{"text_format":"1","workbook":"xlsx","n_sheets":72,"sheets":["MENÙ","iP1","iP2","iP3","iCONDOMINI","iUF","iUI","iTABUF","nPC","iPCU","iPCE","iPCDC","iPCF","iFCD","iGSF","iIMMAGINI","iRP2","sBP","nBP","cSPI","iPUS","iGIORNALE","iRP1","iPU1","iPU2","sRE","cTABUI","cTABCO","cCDI","cRPUI","cRPCO","cRATE","cUSCITE","cRAFFRONTO","cREUI","cRECO","cENTRATE","cREED","cCREDITI","cDEBITI","cRENDICONTO","cSPE","cCDE","cSC1","cSC2","cSC3","fF770","fCU","aRSC","aASS","aDPI","aUC","hHELP","nTAB","nUI","hSC","mR","mS","mB","mAC","mCONVAT","mCOPERTINA","mLRPQC","mGENERICA","mSOLLECITO","mCERTF","mRATE","mDIFFIDA","mCONVAS","mDELEGA","mRCCA","mRCDC"],"not_rendered":{"charts":0,"images":6,"macros":1,"external_links":0,"defined_names":99,"comments":17,"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":"MENÙ","index":0,"n_rows":62,"n_cols":32,"rows_kept":62,"cut":false,"hidden":false,"merged":[[57,30,57,33],[4,30,4,33],[5,5,5,8],[5,30,5,33],[7,30,7,33],[57,5,57,8],[57,10,57,13],[57,15,57,18],[57,20,57,23],[57,25,57,28],[2,5,2,8],[2,11,2,27],[3,5,3,8],[3,11,3,27],[4,5,4,8],[4,11,4,27]]}
["\nDATI GENERALI"]
[]
[null,null,null,null,null,{"$f":"'iP1'!A56","v":"Condomino Amministratore"},null,null,null,null,null,{"$f":"'iP1'!A5","v":"Condominio \"PROTOTIPO\""}]
[null,null,null,null,null,{"$f":"'iP1'!A57","v":"Ing. Pietro CHIEFARI"},null,null,null,null,null,{"$f":"'iP1'!A6","v":"Via dei MILLE 22-30-38"}]
[null,null,null,null,null,{"$f":"'iP1'!A58","v":"Viale CUTURELLA, 2/D"},null,null,null,null,null,{"$f":"'iP1'!A7","v":"88068 SOVERATO CZ"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Codice Condominio-Esercizio"]
[null,null,null,null,null,{"$f":"'iP1'!A59","v":"88068 - SOVERATO (CZ)"},null,null,null,null,{"$f":"IF('iP1'!A8<>\"\",\"C.F. \" & 'iP1'!A8,\"\")","v":"C.F. 80000000796"},null,null,{"$f":"IF('iP1'!A9<>\"\",'iP1'!A9,\"\")","v":"piasoft@piasoft.it"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('iP1'!A60<>\"\",'iP1'!A60,'iP1'!A61)","v":"cell. 328-7569407"},null,null,null,{"$f":"'iP1'!A12 & \"-\" & 'iP1'!A37","v":"Prototipo-2022"}]
[]
[null,null,null,null,null,"Giornale aggiornato al 03/05/2022",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'iP1'!A39","v":"2022-10-23"}]
[null,null,null,null,"FUNZIONI DI GESTIONE DEL CONDOMINIO"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"FUNZIONI DI GESTIONE DELLA PROCEDURA"]
[null,null,null,null,null,"GUIDE ALL'UTILIZZO",null,null,null,null,"DATI GENERALI",null,null,null,null,"ADATTAMENTO AL CONDOMINIO",null,null,null,null,"SCELTE UTILIZZATORE",null,null,null,null,"OPERAZIONI SUL CONDOMINIO",null,null,null,null,"FINE UTILIZZO PROGRAMMA"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"                           "]

{"sheet":"iP1","index":1,"n_rows":71,"n_cols":5,"rows_kept":71,"cut":false,"hidden":true,"merged":[[55,2,55,3],[56,2,56,3],[57,2,57,3],[58,2,58,3],[32,2,32,3],[43,2,43,3],[44,2,44,3],[45,2,45,3],[46,2,46,3],[36,2,36,3],[37,2,37,3],[38,2,38,3]]}
["Possono essere variati solo i valori delle celle senza sfondo colorato.",null,null,null,0]
[{"$f":"'iP1'!A5","v":"Condominio \"PROTOTIPO\""},"DATI CONDOMINIO"]
["VALORE","TIPO","INDICAZIONE SUL DATO"]
["DATI GENERALI"]
["Condominio \"PROTOTIPO\"","Testo","Nome ufficiale del Condominio"]
["Via dei MILLE 22-30-38","Testo","Indirizzo di Ubicazione del condominio"]
["88068 SOVERATO CZ","Testo","Città"]
["80000000796","Testo","Codice Fiscale del Condominio"]
["piasoft@piasoft.it","Testo","Indirizzo e-mail del Condominio"]
[null,"Testo","Indirizzo pec del Condominio"]
[null,"Testo","Sito WEB"]
["Prototipo","Testo","Codice GOICO del Condominio (attribuito dall'utilizzatore)"]
["IT02 J076 0104 4000 0114 2786 471","Testo","IBAN del conto corrente condominiale"]
["CONDOMINIO PROTOTIPO - SOVERATO","Testo","Intestazione del conto corrente condominiale","(max 68 car.)"]
["DENOMINAZIONI DELLE TABELLE DI RIPARTIZIONE DEL CONDOMINIO",null,null,"NOME"]
["GENERALE","Testo","Tabella n. 1   - (solo i primi 12 caratteri saranno usati)","Tabella A"]
[" Scala A-38","Testo","Tabella n. 2   - (solo i primi 12 caratteri saranno usati)","Tabella B"]
["Scala B-30","Testo","Tabella n. 3   - (solo i primi 12 caratteri saranno usati)","Tabella C"]
["Scala C-22","Testo","Tabella n. 4   - (solo i primi 12 caratteri saranno usati)","Tabella D"]
["PORTICO","Testo","Tabella n. 5   - (solo i primi 12 caratteri saranno usati)","Tabella E"]
["TUNNEL","Testo","Tabella n. 5   - (solo i primi 12 caratteri saranno usati)","Tabella F"]
[null,"Testo","Tabella n. 7   - (solo i primi 12 caratteri saranno usati)","Tabella G"]
[null,"Testo","Tabella n. 8   - (solo i primi 12 caratteri saranno usati)","Tabella H"]
[null,"Testo","Tabella n. 9   - (solo i primi 12 caratteri saranno usati)","Tabella I"]
[null,"Testo","Tabella n. 10 - (solo i primi 12 caratteri saranno usati)","Tabella J"]
["DENOMINAZIONI DELLE GESTIONI INTEGRATE (SPECIALI E FONDI)"]
["F-LAVORI MANUTENZIONE  (2013-2015)","Testo","Gestione Speciale e/o Fondo n. 1"]
[null,"Testo","Gestione Speciale e/o Fondo n. 2"]
[null,"Testo","Gestione Speciale e/o Fondo n. 3"]
[null,"Testo","Gestione Speciale e/o Fondo n. 4"]
[null,"Testo","Gestione Speciale e/o Fondo n. 5"]
["DATA E MODALITÀ DI APPROVAZIONE DELLE TABELLE MILLESIMALI"]
["2016-12-16","Data","Data di approvazione delle TABELLE MILLESIMALI"]
["DELIBERA ASSEMBLEARE","Testo","Modalità di approvazione"]
[]
["DATI GENERALI"]
[2022,"Testo","Esercizio condominiale (o anno) gestito"]
["2022-01-05","Data","Data redazione BILANCIO PREVENTIVO e PIANO DEI CONTI per l'Esercizio"]
[{"$f":"IF(TODAY()>DATE(RIGHT(A40,4),MID(A40,15,2),MID(A40,12,2)),RIGHT(A40,10),TODAY())","v":"2022-10-23"},"Data","Data alla quale sono eseguiti i calcoli  dei prospetti contabili. \n(se la data del giorno ricade nell'esercizio la procedura pone la data del giorno, se dopo la fine dell' esercizio pone la data della fine esercizio)"]
["01/01/2022-31/12/2022","Testo","Date inizio e fine esercizio"]
["DATE di SCADENZA dei PAGAMENTI"]
["2022-06-30","Data","Conguaglio a debito per l'esercizio precedente"]
["2022-01-10","Data","1a Rata trimestrale (di solito uguale a quella dell'esercizio precedente)"]
["2022-04-10","Data","2a Rata trimestrale (con detrazione di 1/3 credito esercizio precedente)"]
["2022-07-10","Data","3a Rata trimestrale (con detrazione di 1/3 credito esercizio precedente)"]
["2022-10-10","Data","4a Rata trimestrale (con detrazione di 1/3 credito esercizio precedente)"]
["2022-06-30","Data","Data approvazione RENDICONTO esercizio precedente e BILANCIO PREVENTIVO esercizio in corso"]
[]
[]
["DILAZIONI concesse dall'Assemblea "]
[90,"Numero","Numero di giorni di dilazione per pagamento rate"]
[30,"Numero","Numero di giorni di dilazione per pagamento conguagli"]
[]
[]
["DATI AMMINISTRATORE"]
["Condomino Amministratore","Testo","Caratteristica di chi amministra, ovvero \"in qualità di\""]
["Ing. Pietro CHIEFARI","Testo","Titolo professionale, Cognome e Nome o Ragione Sociale"]
["Viale CUTURELLA, 2/D","Testo","Indirizzo"]
["88068 - SOVERATO (CZ)","Testo","CAP - Città -Provincia"]
[null,"Testo","Telefono"]
["cell. 328-7569407","Testo","Cellulare"]
[null,"Testo","Indirizzo e-mail"]
[null,"Testo","Indirizzo pec"]
["DATI CATASTALI IMMOBILE PROPRIETÀ CONDOMINIALE"]
["SOVERATO","Testo","Comune"]
["VIA dei Mille 38 - S1","Testo","Indirizzo - piano"]
["2-326-99","Testo","Foglio - Particella - Sub"]
["1-A/4-2-2,0 vani","Testo","Zona - Categoria - Classe - Consistenza"]
["140,99 euro","Testo","Rendita"]
[]
[0,null,null,null,0]

{"sheet":"iP2","index":2,"n_rows":61,"n_cols":5,"rows_kept":61,"cut":false,"hidden":true,"merged":[[61,0,61,3],[1,0,1,3],[12,0,12,3],[52,0,52,3]]}
[{"$f":"'iP1'!A5","v":"Condominio \"PROTOTIPO\""},null,null,"ADATTAMENTO DEI PROSPETTTI AL CONDOMINIO",0]
["I prospetti della procedura, sia di input che di output, hanno un numero massimo di righe e colonne, fissato dalla procedura stessa.\nIn considerazione del fatto che il numero così fissato potrebbe essere sovrabbondante per il particolare condominio, la procedura automaticamente nasconde le righe e le colonne non necessarie per quel condominio, al fine di migliorare la leggibilità dei prospetti.\nPer farlo, utilizza i valori dei parametri forniti dall'utilizzatore nelle celle senza sfondo colorato del prospetto sottostante.\nI contenuti delle celle con sfondo colorato non possono essere variati così come le posizioni delle celle.\nNon saranno accettati valori dei parametri superiori a quelli massimi riportati nella colonna B.\nL'adattamento sarà fatto automaticamente dalla procedura quando si disattiva questo foglio, visualizzandone un altro."]
["PARAMETRI DI ADATTAMENTO"]
["VALORE","VALORE MAX","TIPO","Descrizione e indicazioni sul PARAMETRO"]
[null,null,"PARAMETRI relativi al CONDOMINIO"]
[47,99,"NUMERO","Numero di UNITÀ FUNZIONALI CONDOMINIALI  (UFC) costituenti il condominio "]
[46,99,"NUMERO","Numero di UNITÀ IMMOBILIARI CATASTALI (UI) costituenti il condominio "]
[23,99,"NUMERO","Numero di Condomini o proprietari di unità immobiliari catastali"]
[4,6,"NUMERO","Numero massimo di intestatari di una stessa UI (in comunione o indivisa)"]
[]
[]
[]
["NUMERO di CAPITOLI e VOCI nei PIANI DEI CONTI CONDOMINIALI"]
[10,10,"NUMERO","Numero massimo di Capitoli nel piano dei conti delle USCITE"]
[12,15,"NUMERO","Numero di voci del capitolo S.01 delle USCITE"]
[6,10,"NUMERO","Numero di voci del capitolo S.02 delle USCITE"]
[7,10,"NUMERO","Numero di voci del capitolo S.03 delle USCITE"]
[6,10,"NUMERO","Numero di voci del capitolo S.04 delle USCITE"]
[7,10,"NUMERO","Numero di voci del capitolo S.05 delle USCITE"]
[5,5,"NUMERO","Numero di voci del capitolo S.06 delle USCITE"]
[5,5,"NUMERO","Numero di voci del capitolo S.07 delle USCITE"]
[3,5,"NUMERO","Numero di voci del capitolo L       delle USCITE"]
[5,5,"NUMERO","Numero di voci del capitolo U      delle USCITE"]
[]
[4,4,"NUMERO","Numero massimo di Capitoli nel piano dei conti delle ENTRATE"]
[5,10,"NUMERO","Numero di voci del capitolo E      delle ENTRATE"]
[2,5,"NUMERO","Numero di voci del capitolo V      delle ENTRATE"]
[0,10,"NUMERO","Numero di voci del capitolo F     delle Entrate (= 2 x numero FONDI SPECIALI)"]
[]
[4,4,"NUMERO","Numero massimo di Capitoli nel piano dei conti dei CREDITI"]
[5,5,"NUMERO","Numero di voci del capitolo C.01 dei CREDITI"]
[5,5,"NUMERO","Numero di voci del capitolo C.02 dei CREDITI"]
[{"$f":"A51","v":1},5,"NUMERO","Numero di voci del capitolo C.06 dei CREDITI (= numero FONDI)"]
[]
[4,4,"NUMERO","Numero massimo di Capitoli nel piano dei conti dei DEBITI"]
[5,5,"NUMERO","Numero di voci del capitolo D.01 dei DEBITI"]
[5,5,"NUMERO","Numero di voci del capitolo D.02 dei DEBITI (sempre 5)"]
[5,5,"NUMERO","Numero di voci del capitolo D.03 dei DEBITI"]
[]
[]
[]
[null,null,"PARAMETRI relativi ai PROSPETTI FISCALI"]
[150,150,"NUMERO","Numero massimo di operazioni contabili con rilevanza fiscale (sempre 150)"]
[50,50,"NUMERO","Numero massimo di percipienti per i quali è dovuta la C.U. (sempre 50)"]
[null,null,"PARAMETRI relativi ai PROSPETTI che riportano CREDITI e DEBITI "]
[5,5,"NUMERO","Numero esercizi precedenti con CREDITI residui in quello in corso"]
[3,5,"NUMERO","Numero esercizi precedenti con DEBITI residui in quello in corso"]
[]
[]
[null,null,"PARAMETRI relativi alle GESTIONI SPECIALI e FONDI"]
[1,"5","NUMERO","Numero di gestioni speciali e fondi, ovvero che partecipano allo Stato Patrimoniale del condominio, anche solo per avere in comune il conto corrente."]
[]
["PARAMETRI relativi all'esistenza di spese personali nel Preventivo"]
[0,null,"NUMERO","0 - Preventivo senza spese personali   ---  1 - Preventivo con spese personali"]
[]
[]
[]
[]
[]
[]
[0,null,null,null,0]

{"sheet":"iP3","index":3,"n_rows":30,"n_cols":4,"rows_kept":30,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'iP1'!A5","v":"Condominio \"PROTOTIPO\""},null,"SCELTE dell'UTILIZZATORE",0]
["È consentito immettere e/o variare solo i valori delle celle senza sfondo colorato, non è consentito spostare alcuna cella."]
["DATO","TIPO","Indicazioni varie sul dato"]
["OPZIONI NELLA CREAZIONE DEI FILE PDF DELLE COMUNICAZIONI"]
[1,"Testo","0 - per creare un file della comunicazione per ogni condomino.\n1 - per creare un unico file della comunicazione per tutti i condomini."]
[0,"Testo","0 - per cancellare la cartella EXCEL utilizzata per la creazione del file PDF.\n1 - per mantenere  la cartella EXCEL utilizzata per la creazione del file PDF."]
["Tabella A","Testo","Tabella i cui millesimi sono riportati nell'intestazione della comunicazione.\n(Nel caso di comunicazione generica, la comunicazione sarà redatta solo per i condomini che hanno millesimi diversi da zero nella tabella indicata.)"]
["Adobe Acrobat Reader DC","Testo","Programma di lettura dei PDF (Vivamente consigliato AdobeAcrobat Reader DC)"]
[0,"Testo","0 - per non riportare la data di stampa sulla copertina\n1 - per riportare la data di stampa sulla copertina"]
["SOVERATO","Testo","Luogo della comunicazione"]
[{"$f":"TODAY()","v":"2022-10-23"},"Data","Data della comunicazione. \n(si può porre \"=OGGI()\" o direttamente una data nel formato gg-mm-aaaa)"]
["TESTO sui PULSANTI dei PROMEMORIA"]
["CONSEGNE COMUNICAZ.","Testo","Pulsante PROMEMORIA 1  [ max. 22 caratteri]"]
["SCADENZE","Testo","Pulsante PROMEMORIA 2  [ max. 22 caratteri]"]
[]
[]
["TESTO per le INTESTAZIONI e PIÈ DI PAGINA delle PAGINE da STAMPARE"]
["Condominio \"Prototipo\"","Testo","Intestazione [compatibilmente con la larghezza della pagina]"]
["Condominio PROTOTIPO","Testo","Piè di pagina [compatibilmente con la larghezza della pagina]"]
[]
[]
[]
["ALTRI PARAMETRI A SCELTA DALL'UTILIZZATORE"]
[0,"Testo","0 - stampa elenco condomini uso amministratore.\n1 - stampa elenco condomini uso esterno."]
[3,"Testo","1 - Stampa Tabella per condomini.\n2 - Stampa Tabella per Unità Immobiliari e per Condomini.\n3 - Stampa Tabella per Unità Funzionali, per Unità Immobiliari e per Condomini."]
[0,"Testo","0 - stampa pagine interne fascicolo PDF in bianco e nero.\n1 - stampa pagine interne fascicolo PDF a colori.\nL'opzione non è valida per il fascicolo del Bilancio Preventivo e del Rendiconto "]
[0,"Testo","0 - stampe senza riparto proprietario inquilino\n1 - stampe con riparto proprietario inquilino"]
["U2022-042","Testo","Numero ultima lettera-ricevuta emessa per pagamento quote condominiali.\n(U[anno esercizio]-[stringa di tre lettere che interpetrata come numero sarà incrementata all'emissione della successiva lettera-ricevuta])"]
[]
[0,null,null,0]

{"sheet":"iCONDOMINI","index":4,"n_rows":111,"n_cols":68,"rows_kept":111,"cut":false,"hidden":true,"merged":[]}
["Non variare le celle con sfondo colorato. I dati dei condomini devono essere riportati nelle celle senza sfondo colorato. I dati delle celle delle colonne con intestazione in rosso alla riga 10 sono necessari.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[]
[]
[]
[]
[]
[{"$f":"'iP1'!A5","v":"Condominio \"PROTOTIPO\""}]
[null,null,"CONDOMINI",null,null,null,null,null,null,null,null,null,null,"1° PROPRIETARIO o INTESTATARIO",null,null,null,null,null,null,null,null,"2° PROPRIETARIO o INTESTATARIO",null,null,null,null,null,null,null,null,"3° PROPRIETARIO o INTESTATARIO",null,null,null,null,null,null,null,null,"4° PROPRIETARIO o INTESTATARIO",null,null,null,null,null,null,null,null,"5° PROPRIETARIO o INTESTATARIO",null,null,null,null,null,null,null,null,"6° PROPRIETARIO o INTESTATARIO"]
["N.","DATI IDENTIFICATIVI",null,null,"DATI DI CONTATTO",null,null,null,null,null,null,null,null,"%","NOME","DATI FISCALI",null,null,null,null,"DATI DI CONTATTO",null,"%","NOME","DATI FISCALI",null,null,null,null,"DATI DI CONTATTO",null,"%","NOME","DATI FISCALI",null,null,null,null,"DATI DI CONTATTO",null,"%","NOME","DATI FISCALI",null,null,null,null,"DATI DI CONTATTO",null,"%","NOME","DATI FISCALI",null,null,null,null,"DATI DI CONTATTO",null,"%","NOME","DATI FISCALI",null,null,null,null,"DATI DI CONTATTO"]
[null,"CODICE","DENOMINAZIONE","S","REFERENTE","INDIRIZZO","CAP","CITTÀ","PROV.","TELEFONO","CELLULLARE","INDIRIZZO EMAIL","INDIRIZZO PEC","PROP.","PROPRIO o COMMERCIALE","C.F.","DOMICILIO FISCALE","CAP","CITTÀ","Prov.","TEL./CELL.","INDIRIZZO EMAIL","PROP.","PROPRIO o COMMERCIALE","C.F.","DOMICILIO FISCALE","CAP","CITTÀ","Prov.","TEL./CELL.","INDIRIZZO EMAIL","PROP.","PROPRIO o COMMERCIALE","C.F.","DOMICILIO FISCALE","CAP","CITTÀ","Prov.","TEL./CELL.","INDIRIZZO EMAIL","PROP.","PROPRIO o COMMERCIALE","C.F.","DOMICILIO FISCALE","CAP","CITTÀ","Prov.","TEL./CELL.","INDIRIZZO EMAIL","PROP.","PROPRIO o COMMERCIALE","C.F.","DOMICILIO FISCALE","CAP","CITTÀ","Prov.","TEL./CELL.","INDIRIZZO EMAIL","PROP.","PROPRIO o COMMERCIALE","C.F.","DOMICILIO FISCALE","CAP","CITTÀ","Prov.","TEL./CELL.","INDIRIZZO EMAIL"]
[1,"C01","Condomino01","M",null,"Via Corrado Alvaro  trav. 4 n. 13","89044","LOCRI","RC",null,null,null,null,100,"Condomino01",null,"Via Don Vittorio  trav. 4 n. 13","89044","LOCRI","RC"]
[2,"C02","Condomino02","P","CHIEFARI PIETRO","Viale CUTURELLA  2/D",88068,"SOVERATO","CZ",null,null,null,null,25,"Proprietario02_01",null,"Viale CUTURELLA  2/D",88068,"SOVERATO","CZ",null,null,25,"Proprietario02_02",null,"Viale CUTURELLA  2/D",88068,"SOVERATO","CZ",null,null,25,"Proprietario02_03",null,"Via G. VERDI  51",88060,"S.ANDREA JONIO","CZ",null,null,25,"Proprietario02_04",null,"Via G. VERDI, 51",88060,"S.ANDREA JONIO","CZ"]
[3,"C03","Condomino03","F",null,"Via dei MILLE  86",88068,"SOVERATO","CZ",null,null,null,null,100,"Condomino03",null,"Via dei MILLE  86",88068,"SOVERATO","CZ"]
[4,"C04","Condomino04 S.r.l.","D",null,"Via dei MILLE  16/18",88068,"SOVERATO","CZ",null,null,null,null,100,"Condomino04 S.r.l.",null,"Via dei MILLE  16/18",88068,"SOVERATO","CZ"]
[5,"C05","Condomino05","T",null,"Via dei MILLE  38",88068,"SOVERATO","CZ",null,null,null,null,50,"Proprietario05_01",null,"Via dei MILLE  38",88068,"SOVERATO","CZ",null,null,50,"Proprietario05_02",null,"Via dei MILLE  38","88060","SOVERATO","CZ"]
[6,"C06","Condomino06","M",null,"Via NAZIONALE  255","88060","BADOLATO","CZ",null,null,null,null,100,"Condomino06",null,"Via NAZIONALE  255","88060","BADOLATO","CZ"]
[7,"C07","Condomino07","F",null,"Via dei MILLE  22",88068,"SOVERATO","CZ",null,null,null,null,100,"Condomino07",null,"VIA dei MILLE  22",88068,"SOVERATO","CZ"]
[8,"C08","Eredi Condomino08","P",null,"Via MONTI IBLEI  1",88068,"SOVERATO","CZ",null,null,null,null,50,"Proprietario08_01",null,"Via MONTI IBLEI  1",88068,"SOVERATO","CZ",null,null,50,"Proprietario08_02",null,"VIA MONTI IBLEI  1",88068,"SOVERATO","CZ"]
[9,"C09","Condomino09 S.r.l.","D",null,"Via dei MILLE  86",88068,"SOVERATO","CZ",null,null,null,null,100,"Condomino09 S.r.l.",null,"Via dei MILLE  86",88068,"SOVERATO","CZ"]
[10,"C10","Condomino10","M",null,"Via dei MILLE  22",88068,"SOVERATO","CZ",null,null,null,null,100,"Condomino10",null,"Via dei MILLE  22",88068,"SOVERATO","CZ"]
[11,"C11","Condomino11","F",null,"Via SPASARI  33","88100","CATANZARO","CZ",null,null,null,null,100,"Condomino11",null,"Via SPASARI  33","88100","CATANZARO","CZ"]
[12,"C12","Condomino12","M",null,"Via dei MILLE  30",88068,"SOVERATO","CZ",null,null,null,null,100,"Condomino12",null,"Via dei MILLE  30",88068,"SOVERATO","CZ"]
[13,"C13","Condomino13","M",null,"Via dei MILLE  38",88068,"SOVERATO","CZ",null,null,null,null,100,"Condomino13",null,"Via dei MILLE  38",88068,"SOVERATO","CZ"]
[14,"C14","Condomino14","M",null,"Via dei MILLE  30",88068,"SOVERATO","CZ",null,null,null,null,100,"Condomino14",null,"Via dei MILLE  30",88068,"SOVERATO","CZ"]
[15,"C15","Condomino15","M",null,"Via dei MILLE  20/18",88068,"SOVERATO","CZ",null,null,null,null,100,"Condomino15",null,"Via dei MILLE  20/18",88068,"SOVERATO","CZ"]
[16,"C16","Condomino16","T",null,"Via dei MILLE  30",88068,"SOVERATO","CZ",null,null,null,null,50,"Proprietario16_01",null,"Via dei MILLE  30",88068,"SOVERATO","CZ",null,null,50,"Proprietario16_02",null,"Via dei MILLE  30","88060","SOVERATO","CZ"]
[17,"C17","Condomino17","R",null,"Via dei MILLE  22",88068,"SOVERATO","CZ",null,null,null,null,33.33,"Proprietario17_01",null,"Via dei MILLE  22",88068,"SOVERATO","CZ",null,null,33.33,"Proprietario17_02",null,"Via delle ALPI  30","88100","CATANZARO","CZ",null,null,33.33,"Proprietario17_03",null,"Via delle ALPI 22",88100,"CATANZARO","CZ"]
[18,"C18","Condomino18","F",null,"Viale Bruno BUOZZI  31/A9","00173","ROMA","RM",null,null,null,null,100,"Condomino18",null,"Viale Bruno BUOZZI  31/A9","00173","ROMA","RM"]
[19,"C19","Condomino19","M",null,"Via dei MILLE  38",88068,"SOVERATO","CZ",null,null,null,null,100,"Condomino19",null,"Via dei MILLE  38",88068,"SOVERATO","CZ"]
[20,"C20","Condomino20","M",null,"Via MONTI PELORITANI  3",88068,"SOVERATO","CZ",null,null,null,null,100,"Condomino20",null,"Via MONTI PELORITANI  3",88068,"SOVERATO","CZ"]
[21,"C21","Condomino21","F",null,"Via dei MILLE  30",88068,"SOVERATO","CZ",null,null,null,null,100,"Condomino21",null,"Via dei MILLE  30",88068,"SOVERATO","CZ"]
[22,"C22","Condomino22","F",null,"Via dei MILLE  38",88068,"SOVERATO","CZ",null,null,null,null,100,"Condomino22",null,"Via dei MILLE  38",88068,"SOVERATO","CZ"]
[23,"C23","Condomino23","M",null,"Via dei MILLE 38","88068","SOVERATO","CZ",null,null,null,null,100,"Condomino23",null,"Via dei MILLE  38",88068,"SOVERATO","CZ"]
[24,"C24"]
[25,"C25"]
[26,"C26"]
[27,"C27"]
[28,"C28"]
[29,"C29"]
[30,"C30"]
[31,"C31"]
[32,"C32"]
[33,"C33"]
[34,"C34"]
[35,"C35"]
[36,"C36"]
[37,"C37"]
[38,"C38"]
[39,"C39"]
[40,"C40"]
[41,"C41"]
[42,"C42"]
[43,"C43"]
[44,"C44"]
[45,"C45"]
[46,"C46"]
[47,"C47"]
[48,"C48"]
[49,"C49"]
[50,"C50"]
[51,"C51"]
[52,"C52"]
[53,"C53"]
[54,"C54"]
[55,"C55"]
[56,"C56"]
[57,"C57"]
[58,"C58"]
[59,"C59"]
[60,"C60"]
[61,"C61"]
[62,"C62"]
[63,"C63"]
[64,"C64"]
[65,"C65"]
[66,"C66"]
[67,"C67"]
[68,"C68"]
[69,"C69"]
[70,"C70"]
[71,"C71"]
[72,"C72"]
[73,"C73"]
[74,"C74"]
[75,"C75"]
[76,"C76"]
[77,"C77"]
[78,"C78"]
[79,"C79"]
[80,"C80"]
[81,"C81"]
[82,"C82"]
[83,"C83"]
[84,"C84"]
[85,"C85"]
[86,"C86"]
[87,"C87"]
[88,"C88"]
[89,"C89"]
[90,"C90"]
[91,"C91"]
[92,"C92"]
[93,"C93"]
[94,"C94"]
[95,"C95"]
[96,"C96"]
[97,"C97"]
[98,"C98"]
[99,"C99"]
[]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"iUF","index":5,"n_rows":111,"n_cols":11,"rows_kept":111,"cut":false,"hidden":true,"merged":[]}
["Possono essere variati solo i valori delle celle senza sfondo colorato.\nI dati delle celle delle colonne con intestazione in rosso alla riga 10 sono necessari.",null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[]
[{"$f":"'iP1'!A5","v":"Condominio \"PROTOTIPO\""}]
["UNITÀ FUNZIONALI"]
[]
["IDENTIFICATIVI CONDOMINIALI",null,null,"UBICAZIONE REALE",null,null,null,null,null,"DESTINAZIONE"]
["n° U.F.","Codice Unità\nFunzionale\nCondominiale","Codice Unità\nImmobiliare o Catastale\ncui appartiene","Odonimo","Civico","Edificio","Scala","Piano","Interno","Utilizzazione\nreale"]
[1,"UF01","U01","Via dei MILLE",38,null,"A","S1",null,"GARAGE"]
[2,"UF02","U02","Via dei MILLE",38,null,"A","S1",null,"GARAGE"]
[3,"UF03","U03","Via dei MILLE",38,null,"A","S1",null,"GARAGE"]
[4,"UF04","U04","Via dei MILLE",38,null,"A","S1",null,"GARAGE"]
[5,"UF05","U05","Via dei MILLE",38,null,"A","S1",null,"GARAGE"]
[6,"UF06","U06","Via dei MILLE",38,null,"A","S1",null,"GARAGE"]
[7,"UF07","U07","Via dei MILLE",30,null,"B","S1",null,"GARAGE"]
[8,"UF08","U08","Via dei MILLE",30,null,"B","S1",null,"GARAGE"]
[9,"UF09","U09","Via dei MILLE",30,null,"B","S1",null,"GARAGE"]
[10,"UF10","U10","Via dei MILLE",30,null,"B","S1",null,"GARAGE"]
[11,"UF11","U11","Via dei MILLE",30,null,"B","S1",null,"GARAGE"]
[12,"UF12","U12","Via dei MILLE",30,null,"B","S1",null,"GARAGE"]
[13,"UF13","U13","Via dei MILLE",22,null,"C","S1",null,"GARAGE"]
[14,"UF14","U14","Via dei MILLE",22,null,"C","S1",null,"GARAGE"]
[15,"UF15","U15","Via dei MILLE",22,null,"C","S1",null,"GARAGE"]
[16,"UF16","U16","Via dei MILLE",22,null,"C","S1",null,"GARAGE"]
[17,"UF17","U17","Via dei MILLE",22,null,"C","S1",null,"GARAGE"]
[18,"UF18","U18","Via dei MILLE",38,null,"A","S1",null,"DEPOSITO"]
[19,"UF19","U19","Via dei MILLE",38,null,"A","S1",null,"DEPOSITO"]
[20,"UF20","U20","Via dei MILLE",30,null,"B","S1",null,"DEPOSITO"]
[21,"UF21","U21","Via dei MILLE",30,null,"B","S1",null,"DEPOSITO"]
[22,"UF22","U22","Via dei MILLE",22,null,"C","S1",null,"DEPOSITO"]
[23,"UF23","U23","Via dei MILLE",22,null,"C","S1",null,"DEPOSITO"]
[24,"UF24","U24","Via dei MILLE",38,null,"A","PT",null,"NEGOZIO"]
[25,"UF25","U25","Via dei MILLE",38,null,"A","PT",null,"NEGOZIO"]
[26,"UF26","U26","Via dei MILLE",30,null,"B","PT",null,"NEGOZIO"]
[27,"UF27","U27","Via dei MILLE",30,null,"B","PT",null,"NEGOZIO"]
[28,"UF28","U28","Via dei MILLE",22,null,"C","PT",null,"NEGOZIO"]
[29,"UF29","U29","Via dei MILLE",38,null,"A",1,1,"APPARTAMENTO"]
[30,"UF30","U30","Via dei MILLE",38,null,"A",1,2,"APPARTAMENTO"]
[31,"UF31","U04","Via dei MILLE",38,null,"A",2,3,"APPARTAMENTO"]
[32,"UF32","U31","Via dei MILLE",38,null,"A",2,4,"APPARTAMENTO"]
[33,"UF33","U32","Via dei MILLE",38,null,"A",3,5,"APPARTAMENTO"]
[34,"UF34","U33","Via dei MILLE",38,null,"A",3,6,"APPARTAMENTO"]
[35,"UF35","U34","Via dei MILLE",30,null,"B",1,1,"APPARTAMENTO"]
[36,"UF36","U35","Via dei MILLE",30,null,"B",1,2,"APPARTAMENTO"]
[37,"UF37","U36","Via dei MILLE",30,null,"B",2,3,"APPARTAMENTO"]
[38,"UF38","U37","Via dei MILLE",30,null,"B",2,4,"APPARTAMENTO"]
[39,"UF39","U38","Via dei MILLE",30,null,"B",3,5,"APPARTAMENTO"]
[40,"UF40","U39","Via dei MILLE",30,null,"B",3,6,"APPARTAMENTO"]
[41,"UF41","U40","Via dei MILLE",22,null,"C",1,1,"APPARTAMENTO"]
[42,"UF42","U41","Via dei MILLE",22,null,"C",1,2,"APPARTAMENTO"]
[43,"UF43","U42","Via dei MILLE",22,null,"C",2,3,"APPARTAMENTO"]
[44,"UF44","U43","Via dei MILLE",22,null,"C",2,4,"APPARTAMENTO"]
[45,"UF45","U44","Via dei MILLE",22,null,"C",3,5,"APPARTAMENTO"]
[46,"UF46","U45","Via dei MILLE",38,null,"A",4,7,"SOFFITTA"]
[47,"UF47","U46","Via dei MILLE",30,null,"B",4,6,"SOFFITTA"]
[48,"UF48"]
[49,"UF49"]
[50,"UF50"]
[51,"UF51"]
[52,"UF52"]
[53,"UF53"]
[54,"UF54"]
[55,"UF55"]
[56,"UF56"]
[57,"UF57"]
[58,"UF58"]
[59,"UF59"]
[60,"UF60"]
[61,"UF61"]
[62,"UF62"]
[63,"UF63"]
[64,"UF64"]
[65,"UF65"]
[66,"UF66"]
[67,"UF67"]
[68,"UF68"]
[69,"UF69"]
[70,"UF70"]
[71,"UF71"]
[72,"UF72"]
[73,"UF73"]
[74,"UF74"]
[75,"UF75"]
[76,"UF76"]
[77,"UF77"]
[78,"UF78"]
[79,"UF79"]
[80,"UF80"]
[81,"UF81"]
[82,"UF82"]
[83,"UF83"]
[84,"UF84"]
[85,"UF85"]
[86,"UF86"]
[87,"UF87"]
[88,"UF88"]
[89,"UF89"]
[90,"UF90"]
[91,"UF91"]
[92,"UF92"]
[93,"UF93"]
[94,"UF94"]
[95,"UF95"]
[96,"UF96"]
[97,"UF97"]
[98,"UF98"]
[99,"UF99"]
[]
[0,null,null,null,null,null,null,null,null,null,0]

