$f":"H81+I81","v":0},{"$f":"IF('Computo-Massimali'!F81<>0,'Computo-Massimali'!K81*F81/'Computo-Massimali'!F81,0)","v":0},{"$f":"SUM(J81:K81)","v":0},{"$f":"IF(L81<=R81,L81*percDetr,R81*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L81>0,L81/'Computo-Massimali'!L81,0)","v":0},{"$f":"IF(F81>0,IF(F81-0.001>'Computo-Massimali'!F81,\">C.\",IF(F81+0.001<'SAL.60%'!F81,\"<S2\",\"\")),\"\")","v":""},"..","PO) Isolamento coperture",{"$f":"'Computo-Massimali'!T81","v":0},"ok",null,{"$f":"IF(L84<>0,(L81/L84)*U84,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"PO) Isolamento coperture",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH81:AL81)-H81)>0.01,\"err. Somma\",IF(AH81>'Computo-Massimali'!BJ81,\"Err.1\",IF(AI81>'Computo-Massimali'!BK81,\"Err.2\",IF(AJ81>'Computo-Massimali'!BL81,\"Err.3\",IF(AK81>'Computo-Massimali'!BM81,\"Err.4\",IF(AL81>'Computo-Massimali'!BN81,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C82:D82","v":"PS) Isolamento Pavimenti"},null,"Esterno",0,{"$f":"IF('Computo-Massimali'!F82<>0,'Computo-Massimali'!G82*F82/'Computo-Massimali'!F82,0)","v":0},{"$f":"SUM(F82:G82)","v":0},{"$f":"IF(('Computo-Massimali'!F82+'Computo-Massimali'!G82)<>0,'Computo-Massimali'!I82/('Computo-Massimali'!F82+'Computo-Massimali'!G82)*H82,0)","v":0},{"$f":"H82+I82","v":0},{"$f":"IF('Computo-Massimali'!F82<>0,'Computo-Massimali'!K82*F82/'Computo-Massimali'!F82,0)","v":0},{"$f":"SUM(J82:K82)","v":0},{"$f":"IF(L82<=R82,L82*percDetr,R82*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L82>0,L82/'Computo-Massimali'!L82,0)","v":0},{"$f":"IF(F82>0,IF(F82-0.001>'Computo-Massimali'!F82,\">C.\",IF(F82+0.001<'SAL.60%'!F82,\"<S2\",\"\")),\"\")","v":""},"..","PS) Isolamento Pavimenti",{"$f":"'Computo-Massimali'!T82","v":12330.215529551246},"ok",null,{"$f":"IF(L84<>0,(L82/L84)*U84,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"PS) Isolamento Pavimenti",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH82:AL82)-H82)>0.01,\"err. Somma\",IF(AH82>'Computo-Massimali'!BJ82,\"Err.1\",IF(AI82>'Computo-Massimali'!BK82,\"Err.2\",IF(AJ82>'Computo-Massimali'!BL82,\"Err.3\",IF(AK82>'Computo-Massimali'!BM82,\"Err.4\",IF(AL82>'Computo-Massimali'!BN82,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C83:D83","v":"IN) Serramenti con chiusure oscuranti"},null,{"$f":"'Computo-Massimali'!E83","v":"Zone D, E ed F"},0,{"$f":"IF('Computo-Massimali'!F83<>0,'Computo-Massimali'!G83*F83/'Computo-Massimali'!F83,0)","v":0},{"$f":"SUM(F83:G83)","v":0},{"$f":"IF(('Computo-Massimali'!F83+'Computo-Massimali'!G83)<>0,'Computo-Massimali'!I83/('Computo-Massimali'!F83+'Computo-Massimali'!G83)*H83,0)","v":0},{"$f":"H83+I83","v":0},{"$f":"IF('Computo-Massimali'!F83<>0,'Computo-Massimali'!K83*F83/'Computo-Massimali'!F83,0)","v":0},{"$f":"SUM(J83:K83)","v":0},{"$f":"IF(L83<=R83,L83*percDetr,R83*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L83>0,L83/'Computo-Massimali'!L83,0)","v":0},{"$f":"IF(F83>0,IF(F83-0.001>'Computo-Massimali'!F83,\">C.\",IF(F83+0.001<'SAL.60%'!F83,\"<S2\",\"\")),\"\")","v":""},"..","IN) Serramenti con chiusure oscuranti",{"$f":"'Computo-Massimali'!T83","v":11473.544721353011},"ok",null,{"$f":"IF(L84<>0,(L83/L84)*U84,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"IN) Serramenti con chiusure oscuranti",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH83:AL83)-H83)>0.01,\"err. Somma\",IF(AH83>'Computo-Massimali'!BJ83,\"Err.1\",IF(AI83>'Computo-Massimali'!BK83,\"Err.2\",IF(AJ83>'Computo-Massimali'!BL83,\"Err.3\",IF(AK83>'Computo-Massimali'!BM83,\"Err.4\",IF(AL83>'Computo-Massimali'!BN83,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C84:D84","v":"Totali Isolamento PV) PO) PS) e IN"},null,null,{"$f":"SUM(F80:F83)","v":0},{"$f":"SUM(G80:G83)","v":0},{"$f":"SUM(H80:H83)","v":0},0,0,{"$f":"SUM(K80:K83)","v":0},{"$f":"SUM(L80:L83)","v":0},{"$f":"SUM(M80:M83)","v":0},{"$f":"IF('Computo-Massimali'!L84>0,L84/'Computo-Massimali'!L84,0)","v":0},{"$f":"IF(F84>0,IF(F84-0.001>'Computo-Massimali'!F84,\">C.\",IF(F84+0.001<'SAL.60%'!F84,\"<S2\",\"\")),\"\")","v":""},null,"Totali Isolamento PV) PO) PS) e IN",{"$f":"'Computo-Massimali'!T84","v":23803.760250904255},"ok",null,{"$f":"IF(L84<R84,L84,R84)","v":0},null,0,null,0,null,0,null,null,null,null,null,"Totali Isolamento PV) PO) PS) e IN",{"$f":"SUM(AH80:AH83)","v":0},{"$f":"SUM(AI80:AI83)","v":0},{"$f":"SUM(AJ80:AJ83)","v":0},{"$f":"SUM(AK80:AK83)","v":0},{"$f":"SUM(AL80:AL83)","v":0}]
[null,null,{"$f":"'Computo-Massimali'!C85:D85","v":"SS) Schermature solari e chiusure oscuranti"},null,null,0,{"$f":"IF('Computo-Massimali'!F85<>0,'Computo-Massimali'!G85*F85/'Computo-Massimali'!F85,0)","v":0},{"$f":"SUM(F85:G85)","v":0},{"$f":"IF(('Computo-Massimali'!F85+'Computo-Massimali'!G85)<>0,'Computo-Massimali'!I85/('Computo-Massimali'!F85+'Computo-Massimali'!G85)*H85,0)","v":0},{"$f":"H85+I85","v":0},{"$f":"IF('Computo-Massimali'!F85<>0,'Computo-Massimali'!K85*F85/'Computo-Massimali'!F85,0)","v":0},{"$f":"SUM(J85:K85)","v":0},{"$f":"IF(L85<=R85,L85*percDetr,R85*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L85>0,L85/'Computo-Massimali'!L85,0)","v":0},{"$f":"IF(F85>0,IF(F85-0.001>'Computo-Massimali'!F85,\">C.\",IF(F85+0.001<'SAL.60%'!F85,\"<S2\",\"\")),\"\")","v":""},"..","SS) Schermature solari e chiusure oscuranti",{"$f":"'Computo-Massimali'!T85","v":0},"ok",null,{"$f":"IF(L85<R85,L85,R85)","v":0},null,0,null,0,null,0,null,null,null,null,null,"SS) Schermature solari e chiusure oscuranti",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH85:AL85)-H85)>0.01,\"err. Somma\",IF(AH85>'Computo-Massimali'!BJ85,\"Err.1\",IF(AI85>'Computo-Massimali'!BK85,\"Err.2\",IF(AJ85>'Computo-Massimali'!BL85,\"Err.3\",IF(AK85>'Computo-Massimali'!BM85,\"Err.4\",IF(AL85>'Computo-Massimali'!BN85,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"CONCATENATE('Computo-Massimali'!C86,\" con \",'Computo-Massimali'!D86)","v":"Impianti climatizzazione con  con PC)Altro"},null,null,0,{"$f":"IF('Computo-Massimali'!F86<>0,'Computo-Massimali'!G86*F86/'Computo-Massimali'!F86,0)","v":0},{"$f":"SUM(F86:G86)","v":0},{"$f":"IF(('Computo-Massimali'!F86+'Computo-Massimali'!G86)<>0,'Computo-Massimali'!I86/('Computo-Massimali'!F86+'Computo-Massimali'!G86)*H86,0)","v":0},{"$f":"H86+I86","v":0},{"$f":"IF('Computo-Massimali'!F86<>0,'Computo-Massimali'!K86*F86/'Computo-Massimali'!F86,0)","v":0},{"$f":"SUM(J86:K86)","v":0},{"$f":"IF(L86<=R86,L86*percDetr,R86*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L86>0,L86/'Computo-Massimali'!L86,0)","v":0},{"$f":"IF(F86>0,IF(F86-0.001>'Computo-Massimali'!F86,\">C.\",IF(F86+0.001<'SAL.60%'!F86,\"<S2\",\"\")),\"\")","v":""},"..","Impianti climatizzazione con  con PC)Altro",{"$f":"'Computo-Massimali'!T86","v":12916.077065307896},"ok",null,{"$f":"IF(L88<>0,(L86/L88)*U88,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"Impianti climatizzazione con  con PC)Altro",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH86:AL86)-H86)>0.01,\"err. Somma\",IF(AH86>'Computo-Massimali'!BJ86,\"Err.1\",IF(AI86>'Computo-Massimali'!BK86,\"Err.2\",IF(AJ86>'Computo-Massimali'!BL86,\"Err.3\",IF(AK86>'Computo-Massimali'!BM86,\"Err.4\",IF(AL86>'Computo-Massimali'!BN86,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C87:D87","v":"SA) Scaldacqua a pompa di calore"},null,null,0,{"$f":"IF('Computo-Massimali'!F87<>0,'Computo-Massimali'!G87*F87/'Computo-Massimali'!F87,0)","v":0},{"$f":"SUM(F87:G87)","v":0},{"$f":"IF(('Computo-Massimali'!F87+'Computo-Massimali'!G87)<>0,'Computo-Massimali'!I87/('Computo-Massimali'!F87+'Computo-Massimali'!G87)*H87,0)","v":0},{"$f":"H87+I87","v":0},{"$f":"IF('Computo-Massimali'!F87<>0,'Computo-Massimali'!K87*F87/'Computo-Massimali'!F87,0)","v":0},{"$f":"SUM(J87:K87)","v":0},{"$f":"IF(L87<=R87,L87*percDetr,R87*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L87>0,L87/'Computo-Massimali'!L87,0)","v":0},{"$f":"IF(F87>0,IF(F87-0.001>'Computo-Massimali'!F87,\">C.\",IF(F87+0.001<'SAL.60%'!F87,\"<S2\",\"\")),\"\")","v":""},"..","SA) Scaldacqua a pompa di calore",{"$f":"'Computo-Massimali'!T87","v":0},"ok",null,{"$f":"IF(L88<>0,(L87/L88)*U88,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"SA) Scaldacqua a pompa di calore",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH87:AL87)-H87)>0.01,\"err. Somma\",IF(AH87>'Computo-Massimali'!BJ87,\"Err.1\",IF(AI87>'Computo-Massimali'!BK87,\"Err.2\",IF(AJ87>'Computo-Massimali'!BL87,\"Err.3\",IF(AK87>'Computo-Massimali'!BM87,\"Err.4\",IF(AL87>'Computo-Massimali'!BN87,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C88:D88","v":"Totali Impianti ed  SA)"},null,null,{"$f":"SUM(F86:F87)","v":0},0,0,0,0,0,0,0,{"$f":"IF('Computo-Massimali'!L88>0,L88/'Computo-Massimali'!L88,0)","v":0},{"$f":"IF(F88>0,IF(F88-0.001>'Computo-Massimali'!F88,\">C.\",IF(F88+0.001<'SAL.60%'!F88,\"<S2\",\"\")),\"\")","v":""},null,"Totali Impianti ed  SA)",{"$f":"'Computo-Massimali'!T88","v":12916.077065307896},"ok",null,{"$f":"IF(L88<R88,L88,R88)","v":0},null,0,null,0,null,0,null,null,null,null,null,"Totali Impianti ed  SA)",{"$f":"SUM(AH86:AH87)","v":0},{"$f":"SUM(AI86:AI87)","v":0},{"$f":"SUM(AJ86:AJ87)","v":0},{"$f":"SUM(AK86:AK87)","v":0},{"$f":"SUM(AL86:AL87)","v":0}]
[null,null,{"$f":"CONCATENATE('Computo-Massimali'!C89,\" - \",'Computo-Massimali'!E89)","v":"CO) Sistemi di Microgenerazione - Celle a combustibile"},null,null,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},{"$f":"IF(L89<=R89,L89*percDetr,R89*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L89>0,L89/'Computo-Massimali'!L89,0)","v":0},{"$f":"IF(F89>0,IF(F89-0.001>'Computo-Massimali'!F89,\">C.\",IF(F89+0.001<'SAL.60%'!F89,\"<S2\",\"\")),\"\")","v":""},"..","CO) Sistemi di Microgenerazione - Celle a combustibile",{"$f":"'Computo-Massimali'!T89","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,{"$f":"IF(ABS(SUM(AH89:AL89)-H89)>0.01,\"err. Somma\",IF(AH89>'Computo-Massimali'!BJ89,\"Err.1\",IF(AI89>'Computo-Massimali'!BK89,\"Err.2\",IF(AJ89>'Computo-Massimali'!BL89,\"Err.3\",IF(AK89>'Computo-Massimali'!BM89,\"Err.4\",IF(AL89>'Computo-Massimali'!BN89,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C90:D90","v":"IB) Generatori a Biomassa"},null,null,0,{"$f":"IF('Computo-Massimali'!F90<>0,'Computo-Massimali'!G90*F90/'Computo-Massimali'!F90,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F90+'Computo-Massimali'!G90)<>0,'Computo-Massimali'!I90/('Computo-Massimali'!F90+'Computo-Massimali'!G90)*H90,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F90<>0,'Computo-Massimali'!K90*F90/'Computo-Massimali'!F90,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L90>0,L90/'Computo-Massimali'!L90,0)","v":0},{"$f":"IF(F90>0,IF(F90-0.001>'Computo-Massimali'!F90,\">C.\",IF(F90+0.001<'SAL.60%'!F90,\"<S2\",\"\")),\"\")","v":""},"..","IB) Generatori a Biomassa",{"$f":"'Computo-Massimali'!T90","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,{"$f":"IF(ABS(SUM(AH90:AL90)-H90)>0.01,\"err. Somma\",IF(AH90>'Computo-Massimali'!BJ90,\"Err.1\",IF(AI90>'Computo-Massimali'!BK90,\"Err.2\",IF(AJ90>'Computo-Massimali'!BL90,\"Err.3\",IF(AK90>'Computo-Massimali'!BM90,\"Err.4\",IF(AL90>'Computo-Massimali'!BN90,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C91:D91","v":"BA) Building Automation"},null,null,0,{"$f":"IF('Computo-Massimali'!F91<>0,'Computo-Massimali'!G91*F91/'Computo-Massimali'!F91,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F91+'Computo-Massimali'!G91)<>0,'Computo-Massimali'!I91/('Computo-Massimali'!F91+'Computo-Massimali'!G91)*H91,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F91<>0,'Computo-Massimali'!K91*F91/'Computo-Massimali'!F91,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L91>0,L91/'Computo-Massimali'!L91,0)","v":0},{"$f":"IF(F91>0,IF(F91-0.001>'Computo-Massimali'!F91,\">C.\",IF(F91+0.001<'SAL.60%'!F91,\"<S2\",\"\")),\"\")","v":""},"..","BA) Building Automation",{"$f":"'Computo-Massimali'!T91","v":0},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"BA) Building Automation",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH91:AL91)-H91)>0.01,\"err. Somma\",IF(AH91>'Computo-Massimali'!BJ91,\"Err.1\",IF(AI91>'Computo-Massimali'!BK91,\"Err.2\",IF(AJ91>'Computo-Massimali'!BL91,\"Err.3\",IF(AK91>'Computo-Massimali'!BM91,\"Err.4\",IF(AL91>'Computo-Massimali'!BN91,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C92:D92","v":"ST) Collettori Solari"},null,{"$f":"'Computo-Massimali'!E92","v":"Scoperti"},0,{"$f":"IF('Computo-Massimali'!F92<>0,'Computo-Massimali'!G92*F92/'Computo-Massimali'!F92,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F92+'Computo-Massimali'!G92)<>0,'Computo-Massimali'!I92/('Computo-Massimali'!F92+'Computo-Massimali'!G92)*H92,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F92<>0,'Computo-Massimali'!K92*F92/'Computo-Massimali'!F92,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L92>0,L92/'Computo-Massimali'!L92,0)","v":0},{"$f":"IF(F92>0,IF(F92-0.001>'Computo-Massimali'!F92,\">C.\",IF(F92+0.001<'SAL.60%'!F92,\"<S2\",\"\")),\"\")","v":""},"..","ST) Collettori Solari",{"$f":"'Computo-Massimali'!T92","v":0},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"ST) Collettori Solari",0,0,0,0,0,{"$f":"IF(ABS(SUM(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,{"$f":"'Computo-Massimali'!C93:D93","v":"FV) Solare Fotovoltaico [ kWp ]"},null,{"$f":"'Computo-Massimali'!E93","v":0.75734400000000002},0,{"$f":"IF('Computo-Massimali'!F93<>0,'Computo-Massimali'!G93*F93/'Computo-Massimali'!F93,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F93+'Computo-Massimali'!G93)<>0,'Computo-Massimali'!I93/('Computo-Massimali'!F93+'Computo-Massimali'!G93)*H93,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F93<>0,'Computo-Massimali'!K93*F93/'Computo-Massimali'!F93,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L93>0,L93/'Computo-Massimali'!L93,0)","v":0},{"$f":"IF(F93>0,IF(F93-0.001>'Computo-Massimali'!F93,\">C.\",IF(F93+0.001<'SAL.60%'!F93,\"<S2\",\"\")),\"\")","v":""},"..","FV) Solare Fotovoltaico [ kWp ]",{"$f":"'Computo-Massimali'!T93","v":1817.6256000000001},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"FV) Solare Fotovoltaico [ kWp ]",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH93:AL93)-H93)>0.01,\"err. Somma\",IF(AH93>'Computo-Massimali'!BJ93,\"Err.1\",IF(AI93>'Computo-Massimali'!BK93,\"Err.2\",IF(AJ93>'Computo-Massimali'!BL93,\"Err.3\",IF(AK93>'Computo-Massimali'!BM93,\"Err.4\",IF(AL93>'Computo-Massimali'!BN93,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C94:D94","v":"AC) Sistema di Accumulo [ kWh ]"},null,{"$f":"'Computo-Massimali'!E94","v":2.7820800000000001},0,{"$f":"IF('Computo-Massimali'!F94<>0,'Computo-Massimali'!G94*F94/'Computo-Massimali'!F94,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F94+'Computo-Massimali'!G94)<>0,'Computo-Massimali'!I94/('Computo-Massimali'!F94+'Computo-Massimali'!G94)*H94,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F94<>0,'Computo-Massimali'!K94*F94/'Computo-Massimali'!F94,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L94>0,L94/'Computo-Massimali'!L94,0)","v":0},{"$f":"IF(F94>0,IF(F94-0.001>'Computo-Massimali'!F94,\">C.\",IF(F94+0.001<'SAL.60%'!F94,\"<S2\",\"\")),\"\")","v":""},"..","AC) Sistema di Accumulo [ kWh ]",{"$f":"'Computo-Massimali'!T94","v":2782.08},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"AC) Sistema di Accumulo [ kWh ]",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH94:AL94)-H94)>0.01,\"err. Somma\",IF(AH94>'Computo-Massimali'!BJ94,\"Err.1\",IF(AI94>'Computo-Massimali'!BK94,\"Err.2\",IF(AJ94>'Computo-Massimali'!BL94,\"Err.3\",IF(AK94>'Computo-Massimali'!BM94,\"Err.4\",IF(AL94>'Computo-Massimali'!BN94,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C95:D95","v":"CR) Colonnine di Ricarica"},null,{"$f":"'Computo-Massimali'!E95","v":1},0,{"$f":"IF('Computo-Massimali'!F95<>0,'Computo-Massimali'!G95*F95/'Computo-Massimali'!F95,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F95+'Computo-Massimali'!G95)<>0,'Computo-Massimali'!I95/('Computo-Massimali'!F95+'Computo-Massimali'!G95)*H95,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F95<>0,'Computo-Massimali'!K95*F95/'Computo-Massimali'!F95,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L95>0,L95/'Computo-Massimali'!L95,0)","v":0},{"$f":"IF(F95>0,IF(F95-0.001>'Computo-Massimali'!F95,\">C.\",IF(F95+0.001<'SAL.60%'!F95,\"<S2\",\"\")),\"\")","v":""},"..","CR) Colonnine di Ricarica",{"$f":"'Computo-Massimali'!T95","v":1500},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"CR) Colonnine di Ricarica",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH95:AL95)-H95)>0.01,\"err. Somma\",IF(AH95>'Computo-Massimali'!BJ95,\"Err.1\",IF(AI95>'Computo-Massimali'!BK95,\"Err.2\",IF(AJ95>'Computo-Massimali'!BL95,\"Err.3\",IF(AK95>'Computo-Massimali'!BM95,\"Err.4\",IF(AL95>'Computo-Massimali'!BN95,\"Err.5\",\"\"))))))","v":""}]
[null,null,"EBA) Eliminazione Barriere architettoniche",null,null,0,{"$f":"IF('Computo-Massimali'!F96<>0,'Computo-Massimali'!G96*F96/'Computo-Massimali'!F96,0)","v":0},{"$f":"SUM(F96:G96)","v":0},{"$f":"IF(('Computo-Massimali'!F96+'Computo-Massimali'!G96)<>0,'Computo-Massimali'!I96/('Computo-Massimali'!F96+'Computo-Massimali'!G96)*H96,0)","v":0},0,0,0,0,{"$f":"IF('Computo-Massimali'!L96>0,L96/'Computo-Massimali'!L96,0)","v":0},{"$f":"IF(F96>0,IF(F96-0.001>'Computo-Massimali'!F96,\">C.\",IF(F96+0.001<'SAL.60%'!F96,\"<S2\",\"\")),\"\")","v":""},"..","EBA) Eliminazione Barriere architettoniche",{"$f":"'Computo-Massimali'!T96","v":96000},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"EBA) Eliminazione Barriere architettoniche",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH96:AL96)-H96)>0.01,\"err. Somma\",IF(AH96>'Computo-Massimali'!BJ96,\"Err.1\",IF(AI96>'Computo-Massimali'!BK96,\"Err.2\",IF(AJ96>'Computo-Massimali'!BL96,\"Err.3\",IF(AK96>'Computo-Massimali'!BM96,\"Err.4\",IF(AL96>'Computo-Massimali'!BN96,\"Err.5\",\"\"))))))","v":""}]
[null,null,"Totale Interventi Trainati U.Imm.N.2",null,null,{"$f":"IF(Titolare!$B$16=\"Versione Demo\",0,F84+F85+SUM(F88:F96))","v":0},{"$f":"G84+G85+SUM(G88:G96)","v":0},0,0,0,0,0,0,{"$f":"IF('Computo-Massimali'!L97>0,L97/'Computo-Massimali'!L97,0)","v":0},{"$f":"IF(F97>0,IF(F97-0.001>'Computo-Massimali'!F97,\">C.\",IF(F97+0.001<'SAL.60%'!F97,\"<S2\",\"\")),\"\")","v":""},null,null,{"$f":"C97","v":"Totale Interventi Trainati U.Imm.N.2"},null,null,{"$f":"U84+U85+SUM(U88:V96)","v":0},null,{"$f":"W84+W85+SUM(W88:X96)","v":0},null,{"$f":"Y84+Y85+SUM(Y88:Z96)","v":0},null,{"$f":"AA84+AA85+SUM(AA88:AB96)","v":0},null,null,null,null,null,{"$f":"R97","v":"Totale Interventi Trainati U.Imm.N.2"},{"$f":"AH84+AH85+SUM(AH88:AH96)","v":0},{"$f":"AI84+AI85+SUM(AI88:AI96)","v":0},{"$f":"AJ84+AJ85+SUM(AJ88:AJ96)","v":0},{"$f":"AK84+AK85+SUM(AK88:AK96)","v":0},{"$f":"AL84+AL85+SUM(AL88:AL96)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Note"]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"CONCATENATE(\"INTERVENTI TRAINATI Unità Immobiliare N.3\",IF(UnitàImmobiliari!B5<>\"\", \" - Foglio \" & UnitàImmobiliari!B5 & \" P.lla \" & UnitàImmobiliari!C5 & \" Sub. \" & UnitàImmobiliari!D5,\"\"),IF(UnitàImmobiliari!I5<>\"\",\" @ \",\"\"),IFERROR(INDEX(Committenti!B3:D1017,MATCH(UnitàImmobiliari!I5,Committenti!D3:D1017,0),1),\"\"),\" \",IFERROR(INDEX(Committenti!B3:D1017,MATCH(UnitàImmobiliari!I5,Committenti!D3:D1017,0),2),\"\"))","v":"INTERVENTI TRAINATI Unità Immobiliare N.3 - Foglio 302 P.lla 201 Sub. 3 @ Prato Pietro"},null,null,null,null,null,null,null,null,null,null,null,"..",null,{"$f":"CONCATENATE(\"Verifica Massimali di Spesa \",C116)","v":"Verifica Massimali di Spesa INTERVENTI TRAINATI Unità Immobiliare N.3 - Foglio 302 P.lla 201 Sub. 3 @ Prato Pietro"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!BI116","v":"Ripartizione tra le Imprese -  Imponibile Lavori INTERVENTI TRAINATI Unità Immobiliare N.3 - Foglio 302 P.lla 201 Sub. 3 @ Prato Pietro"}]
[null,null,"  Interventi",null,null,"Importo Lavori","Incidenza Sicurezza","Imponibile","Iva","Importo c.iva","Spese tecniche","Totale",{"$f":"$M$8","v":"Credito Spettante 70% Spesa Ammessa"},"%SAL",null,null,"Interventi","Massimale  spesa","Verifica Max",null,"Spesa Ammessa",null,"Quota Eccedente Massimale Spesa ",null,{"$f":"$Y$8","v":"Credito Spettante\n70% Spesa Ammessa\nQuota Imprese | Quota Tecnici"},null,null,null,null,null,null,null,"Interventi",{"$f":"IF('Dati Gen'!$B$38<>\"\",'Dati Gen'!$B$38,\"\")","v":"Impresa1"},{"$f":"IF('Dati Gen'!$B$39<>\"\",'Dati Gen'!$B$39,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$42<>\"\",'Dati Gen'!$B$42,\"\")","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C118:D118","v":"PV) Isolamento pareti perimetrali"},null,{"$f":"'Computo-Massimali'!E118","v":"Esterno"},0,{"$f":"IF('Computo-Massimali'!F118<>0,'Computo-Massimali'!G118*F118/'Computo-Massimali'!F118,0)","v":0},{"$f":"SUM(F118:G118)","v":0},{"$f":"IF(('Computo-Massimali'!F118+'Computo-Massimali'!G118)<>0,'Computo-Massimali'!I118/('Computo-Massimali'!F118+'Computo-Massimali'!G118)*H118,0)","v":0},{"$f":"H118+I118","v":0},{"$f":"IF('Computo-Massimali'!F118<>0,'Computo-Massimali'!K118*F118/'Computo-Massimali'!F118,0)","v":0},{"$f":"SUM(J118:K118)","v":0},{"$f":"IF(L118<=R118,L118*percDetr,R118*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L118>0,L118/'Computo-Massimali'!L118,0)","v":0},{"$f":"IF(F118>0,IF(F118-0.001>'Computo-Massimali'!F118,\">C.\",IF(F118+0.001<'SAL.60%'!F118,\"<S2\",\"\")),\"\")","v":""},"..",{"$f":"C118","v":"PV) Isolamento pareti perimetrali"},{"$f":"'Computo-Massimali'!T118","v":0},{"$f":"IF(L118>R118,\"ko\",\"ok\")","v":"ok"},null,{"$f":"IF(L122<>0,(L118/L122)*U122,0)","v":0},null,{"$f":"IF(L118>R118,L118-R118,0)","v":0},null,{"$f":"IF(M118<>0,J118*M118/L118,0)","v":0},null,{"$f":"IF(M118<>0,K118*M118/L118,0)","v":0},null,null,null,null,null,{"$f":"Q118","v":"PV) Isolamento pareti perimetrali"},0,0,0,0,0,{"$f":"IF(ABS(SUM(AH118:AL118)-H118)>0.01,\"err. Somma\",IF(AH118>'Computo-Massimali'!BJ118,\"Err.1\",IF(AI118>'Computo-Massimali'!BK118,\"Err.2\",IF(AJ118>'Computo-Massimali'!BL118,\"Err.3\",IF(AK118>'Computo-Massimali'!BM118,\"Err.4\",IF(AL118>'Computo-Massimali'!BN118,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C119:D119","v":"PO) Isolamento coperture"},null,"Esterno",0,{"$f":"IF('Computo-Massimali'!F119<>0,'Computo-Massimali'!G119*F119/'Computo-Massimali'!F119,0)","v":0},{"$f":"SUM(F119:G119)","v":0},{"$f":"IF(('Computo-Massimali'!F119+'Computo-Massimali'!G119)<>0,'Computo-Massimali'!I119/('Computo-Massimali'!F119+'Computo-Massimali'!G119)*H119,0)","v":0},{"$f":"H119+I119","v":0},{"$f":"IF('Computo-Massimali'!F119<>0,'Computo-Massimali'!K119*F119/'Computo-Massimali'!F119,0)","v":0},{"$f":"SUM(J119:K119)","v":0},{"$f":"IF(L119<=R119,L119*percDetr,R119*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L119>0,L119/'Computo-Massimali'!L119,0)","v":0},{"$f":"IF(F119>0,IF(F119-0.001>'Computo-Massimali'!F119,\">C.\",IF(F119+0.001<'SAL.60%'!F119,\"<S2\",\"\")),\"\")","v":""},"..","PO) Isolamento coperture",{"$f":"'Computo-Massimali'!T119","v":0},"ok",null,{"$f":"IF(L122<>0,(L119/L122)*U122,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"PO) Isolamento coperture",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH119:AL119)-H119)>0.01,\"err. Somma\",IF(AH119>'Computo-Massimali'!BJ119,\"Err.1\",IF(AI119>'Computo-Massimali'!BK119,\"Err.2\",IF(AJ119>'Computo-Massimali'!BL119,\"Err.3\",IF(AK119>'Computo-Massimali'!BM119,\"Err.4\",IF(AL119>'Computo-Massimali'!BN119,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C120:D120","v":"PS) Isolamento Pavimenti"},null,"Esterno",0,{"$f":"IF('Computo-Massimali'!F120<>0,'Computo-Massimali'!G120*F120/'Computo-Massimali'!F120,0)","v":0},{"$f":"SUM(F120:G120)","v":0},{"$f":"IF(('Computo-Massimali'!F120+'Computo-Massimali'!G120)<>0,'Computo-Massimali'!I120/('Computo-Massimali'!F120+'Computo-Massimali'!G120)*H120,0)","v":0},{"$f":"H120+I120","v":0},{"$f":"IF('Computo-Massimali'!F120<>0,'Computo-Massimali'!K120*F120/'Computo-Massimali'!F120,0)","v":0},{"$f":"SUM(J120:K120)","v":0},{"$f":"IF(L120<=R120,L120*percDetr,R120*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L120>0,L120/'Computo-Massimali'!L120,0)","v":0},{"$f":"IF(F120>0,IF(F120-0.001>'Computo-Massimali'!F120,\">C.\",IF(F120+0.001<'SAL.60%'!F120,\"<S2\",\"\")),\"\")","v":""},"..","PS) Isolamento Pavimenti",{"$f":"'Computo-Massimali'!T120","v":23596.622198867146},"ok",null,{"$f":"IF(L122<>0,(L120/L122)*U122,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"PS) Isolamento Pavimenti",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH120:AL120)-H120)>0.01,\"err. Somma\",IF(AH120>'Computo-Massimali'!BJ120,\"Err.1\",IF(AI120>'Computo-Massimali'!BK120,\"Err.2\",IF(AJ120>'Computo-Massimali'!BL120,\"Err.3\",IF(AK120>'Computo-Massimali'!BM120,\"Err.4\",IF(AL120>'Computo-Massimali'!BN120,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C121:D121","v":"IN) Serramenti con chiusure oscuranti"},null,{"$f":"'Computo-Massimali'!E121","v":"Zone D, E ed F"},0,{"$f":"IF('Computo-Massimali'!F121<>0,'Computo-Massimali'!G121*F121/'Computo-Massimali'!F121,0)","v":0},{"$f":"SUM(F121:G121)","v":0},{"$f":"IF(('Computo-Massimali'!F121+'Computo-Massimali'!G121)<>0,'Computo-Massimali'!I121/('Computo-Massimali'!F121+'Computo-Massimali'!G121)*H121,0)","v":0},{"$f":"H121+I121","v":0},{"$f":"IF('Computo-Massimali'!F121<>0,'Computo-Massimali'!K121*F121/'Computo-Massimali'!F121,0)","v":0},{"$f":"SUM(J121:K121)","v":0},{"$f":"IF(L121<=R121,L121*percDetr,R121*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L121>0,L121/'Computo-Massimali'!L121,0)","v":0},{"$f":"IF(F121>0,IF(F121-0.001>'Computo-Massimali'!F121,\">C.\",IF(F121+0.001<'SAL.60%'!F121,\"<S2\",\"\")),\"\")","v":""},"..","IN) Serramenti con chiusure oscuranti",{"$f":"'Computo-Massimali'!T121","v":24442.59605382583},"ok",null,{"$f":"IF(L122<>0,(L121/L122)*U122,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"IN) Serramenti con chiusure oscuranti",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH121:AL121)-H121)>0.01,\"err. Somma\",IF(AH121>'Computo-Massimali'!BJ121,\"Err.1\",IF(AI121>'Computo-Massimali'!BK121,\"Err.2\",IF(AJ121>'Computo-Massimali'!BL121,\"Err.3\",IF(AK121>'Computo-Massimali'!BM121,\"Err.4\",IF(AL121>'Computo-Massimali'!BN121,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C122:D122","v":"Totali Isolamento PV) PO) PS) e IN"},null,null,{"$f":"SUM(F118:F121)","v":0},{"$f":"SUM(G118:G121)","v":0},{"$f":"SUM(H118:H121)","v":0},0,0,{"$f":"SUM(K118:K121)","v":0},{"$f":"SUM(L118:L121)","v":0},{"$f":"SUM(M118:M121)","v":0},{"$f":"IF('Computo-Massimali'!L122>0,L122/'Computo-Massimali'!L122,0)","v":0},{"$f":"IF(F122>0,IF(F122-0.001>'Computo-Massimali'!F122,\">C.\",IF(F122+0.001<'SAL.60%'!F122,\"<S2\",\"\")),\"\")","v":""},null,"Totali Isolamento PV) PO) PS) e IN",{"$f":"'Computo-Massimali'!T122","v":48039.218252692976},"ok",null,{"$f":"IF(L122<R122,L122,R122)","v":0},null,0,null,0,null,0,null,null,null,null,null,"Totali Isolamento PV) PO) PS) e IN",{"$f":"SUM(AH118:AH121)","v":0},{"$f":"SUM(AI118:AI121)","v":0},{"$f":"SUM(AJ118:AJ121)","v":0},{"$f":"SUM(AK118:AK121)","v":0},{"$f":"SUM(AL118:AL121)","v":0}]
[null,null,{"$f":"'Computo-Massimali'!C123:D123","v":"SS) Schermature solari e chiusure oscuranti"},null,null,0,{"$f":"IF('Computo-Massimali'!F123<>0,'Computo-Massimali'!G123*F123/'Computo-Massimali'!F123,0)","v":0},{"$f":"SUM(F123:G123)","v":0},{"$f":"IF(('Computo-Massimali'!F123+'Computo-Massimali'!G123)<>0,'Computo-Massimali'!I123/('Computo-Massimali'!F123+'Computo-Massimali'!G123)*H123,0)","v":0},{"$f":"H123+I123","v":0},{"$f":"IF('Computo-Massimali'!F123<>0,'Computo-Massimali'!K123*F123/'Computo-Massimali'!F123,0)","v":0},{"$f":"SUM(J123:K123)","v":0},{"$f":"IF(L123<=R123,L123*percDetr,R123*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L123>0,L123/'Computo-Massimali'!L123,0)","v":0},{"$f":"IF(F123>0,IF(F123-0.001>'Computo-Massimali'!F123,\">C.\",IF(F123+0.001<'SAL.60%'!F123,\"<S2\",\"\")),\"\")","v":""},"..","SS) Schermature solari e chiusure oscuranti",{"$f":"'Computo-Massimali'!T123","v":0},"ok",null,{"$f":"IF(L123<R123,L123,R123)","v":0},null,0,null,0,null,0,null,null,null,null,null,"SS) Schermature solari e chiusure oscuranti",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH123:AL123)-H123)>0.01,\"err. Somma\",IF(AH123>'Computo-Massimali'!BJ123,\"Err.1\",IF(AI123>'Computo-Massimali'!BK123,\"Err.2\",IF(AJ123>'Computo-Massimali'!BL123,\"Err.3\",IF(AK123>'Computo-Massimali'!BM123,\"Err.4\",IF(AL123>'Computo-Massimali'!BN123,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"CONCATENATE('Computo-Massimali'!C124,\" con \",'Computo-Massimali'!D124)","v":"Impianti climatizzazione con  con PC)Altro"},null,null,0,{"$f":"IF('Computo-Massimali'!F124<>0,'Computo-Massimali'!G124*F124/'Computo-Massimali'!F124,0)","v":0},{"$f":"SUM(F124:G124)","v":0},{"$f":"IF(('Computo-Massimali'!F124+'Computo-Massimali'!G124)<>0,'Computo-Massimali'!I124/('Computo-Massimali'!F124+'Computo-Massimali'!G124)*H124,0)","v":0},{"$f":"H124+I124","v":0},{"$f":"IF('Computo-Massimali'!F124<>0,'Computo-Massimali'!K124*F124/'Computo-Massimali'!F124,0)","v":0},{"$f":"SUM(J124:K124)","v":0},{"$f":"IF(L124<=R124,L124*percDetr,R124*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L124>0,L124/'Computo-Massimali'!L124,0)","v":0},{"$f":"IF(F124>0,IF(F124-0.001>'Computo-Massimali'!F124,\">C.\",IF(F124+0.001<'SAL.60%'!F124,\"<S2\",\"\")),\"\")","v":""},"..","Impianti climatizzazione con  con PC)Altro",{"$f":"'Computo-Massimali'!T124","v":27272},"ok",null,{"$f":"IF(L126<>0,(L124/L126)*U126,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"Impianti climatizzazione con  con PC)Altro",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH124:AL124)-H124)>0.01,\"err. Somma\",IF(AH124>'Computo-Massimali'!BJ124,\"Err.1\",IF(AI124>'Computo-Massimali'!BK124,\"Err.2\",IF(AJ124>'Computo-Massimali'!BL124,\"Err.3\",IF(AK124>'Computo-Massimali'!BM124,\"Err.4\",IF(AL124>'Computo-Massimali'!BN124,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C125:D125","v":"SA) Scaldacqua a pompa di calore"},null,null,0,{"$f":"IF('Computo-Massimali'!F125<>0,'Computo-Massimali'!G125*F125/'Computo-Massimali'!F125,0)","v":0},{"$f":"SUM(F125:G125)","v":0},{"$f":"IF(('Computo-Massimali'!F125+'Computo-Massimali'!G125)<>0,'Computo-Massimali'!I125/('Computo-Massimali'!F125+'Computo-Massimali'!G125)*H125,0)","v":0},{"$f":"H125+I125","v":0},{"$f":"IF('Computo-Massimali'!F125<>0,'Computo-Massimali'!K125*F125/'Computo-Massimali'!F125,0)","v":0},{"$f":"SUM(J125:K125)","v":0},{"$f":"IF(L125<=R125,L125*percDetr,R125*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L125>0,L125/'Computo-Massimali'!L125,0)","v":0},{"$f":"IF(F125>0,IF(F125-0.001>'Computo-Massimali'!F125,\">C.\",IF(F125+0.001<'SAL.60%'!F125,\"<S2\",\"\")),\"\")","v":""},"..","SA) Scaldacqua a pompa di calore",{"$f":"'Computo-Massimali'!T125","v":0},"ok",null,{"$f":"IF(L126<>0,(L125/L126)*U126,0)","v":0},null,0,null,0,null,0,null,null,null,null,null,"SA) Scaldacqua a pompa di calore",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH125:AL125)-H125)>0.01,\"err. Somma\",IF(AH125>'Computo-Massimali'!BJ125,\"Err.1\",IF(AI125>'Computo-Massimali'!BK125,\"Err.2\",IF(AJ125>'Computo-Massimali'!BL125,\"Err.3\",IF(AK125>'Computo-Massimali'!BM125,\"Err.4\",IF(AL125>'Computo-Massimali'!BN125,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C126:D126","v":"Totali Impianti ed  SA)"},null,null,{"$f":"SUM(F124:F125)","v":0},0,0,0,0,0,0,0,{"$f":"IF('Computo-Massimali'!L126>0,L126/'Computo-Massimali'!L126,0)","v":0},{"$f":"IF(F126>0,IF(F126-0.001>'Computo-Massimali'!F126,\">C.\",IF(F126+0.001<'SAL.60%'!F126,\"<S2\",\"\")),\"\")","v":""},null,"Totali Impianti ed  SA)",{"$f":"'Computo-Massimali'!T126","v":27272},"ok",null,{"$f":"IF(L126<R126,L126,R126)","v":0},null,0,null,0,null,0,null,null,null,null,null,"Totali Impianti ed  SA)",{"$f":"SUM(AH124:AH125)","v":0},{"$f":"SUM(AI124:AI125)","v":0},{"$f":"SUM(AJ124:AJ125)","v":0},{"$f":"SUM(AK124:AK125)","v":0},{"$f":"SUM(AL124:AL125)","v":0}]