{"sheet":"iUI","index":6,"n_rows":111,"n_cols":23,"rows_kept":111,"cut":false,"hidden":true,"merged":[[7,0,7,21]]}
["Possono essere variati solo i valori delle celle senza sfondo colorato.I dati delle celle delle colonne con intestazione in rosso alla riga 10 sono necessari.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[]
[{"$f":"'iP1'!A5","v":"Condominio \"PROTOTIPO\""}]
["UNITÀ IMMOBILIARI o CATASTALI"]
[]
["IDENTIFICATIVI\nCONDOMINIALI",null,null,"PROPRIETÀ",null,"IDENTIFICATIVI CATASTALI",null,null,null,null,null,null,null,null,null,"UBICAZIONE\nCATASTALE",null,null,null,null,null,"DESTINAZIONE\nCATASTALE"]
["n° U.I.","Codice\nUnità Immobiliare\no Catastale\n","Unità\nFunzionali\ncostituenti","Codice Condomino\nProprietario","Condomino","Codice Catastale\nComune","Foglio","Particella","Subalterno","Zona Censuaria","Categoria","Classe","Consistenza\n(vani)","Consistenza\n(mq)","Rendita\n(euro)","Odonimo","Civico","Edificio","Scala","Piano","Interno","Utilizzazione\nCatastale"]
[1,"U01","UF01","C19",{"$f":"IF(D11<>\"\",IFERROR(VLOOKUP(D11,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":"Condomino19"},"I872",2,326,69,"U","C/6","2",null,25,24.53,"Via dei MILLE",null,null,null,"P1S1",null,"GARAGE"]
[2,"U02","UF02","C22",{"$f":"IF(D12<>\"\",IFERROR(VLOOKUP(D12,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":"Condomino22"},"I872",2,326,70,"U","C/6","2",null,25,24.53,"Via dei MILLE",null,null,null,"S1",null,"GARAGE"]
[3,"U03","UF03","C05",{"$f":"IF(D13<>\"\",IFERROR(VLOOKUP(D13,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":"Condomino05"},"I872",2,326,38,"U","C/6","1",null,26,"21,48","Via dei MILLE",null,null,null,"S1",null,"GARAGE"]
[4,"U04","UF04+UF31","C20",{"$f":"IF(D14<>\"\",IFERROR(VLOOKUP(D14,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":"Condomino20"},"I872",2,326,75,"U","A/2","U","7,5",null,426.08,"Via dei MILLE",null,null,null,"S1-P2",2,"ABITAZIONE"]
[5,"U05","UF05","C11",{"$f":"IF(D15<>\"\",IFERROR(VLOOKUP(D15,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":"Condomino11"},"I872",2,326,40,"U","C/6","1",null,27,"22,31","Via dei MILLE",null,null,null,"S1",null,"GARAGE"]
[6,"U06","UF06","C13",{"$f":"IF(D16<>\"\",IFERROR(VLOOKUP(D16,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":"Condomino13"},"I872",2,326,41,"U","C/6","6",null,23,45.14,"Via dei MILLE",null,null,null,"S1",null,"GARAGE"]
[7,"U07","UF07","C12",{"$f":"IF(D17<>\"\",IFERROR(VLOOKUP(D17,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":"Condomino12"},"I872",2,326,42,"U","C/6","1",null,25,20.66,"Via dei MILLE",null,null,null,"S1",null,"GARAGE"]
[8,"U08","UF08","C18",{"$f":"IF(D18<>\"\",IFERROR(VLOOKUP(D18,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":"Condomino18"},"I872",2,326,43,"U","C/6","1",null,26,21.48,"Via dei MILLE",null,null,null,"S1",null,"GARAGE"]
[9,"U09","UF09","C09",{"$f":"IF(D19<>\"\",IFERROR(VLOOKUP(D19,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":"Condomino09 S.r.l."},"I872",2,326,44,"U","C/6","1",null,26,21.48,"Via dei MILLE",null,null,null,"S1",null,"GARAGE"]
[10,"U10","UF10","C02",{"$f":"IF(D20<>\"\",IFERROR(VLOOKUP(D20,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":"Condomino02"},"I872",2,326,45,"U","C/6","1",null,28,21.48,"Via DROSI, 30",null,null,null,"S1",null,"GARAGE"]
[11,"U11","UF11","C21",{"$f":"IF(D21<>\"\",IFERROR(VLOOKUP(D21,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":"Condomino21"},"I872",2,326,46,"U","C/6","1",null,30,24.79,"Via dei MILLE",null,null,null,"S1",null,"GARAGE"]
[12,"U12","UF12","C16",{"$f":"IF(D22<>\"\",IFERROR(VLOOKUP(D22,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":"Condomino16"},"I872",2,326,47,"U","C/6","1",null,26,21.48,"Via dei MILLE",null,null,null,"S1",null,"GARAGE"]
[13,"U13","UF13","C17",{"$f":"IF(D23<>\"\",IFERROR(VLOOKUP(D23,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":"Condomino17"},"I872",2,326,48,"U","C/6","1",null,25,20.66,"Via dei MILLE",null,null,null,"S1",null,"GARAGE"]
[14,"U14","UF14","C06",{"$f":"IF(D24<>\"\",IFERROR(VLOOKUP(D24,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":"Condomino06"},"I872",2,326,49,"U","C/6","1",null,27,22.31,"Via dei MILLE",null,null,null,"S1",null,"GARAGE"]
[15,"U15","UF15","C07",{"$f":"IF(D25<>\"\",IFERROR(VLOOKUP(D25,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":"Condomino07"},"I872",2,326,50,"U","C/6","7",null,26,60.43,"Via dei MILLE",null,null,null,"S1",null,"GARAGE"]
[16,"U16","UF16","C01",{"$f":"IF(D26<>\"\",IFERROR(VLOOKUP(D26,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":"Condomino01"},"I872",2,326,51,"U","C/6","1",null,27,22.31,"Via dei MILLE",null,null,null,"S1",null,"GARAGE"]
[17,"U17","UF17","C10",{"$f":"IF(D27<>\"\",IFERROR(VLOOKUP(D27,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":"Condomino10"},"I872",2,326,64,"U","C/6",null,null,104,85.94,"Via dei MILLE",null,null,null,"S1",null,"GARAGE"]
[18,"U18","UF18","C09",{"$f":"IF(D28<>\"\",IFERROR(VLOOKUP(D28,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":"Condomino09 S.r.l."},"I872",2,326,68,"U","C/2","1",null,84,91.1,"Via dei MILLE",null,null,null,"S1",null,"MAGAZZINO"]
[19,"U19","UF19","C04",{"$f":"IF(D29<>\"\",IFERROR(VLOOKUP(D29,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":"Condomino04 S.r.l."},"I872",2,326,29,"U","C/2","1",null,61,66.16,"Via dei MILLE",null,null,null,"S1",null,"MAGAZZINO"]
[20,"U20","UF20","C04",{"$f":"IF(D30<>\"\",IFERROR(VLOOKUP(D30,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":"Condomino04 S.r.l."},"I872",2,326,67,"U","C/2","1",null,116,125.81,"Via dei MILLE",null,null,null,"S1",null,"MAGAZZINO"]
[21,"U21","UF21","C03",{"$f":"IF(D31<>\"\",IFERROR(VLOOKUP(D31,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":"Condomino03"},"I872",2,326,66,"U","C/2","1",null,61,66.16,"Via dei MILLE",null,null,null,"S1",null,"MAGAZZINO"]
[22,"U22","UF22","C03",{"$f":"IF(D32<>\"\",IFERROR(VLOOKUP(D32,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":"Condomino03"},"I872",2,326,34,"U","C/2","1",null,86,93.27,"Via dei MILLE",null,null,null,"S1",null,"MAGAZZINO"]
[23,"U23","UF23","C15",{"$f":"IF(D33<>\"\",IFERROR(VLOOKUP(D33,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":"Condomino15"},"I872",2,326,65,"U","C/2","1",null,84,91.1,"Via dei MILLE",null,null,null,"S1",null,"MAGAZZINO"]
[24,"U24","UF24","C09",{"$f":"IF(D34<>\"\",IFERROR(VLOOKUP(D34,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":"Condomino09 S.r.l."},"I872",2,326,58,"U","C/1","2",null,116,1102.33,"Via dei MILLE",null,null,null,"PT",null,"NEGOZIO"]
[25,"U25","UF25","C13",{"$f":"IF(D35<>\"\",IFERROR(VLOOKUP(D35,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":"Condomino13"},"I872",2,326,76,"U","A/10","U","3,5",null,343.44,"Via dei MILLE",null,null,null,"PT",null,"STUDIO"]
[26,"U26","UF26","C04",{"$f":"IF(D36<>\"\",IFERROR(VLOOKUP(D36,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":"Condomino04 S.r.l."},"I872",2,326,60,"U","C/1","2",null,122,1159.3399999999999,"Via dei MILLE",34,null,null,"PT",null,"NEGOZIO"]
[27,"U27","UF27","C23",{"$f":"IF(D37<>\"\",IFERROR(VLOOKUP(D37,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":"Condomino23"},"I872",2,326,61,"U","C/1","2",null,161,1529.95,"Via dei MILLE",null,null,null,"PT",null,"NEGOZIO"]
[28,"U28","UF28","C15",{"$f":"IF(D38<>\"\",IFERROR(VLOOKUP(D38,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":"Condomino15"},"I872",2,326,62,"U","C/1","2",null,140,1330.39,"Via dei MILLE",null,null,null,"PT",null,"NEGOZIO"]
[29,"U29","UF29","C05",{"$f":"IF(D39<>\"\",IFERROR(VLOOKUP(D39,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":"Condomino05"},"I872",2,326,7,"U","A/2","U","7",null,"397,67","Via dei MILLE",null,null,null,"P1",1,"ABITAZIONE"]
[30,"U30","UF30","C13",{"$f":"IF(D40<>\"\",IFERROR(VLOOKUP(D40,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":"Condomino13"},"I872",2,326,8,"U","A/2","U","6,5",null,369.27,"Via dei MILLE",null,null,null,"P1",2,"ABITAZIONE"]
[31,"U31","UF32","C11",{"$f":"IF(D41<>\"\",IFERROR(VLOOKUP(D41,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":"Condomino11"},"I872",2,326,10,"U","A/2","U","6",null,340.86,"Via dei MILLE",null,null,null,"P2",4,"ABITAZIONE"]
[32,"U32","UF33","C19",{"$f":"IF(D42<>\"\",IFERROR(VLOOKUP(D42,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":"Condomino19"},"I872",2,326,79,"U","A/2","U","6,5",null,369.27,"Via dei MILLE",null,null,null,"P3-P4",5,"ABITAZIONE"]
[33,"U33","UF34","C22",{"$f":"IF(D43<>\"\",IFERROR(VLOOKUP(D43,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":"Condomino22"},"I872",2,326,80,"U","A/3","2","6",null,189.02,"Via dei MILLE",null,null,null,"P3",6,"ABITAZIONE"]
[34,"U34","UF35","C21",{"$f":"IF(D44<>\"\",IFERROR(VLOOKUP(D44,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":"Condomino21"},"I872",2,326,14,"U","A/2","U","6",null,340.86,"Via dei MILLE",null,null,null,"P1",1,"ABITAZIONE"]
[35,"U35","UF36","C18",{"$f":"IF(D45<>\"\",IFERROR(VLOOKUP(D45,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":"Condomino18"},"I872",2,326,15,"U","A/2","U","6",null,340.86,"Via dei MILLE",null,null,null,"P1",2,"ABITAZIONE"]
[36,"U36","UF37","C14",{"$f":"IF(D46<>\"\",IFERROR(VLOOKUP(D46,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":"Condomino14"},"I872",2,326,16,"U","A/2","U","5,5",null,312.45999999999998,"Via dei MILLE",null,null,null,"P1",2,"ABITAZIONE"]
[37,"U37","UF38","C02",{"$f":"IF(D47<>\"\",IFERROR(VLOOKUP(D47,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":"Condomino02"},"I872",2,326,17,"U","A/3","4","4",null,171.46,"Via dei MILLE",null,null,null,"P2",4,"ABITAZIONE"]
[38,"U38","UF39","C16",{"$f":"IF(D48<>\"\",IFERROR(VLOOKUP(D48,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":"Condomino16"},"I872",2,326,83,"U","A/2","U","6",null,340.86,"Via dei MILLE",null,null,null,"P3",4,"ABITAZIONE"]
[39,"U39","UF40","C12",{"$f":"IF(D49<>\"\",IFERROR(VLOOKUP(D49,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":"Condomino12"},"I872",2,326,81,"U","A/2","U","6",null,340.86,"Via dei MILLE",null,null,null,"P3-P4",6,"ABITAZIONE"]
[40,"U40","UF41","C06",{"$f":"IF(D50<>\"\",IFERROR(VLOOKUP(D50,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":"Condomino06"},"I872",2,326,21,"U","A/2","U","6",null,340.86,"Via dei MILLE",null,null,null,"P1",1,"ABITAZIONE"]
[41,"U41","UF42","C07",{"$f":"IF(D51<>\"\",IFERROR(VLOOKUP(D51,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":"Condomino07"},"I872",2,326,22,"U","A/2","U","7",null,397.67,"Via dei MILLE","snc",null,null,"P1",4,"ABITAZIONE"]
[42,"U42","UF43","C17",{"$f":"IF(D52<>\"\",IFERROR(VLOOKUP(D52,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":"Condomino17"},"I872",2,326,23,"U","A/1","U","6",null,557.77,"Via dei MILLE",null,null,null,"P2",3,"ABITAZIONE"]
[43,"U43","UF44","C01",{"$f":"IF(D53<>\"\",IFERROR(VLOOKUP(D53,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":"Condomino01"},"I872",2,326,24,"U","A/2","U","6,5",null,369.27,"Via dei MILLE","snc",null,null,"P2",4,"ABITAZIONE"]
[44,"U44","UF45","C10",{"$f":"IF(D54<>\"\",IFERROR(VLOOKUP(D54,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":"Condomino10"},"I872",2,326,82,"U","A/2","U","9,5",null,539.70000000000005,"Via dei MILLE",null,null,null,"P3-P4",5,"ABITAZIONE"]
[45,"U45","UF46","C08",{"$f":"IF(D55<>\"\",IFERROR(VLOOKUP(D55,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":"Eredi Condomino08"},"I872",2,326,73,"U","C/2","1",null,61,66.16,"Via dei MILLE",null,null,null,"P4",null,"SOFFITTA"]
[46,"U46","UF47","C12",{"$f":"IF(D56<>\"\",IFERROR(VLOOKUP(D56,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":"Condomino12"},"I872",2,326,78,"U","C/2","2",null,24,30.99,"Via dei MILLE",null,null,null,"P4",null,"SOFFITTA"]
[47,"U47",null,null,{"$f":"IF(D57<>\"\",IFERROR(VLOOKUP(D57,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[48,"U48",null,null,{"$f":"IF(D58<>\"\",IFERROR(VLOOKUP(D58,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[49,"U49",null,null,{"$f":"IF(D59<>\"\",IFERROR(VLOOKUP(D59,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[50,"U50",null,null,{"$f":"IF(D60<>\"\",IFERROR(VLOOKUP(D60,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[51,"U51",null,null,{"$f":"IF(D61<>\"\",IFERROR(VLOOKUP(D61,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[52,"U52",null,null,{"$f":"IF(D62<>\"\",IFERROR(VLOOKUP(D62,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[53,"U53",null,null,{"$f":"IF(D63<>\"\",IFERROR(VLOOKUP(D63,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[54,"U54",null,null,{"$f":"IF(D64<>\"\",IFERROR(VLOOKUP(D64,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[55,"U55",null,null,{"$f":"IF(D65<>\"\",IFERROR(VLOOKUP(D65,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[56,"U56",null,null,{"$f":"IF(D66<>\"\",IFERROR(VLOOKUP(D66,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[57,"U57",null,null,{"$f":"IF(D67<>\"\",IFERROR(VLOOKUP(D67,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[58,"U58",null,null,{"$f":"IF(D68<>\"\",IFERROR(VLOOKUP(D68,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[59,"U59",null,null,{"$f":"IF(D69<>\"\",IFERROR(VLOOKUP(D69,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[60,"U60",null,null,{"$f":"IF(D70<>\"\",IFERROR(VLOOKUP(D70,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[61,"U61",null,null,{"$f":"IF(D71<>\"\",IFERROR(VLOOKUP(D71,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[62,"U62",null,null,{"$f":"IF(D72<>\"\",IFERROR(VLOOKUP(D72,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[63,"U63",null,null,{"$f":"IF(D73<>\"\",IFERROR(VLOOKUP(D73,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[64,"U64",null,null,{"$f":"IF(D74<>\"\",IFERROR(VLOOKUP(D74,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[65,"U65",null,null,{"$f":"IF(D75<>\"\",IFERROR(VLOOKUP(D75,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[66,"U66",null,null,{"$f":"IF(D76<>\"\",IFERROR(VLOOKUP(D76,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[67,"U67",null,null,{"$f":"IF(D77<>\"\",IFERROR(VLOOKUP(D77,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[68,"U68",null,null,{"$f":"IF(D78<>\"\",IFERROR(VLOOKUP(D78,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[69,"U69",null,null,{"$f":"IF(D79<>\"\",IFERROR(VLOOKUP(D79,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[70,"U70",null,null,{"$f":"IF(D80<>\"\",IFERROR(VLOOKUP(D80,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[71,"U71",null,null,{"$f":"IF(D81<>\"\",IFERROR(VLOOKUP(D81,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[72,"U72",null,null,{"$f":"IF(D82<>\"\",IFERROR(VLOOKUP(D82,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[73,"U73",null,null,{"$f":"IF(D83<>\"\",IFERROR(VLOOKUP(D83,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[74,"U74",null,null,{"$f":"IF(D84<>\"\",IFERROR(VLOOKUP(D84,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[75,"U75",null,null,{"$f":"IF(D85<>\"\",IFERROR(VLOOKUP(D85,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[76,"U76",null,null,{"$f":"IF(D86<>\"\",IFERROR(VLOOKUP(D86,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[77,"U77",null,null,{"$f":"IF(D87<>\"\",IFERROR(VLOOKUP(D87,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[78,"U78",null,null,{"$f":"IF(D88<>\"\",IFERROR(VLOOKUP(D88,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[79,"U79",null,null,{"$f":"IF(D89<>\"\",IFERROR(VLOOKUP(D89,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[80,"U80",null,null,{"$f":"IF(D90<>\"\",IFERROR(VLOOKUP(D90,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[81,"U81",null,null,{"$f":"IF(D91<>\"\",IFERROR(VLOOKUP(D91,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[82,"U82",null,null,{"$f":"IF(D92<>\"\",IFERROR(VLOOKUP(D92,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[83,"U83",null,null,{"$f":"IF(D93<>\"\",IFERROR(VLOOKUP(D93,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[84,"U84",null,null,{"$f":"IF(D94<>\"\",IFERROR(VLOOKUP(D94,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[85,"U85",null,null,{"$f":"IF(D95<>\"\",IFERROR(VLOOKUP(D95,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[86,"U86",null,null,{"$f":"IF(D96<>\"\",IFERROR(VLOOKUP(D96,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[87,"U87",null,null,{"$f":"IF(D97<>\"\",IFERROR(VLOOKUP(D97,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[88,"U88",null,null,{"$f":"IF(D98<>\"\",IFERROR(VLOOKUP(D98,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[89,"U89",null,null,{"$f":"IF(D99<>\"\",IFERROR(VLOOKUP(D99,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[90,"U90",null,null,{"$f":"IF(D100<>\"\",IFERROR(VLOOKUP(D100,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[91,"U91",null,null,{"$f":"IF(D101<>\"\",IFERROR(VLOOKUP(D101,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[92,"U92",null,null,{"$f":"IF(D102<>\"\",IFERROR(VLOOKUP(D102,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[93,"U93",null,null,{"$f":"IF(D103<>\"\",IFERROR(VLOOKUP(D103,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[94,"U94",null,null,{"$f":"IF(D104<>\"\",IFERROR(VLOOKUP(D104,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[95,"U95"]
[96,"U96",null,null,{"$f":"IF(D106<>\"\",IFERROR(VLOOKUP(D106,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[97,"U97",null,null,{"$f":"IF(D107<>\"\",IFERROR(VLOOKUP(D107,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[98,"U98",null,null,{"$f":"IF(D108<>\"\",IFERROR(VLOOKUP(D108,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[99,"U99",null,null,{"$f":"IF(D109<>\"\",IFERROR(VLOOKUP(D109,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\"),\"\")","v":""}]
[]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"iTABUF","index":7,"n_rows":111,"n_cols":14,"rows_kept":111,"cut":false,"hidden":true,"merged":[[8,0,9,0],[8,1,9,1],[8,2,9,2]]}
["Possono essere variati solo i valori delle celle senza sfondo colorato.",null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[]
[]
[{"$f":"'iP1'!A5","v":"Condominio \"PROTOTIPO\""}]
["TABELLE MILLESIMALI per UNITÀ FUNZIONALI"]
["n° U.F.","Codice Unità\nFunzionale","Codice Unità\nImmobiliare\ncui appartiene","Tabella A","Tabella B","Tabella C","Tabella D","Tabella E","Tabella F","Tabella G","Tabella H","Tabella I","Tabella J"]
[null,null,null,"GENERALE"," Scala A-38","Scala B-30","Scala C-22","PORTICO","TUNNEL"]
[1,{"$f":"iUF!B11","v":"UF01"},{"$f":"IF(iUF!C11<>\"\",iUF!C11,\"\")","v":"U01"},1.4961,29,null,null,null,25]
[2,{"$f":"iUF!B12","v":"UF02"},{"$f":"IF(iUF!C12<>\"\",iUF!C12,\"\")","v":"U02"},1.4961,29,null,null,null,25]
[3,{"$f":"iUF!B13","v":"UF03"},{"$f":"IF(iUF!C13<>\"\",iUF!C13,\"\")","v":"U03"},1.5857000000000001,29,null,null,null,25]
[4,{"$f":"iUF!B14","v":"UF04"},{"$f":"IF(iUF!C14<>\"\",iUF!C14,\"\")","v":"U04"},1.5618000000000001,29,null,null,null,25]
[5,{"$f":"iUF!B15","v":"UF05"},{"$f":"IF(iUF!C15<>\"\",iUF!C15,\"\")","v":"U05"},1.5916999999999999,29,null,null,null,25]
[6,{"$f":"iUF!B16","v":"UF06"},{"$f":"IF(iUF!C16<>\"\",iUF!C16,\"\")","v":"U06"},1.5081,29,null,null,null,25]
[7,{"$f":"iUF!B17","v":"UF07"},{"$f":"IF(iUF!C17<>\"\",iUF!C17,\"\")","v":"U07"},1.5379,null,28,null,null,25]
[8,{"$f":"iUF!B18","v":"UF08"},{"$f":"IF(iUF!C18<>\"\",iUF!C18,\"\")","v":"U08"},1.5618000000000001,null,28,null,null,25]
[9,{"$f":"iUF!B19","v":"UF09"},{"$f":"IF(iUF!C19<>\"\",iUF!C19,\"\")","v":"U09"},1.5618000000000001,null,28,null,null,25]
[10,{"$f":"iUF!B20","v":"UF10"},{"$f":"IF(iUF!C20<>\"\",iUF!C20,\"\")","v":"U10"},1.6662999999999999,null,28,null,null,25]
[11,{"$f":"iUF!B21","v":"UF11"},{"$f":"IF(iUF!C21<>\"\",iUF!C21,\"\")","v":"U11"},1.6155999999999999,null,28,null,null,25]
[12,{"$f":"iUF!B22","v":"UF12"},{"$f":"IF(iUF!C22<>\"\",iUF!C22,\"\")","v":"U12"},1.5379,null,28,null,null,25]
[13,{"$f":"iUF!B23","v":"UF13"},{"$f":"IF(iUF!C23<>\"\",iUF!C23,\"\")","v":"U13"},1.6155999999999999,null,null,37,null,25]
[14,{"$f":"iUF!B24","v":"UF14"},{"$f":"IF(iUF!C24<>\"\",iUF!C24,\"\")","v":"U14"},1.5857000000000001,null,null,37,null,25]
[15,{"$f":"iUF!B25","v":"UF15"},{"$f":"IF(iUF!C25<>\"\",iUF!C25,\"\")","v":"U15"},1.5081,null,null,37,null,25]
[16,{"$f":"iUF!B26","v":"UF16"},{"$f":"IF(iUF!C26<>\"\",iUF!C26,\"\")","v":"U16"},1.6155999999999999,null,null,37,null,25]
[17,{"$f":"iUF!B27","v":"UF17"},{"$f":"IF(iUF!C27<>\"\",iUF!C27,\"\")","v":"U17"},6.1486999999999998,null,null,39,null,102]
[18,{"$f":"iUF!B28","v":"UF18"},{"$f":"IF(iUF!C28<>\"\",iUF!C28,\"\")","v":"U18"},3.7850999999999999,30,null,null,null,85]
[19,{"$f":"iUF!B29","v":"UF19"},{"$f":"IF(iUF!C29<>\"\",iUF!C29,\"\")","v":"U19"},2.7324000000000002,30,null,null,null,62]
[20,{"$f":"iUF!B30","v":"UF20"},{"$f":"IF(iUF!C30<>\"\",iUF!C30,\"\")","v":"U20"},5.1961000000000004,null,32,null,null,117]
[21,{"$f":"iUF!B31","v":"UF21"},{"$f":"IF(iUF!C31<>\"\",iUF!C31,\"\")","v":"U21"},3.8696999999999999,null,31,null,null,87]
[22,{"$f":"iUF!B32","v":"UF22"},{"$f":"IF(iUF!C32<>\"\",iUF!C32,\"\")","v":"U22"},2.7547999999999999,null,null,39,null,62]
[23,{"$f":"iUF!B33","v":"UF23"},{"$f":"IF(iUF!C33<>\"\",iUF!C33,\"\")","v":"U23"},3.7850999999999999,null,null,40,null,85]
[24,{"$f":"iUF!B34","v":"UF24"},{"$f":"IF(iUF!C34<>\"\",iUF!C34,\"\")","v":"U24"},46.326799999999999,null,null,null,100]
[25,{"$f":"iUF!B35","v":"UF25"},{"$f":"IF(iUF!C35<>\"\",iUF!C35,\"\")","v":"U25"},23.342600000000001,null,null,null,100]
[26,{"$f":"iUF!B36","v":"UF26"},{"$f":"IF(iUF!C36<>\"\",iUF!C36,\"\")","v":"U26"},48.357500000000002,null,null,null,100]
[27,{"$f":"iUF!B37","v":"UF27"},{"$f":"IF(iUF!C37<>\"\",iUF!C37,\"\")","v":"U27"},64.144800000000004,null,null,null,100]
[28,{"$f":"iUF!B38","v":"UF28"},{"$f":"IF(iUF!C38<>\"\",iUF!C38,\"\")","v":"U28"},55.594200000000001,null,null,null,100]
[29,{"$f":"iUF!B39","v":"UF29"},{"$f":"IF(iUF!C39<>\"\",iUF!C39,\"\")","v":"U29"},43.244,104,null,null,27.777999999999999]
[30,{"$f":"iUF!B40","v":"UF30"},{"$f":"IF(iUF!C40<>\"\",iUF!C40,\"\")","v":"U30"},39.333500000000001,97,null,null,27.777999999999999]
[31,{"$f":"iUF!B41","v":"UF31"},{"$f":"IF(iUF!C41<>\"\",iUF!C41,\"\")","v":"U04"},41.949399999999997,127,null,null,27.777999999999999]
[32,{"$f":"iUF!B42","v":"UF32"},{"$f":"IF(iUF!C42<>\"\",iUF!C42,\"\")","v":"U31"},36.135199999999998,116,null,null,27.777999999999999]
[33,{"$f":"iUF!B43","v":"UF33"},{"$f":"IF(iUF!C43<>\"\",iUF!C43,\"\")","v":"U32"},49.031399999999998,168,null,null,27.777999999999999]
[34,{"$f":"iUF!B44","v":"UF34"},{"$f":"IF(iUF!C44<>\"\",iUF!C44,\"\")","v":"U33"},30.388200000000001,128,null,null,27.777999999999999]
[35,{"$f":"iUF!B45","v":"UF35"},{"$f":"IF(iUF!C45<>\"\",iUF!C45,\"\")","v":"U34"},39.436500000000002,null,114,null,27.777999999999999]
[36,{"$f":"iUF!B46","v":"UF36"},{"$f":"IF(iUF!C46<>\"\",iUF!C46,\"\")","v":"U35"},31.844000000000001,null,96,null,27.777999999999999]
[37,{"$f":"iUF!B47","v":"UF37"},{"$f":"IF(iUF!C47<>\"\",iUF!C47,\"\")","v":"U36"},29.873000000000001,null,115,null,27.777999999999999]
[38,{"$f":"iUF!B48","v":"UF38"},{"$f":"IF(iUF!C48<>\"\",iUF!C48,\"\")","v":"U37"},30.2851,null,116,null,27.777999999999999]
[39,{"$f":"iUF!B49","v":"UF39"},{"$f":"IF(iUF!C49<>\"\",iUF!C49,\"\")","v":"U38"},39.741100000000003,null,167,null,27.777999999999999]
[40,{"$f":"iUF!B50","v":"UF40"},{"$f":"IF(iUF!C50<>\"\",iUF!C50,\"\")","v":"U39"},29.089099999999998,null,137,null,27.777999999999999]
[41,{"$f":"iUF!B51","v":"UF41"},{"$f":"IF(iUF!C51<>\"\",iUF!C51,\"\")","v":"U40"},36.578699999999998,null,null,98,27.777999999999999]
[42,{"$f":"iUF!B52","v":"UF42"},{"$f":"IF(iUF!C52<>\"\",iUF!C52,\"\")","v":"U41"},43.960700000000003,null,null,112,27.777999999999999]
[43,{"$f":"iUF!B53","v":"UF43"},{"$f":"IF(iUF!C53<>\"\",iUF!C53,\"\")","v":"U42"},36.8429,null,null,130,27.777999999999999]
[44,{"$f":"iUF!B54","v":"UF44"},{"$f":"IF(iUF!C54<>\"\",iUF!C54,\"\")","v":"U43"},40.372700000000002,null,null,137,27.777999999999999]
[45,{"$f":"iUF!B55","v":"UF45"},{"$f":"IF(iUF!C55<>\"\",iUF!C55,\"\")","v":"U44"},81.305199999999999,null,null,257,27.777999999999999]
[46,{"$f":"iUF!B56","v":"UF46"},{"$f":"IF(iUF!C56<>\"\",iUF!C56,\"\")","v":"U45"},16.851900000000001,26,null,null,27.774000000000001]
[47,{"$f":"iUF!B57","v":"UF47"},{"$f":"IF(iUF!C57<>\"\",iUF!C57,\"\")","v":"U46"},12.6538,null,24]
[48,{"$f":"iUF!B58","v":"UF48"},{"$f":"IF(iUF!C58<>\"\",iUF!C58,\"\")","v":""}]
[49,{"$f":"iUF!B59","v":"UF49"},{"$f":"IF(iUF!C59<>\"\",iUF!C59,\"\")","v":""}]
[50,{"$f":"iUF!B60","v":"UF50"},{"$f":"IF(iUF!C60<>\"\",iUF!C60,\"\")","v":""}]
[51,{"$f":"iUF!B61","v":"UF51"},{"$f":"IF(iUF!C61<>\"\",iUF!C61,\"\")","v":""}]
[52,{"$f":"iUF!B62","v":"UF52"},{"$f":"IF(iUF!C62<>\"\",iUF!C62,\"\")","v":""}]
[53,{"$f":"iUF!B63","v":"UF53"},{"$f":"IF(iUF!C63<>\"\",iUF!C63,\"\")","v":""}]
[54,{"$f":"iUF!B64","v":"UF54"},{"$f":"IF(iUF!C64<>\"\",iUF!C64,\"\")","v":""}]
[55,{"$f":"iUF!B65","v":"UF55"},{"$f":"IF(iUF!C65<>\"\",iUF!C65,\"\")","v":""}]
[56,{"$f":"iUF!B66","v":"UF56"},{"$f":"IF(iUF!C66<>\"\",iUF!C66,\"\")","v":""}]
[57,{"$f":"iUF!B67","v":"UF57"},{"$f":"IF(iUF!C67<>\"\",iUF!C67,\"\")","v":""}]
[58,{"$f":"iUF!B68","v":"UF58"},{"$f":"IF(iUF!C68<>\"\",iUF!C68,\"\")","v":""}]
[59,{"$f":"iUF!B69","v":"UF59"},{"$f":"IF(iUF!C69<>\"\",iUF!C69,\"\")","v":""}]
[60,{"$f":"iUF!B70","v":"UF60"},{"$f":"IF(iUF!C70<>\"\",iUF!C70,\"\")","v":""}]
[61,{"$f":"iUF!B71","v":"UF61"},{"$f":"IF(iUF!C71<>\"\",iUF!C71,\"\")","v":""}]
[62,{"$f":"iUF!B72","v":"UF62"},{"$f":"IF(iUF!C72<>\"\",iUF!C72,\"\")","v":""}]
[63,{"$f":"iUF!B73","v":"UF63"},{"$f":"IF(iUF!C73<>\"\",iUF!C73,\"\")","v":""}]
[64,{"$f":"iUF!B74","v":"UF64"},{"$f":"IF(iUF!C74<>\"\",iUF!C74,\"\")","v":""}]
[65,{"$f":"iUF!B75","v":"UF65"},{"$f":"IF(iUF!C75<>\"\",iUF!C75,\"\")","v":""}]
[66,{"$f":"iUF!B76","v":"UF66"},{"$f":"IF(iUF!C76<>\"\",iUF!C76,\"\")","v":""}]
[67,{"$f":"iUF!B77","v":"UF67"},{"$f":"IF(iUF!C77<>\"\",iUF!C77,\"\")","v":""}]
[68,{"$f":"iUF!B78","v":"UF68"},{"$f":"IF(iUF!C78<>\"\",iUF!C78,\"\")","v":""}]
[69,{"$f":"iUF!B79","v":"UF69"},{"$f":"IF(iUF!C79<>\"\",iUF!C79,\"\")","v":""}]
[70,{"$f":"iUF!B80","v":"UF70"},{"$f":"IF(iUF!C80<>\"\",iUF!C80,\"\")","v":""}]
[71,{"$f":"iUF!B81","v":"UF71"},{"$f":"IF(iUF!C81<>\"\",iUF!C81,\"\")","v":""}]
[72,{"$f":"iUF!B82","v":"UF72"},{"$f":"IF(iUF!C82<>\"\",iUF!C82,\"\")","v":""}]
[73,{"$f":"iUF!B83","v":"UF73"},{"$f":"IF(iUF!C83<>\"\",iUF!C83,\"\")","v":""}]
[74,{"$f":"iUF!B84","v":"UF74"},{"$f":"IF(iUF!C84<>\"\",iUF!C84,\"\")","v":""}]
[75,{"$f":"iUF!B85","v":"UF75"},{"$f":"IF(iUF!C85<>\"\",iUF!C85,\"\")","v":""}]
[76,{"$f":"iUF!B86","v":"UF76"},{"$f":"IF(iUF!C86<>\"\",iUF!C86,\"\")","v":""}]
[77,{"$f":"iUF!B87","v":"UF77"},{"$f":"IF(iUF!C87<>\"\",iUF!C87,\"\")","v":""}]
[78,{"$f":"iUF!B88","v":"UF78"},{"$f":"IF(iUF!C88<>\"\",iUF!C88,\"\")","v":""}]
[79,{"$f":"iUF!B89","v":"UF79"},{"$f":"IF(iUF!C89<>\"\",iUF!C89,\"\")","v":""}]
[80,{"$f":"iUF!B90","v":"UF80"},{"$f":"IF(iUF!C90<>\"\",iUF!C90,\"\")","v":""}]
[81,{"$f":"iUF!B91","v":"UF81"},{"$f":"IF(iUF!C91<>\"\",iUF!C91,\"\")","v":""}]
[82,{"$f":"iUF!B92","v":"UF82"},{"$f":"IF(iUF!C92<>\"\",iUF!C92,\"\")","v":""}]
[83,{"$f":"iUF!B93","v":"UF83"},{"$f":"IF(iUF!C93<>\"\",iUF!C93,\"\")","v":""}]
[84,{"$f":"iUF!B94","v":"UF84"},{"$f":"IF(iUF!C94<>\"\",iUF!C94,\"\")","v":""}]
[85,{"$f":"iUF!B95","v":"UF85"},{"$f":"IF(iUF!C95<>\"\",iUF!C95,\"\")","v":""}]
[86,{"$f":"iUF!B96","v":"UF86"},{"$f":"IF(iUF!C96<>\"\",iUF!C96,\"\")","v":""}]
[87,{"$f":"iUF!B97","v":"UF87"},{"$f":"IF(iUF!C97<>\"\",iUF!C97,\"\")","v":""}]
[88,{"$f":"iUF!B98","v":"UF88"},{"$f":"IF(iUF!C98<>\"\",iUF!C98,\"\")","v":""}]
[89,{"$f":"iUF!B99","v":"UF89"},{"$f":"IF(iUF!C99<>\"\",iUF!C99,\"\")","v":""}]
[90,{"$f":"iUF!B100","v":"UF90"},{"$f":"IF(iUF!C100<>\"\",iUF!C100,\"\")","v":""}]
[91,{"$f":"iUF!B101","v":"UF91"},{"$f":"IF(iUF!C101<>\"\",iUF!C101,\"\")","v":""}]
[92,{"$f":"iUF!B102","v":"UF92"},{"$f":"IF(iUF!C102<>\"\",iUF!C102,\"\")","v":""}]
[93,{"$f":"iUF!B103","v":"UF93"},{"$f":"IF(iUF!C103<>\"\",iUF!C103,\"\")","v":""}]
[94,{"$f":"iUF!B104","v":"UF94"},{"$f":"IF(iUF!C104<>\"\",iUF!C104,\"\")","v":""}]
[95,{"$f":"iUF!B105","v":"UF95"},{"$f":"IF(iUF!C105<>\"\",iUF!C105,\"\")","v":""}]
[96,{"$f":"iUF!B106","v":"UF96"},{"$f":"IF(iUF!C106<>\"\",iUF!C106,\"\")","v":""}]
[97,{"$f":"iUF!B107","v":"UF97"},{"$f":"IF(iUF!C107<>\"\",iUF!C107,\"\")","v":""}]
[98,{"$f":"iUF!B108","v":"UF98"},{"$f":"IF(iUF!C108<>\"\",iUF!C108,\"\")","v":""}]
[99,{"$f":"iUF!B109","v":"UF99"},{"$f":"IF(iUF!C109<>\"\",iUF!C109,\"\")","v":""}]
[null,null,"TOTALI",{"$f":"SUM(D11:D109)","v":1000.0000000000003},{"$f":"SUM(E11:E109)","v":1000},1000,1000,1000.0000000000003,1000,0,{"$f":"SUM(K11:K109)","v":0},{"$f":"SUM(L11:L109)","v":0},{"$f":"SUM(M11:M109)","v":0}]
[0,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"nPC","index":8,"n_rows":9,"n_cols":1,"rows_kept":9,"cut":false,"hidden":true,"merged":[[8,0,8,3],[2,0,2,3],[3,0,3,3],[4,0,4,3],[5,0,5,3],[6,0,6,3],[7,0,7,3]]}
[{"$f":"'iP1'!A5","v":"Condominio \"PROTOTIPO\""}]
["IL PIANO DEI CONTI"]
["La procedura GOICO gestisce la contabilità condominiale con il metodo del Piano dei Conti.\nCon tale metodo ad ogni operazione o rilevazione contabile è assegnato uno o più codici di conto, al fine di caratterizzare l'operazione attribuendole così sia una causale di raggruppamento e sia una conseguente modalità di trattamento contabile.\nIl piano dei conti è costituito dall'insieme di tutti i conti utilizzabili nella tenuta delle scritture contabili relative alla gestione economico-finanziaria del condominio.\nIl piano dei conti è suddiviso in più piani parziali dei conti :\n1 - PIANO DELLE USCITE\n2 - PIANO DELLE ENTRATE\n3 - PIANO DEI CREDITI\n4 - PIANO DEI DEBITI\n5 - PIANO DEI CONTI FISCALI\n\n"]
["Un piano parziale dei conti si presenta sotto forma di un prospetto che associa le descrizioni delle operazioni contabili (di pagamento, di incasso, ecc.) normalmente eseguite dall'amministratore e designate come causale o intestazione o oggetto del conto o voce di bilancio ad una stringa alfanumerica di tre o quattro campi separati da punti (codice del conto).\nIl primo campo del CODICE CONTO è detto Sezione ed è costituito da una sola lettera maiuscola.\nIl secondo campo è costituito di solito da un numero a due cifre ed indica il capitolo o mastro della sezione, quale causale comune che raggruppa i sottoconti o voci individuati dal terzo campo, sempre di tipo numerico a due cifre. \nPer alcune voci si potrebbe avere un ulteriore campo che fornisce una ulteriore suddivisione per gli elementi che costituiscono la voce.\n"]
["PIANO DELLE USCITE.\nLe sezioni sono sei e sono individuati dalle lettere S, L, G, P, U e R.\nIl piano dei conti delle uscite condominiali, a differenza di quello per aziende, prevede, per i conti relativi a spese, un’ulteriore indicazione che è quella della tabella millesimale da utilizzare per ripartire la spesa fra i singoli condomini."]
["PIANO DELLE ENTRATE.\nLe sezioni sono sei: E-A-F-Q-V-W."]
["PIANO DEI CREDITI.\nLa sezione è una sola la C con sei capitoli."]
["PIANO DEI DEBITI.\nLa sezione è una sola la D con cinque capitoli (manca il capitolo 01)."]
["PIANO DEI CONTI FISCALI.\nLa sezione è una sola la H con due capitoli."]

{"sheet":"iPCU","index":9,"n_rows":208,"n_cols":6,"rows_kept":208,"cut":false,"hidden":true,"merged":[[8,0,9,0],[8,2,9,2],[8,1,9,1]]}
["Possono essere variati solo i valori delle celle senza sfondo colorato.",null,null,null,null,0]
[]
[]
[]
[]
[{"$f":"'iP1'!A5","v":"Condominio \"PROTOTIPO\""}]
["PIANO GENERALE DEI CONTI"]
["PIANO DELLE USCITE"]
["SEZIONI, CAPITOLI e VOCI","CODICE\nCONTO","TABELLA\nRIPARTO","PERCENTUALE SUDDIVISIONE"]
[null,null,null,"PROPRIETARI","INQUILINI"]
["SPESE GENERALI","S.01"]
["ASSICURAZIONE FABBRICATO ","S.01.01","A",1]
["CANCELLERIA","S.01.02","A",1]
["POSTALI, TELEGRAFICHE, TELEFONICHE E WEB ","S.01.03","A",1]
["DIRITTI BOLLI TASSE ","S.01.04","A",1]
["SPESE PER ADEMPIMENTI FISCALI","S.01.05","A",1]
["COMPENSI AMMINISTRATORE","S.01.06","A",1]
["COMPENSI A TERZI (consulenti, ...)","S.01.07","A",1]
["SPESE LEGALI, CONTRATTUALI e RECUPERO CREDITI","S.01.08","A",1]
["ONERI E SPESE BANCARIE","S.01.09","A",1]
["ALTRE SPESE GENERALI","S.01.10","A",1]
["VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE INQUILINO","S.01.11","A"]
["VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE PROPRIETARIO","S.01.12","A"]
[null,"S.01.13"]
[null,"S.01.14"]
[null,"S.01.15"]
["PULIZIE","S.02"]
["PULIZIA INTERCAPEDINI E PARTI COMUNI","S.02.01","A",null,1]
["PULIZIA SCALE E ANDRONE  civico 38","S.02.02","B",null,1]
["PULIZIA SCALE E ANDRONE  civico 30","S.02.03","C",null,1]
["PULIZIA SCALE E ANDRONE  civico 22","S.02.04","D"]
["PULIZIA PORTICO","S.02.05","E"]
["PULIZIA TUNNEL","S.02.06","F"]
[null,"S.02.07"]
[null,"S.02.08"]
[null,"S.02.09"]
[null,"S.02.10"]
["MANUTENZIONE ORDINARIA","S.03"]
["CANCELLO BOX e IMPIANTI RELATIVI AL TUNNEL","S.03.01","F",null,1]
["OPERE EDILI ED IMPIANTISTICHE - Scala A - civico 38 (tab. B)","S.03.02","B",null,1]
["OPERE EDILI ED IMPIANTISTICHE - Scala B - civico 30 (tab. C)","S.03.03","C",null,1]
["OPERE EDILI ED IMPIANTISTICHE - Scala C - civico 22 (tab. C)","S.03.04","D",null,1]
["ASCENSORE - Scala A - civico 38 (tab. B)","S.03.05","B",null,1]
["ASCENSORE - Scala B - civico 30 (tab. C)","S.03.06","C"]
[" ASCENSORE - Scala C - civico 22 (tab. D)","S.03.07","D"]
[null,"S.03.08"]
[null,"S.03.09"]
[null,"S.03.10"]
["CONSUMI DI ENERGIA","S.04"]
["ENERGIA ILLUMINAZIONE E ALIMENTAZIONE ASCENSORE - Scala A - civico 38","S.04.01","B",null,1]
["ENERGIA ILLUMINAZIONE E ALIMENTAZIONE ASCENSORE - Scala B - civico 30","S.04.02","C",null,1]
["ENERGIA ILLUMINAZIONE E ALIMENTAZIONE ASCENSORE - Scala C - civico 22","S.04.03","D",null,1]
["ENERGIA ILLUMINAZIONE - PORTICO - civico 30","S.04.04","E",null,1]
["ENERGIA ILLUMINAZIONE - TUNNEL  - civico 30","S.04.05","F",null,1]
[" 50%  BOLLETTA LOTTO 5 - ENERGIA ALIMENTAZIONE CANCELLO - TUNNEL  - civico 46","S.04.06","F",null,1]
[null,"S.04.07",null,null,1]
[null,"S.04.08",null,null,1]
[null,"S.04.09"]
[null,"S.04.10"]
["MANUTENZIONE STRAORDINARIA","S.05"]
["PARTI COMUNI - COPERTURA - MANUTENZIONE MARCIAPIEDE ED AIUOLE VIA DROSI","S.05.01","E",1]
["OPERE EDILI ED IMPIANTISTICHE - Scala A - civico 38 (tab. B)","S.05.02","B",1]
[" OPERE EDILI ED IMPIANTISTICHE - Scala B - civico 30 (tab. C)","S.05.03","C",1]
["OPERE EDILI ED IMPIANTISTICHE - Scala C - civico 22 (tab. D)","S.05.04","D",1]
[" MANUTENZIONE E VERIFICHE DI LEGGE ASCENSORE - Scala A - civico 38 (tab. B)","S.05.05","B",1]
[" MANUTENZIONE E VERIFICHE DI LEGGE ASCENSORE - Scala B - civico 30 (tab. C)","S.05.06","C",null,1]
["MANUTENZIONE E VERIFICHE DI LEGGE ASCENSORE - Scala C - civico 22 (tab. D)","S.05.07","D",null,1]
[null,"S.05.08"]
[null,"S.05.09"]
[null,"S.05.10"]
["SPESE VARIE A CARICO DEI PROPRIETARI","S.06"]
["VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE PROPRIETARIO - Scala A - civico 38","S.06.01","B",1]
["VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE PROPRIETARIO - Scala B - civico 30","S.06.02","C",1]
["VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE PROPRIETARIO -  Scala C - civico 22","S.06.03","D",1]
["VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE PROPRIETARIO - PORTICO","S.06.04","E",1]
["VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE PROPRIETARIO  - TUNNEL","S.06.05","F",1]
["SPESE VARIE A CARICO DEGLI INQUILINI","S.07"]
["VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE INQUILINO - Scala A - civico 38","S.07.01","B",null,1]
["VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE INQUILINO - Scala B - civico 30","S.07.02","C",null,1]
["VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE INQUILINO - Scala C - civico 22","S.07.03","D",null,1]
["VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE INQUILINO - PORTICO","S.07.04","E",null,1]
["VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE INQUILINO  - TUNNEL","S.07.05","F",null,1]
["USCITE PER COSTITUZIONE DEPOSITI PRESSO TERZI e PRESTITI A TERZI","L"]
["DEPOSITI CAUZIONALI","L.01.01","A"]
["ACQUISTO VOUCHER LAVORI","L.01.02","A"]
["PRESTITI A TERZI","L.01.03","A"]
[null,"L.01.04"]
[null,"L.01.05"]
["SPESE PERSONALI o ASSEGNATE DIRETTAMENTE AI CONDOMINI",null,"P"]
[{"$f":"IF(iCONDOMINI!C11<>\"\",iCONDOMINI!C11,\"\")","v":"Condomino01"},"P.01.01"]
[{"$f":"IF(iCONDOMINI!C12<>\"\",iCONDOMINI!C12,\"\")","v":"Condomino02"},"P.01.02"]
[{"$f":"IF(iCONDOMINI!C13<>\"\",iCONDOMINI!C13,\"\")","v":"Condomino03"},"P.01.03"]
[{"$f":"IF(iCONDOMINI!C14<>\"\",iCONDOMINI!C14,\"\")","v":"Condomino04 S.r.l."},"P.01.04"]
[{"$f":"IF(iCONDOMINI!C15<>\"\",iCONDOMINI!C15,\"\")","v":"Condomino05"},"P.01.05"]
[{"$f":"IF(iCONDOMINI!C16<>\"\",iCONDOMINI!C16,\"\")","v":"Condomino06"},"P.01.06"]
[{"$f":"IF(iCONDOMINI!C17<>\"\",iCONDOMINI!C17,\"\")","v":"Condomino07"},"P.01.07"]
[{"$f":"IF(iCONDOMINI!C18<>\"\",iCONDOMINI!C18,\"\")","v":"Eredi Condomino08"},"P.01.08"]
[{"$f":"IF(iCONDOMINI!C19<>\"\",iCONDOMINI!C19,\"\")","v":"Condomino09 S.r.l."},"P.01.09"]
[{"$f":"IF(iCONDOMINI!C20<>\"\",iCONDOMINI!C20,\"\")","v":"Condomino10"},"P.01.10"]
[{"$f":"IF(iCONDOMINI!C21<>\"\",iCONDOMINI!C21,\"\")","v":"Condomino11"},"P.01.11"]
[{"$f":"IF(iCONDOMINI!C22<>\"\",iCONDOMINI!C22,\"\")","v":"Condomino12"},"P.01.12"]
[{"$f":"IF(iCONDOMINI!C23<>\"\",iCONDOMINI!C23,\"\")","v":"Condomino13"},"P.01.13"]
[{"$f":"IF(iCONDOMINI!C24<>\"\",iCONDOMINI!C24,\"\")","v":"Condomino14"},"P.01.14"]
[{"$f":"IF(iCONDOMINI!C25<>\"\",iCONDOMINI!C25,\"\")","v":"Condomino15"},"P.01.15"]
[{"$f":"IF(iCONDOMINI!C26<>\"\",iCONDOMINI!C26,\"\")","v":"Condomino16"},"P.01.16"]
[{"$f":"IF(iCONDOMINI!C27<>\"\",iCONDOMINI!C27,\"\")","v":"Condomino17"},"P.01.17"]
[{"$f":"IF(iCONDOMINI!C28<>\"\",iCONDOMINI!C28,\"\")","v":"Condomino18"},"P.01.18"]
[{"$f":"IF(iCONDOMINI!C29<>\"\",iCONDOMINI!C29,\"\")","v":"Condomino19"},"P.01.19"]
[{"$f":"IF(iCONDOMINI!C30<>\"\",iCONDOMINI!C30,\"\")","v":"Condomino20"},"P.01.20"]
[{"$f":"IF(iCONDOMINI!C31<>\"\",iCONDOMINI!C31,\"\")","v":"Condomino21"},"P.01.21"]
[{"$f":"IF(iCONDOMINI!C32<>\"\",iCONDOMINI!C32,\"\")","v":"Condomino22"},"P.01.22"]
[{"$f":"IF(iCONDOMINI!C33<>\"\",iCONDOMINI!C33,\"\")","v":"Condomino23"},"P.01.23"]
[{"$f":"IF(iCONDOMINI!C34<>\"\",iCONDOMINI!C34,\"\")","v":""},"P.01.24"]
[{"$f":"IF(iCONDOMINI!C35<>\"\",iCONDOMINI!C35,\"\")","v":""},"P.01.25"]
[{"$f":"IF(iCONDOMINI!C36<>\"\",iCONDOMINI!C36,\"\")","v":""},"P.01.26"]
[{"$f":"IF(iCONDOMINI!C37<>\"\",iCONDOMINI!C37,\"\")","v":""},"P.01.27"]
[{"$f":"IF(iCONDOMINI!C38<>\"\",iCONDOMINI!C38,\"\")","v":""},"P.01.28"]
[{"$f":"IF(iCONDOMINI!C39<>\"\",iCONDOMINI!C39,\"\")","v":""},"P.01.29"]
[{"$f":"IF(iCONDOMINI!C40<>\"\",iCONDOMINI!C40,\"\")","v":""},"P.01.30"]
[{"$f":"IF(iCONDOMINI!C41<>\"\",iCONDOMINI!C41,\"\")","v":""},"P.01.31"]
[{"$f":"IF(iCONDOMINI!C42<>\"\",iCONDOMINI!C42,\"\")","v":""},"P.01.32"]
[{"$f":"IF(iCONDOMINI!C43<>\"\",iCONDOMINI!C43,\"\")","v":""},"P.01.33"]
[{"$f":"IF(iCONDOMINI!C44<>\"\",iCONDOMINI!C44,\"\")","v":""},"P.01.34"]
[{"$f":"IF(iCONDOMINI!C45<>\"\",iCONDOMINI!C45,\"\")","v":""},"P.01.35"]
[{"$f":"IF(iCONDOMINI!C46<>\"\",iCONDOMINI!C46,\"\")","v":""},"P.01.36"]
[{"$f":"IF(iCONDOMINI!C47<>\"\",iCONDOMINI!C47,\"\")","v":""},"P.01.37"]
[{"$f":"IF(iCONDOMINI!C48<>\"\",iCONDOMINI!C48,\"\")","v":""},"P.01.38"]
[{"$f":"IF(iCONDOMINI!C49<>\"\",iCONDOMINI!C49,\"\")","v":""},"P.01.39"]
[{"$f":"IF(iCONDOMINI!C50<>\"\",iCONDOMINI!C50,\"\")","v":""},"P.01.40"]
[{"$f":"IF(iCONDOMINI!C51<>\"\",iCONDOMINI!C51,\"\")","v":""},"P.01.41"]
[{"$f":"IF(iCONDOMINI!C52<>\"\",iCONDOMINI!C52,\"\")","v":""},"P.01.42"]
[{"$f":"IF(iCONDOMINI!C53<>\"\",iCONDOMINI!C53,\"\")","v":""},"P.01.43"]
[{"$f":"IF(iCONDOMINI!C54<>\"\",iCONDOMINI!C54,\"\")","v":""},"P.01.44"]
[{"$f":"IF(iCONDOMINI!C55<>\"\",iCONDOMINI!C55,\"\")","v":""},"P.01.45"]
[{"$f":"IF(iCONDOMINI!C56<>\"\",iCONDOMINI!C56,\"\")","v":""},"P.01.46"]
[{"$f":"IF(iCONDOMINI!C57<>\"\",iCONDOMINI!C57,\"\")","v":""},"P.01.47"]
[{"$f":"IF(iCONDOMINI!C58<>\"\",iCONDOMINI!C58,\"\")","v":""},"P.01.48"]
[{"$f":"IF(iCONDOMINI!C59<>\"\",iCONDOMINI!C59,\"\")","v":""},"P.01.49"]
[{"$f":"IF(iCONDOMINI!C60<>\"\",iCONDOMINI!C60,\"\")","v":""},"P.01.50"]
[{"$f":"IF(iCONDOMINI!C61<>\"\",iCONDOMINI!C61,\"\")","v":""},"P.01.51"]
[{"$f":"IF(iCONDOMINI!C62<>\"\",iCONDOMINI!C62,\"\")","v":""},"P.01.52"]
[{"$f":"IF(iCONDOMINI!C63<>\"\",iCONDOMINI!C63,\"\")","v":""},"P.01.53"]
[{"$f":"IF(iCONDOMINI!C64<>\"\",iCONDOMINI!C64,\"\")","v":""},"P.01.54"]
[{"$f":"IF(iCONDOMINI!C65<>\"\",iCONDOMINI!C65,\"\")","v":""},"P.01.55"]
[{"$f":"IF(iCONDOMINI!C66<>\"\",iCONDOMINI!C66,\"\")","v":""},"P.01.56"]
[{"$f":"IF(iCONDOMINI!C67<>\"\",iCONDOMINI!C67,\"\")","v":""},"P.01.57"]
[{"$f":"IF(iCONDOMINI!C68<>\"\",iCONDOMINI!C68,\"\")","v":""},"P.01.58"]
[{"$f":"IF(iCONDOMINI!C69<>\"\",iCONDOMINI!C69,\"\")","v":""},"P.01.59"]
[{"$f":"IF(iCONDOMINI!C70<>\"\",iCONDOMINI!C70,\"\")","v":""},"P.01.60"]
[{"$f":"IF(iCONDOMINI!C71<>\"\",iCONDOMINI!C71,\"\")","v":""},"P.01.61"]
[{"$f":"IF(iCONDOMINI!C72<>\"\",iCONDOMINI!C72,\"\")","v":""},"P.01.62"]
[{"$f":"IF(iCONDOMINI!C73<>\"\",iCONDOMINI!C73,\"\")","v":""},"P.01.63"]
[{"$f":"IF(iCONDOMINI!C74<>\"\",iCONDOMINI!C74,\"\")","v":""},"P.01.64"]
[{"$f":"IF(iCONDOMINI!C75<>\"\",iCONDOMINI!C75,\"\")","v":""},"P.01.65"]
[{"$f":"IF(iCONDOMINI!C76<>\"\",iCONDOMINI!C76,\"\")","v":""},"P.01.66"]
[{"$f":"IF(iCONDOMINI!C77<>\"\",iCONDOMINI!C77,\"\")","v":""},"P.01.67"]
[{"$f":"IF(iCONDOMINI!C78<>\"\",iCONDOMINI!C78,\"\")","v":""},"P.01.68"]
[{"$f":"IF(iCONDOMINI!C79<>\"\",iCONDOMINI!C79,\"\")","v":""},"P.01.69"]
[{"$f":"IF(iCONDOMINI!C80<>\"\",iCONDOMINI!C80,\"\")","v":""},"P.01.70"]
[{"$f":"IF(iCONDOMINI!C81<>\"\",iCONDOMINI!C81,\"\")","v":""},"P.01.71"]
[{"$f":"IF(iCONDOMINI!C82<>\"\",iCONDOMINI!C82,\"\")","v":""},"P.01.72"]
[{"$f":"IF(iCONDOMINI!C83<>\"\",iCONDOMINI!C83,\"\")","v":""},"P.01.73"]
[{"$f":"IF(iCONDOMINI!C84<>\"\",iCONDOMINI!C84,\"\")","v":""},"P.01.74"]
[{"$f":"IF(iCONDOMINI!C85<>\"\",iCONDOMINI!C85,\"\")","v":""},"P.01.75"]
[{"$f":"IF(iCONDOMINI!C86<>\"\",iCONDOMINI!C86,\"\")","v":""},"P.01.76"]
[{"$f":"IF(iCONDOMINI!C87<>\"\",iCONDOMINI!C87,\"\")","v":""},"P.01.77"]
[{"$f":"IF(iCONDOMINI!C88<>\"\",iCONDOMINI!C88,\"\")","v":""},"P.01.78"]
[{"$f":"IF(iCONDOMINI!C89<>\"\",iCONDOMINI!C89,\"\")","v":""},"P.01.79"]
[{"$f":"IF(iCONDOMINI!C90<>\"\",iCONDOMINI!C90,\"\")","v":""},"P.01.80"]
[{"$f":"IF(iCONDOMINI!C91<>\"\",iCONDOMINI!C91,\"\")","v":""},"P.01.81"]
[{"$f":"IF(iCONDOMINI!C92<>\"\",iCONDOMINI!C92,\"\")","v":""},"P.01.82"]
[{"$f":"IF(iCONDOMINI!C93<>\"\",iCONDOMINI!C93,\"\")","v":""},"P.01.83"]
[{"$f":"IF(iCONDOMINI!C94<>\"\",iCONDOMINI!C94,\"\")","v":""},"P.01.84"]
[{"$f":"IF(iCONDOMINI!C95<>\"\",iCONDOMINI!C95,\"\")","v":""},"P.01.85"]
[{"$f":"IF(iCONDOMINI!C96<>\"\",iCONDOMINI!C96,\"\")","v":""},"P.01.86"]
[{"$f":"IF(iCONDOMINI!C97<>\"\",iCONDOMINI!C97,\"\")","v":""},"P.01.87"]
[{"$f":"IF(iCONDOMINI!C98<>\"\",iCONDOMINI!C98,\"\")","v":""},"P.01.88"]
[{"$f":"IF(iCONDOMINI!C99<>\"\",iCONDOMINI!C99,\"\")","v":""},"P.01.89"]
[{"$f":"IF(iCONDOMINI!C100<>\"\",iCONDOMINI!C100,\"\")","v":""},"P.01.90"]
[{"$f":"IF(iCONDOMINI!C101<>\"\",iCONDOMINI!C101,\"\")","v":""},"P.01.91"]
[{"$f":"IF(iCONDOMINI!C102<>\"\",iCONDOMINI!C102,\"\")","v":""},"P.01.92"]
[{"$f":"IF(iCONDOMINI!C103<>\"\",iCONDOMINI!C103,\"\")","v":""},"P.01.93"]
[{"$f":"IF(iCONDOMINI!C104<>\"\",iCONDOMINI!C104,\"\")","v":""},"P.01.94"]
[{"$f":"IF(iCONDOMINI!C105<>\"\",iCONDOMINI!C105,\"\")","v":""},"P.01.95"]
[{"$f":"IF(iCONDOMINI!C106<>\"\",iCONDOMINI!C106,\"\")","v":""},"P.01.96"]
[{"$f":"IF(iCONDOMINI!C107<>\"\",iCONDOMINI!C107,\"\")","v":""},"P.01.97"]
[{"$f":"IF(iCONDOMINI!C108<>\"\",iCONDOMINI!C108,\"\")","v":""},"P.01.98"]
[{"$f":"IF(iCONDOMINI!C109<>\"\",iCONDOMINI!C109,\"\")","v":""},"P.01.99"]
["RESTITUZIONI, PAGAMENTI DEBITI E VERSAMENTI R.A.",null,"U"]
["Restituzioni a Condomini versamenti in eccesso per l'esercizio precedente","U.01.nc"]
["Restituzione Prestiti","U.02.00"]
["Pagamenti Debiti v/s  Terzi Privati, Erario e Enti Pubblici","U.03.00"]
["Versamenti Ritenute d'Acconto relative a debiti esercizi precedenti ","U.04.00"]
["Rimborso danni a condomini, risarciti da Assicurazione","U.05.00"]
["PRESTITI A GESTIONI SPECIALI SEPARATE e FONDI",null,"R"]
[{"$f":"IF(LEN('iP1'!A27)>0,\"PRESTITO a  \" &'iP1'!A27,\"\")","v":"PRESTITO a  F-LAVORI MANUTENZIONE  (2013-2015)"},"R.01.01"]
[{"$f":"IF(LEN('iP1'!A28)>0,\"PRESTITO a  \" &'iP1'!A28,\"\")","v":""},"R.01.02"]
[{"$f":"IF(LEN('iP1'!A29)>0,\"PRESTITO a  \" &'iP1'!A29,\"\")","v":""},"R.01.03"]
[{"$f":"IF(LEN('iP1'!A30)>0,\"PRESTITO a  \" &'iP1'!A30,\"\")","v":""},"R.01.04"]
[{"$f":"IF(LEN('iP1'!A31)>0,\"PRESTITO a  \" &'iP1'!A31,\"\")","v":""},"R.01.05"]
["USCITE PER CONTO DI GESTIONI SPECIALI SEPARATI e FONDI ",null,"G"]
[{"$f":"IF(LEN('iP1'!A27)>0,\"USCITE per \" &'iP1'!A27,\"\")","v":"USCITE per F-LAVORI MANUTENZIONE  (2013-2015)"},"G.01.01"]
[{"$f":"IF(LEN('iP1'!A28)>0,\"USCITE per \" &'iP1'!A28,\"\")","v":""},"G.01.02"]
[{"$f":"IF(LEN('iP1'!A29)>0,\"USCITE per \" &'iP1'!A29,\"\")","v":""},"G.01.03"]
[{"$f":"IF(LEN('iP1'!A30)>0,\"USCITE per \" &'iP1'!A30,\"\")","v":""},"G.01.04"]
[{"$f":"IF(LEN('iP1'!A31)>0,\"USCITE per \" &'iP1'!A31,\"\")","v":""},"G.01.05"]
[]
[0,null,null,null,null,0]