[null,null,{"$f":"CONCATENATE('Computo-Massimali'!C127,\" - \",'Computo-Massimali'!E127)","v":"CO) Sistemi di Microgenerazione - Celle a combustibile"},null,null,0,{"$f":"IF('Computo-Massimali'!F127<>0,'Computo-Massimali'!G127*F127/'Computo-Massimali'!F127,0)","v":0},{"$f":"SUM(F127:G127)","v":0},{"$f":"IF(('Computo-Massimali'!F127+'Computo-Massimali'!G127)<>0,'Computo-Massimali'!I127/('Computo-Massimali'!F127+'Computo-Massimali'!G127)*H127,0)","v":0},{"$f":"H127+I127","v":0},{"$f":"IF('Computo-Massimali'!F127<>0,'Computo-Massimali'!K127*F127/'Computo-Massimali'!F127,0)","v":0},{"$f":"SUM(J127:K127)","v":0},{"$f":"IF(L127<=R127,L127*percDetr,R127*percDetr)","v":0},{"$f":"IF('Computo-Massimali'!L127>0,L127/'Computo-Massimali'!L127,0)","v":0},{"$f":"IF(F127>0,IF(F127-0.001>'Computo-Massimali'!F127,\">C.\",IF(F127+0.001<'SAL.60%'!F127,\"<S2\",\"\")),\"\")","v":""},"..","CO) Sistemi di Microgenerazione - Celle a combustibile",{"$f":"'Computo-Massimali'!T127","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,{"$f":"IF(ABS(SUM(AH127:AL127)-H127)>0.01,\"err. Somma\",IF(AH127>'Computo-Massimali'!BJ127,\"Err.1\",IF(AI127>'Computo-Massimali'!BK127,\"Err.2\",IF(AJ127>'Computo-Massimali'!BL127,\"Err.3\",IF(AK127>'Computo-Massimali'!BM127,\"Err.4\",IF(AL127>'Computo-Massimali'!BN127,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C128:D128","v":"IB) Generatori a Biomassa"},null,null,0,{"$f":"IF('Computo-Massimali'!F128<>0,'Computo-Massimali'!G128*F128/'Computo-Massimali'!F128,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F128+'Computo-Massimali'!G128)<>0,'Computo-Massimali'!I128/('Computo-Massimali'!F128+'Computo-Massimali'!G128)*H128,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F128<>0,'Computo-Massimali'!K128*F128/'Computo-Massimali'!F128,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L128>0,L128/'Computo-Massimali'!L128,0)","v":0},{"$f":"IF(F128>0,IF(F128-0.001>'Computo-Massimali'!F128,\">C.\",IF(F128+0.001<'SAL.60%'!F128,\"<S2\",\"\")),\"\")","v":""},"..","IB) Generatori a Biomassa",{"$f":"'Computo-Massimali'!T128","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,{"$f":"IF(ABS(SUM(AH128:AL128)-H128)>0.01,\"err. Somma\",IF(AH128>'Computo-Massimali'!BJ128,\"Err.1\",IF(AI128>'Computo-Massimali'!BK128,\"Err.2\",IF(AJ128>'Computo-Massimali'!BL128,\"Err.3\",IF(AK128>'Computo-Massimali'!BM128,\"Err.4\",IF(AL128>'Computo-Massimali'!BN128,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C129:D129","v":"BA) Building Automation"},null,null,0,{"$f":"IF('Computo-Massimali'!F129<>0,'Computo-Massimali'!G129*F129/'Computo-Massimali'!F129,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F129+'Computo-Massimali'!G129)<>0,'Computo-Massimali'!I129/('Computo-Massimali'!F129+'Computo-Massimali'!G129)*H129,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F129<>0,'Computo-Massimali'!K129*F129/'Computo-Massimali'!F129,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L129>0,L129/'Computo-Massimali'!L129,0)","v":0},{"$f":"IF(F129>0,IF(F129-0.001>'Computo-Massimali'!F129,\">C.\",IF(F129+0.001<'SAL.60%'!F129,\"<S2\",\"\")),\"\")","v":""},"..","BA) Building Automation",{"$f":"'Computo-Massimali'!T129","v":0},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"BA) Building Automation",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH129:AL129)-H129)>0.01,\"err. Somma\",IF(AH129>'Computo-Massimali'!BJ129,\"Err.1\",IF(AI129>'Computo-Massimali'!BK129,\"Err.2\",IF(AJ129>'Computo-Massimali'!BL129,\"Err.3\",IF(AK129>'Computo-Massimali'!BM129,\"Err.4\",IF(AL129>'Computo-Massimali'!BN129,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C130:D130","v":"ST) Collettori Solari"},null,{"$f":"'Computo-Massimali'!E130","v":"Scoperti"},0,{"$f":"IF('Computo-Massimali'!F130<>0,'Computo-Massimali'!G130*F130/'Computo-Massimali'!F130,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F130+'Computo-Massimali'!G130)<>0,'Computo-Massimali'!I130/('Computo-Massimali'!F130+'Computo-Massimali'!G130)*H130,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F130<>0,'Computo-Massimali'!K130*F130/'Computo-Massimali'!F130,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L130>0,L130/'Computo-Massimali'!L130,0)","v":0},{"$f":"IF(F130>0,IF(F130-0.001>'Computo-Massimali'!F130,\">C.\",IF(F130+0.001<'SAL.60%'!F130,\"<S2\",\"\")),\"\")","v":""},"..","ST) Collettori Solari",{"$f":"'Computo-Massimali'!T130","v":0},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"ST) Collettori Solari",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH130:AL130)-H130)>0.01,\"err. Somma\",IF(AH130>'Computo-Massimali'!BJ130,\"Err.1\",IF(AI130>'Computo-Massimali'!BK130,\"Err.2\",IF(AJ130>'Computo-Massimali'!BL130,\"Err.3\",IF(AK130>'Computo-Massimali'!BM130,\"Err.4\",IF(AL130>'Computo-Massimali'!BN130,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C131:D131","v":"FV) Solare Fotovoltaico [ kWp ]"},null,{"$f":"'Computo-Massimali'!E131","v":2.6777519999999999},0,{"$f":"IF('Computo-Massimali'!F131<>0,'Computo-Massimali'!G131*F131/'Computo-Massimali'!F131,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F131+'Computo-Massimali'!G131)<>0,'Computo-Massimali'!I131/('Computo-Massimali'!F131+'Computo-Massimali'!G131)*H131,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F131<>0,'Computo-Massimali'!K131*F131/'Computo-Massimali'!F131,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L131>0,L131/'Computo-Massimali'!L131,0)","v":0},{"$f":"IF(F131>0,IF(F131-0.001>'Computo-Massimali'!F131,\">C.\",IF(F131+0.001<'SAL.60%'!F131,\"<S2\",\"\")),\"\")","v":""},"..","FV) Solare Fotovoltaico [ kWp ]",{"$f":"'Computo-Massimali'!T131","v":6426.6048000000001},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"FV) Solare Fotovoltaico [ kWp ]",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH131:AL131)-H131)>0.01,\"err. Somma\",IF(AH131>'Computo-Massimali'!BJ131,\"Err.1\",IF(AI131>'Computo-Massimali'!BK131,\"Err.2\",IF(AJ131>'Computo-Massimali'!BL131,\"Err.3\",IF(AK131>'Computo-Massimali'!BM131,\"Err.4\",IF(AL131>'Computo-Massimali'!BN131,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C132:D132","v":"AC) Sistema di Accumulo [ kWh ]"},null,{"$f":"'Computo-Massimali'!E132","v":9.8366399999999992},0,{"$f":"IF('Computo-Massimali'!F132<>0,'Computo-Massimali'!G132*F132/'Computo-Massimali'!F132,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F132+'Computo-Massimali'!G132)<>0,'Computo-Massimali'!I132/('Computo-Massimali'!F132+'Computo-Massimali'!G132)*H132,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F132<>0,'Computo-Massimali'!K132*F132/'Computo-Massimali'!F132,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L132>0,L132/'Computo-Massimali'!L132,0)","v":0},{"$f":"IF(F132>0,IF(F132-0.001>'Computo-Massimali'!F132,\">C.\",IF(F132+0.001<'SAL.60%'!F132,\"<S2\",\"\")),\"\")","v":""},"..","AC) Sistema di Accumulo [ kWh ]",{"$f":"'Computo-Massimali'!T132","v":9836.64},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"AC) Sistema di Accumulo [ kWh ]",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH132:AL132)-H132)>0.01,\"err. Somma\",IF(AH132>'Computo-Massimali'!BJ132,\"Err.1\",IF(AI132>'Computo-Massimali'!BK132,\"Err.2\",IF(AJ132>'Computo-Massimali'!BL132,\"Err.3\",IF(AK132>'Computo-Massimali'!BM132,\"Err.4\",IF(AL132>'Computo-Massimali'!BN132,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"'Computo-Massimali'!C133:D133","v":"CR) Colonnine di Ricarica"},null,{"$f":"'Computo-Massimali'!E133","v":1},0,{"$f":"IF('Computo-Massimali'!F133<>0,'Computo-Massimali'!G133*F133/'Computo-Massimali'!F133,0)","v":0},0,{"$f":"IF(('Computo-Massimali'!F133+'Computo-Massimali'!G133)<>0,'Computo-Massimali'!I133/('Computo-Massimali'!F133+'Computo-Massimali'!G133)*H133,0)","v":0},0,{"$f":"IF('Computo-Massimali'!F133<>0,'Computo-Massimali'!K133*F133/'Computo-Massimali'!F133,0)","v":0},0,0,{"$f":"IF('Computo-Massimali'!L133>0,L133/'Computo-Massimali'!L133,0)","v":0},{"$f":"IF(F133>0,IF(F133-0.001>'Computo-Massimali'!F133,\">C.\",IF(F133+0.001<'SAL.60%'!F133,\"<S2\",\"\")),\"\")","v":""},"..","CR) Colonnine di Ricarica",{"$f":"'Computo-Massimali'!T133","v":1500},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"CR) Colonnine di Ricarica",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH133:AL133)-H133)>0.01,\"err. Somma\",IF(AH133>'Computo-Massimali'!BJ133,\"Err.1\",IF(AI133>'Computo-Massimali'!BK133,\"Err.2\",IF(AJ133>'Computo-Massimali'!BL133,\"Err.3\",IF(AK133>'Computo-Massimali'!BM133,\"Err.4\",IF(AL133>'Computo-Massimali'!BN133,\"Err.5\",\"\"))))))","v":""}]
[null,null,"EBA) Eliminazione Barriere architettoniche",null,null,0,{"$f":"IF('Computo-Massimali'!F134<>0,'Computo-Massimali'!G134*F134/'Computo-Massimali'!F134,0)","v":0},{"$f":"SUM(F134:G134)","v":0},{"$f":"IF(('Computo-Massimali'!F134+'Computo-Massimali'!G134)<>0,'Computo-Massimali'!I134/('Computo-Massimali'!F134+'Computo-Massimali'!G134)*H134,0)","v":0},0,0,0,0,{"$f":"IF('Computo-Massimali'!L134>0,L134/'Computo-Massimali'!L134,0)","v":0},{"$f":"IF(F134>0,IF(F134-0.001>'Computo-Massimali'!F134,\">C.\",IF(F134+0.001<'SAL.60%'!F134,\"<S2\",\"\")),\"\")","v":""},"..","EBA) Eliminazione Barriere architettoniche",{"$f":"'Computo-Massimali'!T134","v":96000},"ok",null,0,null,0,null,0,null,0,null,null,null,null,null,"EBA) Eliminazione Barriere architettoniche",0,0,0,0,0,{"$f":"IF(ABS(SUM(AH134:AL134)-H134)>0.01,\"err. Somma\",IF(AH134>'Computo-Massimali'!BJ134,\"Err.1\",IF(AI134>'Computo-Massimali'!BK134,\"Err.2\",IF(AJ134>'Computo-Massimali'!BL134,\"Err.3\",IF(AK134>'Computo-Massimali'!BM134,\"Err.4\",IF(AL134>'Computo-Massimali'!BN134,\"Err.5\",\"\"))))))","v":""}]
[null,null,"Totale Interventi Trainati U.Imm.N.3",null,null,{"$f":"IF(Titolare!$B$16=\"Versione Demo\",0,F122+F123+SUM(F126:F134))","v":0},{"$f":"G122+G123+SUM(G126:G134)","v":0},0,0,0,0,0,0,{"$f":"IF('Computo-Massimali'!L135>0,L135/'Computo-Massimali'!L135,0)","v":0},{"$f":"IF(F135>0,IF(F135-0.001>'Computo-Massimali'!F135,\">C.\",IF(F135+0.001<'SAL.60%'!F135,\"<S2\",\"\")),\"\")","v":""},null,null,{"$f":"C135","v":"Totale Interventi Trainati U.Imm.N.3"},null,null,{"$f":"U122+U123+SUM(U126:V134)","v":0},null,{"$f":"W122+W123+SUM(W126:X134)","v":0},null,{"$f":"Y122+Y123+SUM(Y126:Z134)","v":0},null,{"$f":"AA122+AA123+SUM(AA126:AB134)","v":0},null,null,null,null,null,{"$f":"R135","v":"Totale Interventi Trainati U.Imm.N.3"},{"$f":"AH122+AH123+SUM(AH126:AH134)","v":0},{"$f":"AI122+AI123+SUM(AI126:AI134)","v":0},{"$f":"AJ122+AJ123+SUM(AJ126:AJ134)","v":0},{"$f":"AK122+AK123+SUM(AK126:AK134)","v":0},{"$f":"AL122+AL123+SUM(AL126:AL134)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Note"]
[]
[]
[]
[]
[]
[]
[]
[null,null,"SimMZ"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!BI154","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$8","v":"Credito Spettante 70% Spesa Ammessa"},"%SAL",null,null,{"$f":"C156","v":"TOTALI SAL Finale - INTERVENTI SB."},null,null,null,"Spesa Ammessa",null,"Quota Eccedente Massimale Spesa ",null,{"$f":"$Y$8","v":"Credito Spettante\n70% Spesa Ammessa\nQuota Imprese | Quota Tecnici"},null,null,null,null,null,null,null,{"$f":"Q156","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$39,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$42<>\"\",'Dati Gen'!$B$42,\"\")","v":""}]
[null,null,null,null,null,{"$f":"F16+F37+F59+F97+F135","v":14950.53},0,98258.1,9825.8100000000013,108083.91,28587.669615604813,136671.5796156048,95670.105730923358,{"$f":"IF('Computo-Massimali'!L157>0,L157/'Computo-Massimali'!L157,0)","v":0.3986088420339326},{"$f":"IF(F157>0,IF(F157>'Computo-Massimali'!F157,\">C.\",IF(F157<'SAL.60%'!F157,\"<S2\",\"\")),\"\")","v":""},null,null,null,null,null,{"$f":"U16+U37+U59+U97+U135","v":136671.5796156048},null,{"$f":"W16+W37+W59+W97+W135","v":0},null,{"$f":"Y16+Y37+Y59+Y97+Y135","v":75658.736999999994},null,{"$f":"AA16+AA37+AA59+AA97+AA135","v":20011.368730923368},null,null,null,null,null,null,{"$f":"AH16+AH37+AH59+AH97+AH135","v":159878.95805800002},{"$f":"AI16+AI37+AI59+AI97+AI135","v":0},{"$f":"AJ16+AJ37+AJ59+AJ97+AJ135","v":0},{"$f":"AK16+AK37+AK59+AK97+AK135","v":0},{"$f":"AL16+AL37+AL59+AL97+AL135","v":0}]
[null,null,{"$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 +30%·Spesa Ammessa ="},null,null,null,null,null,null,null,null,{"$f":"IF((1-percDetr)*SpesaAmmessaFinale>0,QuotaEccedFinale+(1-percDetr)*SpesaAmmessaFinale,QuotaEccedFinale)","v":41001.473884681443},{"$f":"IF('Computo-Massimali'!L15<>0,IF('Computo-Massimali'!L157-'Computo-Massimali'!L15>0,\"SAL SB. - Sisma=\",\"\"),\"\")","v":""},{"$f":"IF('Computo-Massimali'!L15<>0,IF('Computo-Massimali'!L157-'Computo-Massimali'!L15>0,(TotaleFinale-L15)/('Computo-Massimali'!L157-'Computo-Massimali'!L15),\"\"),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Quota Cedibile = \",100*percDetr,\"%·Spesa Ammessa = \")","v":"Quota Cedibile = 70%·Spesa Ammessa = "},{"$f":"SpesaAmmessaFinale*percDetr","v":95670.105730923358}]
[null,null,{"$f":"IF(N157<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,{"$f":"CONCATENATE(\"Verifica Massimali di Spesa \",C163)","v":"Verifica Massimali di Spesa ALTRI INTERVENTI"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!BI163","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$39,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$42<>\"\",'Dati Gen'!$B$42,\"\")","v":""}]
[null,null,{"$f":"IF('Computo-Massimali'!C165<>\"\",'Computo-Massimali'!C165,\"\")","v":"Ristrutturazione"},null,{"$f":"'Computo-Massimali'!E165","v":0.5},{"$f":"'Computo-Massimali'!F165","v":0},{"$f":"IF('Computo-Massimali'!F165<>0,'Computo-Massimali'!G165*F165/'Computo-Massimali'!F165,0)","v":0},{"$f":"SUM(F165:G165)","v":0},{"$f":"IF(('Computo-Massimali'!F165+'Computo-Massimali'!G165)<>0,'Computo-Massimali'!I165/('Computo-Massimali'!F165+'Computo-Massimali'!G165)*H165,0)","v":0},{"$f":"H165+I165","v":0},{"$f":"IF('Computo-Massimali'!F165<>0,'Computo-Massimali'!K165*F165/'Computo-Massimali'!F165,0)","v":0},{"$f":"SUM(J165:K165)","v":0},{"$f":"IF(L165<=R165,L165*E165,R165*E165)","v":0},{"$f":"IF('Computo-Massimali'!L165>0,L165/'Computo-Massimali'!L165,0)","v":0},{"$f":"IF(F165>0,IF(F165>'Computo-Massimali'!F165,\">C.\",IF(F165<'SAL.60%'!F165,\"<S2\",\"\")),\"\")","v":""},"..",{"$f":"IF(C165<>\"\",C165,\"\")","v":"Ristrutturazione"},{"$f":"'Computo-Massimali'!T165","v":288000},{"$f":"IF(L165>R165,\"KO Tot.>Detr.\",\"ok\")","v":"ok"},null,{"$f":"IF(L165<R165,L165,R165)","v":0},null,{"$f":"IF(L165>R165,L165-R165,0)","v":0},null,{"$f":"IF(M165<>0,J165*M165/L165,0)","v":0},null,{"$f":"IF(M165<>0,K165*M165/L165,0)","v":0},null,null,null,null,null,{"$f":"Q165","v":"Ristrutturazione"},{"$f":"'Computo-Massimali'!BJ165","v":0},{"$f":"'Computo-Massimali'!BK165","v":0},{"$f":"'Computo-Massimali'!BL165","v":0},{"$f":"'Computo-Massimali'!BM165","v":0},{"$f":"'Computo-Massimali'!BN165","v":0},{"$f":"IF(ABS(SUM(AH165:AL165)-H165)>0.01,\"err. Somma\",IF(AH165>'Computo-Massimali'!BJ165,\"Err.1\",IF(AI165>'Computo-Massimali'!BK165,\"Err.2\",IF(AJ165>'Computo-Massimali'!BL165,\"Err.3\",IF(AK165>'Computo-Massimali'!BM165,\"Err.4\",IF(AL165>'Computo-Massimali'!BN165,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"IF('Computo-Massimali'!C166<>\"\",'Computo-Massimali'!C166,\"\")","v":"Bonus Facciata"},null,{"$f":"'Computo-Massimali'!E166","v":0.6},{"$f":"'Computo-Massimali'!F166","v":0},{"$f":"IF('Computo-Massimali'!F166<>0,'Computo-Massimali'!G166*F166/'Computo-Massimali'!F166,0)","v":0},{"$f":"SUM(F166:G166)","v":0},{"$f":"IF(('Computo-Massimali'!F166+'Computo-Massimali'!G166)<>0,'Computo-Massimali'!I166/('Computo-Massimali'!F166+'Computo-Massimali'!G166)*H166,0)","v":0},{"$f":"H166+I166","v":0},{"$f":"IF('Computo-Massimali'!F166<>0,'Computo-Massimali'!K166*F166/'Computo-Massimali'!F166,0)","v":0},{"$f":"SUM(J166:K166)","v":0},{"$f":"IF(L166<=R166,L166*E166,R166*E166)","v":0},{"$f":"IF('Computo-Massimali'!L166>0,L166/'Computo-Massimali'!L166,0)","v":0},{"$f":"IF(F166>0,IF(F166>'Computo-Massimali'!F166,\">C.\",IF(F166<'SAL.60%'!F166,\"<S2\",\"\")),\"\")","v":""},"..",{"$f":"IF(C166<>\"\",C166,\"\")","v":"Bonus Facciata"},{"$f":"'Computo-Massimali'!T166","v":288000},{"$f":"IF(L166>R166,\"KO Tot.>Detr.\",\"ok\")","v":"ok"},null,{"$f":"IF(L166<R166,L166,R166)","v":0},null,{"$f":"IF(L166>R166,L166-R166,0)","v":0},null,{"$f":"IF(M166<>0,J166*M166/L166,0)","v":0},null,{"$f":"IF(M166<>0,K166*M166/L166,0)","v":0},null,null,null,null,null,{"$f":"Q166","v":"Bonus Facciata"},{"$f":"'Computo-Massimali'!BJ166","v":0},{"$f":"'Computo-Massimali'!BK166","v":0},{"$f":"'Computo-Massimali'!BL166","v":0},{"$f":"'Computo-Massimali'!BM166","v":0},{"$f":"'Computo-Massimali'!BN166","v":0},{"$f":"IF(ABS(SUM(AH166:AL166)-H166)>0.01,\"err. Somma\",IF(AH166>'Computo-Massimali'!BJ166,\"Err.1\",IF(AI166>'Computo-Massimali'!BK166,\"Err.2\",IF(AJ166>'Computo-Massimali'!BL166,\"Err.3\",IF(AK166>'Computo-Massimali'!BM166,\"Err.4\",IF(AL166>'Computo-Massimali'!BN166,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"IF('Computo-Massimali'!C167<>\"\",'Computo-Massimali'!C167,\"\")","v":"Bonus Casa"},null,{"$f":"'Computo-Massimali'!E167","v":0.7},{"$f":"'Computo-Massimali'!F167","v":0},{"$f":"IF('Computo-Massimali'!F167<>0,'Computo-Massimali'!G167*F167/'Computo-Massimali'!F167,0)","v":0},{"$f":"SUM(F167:G167)","v":0},{"$f":"IF(('Computo-Massimali'!F167+'Computo-Massimali'!G167)<>0,'Computo-Massimali'!I167/('Computo-Massimali'!F167+'Computo-Massimali'!G167)*H167,0)","v":0},{"$f":"H167+I167","v":0},{"$f":"IF('Computo-Massimali'!F167<>0,'Computo-Massimali'!K167*F167/'Computo-Massimali'!F167,0)","v":0},{"$f":"SUM(J167:K167)","v":0},{"$f":"IF(L167<=R167,L167*E167,R167*E167)","v":0},{"$f":"IF('Computo-Massimali'!L167>0,L167/'Computo-Massimali'!L167,0)","v":0},{"$f":"IF(F167>0,IF(F167>'Computo-Massimali'!F167,\">C.\",IF(F167<'SAL.60%'!F167,\"<S2\",\"\")),\"\")","v":""},"..",{"$f":"IF(C167<>\"\",C167,\"\")","v":"Bonus Casa"},{"$f":"'Computo-Massimali'!T167","v":288000},{"$f":"IF(L167>R167,\"KO Tot.>Detr.\",\"ok\")","v":"ok"},null,{"$f":"IF(L167<R167,L167,R167)","v":0},null,{"$f":"IF(L167>R167,L167-R167,0)","v":0},null,{"$f":"IF(M167<>0,J167*M167/L167,0)","v":0},null,{"$f":"IF(M167<>0,K167*M167/L167,0)","v":0},null,null,null,null,null,{"$f":"Q167","v":"Bonus Casa"},{"$f":"'Computo-Massimali'!BJ167","v":0},{"$f":"'Computo-Massimali'!BK167","v":0},{"$f":"'Computo-Massimali'!BL167","v":0},{"$f":"'Computo-Massimali'!BM167","v":0},{"$f":"'Computo-Massimali'!BN167","v":0},{"$f":"IF(ABS(SUM(AH167:AL167)-H167)>0.01,\"err. Somma\",IF(AH167>'Computo-Massimali'!BJ167,\"Err.1\",IF(AI167>'Computo-Massimali'!BK167,\"Err.2\",IF(AJ167>'Computo-Massimali'!BL167,\"Err.3\",IF(AK167>'Computo-Massimali'!BM167,\"Err.4\",IF(AL167>'Computo-Massimali'!BN167,\"Err.5\",\"\"))))))","v":""}]
[null,null,{"$f":"IF('Computo-Massimali'!C168<>\"\",'Computo-Massimali'!C168,\"\")","v":""},null,{"$f":"'Computo-Massimali'!E168","v":0},{"$f":"'Computo-Massimali'!F168","v":0},{"$f":"IF('Computo-Massimali'!F168<>0,'Computo-Massimali'!G168*F168/'Computo-Massimali'!F168,0)","v":0},{"$f":"SUM(F168:G168)","v":0},{"$f":"IF(('Computo-Massimali'!F168+'Computo-Massimali'!G168)<>0,'Computo-Massimali'!I168/('Computo-Massimali'!F168+'Computo-Massimali'!G168)*H168,0)","v":0},{"$f":"H168+I168","v":0},{"$f":"IF('Computo-Massimali'!F168<>0,'Computo-Massimali'!K168*F168/'Computo-Massimali'!F168,0)","v":0},{"$f":"SUM(J168:K168)","v":0},{"$f":"IF(L168<=R168,L168*E168,R168*E168)","v":0},{"$f":"IF('Computo-Massimali'!L168>0,L168/'Computo-Massimali'!L168,0)","v":0},{"$f":"IF(F168>0,IF(F168>'Computo-Massimali'!F168,\">C.\",IF(F168<'SAL.60%'!F168,\"<S2\",\"\")),\"\")","v":""},"..",{"$f":"IF(C168<>\"\",C168,\"\")","v":""},{"$f":"'Computo-Massimali'!T168","v":288000},{"$f":"IF(L168>R168,\"KO Tot.>Detr.\",\"ok\")","v":"ok"},null,{"$f":"IF(L168<R168,L168,R168)","v":0},null,{"$f":"IF(L168>R168,L168-R168,0)","v":0},null,{"$f":"IF(M168<>0,J168*M168/L168,0)","v":0},null,{"$f":"IF(M168<>0,K168*M168/L168,0)","v":0},null,null,null,null,null,{"$f":"Q168","v":""},{"$f":"'Computo-Massimali'!BJ168","v":0},{"$f":"'Computo-Massimali'!BK168","v":0},{"$f":"'Computo-Massimali'!BL168","v":0},{"$f":"'Computo-Massimali'!BM168","v":0},{"$f":"'Computo-Massimali'!BN168","v":0},{"$f":"IF(ABS(SUM(AH168:AL168)-H168)>0.01,\"err. Somma\",IF(AH168>'Computo-Massimali'!BJ168,\"Err.1\",IF(AI168>'Computo-Massimali'!BK168,\"Err.2\",IF(AJ168>'Computo-Massimali'!BL168,\"Err.3\",IF(AK168>'Computo-Massimali'!BM168,\"Err.4\",IF(AL168>'Computo-Massimali'!BN168,\"Err.5\",\"\"))))))","v":""}]
[null,null,"TotalI SAL Finale - Altri Interventi  : ",null,null,{"$f":"SUM(F165:F168)","v":0},{"$f":"SUM(G165:G168)","v":0},0,0,0,0,0,0,{"$f":"IF('Computo-Massimali'!L169>0,L169/'Computo-Massimali'!L169,0)","v":0},{"$f":"IF(F169>0,IF(F169>'Computo-Massimali'!F169,\">C.\",IF(F169<'SAL.60%'!F169,\"<S2\",\"\")),\"\")","v":""},null,null,{"$f":"C169","v":"TotalI SAL Finale - Altri Interventi  : "},null,null,{"$f":"SUM(U165:V168)","v":0},null,{"$f":"SUM(W165:X168)","v":0},null,{"$f":"SUM(Y165:Z168)","v":0},null,{"$f":"SUM(AA165:AB168)","v":0},null,null,null,null,null,{"$f":"R169","v":"TotalI SAL Finale - Altri Interventi  : "},{"$f":"SUM(AH165:AH168)","v":0},{"$f":"SUM(AI165:AI168)","v":0},{"$f":"SUM(AJ165:AJ168)","v":0},{"$f":"SUM(AK165:AK168)","v":0},{"$f":"SUM(AL165:AL168)","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,{"$f":"IF((1-E165)*U165+(1-E166)*U166+(1-E167)*U167+(1-E168)*U168>0,W169+(1-E165)*U165+(1-E166)*U166+(1-E167)*U167+(1-E168)*U168,W169)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Quota Cedibile = x%·Spesa Ammessa = ",{"$f":"U165*E165+U166*E166+U167*E167+U168*E168","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!BI174","v":"Ripartizione tra le Imprese -  Imponibile Lavori "}]
[null,null,"TOTALI SAL",null,null,"Importo Lavori Eseguiti","Incidenza Sicurezza","Imponibile","Iva","Importo c.iva","Spese tecniche","Totale","Credito Spettante","%SAL",null,null,{"$f":"C175","v":"TOTALI SAL. Finale del 29/08/2022 : "},null,null,null,"Spesa Ammessa",null,"Quota Eccedente Massimale Spesa ",null,"Credito Spettante \nQuota Imprese | Quota Tecnici",null,null,null,null,null,null,null,{"$f":"Q172","v":"TOTALI SAL. Finale del 29/08/2022 : "},{"$f":"IF('Dati Gen'!$B$38<>\"\",'Dati Gen'!$B$38,\"\")","v":"Impresa1"},{"$f":"IF('Dati Gen'!$B$39<>\"\",'Dati Gen'!$B$39,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$40<>\"\",'Dati Gen'!$B$40,\"\")","v":""},{"$f":"IF('Dati Gen'!$B$41<>\"\",'Dati Gen'!$B$41,\"\")","v":""},{"$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 29/07/2024 : "},null,null,{"$f":"'SAL.30%'!F173","v":14950.53},{"$f":"'SAL.30%'!G173","v":0},{"$f":"'SAL.30%'!H173","v":246502.56},{"$f":"'SAL.30%'!I173","v":24650.256000000001},{"$f":"'SAL.30%'!J173","v":271152.81599999999},{"$f":"'SAL.30%'!K173","v":71718.603806513682},{"$f":"'SAL.30%'!L173","v":342871.4198065137},{"$f":"'SAL.30%'!M173","v":231688.20601159858},{"$f":"'SAL.30%'!N173","v":1},{"$f":"IF(F173>0,IF(F173>'Computo-Massimali'!F176,\">C.\",IF(F173<'SAL.30%'!F173,\"<S1\",\"\")),\"\")","v":""},null,null,null,null,null,{"$f":"U157+U169","v":136671.5796156048},null,{"$f":"W157+W169","v":0},null,{"$f":"Y157+Y169","v":75658.736999999994},null,{"$f":"AA157+AA169","v":20011.368730923368},null,null,null,null,null,null,{"$f":"AH157+AH169","v":159878.95805800002},{"$f":"AI157+AI169","v":0},{"$f":"AJ157+AJ169","v":0},{"$f":"AK157+AK169","v":0},{"$f":"AL157+AL169","v":0}]
[null,null,{"$f":"CONCATENATE(\"TOTALI SAL. N.2 del \",'SAL.60%'!C4, \" : \")","v":"TOTALI SAL. N.2 del 22/12/2023 : "},null,null,{"$f":"'SAL.60%'!F173","v":13802.92},{"$f":"'SAL.60%'!G173","v":0},{"$f":"'SAL.60%'!H173","v":187525.53},{"$f":"'SAL.60%'!I173","v":7154.8060000000005},{"$f":"'SAL.60%'!J173","v":194680.33600000001},{"$f":"'SAL.60%'!K173","v":20816.526076908362},{"$f":"'SAL.60%'!L173","v":215496.86207690838},{"$f":"'SAL.60%'!M173","v":142922.46726359834},{"$f":"'SAL.60%'!N173","v":0.62850634269405059},{"$f":"IF(F174>0,IF(F174>'Computo-Massimali'!F176,\">C.\",IF(F174<F173,\"<S1\",\"\")),\"\")","v":"<S1"}]
[null,null,{"$f":"CONCATENATE(\"TOTALI SAL. Finale del \",C4, \" : \")","v":"TOTALI SAL. Finale del 29/08/2022 : "},null,null,{"$f":"F157+F169","v":14950.53},{"$f":"G157+G169","v":0},98258.1,{"$f":"I157+I169","v":9825.8100000000013},108083.91,28587.669615604813,136671.5796156048,{"$f":"M157+M169","v":95670.105730923358},{"$f":"IF('Computo-Massimali'!L176>0,L175/'Computo-Massimali'!L176,0)","v":0.3986088420339326},{"$f":"IF(F175>0,IF(F175>'Computo-Massimali'!F176,\">C.\",IF(F175<F174,\"<S2\",IF(F175<F173,\"<S1\",\"\"))),\"\")","v":""}]
[null,null,{"$f":"IF(F175<>0,\"Importi Netti : SAL.Finale - SAL.prec.\",IF(F174<>0,\"Importi Netti : SAL.N.2 - SAL.N.1\",\"\"))","v":"Importi Netti : SAL.Finale - SAL.prec."},null,null,{"$f":"IF(F175<>0,IF(F174<>0,F175-F174,F175-F173),IF(F174<>0,F174-F173,\"\"))","v":1147.6100000000006},{"$f":"IF(G175<>0,IF(G174<>0,G175-G174,G175-G173),IF(G174<>0,G174-G173,\"\"))","v":""},-89267.43,2671.0040000000008,-86596.426000000007,7771.1435386964513,-78825.282461303577,-47252.361532674986]
[null,null,{"$f":"IF(ABS(D5-G175)>0.01,\"Importo Effettivo Lavori Eseguiti\",\"\")","v":"Importo Effettivo Lavori Eseguiti"},null,null,{"$f":"IF($C$177<>\"\",F175,\"\")","v":14950.53},{"$f":"IF($C$177<>\"\",D5,\"\")","v":18904.59},{"$f":"IF($C$177<>\"\",F177+G177,\"\")","v":33855.120000000003},{"$f":"IF($C$177<>\"\",H177*AliqIva,\"\")","v":3385.5120000000006},{"$f":"IF($C$177<>\"\",H177+I177,\"\")","v":37240.632000000005},{"$f":"IF($C$177<>\"\",K175,\"\")","v":28587.669615604813},{"$f":"IF($C$177<>\"\",J177+K177,\"\")","v":65828.301615604811},{"$f":"IF($C$177<>\"\",L177*percDetr,\"\")","v":46079.811130923365},{"$f":"IF($C$177<>\"\",L177/'Computo-Massimali'!L176,\"\")","v":0.19199121831954521}]
[null,null,{"$f":"IF($C$177<>\"\",\"Oneri/Lavori Sicurezza non imputabili al SAL, per lavori non eseguiti\",\"\")","v":"Oneri/Lavori Sicurezza non imputabili al SAL, per lavori non eseguiti"},null,null,null,{"$f":"IF($C$178<>\"\",D5-G175,\"\")","v":18904.59}]
[]
[null,null,"Quota % effettiva per cessione credito a Banca o Impresa \"Interventi SB.\"  ",null,null,null,null,{"$f":"'Computo-Massimali'!H180","v":0.90909090909090906},{"$f":"'Computo-Massimali'!I180","v":90.909090909090907},"Importo Ricevuto",{"$f":"L159*H180","v":86972.823391748505},"Costo Cess. SB.",{"$f":"IF(L157-L158-K180>0,L157-L158-K180,0)","v":8697.2823391748534}]
[null,null,null,null,null,null,"Quota % effettiva per cessione credito a Banca o Impresa \"Altri Interventi\"  ",{"$f":"'Computo-Massimali'!H181","v":0.8},{"$f":"'Computo-Massimali'!I181","v":80},"Importo Ricevuto",{"$f":"L171*H181","v":0},"Costo Cess. Altri",{"$f":"IF(L171-K181>0,L171-K181,0)","v":0}]
[]
[null,null,null,null,null,"Costi Cliente","Quota Imprese","Quota Tecnici",null,null,"Costi Totali","Quota Imprese","Quota Tecnici"]
[null,null,null,null,"Quota a Carico x Interventi Superbonus ",{"$f":"L158","v":41001.473884681443},{"$f":"IF(TotaleFinale<>0,F184*ImportFinale/TotaleFinale,0)","v":32425.172999999999},{"$f":"IF(TotaleFinale<>0,F184*SpeseTecFinale/TotaleFinale,0)","v":8576.3008846814428},null,"Interventi Superbonus",{"$f":"TotaleFinale","v":136671.5796156048},{"$f":"IF(TotaleFinale<>0,K184*ImportFinale/TotaleFinale,0)","v":108083.91},{"$f":"IF(TotaleFinale<>0,K184*SpeseTecFinale/TotaleFinale,0)","v":28587.669615604813}]
[null,null,null,null,"Quota a Carico x Altri Interventi",{"$f":"L170","v":0},{"$f":"IF(L169<>0,F185*J169/L169,0)","v":0},{"$f":"IF(L169<>0,F185*K169/L169,0)","v":0},null,"Altri Interventi",{"$f":"L169","v":0},{"$f":"IF(L169<>0,K185*J169/L169,0)","v":0},{"$f":"IF(L169<>0,K185*K169/L169,0)","v":0}]
[null,null,null,null,"per Cessione Credito Superbonus",{"$f":"M180","v":8697.2823391748534},{"$f":"IF(TotaleFinale<>0,F186*ImportFinale/TotaleFinale,0)","v":6878.0670000000018},{"$f":"IF(TotaleFinale<>0,F186*SpeseTecFinale/TotaleFinale,0)","v":1819.215339174852},null,"Costi Cessione",{"$f":"F186+F187","v":8697.2823391748534},{"$f":"G186+G187","v":6878.0670000000018},{"$f":"H186+H187","v":1819.215339174852}]
[null,null,null,null,"per Cessione Credito Altri Interventi",{"$f":"M181","v":0},{"$f":"IF(L169<>0,F187*J169/L169,0)","v":0},{"$f":"IF(L169<>0,F187*K169/L169,0)","v":0},null,"Sommano",{"$f":"SUM(K184:K186)","v":145368.86195477966},{"$f":"SUM(L184:L186)","v":114961.977},{"$f":"SUM(M184:M186)","v":30406.884954779664}]
[null,null,null,null,"Sommano",{"$f":"SUM(F184:F187)","v":49698.756223856297},{"$f":"SUM(G184:G187)","v":39303.24},{"$f":"SUM(H184:H187)","v":10395.516223856295}]