{"sheet":"iPCE","index":10,"n_rows":157,"n_cols":5,"rows_kept":157,"cut":false,"hidden":true,"merged":[]}
[0,null,null,null,0]
[]
[]
[]
[]
[]
[{"$f":"'iP1'!A5","v":"Condominio \"PROTOTIPO\""}]
["PIANO GENERALE DEI CONTI"]
["PIANO DELLE ENTRATE"]
["SEZIONI, CAPITOLI e VOCI","CODICI CONTO"]
["INCASSO CONTRIBUTI CONDOMINIALI (GESTIONE ORDINARIA)","Q.01\nQUOTE\nEsercizio\nin corso","Q.02\nCONGUAGLIO\nEsercizio\nprecedente","Q.03\nARRETRATI"]
["Rendite Finanziarie (interessi attivi, ...)","Q.01.01","Q.02.01","Q.03.01"]
["Sanzioni a condomini","Q.01.02","Q.02.02","Q.03.02"]
["Rendite patrimoniali da beni comuni censibili (fitti, ...)","Q.01.03","Q.02.03","Q.03.03"]
[null,"Q.01.04","Q.02.04","Q.03.04"]
[null,"Q.01.05","Q.02.05","Q.03.05"]
[{"$f":"iCONDOMINI!C16","v":"Condomino06"},"Q.01.06","Q.02.06","Q.03.06"]
[{"$f":"iCONDOMINI!C17","v":"Condomino07"},"Q.01.07","Q.02.07","Q.03.07"]
[{"$f":"iCONDOMINI!C18","v":"Eredi Condomino08"},"Q.01.08","Q.02.08","Q.03.08"]
[{"$f":"iCONDOMINI!C19","v":"Condomino09 S.r.l."},"Q.01.09","Q.02.09","Q.03.09"]
[{"$f":"iCONDOMINI!C20","v":"Condomino10"},"Q.01.10","Q.02.10","Q.03.10"]
[{"$f":"iCONDOMINI!C21","v":"Condomino11"},"Q.01.11","Q.02.11","Q.03.11"]
[{"$f":"iCONDOMINI!C22","v":"Condomino12"},"Q.01.12","Q.02.12","Q.03.12"]
[{"$f":"iCONDOMINI!C23","v":"Condomino13"},"Q.01.13","Q.02.13","Q.03.13"]
[{"$f":"iCONDOMINI!C24","v":"Condomino14"},"Q.01.14","Q.02.14","Q.03.14"]
[{"$f":"iCONDOMINI!C25","v":"Condomino15"},"Q.01.15","Q.02.15","Q.03.15"]
[{"$f":"iCONDOMINI!C26","v":"Condomino16"},"Q.01.16","Q.02.16","Q.03.16"]
[{"$f":"iCONDOMINI!C27","v":"Condomino17"},"Q.01.17","Q.02.17","Q.03.17"]
[{"$f":"iCONDOMINI!C28","v":"Condomino18"},"Q.01.18","Q.02.18","Q.03.18"]
[{"$f":"iCONDOMINI!C29","v":"Condomino19"},"Q.01.19","Q.02.19","Q.03.19"]
[{"$f":"iCONDOMINI!C30","v":"Condomino20"},"Q.01.20","Q.02.20","Q.03.20"]
[{"$f":"iCONDOMINI!C31","v":"Condomino21"},"Q.01.21","Q.02.21","Q.03.21"]
[{"$f":"iCONDOMINI!C32","v":"Condomino22"},"Q.01.22","Q.02.22","Q.03.22"]
[{"$f":"iCONDOMINI!C33","v":"Condomino23"},"Q.01.23","Q.02.23","Q.03.23"]
[{"$f":"iCONDOMINI!C34","v":0},"Q.01.24","Q.02.24","Q.03.24"]
[{"$f":"iCONDOMINI!C35","v":0},"Q.01.25","Q.02.25","Q.03.25"]
[{"$f":"iCONDOMINI!C36","v":0},"Q.01.26","Q.02.26","Q.03.26"]
[{"$f":"iCONDOMINI!C37","v":0},"Q.01.27","Q.02.27","Q.03.27"]
[{"$f":"iCONDOMINI!C38","v":0},"Q.01.28","Q.02.28","Q.03.28"]
[{"$f":"iCONDOMINI!C39","v":0},"Q.01.29","Q.02.29","Q.03.29"]
[{"$f":"iCONDOMINI!C40","v":0},"Q.01.30","Q.02.30","Q.03.30"]
[{"$f":"iCONDOMINI!C41","v":0},"Q.01.31","Q.02.31","Q.03.31"]
[{"$f":"iCONDOMINI!C42","v":0},"Q.01.32","Q.02.32","Q.03.32"]
[{"$f":"iCONDOMINI!C43","v":0},"Q.01.33","Q.02.33","Q.03.33"]
[{"$f":"iCONDOMINI!C44","v":0},"Q.01.34","Q.02.34","Q.03.34"]
[{"$f":"iCONDOMINI!C45","v":0},"Q.01.35","Q.02.35","Q.03.35"]
[{"$f":"iCONDOMINI!C46","v":0},"Q.01.36","Q.02.36","Q.03.36"]
[{"$f":"iCONDOMINI!C47","v":0},"Q.01.37","Q.02.37","Q.03.37"]
[{"$f":"iCONDOMINI!C48","v":0},"Q.01.38","Q.02.38","Q.03.38"]
[{"$f":"iCONDOMINI!C49","v":0},"Q.01.39","Q.02.39","Q.03.39"]
[{"$f":"iCONDOMINI!C50","v":0},"Q.01.40","Q.02.40","Q.03.40"]
[{"$f":"iCONDOMINI!C51","v":0},"Q.01.41","Q.02.41","Q.03.41"]
[{"$f":"iCONDOMINI!C52","v":0},"Q.01.42","Q.02.42","Q.03.42"]
[{"$f":"iCONDOMINI!C53","v":0},"Q.01.43","Q.02.43","Q.03.43"]
[{"$f":"iCONDOMINI!C54","v":0},"Q.01.44","Q.02.44","Q.03.44"]
[{"$f":"iCONDOMINI!C55","v":0},"Q.01.45","Q.02.45","Q.03.45"]
[{"$f":"iCONDOMINI!C56","v":0},"Q.01.46","Q.02.46","Q.03.46"]
[{"$f":"iCONDOMINI!C57","v":0},"Q.01.47","Q.02.47","Q.03.47"]
[{"$f":"iCONDOMINI!C58","v":0},"Q.01.48","Q.02.48","Q.03.48"]
[{"$f":"iCONDOMINI!C59","v":0},"Q.01.49","Q.02.49","Q.03.49"]
[{"$f":"iCONDOMINI!C60","v":0},"Q.01.50","Q.02.50","Q.03.50"]
[{"$f":"iCONDOMINI!C61","v":0},"Q.01.51","Q.02.51","Q.03.51"]
[{"$f":"iCONDOMINI!C62","v":0},"Q.01.52","Q.02.52","Q.03.52"]
[{"$f":"iCONDOMINI!C63","v":0},"Q.01.53","Q.02.53","Q.03.53"]
[{"$f":"iCONDOMINI!C64","v":0},"Q.01.54","Q.02.54","Q.03.54"]
[{"$f":"iCONDOMINI!C65","v":0},"Q.01.55","Q.02.55","Q.03.55"]
[{"$f":"iCONDOMINI!C66","v":0},"Q.01.56","Q.02.56","Q.03.56"]
[{"$f":"iCONDOMINI!C67","v":0},"Q.01.57","Q.02.57","Q.03.57"]
[{"$f":"iCONDOMINI!C68","v":0},"Q.01.58","Q.02.58","Q.03.58"]
[{"$f":"iCONDOMINI!C69","v":0},"Q.01.59","Q.02.59","Q.03.59"]
[{"$f":"iCONDOMINI!C70","v":0},"Q.01.60","Q.02.60","Q.03.60"]
[{"$f":"iCONDOMINI!C71","v":0},"Q.01.61","Q.02.61","Q.03.61"]
[{"$f":"iCONDOMINI!C72","v":0},"Q.01.62","Q.02.62","Q.03.62"]
[{"$f":"iCONDOMINI!C73","v":0},"Q.01.63","Q.02.63","Q.03.63"]
[{"$f":"iCONDOMINI!C74","v":0},"Q.01.64","Q.02.64","Q.03.64"]
[{"$f":"iCONDOMINI!C75","v":0},"Q.01.65","Q.02.65","Q.03.65"]
[{"$f":"iCONDOMINI!C76","v":0},"Q.01.66","Q.02.66","Q.03.66"]
[{"$f":"iCONDOMINI!C77","v":0},"Q.01.67","Q.02.67","Q.03.67"]
[{"$f":"iCONDOMINI!C78","v":0},"Q.01.68","Q.02.68","Q.03.68"]
[{"$f":"iCONDOMINI!C79","v":0},"Q.01.69","Q.02.69","Q.03.69"]
[{"$f":"iCONDOMINI!C80","v":0},"Q.01.70","Q.02.70","Q.03.70"]
[{"$f":"iCONDOMINI!C81","v":0},"Q.01.71","Q.02.71","Q.03.71"]
[{"$f":"iCONDOMINI!C82","v":0},"Q.01.72","Q.02.72","Q.03.72"]
[{"$f":"iCONDOMINI!C83","v":0},"Q.01.73","Q.02.73","Q.03.73"]
[{"$f":"iCONDOMINI!C84","v":0},"Q.01.74","Q.02.74","Q.03.74"]
[{"$f":"iCONDOMINI!C85","v":0},"Q.01.75","Q.02.75","Q.03.75"]
[{"$f":"iCONDOMINI!C86","v":0},"Q.01.76","Q.02.76","Q.03.76"]
[{"$f":"iCONDOMINI!C87","v":0},"Q.01.77","Q.02.77","Q.03.77"]
[{"$f":"iCONDOMINI!C88","v":0},"Q.01.78","Q.02.78","Q.03.78"]
[{"$f":"iCONDOMINI!C89","v":0},"Q.01.79","Q.02.79","Q.03.79"]
[{"$f":"iCONDOMINI!C90","v":0},"Q.01.80","Q.02.80","Q.03.80"]
[{"$f":"iCONDOMINI!C91","v":0},"Q.01.81","Q.02.81","Q.03.81"]
[{"$f":"iCONDOMINI!C92","v":0},"Q.01.82","Q.02.82","Q.03.82"]
[{"$f":"iCONDOMINI!C93","v":0},"Q.01.83","Q.02.83","Q.03.83"]
[{"$f":"iCONDOMINI!C94","v":0},"Q.01.84","Q.02.84","Q.03.84"]
[{"$f":"iCONDOMINI!C95","v":0},"Q.01.85","Q.02.85","Q.03.85"]
[{"$f":"iCONDOMINI!C96","v":0},"Q.01.86","Q.02.86","Q.03.86"]
[{"$f":"iCONDOMINI!C97","v":0},"Q.01.87","Q.02.87","Q.03.87"]
[{"$f":"iCONDOMINI!C98","v":0},"Q.01.88","Q.02.88","Q.03.88"]
[{"$f":"iCONDOMINI!C99","v":0},"Q.01.89","Q.02.89","Q.03.89"]
[{"$f":"iCONDOMINI!C100","v":0},"Q.01.90","Q.02.90","Q.03.90"]
[{"$f":"iCONDOMINI!C101","v":0},"Q.01.91","Q.02.91","Q.03.91"]
[{"$f":"iCONDOMINI!C102","v":0},"Q.01.92","Q.02.92","Q.03.92"]
[{"$f":"iCONDOMINI!C103","v":0},"Q.01.93","Q.02.93","Q.03.93"]
[{"$f":"iCONDOMINI!C104","v":0},"Q.01.94","Q.02.94","Q.03.94"]
[{"$f":"iCONDOMINI!C105","v":0},"Q.01.95","Q.02.95","Q.03.95"]
[{"$f":"iCONDOMINI!C106","v":0},"Q.01.96","Q.02.96","Q.03.96"]
[{"$f":"iCONDOMINI!C107","v":0},"Q.01.97","Q.02.97","Q.03.97"]
[{"$f":"iCONDOMINI!C108","v":0},"Q.01.98","Q.02.98","Q.03.98"]
[{"$f":"iCONDOMINI!C109","v":0},"Q.01.99","Q.02.99","Q.03.99"]
["RIMBORSI e ABBUONI SU SPESE GESTIONE ORDINARIA","A"]
[{"$f":"\"Spese già ripartite con TABELLA \" &'iP1'!D16","v":"Spese già ripartite con TABELLA Tabella A"},"A.01.01"]
[{"$f":"\"Spese già ripartite con TABELLA \" &'iP1'!D17","v":"Spese già ripartite con TABELLA Tabella B"},"A.01.02"]
[{"$f":"\"Spese già ripartite con TABELLA \" &'iP1'!D18","v":"Spese già ripartite con TABELLA Tabella C"},"A.01.03"]
[{"$f":"\"Spese già ripartite con TABELLA \" &'iP1'!D19","v":"Spese già ripartite con TABELLA Tabella D"},"A.01.04"]
[{"$f":"\"Spese già ripartite con TABELLA \" &'iP1'!D20","v":"Spese già ripartite con TABELLA Tabella E"},"A.01.05"]
[{"$f":"\"Spese già ripartite con TABELLA \" &'iP1'!D21","v":"Spese già ripartite con TABELLA Tabella F"},"A.01.06"]
[{"$f":"\"Spese già ripartite con TABELLA \" &'iP1'!D22","v":"Spese già ripartite con TABELLA Tabella G"},"A.01.07"]
[{"$f":"\"Spese già ripartite con TABELLA \" &'iP1'!D23","v":"Spese già ripartite con TABELLA Tabella H"},"A.01.08"]
[{"$f":"\"Spese già ripartite con TABELLA \" &'iP1'!D24","v":"Spese già ripartite con TABELLA Tabella I"},"A.01.09"]
[{"$f":"\"Spese già ripartite con TABELLA \" &'iP1'!D25","v":"Spese già ripartite con TABELLA Tabella J"},"A.01.10"]
["RENDITE, ALTRE ENTRATE E PROVENTI DIVERSI","E"]
["Rendite Patrimoniali da beni comuni censibili (fitti, ...)","E.01.01"]
["Rendite Finanziarie (interessi attivi, ...)","E.01.02"]
["Sanzioni a condomini","E.01.03"]
["Donazioni","E.01.04"]
["Attività commerciali e produttive marginali","E.01.05"]
["Entrate varie","E.01.06"]
[null,"E.01.07"]
[null,"E.01.08"]
[null,"E.01.09"]
[null,"E.01.10"]
["VERSAMENTI SU GESTIONI SPECIALI SEPARATE e FONDI","F"]
[{"$f":"IF(LEN('iP1'!A27)>0,\"VERSAMENTO SU GESTIONE SPECIALE -\" & 'iP1'!A27 & \"-\" & \" (cassa)\",\"\")","v":"VERSAMENTO SU GESTIONE SPECIALE -F-LAVORI MANUTENZIONE  (2013-2015)- (cassa)"},"F.01.01"]
[{"$f":"IF(LEN('iP1'!A27)>0,\"VERSAMENTO SU GESTIONE SPECIALE -\" & 'iP1'!A27 & \"-\" & \" (conto corrente)\",\"\")","v":"VERSAMENTO SU GESTIONE SPECIALE -F-LAVORI MANUTENZIONE  (2013-2015)- (conto corrente)"},"F.01.02"]
[{"$f":"IF(LEN('iP1'!A28)>0,\"VERSAMENTO SU GESTIONE SPECIALE -\" & 'iP1'!A28 & \"-\" & \" (cassa)\",\"\")","v":""},"F.02.01"]
[{"$f":"IF(LEN('iP1'!A28)>0,\"VERSAMENTO SU GESTIONE SPECIALE -\" & 'iP1'!A28 & \"-\" & \" (conto corrente)\",\"\")","v":""},"F.02.02"]
[{"$f":"IF(LEN('iP1'!A29)>0,\"VERSAMENTO SU GESTIONE SPECIALE -\" & 'iP1'!A29 & \"-\" & \" (cassa)\",\"\")","v":""},"F.03.01"]
[{"$f":"IF(LEN('iP1'!A29)>0,\"VERSAMENTO SU GESTIONE SPECIALE -\" & 'iP1'!A29 & \"-\" & \" (conto corrente)\",\"\")","v":""},"F.03.02"]
["Prestiti ricevuti da terzi","F.04.01"]
["Entrate varie","F.04.02"]
[null,"F.05.01"]
[null,"F.05.02"]
[null,"V"]
["Anticipazione di cassa da Amministratore","V.01.01"]
["Prestiti ricevuti da terzi e condomini","V.01.02"]
[null,"V.01.03"]
[null,"V.01.04"]
[null,"V.01.05"]
["ANTICIPAZIONI da GESTIONI SPECIALI","T"]
[{"$f":"IF(LEN('iP1'!A27)>0,\"Anticipazione da GESTIONE SPECIALE  \"&'iP1'!A27,\"\")","v":"Anticipazione da GESTIONE SPECIALE  F-LAVORI MANUTENZIONE  (2013-2015)"},"W.01.01"]
[{"$f":"IF(LEN('iP1'!A28)>0,\"Anticipazione da GESTIONE SPECIALE  \"&'iP1'!A28,\"\")","v":""},"W.01.02"]
[{"$f":"IF(LEN('iP1'!A29)>0,\"Anticipazione da GESTIONE SPECIALE  \"&'iP1'!A29,\"\")","v":""},"W.01.03"]
[{"$f":"IF(LEN('iP1'!A30)>0,\"Anticipazione da GESTIONE SPECIALE  \"&'iP1'!A30,\"\")","v":""},"W.01.04"]
[{"$f":"IF(LEN('iP1'!A31)>0,\"Anticipazione da GESTIONE SPECIALE  \"&'iP1'!A31,\"\")","v":""},"W.01.05"]
[]
[0,null,null,null,0]

{"sheet":"iPCDC","index":11,"n_rows":136,"n_cols":7,"rows_kept":136,"cut":false,"hidden":true,"merged":[]}
["Possono essere variati solo i valori delle celle senza sfondo colorato.",null,null,null,null,null,0]
[]
[]
[]
[]
[]
[{"$f":"'iP1'!A5","v":"Condominio \"PROTOTIPO\""}]
["PIANO GENERALE DEI CONTI"]
["PIANO DEI CREDITI",null,null,"PIANO DEI DEBITI"]
["CAPITOLI e VOCI","CODICE CONTO",null,"CAPITOLI e VOCI","CODICI CONTO"]
["da DEPOSITI di DENARO presso Terzi","C.01"]
[{"$f":"iPCU!A84","v":"DEPOSITI CAUZIONALI"},"C.01.01.YY"]
[{"$f":"iPCU!A85","v":"ACQUISTO VOUCHER LAVORI"},"C.01.02.YY"]
[{"$f":"iPCU!A86","v":"PRESTITI A TERZI"},"C.01.03.YY"]
[{"$f":"iPCU!A87","v":0},"C.01.04.YY",null,{"$f":"A15","v":0}]
[{"$f":"iPCU!A88","v":0},"C.01.05.YY",null,{"$f":"A16","v":0}]
["da TERZI PRIVATI","C.02",null,"v/s TERZI PRIVATI","D.02"]
["da FORNITORI","C.02.01.YY",null,"v/s FORNITORI per FATTURE RICEVUTE","D.02.01.YY"]
["da DEBITORI DIVERSI","C.02.02.YY",null,"v/s FORNITORI per AVVISI DI FATTURA RICEVUTI","D.02.02.YY"]
["da CANONI e FITTI","C.02.03.YY",null,"v/s FORNITORI per IMPEGNI DI SPESA","D.02.03.YY"]
[null,"C.02.04.YY",null,"v/s TERZI per PRESTITI RICEVUTI","D.02.04.YY"]
[null,"C.02.05.YY",null,"v/s CREDITORI DIVERSI","D.02.05.YY"]
["da TERZI PUBBLICI","C.03",null,"v/s TERZI PUBBLICI","D.03"]
["da ERARIO","C.03.01.YY",null,"v/s ERARIO  per RITENUTE  ACCONTO SU SPESE","D.03.01.YY"]
["da altri Enti Pubblici","C.03.02.YY",null,"v/s ERARIO per TRIBUTI","D.03.02.YY"]
[null,"C.03.03.YY",null,"v/s ERARIO  per R.A. SU PAGAMENTI DEBITI","D.03.03.YY"]
[null,"C.03.04.YY",null,null,"D.03.04.YY"]
[null,"C.03.05.YY",null,null,"D.03.05.YY"]
["da CONDOMINI","C.04",null,"v/s CONDOMINI","D.04","D.05"]
[{"$f":"iCONDOMINI!C11","v":"Condomino01"},"C.04.01.YY",null,{"$f":"iCONDOMINI!C11","v":"Condomino01"},"D.04.01","D.05.01"]
[{"$f":"iCONDOMINI!C12","v":"Condomino02"},"C.04.02.YY",null,{"$f":"iCONDOMINI!C12","v":"Condomino02"},"D.04.02","D.05.02"]
[{"$f":"iCONDOMINI!C13","v":"Condomino03"},"C.04.03.YY",null,{"$f":"iCONDOMINI!C13","v":"Condomino03"},"D.04.03","D.05.03"]
[{"$f":"iCONDOMINI!C14","v":"Condomino04 S.r.l."},"C.04.04.YY",null,{"$f":"iCONDOMINI!C14","v":"Condomino04 S.r.l."},"D.04.04","D.05.04"]
[{"$f":"iCONDOMINI!C15","v":"Condomino05"},"C.04.05.YY",null,{"$f":"iCONDOMINI!C15","v":"Condomino05"},"D.04.05","D.05.05"]
[{"$f":"iCONDOMINI!C16","v":"Condomino06"},"C.04.06.YY",null,{"$f":"iCONDOMINI!C16","v":"Condomino06"},"D.04.06","D.05.06"]
[{"$f":"iCONDOMINI!C17","v":"Condomino07"},"C.04.07.YY",null,{"$f":"iCONDOMINI!C17","v":"Condomino07"},"D.04.07","D.05.07"]
[{"$f":"iCONDOMINI!C18","v":"Eredi Condomino08"},"C.04.08.YY",null,{"$f":"iCONDOMINI!C18","v":"Eredi Condomino08"},"D.04.08","D.05.08"]
[{"$f":"iCONDOMINI!C19","v":"Condomino09 S.r.l."},"C.04.09.YY",null,{"$f":"iCONDOMINI!C19","v":"Condomino09 S.r.l."},"D.04.09","D.05.09"]
[{"$f":"iCONDOMINI!C20","v":"Condomino10"},"C.04.10.YY",null,{"$f":"iCONDOMINI!C20","v":"Condomino10"},"D.04.10","D.05.10"]
[{"$f":"iCONDOMINI!C21","v":"Condomino11"},"C.04.11.YY",null,{"$f":"iCONDOMINI!C21","v":"Condomino11"},"D.04.11","D.05.11"]
[{"$f":"iCONDOMINI!C22","v":"Condomino12"},"C.04.12.YY",null,{"$f":"iCONDOMINI!C22","v":"Condomino12"},"D.04.12","D.05.12"]
[{"$f":"iCONDOMINI!C23","v":"Condomino13"},"C.04.13.YY",null,{"$f":"iCONDOMINI!C23","v":"Condomino13"},"D.04.13","D.05.13"]
[{"$f":"iCONDOMINI!C24","v":"Condomino14"},"C.04.14.YY",null,{"$f":"iCONDOMINI!C24","v":"Condomino14"},"D.04.14","D.05.14"]
[{"$f":"iCONDOMINI!C25","v":"Condomino15"},"C.04.15.YY",null,{"$f":"iCONDOMINI!C25","v":"Condomino15"},"D.04.15","D.05.15"]
[{"$f":"iCONDOMINI!C26","v":"Condomino16"},"C.04.16.YY",null,{"$f":"iCONDOMINI!C26","v":"Condomino16"},"D.04.16","D.05.16"]
[{"$f":"iCONDOMINI!C27","v":"Condomino17"},"C.04.17.YY",null,{"$f":"iCONDOMINI!C27","v":"Condomino17"},"D.04.17","D.05.17"]
[{"$f":"iCONDOMINI!C28","v":"Condomino18"},"C.04.18.YY",null,{"$f":"iCONDOMINI!C28","v":"Condomino18"},"D.04.18","D.05.18"]
[{"$f":"iCONDOMINI!C29","v":"Condomino19"},"C.04.19.YY",null,{"$f":"iCONDOMINI!C29","v":"Condomino19"},"D.04.19","D.05.19"]
[{"$f":"iCONDOMINI!C30","v":"Condomino20"},"C.04.20.YY",null,{"$f":"iCONDOMINI!C30","v":"Condomino20"},"D.04.20","D.05.20"]
[{"$f":"iCONDOMINI!C31","v":"Condomino21"},"C.04.21.YY",null,{"$f":"iCONDOMINI!C31","v":"Condomino21"},"D.04.21","D.05.21"]
[{"$f":"iCONDOMINI!C32","v":"Condomino22"},"C.04.22.YY",null,{"$f":"iCONDOMINI!C32","v":"Condomino22"},"D.04.22","D.05.22"]
[{"$f":"iCONDOMINI!C33","v":"Condomino23"},"C.04.23.YY",null,{"$f":"iCONDOMINI!C33","v":"Condomino23"},"D.04.23","D.05.23"]
[{"$f":"iCONDOMINI!C34","v":0},"C.04.24.YY",null,{"$f":"iCONDOMINI!C34","v":0},"D.04.24","D.05.24"]
[{"$f":"iCONDOMINI!C35","v":0},"C.04.25.YY",null,{"$f":"iCONDOMINI!C35","v":0},"D.04.25","D.05.25"]
[{"$f":"iCONDOMINI!C36","v":0},"C.04.26.YY",null,{"$f":"iCONDOMINI!C36","v":0},"D.04.26","D.05.26"]
[{"$f":"iCONDOMINI!C37","v":0},"C.04.27.YY",null,{"$f":"iCONDOMINI!C37","v":0},"D.04.27","D.05.27"]
[{"$f":"iCONDOMINI!C38","v":0},"C.04.28.YY",null,{"$f":"iCONDOMINI!C38","v":0},"D.04.28","D.05.28"]
[{"$f":"iCONDOMINI!C39","v":0},"C.04.29.YY",null,{"$f":"iCONDOMINI!C39","v":0},"D.04.29","D.05.29"]
[{"$f":"iCONDOMINI!C40","v":0},"C.04.30.YY",null,{"$f":"iCONDOMINI!C40","v":0},"D.04.30","D.05.30"]
[{"$f":"iCONDOMINI!C41","v":0},"C.04.31.YY",null,{"$f":"iCONDOMINI!C41","v":0},"D.04.31","D.05.31"]
[{"$f":"iCONDOMINI!C42","v":0},"C.04.32.YY",null,{"$f":"iCONDOMINI!C42","v":0},"D.04.32","D.05.32"]
[{"$f":"iCONDOMINI!C43","v":0},"C.04.33.YY",null,{"$f":"iCONDOMINI!C43","v":0},"D.04.33","D.05.33"]
[{"$f":"iCONDOMINI!C44","v":0},"C.04.34.YY",null,{"$f":"iCONDOMINI!C44","v":0},"D.04.34","D.05.34"]
[{"$f":"iCONDOMINI!C45","v":0},"C.04.35.YY",null,{"$f":"iCONDOMINI!C45","v":0},"D.04.35","D.05.35"]
[{"$f":"iCONDOMINI!C46","v":0},"C.04.36.YY",null,{"$f":"iCONDOMINI!C46","v":0},"D.04.36","D.05.36"]
[{"$f":"iCONDOMINI!C47","v":0},"C.04.37.YY",null,{"$f":"iCONDOMINI!C47","v":0},"D.04.37","D.05.37"]
[{"$f":"iCONDOMINI!C48","v":0},"C.04.38.YY",null,{"$f":"iCONDOMINI!C48","v":0},"D.04.38","D.05.38"]
[{"$f":"iCONDOMINI!C49","v":0},"C.04.39.YY",null,{"$f":"iCONDOMINI!C49","v":0},"D.04.39","D.05.39"]
[{"$f":"iCONDOMINI!C50","v":0},"C.04.40.YY",null,{"$f":"iCONDOMINI!C50","v":0},"D.04.40","D.05.40"]
[{"$f":"iCONDOMINI!C51","v":0},"C.04.41.YY",null,{"$f":"iCONDOMINI!C51","v":0},"D.04.41","D.05.41"]
[{"$f":"iCONDOMINI!C52","v":0},"C.04.42.YY",null,{"$f":"iCONDOMINI!C52","v":0},"D.04.42","D.05.42"]
[{"$f":"iCONDOMINI!C53","v":0},"C.04.43.YY",null,{"$f":"iCONDOMINI!C53","v":0},"D.04.43","D.05.43"]
[{"$f":"iCONDOMINI!C54","v":0},"C.04.44.YY",null,{"$f":"iCONDOMINI!C54","v":0},"D.04.44","D.05.44"]
[{"$f":"iCONDOMINI!C55","v":0},"C.04.45.YY",null,{"$f":"iCONDOMINI!C55","v":0},"D.04.45","D.05.45"]
[{"$f":"iCONDOMINI!C56","v":0},"C.04.46.YY",null,{"$f":"iCONDOMINI!C56","v":0},"D.04.46","D.05.46"]
[{"$f":"iCONDOMINI!C57","v":0},"C.04.47.YY",null,{"$f":"iCONDOMINI!C57","v":0},"D.04.47","D.05.47"]
[{"$f":"iCONDOMINI!C58","v":0},"C.04.48.YY",null,{"$f":"iCONDOMINI!C58","v":0},"D.04.48","D.05.48"]
[{"$f":"iCONDOMINI!C59","v":0},"C.04.49.YY",null,{"$f":"iCONDOMINI!C59","v":0},"D.04.49","D.05.49"]
[{"$f":"iCONDOMINI!C60","v":0},"C.04.50.YY",null,{"$f":"iCONDOMINI!C60","v":0},"D.04.50","D.05.50"]
[{"$f":"iCONDOMINI!C61","v":0},"C.04.51.YY",null,{"$f":"iCONDOMINI!C61","v":0},"D.04.51","D.05.51"]
[{"$f":"iCONDOMINI!C62","v":0},"C.04.52.YY",null,{"$f":"iCONDOMINI!C62","v":0},"D.04.52","D.05.52"]
[{"$f":"iCONDOMINI!C63","v":0},"C.04.53.YY",null,{"$f":"iCONDOMINI!C63","v":0},"D.04.53","D.05.53"]
[{"$f":"iCONDOMINI!C64","v":0},"C.04.54.YY",null,{"$f":"iCONDOMINI!C64","v":0},"D.04.54","D.05.54"]
[{"$f":"iCONDOMINI!C65","v":0},"C.04.55.YY",null,{"$f":"iCONDOMINI!C65","v":0},"D.04.55","D.05.55"]
[{"$f":"iCONDOMINI!C66","v":0},"C.04.56.YY",null,{"$f":"iCONDOMINI!C66","v":0},"D.04.56","D.05.56"]
[{"$f":"iCONDOMINI!C67","v":0},"C.04.57.YY",null,{"$f":"iCONDOMINI!C67","v":0},"D.04.57","D.05.57"]
[{"$f":"iCONDOMINI!C68","v":0},"C.04.58.YY",null,{"$f":"iCONDOMINI!C68","v":0},"D.04.58","D.05.58"]
[{"$f":"iCONDOMINI!C69","v":0},"C.04.59.YY",null,{"$f":"iCONDOMINI!C69","v":0},"D.04.59","D.05.59"]
[{"$f":"iCONDOMINI!C70","v":0},"C.04.60.YY",null,{"$f":"iCONDOMINI!C70","v":0},"D.04.60","D.05.60"]
[{"$f":"iCONDOMINI!C71","v":0},"C.04.61.YY",null,{"$f":"iCONDOMINI!C71","v":0},"D.04.61","D.05.61"]
[{"$f":"iCONDOMINI!C72","v":0},"C.04.62.YY",null,{"$f":"iCONDOMINI!C72","v":0},"D.04.62","D.05.62"]
[{"$f":"iCONDOMINI!C73","v":0},"C.04.63.YY",null,{"$f":"iCONDOMINI!C73","v":0},"D.04.63","D.05.63"]
[{"$f":"iCONDOMINI!C74","v":0},"C.04.64.YY",null,{"$f":"iCONDOMINI!C74","v":0},"D.04.64","D.05.64"]
[{"$f":"iCONDOMINI!C75","v":0},"C.04.65.YY",null,{"$f":"iCONDOMINI!C75","v":0},"D.04.65","D.05.65"]
[{"$f":"iCONDOMINI!C76","v":0},"C.04.66.YY",null,{"$f":"iCONDOMINI!C76","v":0},"D.04.66","D.05.66"]
[{"$f":"iCONDOMINI!C77","v":0},"C.04.67.YY",null,{"$f":"iCONDOMINI!C77","v":0},"D.04.67","D.05.67"]
[{"$f":"iCONDOMINI!C78","v":0},"C.04.68.YY",null,{"$f":"iCONDOMINI!C78","v":0},"D.04.68","D.05.68"]
[{"$f":"iCONDOMINI!C79","v":0},"C.04.69.YY",null,{"$f":"iCONDOMINI!C79","v":0},"D.04.69","D.05.69"]
[{"$f":"iCONDOMINI!C80","v":0},"C.04.70.YY",null,{"$f":"iCONDOMINI!C80","v":0},"D.04.70","D.05.70"]
[{"$f":"iCONDOMINI!C81","v":0},"C.04.71.YY",null,{"$f":"iCONDOMINI!C81","v":0},"D.04.71","D.05.71"]
[{"$f":"iCONDOMINI!C82","v":0},"C.04.72.YY",null,{"$f":"iCONDOMINI!C82","v":0},"D.04.72","D.05.72"]
[{"$f":"iCONDOMINI!C83","v":0},"C.04.73.YY",null,{"$f":"iCONDOMINI!C83","v":0},"D.04.73","D.05.73"]
[{"$f":"iCONDOMINI!C84","v":0},"C.04.74.YY",null,{"$f":"iCONDOMINI!C84","v":0},"D.04.74","D.05.74"]
[{"$f":"iCONDOMINI!C85","v":0},"C.04.75.YY",null,{"$f":"iCONDOMINI!C85","v":0},"D.04.75","D.05.75"]
[{"$f":"iCONDOMINI!C86","v":0},"C.04.76.YY",null,{"$f":"iCONDOMINI!C86","v":0},"D.04.76","D.05.76"]
[{"$f":"iCONDOMINI!C87","v":0},"C.04.77.YY",null,{"$f":"iCONDOMINI!C87","v":0},"D.04.77","D.05.77"]
[{"$f":"iCONDOMINI!C88","v":0},"C.04.78.YY",null,{"$f":"iCONDOMINI!C88","v":0},"D.04.78","D.05.78"]
[{"$f":"iCONDOMINI!C89","v":0},"C.04.79.YY",null,{"$f":"iCONDOMINI!C89","v":0},"D.04.79","D.05.79"]
[{"$f":"iCONDOMINI!C90","v":0},"C.04.80.YY",null,{"$f":"iCONDOMINI!C90","v":0},"D.04.80","D.05.80"]
[{"$f":"iCONDOMINI!C91","v":0},"C.04.81.YY",null,{"$f":"iCONDOMINI!C91","v":0},"D.04.81","D.05.81"]
[{"$f":"iCONDOMINI!C92","v":0},"C.04.82.YY",null,{"$f":"iCONDOMINI!C92","v":0},"D.04.82","D.05.82"]
[{"$f":"iCONDOMINI!C93","v":0},"C.04.83.YY",null,{"$f":"iCONDOMINI!C93","v":0},"D.04.83","D.05.83"]
[{"$f":"iCONDOMINI!C94","v":0},"C.04.84.YY",null,{"$f":"iCONDOMINI!C94","v":0},"D.04.84","D.05.84"]
[{"$f":"iCONDOMINI!C95","v":0},"C.04.85.YY",null,{"$f":"iCONDOMINI!C95","v":0},"D.04.85","D.05.85"]
[{"$f":"iCONDOMINI!C96","v":0},"C.04.86.YY",null,{"$f":"iCONDOMINI!C96","v":0},"D.04.86","D.05.86"]
[{"$f":"iCONDOMINI!C97","v":0},"C.04.87.YY",null,{"$f":"iCONDOMINI!C97","v":0},"D.04.87","D.05.87"]
[{"$f":"iCONDOMINI!C98","v":0},"C.04.88.YY",null,{"$f":"iCONDOMINI!C98","v":0},"D.04.88","D.05.88"]
[{"$f":"iCONDOMINI!C99","v":0},"C.04.89.YY",null,{"$f":"iCONDOMINI!C99","v":0},"D.04.89","D.05.89"]
[{"$f":"iCONDOMINI!C100","v":0},"C.04.90.YY",null,{"$f":"iCONDOMINI!C100","v":0},"D.04.90","D.05.90"]
[{"$f":"iCONDOMINI!C101","v":0},"C.04.91.YY",null,{"$f":"iCONDOMINI!C101","v":0},"D.04.91","D.05.91"]
[{"$f":"iCONDOMINI!C102","v":0},"C.04.92.YY",null,{"$f":"iCONDOMINI!C102","v":0},"D.04.92","D.05.92"]
[{"$f":"iCONDOMINI!C103","v":0},"C.04.93.YY",null,{"$f":"iCONDOMINI!C103","v":0},"D.04.93","D.05.93"]
[{"$f":"iCONDOMINI!C104","v":0},"C.04.94.YY",null,{"$f":"iCONDOMINI!C104","v":0},"D.04.94","D.05.94"]
[{"$f":"iCONDOMINI!C105","v":0},"C.04.95.YY",null,{"$f":"iCONDOMINI!C105","v":0},"D.04.95","D.05.95"]
[{"$f":"iCONDOMINI!C106","v":0},"C.04.96.YY",null,{"$f":"iCONDOMINI!C106","v":0},"D.04.96","D.05.96"]
[{"$f":"iCONDOMINI!C107","v":0},"C.04.97.YY",null,{"$f":"iCONDOMINI!C107","v":0},"D.04.97","D.05.97"]
[{"$f":"iCONDOMINI!C108","v":0},"C.04.98.YY",null,{"$f":"iCONDOMINI!C108","v":0},"D.04.98","D.05.98"]
[{"$f":"iCONDOMINI!C109","v":0},"C.04.99.YY",null,{"$f":"iCONDOMINI!C109","v":0},"D.04.99","D.05.99"]
["da GESTIONI SPECIALI SEPARATE E FONDI","C.06",null,"v/s GESTIONI SPECIALI SEPARATE e FONDI","D.06"]
[{"$f":" IF('iP1'!A27<>\"\",\"Da \"  & 'iP1'!A27,\"\")","v":"Da F-LAVORI MANUTENZIONE  (2013-2015)"},"C.06.01",null,{"$f":" IF('iP1'!A27<>\"\",\"v/s \"  & 'iP1'!A27,\"\")","v":"v/s F-LAVORI MANUTENZIONE  (2013-2015)"},"D.06.01"]
[{"$f":" IF('iP1'!A28<>\"\",\"Da \"  & 'iP1'!A28,\"\")","v":""},"C.06.02",null,{"$f":" IF('iP1'!A28<>\"\",\"v/s \"  & 'iP1'!A28,\"\")","v":""},"D.06.02"]
[{"$f":" IF('iP1'!A29<>\"\",\"Da \"  & 'iP1'!A29,\"\")","v":""},"C.06.03",null,{"$f":" IF('iP1'!A29<>\"\",\"v/s \"  & 'iP1'!A29,\"\")","v":""},"D.06.03"]
[{"$f":" IF('iP1'!A30<>\"\",\"Da \"  & 'iP1'!A30,\"\")","v":""},"C.06.04",null,{"$f":" IF('iP1'!A30<>\"\",\"v/s \"  & 'iP1'!A30,\"\")","v":""},"D.06.04"]
[{"$f":" IF('iP1'!A31<>\"\",\"Da \"  & 'iP1'!A31,\"\")","v":""},"C.06.05",null,{"$f":" IF('iP1'!A31<>\"\",\"v/s \"  & 'iP1'!A31,\"\")","v":""},"D.06.05"]
[]
[0,null,null,null,null,null,0]

{"sheet":"iPCF","index":12,"n_rows":16,"n_cols":4,"rows_kept":16,"cut":false,"hidden":true,"merged":[[13,0,13,2],[14,0,14,2]]}
[null,null,null,0]
[]
[]
[]
[]
[]
[{"$f":"'iP1'!A5","v":"Condominio \"PROTOTIPO\""}]
["PIANO GENERALE DEI CONTI"]
["PIANO DEI CONTI FISCALI"]
["TIPO DI OPERAZIONE CON RILEVANZA FISCALE","CODICE CONTO","Parametri variabili"]
["Pagamento compenso a fornitore per il quale è prevista la Ritenuta d'Acconto (R.A.).\nIl documento contabile può essere sia fattura che ricevuta. ","H.Pww.nf","ww: percentuale R.A\nnf:    numero fornitore"]
["Versamento all' Erario della Ritenuta d'Acconto (R.A.) trattenuta nel pagamento del fornitore.","H.Rww.nf","ww: percentuale R.A\nnf:    numero fornitore"]
[]
["I conti fiscali sono utilizzati nel Giornale Contabile al solo scopo di tracciare le operazioni fiscalmente rilevanti per il condominio. \nIn forza della legge 27.12.1997, n. 449, i condomìni sono diventati dal 10 gennaio 1998 sostituti d'imposta, ovvero sono tenuti al pagamento di imposte in relazione a manifestazioni di capacità contributiva riferibili ad un altro soggetto, detto “sostituito”, tramite il cosiddetto meccanismo della ritenuta d'acconto.\nLa ritenuta d’acconto è una somma che – nelle ipotesi previste dalla legge – chi eroga un compenso (spesso in qualità di datore di lavoro) trattiene sull’importo totale dovuto al proprio creditore (spesso in veste di lavoratore autonomo o subordinato): tale prelievo, che il sostituto provvede a versare direttamente nelle casse del Fisco, non sostituisce l’ordinaria imposizione sui redditi, cui il soggetto sostituito rimane obbligato nei confronti dell’Erario. I proventi assoggettati a ritenuta d’acconto concorrono infatti solo parzialmente alla formazione del reddito complessivo del sostituito, in relazione al quale verrà calcolata l’imposta globalmente da questi dovuta.\nLa ritenuta d’acconto rappresenta un prelievo anticipato e provvisorio rispetto all’imposta personale (eventualmente) dovuta dal soggetto che la subisce.\n"]
["La Finanziaria 2007 ha introdotto per i condomini l'obbligo di operare la ritenuta d'acconto sui compensi corrisposti ai fornitori di opere, prestazioni e servizi a favore del condominio stesso (art. 25-ter D.P.R. 600/1973).\nAlla luce di quanto sopra, le operazioni fiscalmente rilevanti per i condomini sono due:\n1 - la trattenuta della ritenuta d'acconto al momento del pagamento al fornitore\n2 - il successivo versamento all'Erario di quanto trattenuto\nDette operazioni possiedono, nel piano dei conti fiscali, due codici distinti costituiti da una stringa alfanumerica di tre campi separati da punti.\n - Il primo campo è  costituito sempre e solo dalla lettera maiuscola H.\n - Il secondo campo è costituito da una lettera (P o R) e da un numero a due cifre, che indica la percentuale della ritenuta d'acconto (00, 04 o 20).\n   P individua l'operazione di trattenimento all'atto del pagamento, R quella del versamento all'Erario di quanto trattenuto\n - Il terzo campo è costituito da un numero di due cifre, che è lo stesso di quello indicato dopo il trattino nel codice del fornitore cui è stata trattenuta la ritenuta d'acconto. Il codice del fornitore è quello assegnatogli dall'utilizzatore nel foglio iFORNITORI.\n"]
[0,null,null,0]

{"sheet":"iFCD","index":13,"n_rows":85,"n_cols":11,"rows_kept":85,"cut":false,"hidden":true,"merged":[]}
["!!! Fornire i dati solo nelle celle senza sfondo colorato. Non variare mai il contenuto e la posizione delle celle con sfondo colorato.",null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[]
[]
[]
[{"$f":"'iP1'!A5","v":"Condominio \"PROTOTIPO\""}]
["n.","Cognome/\nDitta","Nome/\nForma societaria","Codice Fiscale","Sesso","Data nascita","Comune di nascita","Prov. nascita","Domicilio fiscale","Codice"]
[null,"FORNITORI DI OPERE, PRESTAZIONI E SERVIZI\r\n(Somme erogate da attestare con Certificazione Unica)",null,null,null,null,null,null,null,"F"]
[1,"SAMUELE","Saverio","SSSSSS77T30B758X","M","1968-11-30","CARDINALE","CZ","Via Luca - 88064 CHIARAVALLE CENTRALE (CZ)","F-01"]
[2,"MAI ANTINCENDIO","Snc","03622650794",null,null,null,null,"Via Palermo, snc - 88054 SERSALE (CZ)","F-02"]
[3,"OTIR SERVIZI","Srl","01729590033",null,null,null,null,"Viale LIBIA, 44 00199 ROMA (RM)","F-03"]
[4,"Pippo","Pippo","PPPPPP67D21K324A","M","1970-02-21","STILO","RC","Via Cavour, 28 - 88060 SATRIANO (CZ)","F-04"]
[5,"SPURGHI PERFETTI","Srl","02984760796",null,null,null,null,"VIA Martiri di GERACE - 88060 GUARDAVALLE (CZ)","F-05"]
[6,"Consulente","Fiscale","PPPCCM59S15I872J","M","1959-10-25","SOVERATO","CZ","Via Giotto 72 - 88060 SATRIANO (CZ)","F-06"]
[7,"CHIEFARI","Pietro","CCCPTR37F21I872Y","M","1937-01-21","SANT'ANDREA JONIO","CZ","ViaLe CUTURELLA 2/D - 88068 SOVERATO (CZ)","F-07"]
[8,"AVVOCATO","Giuseppe","VVVGPP84S10C352Z","M","10/11/1984","CATANZARO","CZ","Via Sandro Botticelli, 11 - 88060 SANT'ANDREA JONIO (CZ)","F-08"]
[9,"FALEGNAMERIA","Srl","02384400194",null,null,null,null,"Via Arlecchino,99 - 88040 SETTINGIANO (CZ)","F-09"]
[10,"ELETTRICISTA","Giuseppe","ZZZGPP59R03C352P","M","03/10/1959","CATANZARO","CZ","Viale Piave, 18 - 88100 CATANZARO (CZ)","F-10"]
[11,"CERTIFICAZIONI ASCENSORI","SpA","01158650790",null,null,null,null,"Via Magnolie Fiorite, 33 88100 CATANZARO (CZ)","F-11"]
[12]
[13]
[14]
[15]
[16]
[17]
[18]
[19]
[20]
[null,"UTENZE e FORNITORI DI BENI\r\n(Somme erogate da non attestare con Certificazione Unica)",null,null,null,null,null,null,null,"C"]
[1,"E-On Energia",null,null,null,null,null,null,null,"C-01"]
[2,"Cartoleria MINERVA",null,null,null,null,null,null,null,"C-02"]
[3,"ENEL ENERGIA ",null,null,null,null,null,null,null,"C-03"]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[null,"CREDITORI PUBBLICI PER IMPOSTE E TASSE",null,null,null,null,null,null,null,"A"]
[1,"ERARIO",null,null,null,null,null,null,null,"A-01"]
[2]
[3]
[4]
[5]
[null,"CREDITORI VARI PRIVATI",null,null,null,null,null,null,null,"Z-01"]
[1]
[2]
[3]
[4]
[5]
[null,"CREDITORI GESTIONI SPECIALI e FONDI STESSO CONDOMINIO"]
[1]
[2]
[3]
[4]
[5]
[null,"DEBITORI TERZI\r\n(Somme condominiali depositate presso Terzi)",null,null,null,null,null,null,null,"D"]
[1,"ENEL ENERGIA ",null,null,null,null,null,null,null,"D-01"]
[2]
[3]
[4]
[5]
[null,"DEBITORI VARI TERZI PRIVATI"]
[1]
[2]
[3]
[4]
[5]
[null,"DEBITORI TERZI PUBBLICI",null,null,null,null,null,null,null,"E"]
[1,"Comune di CATANZARO",null,null,null,null,null,null,null,"E-02"]
[2]
[3]
[4]
[5]
[null,"DEBITORI GESTIONI SPECIALI e FONDI STESSO CONDOMINIO",null,null,null,null,null,null,null,"S"]
[1,"FONDO LAVORI SPECIALI",null,null,null,null,null,null,null,"S-01"]
[2]
[3]
[4]
[5]
[]
[0,null,null,null,null,null,null,null,null,null,0]