{"sheet":"Pratica ENEA","index":8,"n_rows":905,"n_cols":32,"rows_kept":905,"cut":false,"hidden":false,"merged":[[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],[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],[448,1,448,8],[431,1,431,5],[432,1,432,10],[427,9,427,10],[438,9,438,10],[438,1,438,4],[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],[447,1,447,8],[429,1,429,5],[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],[415,9,415,10],[415,1,415,4],[423,9,423,10],[401,7,401,8],[377,5,377,6],[378,7,378,8],[395,1,395,5],[396,1,396,10],[381,9,381,10],[422,9,422,10],[421,1,421,10],[420,1,420,5],[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],[388,9,388,10],[389,7,389,8],[390,7,390,8],[400,5,400,6],[379,1,379,8],[377,7,377,8],[375,1,375,8],[377,9,377,10],[376,5,376,6],[376,9,376,10],[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],[383,1,383,5],[385,9,385,10],[382,1,382,5],[382,9,382,10],[381,1,381,5],[387,1,387,8],[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],[397,9,397,10],[393,1,393,5],[394,1,394,5],[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],[365,5,365,6],[365,1,365,4],[364,7,364,8],[363,1,363,4],[360,1,360,8],[360,9,360,10],[364,9,364,10],[362,9,362,10],[369,16,369,17],[370,16,370,17],[371,1,371,5],[370,1,370,5],[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],[345,1,345,5],[351,7,351,8],[350,9,350,10],[353,9,353,10],[354,1,354,8],[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],[350,1,350,8],[336,1,336,10],[333,1,333,5],[337,1,342,4],[347,1,347,10],[325,1,325,5],[319,1,319,5],[334,1,334,5],[348,9,348,10],[352,5,352,6],[351,9,351,10],[352,9,352,10],[311,1,311,4],[308,1,308,8],[312,9,312,10],[318,1,318,5],[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],[337,12,337,18],[321,1,321,5],[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],[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],[297,5,297,6],[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],[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],[296,9,296,10],[306,16,306,17],[305,16,305,17],[307,16,307,17],[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],[288,7,288,8],[286,7,286,8],[251,9,251,10],[252,9,252,10],[249,7,249,8],[249,1,249,4],[271,1,271,5],[274,1,274,5],[273,1,273,5],[277,1,277,8],[278,9,278,10],[260,9,260,10],[255,1,255,8],[268,1,268,5],[260,7,260,8],[256,9,256,10],[256,1,256,8],[255,9,255,10],[282,1,282,5],[247,9,247,10],[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],[270,1,270,5],[269,1,269,5],[266,12,266,14],[266,1,267,5],[278,1,278,8],[266,7,267,7],[266,6,267,6],[248,7,248,8],[253,9,253,10],[249,9,249,10],[244,1,244,8],[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],[238,7,238,8],[238,9,238,10],[238,5,238,6],[237,5,237,6],[241,9,241,10],[242,1,242,8],[240,9,240,10],[241,1,241,8],[247,7,247,8],[246,1,246,8],[246,9,246,10],[237,7,237,8],[244,9,244,10],[245,9,245,10],[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],[207,1,207,4],[207,5,207,6],[209,9,209,10],[224,1,224,8],[210,1,210,8],[208,7,208,8],[195,7,195,8],[225,5,225,6],[227,1,227,4],[229,9,229,10],[226,5,226,6],[226,9,226,10],[226,1,226,4],[234,1,234,8],[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],[235,9,235,10],[235,1,235,8],[236,7,236,8],[225,9,225,10],[233,1,233,8],[233,9,233,10],[231,9,231,10],[234,9,234,10],[226,7,226,8],[227,5,227,6],[227,7,227,8],[206,1,206,8],[175,9,175,10],[171,1,171,5],[178,1,178,4],[185,1,185,5],[184,1,184,5],[190,1,190,8],[186,1,186,5],[196,9,196,10],[199,1,199,5],[198,1,198,5],[195,9,195,10],[195,1,195,4],[195,5,195,6],[232,1,232,10],[231,1,231,8],[230,1,230,8],[227,9,227,10],[230,9,230,10],[196,1,196,8],[201,1,201,5],[205,1,205,8],[204,9,204,10],[200,1,200,5],[204,1,204,8],[202,1,202,5],[205,9,205,10],[203,1,203,10],[209,5,209,6],[218,9,218,10],[222,9,222,10],[218,1,218,5],[222,1,222,8],[135,1,135,5],[133,1,133,18],[134,1,134,5],[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],[128,1,128,4],[129,7,129,8],[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],[157,9,157,10],[159,7,159,8],[156,9,156,10],[159,5,159,6],[127,1,127,8],[80,11,81,11],[69,1,69,4],[70,1,70,8],[67,1,67,4],[110,5,110,6],[120,1,120,5],[121,1,121,5],[121,7,121,8],[101,1,101,5],[101,7,101,8],[100,1,100,5],[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],[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],[136,1,136,5],[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],[177,1,177,8],[158,5,158,6],[140,1,140,5],[129,5,129,6],[128,9,128,10],[130,9,130,10],[128,5,128,6],[68,7,68,8],[110,9,110,10],[111,7,111,8],[111,1,111,4],[160,5,160,6],[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],[122,13,122,14],[80,12,80,14],[1,12,1,18],[52,1,52,18],[53,1,58,4],[50,1,50,5],[11,9,11,10],[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],[37,5,37,6],[36,1,36,4],[36,9,36,10],[11,27,11,28],[11,7,11,8],[23,1,23,5],[31,1,31,8],[17,7,18,7],[17,9,18,9],[17,10,18,10],[21,1,21,5],[19,1,19,5],[32,1,32,8],[12,22,12,23],[12,1,12,19],[17,12,17,14],[34,1,34,8],[35,9,35,10],[37,9,37,10],[11,1,11,6],[69,7,69,8],[69,9,69,10],[80,9,81,9],[91,1,91,8],[92,1,92,8],[95,1,95,15],[79,1,79,14],[10,2,10,7],[2,2,2,5],[8,2,8,5],[7,2,7,7],[47,1,47,5],[49,1,49,5],[45,1,45,5],[60,1,60,5],[69,5,69,6],[80,6,81,6],[87,1,87,5],[80,8,81,8],[68,5,68,6],[53,7,54,7],[61,1,61,5],[48,1,48,5],[64,9,64,10],[67,9,67,10],[64,1,64,8],[67,7,67,8],[51,1,51,5],[67,5,67,6],[66,1,66,8],[42,1,42,18],[46,1,46,5],[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],[28,1,28,5],[53,12,53,18],[14,1,14,18],[17,1,18,5],[17,11,18,11],[17,8,18,8],[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],[38,1,38,8],[38,9,38,10],[33,9,33,10],[37,7,37,8],[16,1,16,14],[34,9,34,10],[33,1,33,8],[32,9,32,10],[43,1,43,5],[29,1,29,5],[65,1,65,8],[66,9,66,10],[53,8,53,11],[35,5,35,6],[68,1,68,4],[35,7,35,8],[37,1,37,4],[68,9,68,10],[77,1,77,18],[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],[99,12,99,13],[97,7,97,8],[90,1,90,5],[91,9,91,10],[98,12,98,13],[157,1,157,8],[148,6,149,6],[148,12,148,18],[145,1,145,10],[174,1,174,10],[176,1,176,8],[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],[123,13,123,14],[109,1,109,8],[109,9,109,10],[112,7,112,8],[112,1,112,4],[160,1,160,4],[168,1,168,5],[164,1,164,5],[176,9,176,10],[121,13,121,14],[126,9,126,10],[123,16,123,17],[118,1,118,5],[103,1,103,5],[107,1,107,8],[120,13,120,14],[123,1,123,5],[119,7,119,8],[119,1,119,5],[123,7,123,8],[124,1,124,10],[125,1,125,8],[120,7,120,8],[148,7,149,7],[100,12,100,13],[92,9,92,10],[99,1,99,5],[99,7,99,8],[100,7,100,8],[98,1,98,5],[148,8,148,11],[97,12,97,13],[96,1,96,5],[98,7,98,8],[97,1,97,5],[96,7,96,8],[96,12,96,13],[143,1,143,5],[131,1,131,8],[139,1,139,5],[131,9,131,10],[503,1,503,5],[503,7,503,8],[503,12,503,13],[504,1,504,5],[504,7,504,8],[504,12,504,13],[505,1,505,5],[505,7,505,8],[505,12,505,13],[499,1,499,15],[500,1,500,5],[500,7,500,8],[500,12,500,13],[501,1,501,5],[501,7,501,8],[501,12,501,13],[502,1,502,5],[502,7,502,8],[502,12,502,13],[511,1,511,8],[511,9,511,10],[512,1,512,8],[512,9,512,10],[513,1,513,8],[513,9,513,10],[514,1,514,4],[514,5,514,6],[514,7,514,8],[514,9,514,10],[506,1,506,5],[506,7,506,8],[506,12,506,13],[507,1,507,5],[507,7,507,8],[507,12,507,13],[508,1,508,8],[508,9,508,10],[510,1,510,10],[521,1,521,5],[521,7,521,8],[521,13,521,14],[521,16,521,17],[522,1,522,5],[522,7,522,8],[522,13,522,14],[522,16,522,17],[523,1,523,5],[523,7,523,8],[523,13,523,14],[523,16,523,17],[515,1,515,4],[515,5,515,6],[515,7,515,8],[515,9,515,10],[516,1,516,4],[516,5,516,6],[516,7,516,8],[516,9,516,10],[520,1,520,18],[527,1,527,8],[527,9,527,10],[528,1,528,8],[528,9,528,10],[529,1,529,8],[529,9,529,10],[530,1,530,4],[530,5,530,6],[530,7,530,8],[530,9,530,10],[524,1,524,5],[524,7,524,8],[524,13,524,14],[524,16,524,17],[525,1,525,5],[525,7,525,8],[525,13,525,14],[525,16,525,17],[526,1,526,5],[526,7,526,8],[526,13,526,14],[526,16,526,17],[535,1,535,18],[536,1,536,5],[537,1,537,5],[538,1,538,5],[540,1,540,5],[541,1,541,5],[542,1,542,5],[544,1,544,5],[545,1,545,5],[531,1,531,4],[531,5,531,6],[531,7,531,8],[531,9,531,10],[532,1,532,4],[532,5,532,6],[532,7,532,8],[532,9,532,10],[533,1,533,8],[533,9,533,10],[556,12,556,18],[563,1,563,5],[564,1,564,5],[565,1,565,5],[566,1,566,10],[567,1,567,8],[567,9,567,10],[568,1,568,8],[568,9,568,10],[546,1,546,5],[552,1,552,5],[553,1,553,5],[554,1,554,5],[555,1,555,10],[556,1,561,4],[556,5,557,5],[556,6,557,6],[556,7,557,7],[556,8,556,11],[572,1,572,4],[572,5,572,6],[572,7,572,8],[572,9,572,10],[573,1,573,8],[573,9,573,10],[575,1,575,5],[576,1,576,5],[577,1,577,5],[569,1,569,8],[569,9,569,10],[570,1,570,4],[570,5,570,6],[570,7,570,8],[570,9,570,10],[571,1,571,4],[571,5,571,6],[571,7,571,8],[571,9,571,10],[583,1,583,4],[583,5,583,6],[583,7,583,8],[583,9,583,10],[584,1,584,4],[584,5,584,6],[584,7,584,8],[584,9,584,10],[585,1,585,8],[585,9,585,10],[578,1,578,10],[579,1,579,8],[579,9,579,10],[580,1,580,8],[580,9,580,10],[581,1,581,8],[581,9,581,10],[582,1,582,4],[582,5,582,6],[582,7,582,8],[582,9,582,10],[591,1,591,10],[592,1,592,8],[592,9,592,10],[593,1,593,8],[593,9,593,10],[594,1,594,8],[594,9,594,10],[595,1,595,4],[595,5,595,6],[595,7,595,8],[595,9,595,10],[588,1,588,5],[588,9,588,10],[588,16,588,17],[589,1,589,5]],"merged_total":1558,"flags":["merged_cut"]}
[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",{"$f":"IF(TipoEdif=1,'Dati Gen'!Q5,'Dati Gen'!Q6)","v":"Condominio "},null,null,null,null,{"$f":"IF(TipoEdif=2,'Dati Gen'!K5,\"\")","v":"XYZ"},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",{"$f":"'Dati Gen'!E14","v":"2022-11-30"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spese previste in progetto",null,null,null,{"$f":"AA9+AF3+AF9","v":342871.4198065137},"Spese previste in progetto",null,null,null,{"$f":"J109+J127+J157+J177+J192+J206+J224+J235+J246+J257","v":20795.359885754846}]
[null,"Comune Ubicazione",{"$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":"2024.2.0"},null,null,null,"Spese Ammissibili",null,null,null,{"$f":"AA10+AF4+AF10","v":330983.15144514083},"Spese Ammissibili",null,null,null,{"$f":"J110+J128+J158+J178+J193+J207+J225+J236+J247+J258","v":20795.359885754846}]
[null,"Comune Montano","X","SI",null,"NO","Elenco Comuni Montani",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dati Gen'!K4","v":"©2021-2024 SIM srl - www.madosoft.it"},null,null,null,"Realizzati",null,"SAL 30%","SAL 60%","SAL FINALE","Realizzati",null,"SAL 30%","SAL 60%","SAL FINALE"]
[null,"Interessato Infrazione",null,"SI","X","NO","Elenco Comuni Infrazioni",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costo Lavori Realizzati",null,{"$f":"Y12+AD6+AD12","v":340948.33921620494},{"$f":"Z12+AE6+AE12","v":111499.29207690836},{"$f":"AA12+AF6+AF12","v":136671.5796156048},"Costo Lavori Realizzati",null,{"$f":"F112+F130+F160+F180+F195+F209+F227+F238+F249+F260","v":20795.359885754846},{"$f":"H112+H130+H160+H180+H195+H209+H227+H238+H249+H260","v":19199.097883104027},{"$f":"J112+J130+J160+J180+J195+J209+J227+J238+J249+J260","v":20795.359885754846}]
[null,"Intervento comma 4-Ter",null,"SI","X","NO","160% Zone Terremotate",null,null,null,null,null,null,null,null,{"$f":"C2","v":"Condominio "},null,null,null,null,null,null,"di cui ammessi",null,330983.15144514083,111499.29207690836,136671.5796156048,"di cui ammessi",null,{"$f":"F113+F131+F161+F181+F196+F210+F228+F239+F250+F261","v":20795.359885754846},{"$f":"H113+H131+H161+H181+H196+H210+H228+H239+H250+H261","v":19199.097883104027},{"$f":"J113+J131+J161+J181+J196+J210+J228+J239+J250+J261","v":20795.359885754846}]
[null,"Indirizzo",{"$f":"'Dati Gen'!E9","v":"Via Roma"},null,null,null,null,null,"N.Civico ",{"$f":"'Dati Gen'!L9","v":"1"},"CAP",{"$f":"'Dati Gen'!N8","v":"90000"},null,null,null,{"$f":"IF('Dati Gen'!E9<>\"\",CONCATENATE(C8,\" N.\",J8),\"\")","v":"Via Roma N.1"},null,null,null,null,null,null,"Totali Interventi Trainanti",null,null,null,null,"Totali Interventi Trainati  U.Imm."]
[null,"Anno di Costruzione Immobile",{"$f":"'Dati Gen'!E11","v":1968},null,null,null,{"$f":"'Dati Gen'!H11","v":"Superficie Totale Disperdente   :"},null,null,null,null,{"$f":"'Dati Gen'!N11","v":630.78},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":115876.21972984997},"Spese previste in progetto",null,null,null,{"$f":"C460+C679+C898","v":206199.84019090887}]
[null,"Edificio in area non Metanizzata","NO",null,"Intervento Art.3 C.1 Let.D)E)F) DPR.380",null,null,null,"NO","Vincoli/Restriz. Edilizie",null,"NO",null,null,null,null,null,null,null,null,null,null,"Spese Ammissibili",null,null,null,{"$f":"J35+J67","v":115876.21972984997},"Spese Ammissibili",null,null,null,{"$f":"C461+C680+C899","v":194311.57182953606}]
[null,"Autorizzazione Edilizia",{"$f":"'Dati Gen'!E12","v":"Concessione in Sanatoria"},null,null,null,null,null,{"$f":"'Dati Gen'!K12","v":"N."},{"$f":"'Dati Gen'!L12","v":1},{"$f":"'Dati Gen'!M12","v":"Data"},{"$f":"'Dati Gen'!N12","v":"1984-03-23"},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":115876.21972984997},{"$f":"H37+H69","v":92300.194193804331},{"$f":"J37+J69","v":115876.21972984997},"Costo Lavori Realizzati",null,{"$f":"C462+C681+C900","v":204276.75960060017},{"$f":"C464+C683+C902","v":0},{"$f":"C466+C685+C904","v":0}]
[null,{"$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,{"$f":"F38+F70","v":115876.21972984997},{"$f":"H38+H70","v":92300.194193804331},{"$f":"J38+J70","v":115876.21972984997},"di cui ammessi",null,{"$f":"C463+C682+C901","v":194311.57182953606},{"$f":"C465+C684+C903","v":0},{"$f":"C467+C686+C905","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":115876.21972984997}]
[null,"Costo Complessivo Previsto in progetto",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L13","v":115876.21972984997}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J34<J33,J34,J33)","v":115876.21972984997}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!L13","v":115876.21972984997},null,{"$f":"'SAL.60%'!L13","v":92300.194193804331},null,{"$f":"SAL.Finale!L13","v":115876.21972984997}]
[null,"di cui ammessi",null,null,null,{"$f":"IF(F37<J35,F37,J35)","v":115876.21972984997},null,{"$f":"IF(H37<J35,H37,J35)","v":92300.194193804331},null,{"$f":"IF(J37<J35,J37,J35)","v":115876.21972984997}]
[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,{"$f":"'Computo-Massimali'!T24","v":24577.522913156379}]
[null,"Costo Complessivo Previsto in progetto",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L24","v":20795.359885754846}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J109<J108,J109,J108)","v":20795.359885754846}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!L24","v":20795.359885754846},null,{"$f":"'SAL.60%'!L24","v":19199.097883104027},null,{"$f":"SAL.Finale!L24","v":20795.359885754846}]
[null,"di cui ammessi",null,null,null,{"$f":"IF(F112<J110,F112,J110)","v":20795.359885754846},null,{"$f":"IF(H112<J110,H112,J110)","v":19199.097883104027},null,{"$f":"IF(J112<J110,J112,J110)","v":20795.359885754846}]
[]
[]
[]
[]
[null,"SS) Schermature solari Anche chiusure oscuranti"]
[null,"Descrizione",null,null,null,null,"Tipo Schermatura","Installazione",null,"Superf. Schermatura","Superfice finestra protetta","Resistenza term. suppl m2K/W","Orientamento","Tipo Calcolo",null,"gtot","Materiale schermatura",null,"Meccan. Regolaz."]
[null,null,null,null,null,null,"-","-",null,null,null,null,"-","-",null,null,"-",null,"-"]
[null,null,null,null,null,null,"-","-",null,null,null,null,"-","-",null,null,"-",null,"-"]
[null,null,null,null,null,null,"-","-",null,null,null,null,"-","-",null,null,"-",null,"-"]
[null,null,null,null,null,null,"-","-",null,null,null,null,"-","-",null,null,"-",null,"-"]
[null,null,null,null,null,null,"-","-",null,null,null,null,"-","-",null,null,"-",null,"-"]
[]
[null,"Spesa Massima Ammissibile ",null,null,null,null,null,null,null,{"$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":288000}]
[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,{"$f":"CONCATENATE(\"INTERVENTI TRAINATI Unità Immobiliare N.1\",IF(UnitàImmobiliari!B3<>\"\", \" - Foglio \" & UnitàImmobiliari!B3 & \" P.lla \" & UnitàImmobiliari!C3 & \" Sub. \" & UnitàImmobiliari!D3,\"\"),IF(UnitàImmobiliari!I3<>\"\",\" @ \",\"\"),IFERROR(INDEX(Committenti!B3:D1017,MATCH(UnitàImmobiliari!I3,Committenti!D3:D1017,0),1),\"\"),\" \",IFERROR(INDEX(Committenti!B3:D1017,MATCH(UnitàImmobiliari!I3,Committenti!D3:D1017,0),2),\"\"))","v":"INTERVENTI TRAINATI Unità Immobiliare N.1 - Foglio 302 P.lla 200 Sub. 1 @ Prato Pietro"},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":42635.68208997805}]
[null,"Costo Complessivo Previsto in progetto",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L46","v":42635.680340258645}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J294<J293,J294,J293)","v":42635.680340258645}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!L46","v":42635.680340258645},null,{"$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":42635.680340258645},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":23283.326171422224}]
[null,"Spese Previste in progetto per Impianti CC) GA) PC) PCA) SI) ed SA)",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L50","v":23283.326171422224}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J350<J349,J350,J349)","v":23283.326171422224}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!L50","v":23283.326171422224},null,{"$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":23283.326171422224},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,{"$f":"'Computo-Massimali'!T55","v":5867.7696000000005}]
[null,"Spese Previste in progetto per FV) Fotovoltaico",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L55","v":9193.84005550867}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J412<J411,J412,J411)","v":5867.7696000000005}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!J55","v":7270.7594652000007},null,{"$f":"'SAL.60%'!L55","v":0},null,{"$f":"SAL.Finale!L55","v":0}]
[null,"di cui ammessi",null,null,null,{"$f":"IF(F415<J413,F415,J413)","v":5867.7696000000005},null,{"$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":8981.2800000000025}]
[null,"Spese Previste in progetto per AC) Sistema di Accumulo",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L56","v":10598.351529150139}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J424<J423,J424,J423)","v":8981.2800000000025}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!L56","v":10598.351529150139},null,{"$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":8981.2800000000025},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,{"$f":"'Computo-Massimali'!T57","v":1500}]
[null,"Spese Previste in progetto per CR) Colonnine di Ricarica",null,null,null,null,null,null,null,{"$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,{"$f":"B264","v":"INTERVENTI TRAINATI Unità Immobiliare N.1 - Foglio 302 P.lla 200 Sub. 1 @ Prato Pietro"}]
[null,"Previste in Progetto",{"$f":"J294+J310+J350+J362+J375+J387+J399+J412+J424+J435+J449","v":85711.198096339678}]
[null,"Ammesse",{"$f":"J295+J311+J351+J363+J376+J388+J400+J413+J425+J436+J450","v":80768.056111680868}]
[null,"Realizzate SAL 30%",{"$f":"F297+F313+F353+F365+F378+F390+F402+F415+F427+F438+F452","v":83788.117506031005}]
[null,"Ammesse SAL 30%",{"$f":"F298+F314+F354+F366+F379+F391+F403+F416+F428+F439+F453","v":80768.056111680868}]
[null,"Realizzate SAL 60%",{"$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",{"$f":"J298+J314+J354+J366+J379+J391+J403+J416+J428+J439+J453","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"CONCATENATE(\"INTERVENTI TRAINATI Unità Immobiliare N.2\",IF(UnitàImmobiliari!B4<>\"\", \" - Foglio \" & UnitàImmobiliari!B4 & \" P.lla \" & UnitàImmobiliari!C4 & \" Sub. \" & UnitàImmobiliari!D4,\"\"),IF(UnitàImmobiliari!I4<>\"\",\" @ \",\"\"),IFERROR(INDEX(Committenti!B3:D1017,MATCH(UnitàImmobiliari!I4,Committenti!D3:D1017,0),1),\"\"),\" \",IFERROR(INDEX(Committenti!B3:D1017,MATCH(UnitàImmobiliari!I4,Committenti!D3:D1017,0),2),\"\"))","v":"INTERVENTI TRAINATI Unità Immobiliare N.2 - Foglio 302 P.lla 201 Sub. 1 @ Prato Pietro"},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,{"$f":"'Computo-Massimali'!T84","v":23803.760250904255}]
[null,"Costo Complessivo Previsto in progetto",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L84","v":13292.030824377005}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J513<J512,J513,J512)","v":13292.030824377005}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!L84","v":13292.030824377005},null,{"$f":"'SAL.60%'!L84","v":0},null,{"$f":"SAL.Finale!L84","v":0}]
[null,"di cui ammessi",null,null,null,{"$f":"IF(F516<J514,F516,J514)","v":13292.030824377005},null,{"$f":"IF(H516<J514,H516,J514)","v":0},null,{"$f":"IF(J516<J514,J516,J514)","v":0}]
[]
[]
[]
[null,"SS) Schermature solari e chiusure oscuranti"]
[null,"Descrizione",null,null,null,null,"Tipo Schermatura","Installazione",null,"Superf. Schermatura","Superfice finestra protetta","Resistenza term. suppl m2K/W","Orientamento","Tipo Calcolo",null,"gtot","Materiale schermatura",null,"Meccan. Regolaz."]
[null,null,null,null,null,null,"-","-",null,null,null,null,"-","-",null,null,"-",null,"-"]
[null,null,null,null,null,null,"-","-",null,null,null,null,"-","-",null,null,"-",null,"-"]
[null,null,null,null,null,null,"-","-",null,null,null,null,"-","-",null,null,"-",null,"-"]
[null,null,null,null,null,null,"-","-",null,null,null,null,"-","-",null,null,"-",null,"-"]
[null,null,null,null,null,null,"-","-",null,null,null,null,"-","-",null,null,"-",null,"-"]
[null,"Spesa Massima Ammissibile ",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!T85","v":0}]
[null,"Costo Complessivo Previsto in progetto",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L85","v":0}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J529<J528,J529,J528)","v":0}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!L85","v":0},null,{"$f":"'SAL.60%'!L85","v":0},null,{"$f":"SAL.Finale!L85","v":0}]
[null,"di cui ammessi",null,null,null,{"$f":"IF(F532<J530,F532,J530)","v":0},null,{"$f":"IF(H532<J530,H532,J530)","v":0},null,{"$f":"IF(J532<J530,J532,J530)","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,{"$f":"'Computo-Massimali'!T88","v":12916.077065307896}]
[null,"Spese Previste in progetto per Impianti CC) GA) PC) PCA) SI) ed SA)",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L88","v":7212.3434605078946}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J569<J568,J569,J568)","v":7212.3434605078946}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!L88","v":7212.3434605078946},null,{"$f":"'SAL.60%'!L88","v":0},null,{"$f":"SAL.Finale!L88","v":0}]
[null,"di cui ammessi",null,null,null,{"$f":"IF(F572<J570,F572,J570)","v":7212.3434605078946},null,{"$f":"IF(H572<J570,H572,J570)","v":0},null,{"$f":"IF(J572<J570,J572,J570)","v":0}]
[null,"Risparmio di energia primaria non rinnovabile di progetto    [kWh/anno]",null,null,null,null,null,null,null,0]
[]
[null,"CO) Sistemi microcogenerazione ",null,null,null,null,"Tipo Sostituito","P.Nom Sostituito","Pot. Elettr. kW","Pot. Immes. kW","Pot. Term. Rec. kW","PES %","Tipo Aliment.","Tipo Intervent","a Celle Combust.","Riscaldatore Supplement.","P.Risc. Supp kW","Efficienz hs %","Classe Energet"]
[null,null,null,null,null,null,"-",null,null,null,null,null,"-","-","-","-",null,null,"-"]
[null,null,null,null,null,null,"-",null,null,null,null,null,"-","-","-","-",null,null,"-"]
[]
[null,"Spesa Massima Ammissibile per CO) Sistemi Microgenerazione",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!T89","v":0}]
[null,"Spese Previste in progetto per CO) Microgenerazione",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L89","v":0}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J581<J580,J581,J580)","v":0}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!L89","v":0},null,{"$f":"'SAL.60%'!L89","v":0},null,{"$f":"SAL.Finale!L89","v":0}]
[null,"di cui ammessi",null,null,null,{"$f":"IF(F584<J582,F584,J582)","v":0},null,{"$f":"IF(H584<J582,H584,J582)","v":0},null,{"$f":"IF(J584<J582,J584,J582)","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,{"$f":"'Computo-Massimali'!T90","v":0}]
[null,"Spese Previste in progetto per IB) Generatori a biomassa",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L90","v":0}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J594<J593,J594,J593)","v":0}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!L90","v":0},null,{"$f":"'SAL.60%'!L90","v":0},null,{"$f":"SAL.Finale!L90","v":0}]
[null,"di cui ammessi",null,null,null,{"$f":"IF(F597<J595,F597,J595)","v":0},null,{"$f":"IF(H597<J595,H597,J595)","v":0},null,{"$f":"IF(J597<J595,J597,J595)","v":0}]
[null,"Risparmio di energia primaria non rinnovabile di progetto    [kWh/anno]",null,null,null,null,null,null,null,0]
[]
[null,"BA) Building Automation",null,null,null,null,"Controllo Climatizzaz. Invernale","Controllo Climatizz. Estiva","Controllo ACS","Classe Sistema Esistente",null,"Classe Sistema Dopo interv.","Superfici Ambienti Contr."]
[]
[]
[]
[null,"Spesa Massima Ammissibile per BA) Building Automation",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!T91","v":0}]
[null,"Spese Previste in progetto per BA) Building Automation",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L91","v":0}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J606<J605,J606,J605)","v":0}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!L91","v":0},null,{"$f":"'SAL.60%'!L91","v":0},null,{"$f":"SAL.Finale!L91","v":0}]
[null,"di cui ammessi",null,null,null,{"$f":"IF(F609<J607,F609,J607)","v":0},null,{"$f":"IF(H609<J607,H609,J607)","v":0},null,{"$f":"IF(J609<J607,J609,J607)","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,{"$f":"G614*H614","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"G615*H615","v":0}]
[]
[null,"Spesa Massima Ammissibile per ST) Collettori Solari",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!T92","v":0}]
[null,"Spese Previste in progetto per ST) Collettori Solari",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L92","v":0}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J618<J617,J618,J617)","v":0}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!L92","v":0},null,{"$f":"'SAL.60%'!L92","v":0},null,{"$f":"SAL.Finale!L92","v":0}]
[null,"di cui ammessi",null,null,null,{"$f":"IF(F621<J619,F621,J619)","v":0},null,{"$f":"IF(H621<J619,H621,J619)","v":0},null,{"$f":"IF(J621<J619,J621,J619)","v":0}]
[null,"Risparmio di energia primaria non rinnovabile di progetto    [kWh/anno]",null,null,null,null,null,null,null,0]
[]
[]
[null,"FV) Fotovoltaico",null,null,null,null,"Codice POD",null,"Potenza Picco kW"]
[]
[]
[]
[null,"Spesa Massima Ammissibile per FV) Fotovoltaico",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!T93","v":1817.6256000000001}]
[null,"Spese Previste in progetto per FV) Fotovoltaico",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L93","v":2847.9235188781067}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J631<J630,J631,J630)","v":1817.6256000000001}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!L93","v":2847.9235188781067},null,{"$f":"'SAL.60%'!L93","v":0},null,{"$f":"SAL.Finale!L93","v":0}]
[null,"di cui ammessi",null,null,null,{"$f":"IF(F634<J632,F634,J632)","v":1817.6256000000001},null,{"$f":"IF(H634<J632,H634,J632)","v":0},null,{"$f":"IF(J634<J632,J634,J632)","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,{"$f":"'Computo-Massimali'!T94","v":2782.08}]
[null,"Spese Previste in progetto per AC) Sistema di Accumulo",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L94","v":3282.9910460667097}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J643<J642,J643,J642)","v":2782.08}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!L94","v":3282.9910460667097},null,{"$f":"'SAL.60%'!L94","v":0},null,{"$f":"SAL.Finale!L94","v":0}]
[null,"di cui ammessi",null,null,null,{"$f":"IF(F646<J644,F646,J644)","v":2782.08},null,{"$f":"IF(H646<J644,H646,J644)","v":0},null,{"$f":"IF(J646<J644,J646,J644)","v":0}]
[]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[]
[]
[null,"Spesa Massima Ammissibile per CR) Colonnine di Ricarica",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!T95","v":1500}]
[null,"Spese Previste in progetto per CR) Colonnine di Ricarica",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L95","v":0}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J654<J653,J654,J653)","v":0}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!L95","v":0},null,{"$f":"'SAL.60%'!L95","v":0},null,{"$f":"SAL.Finale!L95","v":0}]
[null,"di cui ammessi",null,null,null,{"$f":"IF(F657<J655,F657,J655)","v":0},null,{"$f":"IF(H657<J655,H657,J655)","v":0},null,{"$f":"IF(J657<J655,J657,J655)","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,{"$f":"'Computo-Massimali'!T96","v":96000}]
[null,"Spese Previste in progetto per EBA) Eliminazione Barriere Architettoniche",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L96","v":0}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J668<J667,J668,J667)","v":0}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!L96","v":0},null,{"$f":"'SAL.60%'!L96","v":0},null,{"$f":"SAL.Finale!L96","v":0}]
[null,"di cui ammessi",null,null,null,{"$f":"IF(F671<J669,F671,J669)","v":0},null,{"$f":"IF(H671<J669,H671,J669)","v":0},null,{"$f":"IF(J671<J669,J671,J669)","v":0}]
[]
[]
[]
[]
[null,"RIEPILOGO SPESE"]
[null,{"$f":"B483","v":"INTERVENTI TRAINATI Unità Immobiliare N.2 - Foglio 302 P.lla 201 Sub. 1 @ Prato Pietro"}]
[null,"Previste in Progetto",{"$f":"J513+J529+J569+J581+J594+J606+J618+J631+J643+J654+J668","v":26635.288849829714}]
[null,"Ammesse",{"$f":"J514+J530+J570+J582+J595+J607+J619+J632+J644+J655+J669","v":25104.079884884901}]
[null,"Realizzate SAL 30%",{"$f":"F516+F532+F572+F584+F597+F609+F621+F634+F646+F657+F671","v":26635.288849829714}]
[null,"Ammesse SAL 30%",{"$f":"F517+F533+F573+F585+F598+F610+F622+F635+F647+F658+F672","v":25104.079884884901}]
[null,"Realizzate SAL 60%",{"$f":"H516+H532+H572+H584+H597+H609+H621+H634+H646+H657+H671","v":0}]
[null,"Ammesse SAL 60%",{"$f":"H517+H533+H573+H585+H598+H610+H622+H635+H647+H658+H672","v":0}]
[null,"Realizzate SAL Finale",{"$f":"J516+J532+J572+J584+J597+J609+J621+J634+J646+J657+J671","v":0}]
[null,"Ammesse SAL Finale",{"$f":"J517+J533+J573+J585+J598+J610+J622+J635+J647+J658+J672","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"CONCATENATE(\"INTERVENTI TRAINATI Unità Immobiliare N.3\",IF(UnitàImmobiliari!B5<>\"\", \" - Foglio \" & UnitàImmobiliari!B5 & \" P.lla \" & UnitàImmobiliari!C5 & \" Sub. \" & UnitàImmobiliari!D5,\"\"),IF(UnitàImmobiliari!I5<>\"\",\" @ \",\"\"),IFERROR(INDEX(Committenti!B3:D1017,MATCH(UnitàImmobiliari!I5,Committenti!D3:D1017,0),1),\"\"),\" \",IFERROR(INDEX(Committenti!B3:D1017,MATCH(UnitàImmobiliari!I5,Committenti!D3:D1017,0),2),\"\"))","v":"INTERVENTI TRAINATI Unità Immobiliare N.3 - Foglio 302 P.lla 201 Sub. 3 @ Prato Pietro"},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'!T122","v":48039.218252692976}]
[null,"Costo Complessivo Previsto in progetto",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L122","v":46675.405226174524}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J732<J731,J732,J731)","v":46675.405226174524}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!L122","v":46675.405226174524},null,{"$f":"'SAL.60%'!L122","v":0},null,{"$f":"SAL.Finale!L122","v":0}]
[null,"di cui ammessi",null,null,null,{"$f":"IF(F735<J733,F735,J733)","v":46675.405226174524},null,{"$f":"IF(H735<J733,H735,J733)","v":0},null,{"$f":"IF(J735<J733,J735,J733)","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,{"$f":"'Computo-Massimali'!T123","v":0}]
[null,"Costo Complessivo Previsto in progetto",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L123","v":0}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J748<J747,J748,J747)","v":0}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!L123","v":0},null,{"$f":"'SAL.60%'!L123","v":0},null,{"$f":"SAL.Finale!L123","v":0}]
[null,"di cui ammessi",null,null,null,{"$f":"IF(F751<J749,F751,J749)","v":0},null,{"$f":"IF(H751<J749,H751,J749)","v":0},null,{"$f":"IF(J751<J749,J751,J749)","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'!T126","v":27272}]
[null,"Spese Previste in progetto per Impianti CC) GA) PC) PCA) SI) ed SA)",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L126","v":25500.785806795771}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J788<J787,J788,J787)","v":25500.785806795771}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!L126","v":25500.785806795771},null,{"$f":"'SAL.60%'!L126","v":0},null,{"$f":"SAL.Finale!L126","v":0}]
[null,"di cui ammessi",null,null,null,{"$f":"IF(F791<J789,F791,J789)","v":25500.785806795771},null,{"$f":"IF(H791<J789,H791,J789)","v":0},null,{"$f":"IF(J791<J789,J791,J789)","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,{"$f":"'Computo-Massimali'!T127","v":0}]
[null,"Spese Previste in progetto per CO) Microgenerazione",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L127","v":0}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J800<J799,J800,J799)","v":0}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!L127","v":0},null,{"$f":"'SAL.60%'!L127","v":0},null,{"$f":"SAL.Finale!L127","v":0}]
[null,"di cui ammessi",null,null,null,{"$f":"IF(F803<J801,F803,J801)","v":0},null,{"$f":"IF(H803<J801,H803,J801)","v":0},null,{"$f":"IF(J803<J801,J803,J801)","v":0}]
[null,"Risparmio di energia primaria non rinnovabile di progetto    [kWh/anno]",null,null,null,null,null,null,null,0]
[]
[]
[null,"IB) Generatori a biomassa installazione, di impianti di climatizzazione invernale dotati di generatori di calore alimentati da biomasse combustibili ",null,null,null,null,"Tipo Sostituito","P.Nom Sostituito","Classe Gener. re","Tipo Generatore",null,"Impianto destinato a","Tipo Aliment.","P.u.      kW","P. al focolare kW","Rendimento a P. nom.","Sup. Riscald. mq",null,null," "]
[]
[]
[]
[null,"Spesa Massima Ammissibile per IB) Generatori a biomassa",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!T128","v":0}]
[null,"Spese Previste in progetto per IB) Generatori a biomassa",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L128","v":0}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J813<J812,J813,J812)","v":0}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!L128","v":0},null,{"$f":"'SAL.60%'!L128","v":0},null,{"$f":"SAL.Finale!L128","v":0}]
[null,"di cui ammessi",null,null,null,{"$f":"IF(F816<J814,F816,J814)","v":0},null,{"$f":"IF(H816<J814,H816,J814)","v":0},null,{"$f":"IF(J816<J814,J816,J814)","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,{"$f":"'Computo-Massimali'!T129","v":0}]
[null,"Spese Previste in progetto per BA) Building Automation",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L129","v":0}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J825<J824,J825,J824)","v":0}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!L129","v":0},null,{"$f":"'SAL.60%'!L129","v":0},null,{"$f":"SAL.Finale!L129","v":0}]
[null,"di cui ammessi",null,null,null,{"$f":"IF(F828<J826,F828,J826)","v":0},null,{"$f":"IF(H828<J826,H828,J826)","v":0},null,{"$f":"IF(J828<J826,J828,J826)","v":0}]
[null,"Risparmio di energia primaria non rinnovabile di progetto    [kWh/anno]",null,null,null,null,null,null,null,0]
[]
[null,"ST) Collettori Solari",null,null,null,null,"Sup lorda Ag singolo modulo","N. di moduli","S.tot","Tipo di colllettori","Tipo di installazione","Inclinaz. %","Orientamento","Factory Made","Qcol / Qsol kWht  oppure    QL MJ","Accumulo   litri","Dest. Calore","Solar Keymrk","Tipo impianto sost."]