{"sheet":"iGSF","index":14,"n_rows":42,"n_cols":8,"rows_kept":42,"cut":false,"hidden":true,"merged":[]}
["Possono essere variati solo i valori delle celle senza sfondo colorato."]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"'iP1'!A5","v":"Condominio \"PROTOTIPO\""}]
["GESTIONI SPECIALE e FONDI"]
["ATTIVITÀ",null,null,null,"PASSIVITÀ"]
[{"$f":"IF('iP1'!A27<>\"\",'iP1'!A27,\"\")","v":"F-LAVORI MANUTENZIONE  (2013-2015)"},null,null,{"$f":"SUM(C13:C17)","v":0},{"$f":"A12","v":"F-LAVORI MANUTENZIONE  (2013-2015)"},null,null,{"$f":"SUM(G13:G17)","v":0}]
[null,"CASSA"]
[null,"CONTO CORRENTE",null,null,null,"DEBITI v/s FORNITORI"]
[null,"CREDITI da CONDOMINI",null,null,null,"DEBITI v/s CONDOMINI"]
[null,"CREDITI da GESTIONE ORDINARIA",null,null,null,"DEBITI v/s GESTIONE ORDINARIA"]
[null,"CREDITI VARI",null,null,null,"DEBITI VARI"]
[{"$f":"IF('iP1'!A28<>\"\",'iP1'!A28,\"\")","v":""},null,null,{"$f":"SUM(C19:C23)","v":0},{"$f":"A18","v":""},null,null,{"$f":"SUM(G19:G23)","v":0}]
[null,"CASSA"]
[null,"CONTO CORRENTE",null,null,null,"DEBITI v/s FORNITORI"]
[null,"CREDITI da CONDOMINI",null,null,null,"DEBITI v/s CONDOMINI"]
[null,"CREDITI da GESTIONE ORDINARIA",null,null,null,"DEBITI v/s GESTIONE ORDINARIA"]
[null,"CREDITI VARI",null,null,null,"DEBITI VARI"]
[{"$f":"IF('iP1'!A29<>\"\",'iP1'!A29,\"\")","v":""},null,null,{"$f":"SUM(C25:C29)","v":0},{"$f":"A24","v":""},null,null,{"$f":"SUM(G25:G29)","v":0}]
[null,"CASSA"]
[null,"CONTO CORRENTE",null,null,null,"DEBITI v/s FORNITORI"]
[null,"CREDITI da CONDOMINI",null,null,null,"DEBITI v/s CONDOMINI"]
[null,"CREDITI da GESTIONE ORDINARIA",null,null,null,"DEBITI v/s GESTIONE ORDINARIA"]
[null,"CREDITI VARI",null,null,null,"DEBITI VARI"]
[{"$f":"IF('iP1'!A30<>\"\",'iP1'!A30,\"\")","v":""},null,null,{"$f":"SUM(C31:C35)","v":0},{"$f":"A30","v":""},null,null,{"$f":"SUM(G31:G35)","v":0}]
[null,"CASSA"]
[null,"CONTO CORRENTE",null,null,null,"DEBITI v/s FORNITORI"]
[null,"CREDITI da CONDOMINI",null,null,null,"DEBITI v/s CONDOMINI"]
[null,"CREDITI da GESTIONE ORDINARIA",null,null,null,"DEBITI v/s GESTIONE ORDINARIA"]
[null,"CREDITI VARI",null,null,null,"DEBITI VARI"]
[{"$f":"IF('iP1'!A31<>\"\",'iP1'!A31,\"\")","v":""},null,null,{"$f":"SUM(C37:C41)","v":0},{"$f":"A36","v":""},null,null,{"$f":"SUM(G37:G41)","v":0}]
[null,"CASSA"]
[null,"CONTO CORRENTE",null,null,null,"DEBITI v/s FORNITORI"]
[null,"CREDITI da CONDOMINI",null,null,null,"DEBITI v/s CONDOMINI"]
[null,"CREDITI da GESTIONE ORDINARIA",null,null,null,"DEBITI v/s GESTIONE ORDINARIA"]
[null,"CREDITI VARI",null,null,null,"DEBITI VARI"]
["TOTALE ATTIVITÀ",null,null,{"$f":"SUM(D12:D41)","v":0},"TOTALE PASSIVITÀ",null,null,{"$f":"SUM(H12:H41)","v":0}]

{"sheet":"iIMMAGINI","index":15,"n_rows":22,"n_cols":8,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
["È possibile riportare le due immagini sottostanti sugli altri fogli che le prevedono,"]
["premendo il pulsante sottostante."]
["Le immagini possono essere variate nei limiti riportati."]
["Se si sostituiscono le immagini, le nuove immagini devono essere sempre"]
[" rinominate con i nomi \"foto\" e \"firma\" prima di premere il pulsante."]
[]
[]
[null,"Nome immagine: foto"]
[null,null,null,null,null,null,"Dimensioni massime"]
[null,null,null,null,null,null,"L","7,70 cm"]
[null,null,null,null,null,null,"H","4,00 cm"]
[]
[]
[]
[]
[]
[]
[]
[null,"Nome immagine: firma"]
[null,null,null,null,null,null,"Dimensioni massime"]
[null,null,null,null,null,null,"L","7,70 cm"]
[null,null,null,null,null,null,"H","2,70 cm"]

{"sheet":"iRP2","index":16,"n_rows":41,"n_cols":5,"rows_kept":41,"cut":false,"hidden":true,"merged":[]}
["Fornire i dati solo nelle celle senza sfondo colorato. Non variare mai contenuto e posizione delle celle con sfondo colorato.",null,null,null,0]
[{"$f":"'iP1'!A5","v":"Condominio \"PROTOTIPO\""}]
[{"$f":" \"DEPOSITI CAUZIONALI\"","v":"DEPOSITI CAUZIONALI"}]
[{"$f":"\"al giorno \" & TEXT('iP1'!#REF!,\"gg-mmm-aaaa\")","v":{"$error":"#REF!"}}]
["n.","DEPOSITARIO","CAUSALE","IMPORTO DEPOSITATO"]
[1,"ENEL ENERGIA S.p.A.","Deposito Cauzionale",42.27]
[2,"ENEL ENERGIA S.p.A.","Deposito Cauzionale",42.27]
[3,"ENEL ENERGIA S.p.A.","Deposito Cauzionale",42.27]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[null,null,"TOTALE DEPOSITO",{"$f":"SUM(D6:D20)","v":126.81}]
["DEPOSITI CAUZIONALI"]
[{"$f":"\"al giorno 1-gen-\" & 'iP1'!A37 & \" (inizio esercizio)\"","v":"al giorno 1-gen-2022 (inizio esercizio)"}]
["n.","DEPOSITARIO","CAUSALE","IMPORTO DEPOSITATO"]
[1,"ENEL ENERGIA S.p.A.","Deposito Cauzionale",42.27]
[2,"ENEL ENERGIA S.p.A.","Deposito Cauzionale",42.27]
[3,"ENEL ENERGIA S.p.A.","Deposito Cauzionale",42.27]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[null,null,"TOTALE DEPOSITO",{"$f":"SUM(D25:D39)","v":126.81}]
[0,null,null,null,0]

{"sheet":"sBP","index":17,"n_rows":21,"n_cols":3,"rows_kept":21,"cut":false,"hidden":true,"merged":[[1,0,1,2],[16,1,16,2],[19,1,19,2],[9,1,9,2],[3,0,3,2],[5,1,5,2],[7,1,7,2],[18,1,18,2],[11,1,11,2],[13,1,13,2],[15,1,15,2]]}
[]
["INDICE DEI PROSPETTI DEL BILANCIO PREVENTIVO"]
[]
["Il fascicolo del Bilancio Preventivo è composto dai seguenti prospetti:"]
[]
["1 \n\n","SITUAZIONE PATRIMONIALE ad INIZIO ESERCIZIO"]
[null,null,"Riporta gli importi dei crediti e dei debiti che il condominio ha all'inizio dell'esercizio nonchè la disponibilità liquida su cassa (in contante) e su conto corrente.\n\n"]
[2,"PREVENTIVO DELLE SPESE PER L' ESERCIZIO"]
[null,null,"Riporta gli importi delle spese che si stima occorre affrontare nel corso dell'esercizio, suddivise per voci, raggruppati in capitoli."]
[3,"RIPARTO DELLE SPESE PREVISTE FRA I CONDOMINI"]
[null,null,"Riporta gli importi con i quali i singoli condomini devono concorrere al pagamento delle spese costi previste, suddivisi per tabella di spesa. La somma di tali importi costituisce la quota del condomino per l'esercizio."]
[4,"RATEAZIONE E SCADENZE DEI PAGAMENTI DOVUTI DAI SINGOLI CONDOMINI"]
[null,null,"Riporta le quote dovute per l'esercizio da ciascun condomino suddivise in rate. I criteri di rateizzazione sono quelli della delibera assembleare vigente al riguardo, che prevede:\nUn numero di rate pari a 4, ovvero le rate sono trimestrali.\nL'importo della prima rata è uguale all'importo della rata trimestrale prevista per l'esercizio.\nL'importo delle tre rate restanti è pari sempre a quello della rata trimestrale dalla quale è dedotto 1/3 dell'eventuale conguaglio a credito del condomino.\nLe date di scadenza del pagamento delle rate sono il 10 gennaio, il 10 aprile, il 10 luglio e il 10 ottobre dell'esercizio."]
[5,"PROSPETTI DEI CREDITORI e DEI DEBITORI TERZI"]
[null,null,"Riportano i debiti ed i crediti con i relativi debitori e creditori, nonché le causali, all'inizio dell'esercizio. "]
[6,"PROSPETTO dei DEPOSITI ATTIVI PRESSO TERZI "]
[null,"(non riportato in quanto non ci sono attualmente depositi attivi) "]
[null,null,"Riporta i depositi attivi che il condominio vanta nei confronti di terzi, all'inizio dell'esercizio. "]
[7,"PROSPETTO delle ATTREZZATURE"]
[null,"(non riportato in quanto non ci sono attualmente attrezzature di proprietà del Condominio) "]
[null,null,"Riporta le attrezzature che il condominio possiede, all'inizio dell'esercizio. "]

{"sheet":"nBP","index":18,"n_rows":12,"n_cols":2,"rows_kept":12,"cut":false,"hidden":true,"merged":[[11,0,11,1],[1,0,1,1],[3,0,3,1],[10,0,10,1]]}
[]
["NOTA BILANCIO PREVENTIVO"]
[]
["Il bilancio preventivo 2022 prevede un totale di spese in aumento rispetto a quello di xx.xxx,xx dell’esercizio 2021 al fine di tener conto di maggior previsioni di spesa, quali"]
[]
["1.","Indicizzazione della polizza assicurativa fabbricato."]
["2.","Verifica periodica dei due ascensore ed eventuali spese di adeguamento degli stessi alle norme di sicurezza.\nLa previsione di eventuale adeguamento è stimata in 150 euro ad ascensore, se supererà tale cifra occorrerà rivedere le quote dei pagamenti in corso di esercizio."]
["3.","Aumento delle spese per la fornitura di energia elettrica. \nUn tale tipo di aumento si rende necessario per tener conto delle previsioni di un aumento particolarmente sensibile, a detta degli organi di informazione, del costo di produzione dell’energia. \nSi è stimato, forse ottimisticamente, un aumento di spesa pari al 20% rispetto a quello preventivato per le stesse voci di spesa nello scorso esercizio."]
["4","Inflazione stimata in aumento. Tale aumento è stato concentrato a livello di preventivo nelle pulizie scale con un incremento di euro cento a scala."]
[]
["Tutto queste considerazioni portano ad una previsione totale di spesa di xx.xxx,xx euro per l’esercizio 2022."]
["Il bilancio preventivo 2022 mantiene le stesse voci di spesa dell’esercizio 2021, ma con importi maggiorati per alcune voci per come sopra specificato. "]