[null,null,null,null,null,null,null,null,{"$f":"G833*H833","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"G834*H834","v":0}]
[]
[null,"Spesa Massima Ammissibile per ST) Collettori Solari",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!T130","v":0}]
[null,"Spese Previste in progetto per ST) Collettori Solari",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L130","v":0}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J837<J836,J837,J836)","v":0}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!L130","v":0},null,{"$f":"'SAL.60%'!L130","v":0},null,{"$f":"SAL.Finale!L130","v":0}]
[null,"di cui ammessi",null,null,null,{"$f":"IF(F840<J838,F840,J838)","v":0},null,{"$f":"IF(H840<J838,H840,J838)","v":0},null,{"$f":"IF(J840<J838,J840,J838)","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,{"$f":"'Computo-Massimali'!T131","v":6426.6048000000001}]
[null,"Spese Previste in progetto per FV) Fotovoltaico",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L131","v":10069.443870319019}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J850<J849,J850,J849)","v":6426.6048000000001}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!L131","v":10069.443870319019},null,{"$f":"'SAL.60%'!L131","v":0},null,{"$f":"SAL.Finale!L131","v":0}]
[null,"di cui ammessi",null,null,null,{"$f":"IF(F853<J851,F853,J851)","v":6426.6048000000001},null,{"$f":"IF(H853<J851,H853,J851)","v":0},null,{"$f":"IF(J853<J851,J853,J851)","v":0}]
[]
[]
[null,"AC) Sistema di Accumulo",null,null,null,null,"Capacità kWh"]
[]
[]
[]
[null,"Spesa Massima Ammissibile perAC) Sistema di Accumulo",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!T132","v":9836.64}]
[null,"Spese Previste in progetto per AC) Sistema di Accumulo",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L132","v":11607.718341450154}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J862<J861,J862,J861)","v":9836.64}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!L132","v":11607.718341450154},null,{"$f":"'SAL.60%'!L132","v":0},null,{"$f":"SAL.Finale!L132","v":0}]
[null,"di cui ammessi",null,null,null,{"$f":"IF(F865<J863,F865,J863)","v":9836.64},null,{"$f":"IF(H865<J863,H865,J863)","v":0},null,{"$f":"IF(J865<J863,J865,J863)","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,{"$f":"'Computo-Massimali'!T133","v":1500}]
[null,"Spese Previste in progetto per CR) Colonnine di Ricarica",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L133","v":0}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J873<J872,J873,J872)","v":0}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!L133","v":0},null,{"$f":"'SAL.60%'!L133","v":0},null,{"$f":"SAL.Finale!L133","v":0}]
[null,"di cui ammessi",null,null,null,{"$f":"IF(F876<J874,F876,J874)","v":0},null,{"$f":"IF(H876<J874,H876,J874)","v":0},null,{"$f":"IF(J876<J874,J876,J874)","v":0}]
[]
[]
[]
[]
[null,"EBA) Eliminazione Barriere Architettoniche"]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[]
[null,"Spesa Massima Ammissibile per EBA) Eliminazione Barriere Architettoniche",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!T134","v":96000}]
[null,"Spese Previste in progetto per EBA) Eliminazione Barriere Architettoniche",null,null,null,null,null,null,null,{"$f":"'Computo-Massimali'!L134","v":0}]
[null,"Spesa Ammessa",null,null,null,null,null,null,null,{"$f":"IF(J887<J886,J887,J886)","v":0}]
[null,null,null,null,null,"SAL 30%",null,"SAL 60%",null,"SAL FINALE"]
[null,"Costo Lavori Realizzati",null,null,null,{"$f":"'SAL.30%'!L134","v":0},null,{"$f":"'SAL.60%'!L134","v":0},null,{"$f":"SAL.Finale!L134","v":0}]
[null,"di cui ammessi",null,null,null,{"$f":"IF(F890<J888,F890,J888)","v":0},null,{"$f":"IF(H890<J888,H890,J888)","v":0},null,{"$f":"IF(J890<J888,J890,J888)","v":0}]
[]
[]
[]
[]
[null,"RIEPILOGO SPESE"]
[null,{"$f":"B702","v":"INTERVENTI TRAINATI Unità Immobiliare N.3 - Foglio 302 P.lla 201 Sub. 3 @ Prato Pietro"}]
[null,"Previste in Progetto",{"$f":"J732+J748+J788+J800+J813+J825+J837+J850+J862+J873+J887","v":93853.353244739468}]
[null,"Ammesse",{"$f":"J733+J749+J789+J801+J814+J826+J838+J851+J863+J874+J888","v":88439.435832970295}]
[null,"Realizzate SAL 30%",{"$f":"F735+F751+F791+F803+F816+F828+F840+F853+F865+F876+F890","v":93853.353244739468}]
[null,"Ammesse SAL 30%",{"$f":"F736+F752+F792+F804+F817+F829+F841+F854+F866+F877+F891","v":88439.435832970295}]
[null,"Realizzate SAL 60%",{"$f":"H735+H751+H791+H803+H816+H828+H840+H853+H865+H876+H890","v":0}]
[null,"Ammesse SAL 60%",{"$f":"H736+H752+H792+H804+H817+H829+H841+H854+H866+H877+H891","v":0}]
[null,"Realizzate SAL Finale",{"$f":"J735+J751+J791+J803+J816+J828+J840+J853+J865+J876+J890","v":0}]
[null,"Ammesse SAL Finale",{"$f":"J736+J752+J792+J804+J817+J829+J841+J854+J866+J877+J891","v":0}]

{"sheet":"Fatture","index":9,"n_rows":794,"n_cols":37,"rows_kept":794,"cut":false,"hidden":false,"merged":[[257,12,257,13],[261,3,261,13],[38,12,38,13],[39,1,39,4],[737,1,737,2],[737,3,737,13],[26,7,26,8],[26,9,26,10],[746,3,746,6],[746,7,746,8],[746,9,746,13],[748,1,748,2],[748,3,748,4],[781,2,781,6],[781,7,781,9],[684,1,684,2],[684,3,684,13],[578,3,578,13],[51,9,51,10],[251,2,251,10],[145,2,145,10],[151,12,151,13],[155,3,155,13],[149,12,149,13],[150,12,150,13],[148,12,148,13],[129,2,129,10],[130,2,130,10],[131,2,131,10],[132,2,132,10],[133,2,133,10],[134,2,134,10],[790,1,790,2],[790,3,790,13],[27,7,27,8],[27,9,27,10],[587,3,587,6],[587,7,587,8],[587,9,587,13],[589,1,589,2],[589,3,589,4],[525,1,525,2],[525,3,525,13],[110,3,110,6],[110,7,110,8],[110,9,110,13],[29,7,29,8],[29,9,29,10],[31,7,31,8],[31,9,31,10],[51,12,51,13],[135,2,135,10],[90,2,90,10],[107,3,107,6],[107,7,107,8],[107,9,107,13],[89,2,89,10],[96,12,96,13],[108,3,108,6],[108,7,108,8],[108,9,108,13],[95,12,95,13],[51,1,51,4],[51,7,51,8],[165,1,165,2],[165,3,165,4],[164,3,164,6],[164,7,164,8],[164,9,164,13],[172,2,172,10],[173,2,173,10],[174,2,174,10],[175,2,175,10],[176,2,176,10],[19,7,19,8],[19,9,19,10],[22,7,22,8],[22,9,22,10],[23,7,23,8],[23,9,23,10],[25,7,25,8],[25,9,25,10],[24,7,24,8],[24,9,24,10],[30,7,30,8],[30,9,30,10],[47,1,47,4],[47,12,47,13],[48,1,48,4],[48,12,48,13],[50,1,50,4],[50,7,50,8],[50,9,50,10],[50,12,50,13],[28,7,28,8],[28,9,28,10],[139,2,139,10],[140,2,140,10],[141,2,141,10],[142,2,142,10],[143,2,143,10],[97,12,97,13],[86,2,86,10],[87,2,87,10],[88,2,88,10],[38,1,38,4],[33,1,33,4],[33,12,33,13],[35,1,35,4],[35,7,35,8],[71,2,71,10],[144,2,144,10],[161,3,161,6],[112,1,112,2],[112,3,112,4],[118,2,118,10],[119,2,119,10],[120,2,120,10],[121,2,121,10],[122,2,122,10],[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],[41,1,41,4],[0,1,0,13],[57,3,57,6],[57,7,57,8],[57,9,57,13],[59,1,59,2],[59,3,59,4],[59,5,60,13],[60,1,60,2],[60,3,60,4],[72,2,72,10],[73,2,73,10],[74,2,74,10],[75,2,75,10],[76,2,76,10],[77,2,77,10],[84,2,84,10],[85,2,85,10],[66,2,66,10],[67,2,67,10],[16,11,16,12],[43,7,43,8],[43,9,43,10],[44,7,44,8],[44,9,44,10],[45,7,45,8],[45,9,45,10],[45,12,45,13],[46,1,46,4],[34,1,34,4],[34,12,34,13],[37,1,37,4],[37,12,37,13],[17,2,17,4],[17,7,17,8],[17,9,17,10],[17,11,17,12],[46,12,46,13],[136,2,136,10],[137,2,137,10],[101,3,101,13],[32,7,32,8],[32,9,32,10],[109,3,109,6],[109,7,109,8],[109,9,109,13],[46,7,46,8],[46,9,46,10],[91,2,91,10],[54,3,54,6],[54,7,54,8],[54,9,54,13],[55,3,55,6],[56,3,56,6],[56,7,56,8],[56,9,56,13],[55,7,55,8],[55,9,55,13],[42,7,42,8],[42,9,42,10],[68,2,68,10],[69,2,69,10],[70,2,70,10],[80,2,80,10],[81,2,81,10],[65,2,65,10],[78,2,78,10],[79,2,79,10],[161,7,161,8],[161,9,161,13],[162,3,162,6],[162,7,162,8],[162,9,162,13],[160,3,160,6],[160,7,160,8],[160,9,160,13],[163,3,163,6],[163,7,163,8],[163,9,163,13],[159,1,159,13],[18,9,18,10],[18,11,18,12],[82,2,82,10],[83,2,83,10],[111,3,111,6],[111,7,111,8],[111,9,111,13],[112,5,113,13],[113,1,113,2],[113,3,113,4],[92,2,92,10],[98,12,98,13],[102,3,102,13],[154,3,154,13],[33,7,33,8],[33,9,33,10],[138,2,138,10],[170,2,170,10],[189,2,189,10],[165,5,166,13],[166,1,166,2],[166,3,166,4],[166,25,168,25],[166,26,168,26],[166,27,168,27],[167,1,167,13],[168,2,168,10],[198,2,198,10],[204,12,204,13],[207,3,207,13],[38,7,38,8],[38,9,38,10],[39,7,39,8],[39,9,39,10],[40,7,40,8],[40,9,40,10],[41,7,41,8],[41,9,41,10],[201,12,201,13],[202,12,202,13],[203,12,203,13],[190,2,190,10],[191,2,191,10],[192,2,192,10],[193,2,193,10],[194,2,194,10],[62,2,62,10],[63,2,63,10],[64,2,64,10],[195,2,195,10],[196,2,196,10],[197,2,197,10],[180,2,180,10],[181,2,181,10],[182,2,182,10],[183,2,183,10],[184,2,184,10],[185,2,185,10],[186,2,186,10],[187,2,187,10],[188,2,188,10],[171,2,171,10],[235,2,235,10],[236,2,236,10],[237,2,237,10],[238,2,238,10],[177,2,177,10],[178,2,178,10],[179,2,179,10],[208,3,208,13],[216,3,216,6],[216,7,216,8],[216,9,216,13],[218,1,218,2],[218,3,218,4],[239,2,239,10],[240,2,240,10],[214,3,214,6],[214,7,214,8],[214,9,214,13],[215,3,215,6],[215,7,215,8],[215,9,215,13],[213,3,213,6],[213,7,213,8],[213,9,213,13],[241,2,241,10],[224,2,224,10],[225,2,225,10],[226,2,226,10],[227,2,227,10],[228,2,228,10],[229,2,229,10],[230,2,230,10],[231,2,231,10],[232,2,232,10],[223,2,223,10],[218,5,219,13],[219,1,219,2],[219,3,219,4],[266,3,266,6],[266,7,266,8],[266,9,266,13],[267,3,267,6],[267,7,267,8],[267,9,267,13],[260,3,260,13],[244,2,244,10],[245,2,245,10],[246,2,246,10],[247,2,247,10],[248,2,248,10],[249,2,249,10],[250,2,250,10],[9,2,9,4],[9,11,9,12],[10,2,10,4],[34,7,34,8],[34,9,34,10],[10,11,10,12],[11,2,11,4],[37,7,37,8],[37,9,37,10],[11,11,11,12],[12,2,12,4],[254,12,254,13],[255,12,255,13],[256,12,256,13],[242,2,242,10],[243,2,243,10],[233,2,233,10],[234,2,234,10],[268,3,268,6],[268,7,268,8],[268,9,268,13],[276,2,276,6],[276,7,276,9],[279,2,279,6],[279,7,279,9],[269,3,269,6],[269,7,269,8],[269,9,269,13],[271,1,271,2],[271,3,271,4],[270,3,270,6],[270,7,270,8],[270,9,270,13],[271,5,272,13],[272,1,272,2],[272,3,272,4],[296,2,296,6],[296,7,296,9],[285,2,285,6],[285,7,285,9],[286,2,286,6],[286,7,286,9],[308,12,308,13],[309,12,309,13],[307,12,307,13],[293,2,293,6],[293,7,293,9],[294,2,294,6],[294,7,294,9],[297,2,297,6],[297,7,297,9],[298,2,298,6],[303,7,303,9],[302,2,302,13],[305,2,305,13],[298,7,298,9],[300,2,300,6],[300,7,300,9],[301,2,301,6],[301,7,301,9],[303,2,303,6],[304,2,304,6],[304,7,304,9],[306,1,306,13],[307,3,307,4],[307,7,307,9],[308,7,308,9],[327,2,327,6],[327,7,327,9],[328,2,328,6],[328,7,328,9],[324,5,325,13],[325,1,325,2],[325,3,325,4],[325,16,327,16],[326,1,326,13],[320,3,320,6],[320,7,320,8],[320,9,320,13],[321,3,321,6],[321,7,321,8],[321,9,321,13],[319,3,319,6],[319,7,319,8],[319,9,319,13],[324,1,324,2],[324,3,324,4],[322,3,322,6],[322,7,322,8],[322,9,322,13],[323,3,323,6],[323,7,323,8],[323,9,323,13],[334,2,334,6],[334,7,334,9],[335,2,335,6],[335,7,335,9],[336,2,336,6],[336,7,336,9],[337,2,337,6],[337,7,337,9],[338,2,338,6],[338,7,338,9],[329,2,329,6],[329,7,329,9],[330,2,330,6],[330,7,330,9],[331,2,331,6],[331,7,331,9],[332,2,332,6],[332,7,332,9],[333,2,333,6],[333,7,333,9],[339,2,339,6],[339,7,339,9],[340,2,340,6],[340,7,340,9],[341,2,341,6],[341,7,341,9],[342,2,342,6],[342,7,342,9],[343,2,343,6],[343,7,343,9],[349,2,349,6],[349,7,349,9],[350,2,350,6],[350,7,350,9],[351,2,351,6],[351,7,351,9],[352,2,352,6],[352,7,352,9],[344,2,344,6],[344,7,344,9],[345,2,345,6],[345,7,345,9],[346,2,346,6],[346,7,346,9],[347,2,347,6],[347,7,347,9],[348,2,348,6],[348,7,348,9],[360,7,360,9],[363,12,363,13],[358,2,358,6],[358,7,358,9],[359,1,359,13],[360,3,360,4],[361,7,361,9],[363,1,363,2],[390,2,390,6],[390,7,390,9],[364,12,364,13],[360,12,360,13],[361,12,361,13],[362,12,362,13],[354,2,354,6],[354,7,354,9],[355,2,355,6],[355,7,355,9],[356,2,356,6],[356,7,356,9],[357,2,357,6],[357,7,357,9],[353,2,353,6],[353,7,353,9],[391,2,391,6],[391,7,391,9],[373,3,373,6],[373,7,373,8],[373,9,373,13],[374,3,374,6],[374,7,374,8],[374,9,374,13],[372,3,372,6],[372,7,372,8],[372,9,372,13],[382,2,382,6],[382,7,382,9],[383,2,383,6],[383,7,383,9],[366,1,366,2],[366,3,366,13],[367,1,367,2],[367,3,367,13],[397,2,397,6],[397,7,397,9],[398,2,398,6],[398,7,398,9],[399,2,399,6],[399,7,399,9],[400,2,400,6],[400,7,400,9],[401,2,401,6],[401,7,401,9],[384,2,384,6],[384,7,384,9],[385,2,385,6],[385,7,385,9],[386,2,386,6],[386,7,386,9],[392,2,392,6],[392,7,392,9],[393,2,393,6],[393,7,393,9],[394,2,394,6],[394,7,394,9],[395,2,395,6],[395,7,395,9],[396,2,396,6],[396,7,396,9],[387,2,387,6],[387,7,387,9],[388,2,388,6],[388,7,388,9],[389,2,389,6],[389,7,389,9],[413,12,413,13],[414,12,414,13],[415,12,415,13],[407,2,407,6],[407,7,407,9],[408,2,408,6],[408,7,408,9],[409,2,409,6],[409,7,409,9],[413,7,413,9],[416,12,416,13],[402,2,402,6],[402,7,402,9],[403,2,403,6],[403,7,403,9],[404,2,404,6],[404,7,404,9],[405,2,405,6],[405,7,405,9],[406,2,406,6],[406,7,406,9],[426,3,426,6],[426,7,426,8],[426,9,426,13],[427,3,427,6],[427,7,427,8],[427,9,427,13],[425,3,425,6],[425,7,425,8],[425,9,425,13],[435,2,435,6],[435,7,435,9],[436,2,436,6],[436,7,436,9],[428,3,428,6],[428,7,428,8],[428,9,428,13],[429,3,429,6],[429,7,429,8],[429,9,429,13],[430,1,430,2],[430,3,430,4],[430,5,431,13],[431,1,431,2],[431,3,431,4],[437,2,437,6],[437,7,437,9],[438,2,438,6],[438,7,438,9],[439,2,439,6],[439,7,439,9],[445,2,445,6],[445,7,445,9],[446,2,446,6],[446,7,446,9],[447,2,447,6],[447,7,447,9],[448,2,448,6],[448,7,448,9],[449,2,449,6],[449,7,449,9],[440,2,440,6],[440,7,440,9],[441,2,441,6],[441,7,441,9],[442,2,442,6],[442,7,442,9],[443,2,443,6],[443,7,443,9],[444,2,444,6],[444,7,444,9],[466,7,466,9],[469,12,469,13],[455,2,455,6],[455,7,455,9],[456,2,456,6],[456,7,456,9],[457,2,457,6],[457,7,457,9],[458,2,458,6],[458,7,458,9],[459,2,459,6],[459,7,459,9],[450,2,450,6],[450,7,450,9],[451,2,451,6],[451,7,451,9],[452,2,452,6],[452,7,452,9],[453,2,453,6],[453,7,453,9],[454,2,454,6],[454,7,454,9],[461,7,461,9],[462,2,462,6],[462,7,462,9],[496,2,496,6],[496,7,496,9],[497,2,497,6],[497,7,497,9],[479,3,479,6],[479,7,479,8],[479,9,479,13],[480,3,480,6],[480,7,480,8],[480,9,480,13],[478,3,478,6],[478,7,478,8],[478,9,478,13],[488,2,488,6],[488,7,488,9],[489,2,489,6],[489,7,489,9],[481,3,481,6],[481,7,481,8],[481,9,481,13],[482,3,482,6],[482,7,482,8],[482,9,482,13],[483,1,483,2],[483,3,483,4],[483,5,484,13],[484,1,484,2],[484,3,484,4],[503,2,503,6],[503,7,503,9],[504,2,504,6],[504,7,504,9],[505,2,505,6],[505,7,505,9],[506,2,506,6],[506,7,506,9],[507,2,507,6],[507,7,507,9],[490,2,490,6],[490,7,490,9],[491,2,491,6],[491,7,491,9],[492,2,492,6],[492,7,492,9],[498,2,498,6],[498,7,498,9],[499,2,499,6],[499,7,499,9],[500,2,500,6],[500,7,500,9],[501,2,501,6],[501,7,501,9],[502,2,502,6],[502,7,502,9],[493,2,493,6],[493,7,493,9],[494,2,494,6],[494,7,494,9],[495,2,495,6],[495,7,495,9],[519,12,519,13],[520,12,520,13],[521,12,521,13],[513,2,513,6],[513,7,513,9],[514,2,514,6],[514,7,514,9],[515,2,515,6],[515,7,515,9],[519,7,519,9],[522,12,522,13],[508,2,508,6],[508,7,508,9],[509,2,509,6],[509,7,509,9],[510,2,510,6],[510,7,510,9],[511,2,511,6],[511,7,511,9],[512,2,512,6],[512,7,512,9],[531,3,531,6],[531,7,531,8],[531,9,531,13],[539,2,539,6],[539,7,539,9],[540,2,540,6],[540,7,540,9],[534,3,534,6],[534,7,534,8],[534,9,534,13],[535,3,535,6],[535,7,535,8],[535,9,535,13],[536,1,536,2],[536,3,536,4],[536,5,537,13],[537,1,537,2],[557,2,557,13],[560,2,560,13],[564,2,564,13],[551,2,551,6],[551,7,551,9],[550,2,550,6],[550,7,550,9],[547,2,547,6],[547,7,547,9],[552,2,552,6],[552,7,552,9],[555,2,555,6],[555,7,555,9],[561,2,561,6],[561,7,561,9],[532,3,532,6],[532,7,532,8],[532,9,532,13],[533,3,533,6],[533,7,533,8],[533,9,533,13],[567,2,567,13],[570,2,570,13],[558,2,558,6],[558,7,558,9],[562,2,562,6],[562,7,562,9],[565,2,565,6],[565,7,565,9],[572,12,572,13],[573,12,573,13],[574,12,574,13],[559,2,559,6],[559,7,559,9],[563,2,563,6],[563,7,563,9],[566,2,566,6],[566,7,566,9],[568,2,568,6],[568,7,568,9],[572,7,572,9],[588,3,588,6],[588,7,588,8],[588,9,588,13],[575,12,575,13],[585,3,585,6],[585,7,585,8],[585,9,585,13],[586,3,586,6],[586,7,586,8],[586,9,586,13],[569,2,569,6],[569,7,569,9],[571,1,571,13],[572,3,572,4],[573,7,573,9],[575,1,575,2],[576,12,576,13],[578,1,578,2],[579,1,579,2],[579,3,579,13],[599,2,599,6],[599,7,599,9],[600,2,600,6],[600,7,600,9],[601,2,601,6],[601,7,601,9],[602,2,602,6],[602,7,602,9],[603,2,603,6],[603,7,603,9],[589,5,590,13],[590,1,590,2],[590,3,590,4],[590,16,592,16],[591,1,591,13],[584,3,584,6],[584,7,584,8],[584,9,584,13],[594,2,594,6],[594,7,594,9],[595,2,595,6],[595,7,595,9],[596,2,596,6],[596,7,596,9],[597,2,597,6],[597,7,597,9],[598,2,598,6],[598,7,598,9],[592,2,592,6],[592,7,592,9],[593,2,593,6],[593,7,593,9],[619,2,619,6],[619,7,619,9],[620,2,620,6],[620,7,620,9],[621,2,621,6],[621,7,621,9],[622,2,622,6],[622,7,622,9],[604,2,604,6],[604,7,604,9],[605,2,605,6],[605,7,605,9],[606,2,606,6],[606,7,606,9],[607,2,607,6],[607,7,607,9],[608,2,608,6],[608,7,608,9],[614,2,614,6],[614,7,614,9],[615,2,615,6],[615,7,615,9],[616,2,616,6],[616,7,616,9],[617,2,617,6],[617,7,617,9],[618,2,618,6],[618,7,618,9],[609,2,609,6],[609,7,609,9],[610,2,610,6],[610,7,610,9],[611,2,611,6],[611,7,611,9],[612,2,612,6],[612,7,612,9],[613,2,613,6],[613,7,613,9],[625,7,625,9],[628,12,628,13],[623,2,623,6],[623,7,623,9],[624,1,624,13],[625,3,625,4],[626,7,626,9],[628,1,628,2],[655,2,655,6],[655,7,655,9],[656,2,656,6],[656,7,656,9],[638,3,638,6],[638,7,638,8],[638,9,638,13],[639,3,639,6],[639,7,639,8],[639,9,639,13],[637,3,637,6],[637,7,637,8],[637,9,637,13],[647,2,647,6],[647,7,647,9],[648,2,648,6],[648,7,648,9],[629,12,629,13],[625,12,625,13],[626,12,626,13],[627,12,627,13],[662,2,662,6],[662,7,662,9],[663,2,663,6],[663,7,663,9],[664,2,664,6],[664,7,664,9],[665,2,665,6],[665,7,665,9],[666,2,666,6],[666,7,666,9],[649,2,649,6],[649,7,649,9],[650,2,650,6],[650,7,650,9],[651,2,651,6],[651,7,651,9],[657,2,657,6],[657,7,657,9],[658,2,658,6],[658,7,658,9],[659,2,659,6],[659,7,659,9],[660,2,660,6],[660,7,660,9],[661,2,661,6],[661,7,661,9],[652,2,652,6],[652,7,652,9],[653,2,653,6],[653,7,653,9],[654,2,654,6],[654,7,654,9],[672,7,672,9],[673,2,673,6],[673,7,673,9],[674,2,674,6],[674,7,674,9],[678,7,678,9],[681,12,681,13],[667,2,667,6],[667,7,667,9],[668,2,668,6],[668,7,668,9],[669,2,669,6],[669,7,669,9],[670,2,670,6],[670,7,670,9],[671,2,671,6],[671,7,671,9],[708,2,708,6],[708,7,708,9],[709,2,709,6],[709,7,709,9],[691,3,691,6],[691,7,691,8],[691,9,691,13],[692,3,692,6],[692,7,692,8],[692,9,692,13],[690,3,690,6],[690,7,690,8],[690,9,690,13],[700,2,700,6],[700,7,700,9],[701,2,701,6],[701,7,701,9],[693,3,693,6],[693,7,693,8],[693,9,693,13],[694,3,694,6],[694,7,694,8],[694,9,694,13],[695,1,695,2],[695,3,695,4],[695,5,696,13],[696,1,696,2],[696,3,696,4],[715,2,715,6],[715,7,715,9],[716,2,716,6],[716,7,716,9],[717,2,717,6],[717,7,717,9],[718,2,718,6],[718,7,718,9],[719,2,719,6],[719,7,719,9],[702,2,702,6],[702,7,702,9],[703,2,703,6],[703,7,703,9],[704,2,704,6],[704,7,704,9],[710,2,710,6],[710,7,710,9],[711,2,711,6],[711,7,711,9],[712,2,712,6],[712,7,712,9],[713,2,713,6],[713,7,713,9],[714,2,714,6],[714,7,714,9],[705,2,705,6],[705,7,705,9],[706,2,706,6],[706,7,706,9],[707,2,707,6],[707,7,707,9]],"merged_total":1449,"flags":["merged_cut"]}
[null,"Ristrutturazione con parziale demolizione e ricostruzione di un edificio residenziale a 4 elevazioni f.t. oltre torrino scala, sito in Via Roma n.ri 1 ROMA (RM) FG. 302 P.lla 200 sub1, P.lla 201 sub.1 e P.lla 201 sub.3\nCILAS del 24/11/2022 PROT. N.1 del 24/11/2022"]
[null,"RIEPILOGO  FATTURE SAL N.",null,null,null,"1","del","29/07/2024",null,null,null,null,false,false]
[null,"Fatture Imprese/Tecnici",null,null,null,null,null,null,null,null,null,null,5,17]
[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,"Costi Cessione     per Fornitori","per Banche"]
[null,0.7,"Impresa1",null,null,"Prato Pietro",{"$f":"M98","v":65877.330935831851},{"$f":"M99","v":0},null,{"$f":"M100","v":65877.330935831851},null,{"$f":"IF(H5<>0,ABS(H5),G5*0.7)","v":46114.131655082296},null,{"$f":"IF(D61<>\"\",D61,\"\")","v":"2024-07-29"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4046.8392268310431]
[null,0.7,"Impresa1",null,null,"Prato Pietro",{"$f":"M151","v":16246.302353479005},{"$f":"M152","v":0},null,{"$f":"M153","v":16246.302353479005},null,11372.411647435303,null,{"$f":"IF(D114<>\"\",D114,\"\")","v":"2024-07-29"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,998.0090714828782]
[null,0.7,"Impresa1",null,null,"Prato Pietro",{"$f":"M204","v":9671.9210239412787},{"$f":"M205","v":0},null,{"$f":"M206","v":9671.9210239412787},null,6770.3447167588947,null,{"$f":"IF(D167<>\"\",D167,\"\")","v":"2024-07-29"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,594.14534206046483]
[null,0.7,"Impresa1",null,null,"Prato Pietro",{"$f":"M257","v":34358.788770617604},{"$f":"M258","v":0},null,{"$f":"M259","v":34358.788770617604},null,24051.152139432321,null,{"$f":"IF(D220<>\"\",D220,\"\")","v":"2024-07-29"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2110.6576784859253]
[null,0.7,"Ingegnere1",null,null,"Prato Pietro",{"$f":"M363","v":11776.007172761947},{"$f":"M364","v":0},null,{"$f":"M365","v":11776.007172761947},null,8243.2050209333629,null,{"$f":"IF(D326<>\"\",D326,\"\")","v":"2024-07-29"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,723.39919091052298]
[null,0.7,"Ingegnere1",null,null,"Prato Pietro",{"$f":"M416","v":7385.1175986982526},{"$f":"M417","v":0},null,{"$f":"M418","v":7385.1175986982526},null,5169.5823190887768,null,{"$f":"IF(D379<>\"\",D379,\"\")","v":"2024-07-29"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,453.66719006583685]
[null,0.7,"Ingegnere1",null,null,"Prato Pietro",{"$f":"M469","v":2294.9712812455946},{"$f":"M470","v":0},null,{"$f":"M471","v":2294.9712812455946},null,1606.479896871916,null,{"$f":"IF(D432<>\"\",D432,\"\")","v":"2024-07-29"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,140.97990544561412]
[null,0.7,"Ingegnere1",null,null,"Prato Pietro",{"$f":"M522","v":8086.668482101597},{"$f":"M523","v":0},null,{"$f":"M524","v":8086.668482101597},null,5660.6679374711175,null,{"$f":"IF(D485<>\"\",D485,\"\")","v":"2024-07-29"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,496.76340636592107]
[null,0.7,"Architetto",null,null,"Prato Pietro",{"$f":"M628","v":13429.314878548448},{"$f":"M629","v":0},null,{"$f":"M630","v":13429.314878548448},null,9400.5204149839137,null,{"$f":"IF(D591<>\"\",D591,\"\")","v":"2024-07-29"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,824.96175215845915]
[null,0.7,"Architetto",null,null,"Prato Pietro",{"$f":"M681","v":8421.9607030663392},{"$f":"M682","v":0},null,{"$f":"M683","v":8421.9607030663392},null,5895.3724921464373,null,{"$f":"IF(D644<>\"\",D644,\"\")","v":"2024-07-29"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,517.36037969306108]
[null,0.7,"Architetto",null,null,"Prato Pietro",{"$f":"M734","v":2617.1767323953118},{"$f":"M735","v":0},null,{"$f":"M736","v":2617.1767323953118},null,1832.0237126767181,null,{"$f":"IF(D697<>\"\",D697,\"\")","v":"2024-07-29"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,160.77295768381259]
[null,0.7,"Architetto",null,null,"Prato Pietro",{"$f":"M787","v":9222.0067270140025},{"$f":"M788","v":0},null,{"$f":"M789","v":9222.0067270140025},null,6455.4047089098012,null,{"$f":"IF(D750<>\"\",D750,\"\")","v":"2024-07-29"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,566.50714219599172]
[null,null,null,null,null,"Totali Fatture emesse al Committente: ",{"$f":"+G5+G6+G7+G8+G9+G10+G11+G12+G13+G14+G15+G16","v":189387.5666597012},{"$f":"+H5+H6+H7+H8+H9+H10+H11+H12+H13+H14+H15+H16","v":0},null,{"$f":"+J5+J6+J7+J8+J9+J10+J11+J12+J13+J14+J15+J16","v":189387.5666597012},null,{"$f":"+L5+L6+L7+L8+L9+L10+L11+L12+L13+L14+L15+L16","v":132571.29666179084},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totali Costi Cessione",{"$f":"SUM(AH5:AH16)","v":0},{"$f":"SUM(AI5:AI16)","v":11634.063243379527},{"$f":"AH17+AI17","v":11634.063243379527},{"$f":"IF(ABS(G17-AH19)>0.01,\"Costi Cessione Fornitori   da gestire separatamente\",\"\")","v":"Costi Cessione Fornitori   da gestire separatamente"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Importo Netto SAL.30%",342871.41979999997,null,{"$f":"AH18","v":342871.41979999997},{"$f":"IF(ABS(G17-AH18)>0.01,\"Importo Netto SAL.30% <>  Somma Fatture\",\"\")","v":"Importo Netto SAL.30% <>  Somma Fatture"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sommano",{"$f":"AH17+AH18","v":342871.41979999997},null,{"$f":"AJ17+AJ18","v":354505.4830433795}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF('Computo-Massimali'!$C$6<>\"\",\"Attenzione! Tabella Computo-Massimali non completa. Si consiglia di completare, prima di Creare Fatture\",\"\")","v":""}]
[null,"Fornitore",null,"Impresa1",null,null,null," Cliente",null,"Prato Pietro",null,null,null,null,null,"Fattura Fornitore Superbonus"]
[null,"Indirizzo",null,null,null,null,null," Indirizzo",null,"Via Roma N.1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Città",null,null,null,null,null," Città",null,"90001 Roma"]
[null,"CF./P.Iva",null,"CF Impresa1",null,null,null," CF. /P.Iva",null,"PRTPRN60T11G553V"]
[null,"Tel./Mail",null,null,null,null,null,"Tel./Mail",null,"302525020 / "]
[null,"FATTURA N.",null,null,null,"Vs. Dare per Lavori relativi a \"Ristrutturazione con parziale demolizione e ricostruzione di un edificio residenziale a 4 elevazioni f.t. oltre torrino scala, sito in Via Roma n.ri 1 ROMA (RM) FG. 302 P.lla 200 sub1, P.lla 201 sub.1 e P.lla 201 sub.3\nCILAS del 24/11/2022 PROT. N.1 del 24/11/2022\"           « SAL. N.1 a tutto il 29/07/2024 »"]
[null,"DATA",null,"2024-07-29",null,null,null,null,null,null,null,null,null,null,null,null,"Spese Tecniche SAL. Rif. Fattura",{"$f":"'SAL.30%'!AO30","v":29542.764576000009},{"$f":"'SAL.30%'!AP30","v":33690.459088000011},{"$f":"'SAL.30%'!AQ30","v":8485.3801425136662},{"$f":"'SAL.30%'!AR30","v":0},{"$f":"'SAL.30%'!AT30","v":0},{"$f":"'SAL.30%'!AV30","v":0},{"$f":"'SAL.30%'!AX30","v":0},{"$f":"'SAL.30%'!AZ30","v":0},"Spese Tecniche Fatturate Direttamente","Spese Tecniche Non Fatturate Direttamente","Sconto in Fattura Max = % Spesa Ammessa"]
[null,"Superbonus - D.L. n.34/2020 e smi.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R61:Y61)","v":71718.603806513682},{"$f":"'Dati Gen'!$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$44,\"\")","v":"Ingegnere1"},{"$f":"IF('Dati Gen'!$B$45<>\"\",'Dati Gen'!$B$45,\"\")","v":"Architetto"},{"$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},"LAVORI INERENTI IL CONDOMINIO XYZ - Via Roma 1 - Roma",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L64<>\"\",L64*(1+M64),\"\")","v":""},null,{"$f":"IF(L64<>\"\",L64*M64,0)","v":0},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}]
[null,{"$f":"IF(C65<>\"\",B64+1,\"\")","v":2},"INTERVENTI TRAINANTI",null,null,null,null,null,null,null,null,null,null,{"$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,3,"1. Isolamento Sup. Opache Verticali, Orizz. o Inclinate",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,{"$f":"IF(Q62<>0,R61*Q66/Q62,0)","v":0},{"$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},{"$f":"SUMIF(R62:Y62,\"SI\",R66:Y66)","v":0},0]
[null,4,"Unità Immobiliare N.1 - Foglio 302  P.lla 200  Sub 1 @ Prato Pietro / PRTPRN60T11G553V",null,null,null,null,null,null,null,null,39184.965806051499,0.1,43103.462386656654,null,{"$f":"IF(L67<>\"\",L67*M67,0)","v":3918.49658060515},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},{"$f":"SUMIF(R62:Y62,\"SI\",R67:Y67)","v":0},0,{"$f":"IF(N67<>\"\",N67*'SAL.30%'!U13/'SAL.30%'!L13,0)","v":43103.462386656654}]
[null,5,"Unità Immobiliare N.2 - Foglio 302  P.lla 201  Sub 1 @ Prato Pietro / PRTPRN60T11G553V",null,null,null,null,null,null,null,null,7406.3764783829456,0.1,8147.014126221241,null,740.63764783829458,0,{"$f":"IF(Q62<>0,R61*Q68/Q62,0)","v":0},{"$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},{"$f":"SUMIF(R62:Y62,\"SI\",R68:Y68)","v":0},0,{"$f":"IF(N68<>\"\",N68*'SAL.30%'!U13/'SAL.30%'!L13,0)","v":8147.014126221241}]
[null,6,"Unità Immobiliare N.3 - Foglio 302  P.lla 201  Sub 3 @ Prato Pietro / PRTPRN60T11G553V",null,null,null,null,null,null,null,null,8046.3812808904058,0.1,8851.0194089794477,null,804.63812808904061,0,{"$f":"IF(Q62<>0,R61*Q69/Q62,0)","v":0},{"$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},{"$f":"SUMIF(R62:Y62,\"SI\",R69:Y69)","v":0},0,{"$f":"IF(N69<>\"\",N69*'SAL.30%'!U13/'SAL.30%'!L13,0)","v":8851.0194089794477}]
[null,7,"INTERVENTI TRAINATI PARTI COMUNI CONDOMINIALI",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},{"$f":"SUMIF(R62:Y62,\"SI\",R70:Y70)","v":0},0]
[null,8,"4. Isolamento Sup. Opache Verticali, Orizz. o Inclinate",null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$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,9,"Unità Immobiliare N.1 - Foglio 302  P.lla 200  Sub 1 @ Prato Pietro / PRTPRN60T11G553V",null,null,null,null,null,null,null,null,2275.6134902000426,0.1,2503.174839220047,null,227.56134902000429,0,{"$f":"IF(Q62<>0,R61*Q72/Q62,0)","v":0},{"$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},{"$f":"SUMIF(R62:Y62,\"SI\",R72:Y72)","v":0},0,{"$f":"IF(N72<>\"\",N72*'SAL.30%'!U24/'SAL.30%'!L24,0)","v":2503.174839220047}]
[null,10,"Unità Immobiliare N.2 - Foglio 302  P.lla 201  Sub 1 @ Prato Pietro / PRTPRN60T11G553V",null,null,null,null,null,null,null,null,593.23725705742834,0.1,652.56098276317118,null,59.323725705742838,0,{"$f":"IF(Q62<>0,R61*Q73/Q62,0)","v":0},{"$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},{"$f":"SUMIF(R62:Y62,\"SI\",R73:Y73)","v":0},0,{"$f":"IF(N73<>\"\",N73*'SAL.30%'!U24/'SAL.30%'!L24,0)","v":652.56098276317118}]
[null,{"$f":"IF(C74<>\"\",B73+1,\"\")","v":11},"Unità Immobiliare N.3 - Foglio 302  P.lla 201  Sub 3 @ Prato Pietro / PRTPRN60T11G553V",null,null,null,null,null,null,null,null,1522.1318742871285,0.1,1674.3450617158414,null,152.21318742871287,0,{"$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,{"$f":"IF(N74<>\"\",N74*'SAL.30%'!U24/'SAL.30%'!L24,0)","v":1674.3450617158414}]
[null,12,"5. Acquisto e posa in opera di finestre/infissi",null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$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,13,"Unità Immobiliare N.1 - Foglio 302  P.lla 200  Sub 1 @ Prato Pietro / PRTPRN60T11G553V",null,null,null,null,null,null,null,null,29.552272256612774,0.1,32.507499482274056,null,2.9552272256612775,0,{"$f":"IF(Q62<>0,R61*Q76/Q62,0)","v":0},{"$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},{"$f":"SUMIF(R62:Y62,\"SI\",R76:Y76)","v":0},0,{"$f":"IF(N76<>\"\",N76*'SAL.30%'!U24/'SAL.30%'!L24,0)","v":32.507499482274056}]
[null,14,"Unità Immobiliare N.2 - Foglio 302  P.lla 201  Sub 1 @ Prato Pietro / PRTPRN60T11G553V",null,null,null,null,null,null,null,null,400.94317217588423,0.1,441.0374893934727,null,40.094317217588426,0,{"$f":"IF(Q62<>0,R61*Q77/Q62,0)","v":0},{"$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},{"$f":"SUMIF(R62:Y62,\"SI\",R77:Y77)","v":0},0,{"$f":"IF(N77<>\"\",N77*'SAL.30%'!U24/'SAL.30%'!L24,0)","v":441.0374893934727}]
[null,15,"Unità Immobiliare N.3 - Foglio 302  P.lla 201  Sub 3 @ Prato Pietro / PRTPRN60T11G553V",null,null,null,null,null,null,null,null,429.28103763610119,0.1,472.20914139971137,null,42.928103763610125,0,{"$f":"IF(Q62<>0,R61*Q78/Q62,0)","v":0},{"$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},{"$f":"SUMIF(R62:Y62,\"SI\",R78:Y78)","v":0},0,{"$f":"IF(N78<>\"\",N78*'SAL.30%'!U24/'SAL.30%'!L24,0)","v":472.20914139971137}]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,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},{"$f":"SUMIF(R62:Y62,\"SI\",R83:Y83)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(L84<>\"\",L84*M84,0)","v":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},{"$f":"SUMIF(R62:Y62,\"SI\",R84:Y84)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(L85<>\"\",L85*M85,0)","v":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},{"$f":"SUMIF(R62:Y62,\"SI\",R85:Y85)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(L86<>\"\",L86*M86,0)","v":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,{"$f":"IF(L94<>\"\",L94*M94,0)","v":0},0,{"$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,{"$f":"SUM(P64:P94)","v":5988.848266893805},{"$f":"SUM(Q64:Q94)","v":0},{"$f":"SUM(R64:R94)","v":0},0,{"$f":"SUM(T64:T94)","v":0},0,{"$f":"SUM(V64:V94)","v":0},0,0,0,{"$f":"SUM(Z64:Z94)","v":0},{"$f":"SUM(AA64:AA94)","v":0},{"$f":"SUM(AB64:AB94)","v":65877.330935831851}]
[null,null,{"$f":"IF(Q96<>0,\"Spese\",\"\")","v":""},{"$f":"IF(Q96<>0,Q96,\"\")","v":""},null,null,null,null,null,null,null,"Imponibile  ",{"$f":"SUMIF(M64:M94,\"<>0\",L64:L94)","v":59888.482668938042},null,null,"spese",{"$f":"SUMIF(M64:M94,\"=0\",L64:L94)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"IVA  ",{"$f":"P95","v":5988.848266893805}]
[null,"Spesa Ammessa",null,null,{"$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  ",{"$f":"IF(D96<>\"\",SUM(M96:N97)+D96,SUM(M96:N97))","v":65877.330935831851}]
[null,{"$f":"AB95","v":65877.330935831851},null,null,{"$f":"IF(E98<>\"\",CONCATENATE(\"spettante al fornitore \",D55),\"\")","v":""},null,null,null,null,null,null,"Sconto in Fattura",0]
[null,null,null,null,null,null,null,null,null,null,null,"Netto a Pagare  ",{"$f":"IF(ABS(M98+M99)>0.005,M98+M99,\"0,00 €\")","v":65877.330935831851}]
[]
[null,"Pagamento"]
[null,"Note"]
[null,null,null,"Si attesta che il CCNL applicato nell'esecuzione dei lavori è il seguente: « »"]
[null,"©2021 SIM srl - www.madosoft.it",null,null,null,null,null,null,null,null,null,null,null,"Pag.1/1"]
[]
[null,{"$f":"IF('Computo-Massimali'!$C$6<>\"\",\"Attenzione! Tabella Computo-Massimali non completa. Si consiglia di completare, prima di Creare Fatture\",\"\")","v":""}]
[null,"Fornitore",null,"Impresa1",null,null,null," Cliente",null,"Prato Pietro",null,null,null,null,null,"Fattura Fornitore Superbonus"]
[null,"Indirizzo",null,null,null,null,null," Indirizzo",null,"Via Roma N.1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Città",null,null,null,null,null," Città",null,"90001 Roma"]
[null,"CF./P.Iva",null,"CF Impresa1",null,null,null," CF. /P.Iva",null,"PRTPRN60T11G553V"]
[null,"Tel./Mail",null,null,null,null,null,"Tel./Mail",null,"302525020 / "]
[null,"FATTURA N.",null,null,null,"Vs. Dare per Lavori relativi a \"Ristrutturazione con parziale demolizione e ricostruzione di un edificio residenziale a 4 elevazioni f.t. oltre torrino scala, sito in Via Roma n.ri 1 ROMA (RM) FG. 302 P.lla 200 sub1, P.lla 201 sub.1 e P.lla 201 sub.3\nCILAS del 24/11/2022 PROT. N.1 del 24/11/2022\"           « SAL. N.1 a tutto il 29/07/2024 »"]
[null,"DATA",null,"2024-07-29",null,null,null,null,null,null,null,null,null,null,null,null,"Spese Tecniche SAL. Rif. Fattura",{"$f":"'SAL.30%'!AO30","v":29542.764576000009},{"$f":"'SAL.30%'!AP30","v":33690.459088000011},{"$f":"'SAL.30%'!AQ30","v":8485.3801425136662},{"$f":"'SAL.30%'!AR30","v":0},{"$f":"'SAL.30%'!AT30","v":0},{"$f":"'SAL.30%'!AV30","v":0},{"$f":"'SAL.30%'!AX30","v":0},{"$f":"'SAL.30%'!AZ30","v":0},"Spese Tecniche Fatturate Direttamente","Spese Tecniche Non Fatturate Direttamente","Sconto in Fattura Max = % Spesa Ammessa"]
[null,"Superbonus - D.L. n.34/2020 e smi.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R114:Y114)","v":71718.603806513682},{"$f":"'Dati Gen'!$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$44,\"\")","v":"Ingegnere1"},{"$f":"IF('Dati Gen'!$B$45<>\"\",'Dati Gen'!$B$45,\"\")","v":"Architetto"},{"$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},"INTERVENTI TRAINATI Unità Immobiliare N.1 - Foglio 302  P.lla 200  Sub 1",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L117<>\"\",L117*M117,0)","v":0},0,{"$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},{"$f":"SUM(R117:Y117)-Z117","v":0}]
[null,{"$f":"IF(C118<>\"\",B117+1,\"\")","v":2},"4. Isolamento Sup. Opache Verticali, Orizz. o Inclinate",null,null,null,null,null,null,null,null,10923.145834242356,0.1,{"$f":"IF(L118<>\"\",L118*(1+M118),\"\")","v":12015.460417666593},null,{"$f":"IF(L118<>\"\",L118*M118,0)","v":1092.3145834242357},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},{"$f":"SUMIF(R115:Y115,\"SI\",R118:Y118)","v":0},0,{"$f":"IF(N118<>\"\",N118*'SAL.30%'!U46/'SAL.30%'!L46,0)","v":12015.460417666593}]
[null,3,"5. Acquisto e posa in opera di finestre/infissi",null,null,null,null,null,null,null,null,691.48124038517471,0.1,{"$f":"IF(L119<>\"\",L119*(1+M119),\"\")","v":760.62936442369221},null,{"$f":"IF(L119<>\"\",L119*M119,0)","v":69.14812403851748},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},{"$f":"SUMIF(R115:Y115,\"SI\",R119:Y119)","v":0},0,{"$f":"IF(N119<>\"\",N119*'SAL.30%'!U46/'SAL.30%'!L46,0)","v":760.62936442369221}]
[null,4,"20. Installazione Sistemi di Accumulo Fotovoltaici",null,null,null,null,null,null,null,null,3154.738701262474,0.1,3470.2125713887217,null,{"$f":"IF(L120<>\"\",L120*M120,0)","v":315.47387012624745},0,{"$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,{"$f":"IF(N120<>\"\",N120*'SAL.30%'!U56/'SAL.30%'!L56,0)","v":2940.7357056839692}]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$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},{"$f":"SUMIF(R115:Y115,\"SI\",R126:Y126)","v":0},0]
[null,{"$f":"IF(C127<>\"\",B126+1,\"\")","v":""},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},{"$f":"SUMIF(R115:Y115,\"SI\",R127:Y127)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$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,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},{"$f":"SUMIF(R115:Y115,\"SI\",R129:Y129)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$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,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},{"$f":"SUMIF(R115:Y115,\"SI\",R131:Y131)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$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,{"$f":"IF(L137<>\"\",L137*M137,0)","v":0},0,{"$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,{"$f":"IF(L138<>\"\",L138*M138,0)","v":0},0,{"$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,{"$f":"IF(L139<>\"\",L139*M139,0)","v":0},0,{"$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},{"$f":"SUMIF(R115:Y115,\"SI\",R146:Y146)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(L147<>\"\",L147*M147,0)","v":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":1476.9365775890005},{"$f":"SUM(Q117:Q147)","v":0},{"$f":"SUM(R117:R147)","v":0},0,{"$f":"SUM(T117:T147)","v":0},0,{"$f":"SUM(V117:V147)","v":0},0,0,0,{"$f":"SUM(Z117:Z147)","v":0},{"$f":"SUM(AA117:AA147)","v":0},{"$f":"SUM(AB117:AB147)","v":15716.825487774255}]
[null,null,{"$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":14769.365775890004},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":1476.9365775890005}]
[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":16246.302353479005}]
[null,{"$f":"AB148","v":15716.825487774255},null,null,{"$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  ",{"$f":"IF(ABS(M151+M152)>0.005,M151+M152,\"0,00 €\")","v":16246.302353479005}]
[]
[null,"Pagamento"]
[null,"Note"]
[null,null,null,"Si attesta che il CCNL applicato nell'esecuzione dei lavori è il seguente: « »"]
[null,"©2021 SIM srl - www.madosoft.it",null,null,null,null,null,null,null,null,null,null,null,"Pag.1/1"]
[]
[null,{"$f":"IF('Computo-Massimali'!$C$6<>\"\",\"Attenzione! Tabella Computo-Massimali non completa. Si consiglia di completare, prima di Creare Fatture\",\"\")","v":""}]
[null,"Fornitore",null,"Impresa1",null,null,null," Cliente",null,"Prato Pietro",null,null,null,null,null,"Fattura Fornitore Superbonus"]
[null,"Indirizzo",null,null,null,null,null," Indirizzo",null,"Via Roma N.1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Città",null,null,null,null,null," Città",null,"90001 Roma"]
[null,"CF./P.Iva",null,"CF Impresa1",null,null,null," CF. /P.Iva",null,"PRTPRN60T11G553V"]
[null,"Tel./Mail",null,null,null,null,null,"Tel./Mail",null,"302525020 / "]
[null,"FATTURA N.",null,null,null,"Vs. Dare per Lavori relativi a \"Ristrutturazione con parziale demolizione e ricostruzione di un edificio residenziale a 4 elevazioni f.t. oltre torrino scala, sito in Via Roma n.ri 1 ROMA (RM) FG. 302 P.lla 200 sub1, P.lla 201 sub.1 e P.lla 201 sub.3\nCILAS del 24/11/2022 PROT. N.1 del 24/11/2022\"           « SAL. N.1 a tutto il 29/07/2024 »"]
[null,"DATA",null,"2024-07-29",null,null,null,null,null,null,null,null,null,null,null,null,"Spese Tecniche SAL. Rif. Fattura",{"$f":"'SAL.30%'!AO30","v":29542.764576000009},{"$f":"'SAL.30%'!AP30","v":33690.459088000011},{"$f":"'SAL.30%'!AQ30","v":8485.3801425136662},{"$f":"'SAL.30%'!AR30","v":0},{"$f":"'SAL.30%'!AT30","v":0},{"$f":"'SAL.30%'!AV30","v":0},{"$f":"'SAL.30%'!AX30","v":0},{"$f":"'SAL.30%'!AZ30","v":0},"Spese Tecniche Fatturate Direttamente","Spese Tecniche Non Fatturate Direttamente","Sconto in Fattura Max = % Spesa Ammessa"]
[null,"Superbonus - D.L. n.34/2020 e smi.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R167:Y167)","v":71718.603806513682},{"$f":"'Dati Gen'!$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$44,\"\")","v":"Ingegnere1"},{"$f":"IF('Dati Gen'!$B$45<>\"\",'Dati Gen'!$B$45,\"\")","v":"Architetto"},{"$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(C170<>\"\",1,\"\")","v":1},"INTERVENTI TRAINATI Unità Immobiliare N.2 - Foglio 302  P.lla 201  Sub 1",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L170<>\"\",L170*M170,0)","v":0},0,{"$f":"IF(Q168<>0,R167*Q170/Q168,0)","v":0},{"$f":"IF(Q168<>0,S167*Q170/Q168,0)","v":0},{"$f":"IF(Q168<>0,T167*Q170/Q168,0)","v":0},{"$f":"IF(Q168<>0,U167*Q170/Q168,0)","v":0},{"$f":"IF(Q168<>0,V167*Q170/Q168,0)","v":0},{"$f":"IF(Q168<>0,W167*Q170/Q168,0)","v":0},{"$f":"IF(Q168<>0,X167*Q170/Q168,0)","v":0},{"$f":"IF(Q168<>0,Y167*Q170/Q168,0)","v":0},{"$f":"SUMIF(R168:Y168,\"SI\",R170:Y170)","v":0},{"$f":"SUM(R170:Y170)-Z170","v":0}]
[null,{"$f":"IF(C171<>\"\",B170+1,\"\")","v":2},"4. Isolamento Sup. Opache Verticali, Orizz. o Inclinate",null,null,null,null,null,null,null,null,4269.9829874646666,0.1,{"$f":"IF(L171<>\"\",L171*(1+M171),\"\")","v":4696.9812862111339},null,{"$f":"IF(L171<>\"\",L171*M171,0)","v":426.99829874646667},0,{"$f":"IF(Q168<>0,R167*Q171/Q168,0)","v":0},{"$f":"IF(Q168<>0,S167*Q171/Q168,0)","v":0},{"$f":"IF(Q168<>0,T167*Q171/Q168,0)","v":0},{"$f":"IF(Q168<>0,U167*Q171/Q168,0)","v":0},{"$f":"IF(Q168<>0,V167*Q171/Q168,0)","v":0},{"$f":"IF(Q168<>0,W167*Q171/Q168,0)","v":0},{"$f":"IF(Q168<>0,X167*Q171/Q168,0)","v":0},{"$f":"IF(Q168<>0,Y167*Q171/Q168,0)","v":0},{"$f":"SUMIF(R168:Y168,\"SI\",R171:Y171)","v":0},0,{"$f":"IF(N171<>\"\",N171*'SAL.30%'!U82/'SAL.30%'!L82,0)","v":4696.981286211133}]
[null,3,"5. Acquisto e posa in opera di finestre/infissi",null,null,null,null,null,null,null,null,3641.0300093531609,0.1,{"$f":"IF(L172<>\"\",L172*(1+M172),\"\")","v":4005.1330102884772},null,{"$f":"IF(L172<>\"\",L172*M172,0)","v":364.10300093531612},0,{"$f":"IF(Q168<>0,R167*Q172/Q168,0)","v":0},{"$f":"IF(Q168<>0,S167*Q172/Q168,0)","v":0},{"$f":"IF(Q168<>0,T167*Q172/Q168,0)","v":0},{"$f":"IF(Q168<>0,U167*Q172/Q168,0)","v":0},{"$f":"IF(Q168<>0,V167*Q172/Q168,0)","v":0},{"$f":"IF(Q168<>0,W167*Q172/Q168,0)","v":0},{"$f":"IF(Q168<>0,X167*Q172/Q168,0)","v":0},{"$f":"IF(Q168<>0,Y167*Q172/Q168,0)","v":0},{"$f":"SUMIF(R168:Y168,\"SI\",R172:Y172)","v":0},0,{"$f":"IF(N172<>\"\",N172*'SAL.30%'!U83/'SAL.30%'!L83,0)","v":4005.1330102884772}]
[null,4,"20. Installazione Sistemi di Accumulo Fotovoltaici",null,null,null,null,null,null,null,null,881.64247949242599,0.1,969.80672744166861,null,{"$f":"IF(L173<>\"\",L173*M173,0)","v":88.164247949242608},0,{"$f":"IF(Q168<>0,R167*Q173/Q168,0)","v":0},{"$f":"IF(Q168<>0,S167*Q173/Q168,0)","v":0},{"$f":"IF(Q168<>0,T167*Q173/Q168,0)","v":0},{"$f":"IF(Q168<>0,U167*Q173/Q168,0)","v":0},{"$f":"IF(Q168<>0,V167*Q173/Q168,0)","v":0},{"$f":"IF(Q168<>0,W167*Q173/Q168,0)","v":0},{"$f":"IF(Q168<>0,X167*Q173/Q168,0)","v":0},{"$f":"IF(Q168<>0,Y167*Q173/Q168,0)","v":0},{"$f":"SUMIF(R168:Y168,\"SI\",R173:Y173)","v":0},0,{"$f":"IF(N173<>\"\",N173*'SAL.30%'!U94/'SAL.30%'!L94,0)","v":821.83589976994813}]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q168<>0,R167*Q174/Q168,0)","v":0},{"$f":"IF(Q168<>0,S167*Q174/Q168,0)","v":0},{"$f":"IF(Q168<>0,T167*Q174/Q168,0)","v":0},{"$f":"IF(Q168<>0,U167*Q174/Q168,0)","v":0},{"$f":"IF(Q168<>0,V167*Q174/Q168,0)","v":0},{"$f":"IF(Q168<>0,W167*Q174/Q168,0)","v":0},{"$f":"IF(Q168<>0,X167*Q174/Q168,0)","v":0},{"$f":"IF(Q168<>0,Y167*Q174/Q168,0)","v":0},{"$f":"SUMIF(R168:Y168,\"SI\",R174:Y174)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q168<>0,R167*Q175/Q168,0)","v":0},{"$f":"IF(Q168<>0,S167*Q175/Q168,0)","v":0},{"$f":"IF(Q168<>0,T167*Q175/Q168,0)","v":0},{"$f":"IF(Q168<>0,U167*Q175/Q168,0)","v":0},{"$f":"IF(Q168<>0,V167*Q175/Q168,0)","v":0},{"$f":"IF(Q168<>0,W167*Q175/Q168,0)","v":0},{"$f":"IF(Q168<>0,X167*Q175/Q168,0)","v":0},{"$f":"IF(Q168<>0,Y167*Q175/Q168,0)","v":0},{"$f":"SUMIF(R168:Y168,\"SI\",R175:Y175)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q168<>0,R167*Q176/Q168,0)","v":0},{"$f":"IF(Q168<>0,S167*Q176/Q168,0)","v":0},{"$f":"IF(Q168<>0,T167*Q176/Q168,0)","v":0},{"$f":"IF(Q168<>0,U167*Q176/Q168,0)","v":0},{"$f":"IF(Q168<>0,V167*Q176/Q168,0)","v":0},{"$f":"IF(Q168<>0,W167*Q176/Q168,0)","v":0},{"$f":"IF(Q168<>0,X167*Q176/Q168,0)","v":0},{"$f":"IF(Q168<>0,Y167*Q176/Q168,0)","v":0},{"$f":"SUMIF(R168:Y168,\"SI\",R176:Y176)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q168<>0,R167*Q177/Q168,0)","v":0},{"$f":"IF(Q168<>0,S167*Q177/Q168,0)","v":0},{"$f":"IF(Q168<>0,T167*Q177/Q168,0)","v":0},{"$f":"IF(Q168<>0,U167*Q177/Q168,0)","v":0},{"$f":"IF(Q168<>0,V167*Q177/Q168,0)","v":0},{"$f":"IF(Q168<>0,W167*Q177/Q168,0)","v":0},{"$f":"IF(Q168<>0,X167*Q177/Q168,0)","v":0},{"$f":"IF(Q168<>0,Y167*Q177/Q168,0)","v":0},{"$f":"SUMIF(R168:Y168,\"SI\",R177:Y177)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q168<>0,R167*Q178/Q168,0)","v":0},{"$f":"IF(Q168<>0,S167*Q178/Q168,0)","v":0},{"$f":"IF(Q168<>0,T167*Q178/Q168,0)","v":0},{"$f":"IF(Q168<>0,U167*Q178/Q168,0)","v":0},{"$f":"IF(Q168<>0,V167*Q178/Q168,0)","v":0},{"$f":"IF(Q168<>0,W167*Q178/Q168,0)","v":0},{"$f":"IF(Q168<>0,X167*Q178/Q168,0)","v":0},{"$f":"IF(Q168<>0,Y167*Q178/Q168,0)","v":0},{"$f":"SUMIF(R168:Y168,\"SI\",R178:Y178)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q168<>0,R167*Q179/Q168,0)","v":0},{"$f":"IF(Q168<>0,S167*Q179/Q168,0)","v":0},{"$f":"IF(Q168<>0,T167*Q179/Q168,0)","v":0},{"$f":"IF(Q168<>0,U167*Q179/Q168,0)","v":0},{"$f":"IF(Q168<>0,V167*Q179/Q168,0)","v":0},{"$f":"IF(Q168<>0,W167*Q179/Q168,0)","v":0},{"$f":"IF(Q168<>0,X167*Q179/Q168,0)","v":0},{"$f":"IF(Q168<>0,Y167*Q179/Q168,0)","v":0},{"$f":"SUMIF(R168:Y168,\"SI\",R179:Y179)","v":0},0]
[null,{"$f":"IF(C180<>\"\",B179+1,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q168<>0,R167*Q180/Q168,0)","v":0},{"$f":"IF(Q168<>0,S167*Q180/Q168,0)","v":0},{"$f":"IF(Q168<>0,T167*Q180/Q168,0)","v":0},{"$f":"IF(Q168<>0,U167*Q180/Q168,0)","v":0},{"$f":"IF(Q168<>0,V167*Q180/Q168,0)","v":0},{"$f":"IF(Q168<>0,W167*Q180/Q168,0)","v":0},{"$f":"IF(Q168<>0,X167*Q180/Q168,0)","v":0},{"$f":"IF(Q168<>0,Y167*Q180/Q168,0)","v":0},{"$f":"SUMIF(R168:Y168,\"SI\",R180:Y180)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q168<>0,R167*Q181/Q168,0)","v":0},{"$f":"IF(Q168<>0,S167*Q181/Q168,0)","v":0},{"$f":"IF(Q168<>0,T167*Q181/Q168,0)","v":0},{"$f":"IF(Q168<>0,U167*Q181/Q168,0)","v":0},{"$f":"IF(Q168<>0,V167*Q181/Q168,0)","v":0},{"$f":"IF(Q168<>0,W167*Q181/Q168,0)","v":0},{"$f":"IF(Q168<>0,X167*Q181/Q168,0)","v":0},{"$f":"IF(Q168<>0,Y167*Q181/Q168,0)","v":0},{"$f":"SUMIF(R168:Y168,\"SI\",R181:Y181)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q168<>0,R167*Q182/Q168,0)","v":0},{"$f":"IF(Q168<>0,S167*Q182/Q168,0)","v":0},{"$f":"IF(Q168<>0,T167*Q182/Q168,0)","v":0},{"$f":"IF(Q168<>0,U167*Q182/Q168,0)","v":0},{"$f":"IF(Q168<>0,V167*Q182/Q168,0)","v":0},{"$f":"IF(Q168<>0,W167*Q182/Q168,0)","v":0},{"$f":"IF(Q168<>0,X167*Q182/Q168,0)","v":0},{"$f":"IF(Q168<>0,Y167*Q182/Q168,0)","v":0},{"$f":"SUMIF(R168:Y168,\"SI\",R182:Y182)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q168<>0,R167*Q183/Q168,0)","v":0},{"$f":"IF(Q168<>0,S167*Q183/Q168,0)","v":0},{"$f":"IF(Q168<>0,T167*Q183/Q168,0)","v":0},{"$f":"IF(Q168<>0,U167*Q183/Q168,0)","v":0},{"$f":"IF(Q168<>0,V167*Q183/Q168,0)","v":0},{"$f":"IF(Q168<>0,W167*Q183/Q168,0)","v":0},{"$f":"IF(Q168<>0,X167*Q183/Q168,0)","v":0},{"$f":"IF(Q168<>0,Y167*Q183/Q168,0)","v":0},{"$f":"SUMIF(R168:Y168,\"SI\",R183:Y183)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q168<>0,R167*Q184/Q168,0)","v":0},{"$f":"IF(Q168<>0,S167*Q184/Q168,0)","v":0},{"$f":"IF(Q168<>0,T167*Q184/Q168,0)","v":0},{"$f":"IF(Q168<>0,U167*Q184/Q168,0)","v":0},{"$f":"IF(Q168<>0,V167*Q184/Q168,0)","v":0},{"$f":"IF(Q168<>0,W167*Q184/Q168,0)","v":0},{"$f":"IF(Q168<>0,X167*Q184/Q168,0)","v":0},{"$f":"IF(Q168<>0,Y167*Q184/Q168,0)","v":0},{"$f":"SUMIF(R168:Y168,\"SI\",R184:Y184)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q168<>0,R167*Q185/Q168,0)","v":0},{"$f":"IF(Q168<>0,S167*Q185/Q168,0)","v":0},{"$f":"IF(Q168<>0,T167*Q185/Q168,0)","v":0},{"$f":"IF(Q168<>0,U167*Q185/Q168,0)","v":0},{"$f":"IF(Q168<>0,V167*Q185/Q168,0)","v":0},{"$f":"IF(Q168<>0,W167*Q185/Q168,0)","v":0},{"$f":"IF(Q168<>0,X167*Q185/Q168,0)","v":0},{"$f":"IF(Q168<>0,Y167*Q185/Q168,0)","v":0},{"$f":"SUMIF(R168:Y168,\"SI\",R185:Y185)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q168<>0,R167*Q186/Q168,0)","v":0},{"$f":"IF(Q168<>0,S167*Q186/Q168,0)","v":0},{"$f":"IF(Q168<>0,T167*Q186/Q168,0)","v":0},{"$f":"IF(Q168<>0,U167*Q186/Q168,0)","v":0},{"$f":"IF(Q168<>0,V167*Q186/Q168,0)","v":0},{"$f":"IF(Q168<>0,W167*Q186/Q168,0)","v":0},{"$f":"IF(Q168<>0,X167*Q186/Q168,0)","v":0},{"$f":"IF(Q168<>0,Y167*Q186/Q168,0)","v":0},{"$f":"SUMIF(R168:Y168,\"SI\",R186:Y186)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q168<>0,R167*Q187/Q168,0)","v":0},{"$f":"IF(Q168<>0,S167*Q187/Q168,0)","v":0},{"$f":"IF(Q168<>0,T167*Q187/Q168,0)","v":0},{"$f":"IF(Q168<>0,U167*Q187/Q168,0)","v":0},{"$f":"IF(Q168<>0,V167*Q187/Q168,0)","v":0},{"$f":"IF(Q168<>0,W167*Q187/Q168,0)","v":0},{"$f":"IF(Q168<>0,X167*Q187/Q168,0)","v":0},{"$f":"IF(Q168<>0,Y167*Q187/Q168,0)","v":0},{"$f":"SUMIF(R168:Y168,\"SI\",R187:Y187)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q168<>0,R167*Q188/Q168,0)","v":0},{"$f":"IF(Q168<>0,S167*Q188/Q168,0)","v":0},{"$f":"IF(Q168<>0,T167*Q188/Q168,0)","v":0},{"$f":"IF(Q168<>0,U167*Q188/Q168,0)","v":0},{"$f":"IF(Q168<>0,V167*Q188/Q168,0)","v":0},{"$f":"IF(Q168<>0,W167*Q188/Q168,0)","v":0},{"$f":"IF(Q168<>0,X167*Q188/Q168,0)","v":0},{"$f":"IF(Q168<>0,Y167*Q188/Q168,0)","v":0},{"$f":"SUMIF(R168:Y168,\"SI\",R188:Y188)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q168<>0,R167*Q189/Q168,0)","v":0},{"$f":"IF(Q168<>0,S167*Q189/Q168,0)","v":0},{"$f":"IF(Q168<>0,T167*Q189/Q168,0)","v":0},{"$f":"IF(Q168<>0,U167*Q189/Q168,0)","v":0},{"$f":"IF(Q168<>0,V167*Q189/Q168,0)","v":0},{"$f":"IF(Q168<>0,W167*Q189/Q168,0)","v":0},{"$f":"IF(Q168<>0,X167*Q189/Q168,0)","v":0},{"$f":"IF(Q168<>0,Y167*Q189/Q168,0)","v":0},{"$f":"SUMIF(R168:Y168,\"SI\",R189:Y189)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(L190<>\"\",L190*M190,0)","v":0},0,{"$f":"IF(Q168<>0,R167*Q190/Q168,0)","v":0},{"$f":"IF(Q168<>0,S167*Q190/Q168,0)","v":0},{"$f":"IF(Q168<>0,T167*Q190/Q168,0)","v":0},{"$f":"IF(Q168<>0,U167*Q190/Q168,0)","v":0},{"$f":"IF(Q168<>0,V167*Q190/Q168,0)","v":0},{"$f":"IF(Q168<>0,W167*Q190/Q168,0)","v":0},{"$f":"IF(Q168<>0,X167*Q190/Q168,0)","v":0},{"$f":"IF(Q168<>0,Y167*Q190/Q168,0)","v":0},{"$f":"SUMIF(R168:Y168,\"SI\",R190:Y190)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(L191<>\"\",L191*M191,0)","v":0},0,{"$f":"IF(Q168<>0,R167*Q191/Q168,0)","v":0},{"$f":"IF(Q168<>0,S167*Q191/Q168,0)","v":0},{"$f":"IF(Q168<>0,T167*Q191/Q168,0)","v":0},{"$f":"IF(Q168<>0,U167*Q191/Q168,0)","v":0},{"$f":"IF(Q168<>0,V167*Q191/Q168,0)","v":0},{"$f":"IF(Q168<>0,W167*Q191/Q168,0)","v":0},{"$f":"IF(Q168<>0,X167*Q191/Q168,0)","v":0},{"$f":"IF(Q168<>0,Y167*Q191/Q168,0)","v":0},{"$f":"SUMIF(R168:Y168,\"SI\",R191:Y191)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(L192<>\"\",L192*M192,0)","v":0},0,{"$f":"IF(Q168<>0,R167*Q192/Q168,0)","v":0},{"$f":"IF(Q168<>0,S167*Q192/Q168,0)","v":0},{"$f":"IF(Q168<>0,T167*Q192/Q168,0)","v":0},{"$f":"IF(Q168<>0,U167*Q192/Q168,0)","v":0},{"$f":"IF(Q168<>0,V167*Q192/Q168,0)","v":0},{"$f":"IF(Q168<>0,W167*Q192/Q168,0)","v":0},{"$f":"IF(Q168<>0,X167*Q192/Q168,0)","v":0},{"$f":"IF(Q168<>0,Y167*Q192/Q168,0)","v":0},{"$f":"SUMIF(R168:Y168,\"SI\",R192:Y192)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q168<>0,R167*Q193/Q168,0)","v":0},{"$f":"IF(Q168<>0,S167*Q193/Q168,0)","v":0},{"$f":"IF(Q168<>0,T167*Q193/Q168,0)","v":0},{"$f":"IF(Q168<>0,U167*Q193/Q168,0)","v":0},{"$f":"IF(Q168<>0,V167*Q193/Q168,0)","v":0},{"$f":"IF(Q168<>0,W167*Q193/Q168,0)","v":0},{"$f":"IF(Q168<>0,X167*Q193/Q168,0)","v":0},{"$f":"IF(Q168<>0,Y167*Q193/Q168,0)","v":0},{"$f":"SUMIF(R168:Y168,\"SI\",R193:Y193)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q168<>0,R167*Q194/Q168,0)","v":0},{"$f":"IF(Q168<>0,S167*Q194/Q168,0)","v":0},{"$f":"IF(Q168<>0,T167*Q194/Q168,0)","v":0},{"$f":"IF(Q168<>0,U167*Q194/Q168,0)","v":0},{"$f":"IF(Q168<>0,V167*Q194/Q168,0)","v":0},{"$f":"IF(Q168<>0,W167*Q194/Q168,0)","v":0},{"$f":"IF(Q168<>0,X167*Q194/Q168,0)","v":0},{"$f":"IF(Q168<>0,Y167*Q194/Q168,0)","v":0},{"$f":"SUMIF(R168:Y168,\"SI\",R194:Y194)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q168<>0,R167*Q195/Q168,0)","v":0},{"$f":"IF(Q168<>0,S167*Q195/Q168,0)","v":0},{"$f":"IF(Q168<>0,T167*Q195/Q168,0)","v":0},{"$f":"IF(Q168<>0,U167*Q195/Q168,0)","v":0},{"$f":"IF(Q168<>0,V167*Q195/Q168,0)","v":0},{"$f":"IF(Q168<>0,W167*Q195/Q168,0)","v":0},{"$f":"IF(Q168<>0,X167*Q195/Q168,0)","v":0},{"$f":"IF(Q168<>0,Y167*Q195/Q168,0)","v":0},{"$f":"SUMIF(R168:Y168,\"SI\",R195:Y195)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q168<>0,R167*Q196/Q168,0)","v":0},{"$f":"IF(Q168<>0,S167*Q196/Q168,0)","v":0},{"$f":"IF(Q168<>0,T167*Q196/Q168,0)","v":0},{"$f":"IF(Q168<>0,U167*Q196/Q168,0)","v":0},{"$f":"IF(Q168<>0,V167*Q196/Q168,0)","v":0},{"$f":"IF(Q168<>0,W167*Q196/Q168,0)","v":0},{"$f":"IF(Q168<>0,X167*Q196/Q168,0)","v":0},{"$f":"IF(Q168<>0,Y167*Q196/Q168,0)","v":0},{"$f":"SUMIF(R168:Y168,\"SI\",R196:Y196)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q168<>0,R167*Q197/Q168,0)","v":0},{"$f":"IF(Q168<>0,S167*Q197/Q168,0)","v":0},{"$f":"IF(Q168<>0,T167*Q197/Q168,0)","v":0},{"$f":"IF(Q168<>0,U167*Q197/Q168,0)","v":0},{"$f":"IF(Q168<>0,V167*Q197/Q168,0)","v":0},{"$f":"IF(Q168<>0,W167*Q197/Q168,0)","v":0},{"$f":"IF(Q168<>0,X167*Q197/Q168,0)","v":0},{"$f":"IF(Q168<>0,Y167*Q197/Q168,0)","v":0},{"$f":"SUMIF(R168:Y168,\"SI\",R197:Y197)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q168<>0,R167*Q198/Q168,0)","v":0},{"$f":"IF(Q168<>0,S167*Q198/Q168,0)","v":0},{"$f":"IF(Q168<>0,T167*Q198/Q168,0)","v":0},{"$f":"IF(Q168<>0,U167*Q198/Q168,0)","v":0},{"$f":"IF(Q168<>0,V167*Q198/Q168,0)","v":0},{"$f":"IF(Q168<>0,W167*Q198/Q168,0)","v":0},{"$f":"IF(Q168<>0,X167*Q198/Q168,0)","v":0},{"$f":"IF(Q168<>0,Y167*Q198/Q168,0)","v":0},{"$f":"SUMIF(R168:Y168,\"SI\",R198:Y198)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q168<>0,R167*Q199/Q168,0)","v":0},{"$f":"IF(Q168<>0,S167*Q199/Q168,0)","v":0},{"$f":"IF(Q168<>0,T167*Q199/Q168,0)","v":0},{"$f":"IF(Q168<>0,U167*Q199/Q168,0)","v":0},{"$f":"IF(Q168<>0,V167*Q199/Q168,0)","v":0},{"$f":"IF(Q168<>0,W167*Q199/Q168,0)","v":0},{"$f":"IF(Q168<>0,X167*Q199/Q168,0)","v":0},{"$f":"IF(Q168<>0,Y167*Q199/Q168,0)","v":0},{"$f":"SUMIF(R168:Y168,\"SI\",R199:Y199)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(L200<>\"\",L200*M200,0)","v":0},0,{"$f":"IF(Q168<>0,R167*Q200/Q168,0)","v":0},{"$f":"IF(Q168<>0,S167*Q200/Q168,0)","v":0},{"$f":"IF(Q168<>0,T167*Q200/Q168,0)","v":0},{"$f":"IF(Q168<>0,U167*Q200/Q168,0)","v":0},{"$f":"IF(Q168<>0,V167*Q200/Q168,0)","v":0},{"$f":"IF(Q168<>0,W167*Q200/Q168,0)","v":0},{"$f":"IF(Q168<>0,X167*Q200/Q168,0)","v":0},{"$f":"IF(Q168<>0,Y167*Q200/Q168,0)","v":0},{"$f":"SUMIF(R168:Y168,\"SI\",R200:Y200)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P170:P200)","v":879.26554763102547},{"$f":"SUM(Q170:Q200)","v":0},{"$f":"SUM(R170:R200)","v":0},0,{"$f":"SUM(T170:T200)","v":0},0,{"$f":"SUM(V170:V200)","v":0},0,0,0,{"$f":"SUM(Z170:Z200)","v":0},{"$f":"SUM(AA170:AA200)","v":0},{"$f":"SUM(AB170:AB200)","v":9523.9501962695595}]
[null,null,{"$f":"IF(Q202<>0,\"Spese\",\"\")","v":""},{"$f":"IF(Q202<>0,Q202,\"\")","v":""},null,null,null,null,null,null,null,"Imponibile  ",{"$f":"SUMIF(M170:M200,\"<>0\",L170:L200)","v":8792.655476310254},null,null,"spese",{"$f":"SUMIF(M170:M200,\"=0\",L170:L200)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"IVA  ",{"$f":"P201","v":879.26554763102547}]
[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":"IF(D202<>\"\",SUM(M202:N203)+D202,SUM(M202:N203))","v":9671.9210239412787}]
[null,{"$f":"AB201","v":9523.9501962695595},null,null,{"$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  ",{"$f":"IF(ABS(M204+M205)>0.005,M204+M205,\"0,00 €\")","v":9671.9210239412787}]
[]
[null,"Pagamento"]
[null,"Note"]
[null,null,null,"Si attesta che il CCNL applicato nell'esecuzione dei lavori è il seguente: « »"]
[null,"©2021 SIM srl - www.madosoft.it",null,null,null,null,null,null,null,null,null,null,null,"Pag.1/1"]
[]
[null,{"$f":"IF('Computo-Massimali'!$C$6<>\"\",\"Attenzione! Tabella Computo-Massimali non completa. Si consiglia di completare, prima di Creare Fatture\",\"\")","v":""}]
[null,"Fornitore",null,"Impresa1",null,null,null," Cliente",null,"Prato Pietro",null,null,null,null,null,"Fattura Fornitore Superbonus"]
[null,"Indirizzo",null,null,null,null,null," Indirizzo",null,"Via Roma N.1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Città",null,null,null,null,null," Città",null,"90001 Roma"]
[null,"CF./P.Iva",null,"CF Impresa1",null,null,null," CF. /P.Iva",null,"PRTPRN60T11G553V"]
[null,"Tel./Mail",null,null,null,null,null,"Tel./Mail",null,"302525020 / "]
[null,"FATTURA N.",null,null,null,"Vs. Dare per Lavori relativi a \"Ristrutturazione con parziale demolizione e ricostruzione di un edificio residenziale a 4 elevazioni f.t. oltre torrino scala, sito in Via Roma n.ri 1 ROMA (RM) FG. 302 P.lla 200 sub1, P.lla 201 sub.1 e P.lla 201 sub.3\nCILAS del 24/11/2022 PROT. N.1 del 24/11/2022\"           « SAL. N.1 a tutto il 29/07/2024 »"]
[null,"DATA",null,"2024-07-29",null,null,null,null,null,null,null,null,null,null,null,null,"Spese Tecniche SAL. Rif. Fattura",{"$f":"'SAL.30%'!AO30","v":29542.764576000009},{"$f":"'SAL.30%'!AP30","v":33690.459088000011},{"$f":"'SAL.30%'!AQ30","v":8485.3801425136662},{"$f":"'SAL.30%'!AR30","v":0},{"$f":"'SAL.30%'!AT30","v":0},{"$f":"'SAL.30%'!AV30","v":0},{"$f":"'SAL.30%'!AX30","v":0},{"$f":"'SAL.30%'!AZ30","v":0},"Spese Tecniche Fatturate Direttamente","Spese Tecniche Non Fatturate Direttamente","Sconto in Fattura Max = % Spesa Ammessa"]