{"sheet":"cSPI","index":19,"n_rows":139,"n_cols":16,"rows_kept":139,"cut":false,"hidden":true,"merged":[[8,15,9,15],[8,0,9,0],[8,1,9,1],[8,7,9,7],[8,8,9,8],[8,9,9,9]]}
["Condominio \"PROTOTIPO\""]
["STATO PATRIMONIALE all' 01/01/2022"]
["ATTIVITÀ",null,null,null,null,null,null,null,"PASSIVITÀ"]
["DISPONIBILITÀ LIQUIDA"]
[null,"Gestione\nOrdinaria",{"$f":"IF(C6+C7<>0,\"Fondo 1\",\"\")","v":"Fondo 1"},{"$f":"IF(D6+D7<>0,\"Fondo 2\",\"\")","v":""},{"$f":"IF(E6+E7<>0,\"Fondo 3\",\"\")","v":""},{"$f":"IF(F6+F7<>0,\"Fondo 4\",\"\")","v":""},{"$f":"IF(G6+G7<>0,\"Fondo 5\",\"\")","v":""},{"$f":"SUM(H6:H7)","v":181.22}]
["CASSA",null,0,0,0,0,0,{"$f":"SUM(B6:G6)","v":0}]
["CONTO CORRENTE POSTALE ",null,181.22,0,0,0,0,{"$f":"SUM(B7:G7)","v":181.22}]
["CREDITI",null,null,null,null,null,null,null,"DEBITI"]
["VOCE","Conto",{"$f":"\"Eserc. \"  &'iP1'!A37-5","v":"Eserc. 2017"},{"$f":"\"Eserc. \" &'iP1'!A37-4","v":"Eserc. 2018"},{"$f":"\"Eserc. \" &'iP1'!A37- 3","v":"Eserc. 2019"},{"$f":"\"Eserc. \" &'iP1'!A37- 2","v":"Eserc. 2020"},{"$f":"\"Eserc. \" &'iP1'!A37- 1","v":"Eserc. 2021"},"TOTALE","VOCE","Conto",{"$f":"C9","v":"Eserc. 2017"},"Eserc. 2018","Eserc. 2019","Eserc. 2020","Eserc. 2021","TOTALE"]
[null,null,{"$f":"\"YY = \" & RIGHT(C9,2)","v":"YY = 17"},{"$f":"\"YY = \" & RIGHT(D9,2)","v":"YY = 18"},{"$f":"\"YY = \" & RIGHT(E9,2)","v":"YY = 19"},{"$f":"\"YY = \" & RIGHT(F9,2)","v":"YY = 20"},{"$f":"\"YY = \" & RIGHT(G9,2)","v":"YY = 21"},null,null,null,"YY = 17","YY = 18","YY = 19","YY = 20","YY = 21"]
[{"$f":"\"CREDITI \" &cCREDITI!A11","v":"CREDITI da DEPOSITI di DENARO presso Terzi"},null,{"$f":"SUM(C12:C16)","v":0},0,0,0,126.81,126.81,{"$f":"\"DEBITI \" &cDEBITI!A11","v":"DEBITI "},null,{"$f":"SUM(K12:K16)","v":0},0,0,0,0,0]
[{"$f":"cCREDITI!A12","v":"DEPOSITI CAUZIONALI"},{"$f":"cCREDITI!B12","v":"C.01.01.YY"},null,null,null,null,126.81,{"$f":"SUM(C12:G12)","v":126.81},{"$f":"cDEBITI!A12","v":0},{"$f":"cDEBITI!B11","v":"00:00:00"},null,null,null,null,null,{"$f":"SUM(K12:O12)","v":0}]
[{"$f":"cCREDITI!A13","v":"ACQUISTO VOUCHER LAVORI"},{"$f":"cCREDITI!B13","v":"C.01.02.YY"},null,null,null,null,null,{"$f":"SUM(C13:G13)","v":0},{"$f":"cDEBITI!A13","v":0},{"$f":"cDEBITI!B12","v":"00:00:00"},null,null,null,null,null,{"$f":"SUM(K13:O13)","v":0}]
[{"$f":"cCREDITI!A14","v":"PRESTITI A TERZI"},{"$f":"cCREDITI!B14","v":"C.01.03.YY"},null,null,null,null,null,0,{"$f":"cDEBITI!A14","v":0},{"$f":"cDEBITI!B13","v":"00:00:00"},null,null,null,null,null,0]
[{"$f":"cCREDITI!A15","v":"00:00:00"},{"$f":"cCREDITI!B15","v":"C.01.04.YY"},null,null,null,null,null,0,{"$f":"cDEBITI!A15","v":0},{"$f":"cDEBITI!B14","v":"00:00:00"},null,null,null,null,null,0]
[{"$f":"cCREDITI!A16","v":"00:00:00"},{"$f":"cCREDITI!B16","v":"C.01.05.YY"},null,null,null,null,null,0,{"$f":"cDEBITI!A16","v":0},{"$f":"cDEBITI!B15","v":"00:00:00"},null,null,null,null,null,0]
[{"$f":"\"CREDITI \" &cCREDITI!A17","v":"CREDITI da TERZI PRIVATI"},null,null,{"$f":"SUM(D18:D22)","v":0},{"$f":"SUM(E18:E22)","v":0},{"$f":"SUM(F18:F22)","v":0},{"$f":"SUM(G18:G22)","v":0},{"$f":"SUM(H18:H22)","v":0},{"$f":"\"DEBITI \" &cDEBITI!A17","v":"DEBITI v/s TERZI PRIVATI"},null,{"$f":"SUM(K18:K22)","v":0},0,1500,1750,3787.46,7037.46]
[{"$f":"cCREDITI!A18","v":"da FORNITORI"},{"$f":"cCREDITI!B18","v":"C.02.01.YY"},null,null,null,null,null,0,{"$f":"cDEBITI!A18","v":"v/s FORNITORI per FATTURE RICEVUTE"},{"$f":"cDEBITI!B18","v":"D.02.01.YY"},null,null,null,null,2287.46,{"$f":"SUM(K18:O18)","v":2287.46}]
[{"$f":"cCREDITI!A19","v":"da DEBITORI DIVERSI"},{"$f":"cCREDITI!B19","v":"C.02.02.YY"},null,null,null,null,null,0,{"$f":"cDEBITI!A19","v":"v/s FORNITORI per AVVISI DI FATTURA RICEVUTI"},{"$f":"cDEBITI!B19","v":"D.02.02.YY"},null,null,null,50,null,{"$f":"SUM(K19:O19)","v":50}]
[{"$f":"cCREDITI!A20","v":"da CANONI e FITTI"},{"$f":"cCREDITI!B20","v":"C.02.03.YY"},null,null,null,null,null,0,{"$f":"cDEBITI!A20","v":"v/s FORNITORI per IMPEGNI DI SPESA"},{"$f":"cDEBITI!B20","v":"D.02.03.YY"},null,null,1500,1700,1500,{"$f":"SUM(K20:O20)","v":4700}]
[{"$f":"cCREDITI!A21","v":"00:00:00"},{"$f":"cCREDITI!B21","v":"C.02.04.YY"},null,null,null,null,null,0,{"$f":"cDEBITI!A21","v":"v/s TERZI per PRESTITI RICEVUTI"},{"$f":"cDEBITI!B21","v":"D.02.04.YY"},null,null,null,null,null,{"$f":"SUM(K21:O21)","v":0}]
[{"$f":"cCREDITI!A22","v":"00:00:00"},{"$f":"cCREDITI!B22","v":"C.02.05.YY"},null,null,null,null,null,0,{"$f":"cDEBITI!A22","v":"v/s CREDITORI DIVERSI"},{"$f":"cDEBITI!B22","v":"D.02.05.YY"},null,null,null,null,null,{"$f":"SUM(K22:O22)","v":0}]
[{"$f":"\"CREDITI \" &cCREDITI!A23","v":"CREDITI da TERZI PUBBLICI"},null,null,null,null,null,null,{"$f":"SUM(H24:H28)","v":0},{"$f":"\"DEBITI \" &cDEBITI!A23","v":"DEBITI v/s TERZI PUBBLICI"},null,{"$f":"SUM(K24:K28)","v":0},0,0,0,0,0]
[{"$f":"cCREDITI!A24","v":"da ERARIO"},{"$f":"cCREDITI!B24","v":"C.03.01.YY"},null,null,null,null,null,0,{"$f":"cDEBITI!A24","v":"v/s ERARIO  per RITENUTE  ACCONTO SU SPESE"},{"$f":"cDEBITI!B24","v":"D.03.01.YY"},null,null,null,null,null,0]
[{"$f":"cCREDITI!A25","v":"da altri Enti Pubblici"},{"$f":"cCREDITI!B25","v":"C.03.02.YY"},null,null,null,null,null,0,{"$f":"cDEBITI!A25","v":"v/s ERARIO per TRIBUTI"},{"$f":"cDEBITI!B25","v":"D.03.02.YY"},null,null,null,null,null,0]
[{"$f":"cCREDITI!A26","v":"00:00:00"},{"$f":"cCREDITI!B26","v":"C.03.03.YY"},null,null,null,null,null,0,{"$f":"cDEBITI!A26","v":"v/s ERARIO  per R.A. SU PAGAMENTI DEBITI"},{"$f":"cDEBITI!B26","v":"D.03.03.YY"},null,null,null,null,null,0]
[{"$f":"cCREDITI!A27","v":"00:00:00"},{"$f":"cCREDITI!B27","v":"C.03.04.YY"},null,null,null,null,null,0,{"$f":"cDEBITI!A27","v":"00:00:00"},{"$f":"cDEBITI!B27","v":"D.03.04.YY"},null,null,null,null,null,0]
[{"$f":"cCREDITI!A28","v":"00:00:00"},{"$f":"cCREDITI!B28","v":"C.03.05.YY"},null,null,null,null,null,0,{"$f":"cDEBITI!A28","v":"00:00:00"},{"$f":"cDEBITI!B28","v":"D.03.05.YY"},null,null,null,null,null,0]
[{"$f":"\"CREDITI \" &cCREDITI!A29","v":"CREDITI da CONDOMINI"},null,{"$f":"SUM(C30:C128)","v":2355.5300000000002},1466.99,2035.55,2752.6000000000004,2247.87,10858.539999999999,{"$f":"\"DEBITI \" &cDEBITI!A29","v":"DEBITI v/s CONDOMINI"},"Quote in eccesso",null,null,null,"Cauzioni",null,{"$f":"SUM(P30:P128)","v":4130.1200000000008}]
[{"$f":"iCONDOMINI!C11","v":"Condomino01"},{"$f":"cCREDITI!B30","v":"C.04.01.YY"},null,null,null,null,null,0,{"$f":"iCONDOMINI!C11","v":"Condomino01"},{"$f":"cDEBITI!B30","v":"D.04.01"},null,null,178.06,{"$f":"cDEBITI!G30","v":"D.05.01"},5.32,{"$f":"M30+O30","v":183.38}]
[{"$f":"iCONDOMINI!C12","v":"Condomino02"},{"$f":"cCREDITI!B31","v":"C.04.02.YY"},null,null,null,null,null,0,{"$f":"iCONDOMINI!C12","v":"Condomino02"},{"$f":"cDEBITI!B31","v":"D.04.02"},null,null,322.97000000000003,{"$f":"cDEBITI!G31","v":"D.05.02"},4.05,{"$f":"M31+O31","v":327.02000000000004}]
[{"$f":"iCONDOMINI!C13","v":"Condomino03"},{"$f":"cCREDITI!B32","v":"C.04.03.YY"},null,216.02,376.65,494.68,169.05,1256.3999999999999,{"$f":"iCONDOMINI!C13","v":"Condomino03"},{"$f":"cDEBITI!B32","v":"D.04.03"},null,null,null,{"$f":"cDEBITI!G32","v":"D.05.03"},0.84,0.84]
[{"$f":"iCONDOMINI!C14","v":"Condomino04 S.r.l."},{"$f":"cCREDITI!B33","v":"C.04.04.YY"},null,209.74,338.12,454.48,229.27,1231.6100000000001,{"$f":"iCONDOMINI!C14","v":"Condomino04 S.r.l."},{"$f":"cDEBITI!B33","v":"D.04.04"},null,null,null,{"$f":"cDEBITI!G33","v":"D.05.04"},7.14,7.14]
[{"$f":"iCONDOMINI!C15","v":"Condomino05"},{"$f":"cCREDITI!B34","v":"C.04.05.YY"},null,null,null,null,null,0,{"$f":"iCONDOMINI!C15","v":"Condomino05"},{"$f":"cDEBITI!B34","v":"D.04.05"},null,null,212.14,{"$f":"cDEBITI!G34","v":"D.05.05"},5.68,217.82]
[{"$f":"iCONDOMINI!C16","v":"Condomino06"},{"$f":"cCREDITI!B35","v":"C.04.06.YY"},2355.5300000000002,515.59,422.78,475.6,473.66,4243.1600000000008,{"$f":"iCONDOMINI!C16","v":"Condomino06"},{"$f":"cDEBITI!B35","v":"D.04.06"},null,null,null,{"$f":"cDEBITI!G35","v":"D.05.06"},4.84,4.84]
[{"$f":"iCONDOMINI!C17","v":"Condomino07"},{"$f":"cCREDITI!B36","v":"C.04.07.YY"},null,null,null,null,null,0,{"$f":"iCONDOMINI!C17","v":"Condomino07"},{"$f":"cDEBITI!B36","v":"D.04.07"},null,null,179.04,{"$f":"cDEBITI!G36","v":"D.05.07"},5.77,184.81]
[{"$f":"iCONDOMINI!C18","v":"Eredi Condomino08"},{"$f":"cCREDITI!B37","v":"C.04.08.YY"},null,null,null,null,null,0,{"$f":"iCONDOMINI!C18","v":"Eredi Condomino08"},{"$f":"cDEBITI!B37","v":"D.04.08"},null,null,18.8,{"$f":"cDEBITI!G37","v":"D.05.08"},2.14,20.94]
[{"$f":"iCONDOMINI!C19","v":"Condomino09 S.r.l."},{"$f":"cCREDITI!B38","v":"C.04.09.YY"},null,null,null,null,null,0,{"$f":"iCONDOMINI!C19","v":"Condomino09 S.r.l."},{"$f":"cDEBITI!B38","v":"D.04.09"},null,null,315.36,{"$f":"cDEBITI!G38","v":"D.05.09"},6.55,321.91000000000003]
[{"$f":"iCONDOMINI!C20","v":"Condomino10"},{"$f":"cCREDITI!B39","v":"C.04.10.YY"},null,525.64,898,1050.3,1013.3,3487.24,{"$f":"iCONDOMINI!C20","v":"Condomino10"},{"$f":"cDEBITI!B39","v":"D.04.10"},null,null,null,{"$f":"cDEBITI!G39","v":"D.05.10"},11.09,11.09]
[{"$f":"iCONDOMINI!C21","v":"Condomino11"},{"$f":"cCREDITI!B40","v":"C.04.11.YY"},null,null,null,null,null,0,{"$f":"iCONDOMINI!C21","v":"Condomino11"},{"$f":"cDEBITI!B40","v":"D.04.11"},null,null,97.88,{"$f":"cDEBITI!G40","v":"D.05.11"},4.78,102.66]
[{"$f":"iCONDOMINI!C22","v":"Condomino12"},{"$f":"cCREDITI!B41","v":"C.04.12.YY"},null,null,null,null,null,0,{"$f":"iCONDOMINI!C22","v":"Condomino12"},{"$f":"cDEBITI!B41","v":"D.04.12"},null,null,591.44000000000005,{"$f":"cDEBITI!G41","v":"D.05.12"},5.49,596.93000000000006]
[{"$f":"iCONDOMINI!C23","v":"Condomino13"},{"$f":"cCREDITI!B42","v":"C.04.13.YY"},null,null,null,null,null,0,{"$f":"iCONDOMINI!C23","v":"Condomino13"},{"$f":"cDEBITI!B42","v":"D.04.13"},null,null,319.89,{"$f":"cDEBITI!G42","v":"D.05.13"},8.14,328.03]
[{"$f":"iCONDOMINI!C24","v":"Condomino14"},{"$f":"cCREDITI!B43","v":"C.04.14.YY"},null,null,null,null,null,0,{"$f":"iCONDOMINI!C24","v":"Condomino14"},{"$f":"cDEBITI!B43","v":"D.04.14"},null,null,290.2,{"$f":"cDEBITI!G43","v":"D.05.14"},3.79,293.99]
[{"$f":"iCONDOMINI!C25","v":"Condomino15"},{"$f":"cCREDITI!B44","v":"C.04.15.YY"},null,null,null,277.54000000000002,218.93,496.47,{"$f":"iCONDOMINI!C25","v":"Condomino15"},{"$f":"cDEBITI!B44","v":"D.04.15"},null,null,null,{"$f":"cDEBITI!G44","v":"D.05.15"},7.53,7.53]
[{"$f":"iCONDOMINI!C26","v":"Condomino16"},{"$f":"cCREDITI!B45","v":"C.04.16.YY"},null,null,null,null,null,0,{"$f":"iCONDOMINI!C26","v":"Condomino16"},{"$f":"cDEBITI!B45","v":"D.04.16"},null,null,234.35,{"$f":"cDEBITI!G45","v":"D.05.16"},5.23,239.57999999999998]
[{"$f":"iCONDOMINI!C27","v":"Condomino17"},{"$f":"cCREDITI!B46","v":"C.04.17.YY"},null,null,null,null,13.1,13.1,{"$f":"iCONDOMINI!C27","v":"Condomino17"},{"$f":"cDEBITI!B46","v":"D.04.17"},null,null,null,{"$f":"cDEBITI!G46","v":"D.05.17"},4.88,4.88]
[{"$f":"iCONDOMINI!C28","v":"Condomino18"},{"$f":"cCREDITI!B47","v":"C.04.18.YY"},null,null,null,null,null,0,{"$f":"iCONDOMINI!C28","v":"Condomino18"},{"$f":"cDEBITI!B47","v":"D.04.18"},null,null,361.89,{"$f":"cDEBITI!G47","v":"D.05.18"},4.24,366.13]
[{"$f":"iCONDOMINI!C29","v":"Condomino19"},{"$f":"cCREDITI!B48","v":"C.04.19.YY"},null,null,null,null,null,0,{"$f":"iCONDOMINI!C29","v":"Condomino19"},{"$f":"cDEBITI!B48","v":"D.04.19"},null,null,259.27999999999997,{"$f":"cDEBITI!G48","v":"D.05.19"},6.41,265.69]
[{"$f":"iCONDOMINI!C30","v":"Condomino20"},{"$f":"cCREDITI!B49","v":"C.04.20.YY"},null,null,null,null,null,0,{"$f":"iCONDOMINI!C30","v":"Condomino20"},{"$f":"cDEBITI!B49","v":"D.04.20"},null,null,221.43,{"$f":"cDEBITI!G49","v":"D.05.20"},5.52,226.95000000000002]
[{"$f":"iCONDOMINI!C31","v":"Condomino21"},{"$f":"cCREDITI!B50","v":"C.04.21.YY"},null,null,null,null,null,0,{"$f":"iCONDOMINI!C31","v":"Condomino21"},{"$f":"cDEBITI!B50","v":"D.04.21"},null,null,203.21,{"$f":"cDEBITI!G50","v":"D.05.21"},5.21,208.42000000000002]
[{"$f":"iCONDOMINI!C32","v":"Condomino22"},{"$f":"cCREDITI!B51","v":"C.04.22.YY"},null,null,null,null,null,0,{"$f":"iCONDOMINI!C32","v":"Condomino22"},{"$f":"cDEBITI!B51","v":"D.04.22"},null,null,197.37,{"$f":"cDEBITI!G51","v":"D.05.22"},4.04,201.41]
[{"$f":"iCONDOMINI!C33","v":"Condomino23"},{"$f":"cCREDITI!B52","v":"C.04.23.YY"},null,null,null,null,130.56,130.56,{"$f":"iCONDOMINI!C33","v":"Condomino23"},{"$f":"cDEBITI!B52","v":"D.04.23"},null,null,null,{"$f":"cDEBITI!G52","v":"D.05.23"},8.1300000000000008,8.1300000000000008]
[{"$f":"iCONDOMINI!C34","v":0},{"$f":"cCREDITI!B53","v":"C.04.24.YY"},null,null,null,null,null,0,{"$f":"iCONDOMINI!C34","v":0},{"$f":"cDEBITI!B53","v":"D.04.24"},null,null,null,{"$f":"cDEBITI!G53","v":"D.05.24"},null,0]
[{"$f":"iCONDOMINI!C35","v":0},{"$f":"cCREDITI!B54","v":"C.04.25.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B54","v":"D.04.25"},null,null,null,{"$f":"cDEBITI!G54","v":"D.05.25"},null,0]
[{"$f":"iCONDOMINI!C36","v":0},{"$f":"cCREDITI!B55","v":"C.04.26.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B55","v":"D.04.26"},null,null,null,{"$f":"cDEBITI!G55","v":"D.05.26"},null,0]
[{"$f":"iCONDOMINI!C37","v":0},{"$f":"cCREDITI!B56","v":"C.04.27.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B56","v":"D.04.27"},null,null,null,{"$f":"cDEBITI!G56","v":"D.05.27"},null,0]
[{"$f":"iCONDOMINI!C38","v":0},{"$f":"cCREDITI!B57","v":"C.04.28.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B57","v":"D.04.28"},null,null,null,{"$f":"cDEBITI!G57","v":"D.05.28"},null,0]
[{"$f":"iCONDOMINI!C39","v":0},{"$f":"cCREDITI!B58","v":"C.04.29.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B58","v":"D.04.29"},null,null,null,{"$f":"cDEBITI!G58","v":"D.05.29"},null,0]
[{"$f":"iCONDOMINI!C40","v":0},{"$f":"cCREDITI!B59","v":"C.04.30.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B59","v":"D.04.30"},null,null,null,{"$f":"cDEBITI!G59","v":"D.05.30"},null,0]
[{"$f":"iCONDOMINI!C41","v":0},{"$f":"cCREDITI!B60","v":"C.04.31.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B60","v":"D.04.31"},null,null,null,{"$f":"cDEBITI!G60","v":"D.05.31"},null,0]
[{"$f":"iCONDOMINI!C42","v":0},{"$f":"cCREDITI!B61","v":"C.04.32.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B61","v":"D.04.32"},null,null,null,{"$f":"cDEBITI!G61","v":"D.05.32"},null,0]
[{"$f":"iCONDOMINI!C43","v":0},{"$f":"cCREDITI!B62","v":"C.04.33.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B62","v":"D.04.33"},null,null,null,{"$f":"cDEBITI!G62","v":"D.05.33"},null,0]
[{"$f":"iCONDOMINI!C44","v":0},{"$f":"cCREDITI!B63","v":"C.04.34.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B63","v":"D.04.34"},null,null,null,{"$f":"cDEBITI!G63","v":"D.05.34"},null,0]
[{"$f":"iCONDOMINI!C45","v":0},{"$f":"cCREDITI!B64","v":"C.04.35.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B64","v":"D.04.35"},null,null,null,{"$f":"cDEBITI!G64","v":"D.05.35"},null,0]
[{"$f":"iCONDOMINI!C46","v":0},{"$f":"cCREDITI!B65","v":"C.04.36.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B65","v":"D.04.36"},null,null,null,{"$f":"cDEBITI!G65","v":"D.05.36"},null,0]
[{"$f":"iCONDOMINI!C47","v":0},{"$f":"cCREDITI!B66","v":"C.04.37.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B66","v":"D.04.37"},null,null,null,{"$f":"cDEBITI!G66","v":"D.05.37"},null,0]
[{"$f":"iCONDOMINI!C48","v":0},{"$f":"cCREDITI!B67","v":"C.04.38.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B67","v":"D.04.38"},null,null,null,{"$f":"cDEBITI!G67","v":"D.05.38"},null,0]
[{"$f":"iCONDOMINI!C49","v":0},{"$f":"cCREDITI!B68","v":"C.04.39.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B68","v":"D.04.39"},null,null,null,{"$f":"cDEBITI!G68","v":"D.05.39"},null,0]
[{"$f":"iCONDOMINI!C50","v":0},{"$f":"cCREDITI!B69","v":"C.04.40.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B69","v":"D.04.40"},null,null,null,{"$f":"cDEBITI!G69","v":"D.05.40"},null,0]
[{"$f":"iCONDOMINI!C51","v":0},{"$f":"cCREDITI!B70","v":"C.04.41.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B70","v":"D.04.41"},null,null,null,{"$f":"cDEBITI!G70","v":"D.05.41"},null,0]
[{"$f":"iCONDOMINI!C52","v":0},{"$f":"cCREDITI!B71","v":"C.04.42.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B71","v":"D.04.42"},null,null,null,{"$f":"cDEBITI!G71","v":"D.05.42"},null,0]
[{"$f":"iCONDOMINI!C53","v":0},{"$f":"cCREDITI!B72","v":"C.04.43.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B72","v":"D.04.43"},null,null,null,{"$f":"cDEBITI!G72","v":"D.05.43"},null,0]
[{"$f":"iCONDOMINI!C54","v":0},{"$f":"cCREDITI!B73","v":"C.04.44.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B73","v":"D.04.44"},null,null,null,{"$f":"cDEBITI!G73","v":"D.05.44"},null,0]
[{"$f":"iCONDOMINI!C55","v":0},{"$f":"cCREDITI!B74","v":"C.04.45.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B74","v":"D.04.45"},null,null,null,{"$f":"cDEBITI!G74","v":"D.05.45"},null,0]
[{"$f":"iCONDOMINI!C56","v":0},{"$f":"cCREDITI!B75","v":"C.04.46.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B75","v":"D.04.46"},null,null,null,{"$f":"cDEBITI!G75","v":"D.05.46"},null,0]
[{"$f":"iCONDOMINI!C57","v":0},{"$f":"cCREDITI!B76","v":"C.04.47.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B76","v":"D.04.47"},null,null,null,{"$f":"cDEBITI!G76","v":"D.05.47"},null,0]
[{"$f":"iCONDOMINI!C58","v":0},{"$f":"cCREDITI!B77","v":"C.04.48.YY"},null,null,null,null,null,{"$f":"SUM(C77:G77)","v":0},null,{"$f":"cDEBITI!B77","v":"D.04.48"},null,null,null,{"$f":"cDEBITI!G77","v":"D.05.48"},null,0]
[{"$f":"iCONDOMINI!C59","v":0},{"$f":"cCREDITI!B78","v":"C.04.49.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B78","v":"D.04.49"},null,null,null,{"$f":"cDEBITI!G78","v":"D.05.49"},null,0]
[{"$f":"iCONDOMINI!C60","v":0},{"$f":"cCREDITI!B79","v":"C.04.50.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B79","v":"D.04.50"},null,null,null,{"$f":"cDEBITI!G79","v":"D.05.50"},null,0]
[{"$f":"iCONDOMINI!C61","v":0},{"$f":"cCREDITI!B80","v":"C.04.51.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B80","v":"D.04.51"},null,null,null,{"$f":"cDEBITI!G80","v":"D.05.51"},null,0]
[{"$f":"iCONDOMINI!C62","v":0},{"$f":"cCREDITI!B81","v":"C.04.52.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B81","v":"D.04.52"},null,null,null,{"$f":"cDEBITI!G81","v":"D.05.52"},null,0]
[{"$f":"iCONDOMINI!C63","v":0},{"$f":"cCREDITI!B82","v":"C.04.53.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B82","v":"D.04.53"},null,null,null,{"$f":"cDEBITI!G82","v":"D.05.53"},null,0]
[{"$f":"iCONDOMINI!C64","v":0},{"$f":"cCREDITI!B83","v":"C.04.54.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B83","v":"D.04.54"},null,null,null,{"$f":"cDEBITI!G83","v":"D.05.54"},null,0]
[{"$f":"iCONDOMINI!C65","v":0},{"$f":"cCREDITI!B84","v":"C.04.55.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B84","v":"D.04.55"},null,null,null,{"$f":"cDEBITI!G84","v":"D.05.55"},null,0]
[{"$f":"iCONDOMINI!C66","v":0},{"$f":"cCREDITI!B85","v":"C.04.56.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B85","v":"D.04.56"},null,null,null,{"$f":"cDEBITI!G85","v":"D.05.56"},null,0]
[{"$f":"iCONDOMINI!C67","v":0},{"$f":"cCREDITI!B86","v":"C.04.57.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B86","v":"D.04.57"},null,null,null,{"$f":"cDEBITI!G86","v":"D.05.57"},null,0]
[{"$f":"iCONDOMINI!C68","v":0},{"$f":"cCREDITI!B87","v":"C.04.58.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B87","v":"D.04.58"},null,null,null,{"$f":"cDEBITI!G87","v":"D.05.58"},null,0]
[{"$f":"iCONDOMINI!C69","v":0},{"$f":"cCREDITI!B88","v":"C.04.59.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B88","v":"D.04.59"},null,null,null,{"$f":"cDEBITI!G88","v":"D.05.59"},null,0]
[{"$f":"iCONDOMINI!C70","v":0},{"$f":"cCREDITI!B89","v":"C.04.60.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B89","v":"D.04.60"},null,null,null,{"$f":"cDEBITI!G89","v":"D.05.60"},null,0]
[{"$f":"iCONDOMINI!C71","v":0},{"$f":"cCREDITI!B90","v":"C.04.61.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B90","v":"D.04.61"},null,null,null,{"$f":"cDEBITI!G90","v":"D.05.61"},null,0]
[{"$f":"iCONDOMINI!C72","v":0},{"$f":"cCREDITI!B91","v":"C.04.62.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B91","v":"D.04.62"},null,null,null,{"$f":"cDEBITI!G91","v":"D.05.62"},null,0]
[{"$f":"iCONDOMINI!C73","v":0},{"$f":"cCREDITI!B92","v":"C.04.63.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B92","v":"D.04.63"},null,null,null,{"$f":"cDEBITI!G92","v":"D.05.63"},null,0]
[{"$f":"iCONDOMINI!C74","v":0},{"$f":"cCREDITI!B93","v":"C.04.64.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B93","v":"D.04.64"},null,null,null,{"$f":"cDEBITI!G93","v":"D.05.64"},null,0]
[{"$f":"iCONDOMINI!C75","v":0},{"$f":"cCREDITI!B94","v":"C.04.65.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B94","v":"D.04.65"},null,null,null,{"$f":"cDEBITI!G94","v":"D.05.65"},null,0]
[{"$f":"iCONDOMINI!C76","v":0},{"$f":"cCREDITI!B95","v":"C.04.66.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B95","v":"D.04.66"},null,null,null,{"$f":"cDEBITI!G95","v":"D.05.66"},null,{"$f":"M95+O95","v":0}]
[{"$f":"iCONDOMINI!C77","v":0},{"$f":"cCREDITI!B96","v":"C.04.67.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B96","v":"D.04.67"},null,null,null,{"$f":"cDEBITI!G96","v":"D.05.67"},null,0]
[{"$f":"iCONDOMINI!C78","v":0},{"$f":"cCREDITI!B97","v":"C.04.68.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B97","v":"D.04.68"},null,null,null,{"$f":"cDEBITI!G97","v":"D.05.68"},null,0]
[{"$f":"iCONDOMINI!C79","v":0},{"$f":"cCREDITI!B98","v":"C.04.69.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B98","v":"D.04.69"},null,null,null,{"$f":"cDEBITI!G98","v":"D.05.69"},null,0]
[{"$f":"iCONDOMINI!C80","v":0},{"$f":"cCREDITI!B99","v":"C.04.70.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B99","v":"D.04.70"},null,null,null,{"$f":"cDEBITI!G99","v":"D.05.70"},null,0]
[{"$f":"iCONDOMINI!C81","v":0},{"$f":"cCREDITI!B100","v":"C.04.71.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B100","v":"D.04.71"},null,null,null,{"$f":"cDEBITI!G100","v":"D.05.71"},null,0]
[{"$f":"iCONDOMINI!C82","v":0},{"$f":"cCREDITI!B101","v":"C.04.72.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B101","v":"D.04.72"},null,null,null,{"$f":"cDEBITI!G101","v":"D.05.72"},null,0]
[{"$f":"iCONDOMINI!C83","v":0},{"$f":"cCREDITI!B102","v":"C.04.73.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B102","v":"D.04.73"},null,null,null,{"$f":"cDEBITI!G102","v":"D.05.73"},null,0]
[{"$f":"iCONDOMINI!C84","v":0},{"$f":"cCREDITI!B103","v":"C.04.74.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B103","v":"D.04.74"},null,null,null,{"$f":"cDEBITI!G103","v":"D.05.74"},null,0]
[{"$f":"iCONDOMINI!C85","v":0},{"$f":"cCREDITI!B104","v":"C.04.75.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B104","v":"D.04.75"},null,null,null,{"$f":"cDEBITI!G104","v":"D.05.75"},null,0]
[{"$f":"iCONDOMINI!C86","v":0},{"$f":"cCREDITI!B105","v":"C.04.76.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B105","v":"D.04.76"},null,null,null,{"$f":"cDEBITI!G105","v":"D.05.76"},null,0]
[{"$f":"iCONDOMINI!C87","v":0},{"$f":"cCREDITI!B106","v":"C.04.77.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B106","v":"D.04.77"},null,null,null,{"$f":"cDEBITI!G106","v":"D.05.77"},null,0]
[{"$f":"iCONDOMINI!C88","v":0},{"$f":"cCREDITI!B107","v":"C.04.78.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B107","v":"D.04.78"},null,null,null,{"$f":"cDEBITI!G107","v":"D.05.78"},null,0]
[{"$f":"iCONDOMINI!C89","v":0},{"$f":"cCREDITI!B108","v":"C.04.79.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B108","v":"D.04.79"},null,null,null,{"$f":"cDEBITI!G108","v":"D.05.79"},null,0]
[{"$f":"iCONDOMINI!C90","v":0},{"$f":"cCREDITI!B109","v":"C.04.80.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B109","v":"D.04.80"},null,null,null,{"$f":"cDEBITI!G109","v":"D.05.80"},null,0]
[{"$f":"iCONDOMINI!C91","v":0},{"$f":"cCREDITI!B110","v":"C.04.81.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B110","v":"D.04.81"},null,null,null,{"$f":"cDEBITI!G110","v":"D.05.81"},null,0]
[{"$f":"iCONDOMINI!C92","v":0},{"$f":"cCREDITI!B111","v":"C.04.82.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B111","v":"D.04.82"},null,null,null,{"$f":"cDEBITI!G111","v":"D.05.82"},null,0]
[{"$f":"iCONDOMINI!C93","v":0},{"$f":"cCREDITI!B112","v":"C.04.83.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B112","v":"D.04.83"},null,null,null,{"$f":"cDEBITI!G112","v":"D.05.83"},null,0]
[{"$f":"iCONDOMINI!C94","v":0},{"$f":"cCREDITI!B113","v":"C.04.84.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B113","v":"D.04.84"},null,null,null,{"$f":"cDEBITI!G113","v":"D.05.84"},null,0]
[{"$f":"iCONDOMINI!C95","v":0},{"$f":"cCREDITI!B114","v":"C.04.85.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B114","v":"D.04.85"},null,null,null,{"$f":"cDEBITI!G114","v":"D.05.85"},null,0]
[{"$f":"iCONDOMINI!C96","v":0},{"$f":"cCREDITI!B115","v":"C.04.86.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B115","v":"D.04.86"},null,null,null,{"$f":"cDEBITI!G115","v":"D.05.86"},null,0]
[{"$f":"iCONDOMINI!C97","v":0},{"$f":"cCREDITI!B116","v":"C.04.87.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B116","v":"D.04.87"},null,null,null,{"$f":"cDEBITI!G116","v":"D.05.87"},null,0]
[{"$f":"iCONDOMINI!C98","v":0},{"$f":"cCREDITI!B117","v":"C.04.88.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B117","v":"D.04.88"},null,null,null,{"$f":"cDEBITI!G117","v":"D.05.88"},null,0]
[{"$f":"iCONDOMINI!C99","v":0},{"$f":"cCREDITI!B118","v":"C.04.89.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B118","v":"D.04.89"},null,null,null,{"$f":"cDEBITI!G118","v":"D.05.89"},null,0]
[{"$f":"iCONDOMINI!C100","v":0},{"$f":"cCREDITI!B119","v":"C.04.90.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B119","v":"D.04.90"},null,null,null,{"$f":"cDEBITI!G119","v":"D.05.90"},null,0]
[{"$f":"iCONDOMINI!C101","v":0},{"$f":"cCREDITI!B120","v":"C.04.91.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B120","v":"D.04.91"},null,null,null,{"$f":"cDEBITI!G120","v":"D.05.91"},null,0]
[{"$f":"iCONDOMINI!C102","v":0},{"$f":"cCREDITI!B121","v":"C.04.92.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B121","v":"D.04.92"},null,null,null,{"$f":"cDEBITI!G121","v":"D.05.92"},null,0]
[{"$f":"iCONDOMINI!C103","v":0},{"$f":"cCREDITI!B122","v":"C.04.93.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B122","v":"D.04.93"},null,null,null,{"$f":"cDEBITI!G122","v":"D.05.93"},null,0]
[{"$f":"iCONDOMINI!C104","v":0},{"$f":"cCREDITI!B123","v":"C.04.94.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B123","v":"D.04.94"},null,null,null,{"$f":"cDEBITI!G123","v":"D.05.94"},null,0]
[{"$f":"iCONDOMINI!C105","v":0},{"$f":"cCREDITI!B124","v":"C.04.95.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B124","v":"D.04.95"},null,null,null,{"$f":"cDEBITI!G124","v":"D.05.95"},null,0]
[{"$f":"iCONDOMINI!C106","v":0},{"$f":"cCREDITI!B125","v":"C.04.96.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B125","v":"D.04.96"},null,null,null,{"$f":"cDEBITI!G125","v":"D.05.96"},null,0]
[{"$f":"iCONDOMINI!C107","v":0},{"$f":"cCREDITI!B126","v":"C.04.97.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B126","v":"D.04.97"},null,null,null,{"$f":"cDEBITI!G126","v":"D.05.97"},null,0]
[{"$f":"iCONDOMINI!C108","v":0},{"$f":"cCREDITI!B127","v":"C.04.98.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B127","v":"D.04.98"},null,null,null,{"$f":"cDEBITI!G127","v":"D.05.98"},null,0]
[{"$f":"iCONDOMINI!C109","v":0},{"$f":"cCREDITI!B128","v":"C.04.99.YY"},null,null,null,null,null,0,null,{"$f":"cDEBITI!B128","v":"D.04.99"},null,null,null,{"$f":"cDEBITI!G128","v":"D.05.99"},null,0]
[{"$f":"\"CREDITI \" &cCREDITI!A129","v":"CREDITI da FONDI SPECIALI"},null,{"$f":"SUM(C130:C134)","v":0},0,0,0,1.01,1.01,{"$f":"\"DEBITI \" &cDEBITI!A129","v":"DEBITI v/s GESTIONI SPECIALI SEPARATE e FONDI"},null,{"$f":"SUM(K130:K134)","v":0},0,0,0,0,0]
[{"$f":"cCREDITI!A130","v":"Da F-LAVORI MANUTENZIONE  (2013-2015)"},{"$f":"cCREDITI!B130","v":"C.06.01"},null,null,null,null,1.01,{"$f":"SUM(C130:G130)","v":1.01},{"$f":"cDEBITI!A130","v":"v/s F-LAVORI MANUTENZIONE  (2013-2015)"},{"$f":"cDEBITI!B130","v":"D.06.01"},null,null,null,null,null,{"$f":"SUM(K130:O130)","v":0}]
[{"$f":"cCREDITI!A131","v":""},{"$f":"cCREDITI!B131","v":"C.06.02"},null,null,null,null,null,{"$f":"SUM(C131:G131)","v":0},{"$f":"cDEBITI!A131","v":""},{"$f":"cDEBITI!B131","v":"D.06.02"},null,null,null,null,null,{"$f":"SUM(K131:O131)","v":0}]
[{"$f":"cCREDITI!A132","v":""},{"$f":"cCREDITI!B132","v":"C.06.03"},null,null,null,null,null,{"$f":"SUM(C132:G132)","v":0},{"$f":"cDEBITI!A132","v":""},{"$f":"cDEBITI!B132","v":"D.06.03"},null,null,null,null,null,{"$f":"SUM(K132:O132)","v":0}]
[{"$f":"cCREDITI!A133","v":""},{"$f":"cCREDITI!B133","v":"C.06.04"},null,null,null,null,null,{"$f":"SUM(C133:G133)","v":0},{"$f":"cDEBITI!A133","v":""},{"$f":"cDEBITI!B133","v":"D.06.04"},null,null,null,null,null,{"$f":"SUM(K133:O133)","v":0}]
[{"$f":"cCREDITI!A134","v":""},{"$f":"cCREDITI!B134","v":"C.06.05"},null,null,null,null,null,{"$f":"SUM(C134:G134)","v":0},{"$f":"cDEBITI!A134","v":""},{"$f":"cDEBITI!B134","v":"D.06.05"},null,null,null,null,null,{"$f":"SUM(K134:O134)","v":0}]
["RIEPILOGO ATTIVITÀ",null,null,null,null,null,null,null,"RIEPILOGO PASSIVITÀ"]
["LIQUIDITÀ",null,null,null,null,null,null,{"$f":"H5","v":181.22}]
["TOTALI CREDITI DIRETTI DA CONDOMINI",null,{"$f":"C29","v":2355.5300000000002},1466.99,2035.55,2752.6000000000004,2247.87,10858.539999999999,"TOTALE DEBITI v/s CONDOMINI",null,null,null,{"$f":"SUM(M30:M128)","v":4003.309999999999},null,{"$f":"SUM(O30:O128)","v":126.81},{"$f":"M137+O137","v":4130.119999999999}]
["TOTALI ALTRI CREDITI",null,{"$f":"C11+C17+C23+C129","v":0},0,0,0,127.82000000000001,127.82000000000001,"TOTALI DEBITI v/s TERZI",null,{"$f":"K11+K17+K23+K129","v":0},{"$f":"L11+L17+L23+L129","v":0},{"$f":"M11+M17+M23+M129","v":1500},{"$f":"N11+N17+N23+N129","v":1750},{"$f":"O11+O17+O23+O129","v":3787.46},{"$f":"SUM(K138:O138)","v":7037.46}]
["ATTIVITÀ",{"$f":"H136+H137+H138","v":11167.579999999998},null,null,null,null,null,null,"PASSIVITÀ",{"$f":"P137+P138","v":11167.579999999998}]