[null,"Superbonus - D.L. n.34/2020 e smi.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R220:Y220)","v":71718.603806513682},{"$f":"'Dati Gen'!$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$44,\"\")","v":"Ingegnere1"},{"$f":"IF('Dati Gen'!$B$45<>\"\",'Dati Gen'!$B$45,\"\")","v":"Architetto"},{"$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(C223<>\"\",1,\"\")","v":1},"INTERVENTI TRAINATI Unità Immobiliare N.3 - Foglio 302  P.lla 201  Sub 3",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L223<>\"\",L223*M223,0)","v":0},0,{"$f":"IF(Q221<>0,R220*Q223/Q221,0)","v":0},{"$f":"IF(Q221<>0,S220*Q223/Q221,0)","v":0},{"$f":"IF(Q221<>0,T220*Q223/Q221,0)","v":0},{"$f":"IF(Q221<>0,U220*Q223/Q221,0)","v":0},{"$f":"IF(Q221<>0,V220*Q223/Q221,0)","v":0},{"$f":"IF(Q221<>0,W220*Q223/Q221,0)","v":0},{"$f":"IF(Q221<>0,X220*Q223/Q221,0)","v":0},{"$f":"IF(Q221<>0,Y220*Q223/Q221,0)","v":0},{"$f":"SUMIF(R221:Y221,\"SI\",R223:Y223)","v":0},{"$f":"SUM(R223:Y223)-Z223","v":0}]
[null,{"$f":"IF(C224<>\"\",B223+1,\"\")","v":2},"4. Isolamento Sup. Opache Verticali, Orizz. o Inclinate",null,null,null,null,null,null,null,null,16188.931031827926,0.1,{"$f":"IF(L224<>\"\",L224*(1+M224),\"\")","v":17807.82413501072},null,{"$f":"IF(L224<>\"\",L224*M224,0)","v":1618.8931031827926},0,{"$f":"IF(Q221<>0,R220*Q224/Q221,0)","v":0},{"$f":"IF(Q221<>0,S220*Q224/Q221,0)","v":0},{"$f":"IF(Q221<>0,T220*Q224/Q221,0)","v":0},{"$f":"IF(Q221<>0,U220*Q224/Q221,0)","v":0},{"$f":"IF(Q221<>0,V220*Q224/Q221,0)","v":0},{"$f":"IF(Q221<>0,W220*Q224/Q221,0)","v":0},{"$f":"IF(Q221<>0,X220*Q224/Q221,0)","v":0},{"$f":"IF(Q221<>0,Y220*Q224/Q221,0)","v":0},{"$f":"SUMIF(R221:Y221,\"SI\",R224:Y224)","v":0},0,{"$f":"IF(N224<>\"\",N224*'SAL.30%'!U120/'SAL.30%'!L120,0)","v":17807.82413501072}]
[null,3,"5. Acquisto e posa in opera di finestre/infissi",null,null,null,null,null,null,null,null,14577.023054301741,0.1,{"$f":"IF(L225<>\"\",L225*(1+M225),\"\")","v":16034.725359731916},null,{"$f":"IF(L225<>\"\",L225*M225,0)","v":1457.7023054301742},0,{"$f":"IF(Q221<>0,R220*Q225/Q221,0)","v":0},{"$f":"IF(Q221<>0,S220*Q225/Q221,0)","v":0},{"$f":"IF(Q221<>0,T220*Q225/Q221,0)","v":0},{"$f":"IF(Q221<>0,U220*Q225/Q221,0)","v":0},{"$f":"IF(Q221<>0,V220*Q225/Q221,0)","v":0},{"$f":"IF(Q221<>0,W220*Q225/Q221,0)","v":0},{"$f":"IF(Q221<>0,X220*Q225/Q221,0)","v":0},{"$f":"IF(Q221<>0,Y220*Q225/Q221,0)","v":0},{"$f":"SUMIF(R221:Y221,\"SI\",R225:Y225)","v":0},0,{"$f":"IF(N225<>\"\",N225*'SAL.30%'!U121/'SAL.30%'!L121,0)","v":16034.725359731916}]
[null,4,"20. Installazione Sistemi di Accumulo Fotovoltaici",null,null,null,null,null,null,null,null,469.30843261361116,0.1,516.23927587497235,null,{"$f":"IF(L226<>\"\",L226*M226,0)","v":46.930843261361119},0,{"$f":"IF(Q221<>0,R220*Q226/Q221,0)","v":0},{"$f":"IF(Q221<>0,S220*Q226/Q221,0)","v":0},{"$f":"IF(Q221<>0,T220*Q226/Q221,0)","v":0},{"$f":"IF(Q221<>0,U220*Q226/Q221,0)","v":0},{"$f":"IF(Q221<>0,V220*Q226/Q221,0)","v":0},{"$f":"IF(Q221<>0,W220*Q226/Q221,0)","v":0},{"$f":"IF(Q221<>0,X220*Q226/Q221,0)","v":0},{"$f":"IF(Q221<>0,Y220*Q226/Q221,0)","v":0},{"$f":"SUMIF(R221:Y221,\"SI\",R226:Y226)","v":0},0,{"$f":"IF(N226<>\"\",N226*'SAL.30%'!U132/'SAL.30%'!L132,0)","v":437.47270232337365}]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q221<>0,R220*Q227/Q221,0)","v":0},{"$f":"IF(Q221<>0,S220*Q227/Q221,0)","v":0},{"$f":"IF(Q221<>0,T220*Q227/Q221,0)","v":0},{"$f":"IF(Q221<>0,U220*Q227/Q221,0)","v":0},{"$f":"IF(Q221<>0,V220*Q227/Q221,0)","v":0},{"$f":"IF(Q221<>0,W220*Q227/Q221,0)","v":0},{"$f":"IF(Q221<>0,X220*Q227/Q221,0)","v":0},{"$f":"IF(Q221<>0,Y220*Q227/Q221,0)","v":0},{"$f":"SUMIF(R221:Y221,\"SI\",R227:Y227)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q221<>0,R220*Q228/Q221,0)","v":0},{"$f":"IF(Q221<>0,S220*Q228/Q221,0)","v":0},{"$f":"IF(Q221<>0,T220*Q228/Q221,0)","v":0},{"$f":"IF(Q221<>0,U220*Q228/Q221,0)","v":0},{"$f":"IF(Q221<>0,V220*Q228/Q221,0)","v":0},{"$f":"IF(Q221<>0,W220*Q228/Q221,0)","v":0},{"$f":"IF(Q221<>0,X220*Q228/Q221,0)","v":0},{"$f":"IF(Q221<>0,Y220*Q228/Q221,0)","v":0},{"$f":"SUMIF(R221:Y221,\"SI\",R228:Y228)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q221<>0,R220*Q229/Q221,0)","v":0},{"$f":"IF(Q221<>0,S220*Q229/Q221,0)","v":0},{"$f":"IF(Q221<>0,T220*Q229/Q221,0)","v":0},{"$f":"IF(Q221<>0,U220*Q229/Q221,0)","v":0},{"$f":"IF(Q221<>0,V220*Q229/Q221,0)","v":0},{"$f":"IF(Q221<>0,W220*Q229/Q221,0)","v":0},{"$f":"IF(Q221<>0,X220*Q229/Q221,0)","v":0},{"$f":"IF(Q221<>0,Y220*Q229/Q221,0)","v":0},{"$f":"SUMIF(R221:Y221,\"SI\",R229:Y229)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q221<>0,R220*Q230/Q221,0)","v":0},{"$f":"IF(Q221<>0,S220*Q230/Q221,0)","v":0},{"$f":"IF(Q221<>0,T220*Q230/Q221,0)","v":0},{"$f":"IF(Q221<>0,U220*Q230/Q221,0)","v":0},{"$f":"IF(Q221<>0,V220*Q230/Q221,0)","v":0},{"$f":"IF(Q221<>0,W220*Q230/Q221,0)","v":0},{"$f":"IF(Q221<>0,X220*Q230/Q221,0)","v":0},{"$f":"IF(Q221<>0,Y220*Q230/Q221,0)","v":0},{"$f":"SUMIF(R221:Y221,\"SI\",R230:Y230)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q221<>0,R220*Q231/Q221,0)","v":0},{"$f":"IF(Q221<>0,S220*Q231/Q221,0)","v":0},{"$f":"IF(Q221<>0,T220*Q231/Q221,0)","v":0},{"$f":"IF(Q221<>0,U220*Q231/Q221,0)","v":0},{"$f":"IF(Q221<>0,V220*Q231/Q221,0)","v":0},{"$f":"IF(Q221<>0,W220*Q231/Q221,0)","v":0},{"$f":"IF(Q221<>0,X220*Q231/Q221,0)","v":0},{"$f":"IF(Q221<>0,Y220*Q231/Q221,0)","v":0},{"$f":"SUMIF(R221:Y221,\"SI\",R231:Y231)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q221<>0,R220*Q232/Q221,0)","v":0},{"$f":"IF(Q221<>0,S220*Q232/Q221,0)","v":0},{"$f":"IF(Q221<>0,T220*Q232/Q221,0)","v":0},{"$f":"IF(Q221<>0,U220*Q232/Q221,0)","v":0},{"$f":"IF(Q221<>0,V220*Q232/Q221,0)","v":0},{"$f":"IF(Q221<>0,W220*Q232/Q221,0)","v":0},{"$f":"IF(Q221<>0,X220*Q232/Q221,0)","v":0},{"$f":"IF(Q221<>0,Y220*Q232/Q221,0)","v":0},{"$f":"SUMIF(R221:Y221,\"SI\",R232:Y232)","v":0},0]
[null,{"$f":"IF(C233<>\"\",B232+1,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q221<>0,R220*Q233/Q221,0)","v":0},{"$f":"IF(Q221<>0,S220*Q233/Q221,0)","v":0},{"$f":"IF(Q221<>0,T220*Q233/Q221,0)","v":0},{"$f":"IF(Q221<>0,U220*Q233/Q221,0)","v":0},{"$f":"IF(Q221<>0,V220*Q233/Q221,0)","v":0},{"$f":"IF(Q221<>0,W220*Q233/Q221,0)","v":0},{"$f":"IF(Q221<>0,X220*Q233/Q221,0)","v":0},{"$f":"IF(Q221<>0,Y220*Q233/Q221,0)","v":0},{"$f":"SUMIF(R221:Y221,\"SI\",R233:Y233)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q221<>0,R220*Q234/Q221,0)","v":0},{"$f":"IF(Q221<>0,S220*Q234/Q221,0)","v":0},{"$f":"IF(Q221<>0,T220*Q234/Q221,0)","v":0},{"$f":"IF(Q221<>0,U220*Q234/Q221,0)","v":0},{"$f":"IF(Q221<>0,V220*Q234/Q221,0)","v":0},{"$f":"IF(Q221<>0,W220*Q234/Q221,0)","v":0},{"$f":"IF(Q221<>0,X220*Q234/Q221,0)","v":0},{"$f":"IF(Q221<>0,Y220*Q234/Q221,0)","v":0},{"$f":"SUMIF(R221:Y221,\"SI\",R234:Y234)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q221<>0,R220*Q235/Q221,0)","v":0},{"$f":"IF(Q221<>0,S220*Q235/Q221,0)","v":0},{"$f":"IF(Q221<>0,T220*Q235/Q221,0)","v":0},{"$f":"IF(Q221<>0,U220*Q235/Q221,0)","v":0},{"$f":"IF(Q221<>0,V220*Q235/Q221,0)","v":0},{"$f":"IF(Q221<>0,W220*Q235/Q221,0)","v":0},{"$f":"IF(Q221<>0,X220*Q235/Q221,0)","v":0},{"$f":"IF(Q221<>0,Y220*Q235/Q221,0)","v":0},{"$f":"SUMIF(R221:Y221,\"SI\",R235:Y235)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q221<>0,R220*Q236/Q221,0)","v":0},{"$f":"IF(Q221<>0,S220*Q236/Q221,0)","v":0},{"$f":"IF(Q221<>0,T220*Q236/Q221,0)","v":0},{"$f":"IF(Q221<>0,U220*Q236/Q221,0)","v":0},{"$f":"IF(Q221<>0,V220*Q236/Q221,0)","v":0},{"$f":"IF(Q221<>0,W220*Q236/Q221,0)","v":0},{"$f":"IF(Q221<>0,X220*Q236/Q221,0)","v":0},{"$f":"IF(Q221<>0,Y220*Q236/Q221,0)","v":0},{"$f":"SUMIF(R221:Y221,\"SI\",R236:Y236)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q221<>0,R220*Q237/Q221,0)","v":0},{"$f":"IF(Q221<>0,S220*Q237/Q221,0)","v":0},{"$f":"IF(Q221<>0,T220*Q237/Q221,0)","v":0},{"$f":"IF(Q221<>0,U220*Q237/Q221,0)","v":0},{"$f":"IF(Q221<>0,V220*Q237/Q221,0)","v":0},{"$f":"IF(Q221<>0,W220*Q237/Q221,0)","v":0},{"$f":"IF(Q221<>0,X220*Q237/Q221,0)","v":0},{"$f":"IF(Q221<>0,Y220*Q237/Q221,0)","v":0},{"$f":"SUMIF(R221:Y221,\"SI\",R237:Y237)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q221<>0,R220*Q238/Q221,0)","v":0},{"$f":"IF(Q221<>0,S220*Q238/Q221,0)","v":0},{"$f":"IF(Q221<>0,T220*Q238/Q221,0)","v":0},{"$f":"IF(Q221<>0,U220*Q238/Q221,0)","v":0},{"$f":"IF(Q221<>0,V220*Q238/Q221,0)","v":0},{"$f":"IF(Q221<>0,W220*Q238/Q221,0)","v":0},{"$f":"IF(Q221<>0,X220*Q238/Q221,0)","v":0},{"$f":"IF(Q221<>0,Y220*Q238/Q221,0)","v":0},{"$f":"SUMIF(R221:Y221,\"SI\",R238:Y238)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q221<>0,R220*Q239/Q221,0)","v":0},{"$f":"IF(Q221<>0,S220*Q239/Q221,0)","v":0},{"$f":"IF(Q221<>0,T220*Q239/Q221,0)","v":0},{"$f":"IF(Q221<>0,U220*Q239/Q221,0)","v":0},{"$f":"IF(Q221<>0,V220*Q239/Q221,0)","v":0},{"$f":"IF(Q221<>0,W220*Q239/Q221,0)","v":0},{"$f":"IF(Q221<>0,X220*Q239/Q221,0)","v":0},{"$f":"IF(Q221<>0,Y220*Q239/Q221,0)","v":0},{"$f":"SUMIF(R221:Y221,\"SI\",R239:Y239)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q221<>0,R220*Q240/Q221,0)","v":0},{"$f":"IF(Q221<>0,S220*Q240/Q221,0)","v":0},{"$f":"IF(Q221<>0,T220*Q240/Q221,0)","v":0},{"$f":"IF(Q221<>0,U220*Q240/Q221,0)","v":0},{"$f":"IF(Q221<>0,V220*Q240/Q221,0)","v":0},{"$f":"IF(Q221<>0,W220*Q240/Q221,0)","v":0},{"$f":"IF(Q221<>0,X220*Q240/Q221,0)","v":0},{"$f":"IF(Q221<>0,Y220*Q240/Q221,0)","v":0},{"$f":"SUMIF(R221:Y221,\"SI\",R240:Y240)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q221<>0,R220*Q241/Q221,0)","v":0},{"$f":"IF(Q221<>0,S220*Q241/Q221,0)","v":0},{"$f":"IF(Q221<>0,T220*Q241/Q221,0)","v":0},{"$f":"IF(Q221<>0,U220*Q241/Q221,0)","v":0},{"$f":"IF(Q221<>0,V220*Q241/Q221,0)","v":0},{"$f":"IF(Q221<>0,W220*Q241/Q221,0)","v":0},{"$f":"IF(Q221<>0,X220*Q241/Q221,0)","v":0},{"$f":"IF(Q221<>0,Y220*Q241/Q221,0)","v":0},{"$f":"SUMIF(R221:Y221,\"SI\",R241:Y241)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q221<>0,R220*Q242/Q221,0)","v":0},{"$f":"IF(Q221<>0,S220*Q242/Q221,0)","v":0},{"$f":"IF(Q221<>0,T220*Q242/Q221,0)","v":0},{"$f":"IF(Q221<>0,U220*Q242/Q221,0)","v":0},{"$f":"IF(Q221<>0,V220*Q242/Q221,0)","v":0},{"$f":"IF(Q221<>0,W220*Q242/Q221,0)","v":0},{"$f":"IF(Q221<>0,X220*Q242/Q221,0)","v":0},{"$f":"IF(Q221<>0,Y220*Q242/Q221,0)","v":0},{"$f":"SUMIF(R221:Y221,\"SI\",R242:Y242)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(L243<>\"\",L243*M243,0)","v":0},0,{"$f":"IF(Q221<>0,R220*Q243/Q221,0)","v":0},{"$f":"IF(Q221<>0,S220*Q243/Q221,0)","v":0},{"$f":"IF(Q221<>0,T220*Q243/Q221,0)","v":0},{"$f":"IF(Q221<>0,U220*Q243/Q221,0)","v":0},{"$f":"IF(Q221<>0,V220*Q243/Q221,0)","v":0},{"$f":"IF(Q221<>0,W220*Q243/Q221,0)","v":0},{"$f":"IF(Q221<>0,X220*Q243/Q221,0)","v":0},{"$f":"IF(Q221<>0,Y220*Q243/Q221,0)","v":0},{"$f":"SUMIF(R221:Y221,\"SI\",R243:Y243)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(L244<>\"\",L244*M244,0)","v":0},0,{"$f":"IF(Q221<>0,R220*Q244/Q221,0)","v":0},{"$f":"IF(Q221<>0,S220*Q244/Q221,0)","v":0},{"$f":"IF(Q221<>0,T220*Q244/Q221,0)","v":0},{"$f":"IF(Q221<>0,U220*Q244/Q221,0)","v":0},{"$f":"IF(Q221<>0,V220*Q244/Q221,0)","v":0},{"$f":"IF(Q221<>0,W220*Q244/Q221,0)","v":0},{"$f":"IF(Q221<>0,X220*Q244/Q221,0)","v":0},{"$f":"IF(Q221<>0,Y220*Q244/Q221,0)","v":0},{"$f":"SUMIF(R221:Y221,\"SI\",R244:Y244)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(L245<>\"\",L245*M245,0)","v":0},0,{"$f":"IF(Q221<>0,R220*Q245/Q221,0)","v":0},{"$f":"IF(Q221<>0,S220*Q245/Q221,0)","v":0},{"$f":"IF(Q221<>0,T220*Q245/Q221,0)","v":0},{"$f":"IF(Q221<>0,U220*Q245/Q221,0)","v":0},{"$f":"IF(Q221<>0,V220*Q245/Q221,0)","v":0},{"$f":"IF(Q221<>0,W220*Q245/Q221,0)","v":0},{"$f":"IF(Q221<>0,X220*Q245/Q221,0)","v":0},{"$f":"IF(Q221<>0,Y220*Q245/Q221,0)","v":0},{"$f":"SUMIF(R221:Y221,\"SI\",R245:Y245)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q221<>0,R220*Q246/Q221,0)","v":0},{"$f":"IF(Q221<>0,S220*Q246/Q221,0)","v":0},{"$f":"IF(Q221<>0,T220*Q246/Q221,0)","v":0},{"$f":"IF(Q221<>0,U220*Q246/Q221,0)","v":0},{"$f":"IF(Q221<>0,V220*Q246/Q221,0)","v":0},{"$f":"IF(Q221<>0,W220*Q246/Q221,0)","v":0},{"$f":"IF(Q221<>0,X220*Q246/Q221,0)","v":0},{"$f":"IF(Q221<>0,Y220*Q246/Q221,0)","v":0},{"$f":"SUMIF(R221:Y221,\"SI\",R246:Y246)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q221<>0,R220*Q247/Q221,0)","v":0},{"$f":"IF(Q221<>0,S220*Q247/Q221,0)","v":0},{"$f":"IF(Q221<>0,T220*Q247/Q221,0)","v":0},{"$f":"IF(Q221<>0,U220*Q247/Q221,0)","v":0},{"$f":"IF(Q221<>0,V220*Q247/Q221,0)","v":0},{"$f":"IF(Q221<>0,W220*Q247/Q221,0)","v":0},{"$f":"IF(Q221<>0,X220*Q247/Q221,0)","v":0},{"$f":"IF(Q221<>0,Y220*Q247/Q221,0)","v":0},{"$f":"SUMIF(R221:Y221,\"SI\",R247:Y247)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q221<>0,R220*Q248/Q221,0)","v":0},{"$f":"IF(Q221<>0,S220*Q248/Q221,0)","v":0},{"$f":"IF(Q221<>0,T220*Q248/Q221,0)","v":0},{"$f":"IF(Q221<>0,U220*Q248/Q221,0)","v":0},{"$f":"IF(Q221<>0,V220*Q248/Q221,0)","v":0},{"$f":"IF(Q221<>0,W220*Q248/Q221,0)","v":0},{"$f":"IF(Q221<>0,X220*Q248/Q221,0)","v":0},{"$f":"IF(Q221<>0,Y220*Q248/Q221,0)","v":0},{"$f":"SUMIF(R221:Y221,\"SI\",R248:Y248)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q221<>0,R220*Q249/Q221,0)","v":0},{"$f":"IF(Q221<>0,S220*Q249/Q221,0)","v":0},{"$f":"IF(Q221<>0,T220*Q249/Q221,0)","v":0},{"$f":"IF(Q221<>0,U220*Q249/Q221,0)","v":0},{"$f":"IF(Q221<>0,V220*Q249/Q221,0)","v":0},{"$f":"IF(Q221<>0,W220*Q249/Q221,0)","v":0},{"$f":"IF(Q221<>0,X220*Q249/Q221,0)","v":0},{"$f":"IF(Q221<>0,Y220*Q249/Q221,0)","v":0},{"$f":"SUMIF(R221:Y221,\"SI\",R249:Y249)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q221<>0,R220*Q250/Q221,0)","v":0},{"$f":"IF(Q221<>0,S220*Q250/Q221,0)","v":0},{"$f":"IF(Q221<>0,T220*Q250/Q221,0)","v":0},{"$f":"IF(Q221<>0,U220*Q250/Q221,0)","v":0},{"$f":"IF(Q221<>0,V220*Q250/Q221,0)","v":0},{"$f":"IF(Q221<>0,W220*Q250/Q221,0)","v":0},{"$f":"IF(Q221<>0,X220*Q250/Q221,0)","v":0},{"$f":"IF(Q221<>0,Y220*Q250/Q221,0)","v":0},{"$f":"SUMIF(R221:Y221,\"SI\",R250:Y250)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q221<>0,R220*Q251/Q221,0)","v":0},{"$f":"IF(Q221<>0,S220*Q251/Q221,0)","v":0},{"$f":"IF(Q221<>0,T220*Q251/Q221,0)","v":0},{"$f":"IF(Q221<>0,U220*Q251/Q221,0)","v":0},{"$f":"IF(Q221<>0,V220*Q251/Q221,0)","v":0},{"$f":"IF(Q221<>0,W220*Q251/Q221,0)","v":0},{"$f":"IF(Q221<>0,X220*Q251/Q221,0)","v":0},{"$f":"IF(Q221<>0,Y220*Q251/Q221,0)","v":0},{"$f":"SUMIF(R221:Y221,\"SI\",R251:Y251)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,{"$f":"IF(Q221<>0,R220*Q252/Q221,0)","v":0},{"$f":"IF(Q221<>0,S220*Q252/Q221,0)","v":0},{"$f":"IF(Q221<>0,T220*Q252/Q221,0)","v":0},{"$f":"IF(Q221<>0,U220*Q252/Q221,0)","v":0},{"$f":"IF(Q221<>0,V220*Q252/Q221,0)","v":0},{"$f":"IF(Q221<>0,W220*Q252/Q221,0)","v":0},{"$f":"IF(Q221<>0,X220*Q252/Q221,0)","v":0},{"$f":"IF(Q221<>0,Y220*Q252/Q221,0)","v":0},{"$f":"SUMIF(R221:Y221,\"SI\",R252:Y252)","v":0},0]
[null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(L253<>\"\",L253*M253,0)","v":0},0,{"$f":"IF(Q221<>0,R220*Q253/Q221,0)","v":0},{"$f":"IF(Q221<>0,S220*Q253/Q221,0)","v":0},{"$f":"IF(Q221<>0,T220*Q253/Q221,0)","v":0},{"$f":"IF(Q221<>0,U220*Q253/Q221,0)","v":0},{"$f":"IF(Q221<>0,V220*Q253/Q221,0)","v":0},{"$f":"IF(Q221<>0,W220*Q253/Q221,0)","v":0},{"$f":"IF(Q221<>0,X220*Q253/Q221,0)","v":0},{"$f":"IF(Q221<>0,Y220*Q253/Q221,0)","v":0},{"$f":"SUMIF(R221:Y221,\"SI\",R253:Y253)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P223:P253)","v":3123.526251874328},{"$f":"SUM(Q223:Q253)","v":0},{"$f":"SUM(R223:R253)","v":0},0,{"$f":"SUM(T223:T253)","v":0},0,{"$f":"SUM(V223:V253)","v":0},0,0,0,{"$f":"SUM(Z223:Z253)","v":0},{"$f":"SUM(AA223:AA253)","v":0},{"$f":"SUM(AB223:AB253)","v":34280.022197066006}]
[null,null,{"$f":"IF(Q255<>0,\"Spese\",\"\")","v":""},{"$f":"IF(Q255<>0,Q255,\"\")","v":""},null,null,null,null,null,null,null,"Imponibile  ",{"$f":"SUMIF(M223:M253,\"<>0\",L223:L253)","v":31235.262518743279},null,null,"spese",{"$f":"SUMIF(M223:M253,\"=0\",L223:L253)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"IVA  ",{"$f":"P254","v":3123.526251874328}]
[null,"Spesa Ammessa",null,null,{"$f":"IF(ABS(M258)>ABS(B258),\"ATTENZIONE! Lo Sconto in Fattura applicato è superiore alla Spesa Ammessa\",\"\")","v":""},null,null,null,null,null,null,"Totale  ",{"$f":"IF(D255<>\"\",SUM(M255:N256)+D255,SUM(M255:N256))","v":34358.788770617604}]
[null,{"$f":"AB254","v":34280.022197066006},null,null,{"$f":"IF(E257<>\"\",CONCATENATE(\"spettante al fornitore \",D214),\"\")","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  ",{"$f":"IF(ABS(M257+M258)>0.005,M257+M258,\"0,00 €\")","v":34358.788770617604}]
[]
[null,"Pagamento"]
[null,"Note"]
[null,null,null,"Si attesta che il CCNL applicato nell'esecuzione dei lavori è il seguente: « »"]
[null,"©2021 SIM srl - www.madosoft.it",null,null,null,null,null,null,null,null,null,null,null,"Pag.1/1"]
[]
[]
[null,"Fornitore",null,"Ingegnere1",null,null,null," Cliente",null,"Prato Pietro",null,null,null,null,null,"Fattura Tecnico Superbonus"]
[null,"Indirizzo",null,"Via Libertà 3",null,null,null," Indirizzo",null,"Via Roma N.1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Città",null,"90020 Castellana Sicula (PA)",null,null,null," Città",null,"90001 Roma"]
[null,"CF./P.Iva",null,"ZFNMRA64E16C135A/04333460824",null,null,null," CF. /P.Iva",null,"PRTPRN60T11G553V"]
[null,"Tel./Mail",null,3335793267,null,null,null,"Tel./Mail",null,"302525020 / "]
[null,"FATTURA N.",null,null,null,"Vs. Dare per Prestazioni Professionali relative a \"Ristrutturazione con parziale demolizione e ricostruzione di un edificio residenziale a 4 elevazioni f.t. oltre torrino scala, sito in Via Roma n.ri 1 ROMA (RM) FG. 302 P.lla 200 sub1, P.lla 201 sub.1 e P.lla 201 sub.3\nCILAS del 24/11/2022 PROT. N.1 del 24/11/2022\"           « SAL. N.1 a tutto il 29/07/2024 »"]
[null,"DATA",null,"2024-07-29",null,null,null,null,null,null,null,null,null,null,null,null,"Sconto in Fattura Max = % Spesa Ammessa"]
[null,"Superbonus - D.L. n.34/2020 e smi."]
[null,null,"DESCRIZIONE",null,null,null,null,"ONORARIO",null,null,"%CASSA","IMPONIBILE","%IVA","IMPORTO",null,"Importo Iva"]
[null,{"$f":"IF(C276<>\"\",1,\"\")","v":1},"LAVORI INERENTI IL CONDOMINIO XYZ - Via Roma 1 - Roma",null,null,null,null,null,null,null,null,{"$f":"IF(H276<>\"\",H276*(1+K276),\"\")","v":""},null,{"$f":"IF(L276<>\"\",L276*(1+M276),\"\")","v":""},null,{"$f":"IF(L276<>\"\",L276*M276,0)","v":0}]
[null,{"$f":"IF(C277<>\"\",B276+1,\"\")","v":2},"INTERVENTI TRAINANTI",null,null,null,null,null,null,null,null,{"$f":"IF(H277<>\"\",H277*(1+K277),\"\")","v":""},null,{"$f":"IF(L277<>\"\",L277*(1+M277),\"\")","v":""},null,{"$f":"IF(L277<>\"\",L277*M277,0)","v":0}]
[null,3,"1. Isolamento Sup. Opache Verticali, Orizz. o Inclinate",null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,4,"Unità Immobiliare N.1 - Foglio 302  P.lla 200  Sub 1 @ Prato Pietro / PRTPRN60T11G553V",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,5,"Progettazione Termotecnica, APE",null,null,null,null,1244.9435065109842,null,null,0.04,1294.7412467714237,0.22,1579.584321061137,null,284.84307428971323,{"$f":"IF(N280<>\"\",N280*'SAL.30%'!U13/'SAL.30%'!L13,0)","v":1579.584321061137}]
[null,6,"DL., Computo, Contabilità, Asseverazione",null,null,null,null,4001.0740164407944,null,null,0.04,4161.1169770984261,0.22,5076.5627120600793,null,915.44573496165378,{"$f":"IF(N281<>\"\",N281*'SAL.30%'!U13/'SAL.30%'!L13,0)","v":5076.5627120600793}]
[null,7,"Unità Immobiliare N.2 - Foglio 302  P.lla 201  Sub 1 @ Prato Pietro / PRTPRN60T11G553V",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,8,"Progettazione Termotecnica, APE",null,null,null,null,311.23587662774605,null,null,0.04,323.68531169285592,0.22,{"$f":"IF(L283<>\"\",L283*(1+M283),\"\")","v":394.89608026528424},null,{"$f":"IF(L283<>\"\",L283*M283,0)","v":71.210768572428307},{"$f":"IF(N283<>\"\",N283*'SAL.30%'!U13/'SAL.30%'!L13,0)","v":394.89608026528424}]
[null,9,"DL., Computo, Contabilità, Asseverazione",null,null,null,null,1000.2685041101986,null,null,0.04,1040.2792442746065,0.22,1269.1406780150198,null,{"$f":"IF(L284<>\"\",L284*M284,0)","v":228.86143374041345},{"$f":"IF(N284<>\"\",N284*'SAL.30%'!U13/'SAL.30%'!L13,0)","v":1269.1406780150198}]
[null,10,"Unità Immobiliare N.3 - Foglio 302  P.lla 201  Sub 3 @ Prato Pietro / PRTPRN60T11G553V",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L285<>\"\",L285*M285,0)","v":0}]
[null,11,"Progettazione Termotecnica, APE",null,null,null,null,311.23587662774605,null,null,0.04,323.68531169285592,0.22,394.89608026528424,null,{"$f":"IF(L286<>\"\",L286*M286,0)","v":71.210768572428307},{"$f":"IF(N286<>\"\",N286*'SAL.30%'!U13/'SAL.30%'!L13,0)","v":394.89608026528424}]
[null,12,"DL., Computo, Contabilità, Asseverazione",null,null,null,null,1000.2685041101986,null,null,0.04,1040.2792442746065,0.22,1269.1406780150198,null,228.86143374041345,{"$f":"IF(N287<>\"\",N287*'SAL.30%'!U13/'SAL.30%'!L13,0)","v":1269.1406780150198}]
[null,13,"INTERVENTI TRAINATI PARTI COMUNI CONDOMINIALI",null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,14,"4. Isolamento Sup. Opache Verticali, Orizz. o Inclinate",null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,15,"Unità Immobiliare N.1 - Foglio 302  P.lla 200  Sub 1 @ Prato Pietro / PRTPRN60T11G553V",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,16,"Progettazione Termotecnica, APE",null,null,null,null,176.16218133499137,null,null,0.04,183.20866858839105,0.22,223.51457567783709,null,40.305907089446031,{"$f":"IF(N291<>\"\",N291*'SAL.30%'!U24/'SAL.30%'!L24,0)","v":223.51457567783712}]
[null,17,"DL., Computo, Contabilità, Asseverazione",null,null,null,null,566.1605709276788,null,null,0.04,588.80699376478594,0.22,718.34453239303889,null,129.53753862825292,{"$f":"IF(N292<>\"\",N292*'SAL.30%'!U24/'SAL.30%'!L24,0)","v":718.34453239303889}]
[null,18,"Unità Immobiliare N.2 - Foglio 302  P.lla 201  Sub 1 @ Prato Pietro / PRTPRN60T11G553V",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,19,"Progettazione Termotecnica, APE",null,null,null,null,44.040545333747843,null,null,0.04,45.802167147097762,0.22,55.878643919459272,null,10.076476772361508,{"$f":"IF(N294<>\"\",N294*'SAL.30%'!U24/'SAL.30%'!L24,0)","v":55.878643919459279}]
[null,20,"DL., Computo, Contabilità, Asseverazione",null,null,null,null,141.5401427319197,null,null,0.04,147.20174844119649,0.22,179.58613309825972,null,32.384384657063229,{"$f":"IF(N295<>\"\",N295*'SAL.30%'!U24/'SAL.30%'!L24,0)","v":179.58613309825972}]
[null,21,"Unità Immobiliare N.3 - Foglio 302  P.lla 201  Sub 3 @ Prato Pietro / PRTPRN60T11G553V",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,22,"Progettazione Termotecnica, APE",null,null,null,null,44.040545333747843,null,null,0.04,45.802167147097762,0.22,55.878643919459272,null,10.076476772361508,{"$f":"IF(N297<>\"\",N297*'SAL.30%'!U24/'SAL.30%'!L24,0)","v":55.878643919459279}]
[null,23,"DL., Computo, Contabilità, Asseverazione",null,null,null,null,141.5401427319197,null,null,0.04,147.20174844119649,0.22,179.58613309825972,null,32.384384657063229,{"$f":"IF(N298<>\"\",N298*'SAL.30%'!U24/'SAL.30%'!L24,0)","v":179.58613309825972}]
[null,24,"5. Acquisto e posa in opera di finestre/infissi",null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,25,"Unità Immobiliare N.1 - Foglio 302  P.lla 200  Sub 1 @ Prato Pietro / PRTPRN60T11G553V",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,26,"Progettazione Termotecnica, APE",null,null,null,null,47.257675063105452,null,null,0.04,49.14798206562967,0.22,59.960538120068193,null,10.812556054438527,{"$f":"IF(N301<>\"\",N301*'SAL.30%'!U24/'SAL.30%'!L24,0)","v":59.960538120068193}]
[null,27,"DL., Computo, Contabilità, Asseverazione",null,null,null,null,151.87954697021024,null,null,0.04,157.95472884901866,0.22,192.70476919580275,null,34.750040346784104,{"$f":"IF(N302<>\"\",N302*'SAL.30%'!U24/'SAL.30%'!L24,0)","v":192.70476919580275}]
[null,28,"Unità Immobiliare N.2 - Foglio 302  P.lla 201  Sub 1 @ Prato Pietro / PRTPRN60T11G553V",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,29,"Progettazione Termotecnica, APE",null,null,null,null,11.814418765776363,null,null,0.04,12.286995516407417,0.22,14.990134530017048,null,2.7031390136096318,{"$f":"IF(N304<>\"\",N304*'SAL.30%'!U24/'SAL.30%'!L24,0)","v":14.990134530017048}]
[null,30,"DL., Computo, Contabilità, Asseverazione",null,null,null,null,37.969886742552561,null,null,0.04,39.488682212254666,0.22,48.176192298950689,null,8.687510086696026,{"$f":"IF(N305<>\"\",N305*'SAL.30%'!U24/'SAL.30%'!L24,0)","v":48.176192298950689}]
[null,31,"Unità Immobiliare N.3 - Foglio 302  P.lla 201  Sub 3 @ Prato Pietro / PRTPRN60T11G553V",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,{"$f":"SUM(P276:P306)","v":2112.1516279551274},{"$f":"SUM(Q276:Q306)","v":11712.840845932975}]
[null,null,null,null,null,null,null,null,null,null,null,null,".... continua"]
[]
[]
[]
[]
[]
[null,"Pagamento",null,"Bonifico Bancario | Zafonte Mario | Banca Mediolanum | IBAN : IT95V0306234210000002576882"]
[null,"Note"]
[]
[null,"©2021 SIM srl - www.madosoft.it",null,null,null,null,null,null,null,null,null,null,null,"Pag.1/2"]
[]
[]
[null,"Fornitore",null,"Ingegnere1",null,null,null," Cliente",null,"Prato Pietro",null,null,null,null,null,"Fattura Tecnico Superbonus"]
[null,"Indirizzo",null,"Via Libertà 3",null,null,null," Indirizzo",null,"Via Roma N.1",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,"90001 Roma"]
[null,"CF./P.Iva",null,"ZFNMRA64E16C135A/04333460824",null,null,null," CF. /P.Iva",null,"PRTPRN60T11G553V"]
[null,"Tel./Mail",null,3335793267,null,null,null,"Tel./Mail",null,"302525020 / "]
[null,"FATTURA N.",null,null,null,"Vs. Dare per Prestazioni Professionali relative a \"Ristrutturazione con parziale demolizione e ricostruzione di un edificio residenziale a 4 elevazioni f.t. oltre torrino scala, sito in Via Roma n.ri 1 ROMA (RM) FG. 302 P.lla 200 sub1, P.lla 201 sub.1 e P.lla 201 sub.3\nCILAS del 24/11/2022 PROT. N.1 del 24/11/2022\"           « SAL. N.1 a tutto il 29/07/2024 »"]
[null,"DATA",null,"2024-07-29",null,null,null,null,null,null,null,null,null,null,null,null,"Sconto in Fattura Max = % Spesa Ammessa"]
[null,"Superbonus - D.L. n.34/2020 e smi."]
[null,null,"DESCRIZIONE",null,null,null,null,"ONORARIO",null,null,"%CASSA","IMPONIBILE","%IVA","IMPORTO",null,"Importo Iva"]
[null,{"$f":"IF(C329<>\"\",B306+1,\"\")","v":32},"Progettazione Termotecnica, APE",null,null,null,null,11.814418765776363,null,null,0.04,{"$f":"IF(H329<>\"\",H329*(1+K329),\"\")","v":12.286995516407417},0.22,{"$f":"IF(L329<>\"\",L329*(1+M329),\"\")","v":14.990134530017048},null,{"$f":"IF(L329<>\"\",L329*M329,0)","v":2.7031390136096318},{"$f":"IF(N329<>\"\",N329*'SAL.30%'!U24/'SAL.30%'!L24,0)","v":14.990134530017048}]
[null,{"$f":"IF(C330<>\"\",B329+1,\"\")","v":33},"DL., Computo, Contabilità, Asseverazione",null,null,null,null,37.969886742552561,null,null,0.04,{"$f":"IF(H330<>\"\",H330*(1+K330),\"\")","v":39.488682212254666},0.22,{"$f":"IF(L330<>\"\",L330*(1+M330),\"\")","v":48.176192298950689},null,{"$f":"IF(L330<>\"\",L330*M330,0)","v":8.687510086696026},{"$f":"IF(N330<>\"\",N330*'SAL.30%'!U24/'SAL.30%'!L24,0)","v":48.176192298950689}]
[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,{"$f":"IF(L336<>\"\",L336*(1+M336),\"\")","v":""},null,{"$f":"IF(L336<>\"\",L336*M336,0)","v":0}]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(L337<>\"\",L337*M337,0)","v":0}]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(L338<>\"\",L338*M338,0)","v":0}]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(L339<>\"\",L339*M339,0)","v":0}]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P329:P359)","v":11.390649100305659},{"$f":"SUM(Q329:Q359)","v":63.16632682896774}]
[null,null,null,null,null,null,"Onorario",{"$f":"SUM(H329:H359)+SUM(H276:H306)","v":9281.2162458716448},null,null,null,"Imponibile  ",{"$f":"SUM(L329:L359)+SUM(L276:L306)","v":9652.4648957065147}]
[null,null,null,null,null,null,"Contr.Cassa",{"$f":"M361-H361","v":371.24864983486987},null,null,null,"IVA  ",{"$f":"P360+P307","v":2123.5422770554333}]
[null,"Spesa Ammessa",null,null,{"$f":"IF(ABS(M364)>ABS(B364),\"ATTENZIONE! Lo Sconto in Fattura applicato è superiore alla Spesa Ammessa\",\"\")","v":""},null,null,null,null,null,null,"Totale  ",{"$f":"SUM(M361:N362)","v":11776.007172761947}]
[null,{"$f":"Q360+Q307","v":11776.007172761943},null,null,{"$f":"IF(E363<>\"\",CONCATENATE(\"spettante al fornitore \",D320),\"\")","v":""},null,null,null,null,null,null,"Sconto in Fattura",0]
[null,null,null,null,null,null,null,null,null,null,null,"Netto a Pagare  ",{"$f":"IF(ABS(M363+M364)>0.005,M363+M364,\"0,00 €\")","v":11776.007172761947}]
[]
[null,"Pagamento",null,"Bonifico Bancario | Zafonte Mario | Banca Mediolanum | IBAN : IT95V0306234210000002576882"]
[null,"Note"]
[]
[null,"©2021 SIM srl - www.madosoft.it",null,null,null,null,null,null,null,null,null,null,null,"Pag.2/2"]
[]
[]
[null,"Fornitore",null,"Ingegnere1",null,null,null," Cliente",null,"Prato Pietro",null,null,null,null,null,"Fattura Tecnico Superbonus"]
[null,"Indirizzo",null,"Via Libertà 3",null,null,null," Indirizzo",null,"Via Roma N.1",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,"90001 Roma"]
[null,"CF./P.Iva",null,"ZFNMRA64E16C135A/04333460824",null,null,null," CF. /P.Iva",null,"PRTPRN60T11G553V"]
[null,"Tel./Mail",null,3335793267,null,null,null,"Tel./Mail",null,"302525020 / "]
[null,"FATTURA N.",null,null,null,"Vs. Dare per Prestazioni Professionali relative a \"Ristrutturazione con parziale demolizione e ricostruzione di un edificio residenziale a 4 elevazioni f.t. oltre torrino scala, sito in Via Roma n.ri 1 ROMA (RM) FG. 302 P.lla 200 sub1, P.lla 201 sub.1 e P.lla 201 sub.3\nCILAS del 24/11/2022 PROT. N.1 del 24/11/2022\"           « SAL. N.1 a tutto il 29/07/2024 »"]
[null,"DATA",null,"2024-07-29",null,null,null,null,null,null,null,null,null,null,null,null,"Sconto in Fattura Max = % Spesa Ammessa"]
[null,"Superbonus - D.L. n.34/2020 e smi."]
[null,null,"DESCRIZIONE",null,null,null,null,"ONORARIO",null,null,"%CASSA","IMPONIBILE","%IVA","IMPORTO",null,"Importo Iva"]
[null,{"$f":"IF(C382<>\"\",1,\"\")","v":1},"INTERVENTI TRAINATI Unità Immobiliare N.1 - Foglio 302  P.lla 200  Sub 1",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L382<>\"\",L382*M382,0)","v":0}]
[null,{"$f":"IF(C383<>\"\",B382+1,\"\")","v":2},"4. Isolamento Sup. Opache Verticali, Orizz. o Inclinate",null,null,null,null,null,null,null,null,{"$f":"IF(H383<>\"\",H383*(1+K383),\"\")","v":""},null,{"$f":"IF(L383<>\"\",L383*(1+M383),\"\")","v":""},null,{"$f":"IF(L383<>\"\",L383*M383,0)","v":0}]
[null,3,"Progettazione Termotecnica, APE",null,null,null,null,345.33032558405716,null,null,0.04,359.14353860741949,0.22,438.15511710105176,null,79.011578493632285,{"$f":"IF(N384<>\"\",N384*'SAL.30%'!U46/'SAL.30%'!L46,0)","v":438.15511710105176}]
[null,4,"DL., Computo, Contabilità, Asseverazione",null,null,null,null,1109.8432865083744,null,null,0.04,1154.2370179687093,0.22,1408.1691619218254,null,253.93214395311605,{"$f":"IF(N385<>\"\",N385*'SAL.30%'!U46/'SAL.30%'!L46,0)","v":1408.1691619218254}]
[null,5,"5. Acquisto e posa in opera di finestre/infissi",null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,6,"Progettazione Termotecnica, APE",null,null,null,null,341.76941595753715,null,null,0.04,355.44019259583865,0.22,433.63703496692312,null,78.1968423710845,{"$f":"IF(N387<>\"\",N387*'SAL.30%'!U46/'SAL.30%'!L46,0)","v":433.63703496692312}]
[null,7,"DL., Computo, Contabilità, Asseverazione",null,null,null,null,1098.3990218433116,null,null,0.04,1142.3349827170441,0.22,1393.6486789147939,null,251.31369619774969,{"$f":"IF(N388<>\"\",N388*'SAL.30%'!U46/'SAL.30%'!L46,0)","v":1393.6486789147939}]
[null,8,"7. Sostituzione Impianti di Climatizzazione con CC) PC) PCA) o SI)",null,null,null,null,null,null,null,null,"",null,{"$f":"IF(L389<>\"\",L389*(1+M389),\"\")","v":""},null,{"$f":"IF(L389<>\"\",L389*M389,0)","v":0}]
[null,9,"Progettazione Termotecnica, APE",null,null,null,null,375.22486547620161,null,null,0.04,390.23386009524967,0.22,476.08530931620459,null,{"$f":"IF(L390<>\"\",L390*M390,0)","v":85.851449220954933},{"$f":"IF(N390<>\"\",N390*'SAL.30%'!U50/'SAL.30%'!L50,0)","v":476.08530931620453}]
[null,10,"DL., Computo, Contabilità, Asseverazione",null,null,null,null,1205.9201495711213,null,null,0.04,1254.1569555539663,0.22,1530.0714857758389,null,{"$f":"IF(L391<>\"\",L391*M391,0)","v":275.91453022187261},{"$f":"IF(N391<>\"\",N391*'SAL.30%'!U50/'SAL.30%'!L50,0)","v":1530.0714857758389}]
[null,11,"19. Installazione di Impianti Solari Fotovoltaici",null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(L392<>\"\",L392*M392,0)","v":0}]
[null,12,"Progettazione Termotecnica, APE",null,null,null,null,148.16428567657087,null,null,0.04,154.09085710363371,0.22,187.99084566643313,null,33.899988562799415,{"$f":"IF(N393<>\"\",N393*'SAL.30%'!U55/'SAL.30%'!L55,0)","v":119.98109197242908}]
[null,13,"DL., Computo, Contabilità, Asseverazione",null,null,null,null,476.17925671698589,null,null,0.04,495.22642698566534,0.22,604.17624092251174,null,108.94981393684638,{"$f":"IF(N394<>\"\",N394*'SAL.30%'!U55/'SAL.30%'!L55,0)","v":385.6024205471395}]
[null,14,"20. Installazione Sistemi di Accumulo Fotovoltaici",null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,15,"Progettazione Termotecnica, APE",null,null,null,null,170.79883330829705,null,null,0.04,177.63078664062894,0.22,216.70955970156731,null,39.078773060938367,{"$f":"IF(N396<>\"\",N396*'SAL.30%'!U56/'SAL.30%'!L56,0)","v":183.6445251889626}]
[null,16,"DL., Computo, Contabilità, Asseverazione",null,null,null,null,548.92352176158784,null,null,0.04,570.88046263205138,0.22,696.47416441110272,null,125.5937017790513,{"$f":"IF(N397<>\"\",N397*'SAL.30%'!U56/'SAL.30%'!L56,0)","v":590.20777581659866}]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P382:P412)","v":1331.7425177980454},{"$f":"SUM(Q382:Q412)","v":6959.2026015217671}]
[null,null,null,null,null,null,"Onorario",{"$f":"SUM(H382:H412)","v":5820.5529624040446},null,null,null,"Imponibile  ",{"$f":"SUM(L382:L412)","v":6053.3750809002067}]
[null,null,null,null,null,null,"Contr.Cassa",{"$f":"M414-H414","v":232.82211849616215},null,null,null,"IVA  ",{"$f":"P413","v":1331.7425177980454}]
[null,"Spesa Ammessa",null,null,{"$f":"IF(ABS(M417)>ABS(B417),\"ATTENZIONE! Lo Sconto in Fattura applicato è superiore alla Spesa Ammessa\",\"\")","v":""},null,null,null,null,null,null,"Totale  ",{"$f":"SUM(M414:N415)","v":7385.1175986982526}]
[null,{"$f":"Q413","v":6959.2026015217671},null,null,{"$f":"IF(E416<>\"\",CONCATENATE(\"spettante al fornitore \",D373),\"\")","v":""},null,null,null,null,null,null,"Sconto in Fattura",0]
[null,null,null,null,null,null,null,null,null,null,null,"Netto a Pagare  ",{"$f":"IF(ABS(M416+M417)>0.005,M416+M417,\"0,00 €\")","v":7385.1175986982526}]
[]
[null,"Pagamento",null,"Bonifico Bancario | Zafonte Mario | Banca Mediolanum | IBAN : IT95V0306234210000002576882"]
[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,"Ingegnere1",null,null,null," Cliente",null,"Prato Pietro",null,null,null,null,null,"Fattura Tecnico Superbonus"]
[null,"Indirizzo",null,"Via Libertà 3",null,null,null," Indirizzo",null,"Via Roma N.1",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,"90001 Roma"]
[null,"CF./P.Iva",null,"ZFNMRA64E16C135A/04333460824",null,null,null," CF. /P.Iva",null,"PRTPRN60T11G553V"]
[null,"Tel./Mail",null,3335793267,null,null,null,"Tel./Mail",null,"302525020 / "]
[null,"FATTURA N.",null,null,null,"Vs. Dare per Prestazioni Professionali relative a \"Ristrutturazione con parziale demolizione e ricostruzione di un edificio residenziale a 4 elevazioni f.t. oltre torrino scala, sito in Via Roma n.ri 1 ROMA (RM) FG. 302 P.lla 200 sub1, P.lla 201 sub.1 e P.lla 201 sub.3\nCILAS del 24/11/2022 PROT. N.1 del 24/11/2022\"           « SAL. N.1 a tutto il 29/07/2024 »"]
[null,"DATA",null,"2024-07-29",null,null,null,null,null,null,null,null,null,null,null,null,"Sconto in Fattura Max = % Spesa Ammessa"]
[null,"Superbonus - D.L. n.34/2020 e smi."]
[null,null,"DESCRIZIONE",null,null,null,null,"ONORARIO",null,null,"%CASSA","IMPONIBILE","%IVA","IMPORTO",null,"Importo Iva"]
[null,{"$f":"IF(C435<>\"\",1,\"\")","v":1},"INTERVENTI TRAINATI Unità Immobiliare N.2 - Foglio 302  P.lla 201  Sub 1",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L435<>\"\",L435*M435,0)","v":0}]
[null,{"$f":"IF(C436<>\"\",B435+1,\"\")","v":2},"4. Isolamento Sup. Opache Verticali, Orizz. o Inclinate",null,null,null,null,null,null,null,null,{"$f":"IF(H436<>\"\",H436*(1+K436),\"\")","v":""},null,{"$f":"IF(L436<>\"\",L436*(1+M436),\"\")","v":""},null,{"$f":"IF(L436<>\"\",L436*M436,0)","v":0}]
[null,3,"Progettazione Termotecnica, APE",null,null,null,null,110.95912706970461,null,null,0.04,115.3974921524928,0.22,140.7849404260412,null,25.387448273548415,{"$f":"IF(N437<>\"\",N437*'SAL.30%'!U82/'SAL.30%'!L82,0)","v":140.78494042604117}]
[null,4,"DL., Computo, Contabilità, Asseverazione",null,null,null,null,356.60708930460243,null,null,0.04,370.87137287678655,0.22,452.46307490967956,null,81.591702032893039,{"$f":"IF(N438<>\"\",N438*'SAL.30%'!U82/'SAL.30%'!L82,0)","v":452.46307490967951}]
[null,5,"5. Acquisto e posa in opera di finestre/infissi",null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,6,"Progettazione Termotecnica, APE",null,null,null,null,103.24997622870622,null,null,0.04,107.37997527785447,0.22,131.00356983898246,null,23.623594561127984,{"$f":"IF(N440<>\"\",N440*'SAL.30%'!U83/'SAL.30%'!L83,0)","v":131.00356983898246}]
[null,7,"DL., Computo, Contabilità, Asseverazione",null,null,null,null,331.83095853447162,null,null,0.04,345.1041968758505,0.22,421.02712018853759,null,75.922923312687118,{"$f":"IF(N441<>\"\",N441*'SAL.30%'!U83/'SAL.30%'!L83,0)","v":421.02712018853759}]
[null,8,"7. Sostituzione Impianti di Climatizzazione con CC) PC) PCA) o SI)",null,null,null,null,null,null,null,null,"",null,{"$f":"IF(L442<>\"\",L442*(1+M442),\"\")","v":""},null,{"$f":"IF(L442<>\"\",L442*M442,0)","v":0}]
[null,9,"Progettazione Termotecnica, APE",null,null,null,null,116.23127402881761,null,null,0.04,120.88052498997031,0.22,147.47424048776378,null,{"$f":"IF(L443<>\"\",L443*M443,0)","v":26.593715497793468},{"$f":"IF(N443<>\"\",N443*'SAL.30%'!U86/'SAL.30%'!L86,0)","v":147.47424048776378}]
[null,10,"DL., Computo, Contabilità, Asseverazione",null,null,null,null,373.55103101652958,null,null,0.04,388.49307225719076,0.22,473.9615481537727,null,{"$f":"IF(L444<>\"\",L444*M444,0)","v":85.468475896581964},{"$f":"IF(N444<>\"\",N444*'SAL.30%'!U86/'SAL.30%'!L86,0)","v":473.9615481537727}]
[null,11,"19. Installazione di Impianti Solari Fotovoltaici",null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(L445<>\"\",L445*M445,0)","v":0}]
[null,12,"Progettazione Termotecnica, APE",null,null,null,null,45.896005012384251,null,null,0.04,47.73184521287962,0.22,58.232851159713135,null,10.501005946833516,{"$f":"IF(N446<>\"\",N446*'SAL.30%'!U93/'SAL.30%'!L93,0)","v":37.165857975912367}]
[null,13,"DL., Computo, Contabilità, Asseverazione",null,null,null,null,147.50333019377604,null,null,0.04,153.40346340152709,0.22,187.15222534986304,null,33.748761948335961,{"$f":"IF(N447<>\"\",N447*'SAL.30%'!U93/'SAL.30%'!L93,0)","v":119.44586069041826}]
[null,14,"20. Installazione Sistemi di Accumulo Fotovoltaici",null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,15,"Progettazione Termotecnica, APE",null,null,null,null,52.907379854765111,null,null,0.04,55.023675048955717,0.22,67.128883559725978,null,12.105208510770257,{"$f":"IF(N449<>\"\",N449*'SAL.30%'!U94/'SAL.30%'!L94,0)","v":56.886516519012027}]
[null,16,"DL., Computo, Contabilità, Asseverazione",null,null,null,null,170.03690666103014,null,null,0.04,176.83838292747134,0.22,215.74282717151505,null,38.904444244043695,{"$f":"IF(N450<>\"\",N450*'SAL.30%'!U94/'SAL.30%'!L94,0)","v":182.82529443278059}]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P435:P465)","v":413.84728022461547},{"$f":"SUM(Q435:Q465)","v":2163.0380236229007}]
[null,null,null,null,null,null,"Onorario",{"$f":"SUM(H435:H465)","v":1808.7730779047877},null,null,null,"Imponibile  ",{"$f":"SUM(L435:L465)","v":1881.124001020979}]
[null,null,null,null,null,null,"Contr.Cassa",{"$f":"M467-H467","v":72.350923116191325},null,null,null,"IVA  ",{"$f":"P466","v":413.84728022461547}]
[null,"Spesa Ammessa",null,null,{"$f":"IF(ABS(M470)>ABS(B470),\"ATTENZIONE! Lo Sconto in Fattura applicato è superiore alla Spesa Ammessa\",\"\")","v":""},null,null,null,null,null,null,"Totale  ",{"$f":"SUM(M467:N468)","v":2294.9712812455946}]
[null,{"$f":"Q466","v":2163.0380236229007},null,null,{"$f":"IF(E469<>\"\",CONCATENATE(\"spettante al fornitore \",D426),\"\")","v":""},null,null,null,null,null,null,"Sconto in Fattura",0]
[null,null,null,null,null,null,null,null,null,null,null,"Netto a Pagare  ",{"$f":"IF(ABS(M469+M470)>0.005,M469+M470,\"0,00 €\")","v":2294.9712812455946}]
[]
[null,"Pagamento",null,"Bonifico Bancario | Zafonte Mario | Banca Mediolanum | IBAN : IT95V0306234210000002576882"]
[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,"Ingegnere1",null,null,null," Cliente",null,"Prato Pietro",null,null,null,null,null,"Fattura Tecnico Superbonus"]
[null,"Indirizzo",null,"Via Libertà 3",null,null,null," Indirizzo",null,"Via Roma N.1",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,"90001 Roma"]
[null,"CF./P.Iva",null,"ZFNMRA64E16C135A/04333460824",null,null,null," CF. /P.Iva",null,"PRTPRN60T11G553V"]
[null,"Tel./Mail",null,3335793267,null,null,null,"Tel./Mail",null,"302525020 / "]
[null,"FATTURA N.",null,null,null,"Vs. Dare per Prestazioni Professionali relative a \"Ristrutturazione con parziale demolizione e ricostruzione di un edificio residenziale a 4 elevazioni f.t. oltre torrino scala, sito in Via Roma n.ri 1 ROMA (RM) FG. 302 P.lla 200 sub1, P.lla 201 sub.1 e P.lla 201 sub.3\nCILAS del 24/11/2022 PROT. N.1 del 24/11/2022\"           « SAL. N.1 a tutto il 29/07/2024 »"]
[null,"DATA",null,"2024-07-29",null,null,null,null,null,null,null,null,null,null,null,null,"Sconto in Fattura Max = % Spesa Ammessa"]
[null,"Superbonus - D.L. n.34/2020 e smi."]
[null,null,"DESCRIZIONE",null,null,null,null,"ONORARIO",null,null,"%CASSA","IMPONIBILE","%IVA","IMPORTO",null,"Importo Iva"]
[null,{"$f":"IF(C488<>\"\",1,\"\")","v":1},"INTERVENTI TRAINATI Unità Immobiliare N.3 - Foglio 302  P.lla 201  Sub 3",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L488<>\"\",L488*M488,0)","v":0}]
[null,{"$f":"IF(C489<>\"\",B488+1,\"\")","v":2},"4. Isolamento Sup. Opache Verticali, Orizz. o Inclinate",null,null,null,null,null,null,null,null,{"$f":"IF(H489<>\"\",H489*(1+K489),\"\")","v":""},null,{"$f":"IF(L489<>\"\",L489*(1+M489),\"\")","v":""},null,{"$f":"IF(L489<>\"\",L489*M489,0)","v":0}]
[null,3,"Progettazione Termotecnica, APE",null,null,null,null,377.24247336965027,null,null,0.04,392.33217230443631,0.22,478.6452502114123,null,86.313077906975991,{"$f":"IF(N490<>\"\",N490*'SAL.30%'!U120/'SAL.30%'!L120,0)","v":478.64525021141236}]
[null,4,"DL., Computo, Contabilità, Asseverazione",null,null,null,null,1212.4044586788232,null,null,0.04,1260.900637025976,0.22,1538.2987771716907,null,277.39814014571471,{"$f":"IF(N491<>\"\",N491*'SAL.30%'!U120/'SAL.30%'!L120,0)","v":1538.2987771716907}]
[null,5,"5. Acquisto e posa in opera di finestre/infissi",null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,6,"Progettazione Termotecnica, APE",null,null,null,null,374.95986823137235,null,null,0.04,389.95826296062728,0.22,475.74908081196526,null,85.790817851338005,{"$f":"IF(N493<>\"\",N493*'SAL.30%'!U121/'SAL.30%'!L121,0)","v":475.7490808119652}]
[null,7,"DL., Computo, Contabilità, Asseverazione",null,null,null,null,1205.0684855516943,null,null,0.04,1253.2712249737622,0.22,1528.9908944679898,null,275.71966949422767,{"$f":"IF(N494<>\"\",N494*'SAL.30%'!U121/'SAL.30%'!L121,0)","v":1528.9908944679898}]
[null,8,"7. Sostituzione Impianti di Climatizzazione con CC) PC) PCA) o SI)",null,null,null,null,null,null,null,null,"",null,{"$f":"IF(L495<>\"\",L495*(1+M495),\"\")","v":""},null,{"$f":"IF(L495<>\"\",L495*M495,0)","v":0}]
[null,9,"Progettazione Termotecnica, APE",null,null,null,null,410.96056254753807,null,null,0.04,427.3989850494396,0.22,521.42676176031625,null,{"$f":"IF(L496<>\"\",L496*M496,0)","v":94.027776710876708},{"$f":"IF(N496<>\"\",N496*'SAL.30%'!U124/'SAL.30%'!L124,0)","v":521.42676176031625}]
[null,10,"DL., Computo, Contabilità, Asseverazione",null,null,null,null,1320.7696734762146,null,null,0.04,1373.6004604152633,0.22,1675.7925617066212,null,{"$f":"IF(L497<>\"\",L497*M497,0)","v":302.19210129135791},{"$f":"IF(N497<>\"\",N497*'SAL.30%'!U124/'SAL.30%'!L124,0)","v":1675.7925617066212}]
[null,11,"19. Installazione di Impianti Solari Fotovoltaici",null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(L498<>\"\",L498*M498,0)","v":0}]
[null,12,"Progettazione Termotecnica, APE",null,null,null,null,162.27516745854442,null,null,0.04,168.76617415688619,0.22,205.89473247140114,null,37.128558314514962,{"$f":"IF(N499<>\"\",N499*'SAL.30%'!U131/'SAL.30%'!L131,0)","v":131.40786055680161}]
[null,13,"DL., Computo, Contabilità, Asseverazione",null,null,null,null,521.52965386484561,null,null,0.04,542.39084001943945,0.22,661.71682482371614,null,119.32598480427669,{"$f":"IF(N500<>\"\",N500*'SAL.30%'!U131/'SAL.30%'!L131,0)","v":422.3264539154855}]
[null,14,"20. Installazione Sistemi di Accumulo Fotovoltaici",null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,15,"Progettazione Termotecnica, APE",null,null,null,null,187.06538812770364,null,null,0.04,194.54800365281179,0.22,237.34856445643038,null,42.800560803618595,{"$f":"IF(N502<>\"\",N502*'SAL.30%'!U132/'SAL.30%'!L132,0)","v":201.13447917991309}]
[null,16,"DL., Computo, Contabilità, Asseverazione",null,null,null,null,601.20195004733205,null,null,0.04,625.25002804922531,0.22,762.80503422005484,null,137.55500617082956,{"$f":"IF(N503<>\"\",N503*'SAL.30%'!U132/'SAL.30%'!L132,0)","v":646.41803764450697}]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P488:P518)","v":1458.2516934937307},{"$f":"SUM(Q488:Q518)","v":7620.1901574267031}]
[null,null,null,null,null,null,"Onorario",{"$f":"SUM(H488:H518)","v":6373.4776813537192},null,null,null,"Imponibile  ",{"$f":"SUM(L488:L518)","v":6628.4167886078667}]
[null,null,null,null,null,null,"Contr.Cassa",{"$f":"M520-H520","v":254.93910725414753},null,null,null,"IVA  ",{"$f":"P519","v":1458.2516934937307}]
[null,"Spesa Ammessa",null,null,{"$f":"IF(ABS(M523)>ABS(B523),\"ATTENZIONE! Lo Sconto in Fattura applicato è superiore alla Spesa Ammessa\",\"\")","v":""},null,null,null,null,null,null,"Totale  ",{"$f":"SUM(M520:N521)","v":8086.668482101597}]
[null,{"$f":"Q519","v":7620.1901574267031},null,null,{"$f":"IF(E522<>\"\",CONCATENATE(\"spettante al fornitore \",D479),\"\")","v":""},null,null,null,null,null,null,"Sconto in Fattura",0]
[null,null,null,null,null,null,null,null,null,null,null,"Netto a Pagare  ",{"$f":"IF(ABS(M522+M523)>0.005,M522+M523,\"0,00 €\")","v":8086.668482101597}]
[]
[null,"Pagamento",null,"Bonifico Bancario | Zafonte Mario | Banca Mediolanum | IBAN : IT95V0306234210000002576882"]
[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,"Architetto",null,null,null," Cliente",null,"Prato Pietro",null,null,null,null,null,"Fattura Tecnico Superbonus"]
[null,"Indirizzo",null,null,null,null,null," Indirizzo",null,"Via Roma N.1",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,"90001 Roma"]
[null,"CF./P.Iva",null,"CF Architetto",null,null,null," CF. /P.Iva",null,"PRTPRN60T11G553V"]
[null,"Tel./Mail",null,null,null,null,null,"Tel./Mail",null,"302525020 / "]
[null,"FATTURA N.",null,null,null,"Vs. Dare per Prestazioni Professionali relative a \"Ristrutturazione con parziale demolizione e ricostruzione di un edificio residenziale a 4 elevazioni f.t. oltre torrino scala, sito in Via Roma n.ri 1 ROMA (RM) FG. 302 P.lla 200 sub1, P.lla 201 sub.1 e P.lla 201 sub.3\nCILAS del 24/11/2022 PROT. N.1 del 24/11/2022\"           « SAL. N.1 a tutto il 29/07/2024 »"]
[null,"DATA",null,"2024-07-29",null,null,null,null,null,null,null,null,null,null,null,null,"Sconto in Fattura Max = % Spesa Ammessa"]
[null,"Superbonus - D.L. n.34/2020 e smi."]
[null,null,"DESCRIZIONE",null,null,null,null,"ONORARIO",null,null,"%CASSA","IMPONIBILE","%IVA","IMPORTO",null,"Importo Iva"]
[null,{"$f":"IF(C541<>\"\",1,\"\")","v":1},"LAVORI INERENTI IL CONDOMINIO XYZ - Via Roma 1 - Roma",null,null,null,null,null,null,null,null,{"$f":"IF(H541<>\"\",H541*(1+K541),\"\")","v":""},null,{"$f":"IF(L541<>\"\",L541*(1+M541),\"\")","v":""},null,{"$f":"IF(L541<>\"\",L541*M541,0)","v":0}]
[null,{"$f":"IF(C542<>\"\",B541+1,\"\")","v":2},"INTERVENTI TRAINANTI",null,null,null,null,null,null,null,null,{"$f":"IF(H542<>\"\",H542*(1+K542),\"\")","v":""},null,{"$f":"IF(L542<>\"\",L542*(1+M542),\"\")","v":""},null,{"$f":"IF(L542<>\"\",L542*M542,0)","v":0}]
[null,3,"1. Isolamento Sup. Opache Verticali, Orizz. o Inclinate",null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,4,"Unità Immobiliare N.1 - Foglio 302  P.lla 200  Sub 1 @ Prato Pietro / PRTPRN60T11G553V",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,5,"Progettazione Architettonica",null,null,null,null,1610.7111972828357,null,null,0.04,1675.1396451741491,0.22,2043.6703671124619,null,368.53072193831281,{"$f":"IF(N545<>\"\",N545*'SAL.30%'!U13/'SAL.30%'!L13,0)","v":2043.6703671124619}]
[null,6,"Direzione Lavori, CSE",null,null,null,null,4371.8277176946385,null,null,0.04,4546.7008264024244,0.22,5546.9750082109576,null,1000.2741818085334,{"$f":"IF(N546<>\"\",N546*'SAL.30%'!U13/'SAL.30%'!L13,0)","v":5546.9750082109576}]
[null,7,"Unità Immobiliare N.2 - Foglio 302  P.lla 201  Sub 1 @ Prato Pietro / PRTPRN60T11G553V",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,8,"Progettazione Architettonica",null,null,null,null,402.67779932070891,null,null,0.04,418.78491129353728,0.22,{"$f":"IF(L548<>\"\",L548*(1+M548),\"\")","v":510.91759177811548},null,{"$f":"IF(L548<>\"\",L548*M548,0)","v":92.132680484578202},{"$f":"IF(N548<>\"\",N548*'SAL.30%'!U13/'SAL.30%'!L13,0)","v":510.91759177811548}]
[null,9,"Direzione Lavori, CSE",null,null,null,null,1092.9569294236596,null,null,0.04,1136.6752066006061,0.22,1386.7437520527394,null,{"$f":"IF(L549<>\"\",L549*M549,0)","v":250.06854545213335},{"$f":"IF(N549<>\"\",N549*'SAL.30%'!U13/'SAL.30%'!L13,0)","v":1386.7437520527394}]
[null,10,"Unità Immobiliare N.3 - Foglio 302  P.lla 201  Sub 3 @ Prato Pietro / PRTPRN60T11G553V",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L550<>\"\",L550*M550,0)","v":0}]
[null,11,"Progettazione Architettonica",null,null,null,null,402.67779932070891,null,null,0.04,418.78491129353728,0.22,510.91759177811548,null,{"$f":"IF(L551<>\"\",L551*M551,0)","v":92.132680484578202},{"$f":"IF(N551<>\"\",N551*'SAL.30%'!U13/'SAL.30%'!L13,0)","v":510.91759177811548}]
[null,12,"Direzione Lavori, CSE",null,null,null,null,1092.9569294236596,null,null,0.04,1136.6752066006061,0.22,1386.7437520527394,null,250.06854545213335,{"$f":"IF(N552<>\"\",N552*'SAL.30%'!U13/'SAL.30%'!L13,0)","v":1386.7437520527394}]
[null,13,"INTERVENTI TRAINATI PARTI COMUNI CONDOMINIALI",null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,14,"4. Isolamento Sup. Opache Verticali, Orizz. o Inclinate",null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,15,"Unità Immobiliare N.1 - Foglio 302  P.lla 200  Sub 1 @ Prato Pietro / PRTPRN60T11G553V",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,16,"Progettazione Architettonica",null,null,null,null,227.91909554936615,null,null,0.04,237.03585937134079,0.22,289.18374843303576,null,52.147889061694976,{"$f":"IF(N556<>\"\",N556*'SAL.30%'!U24/'SAL.30%'!L24,0)","v":289.18374843303576}]
[null,17,"Direzione Lavori, CSE",null,null,null,null,618.62301633931133,null,null,0.04,643.36793699288376,0.22,784.90888313131813,null,141.54094613843444,{"$f":"IF(N557<>\"\",N557*'SAL.30%'!U24/'SAL.30%'!L24,0)","v":784.90888313131813}]
[null,18,"Unità Immobiliare N.2 - Foglio 302  P.lla 201  Sub 1 @ Prato Pietro / PRTPRN60T11G553V",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,19,"Progettazione Architettonica",null,null,null,null,56.979773887341537,null,null,0.04,59.258964842835198,0.22,72.29593710825894,null,13.036972265423744,{"$f":"IF(N559<>\"\",N559*'SAL.30%'!U24/'SAL.30%'!L24,0)","v":72.29593710825894}]
[null,20,"Direzione Lavori, CSE",null,null,null,null,154.65575408482783,null,null,0.04,160.84198424822094,0.22,196.22722078282953,null,35.385236534608609,{"$f":"IF(N560<>\"\",N560*'SAL.30%'!U24/'SAL.30%'!L24,0)","v":196.22722078282953}]
[null,21,"Unità Immobiliare N.3 - Foglio 302  P.lla 201  Sub 3 @ Prato Pietro / PRTPRN60T11G553V",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,22,"Progettazione Architettonica",null,null,null,null,56.979773887341537,null,null,0.04,59.258964842835198,0.22,72.29593710825894,null,13.036972265423744,{"$f":"IF(N562<>\"\",N562*'SAL.30%'!U24/'SAL.30%'!L24,0)","v":72.29593710825894}]
[null,23,"Direzione Lavori, CSE",null,null,null,null,154.65575408482783,null,null,0.04,160.84198424822094,0.22,196.22722078282953,null,35.385236534608609,{"$f":"IF(N563<>\"\",N563*'SAL.30%'!U24/'SAL.30%'!L24,0)","v":196.22722078282953}]
[null,24,"5. Acquisto e posa in opera di finestre/infissi",null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,25,"Unità Immobiliare N.1 - Foglio 302  P.lla 200  Sub 1 @ Prato Pietro / PRTPRN60T11G553V",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,26,"Progettazione Architettonica",null,null,null,null,61.142104829337654,null,null,0.04,63.58778902251116,0.22,77.577102607463615,null,13.989313584952455,{"$f":"IF(N566<>\"\",N566*'SAL.30%'!U24/'SAL.30%'!L24,0)","v":77.577102607463615}]
[null,27,"Direzione Lavori, CSE",null,null,null,null,165.95324417065689,null,null,0.04,172.59137393748316,0.22,210.56147620372946,null,37.970102266246293,{"$f":"IF(N567<>\"\",N567*'SAL.30%'!U24/'SAL.30%'!L24,0)","v":210.56147620372946}]
[null,28,"Unità Immobiliare N.2 - Foglio 302  P.lla 201  Sub 1 @ Prato Pietro / PRTPRN60T11G553V",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,29,"Progettazione Architettonica",null,null,null,null,15.285526207334414,null,null,0.04,15.89694725562779,0.22,19.394275651865904,null,3.4973283962381139,{"$f":"IF(N569<>\"\",N569*'SAL.30%'!U24/'SAL.30%'!L24,0)","v":19.394275651865904}]
[null,30,"Direzione Lavori, CSE",null,null,null,null,41.488311042664222,null,null,0.04,43.147843484370789,0.22,52.640369050932364,null,9.4925255665615733,{"$f":"IF(N570<>\"\",N570*'SAL.30%'!U24/'SAL.30%'!L24,0)","v":52.640369050932364}]
[null,31,"Unità Immobiliare N.3 - Foglio 302  P.lla 201  Sub 3 @ Prato Pietro / PRTPRN60T11G553V",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P541:P571)","v":2408.689878234462},{"$f":"SUM(Q541:Q571)","v":13357.280233845657}]
[null,null,null,null,null,null,null,null,null,null,null,null,".... continua"]
[]
[]
[]
[]
[]
[null,"Pagamento"]
[null,"Note"]
[]
[null,"©2021 SIM srl - www.madosoft.it",null,null,null,null,null,null,null,null,null,null,null,"Pag.1/2"]
[]
[]
[null,"Fornitore",null,"Architetto",null,null,null," Cliente",null,"Prato Pietro",null,null,null,null,null,"Fattura Tecnico Superbonus"]
[null,"Indirizzo",null,null,null,null,null," Indirizzo",null,"Via Roma N.1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Città",null,null,null,null,null," Città",null,"90001 Roma"]
[null,"CF./P.Iva",null,"CF Architetto",null,null,null," CF. /P.Iva",null,"PRTPRN60T11G553V"]
[null,"Tel./Mail",null,null,null,null,null,"Tel./Mail",null,"302525020 / "]
[null,"FATTURA N.",null,null,null,"Vs. Dare per Prestazioni Professionali relative a \"Ristrutturazione con parziale demolizione e ricostruzione di un edificio residenziale a 4 elevazioni f.t. oltre torrino scala, sito in Via Roma n.ri 1 ROMA (RM) FG. 302 P.lla 200 sub1, P.lla 201 sub.1 e P.lla 201 sub.3\nCILAS del 24/11/2022 PROT. N.1 del 24/11/2022\"           « SAL. N.1 a tutto il 29/07/2024 »"]
[null,"DATA",null,"2024-07-29",null,null,null,null,null,null,null,null,null,null,null,null,"Sconto in Fattura Max = % Spesa Ammessa"]
[null,"Superbonus - D.L. n.34/2020 e smi."]
[null,null,"DESCRIZIONE",null,null,null,null,"ONORARIO",null,null,"%CASSA","IMPONIBILE","%IVA","IMPORTO",null,"Importo Iva"]
[null,{"$f":"IF(C594<>\"\",B571+1,\"\")","v":32},"Progettazione Architettonica",null,null,null,null,15.285526207334414,null,null,0.04,{"$f":"IF(H594<>\"\",H594*(1+K594),\"\")","v":15.89694725562779},0.22,{"$f":"IF(L594<>\"\",L594*(1+M594),\"\")","v":19.394275651865904},null,{"$f":"IF(L594<>\"\",L594*M594,0)","v":3.4973283962381139},{"$f":"IF(N594<>\"\",N594*'SAL.30%'!U24/'SAL.30%'!L24,0)","v":19.394275651865904}]
[null,{"$f":"IF(C595<>\"\",B594+1,\"\")","v":33},"Direzione Lavori, CSE",null,null,null,null,41.488311042664222,null,null,0.04,{"$f":"IF(H595<>\"\",H595*(1+K595),\"\")","v":43.147843484370789},0.22,{"$f":"IF(L595<>\"\",L595*(1+M595),\"\")","v":52.640369050932364},null,{"$f":"IF(L595<>\"\",L595*M595,0)","v":9.4925255665615733},{"$f":"IF(N595<>\"\",N595*'SAL.30%'!U24/'SAL.30%'!L24,0)","v":52.640369050932364}]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,"",null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(L601<>\"\",L601*(1+M601),\"\")","v":""},null,{"$f":"IF(L601<>\"\",L601*M601,0)","v":0}]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(L602<>\"\",L602*M602,0)","v":0}]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(L603<>\"\",L603*M603,0)","v":0}]
[null,"",null,null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(L604<>\"\",L604*M604,0)","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,{"$f":"SUM(P594:P624)","v":12.989853962799687},{"$f":"SUM(Q594:Q624)","v":72.034644702798261}]
[null,null,null,null,null,null,"Onorario",{"$f":"SUM(H594:H624)+SUM(H541:H571)","v":10584.264563799221},null,null,null,"Imponibile  ",{"$f":"SUM(L594:L624)+SUM(L541:L571)","v":11007.635146351187}]
[null,null,null,null,null,null,"Contr.Cassa",{"$f":"M626-H626","v":423.37058255196644},null,null,null,"IVA  ",{"$f":"P625+P572","v":2421.6797321972617}]
[null,"Spesa Ammessa",null,null,{"$f":"IF(ABS(M629)>ABS(B629),\"ATTENZIONE! Lo Sconto in Fattura applicato è superiore alla Spesa Ammessa\",\"\")","v":""},null,null,null,null,null,null,"Totale  ",{"$f":"SUM(M626:N627)","v":13429.314878548448}]
[null,{"$f":"Q625+Q572","v":13429.314878548455},null,null,{"$f":"IF(E628<>\"\",CONCATENATE(\"spettante al fornitore \",D585),\"\")","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  ",{"$f":"IF(ABS(M628+M629)>0.005,M628+M629,\"0,00 €\")","v":13429.314878548448}]
[]
[null,"Pagamento"]
[null,"Note"]
[]
[null,"©2021 SIM srl - www.madosoft.it",null,null,null,null,null,null,null,null,null,null,null,"Pag.2/2"]
[]
[]
[null,"Fornitore",null,"Architetto",null,null,null," Cliente",null,"Prato Pietro",null,null,null,null,null,"Fattura Tecnico Superbonus"]
[null,"Indirizzo",null,null,null,null,null," Indirizzo",null,"Via Roma N.1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Città",null,null,null,null,null," Città",null,"90001 Roma"]
[null,"CF./P.Iva",null,"CF Architetto",null,null,null," CF. /P.Iva",null,"PRTPRN60T11G553V"]
[null,"Tel./Mail",null,null,null,null,null,"Tel./Mail",null,"302525020 / "]
[null,"FATTURA N.",null,null,null,"Vs. Dare per Prestazioni Professionali relative a \"Ristrutturazione con parziale demolizione e ricostruzione di un edificio residenziale a 4 elevazioni f.t. oltre torrino scala, sito in Via Roma n.ri 1 ROMA (RM) FG. 302 P.lla 200 sub1, P.lla 201 sub.1 e P.lla 201 sub.3\nCILAS del 24/11/2022 PROT. N.1 del 24/11/2022\"           « SAL. N.1 a tutto il 29/07/2024 »"]
[null,"DATA",null,"2024-07-29",null,null,null,null,null,null,null,null,null,null,null,null,"Sconto in Fattura Max = % Spesa Ammessa"]
[null,"Superbonus - D.L. n.34/2020 e smi."]
[null,null,"DESCRIZIONE",null,null,null,null,"ONORARIO",null,null,"%CASSA","IMPONIBILE","%IVA","IMPORTO",null,"Importo Iva"]
[null,{"$f":"IF(C647<>\"\",1,\"\")","v":1},"INTERVENTI TRAINATI Unità Immobiliare N.1 - Foglio 302  P.lla 200  Sub 1",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L647<>\"\",L647*M647,0)","v":0}]
[null,{"$f":"IF(C648<>\"\",B647+1,\"\")","v":2},"4. Isolamento Sup. Opache Verticali, Orizz. o Inclinate",null,null,null,null,null,null,null,null,{"$f":"IF(H648<>\"\",H648*(1+K648),\"\")","v":""},null,{"$f":"IF(L648<>\"\",L648*(1+M648),\"\")","v":""},null,{"$f":"IF(L648<>\"\",L648*M648,0)","v":0}]
[null,3,"Progettazione Architettonica",null,null,null,null,446.78928744198447,null,null,0.04,464.66085893966385,0.22,566.88624790638994,null,102.22538896672604,{"$f":"IF(N649<>\"\",N649*'SAL.30%'!U46/'SAL.30%'!L46,0)","v":566.88624790638994}]
[null,4,"Direzione Lavori, CSE",null,null,null,null,1212.6852995763422,null,null,0.04,1261.192711559396,0.22,1538.6551081024631,null,277.46239654306714,{"$f":"IF(N650<>\"\",N650*'SAL.30%'!U46/'SAL.30%'!L46,0)","v":1538.6551081024631}]
[null,5,"5. Acquisto e posa in opera di finestre/infissi",null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,6,"Progettazione Architettonica",null,null,null,null,442.18217316093381,null,null,0.04,459.86946008737118,0.22,561.04074130659285,null,101.17128121922165,{"$f":"IF(N652<>\"\",N652*'SAL.30%'!U46/'SAL.30%'!L46,0)","v":561.04074130659285}]
[null,7,"Direzione Lavori, CSE",null,null,null,null,1200.1805687801191,null,null,0.04,1248.1877915313239,0.22,1522.7891056682151,null,274.60131413689129,{"$f":"IF(N653<>\"\",N653*'SAL.30%'!U46/'SAL.30%'!L46,0)","v":1522.7891056682151}]
[null,8,"7. Sostituzione Impianti di Climatizzazione con CC) PC) PCA) o SI)",null,null,null,null,null,null,null,null,"",null,{"$f":"IF(L654<>\"\",L654*(1+M654),\"\")","v":""},null,{"$f":"IF(L654<>\"\",L654*M654,0)","v":0}]
[null,9,"Progettazione Architettonica",null,null,null,null,485.46692212184422,null,null,0.04,504.885599006718,0.22,615.96043078819594,null,{"$f":"IF(L655<>\"\",L655*M655,0)","v":111.07483178147795},{"$f":"IF(N655<>\"\",N655*'SAL.30%'!U50/'SAL.30%'!L50,0)","v":615.96043078819594}]
[null,10,"Direzione Lavori, CSE",null,null,null,null,1317.6649853409444,null,null,0.04,1370.3715847545823,0.22,1671.8533334005904,null,{"$f":"IF(L656<>\"\",L656*M656,0)","v":301.4817486460081},{"$f":"IF(N656<>\"\",N656*'SAL.30%'!U50/'SAL.30%'!L50,0)","v":1671.8533334005904}]
[null,11,"19. Installazione di Impianti Solari Fotovoltaici",null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(L657<>\"\",L657*M657,0)","v":0}]
[null,12,"Progettazione Architettonica",null,null,null,null,191.69534418914608,null,null,0.04,199.36315795671194,0.22,243.22305270718857,null,43.859894750476627,{"$f":"IF(N658<>\"\",N658*'SAL.30%'!U55/'SAL.30%'!L55,0)","v":155.23185372790098}]
[null,13,"Direzione Lavori, CSE",null,null,null,null,520.3037145907183,null,null,0.04,541.11586317434706,0.22,660.16135307270338,null,119.04548989835635,{"$f":"IF(N659<>\"\",N659*'SAL.30%'!U55/'SAL.30%'!L55,0)","v":421.33370770724764}]
[null,14,"20. Installazione Sistemi di Accumulo Fotovoltaici",null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,15,"Progettazione Architettonica",null,null,null,null,220.9799817049701,null,null,0.04,229.81918097316893,0.22,280.37940078726609,null,50.560219814097167,{"$f":"IF(N661<>\"\",N661*'SAL.30%'!U56/'SAL.30%'!L56,0)","v":237.59977179248975}]
[null,16,"Direzione Lavori, CSE",null,null,null,null,599.78872109610143,null,null,0.04,623.78026993994547,0.22,761.01192932673348,null,137.23165938678801,{"$f":"IF(N662<>\"\",N662*'SAL.30%'!U56/'SAL.30%'!L56,0)","v":644.89852047506872}]
[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,{"$f":"SUM(P647:P677)","v":1518.7142251431105},{"$f":"SUM(Q647:Q677)","v":7936.2488208751547}]
[null,null,null,null,null,null,"Onorario",{"$f":"SUM(H647:H677)","v":6637.7369980031044},null,null,null,"Imponibile  ",{"$f":"SUM(L647:L677)","v":6903.2464779232287}]
[null,null,null,null,null,null,"Contr.Cassa",{"$f":"M679-H679","v":265.50947992012425},null,null,null,"IVA  ",{"$f":"P678","v":1518.7142251431105}]
[null,"Spesa Ammessa",null,null,{"$f":"IF(ABS(M682)>ABS(B682),\"ATTENZIONE! Lo Sconto in Fattura applicato è superiore alla Spesa Ammessa\",\"\")","v":""},null,null,null,null,null,null,"Totale  ",{"$f":"SUM(M679:N680)","v":8421.9607030663392}]
[null,{"$f":"Q678","v":7936.2488208751547},null,null,{"$f":"IF(E681<>\"\",CONCATENATE(\"spettante al fornitore \",D638),\"\")","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  ",{"$f":"IF(ABS(M681+M682)>0.005,M681+M682,\"0,00 €\")","v":8421.9607030663392}]
[]
[null,"Pagamento"]
[null,"Note"]
[]
[null,"©2021 SIM srl - www.madosoft.it",null,null,null,null,null,null,null,null,null,null,null,"Pag.1/1"]
[]
[]
[null,"Fornitore",null,"Architetto",null,null,null," Cliente",null,"Prato Pietro",null,null,null,null,null,"Fattura Tecnico Superbonus"]
[null,"Indirizzo",null,null,null,null,null," Indirizzo",null,"Via Roma N.1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Città",null,null,null,null,null," Città",null,"90001 Roma"]
[null,"CF./P.Iva",null,"CF Architetto",null,null,null," CF. /P.Iva",null,"PRTPRN60T11G553V"]
[null,"Tel./Mail",null,null,null,null,null,"Tel./Mail",null,"302525020 / "]
[null,"FATTURA N.",null,null,null,"Vs. Dare per Prestazioni Professionali relative a \"Ristrutturazione con parziale demolizione e ricostruzione di un edificio residenziale a 4 elevazioni f.t. oltre torrino scala, sito in Via Roma n.ri 1 ROMA (RM) FG. 302 P.lla 200 sub1, P.lla 201 sub.1 e P.lla 201 sub.3\nCILAS del 24/11/2022 PROT. N.1 del 24/11/2022\"           « SAL. N.1 a tutto il 29/07/2024 »"]
[null,"DATA",null,"2024-07-29",null,null,null,null,null,null,null,null,null,null,null,null,"Sconto in Fattura Max = % Spesa Ammessa"]
[null,"Superbonus - D.L. n.34/2020 e smi."]
[null,null,"DESCRIZIONE",null,null,null,null,"ONORARIO",null,null,"%CASSA","IMPONIBILE","%IVA","IMPORTO",null,"Importo Iva"]
[null,{"$f":"IF(C700<>\"\",1,\"\")","v":1},"INTERVENTI TRAINATI Unità Immobiliare N.2 - Foglio 302  P.lla 201  Sub 1",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L700<>\"\",L700*M700,0)","v":0}]
[null,{"$f":"IF(C701<>\"\",B700+1,\"\")","v":2},"4. Isolamento Sup. Opache Verticali, Orizz. o Inclinate",null,null,null,null,null,null,null,null,{"$f":"IF(H701<>\"\",H701*(1+K701),\"\")","v":""},null,{"$f":"IF(L701<>\"\",L701*(1+M701),\"\")","v":""},null,{"$f":"IF(L701<>\"\",L701*M701,0)","v":0}]
[null,3,"Progettazione Architettonica",null,null,null,null,143.55921170494119,null,null,0.04,149.30158017313883,0.22,182.14792781122938,null,32.846347638090542,{"$f":"IF(N702<>\"\",N702*'SAL.30%'!U82/'SAL.30%'!L82,0)","v":182.14792781122935}]
[null,4,"Direzione Lavori, CSE",null,null,null,null,389.65156628997283,null,null,0.04,405.23762894157176,0.22,494.38990730871751,null,89.152278367145783,{"$f":"IF(N703<>\"\",N703*'SAL.30%'!U82/'SAL.30%'!L82,0)","v":494.38990730871745}]
[null,5,"5. Acquisto e posa in opera di finestre/infissi",null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,6,"Progettazione Architettonica",null,null,null,null,133.5850919828838,null,null,0.04,138.92849566219914,0.22,169.49276470788294,null,30.564269045683812,{"$f":"IF(N705<>\"\",N705*'SAL.30%'!U83/'SAL.30%'!L83,0)","v":169.49276470788294}]
[null,7,"Direzione Lavori, CSE",null,null,null,null,362.57959141697626,null,null,0.04,377.08277507365534,0.22,460.04098558985953,null,82.958210516204176,{"$f":"IF(N706<>\"\",N706*'SAL.30%'!U83/'SAL.30%'!L83,0)","v":460.04098558985953}]
[null,8,"7. Sostituzione Impianti di Climatizzazione con CC) PC) PCA) o SI)",null,null,null,null,null,null,null,null,"",null,{"$f":"IF(L707<>\"\",L707*(1+M707),\"\")","v":""},null,{"$f":"IF(L707<>\"\",L707*M707,0)","v":0}]
[null,9,"Progettazione Architettonica",null,null,null,null,150.38032936718994,null,null,0.04,156.39554254187755,0.22,190.8025619010906,null,{"$f":"IF(L708<>\"\",L708*M708,0)","v":34.407019359213059},{"$f":"IF(N708<>\"\",N708*'SAL.30%'!U86/'SAL.30%'!L86,0)","v":190.8025619010906}]
[null,10,"Direzione Lavori, CSE",null,null,null,null,408.16559370331748,null,null,0.04,424.49221745145019,0.22,517.88050529076918,null,{"$f":"IF(L709<>\"\",L709*M709,0)","v":93.388287839319048},{"$f":"IF(N709<>\"\",N709*'SAL.30%'!U86/'SAL.30%'!L86,0)","v":517.88050529076918}]
[null,11,"19. Installazione di Impianti Solari Fotovoltaici",null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(L710<>\"\",L710*M710,0)","v":0}]
[null,12,"Progettazione Architettonica",null,null,null,null,59.380372520818653,null,null,0.04,61.755587421651398,0.22,75.3418166544147,null,13.586229232763309,{"$f":"IF(N711<>\"\",N711*'SAL.30%'!U93/'SAL.30%'!L93,0)","v":48.085285224062851}]
[null,13,"Direzione Lavori, CSE",null,null,null,null,161.17151163503272,null,null,0.04,167.61837210043402,0.22,204.49441396252951,null,36.876041862095484,{"$f":"IF(N712<>\"\",N712*'SAL.30%'!U93/'SAL.30%'!L93,0)","v":130.51413755019448}]
[null,14,"20. Installazione Sistemi di Accumulo Fotovoltaici",null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,15,"Progettazione Architettonica",null,null,null,null,68.451707812666612,null,null,0.04,71.189776125173282,0.22,86.851526872711403,null,15.661750747538122,{"$f":"IF(N714<>\"\",N714*'SAL.30%'!U94/'SAL.30%'!L94,0)","v":73.599925339888699}]
[null,16,"Direzione Lavori, CSE",null,null,null,null,185.79312917410701,null,null,0.04,193.22485434107131,0.22,235.734322296107,null,42.509467955035689,{"$f":"IF(N715<>\"\",N715*'SAL.30%'!U94/'SAL.30%'!L94,0)","v":199.76653428869176}]
[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,{"$f":"SUM(P700:P730)","v":471.94990256308898},{"$f":"SUM(Q700:Q730)","v":2466.7205350123863}]
[null,null,null,null,null,null,"Onorario",{"$f":"SUM(H700:H730)","v":2062.7181056079062},null,null,null,"Imponibile  ",{"$f":"SUM(L700:L730)","v":2145.2268298322228}]
[null,null,null,null,null,null,"Contr.Cassa",{"$f":"M732-H732","v":82.508724224316666},null,null,null,"IVA  ",{"$f":"P731","v":471.94990256308898}]
[null,"Spesa Ammessa",null,null,{"$f":"IF(ABS(M735)>ABS(B735),\"ATTENZIONE! Lo Sconto in Fattura applicato è superiore alla Spesa Ammessa\",\"\")","v":""},null,null,null,null,null,null,"Totale  ",{"$f":"SUM(M732:N733)","v":2617.1767323953118}]
[null,{"$f":"Q731","v":2466.7205350123863},null,null,{"$f":"IF(E734<>\"\",CONCATENATE(\"spettante al fornitore \",D691),\"\")","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  ",{"$f":"IF(ABS(M734+M735)>0.005,M734+M735,\"0,00 €\")","v":2617.1767323953118}]
[]
[null,"Pagamento"]
[null,"Note"]
[]
[null,"©2021 SIM srl - www.madosoft.it",null,null,null,null,null,null,null,null,null,null,null,"Pag.1/1"]
[]
[]
[null,"Fornitore",null,"Architetto",null,null,null," Cliente",null,"Prato Pietro",null,null,null,null,null,"Fattura Tecnico Superbonus"]
[null,"Indirizzo",null,null,null,null,null," Indirizzo",null,"Via Roma N.1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Città",null,null,null,null,null," Città",null,"90001 Roma"]
[null,"CF./P.Iva",null,"CF Architetto",null,null,null," CF. /P.Iva",null,"PRTPRN60T11G553V"]
[null,"Tel./Mail",null,null,null,null,null,"Tel./Mail",null,"302525020 / "]
[null,"FATTURA N.",null,null,null,"Vs. Dare per Prestazioni Professionali relative a \"Ristrutturazione con parziale demolizione e ricostruzione di un edificio residenziale a 4 elevazioni f.t. oltre torrino scala, sito in Via Roma n.ri 1 ROMA (RM) FG. 302 P.lla 200 sub1, P.lla 201 sub.1 e P.lla 201 sub.3\nCILAS del 24/11/2022 PROT. N.1 del 24/11/2022\"           « SAL. N.1 a tutto il 29/07/2024 »"]
[null,"DATA",null,"2024-07-29",null,null,null,null,null,null,null,null,null,null,null,null,"Sconto in Fattura Max = % Spesa Ammessa"]
[null,"Superbonus - D.L. n.34/2020 e smi."]
[null,null,"DESCRIZIONE",null,null,null,null,"ONORARIO",null,null,"%CASSA","IMPONIBILE","%IVA","IMPORTO",null,"Importo Iva"]
[null,{"$f":"IF(C753<>\"\",1,\"\")","v":1},"INTERVENTI TRAINATI Unità Immobiliare N.3 - Foglio 302  P.lla 201  Sub 3",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L753<>\"\",L753*M753,0)","v":0}]
[null,{"$f":"IF(C754<>\"\",B753+1,\"\")","v":2},"4. Isolamento Sup. Opache Verticali, Orizz. o Inclinate",null,null,null,null,null,null,null,null,{"$f":"IF(H754<>\"\",H754*(1+K754),\"\")","v":""},null,{"$f":"IF(L754<>\"\",L754*(1+M754),\"\")","v":""},null,{"$f":"IF(L754<>\"\",L754*M754,0)","v":0}]
[null,3,"Progettazione Architettonica",null,null,null,null,488.07730854396527,null,null,0.04,507.6004008857239,0.22,619.27248908058311,null,111.67208819485926,{"$f":"IF(N755<>\"\",N755*'SAL.30%'!U120/'SAL.30%'!L120,0)","v":619.27248908058311}]
[null,4,"Direzione Lavori, CSE",null,null,null,null,1324.7501535159556,null,null,0.04,1377.740159656594,0.22,1680.8429947810446,null,303.10283512445068,{"$f":"IF(N756<>\"\",N756*'SAL.30%'!U120/'SAL.30%'!L120,0)","v":1680.8429947810446}]
[null,5,"5. Acquisto e posa in opera di finestre/infissi",null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,6,"Progettazione Architettonica",null,null,null,null,485.12406798648527,null,null,0.04,504.52903070594471,0.22,615.52541746125257,null,110.99638675530784,{"$f":"IF(N758<>\"\",N758*'SAL.30%'!U121/'SAL.30%'!L121,0)","v":615.52541746125257}]
[null,7,"Direzione Lavori, CSE",null,null,null,null,1316.7344031145235,null,null,0.04,1369.4037792391046,0.22,1670.6726106717076,null,301.26883143260301,{"$f":"IF(N759<>\"\",N759*'SAL.30%'!U121/'SAL.30%'!L121,0)","v":1670.6726106717076}]
[null,8,"7. Sostituzione Impianti di Climatizzazione con CC) PC) PCA) o SI)",null,null,null,null,null,null,null,null,"",null,{"$f":"IF(L760<>\"\",L760*(1+M760),\"\")","v":""},null,{"$f":"IF(L760<>\"\",L760*M760,0)","v":0}]
[null,9,"Progettazione Architettonica",null,null,null,null,531.70186138975009,null,null,0.04,552.96993584534016,0.22,674.62332173131495,null,{"$f":"IF(L761<>\"\",L761*M761,0)","v":121.65338588597484},{"$f":"IF(N761<>\"\",N761*'SAL.30%'!U124/'SAL.30%'!L124,0)","v":674.62332173131483}]
[null,10,"Direzione Lavori, CSE",null,null,null,null,1443.1568732463252,null,null,0.04,1500.8831481761783,0.22,1831.0774407749375,null,{"$f":"IF(L762<>\"\",L762*M762,0)","v":330.19429259875926},{"$f":"IF(N762<>\"\",N762*'SAL.30%'!U124/'SAL.30%'!L124,0)","v":1831.0774407749377}]
[null,11,"19. Installazione di Impianti Solari Fotovoltaici",null,null,null,null,null,null,null,null,"",null,"",null,{"$f":"IF(L763<>\"\",L763*M763,0)","v":0}]
[null,12,"Progettazione Architettonica",null,null,null,null,209.95204031301847,null,null,0.04,218.35012192553921,0.22,266.38714874915786,null,48.037026823618625,{"$f":"IF(N764<>\"\",N764*'SAL.30%'!U131/'SAL.30%'!L131,0)","v":170.01583710654455}]
[null,13,"Direzione Lavori, CSE",null,null,null,null,569.85644029506329,null,null,0.04,592.65069790686584,0.22,723.03385144637627,null,130.38315353951049,{"$f":"IF(N765<>\"\",N765*'SAL.30%'!U131/'SAL.30%'!L131,0)","v":461.46072018578656}]
[null,14,"20. Installazione Sistemi di Accumulo Fotovoltaici",null,null,null,null,null,null,null,null,"",null,"",null,0]
[null,15,"Progettazione Architettonica",null,null,null,null,242.02569329895408,null,null,0.04,251.70672103091226,0.22,307.08219965771298,null,55.3754786268007,{"$f":"IF(N767<>\"\",N767*'SAL.30%'!U132/'SAL.30%'!L132,0)","v":260.2283204662661}]
[null,16,"Direzione Lavori, CSE",null,null,null,null,656.91145386185008,null,null,0.04,683.18791201632405,0.22,833.48925265991534,null,150.30134064359129,{"$f":"IF(N768<>\"\",N768*'SAL.30%'!U132/'SAL.30%'!L132,0)","v":706.31742441644735}]
[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,{"$f":"SUM(P753:P783)","v":1662.9848196254761},{"$f":"SUM(Q753:Q783)","v":8690.0365766758841}]
[null,null,null,null,null,null,"Onorario",{"$f":"SUM(H753:H783)","v":7268.2902955658901},null,null,null,"Imponibile  ",{"$f":"SUM(L753:L783)","v":7559.0219073885264}]
[null,null,null,null,null,null,"Contr.Cassa",{"$f":"M785-H785","v":290.7316118226363},null,null,null,"IVA  ",{"$f":"P784","v":1662.9848196254761}]
[null,"Spesa Ammessa",null,null,{"$f":"IF(ABS(M788)>ABS(B788),\"ATTENZIONE! Lo Sconto in Fattura applicato è superiore alla Spesa Ammessa\",\"\")","v":""},null,null,null,null,null,null,"Totale  ",{"$f":"SUM(M785:N786)","v":9222.0067270140025}]
[null,{"$f":"Q784","v":8690.0365766758841},null,null,{"$f":"IF(E787<>\"\",CONCATENATE(\"spettante al fornitore \",D744),\"\")","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(M787+M788)>0.005,M787+M788,\"0,00 €\")","v":9222.0067270140025}]
[]
[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":"Cessione Credito","index":10,"n_rows":2150,"n_cols":20,"rows_kept":2150,"cut":false,"hidden":false,"merged":[[62,14,62,17],[6,14,6,17],[13,14,13,17],[20,14,20,17],[27,14,27,17],[34,14,34,17],[41,14,41,17],[48,14,48,17],[55,14,55,17],[104,14,104,17],[111,14,111,17],[125,14,125,17],[132,14,132,17],[69,14,69,17],[76,14,76,17],[83,14,83,17],[90,14,90,17],[97,14,97,17],[118,14,118,17]]}
[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",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B. Cessione del Credito",{"$f":"+P12+P19+P26+P33+P40+P47+P54+P61+P68+P75+P82+P89+P96+P103+P110+P117+P124+P131","v":334386.04852183146},{"$f":"+Q12+Q19+Q26+Q33+Q40+Q47+Q54+Q61+Q68+Q75+Q82+Q89+Q96+Q103+Q110+Q117+Q124+Q131","v":291691.35590684542},{"$f":"+R12+R19+R26+R33+R40+R47+R54+R61+R68+R75+R82+R89+R96+R103+R110+R117+R124+R131","v":204183.94913479185}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P3+P4","v":334386.04852183146},{"$f":"Q3+Q4","v":291691.35590684542},{"$f":"R3+R4","v":204183.94913479185},null,{"$f":"IF(ABS(P5-Fatture!G17)>0.01,\"ERRORE\",\"\")","v":"ERRORE"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T5<>\"\",\"Importo Cessione <> Importo Fatture\",\"\")","v":"Importo Cessione <> Importo Fatture"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 - Isolamento Sup. Opache Verticali, Orizz. o Inclinate @ Condominio PRTPRN60T11G553V",null,null,null,"B"]
[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,"Impresa1",91638.327000000019,91638.327000000019,{"$f":"Q9*0.7","v":64146.828900000008}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingegnere1",9984.2205577928216,9984.2205577928216,{"$f":"Q10*0.7","v":6988.9543904549746}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Architetto",11385.968067040627,11385.968067040627,{"$f":"Q11*0.7","v":7970.1776469284387}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P9:P11)","v":113008.51562483347},{"$f":"SUM(Q9:Q11)","v":113008.51562483347},{"$f":"SUM(R9:R11)","v":79105.960937383425}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4 - Isolamento Sup. Opache Verticali, Orizz. o Inclinate @ Condominio PRTPRN60T11G553V",null,null,null,"B"]
[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,"Impresa1",12967.02,12967.02,{"$f":"Q16*0.7","v":9076.9139999999989}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingegnere1",1412.7886632540374,1412.7886632540374,{"$f":"Q17*0.7","v":988.95206427782614}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Architetto",1611.1389479203929,1611.1389479203929,{"$f":"Q18*0.7","v":1127.797263544275}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P16:P18)","v":15990.947611174432},{"$f":"SUM(Q16:Q18)","v":15990.947611174432},{"$f":"SUM(R16:R18)","v":11193.6633278221}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 - Acquisto e posa in opera di finestre/infissi @ Condominio PRTPRN60T11G553V",null,null,null,"B"]
[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,"Impresa1",3478.5630000000001,3478.5630000000001,{"$f":"Q23*0.7","v":2434.9940999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Versione Demo",378.99796128169743,2,{"$f":"Q24*0.7","v":1.4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Architetto",432.20786837073507,432.20786837073507,{"$f":"Q25*0.7","v":302.54550785951454}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P23:P25)","v":4289.7688296524329},{"$f":"SUM(Q23:Q25)","v":3912.7708683707351},{"$f":"SUM(R23:R25)","v":2738.9396078595146}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4 - Isolamento Sup. Opache Verticali, Orizz. o Inclinate @ Unità Immobiliare N.1 Foglio 302 P.lla 200 Sub.1 Prato Pietro PRTPRN60T11G553V",null,null,null,"B"]
[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,"Impresa1",16946.146910000003,16946.146910000003,{"$f":"Q30*0.7","v":11862.302837000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Versione Demo",1846.3242805227974,2,{"$f":"Q31*0.7","v":1.4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Architetto",2105.541356758813,2105.541356758813,{"$f":"Q32*0.7","v":1473.8789497311691}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P30:P32)","v":20898.012547281614},{"$f":"SUM(Q30:Q32)","v":19053.688266758814},{"$f":"SUM(R30:R32)","v":13337.581786731171}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 - Acquisto e posa in opera di finestre/infissi @ Unità Immobiliare N.1 Foglio 302 P.lla 200 Sub.1 Prato Pietro PRTPRN60T11G553V",null,null,null,"B"]
[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,"Impresa1",16771.403000000002,16771.403000000002,{"$f":"Q37*0.7","v":11739.982100000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingegnere1",1827.2857153661701,1827.2857153661701,{"$f":"Q38*0.7","v":1279.1000007563189}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Architetto",2083.8298477170347,2083.8298477170347,{"$f":"Q39*0.7","v":1458.6808934019241}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P37:P39)","v":20682.518563083209},{"$f":"SUM(Q37:Q39)","v":20682.518563083209},{"$f":"SUM(R37:R39)","v":14477.762994158245}]
[]
[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) @ Unità Immobiliare N.1 Foglio 302 P.lla 200 Sub.1 Prato Pietro PRTPRN60T11G553V",null,null,null,"B"]
[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,"Impresa1",18413.142000000003,18413.142000000003,{"$f":"Q44*0.7","v":12889.199400000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingegnere1",2006.1567967218084,2006.1567967218084,{"$f":"Q45*0.7","v":1404.3097577052658}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Architetto",2287.8137650036688,2287.8137650036688,{"$f":"Q46*0.7","v":1601.4696355025681}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P44:P46)","v":22707.11256172548},{"$f":"SUM(Q44:Q46)","v":22707.11256172548},{"$f":"SUM(R44:R46)","v":15894.978793207834}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"19 - Installazione di Impianti Solari Fotovoltaici @ Unità Immobiliare N.1 Foglio 302 P.lla 200 Sub.1 Prato Pietro PRTPRN60T11G553V",null,null,null,"B"]
[null,null,null,null,null,null,"Pag.1/43",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,"Impresa1",7270.7580000000007,4573.6557290581513,{"$f":"Q51*0.7","v":3201.5590103407058}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingegnere1",792.16708723248678,498.31111651524793,{"$f":"Q52*0.7","v":348.81778156067355}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Architetto",903.38440610166288,568.27214776075141,{"$f":"Q53*0.7","v":397.79050343252595}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P51:P53)","v":8966.3094933341508},{"$f":"SUM(Q51:Q53)","v":5640.2389933341501},{"$f":"SUM(R51:R53)","v":3948.1672953339053}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20 - Installazione Sistemi di Accumulo Fotovoltaici @ Unità Immobiliare N.1 Foglio 302 P.lla 200 Sub.1 Prato Pietro PRTPRN60T11G553V",null,null,null,"B"]
[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,"Impresa1",8381.4940000000006,7070.2145375413502,{"$f":"Q58*0.7","v":4949.1501762789449}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingegnere1",913.18372485452369,770.31670569860387,{"$f":"Q59*0.7","v":539.2216939890227}]
[null,null,null,null,null,null,null,null,"",null,null,null,null,null,"Architetto",1041.3913304849264,878.46631209949624,{"$f":"Q60*0.7","v":614.92641846964727}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P58:P60)","v":10336.069055339451},{"$f":"SUM(Q58:Q60)","v":8718.9975553394506},{"$f":"SUM(R58:R60)","v":6103.2982887376147}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4 - Isolamento Sup. Opache Verticali, Orizz. o Inclinate @ Unità Immobiliare N.2 Foglio 302 P.lla 201 Sub.1 Prato Pietro PRTPRN60T11G553V",null,null,null,"B"]
[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,"Impresa1",5445.0220000000008,5445.0220000000008,{"$f":"Q65*0.7","v":3811.5154000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingegnere1",593.24801581766451,593.24801581766451,{"$f":"Q66*0.7","v":415.27361107236516}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Architetto",676.53783536091885,676.53783536091885,{"$f":"Q67*0.7","v":473.57648475264318}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P65:P67)","v":6714.8078511785834},{"$f":"SUM(Q65:Q67)","v":6714.8078511785834},{"$f":"SUM(R65:R67)","v":4700.365495825009}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 - Acquisto e posa in opera di finestre/infissi @ Unità Immobiliare N.2 Foglio 302 P.lla 201 Sub.1 Prato Pietro PRTPRN60T11G553V",null,null,null,"B"]
[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,"Versione Demo",5066.7100000000009,1,{"$f":"Q72*0.7","v":0.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingegnere1",552.03069047597967,552.03069047597967,{"$f":"Q73*0.7","v":386.42148333318573}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Architetto",629.53375052197225,629.53375052197225,{"$f":"Q74*0.7","v":440.67362536538053}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P72:P74)","v":6248.2744409979532},{"$f":"SUM(Q72:Q74)","v":1182.5644409979518},{"$f":"SUM(R72:R74)","v":827.79510869856631}]
[]
[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) @ Unità Immobiliare N.2 Foglio 302 P.lla 201 Sub.1 Prato Pietro PRTPRN60T11G553V",null,null,null,"B"]
[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,"Impresa1",5703.7310000000007,5703.7310000000007,{"$f":"Q79*0.7","v":3992.6117000000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingegnere1",621.43578914637953,621.43578914637953,{"$f":"Q80*0.7","v":435.00505240246565}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Architetto",708.68306744428128,708.68306744428128,{"$f":"Q81*0.7","v":496.07814721099686}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P79:P81)","v":7033.8498565906611},{"$f":"SUM(Q79:Q81)","v":7033.8498565906611},{"$f":"SUM(R79:R81)","v":4923.6948996134624}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"19 - Installazione di Impianti Solari Fotovoltaici @ Unità Immobiliare N.2 Foglio 302 P.lla 201 Sub.1 Prato Pietro PRTPRN60T11G553V",null,null,null,"B"]
[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,"Impresa1",2252.2170000000001,1416.751297939034,{"$f":"Q86*0.7","v":991.72590855732369}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingegnere1",245.38507670892247,154.35884993419165,{"$f":"Q87*0.7","v":108.05119495393416}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Architetto",279.83623071661731,176.03025955231422,{"$f":"Q88*0.7","v":123.22118168661994}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P86:P88)","v":2777.4383074255397},{"$f":"SUM(Q86:Q88)","v":1747.1404074255399},{"$f":"SUM(R86:R88)","v":1222.9982851978777}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20 - Installazione Sistemi di Accumulo Fotovoltaici @ Unità Immobiliare N.2 Foglio 302 P.lla 201 Sub.1 Prato Pietro PRTPRN60T11G553V",null,null,null,"B"]
[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,"Impresa1",2596.2860000000005,2190.0984986978719,{"$f":"Q93*0.7","v":1533.0689490885102}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingegnere1",282.87171096104078,238.616589042915,{"$f":"Q94*0.7","v":167.03161233004047}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Architetto",322.58584928371823,272.11747250397264,{"$f":"Q95*0.7","v":190.48223075278082}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P93:P95)","v":3201.7435602447595},{"$f":"SUM(Q93:Q95)","v":2700.8325602447599},{"$f":"SUM(R93:R95)","v":1890.5827921713314}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4 - Isolamento Sup. Opache Verticali, Orizz. o Inclinate @ Unità Immobiliare N.3 Foglio 302 P.lla 201 Sub.3 Prato Pietro PRTPRN60T11G553V",null,null,null,"B"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fornitore","Importo Spesa","Spesa Ammessa","Credito Ceduto"]
[null,"©2022 Created By SIM srl - www.madosoft.it",null,null,null,null,"Pag.2/43",null,null,null,null,null,null,null,"Versione Demo",18512.153000000002,1,{"$f":"Q100*0.7","v":0.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingegnere1",2016.9440290216314,2016.9440290216314,{"$f":"Q101*0.7","v":1411.8608203151418}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Architetto",2300.1154846808918,2300.1154846808918,{"$f":"Q102*0.7","v":1610.0808392766241}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P100:P102)","v":22829.212513702525},{"$f":"SUM(Q100:Q102)","v":4318.059513702523},{"$f":"SUM(R100:R102)","v":3022.6416595917663}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 - Acquisto e posa in opera di finestre/infissi @ Unità Immobiliare N.3 Foglio 302 P.lla 201 Sub.3 Prato Pietro PRTPRN60T11G553V",null,null,null,"B"]
[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,"Impresa1",18400.140000000003,18400.140000000003,{"$f":"Q107*0.7","v":12880.098000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingegnere1",2004.7399769085689,2004.7399769085689,{"$f":"Q108*0.7","v":1403.3179838359981}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Architetto",2286.1980289472667,2286.1980289472667,{"$f":"Q109*0.7","v":1600.3386202630866}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P107:P109)","v":22691.078005855838},{"$f":"SUM(Q107:Q109)","v":22691.078005855838},{"$f":"SUM(R107:R109)","v":15883.754604099086}]
[]
[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) @ Unità Immobiliare N.3 Foglio 302 P.lla 201 Sub.3 Prato Pietro PRTPRN60T11G553V",null,null,null,"B"]
[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,"Impresa1",20166.773000000001,20166.773000000001,{"$f":"Q114*0.7","v":14116.741099999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingegnere1",2197.2193252519178,2197.2193252519178,{"$f":"Q115*0.7","v":1538.0535276763424}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Architetto",2505.7007633987423,2505.7007633987423,{"$f":"Q116*0.7","v":1753.9905343791195}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P114:P116)","v":24869.69308865066},{"$f":"SUM(Q114:Q116)","v":24869.69308865066},{"$f":"SUM(R114:R116)","v":17408.785162055461}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"19 - Installazione di Impianti Solari Fotovoltaici @ Unità Immobiliare N.3 Foglio 302 P.lla 201 Sub.3 Prato Pietro PRTPRN60T11G553V",null,null,null,"B"]
[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,"Versione Demo",7963.2080000000005,1,{"$f":"Q121*0.7","v":0.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingegnere1",867.6115579999489,545.76920716842517,{"$f":"Q122*0.7","v":382.03844501789757}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Architetto",989.42100054795003,622.39317819792859,{"$f":"Q123*0.7","v":435.67522473855001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P121:P123)","v":9820.2405585479009},{"$f":"SUM(Q121:Q123)","v":1169.1623853663536},{"$f":"SUM(R121:R123)","v":818.41366975644758}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20 - Installazione Sistemi di Accumulo Fotovoltaici @ Unità Immobiliare N.3 Foglio 302 P.lla 201 Sub.3 Prato Pietro PRTPRN60T11G553V",null,null,null,"B"]
[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,"Impresa1",9179.7309999999998,7743.5678013663855,{"$f":"Q128*0.7","v":5420.4974609564697}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingegnere1",1000.1535994889917,843.68019165525095,{"$f":"Q129*0.7","v":590.57613415867559}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Architetto",1140.5714527238813,962.12975919123664,{"$f":"Q130*0.7","v":673.49083143386565}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P128:P130)","v":11320.456052212872},{"$f":"SUM(Q128:Q130)","v":9549.377752212873},{"$f":"SUM(R128:R130)","v":6684.5644265490109}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RIEPILOGO x Fornitore"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fornitore","Importo Spesa","SpesaAmmessa/Sconto","Credito Ceduto"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impresa1",{"$f":"SUMIF(O7:O133,\"=Impresa1\",P7:P133)","v":239610.75391},{"$f":"SUMIF(O7:O133,\"=Impresa1\",Q7:Q133)","v":232924.55577460281},{"$f":"SUMIF(O7:O133,\"=Impresa1\",R7:R133)","v":163047.18904222196}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingegnere1",{"$f":"SUMIF(O7:O133,\"=Ingegnere1\",P7:P133)","v":27317.442317002893},{"$f":"SUMIF(O7:O133,\"=Ingegnere1\",Q7:Q133)","v":26267.122219771612},{"$f":"SUMIF(O7:O133,\"=Ingegnere1\",R7:R133)","v":18386.985553840132}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Architetto",{"$f":"SUMIF(O7:O133,\"=Architetto\",P7:P133)","v":33690.459053024104},{"$f":"SUMIF(O7:O133,\"=Architetto\",Q7:Q133)","v":32492.677912471048},{"$f":"SUMIF(O7:O133,\"=Architetto\",R7:R133)","v":22744.874538729724}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P135:P137)","v":300618.65528002701},{"$f":"SUM(Q135:Q137)","v":291684.35590684548},{"$f":"SUM(R135:R137)","v":204179.04913479183}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"©2022 Created By SIM srl - www.madosoft.it",null,null,null,null,"Pag.3/43"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"©2022 Created By SIM srl - www.madosoft.it",null,null,null,null,"Pag.4/43"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"©2022 Created By SIM srl - www.madosoft.it",null,null,null,null,"Pag.5/43"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"©2022 Created By SIM srl - www.madosoft.it",null,null,null,null,"Pag.6/43"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"©2022 Created By SIM srl - www.madosoft.it",null,null,null,null,"Pag.7/43"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"©2022 Created By SIM srl - www.madosoft.it",null,null,null,null,"Pag.8/43"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"©2022 Created By SIM srl - www.madosoft.it",null,null,null,null,"Pag.9/43"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"©2022 Created By SIM srl - www.madosoft.it",null,null,null,null,"Pag.10/43"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"©2022 Created By SIM srl - www.madosoft.it",null,null,null,null,"Pag.11/43"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"©2022 Created By SIM srl - www.madosoft.it",null,null,null,null,"Pag.12/43"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"©2022 Created By SIM srl - www.madosoft.it",null,null,null,null,"Pag.13/43"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"©2022 Created By SIM srl - www.madosoft.it",null,null,null,null,"Pag.14/43"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"©2022 Created By SIM srl - www.madosoft.it",null,null,null,null,"Pag.15/43"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"©2022 Created By SIM srl - www.madosoft.it",null,null,null,null,"Pag.16/43"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"©2022 Created By SIM srl - www.madosoft.it",null,null,null,null,"Pag.17/43"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"©2022 Created By SIM srl - www.madosoft.it",null,null,null,null,"Pag.18/43"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"©2022 Created By SIM srl - www.madosoft.it",null,null,null,null,"Pag.19/43"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"©2022 Created By SIM srl - www.madosoft.it",null,null,null,null,"Pag.20/43"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"©2022 Created By SIM srl - www.madosoft.it",null,null,null,null,"Pag.21/43"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"©2022 Created By SIM srl - www.madosoft.it",null,null,null,null,"Pag.22/43"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"©2022 Created By SIM srl - www.madosoft.it",null,null,null,null,"Pag.23/43"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"©2022 Created By SIM srl - www.madosoft.it",null,null,null,null,"Pag.24/43"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"©2022 Created By SIM srl - www.madosoft.it",null,null,null,null,"Pag.25/43"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"©2022 Created By SIM srl - www.madosoft.it",null,null,null,null,"Pag.26/43"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"©2022 Created By SIM srl - www.madosoft.it",null,null,null,null,"Pag.27/43"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"©2022 Created By SIM srl - www.madosoft.it",null,null,null,null,"Pag.28/43"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"©2022 Created By SIM srl - www.madosoft.it",null,null,null,null,"Pag.29/43"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"©2022 Created By SIM srl - www.madosoft.it",null,null,null,null,"Pag.30/43"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"©2022 Created By SIM srl - www.madosoft.it",null,null,null,null,"Pag.31/43"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"©2022 Created By SIM srl - www.madosoft.it",null,null,null,null,"Pag.32/43"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"©2022 Created By SIM srl - www.madosoft.it",null,null,null,null,"Pag.33/43"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"©2022 Created By SIM srl - www.madosoft.it",null,null,null,null,"Pag.34/43"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"©2022 Created By SIM srl - www.madosoft.it",null,null,null,null,"Pag.35/43"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"©2022 Created By SIM srl - www.madosoft.it",null,null,null,null,"Pag.36/43"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"©2022 Created By SIM srl - www.madosoft.it",null,null,null,null,"Pag.37/43"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"©2022 Created By SIM srl - www.madosoft.it",null,null,null,null,"Pag.38/43"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"©2022 Created By SIM srl - www.madosoft.it",null,null,null,null,"Pag.39/43"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"©2022 Created By SIM srl - www.madosoft.it",null,null,null,null,"Pag.40/43"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"©2022 Created By SIM srl - www.madosoft.it",null,null,null,null,"Pag.41/43"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"©2022 Created By SIM srl - www.madosoft.it",null,null,null,null,"Pag.42/43"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"©2022 Created By SIM srl - www.madosoft.it",null,null,null,null,"Pag.43/43"]

{"sheet":"Personal","index":11,"n_rows":95,"n_cols":41,"rows_kept":95,"cut":false,"hidden":false,"merged":[[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],[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],[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],[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],[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],[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],[25,7,25,8],[24,7,24,8],[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],[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],[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]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"AN14*1.1","v":14384.961259110931}]
[null,null,null,null,null,null,null,227615.58,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,121157.85,null,null,null,null,null,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,{"$f":"H15+H16","v":348773.43},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 - Acquisto e posa in opera di finestre/infissi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fornitore","Importo Spesa","Spesa Ammessa","Credito Ceduto"]
[null,null,null,null,null,null,null,234617.41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Legal & Corporate Affairs srl",8408.5114976477398,8408.5114976477398,{"$f":"AN19*1.1","v":9249.362647412514}]
[null,null,null,null,null,null,null,114156.02,null,null,null,null,null,null,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},{"$f":"SUM(AO19:AO19)","v":9249.362647412514}]
[null,null,null,null,null,null,null,{"$f":"H19+H20","v":348773.43},null,null,null,null,null,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,125362.56,null,null,null,null,null,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,{"$f":"AN24*1.1","v":11518.254546777795}]
[null,"Oltre a risolvere il problema delle cessioni ai propretari delle U.Imm.",null,null,null,null,null,223410.87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"H24+H25","v":348773.43},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BERLUSCA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7 - Sostituzione Impianti di Climatizzazione con CC) PC) PCA) o SI)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fornitore","Importo Spesa","Spesa Ammessa","Credito Ceduto"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Legal & Corporate Affairs srl",5506.8986498684462,5506.8986498684462,{"$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":115876.21972984997},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",{"$f":"'SAL.30%'!L37","v":20795.359885754846},13076.77,null,null,null,{"$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":136671.5796156048},{"$f":"SUM(AI34:AI35)","v":503671.87}]
[null,null,1.1000000000000001,"Legal & Corporate Affairs srl",null,null,"Salvini Matteo",7989.0195749999993,{"$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,{"$f":"AH36-AI36","v":-367000.29038439516},null,null,null,"5 - Acquisto e posa in opera di finestre/infissi"]
[null,null,1.1000000000000001,"Legal & Corporate Affairs srl",null,null,"Di Maio Luigi",7989.0195749999993,{"$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":[[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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]]}
[]
[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":11776.007178120448},{"$f":"IF(F2=1, 'SAL.30%'!AP30, IF(F2=2, 'SAL.60%'!AP30,  SAL.Finale!AP30))","v":13429.314884659267},{"$f":"IF(F2=1, 'SAL.30%'!AQ30, IF(F2=2, 'SAL.60%'!AQ30,  SAL.Finale!AQ30))","v":3382.3475528250988},{"$f":"IF(F2=1, 'SAL.30%'!AR30, IF(F2=2, 'SAL.60%'!AR30,  SAL.Finale!AR30))","v":0},{"$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":28587.669615604813},{"$f":"'Dati Gen'!$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$44,\"\")","v":"Ingegnere1"},{"$f":"IF('Dati Gen'!$B$45<>\"\",'Dati Gen'!$B$45,\"\")","v":"Architetto"},{"$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":0},{"$f":"IF(F2=1,'SAL.30%'!AP63,IF(F2=2,'SAL.60%'!AP63-'SAL.30%'!AP63,SAL.Finale!AP63-'SAL.60%'!AP63-'SAL.30%'!AP63))","v":0},{"$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":0},{"$f":"IF(F2=1,'SAL.30%'!AR63,IF(F2=2,'SAL.60%'!AR63-'SAL.30%'!AR63,SAL.Finale!AR63-'SAL.60%'!AR63-'SAL.30%'!AR63))","v":0},{"$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":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$44,\"\")","v":"Ingegnere1"},{"$f":"IF('Dati Gen'!$B$45<>\"\",'Dati Gen'!$B$45,\"\")","v":"Architetto"},{"$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"]