{"sheet":"iPUS","index":20,"n_rows":196,"n_cols":7,"rows_kept":196,"cut":false,"hidden":true,"merged":[[8,2,9,2],[8,0,9,0],[8,1,9,1]]}
[null,null,null,null,null,{"$f":"SUMIFS(F12:F88,iPCU!E12:E88,\">0\")","v":8550},0]
[]
[]
[]
[]
[]
[{"$f":"'iP1'!A5","v":"Condominio \"PROTOTIPO\""}]
[{"$f":"\"PREVENTIVO DELLE SPESE PER L'ESERCIZIO \" & annoesercizio()","v":"PREVENTIVO DELLE SPESE PER L'ESERCIZIO 2022"}]
["CAPITOLI e VOCI DI SPESA","CODICE\nCONTO","TABELLA\nRIPARTO","IMPORTI","SUDDIVISIONE"]
[null,null,null,"PREVENTIV.","PROPRIETARIO","INQUILINO"]
[{"$f":"iPCU!A11","v":"SPESE GENERALI"},null,{"$f":"iPCU!C11","v":0},{"$f":"SUMIFS(D12:D26,C12:C26,\"=?\")","v":3940}]
[{"$f":"iPCU!A12","v":"ASSICURAZIONE FABBRICATO "},{"$f":"iPCU!B12","v":"S.01.01"},{"$f":"iPCU!C12","v":"A"},10,{"$f":"D12*iPCU!D12","v":10},{"$f":"D12*iPCU!E12","v":0}]
[{"$f":"iPCU!A13","v":"CANCELLERIA"},{"$f":"iPCU!B13","v":"S.01.02"},{"$f":"iPCU!C13","v":"A"},50,{"$f":"D13*iPCU!D13","v":50},{"$f":"D13*iPCU!E13","v":0}]
[{"$f":"iPCU!A14","v":"POSTALI, TELEGRAFICHE, TELEFONICHE E WEB "},{"$f":"iPCU!B14","v":"S.01.03"},{"$f":"iPCU!C14","v":"A"},20,{"$f":"D14*iPCU!D14","v":20},{"$f":"D14*iPCU!E14","v":0}]
[{"$f":"iPCU!A15","v":"DIRITTI BOLLI TASSE "},{"$f":"iPCU!B15","v":"S.01.04"},{"$f":"iPCU!C15","v":"A"},30,{"$f":"D15*iPCU!D15","v":30},{"$f":"D15*iPCU!E15","v":0}]
[{"$f":"iPCU!A16","v":"SPESE PER ADEMPIMENTI FISCALI"},{"$f":"iPCU!B16","v":"S.01.05"},{"$f":"iPCU!C16","v":"A"},80,{"$f":"D16*iPCU!D16","v":80},{"$f":"D16*iPCU!E16","v":0}]
[{"$f":"iPCU!A17","v":"COMPENSI AMMINISTRATORE"},{"$f":"iPCU!B17","v":"S.01.06"},{"$f":"iPCU!C17","v":"A"},1400,{"$f":"D17*iPCU!D17","v":1400},{"$f":"D17*iPCU!E17","v":0}]
[{"$f":"iPCU!A18","v":"COMPENSI A TERZI (consulenti, ...)"},{"$f":"iPCU!B18","v":"S.01.07"},{"$f":"iPCU!C18","v":"A"},350,{"$f":"D18*iPCU!D18","v":350},{"$f":"D18*iPCU!E18","v":0}]
[{"$f":"iPCU!A19","v":"SPESE LEGALI, CONTRATTUALI e RECUPERO CREDITI"},{"$f":"iPCU!B19","v":"S.01.08"},{"$f":"iPCU!C19","v":"A"},1600,{"$f":"D19*iPCU!D19","v":1600},{"$f":"D19*iPCU!E19","v":0}]
[{"$f":"iPCU!A20","v":"ONERI E SPESE BANCARIE"},{"$f":"iPCU!B20","v":"S.01.09"},{"$f":"iPCU!C20","v":"A"},320,{"$f":"D20*iPCU!D20","v":320},{"$f":"D20*iPCU!E20","v":0}]
[{"$f":"iPCU!A21","v":"ALTRE SPESE GENERALI"},{"$f":"iPCU!B21","v":"S.01.10"},{"$f":"iPCU!C21","v":"A"},20,{"$f":"D21*iPCU!D21","v":20},{"$f":"D21*iPCU!E21","v":0}]
[{"$f":"iPCU!A22","v":"VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE INQUILINO"},{"$f":"iPCU!B22","v":"S.01.11"},{"$f":"iPCU!C22","v":"A"},30,{"$f":"D22*iPCU!D22","v":0},{"$f":"D22*iPCU!E22","v":0}]
[{"$f":"iPCU!A23","v":"VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE PROPRIETARIO"},{"$f":"iPCU!B23","v":"S.01.12"},{"$f":"iPCU!C23","v":"A"},30,{"$f":"D23*iPCU!D23","v":0},{"$f":"D23*iPCU!E23","v":0}]
[{"$f":"iPCU!A24","v":0},{"$f":"iPCU!B24","v":"S.01.13"},{"$f":"iPCU!C24","v":0},0,{"$f":"D24*iPCU!D24","v":0},{"$f":"D24*iPCU!E24","v":0}]
[{"$f":"iPCU!A25","v":0},{"$f":"iPCU!B25","v":"S.01.14"},{"$f":"iPCU!C25","v":0},0,{"$f":"D25*iPCU!D25","v":0},{"$f":"D25*iPCU!E25","v":0}]
[{"$f":"iPCU!A26","v":0},{"$f":"iPCU!B26","v":"S.01.15"},{"$f":"iPCU!C26","v":0},null,{"$f":"D26*iPCU!D26","v":0},{"$f":"D26*iPCU!E26","v":0}]
[{"$f":"iPCU!A27","v":"PULIZIE"},null,{"$f":"iPCU!C27","v":0},{"$f":"SUMIFS(D28:D37,C28:C37,\"=?\")","v":1550},0,0]
[{"$f":"iPCU!A28","v":"PULIZIA INTERCAPEDINI E PARTI COMUNI"},{"$f":"iPCU!B28","v":"S.02.01"},{"$f":"iPCU!C28","v":"A"},150,{"$f":"D28*iPCU!D28","v":0},{"$f":"D28*iPCU!E28","v":150}]
[{"$f":"iPCU!A29","v":"PULIZIA SCALE E ANDRONE  civico 38"},{"$f":"iPCU!B29","v":"S.02.02"},{"$f":"iPCU!C29","v":"B"},400,{"$f":"D29*iPCU!D29","v":0},{"$f":"D29*iPCU!E29","v":400}]
[{"$f":"iPCU!A30","v":"PULIZIA SCALE E ANDRONE  civico 30"},{"$f":"iPCU!B30","v":"S.02.03"},{"$f":"iPCU!C30","v":"C"},400,{"$f":"D30*iPCU!D30","v":0},{"$f":"D30*iPCU!E30","v":400}]
[{"$f":"iPCU!A31","v":"PULIZIA SCALE E ANDRONE  civico 22"},{"$f":"iPCU!B31","v":"S.02.04"},{"$f":"iPCU!C31","v":"D"},400,{"$f":"D31*iPCU!D31","v":0},{"$f":"D31*iPCU!E31","v":0}]
[{"$f":"iPCU!A32","v":"PULIZIA PORTICO"},{"$f":"iPCU!B32","v":"S.02.05"},{"$f":"iPCU!C32","v":"E"},100,{"$f":"D32*iPCU!D32","v":0},{"$f":"D32*iPCU!E32","v":0}]
[{"$f":"iPCU!A33","v":"PULIZIA TUNNEL"},{"$f":"iPCU!B33","v":"S.02.06"},{"$f":"iPCU!C33","v":"F"},100,{"$f":"D33*iPCU!D33","v":0},{"$f":"D33*iPCU!E33","v":0}]
[{"$f":"iPCU!A34","v":0},{"$f":"iPCU!B34","v":"S.02.07"},{"$f":"iPCU!C34","v":0},null,{"$f":"D34*iPCU!D34","v":0},{"$f":"D34*iPCU!E34","v":0}]
[{"$f":"iPCU!A35","v":0},{"$f":"iPCU!B35","v":"S.02.08"},{"$f":"iPCU!C35","v":0},null,{"$f":"D35*iPCU!D35","v":0},{"$f":"D35*iPCU!E35","v":0}]
[{"$f":"iPCU!A36","v":0},{"$f":"iPCU!B36","v":"S.02.09"},{"$f":"iPCU!C36","v":0},null,{"$f":"D36*iPCU!D36","v":0},{"$f":"D36*iPCU!E36","v":0}]
[{"$f":"iPCU!A37","v":0},{"$f":"iPCU!B37","v":"S.02.10"},{"$f":"iPCU!C37","v":0},null,{"$f":"D37*iPCU!D37","v":0},{"$f":"D37*iPCU!E37","v":0}]
[{"$f":"iPCU!A38","v":"MANUTENZIONE ORDINARIA"},null,{"$f":"iPCU!C38","v":0},{"$f":"SUMIFS(D39:D48,C39:C48,\"=?\")","v":3010}]
[{"$f":"iPCU!A39","v":"CANCELLO BOX e IMPIANTI RELATIVI AL TUNNEL"},{"$f":"iPCU!B39","v":"S.03.01"},{"$f":"iPCU!C39","v":"F"},100,{"$f":"D39*iPCU!D39","v":0},{"$f":"D39*iPCU!E39","v":100}]
[{"$f":"iPCU!A40","v":"OPERE EDILI ED IMPIANTISTICHE - Scala A - civico 38 (tab. B)"},{"$f":"iPCU!B40","v":"S.03.02"},{"$f":"iPCU!C40","v":"B"},120,{"$f":"D40*iPCU!D40","v":0},{"$f":"D40*iPCU!E40","v":120}]
[{"$f":"iPCU!A41","v":"OPERE EDILI ED IMPIANTISTICHE - Scala B - civico 30 (tab. C)"},{"$f":"iPCU!B41","v":"S.03.03"},{"$f":"iPCU!C41","v":"C"},120,{"$f":"D41*iPCU!D41","v":0},{"$f":"D41*iPCU!E41","v":120}]
[{"$f":"iPCU!A42","v":"OPERE EDILI ED IMPIANTISTICHE - Scala C - civico 22 (tab. C)"},{"$f":"iPCU!B42","v":"S.03.04"},{"$f":"iPCU!C42","v":"D"},120,{"$f":"D42*iPCU!D42","v":0},{"$f":"D42*iPCU!E42","v":120}]
[{"$f":"iPCU!A43","v":"ASCENSORE - Scala A - civico 38 (tab. B)"},{"$f":"iPCU!B43","v":"S.03.05"},{"$f":"iPCU!C43","v":"B"},850,{"$f":"D43*iPCU!D43","v":0},{"$f":"D43*iPCU!E43","v":850}]
[{"$f":"iPCU!A44","v":"ASCENSORE - Scala B - civico 30 (tab. C)"},{"$f":"iPCU!B44","v":"S.03.06"},{"$f":"iPCU!C44","v":"C"},850,{"$f":"D44*iPCU!D44","v":0},{"$f":"D44*iPCU!E44","v":0}]
[{"$f":"iPCU!A45","v":" ASCENSORE - Scala C - civico 22 (tab. D)"},{"$f":"iPCU!B45","v":"S.03.07"},{"$f":"iPCU!C45","v":"D"},850,{"$f":"D45*iPCU!D45","v":0},{"$f":"D45*iPCU!E45","v":0}]
[{"$f":"iPCU!A46","v":0},{"$f":"iPCU!B46","v":"S.03.08"},{"$f":"iPCU!C46","v":0},null,{"$f":"D46*iPCU!D46","v":0},{"$f":"D46*iPCU!E46","v":0}]
[{"$f":"iPCU!A47","v":0},{"$f":"iPCU!B47","v":"S.03.09"},{"$f":"iPCU!C47","v":0},null,{"$f":"D47*iPCU!D47","v":0},{"$f":"D47*iPCU!E47","v":0}]
[{"$f":"iPCU!A48","v":0},{"$f":"iPCU!B48","v":"S.03.10"},{"$f":"iPCU!C48","v":0},0,{"$f":"D48*iPCU!D48","v":0},{"$f":"D48*iPCU!E48","v":0}]
[{"$f":"iPCU!A49","v":"CONSUMI DI ENERGIA"},null,{"$f":"iPCU!C49","v":0},{"$f":"SUMIFS(D50:D59,C50:C59,\"=?\")","v":4550}]
[{"$f":"iPCU!A50","v":"ENERGIA ILLUMINAZIONE E ALIMENTAZIONE ASCENSORE - Scala A - civico 38"},{"$f":"iPCU!B50","v":"S.04.01"},{"$f":"iPCU!C50","v":"B"},1200,{"$f":"D50*iPCU!D50","v":0},{"$f":"D50*iPCU!E50","v":1200}]
[{"$f":"iPCU!A51","v":"ENERGIA ILLUMINAZIONE E ALIMENTAZIONE ASCENSORE - Scala B - civico 30"},{"$f":"iPCU!B51","v":"S.04.02"},{"$f":"iPCU!C51","v":"C"},1100,{"$f":"D51*iPCU!D51","v":0},{"$f":"D51*iPCU!E51","v":1100}]
[{"$f":"iPCU!A52","v":"ENERGIA ILLUMINAZIONE E ALIMENTAZIONE ASCENSORE - Scala C - civico 22"},{"$f":"iPCU!B52","v":"S.04.03"},{"$f":"iPCU!C52","v":"D"},1300,{"$f":"D52*iPCU!D52","v":0},{"$f":"D52*iPCU!E52","v":1300}]
[{"$f":"iPCU!A53","v":"ENERGIA ILLUMINAZIONE - PORTICO - civico 30"},{"$f":"iPCU!B53","v":"S.04.04"},{"$f":"iPCU!C53","v":"E"},500,{"$f":"D53*iPCU!D53","v":0},{"$f":"D53*iPCU!E53","v":500}]
[{"$f":"iPCU!A54","v":"ENERGIA ILLUMINAZIONE - TUNNEL  - civico 30"},{"$f":"iPCU!B54","v":"S.04.05"},{"$f":"iPCU!C54","v":"F"},400,{"$f":"D54*iPCU!D54","v":0},{"$f":"D54*iPCU!E54","v":400}]
[{"$f":"iPCU!A55","v":" 50%  BOLLETTA LOTTO 5 - ENERGIA ALIMENTAZIONE CANCELLO - TUNNEL  - civico 46"},{"$f":"iPCU!B55","v":"S.04.06"},{"$f":"iPCU!C55","v":"F"},50,{"$f":"D55*iPCU!D55","v":0},{"$f":"D55*iPCU!E55","v":50}]
[{"$f":"iPCU!A56","v":0},{"$f":"iPCU!B56","v":"S.04.07"},{"$f":"iPCU!C56","v":0},430,{"$f":"D56*iPCU!D56","v":0},{"$f":"D56*iPCU!E56","v":430}]
[{"$f":"iPCU!A57","v":0},{"$f":"iPCU!B57","v":"S.04.08"},{"$f":"iPCU!C57","v":0},460,{"$f":"D57*iPCU!D57","v":0},{"$f":"D57*iPCU!E57","v":460}]
[{"$f":"iPCU!A58","v":0},{"$f":"iPCU!B58","v":"S.04.09"},{"$f":"iPCU!C58","v":0},null,{"$f":"D58*iPCU!D58","v":0},{"$f":"D58*iPCU!E58","v":0}]
[{"$f":"iPCU!A59","v":0},{"$f":"iPCU!B59","v":"S.04.10"},{"$f":"iPCU!C59","v":0},null,{"$f":"D59*iPCU!D59","v":0},{"$f":"D59*iPCU!E59","v":0}]
[{"$f":"iPCU!A60","v":"MANUTENZIONE STRAORDINARIA"},null,{"$f":"iPCU!C60","v":0},{"$f":"SUM(D61:D70)","v":1450}]
[{"$f":"iPCU!A61","v":"PARTI COMUNI - COPERTURA - MANUTENZIONE MARCIAPIEDE ED AIUOLE VIA DROSI"},{"$f":"iPCU!B61","v":"S.05.01"},{"$f":"iPCU!C61","v":"E"},100,{"$f":"D61*iPCU!D61","v":100},{"$f":"D61*iPCU!E61","v":0}]
[{"$f":"iPCU!A62","v":"OPERE EDILI ED IMPIANTISTICHE - Scala A - civico 38 (tab. B)"},{"$f":"iPCU!B62","v":"S.05.02"},{"$f":"iPCU!C62","v":"B"},100,{"$f":"D62*iPCU!D62","v":100},{"$f":"D62*iPCU!E62","v":0}]
[{"$f":"iPCU!A63","v":" OPERE EDILI ED IMPIANTISTICHE - Scala B - civico 30 (tab. C)"},{"$f":"iPCU!B63","v":"S.05.03"},{"$f":"iPCU!C63","v":"C"},100,{"$f":"D63*iPCU!D63","v":100},{"$f":"D63*iPCU!E63","v":0}]
[{"$f":"iPCU!A64","v":"OPERE EDILI ED IMPIANTISTICHE - Scala C - civico 22 (tab. D)"},{"$f":"iPCU!B64","v":"S.05.04"},{"$f":"iPCU!C64","v":"D"},100,{"$f":"D64*iPCU!D64","v":100},{"$f":"D64*iPCU!E64","v":0}]
[{"$f":"iPCU!A65","v":" MANUTENZIONE E VERIFICHE DI LEGGE ASCENSORE - Scala A - civico 38 (tab. B)"},{"$f":"iPCU!B65","v":"S.05.05"},{"$f":"iPCU!C65","v":"B"},350,{"$f":"D65*iPCU!D65","v":350},{"$f":"D65*iPCU!E65","v":0}]
[{"$f":"iPCU!A66","v":" MANUTENZIONE E VERIFICHE DI LEGGE ASCENSORE - Scala B - civico 30 (tab. C)"},{"$f":"iPCU!B66","v":"S.05.06"},{"$f":"iPCU!C66","v":"C"},350,{"$f":"D66*iPCU!D66","v":0},{"$f":"D66*iPCU!E66","v":350}]
[{"$f":"iPCU!A67","v":"MANUTENZIONE E VERIFICHE DI LEGGE ASCENSORE - Scala C - civico 22 (tab. D)"},{"$f":"iPCU!B67","v":"S.05.07"},{"$f":"iPCU!C67","v":"D"},350,{"$f":"D67*iPCU!D67","v":0},{"$f":"D67*iPCU!E67","v":350}]
[{"$f":"iPCU!A68","v":0},{"$f":"iPCU!B68","v":"S.05.08"},{"$f":"iPCU!C68","v":0},null,{"$f":"D68*iPCU!D68","v":0},{"$f":"D68*iPCU!E68","v":0}]
[{"$f":"iPCU!A69","v":0},{"$f":"iPCU!B69","v":"S.05.09"},{"$f":"iPCU!C69","v":0},null,{"$f":"D69*iPCU!D69","v":0},{"$f":"D69*iPCU!E69","v":0}]
[{"$f":"iPCU!A70","v":0},{"$f":"iPCU!B70","v":"S.05.10"},{"$f":"iPCU!C70","v":0},null,{"$f":"D70*iPCU!D70","v":0},{"$f":"D70*iPCU!E70","v":0}]
[{"$f":"iPCU!A71","v":"SPESE VARIE A CARICO DEI PROPRIETARI"},null,{"$f":"iPCU!C71","v":0},{"$f":"SUMIFS(D72:D76,C72:C76,\"=?\")","v":150}]
[{"$f":"iPCU!A72","v":"VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE PROPRIETARIO - Scala A - civico 38"},{"$f":"iPCU!B72","v":"S.06.01"},{"$f":"iPCU!C72","v":"B"},30,{"$f":"D72*iPCU!D72","v":30},{"$f":"D72*iPCU!E72","v":0}]
[{"$f":"iPCU!A73","v":"VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE PROPRIETARIO - Scala B - civico 30"},{"$f":"iPCU!B73","v":"S.06.02"},{"$f":"iPCU!C73","v":"C"},30,{"$f":"D73*iPCU!D73","v":30},{"$f":"D73*iPCU!E73","v":0}]
[{"$f":"iPCU!A74","v":"VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE PROPRIETARIO -  Scala C - civico 22"},{"$f":"iPCU!B74","v":"S.06.03"},{"$f":"iPCU!C74","v":"D"},30,{"$f":"D74*iPCU!D74","v":30},{"$f":"D74*iPCU!E74","v":0}]
[{"$f":"iPCU!A75","v":"VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE PROPRIETARIO - PORTICO"},{"$f":"iPCU!B75","v":"S.06.04"},{"$f":"iPCU!C75","v":"E"},30,{"$f":"D75*iPCU!D75","v":30},{"$f":"D75*iPCU!E75","v":0}]
[{"$f":"iPCU!A76","v":"VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE PROPRIETARIO  - TUNNEL"},{"$f":"iPCU!B76","v":"S.06.05"},{"$f":"iPCU!C76","v":"F"},30,{"$f":"D76*iPCU!D76","v":30},{"$f":"D76*iPCU!E76","v":0}]
[{"$f":"iPCU!A77","v":"SPESE VARIE A CARICO DEGLI INQUILINI"},null,{"$f":"iPCU!C77","v":0},{"$f":"SUMIFS(D78:D82,C78:C82,\"=?\")","v":150}]
[{"$f":"iPCU!A78","v":"VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE INQUILINO - Scala A - civico 38"},{"$f":"iPCU!B78","v":"S.07.01"},{"$f":"iPCU!C78","v":"B"},30,{"$f":"D78*iPCU!D78","v":0},{"$f":"D78*iPCU!E78","v":30}]
[{"$f":"iPCU!A79","v":"VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE INQUILINO - Scala B - civico 30"},{"$f":"iPCU!B79","v":"S.07.02"},{"$f":"iPCU!C79","v":"C"},30,{"$f":"D79*iPCU!D79","v":0},{"$f":"D79*iPCU!E79","v":30}]
[{"$f":"iPCU!A80","v":"VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE INQUILINO - Scala C - civico 22"},{"$f":"iPCU!B80","v":"S.07.03"},{"$f":"iPCU!C80","v":"D"},30,{"$f":"D80*iPCU!D80","v":0},{"$f":"D80*iPCU!E80","v":30}]
[{"$f":"iPCU!A81","v":"VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE INQUILINO - PORTICO"},{"$f":"iPCU!B81","v":"S.07.04"},{"$f":"iPCU!C81","v":"E"},30,{"$f":"D81*iPCU!D81","v":0},{"$f":"D81*iPCU!E81","v":30}]
[{"$f":"iPCU!A82","v":"VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE INQUILINO  - TUNNEL"},{"$f":"iPCU!B82","v":"S.07.05"},{"$f":"iPCU!C82","v":"F"},30,{"$f":"D82*iPCU!D82","v":0},{"$f":"D82*iPCU!E82","v":30}]
[{"$f":"iPCU!A83","v":"USCITE PER COSTITUZIONE DEPOSITI PRESSO TERZI e PRESTITI A TERZI"},null,{"$f":"iPCU!C83","v":0},{"$f":"SUMIFS(D84:D88,C84:C88,\"=?\")","v":0}]
[{"$f":"iPCU!A84","v":"DEPOSITI CAUZIONALI"},{"$f":"iPCU!B84","v":"L.01.01"},{"$f":"iPCU!C84","v":"A"},null,{"$f":"D84*iPCU!D84","v":0},{"$f":"D84*iPCU!E84","v":0}]
[{"$f":"iPCU!A85","v":"ACQUISTO VOUCHER LAVORI"},{"$f":"iPCU!B85","v":"L.01.02"},{"$f":"iPCU!C85","v":"A"},null,{"$f":"D85*iPCU!D85","v":0},{"$f":"D85*iPCU!E85","v":0}]
[{"$f":"iPCU!A86","v":"PRESTITI A TERZI"},{"$f":"iPCU!B86","v":"L.01.03"},{"$f":"iPCU!C86","v":"A"},null,{"$f":"D86*iPCU!D86","v":0},{"$f":"D86*iPCU!E86","v":0}]
[{"$f":"iPCU!A87","v":0},{"$f":"iPCU!B87","v":"L.01.04"},{"$f":"iPCU!C87","v":0},null,{"$f":"D87*iPCU!D87","v":0},{"$f":"D87*iPCU!E87","v":0}]
[{"$f":"iPCU!A88","v":0},{"$f":"iPCU!B88","v":"L.01.05"},{"$f":"iPCU!C88","v":0},null,{"$f":"D88*iPCU!D88","v":0},{"$f":"D88*iPCU!E88","v":0}]
[{"$f":"iPCU!A201","v":"USCITE PER CONTO DI GESTIONI SPECIALI SEPARATI e FONDI "},{"$f":"iPCU!B201","v":0},{"$f":"iPCU!C201","v":"G"},null,{"$f":"D89*iPCU!D201","v":0},{"$f":"D89*iPCU!E201","v":0}]
[{"$f":"iPCU!A202","v":"USCITE per F-LAVORI MANUTENZIONE  (2013-2015)"},{"$f":"iPCU!B202","v":"G.01.01"},null,null,{"$f":"D90*iPCU!D202","v":0},{"$f":"D90*iPCU!E202","v":0}]
[{"$f":"iPCU!A203","v":""},{"$f":"iPCU!B203","v":"G.01.02"},null,null,{"$f":"D91*iPCU!D203","v":0},{"$f":"D91*iPCU!E203","v":0}]
[{"$f":"iPCU!A204","v":""},{"$f":"iPCU!B204","v":"G.01.03"},null,null,{"$f":"D92*iPCU!D204","v":0},{"$f":"D92*iPCU!E204","v":0}]
[{"$f":"iPCU!A205","v":""},{"$f":"iPCU!B205","v":"G.01.04"},null,null,{"$f":"D93*iPCU!D205","v":0},{"$f":"D93*iPCU!E205","v":0}]
[{"$f":"iPCU!A206","v":""},{"$f":"iPCU!B206","v":"G.01.05"},null,null,{"$f":"D94*iPCU!D206","v":0},{"$f":"D94*iPCU!E206","v":0}]
[{"$f":"iPCU!A89","v":"SPESE PERSONALI o ASSEGNATE DIRETTAMENTE AI CONDOMINI"},{"$f":"iPCU!B89","v":0},{"$f":"iPCU!C89","v":"P"},null,{"$f":"D95*iPCU!D89","v":0},{"$f":"D95*iPCU!E89","v":0}]
[{"$f":"iPCU!A90","v":"Condomino01"},{"$f":"iPCU!B90","v":"P.01.01"},null,null,{"$f":"D96*iPCU!D90","v":0},{"$f":"D96*iPCU!E90","v":0}]
[{"$f":"iPCU!A91","v":"Condomino02"},{"$f":"iPCU!B91","v":"P.01.02"},null,null,{"$f":"D97*iPCU!D91","v":0},{"$f":"D97*iPCU!E91","v":0}]
[{"$f":"iPCU!A92","v":"Condomino03"},{"$f":"iPCU!B92","v":"P.01.03"},null,null,{"$f":"D98*iPCU!D92","v":0},{"$f":"D98*iPCU!E92","v":0}]
[{"$f":"iPCU!A93","v":"Condomino04 S.r.l."},{"$f":"iPCU!B93","v":"P.01.04"},null,null,{"$f":"D99*iPCU!D93","v":0},{"$f":"D99*iPCU!E93","v":0}]
[{"$f":"iPCU!A94","v":"Condomino05"},{"$f":"iPCU!B94","v":"P.01.05"},null,null,{"$f":"D100*iPCU!D94","v":0},{"$f":"D100*iPCU!E94","v":0}]
[{"$f":"iPCU!A95","v":"Condomino06"},{"$f":"iPCU!B95","v":"P.01.06"},null,null,{"$f":"D101*iPCU!D95","v":0},{"$f":"D101*iPCU!E95","v":0}]
[{"$f":"iPCU!A96","v":"Condomino07"},{"$f":"iPCU!B96","v":"P.01.07"},null,null,{"$f":"D102*iPCU!D96","v":0},{"$f":"D102*iPCU!E96","v":0}]
[{"$f":"iPCU!A97","v":"Eredi Condomino08"},{"$f":"iPCU!B97","v":"P.01.08"},null,null,{"$f":"D103*iPCU!D97","v":0},{"$f":"D103*iPCU!E97","v":0}]
[{"$f":"iPCU!A98","v":"Condomino09 S.r.l."},{"$f":"iPCU!B98","v":"P.01.09"},null,null,{"$f":"D104*iPCU!D98","v":0},{"$f":"D104*iPCU!E98","v":0}]
[{"$f":"iPCU!A99","v":"Condomino10"},{"$f":"iPCU!B99","v":"P.01.10"},null,null,{"$f":"D105*iPCU!D99","v":0},{"$f":"D105*iPCU!E99","v":0}]
[{"$f":"iPCU!A100","v":"Condomino11"},{"$f":"iPCU!B100","v":"P.01.11"},null,null,{"$f":"D106*iPCU!D100","v":0},{"$f":"D106*iPCU!E100","v":0}]
[{"$f":"iPCU!A101","v":"Condomino12"},{"$f":"iPCU!B101","v":"P.01.12"},null,null,{"$f":"D107*iPCU!D101","v":0},{"$f":"D107*iPCU!E101","v":0}]
[{"$f":"iPCU!A102","v":"Condomino13"},{"$f":"iPCU!B102","v":"P.01.13"},null,null,{"$f":"D108*iPCU!D102","v":0},{"$f":"D108*iPCU!E102","v":0}]
[{"$f":"iPCU!A103","v":"Condomino14"},{"$f":"iPCU!B103","v":"P.01.14"},null,null,{"$f":"D109*iPCU!D103","v":0},{"$f":"D109*iPCU!E103","v":0}]
[{"$f":"iPCU!A104","v":"Condomino15"},{"$f":"iPCU!B104","v":"P.01.15"},null,null,{"$f":"D110*iPCU!D104","v":0},{"$f":"D110*iPCU!E104","v":0}]
[{"$f":"iPCU!A105","v":"Condomino16"},{"$f":"iPCU!B105","v":"P.01.16"},null,null,{"$f":"D111*iPCU!D105","v":0},{"$f":"D111*iPCU!E105","v":0}]
[{"$f":"iPCU!A106","v":"Condomino17"},{"$f":"iPCU!B106","v":"P.01.17"},null,null,{"$f":"D112*iPCU!D106","v":0},{"$f":"D112*iPCU!E106","v":0}]
[{"$f":"iPCU!A107","v":"Condomino18"},{"$f":"iPCU!B107","v":"P.01.18"},null,null,{"$f":"D113*iPCU!D107","v":0},{"$f":"D113*iPCU!E107","v":0}]
[{"$f":"iPCU!A108","v":"Condomino19"},{"$f":"iPCU!B108","v":"P.01.19"},null,null,{"$f":"D114*iPCU!D108","v":0},{"$f":"D114*iPCU!E108","v":0}]
[{"$f":"iPCU!A109","v":"Condomino20"},{"$f":"iPCU!B109","v":"P.01.20"},null,null,{"$f":"D115*iPCU!D109","v":0},{"$f":"D115*iPCU!E109","v":0}]
[{"$f":"iPCU!A110","v":"Condomino21"},{"$f":"iPCU!B110","v":"P.01.21"},null,null,{"$f":"D116*iPCU!D110","v":0},{"$f":"D116*iPCU!E110","v":0}]
[{"$f":"iPCU!A111","v":"Condomino22"},{"$f":"iPCU!B111","v":"P.01.22"},null,null,{"$f":"D117*iPCU!D111","v":0},{"$f":"D117*iPCU!E111","v":0}]
[{"$f":"iPCU!A112","v":"Condomino23"},{"$f":"iPCU!B112","v":"P.01.23"},null,null,{"$f":"D118*iPCU!D112","v":0},{"$f":"D118*iPCU!E112","v":0}]
[{"$f":"iPCU!A113","v":""},{"$f":"iPCU!B113","v":"P.01.24"},null,null,{"$f":"D119*iPCU!D113","v":0},{"$f":"D119*iPCU!E113","v":0}]
[{"$f":"iPCU!A114","v":""},{"$f":"iPCU!B114","v":"P.01.25"},null,null,{"$f":"D120*iPCU!D114","v":0},{"$f":"D120*iPCU!E114","v":0}]
[{"$f":"iPCU!A115","v":""},{"$f":"iPCU!B115","v":"P.01.26"},null,null,{"$f":"D121*iPCU!D115","v":0},{"$f":"D121*iPCU!E115","v":0}]
[{"$f":"iPCU!A116","v":""},{"$f":"iPCU!B116","v":"P.01.27"},null,null,{"$f":"D122*iPCU!D116","v":0},{"$f":"D122*iPCU!E116","v":0}]
[{"$f":"iPCU!A117","v":""},{"$f":"iPCU!B117","v":"P.01.28"},null,null,{"$f":"D123*iPCU!D117","v":0},{"$f":"D123*iPCU!E117","v":0}]
[{"$f":"iPCU!A118","v":""},{"$f":"iPCU!B118","v":"P.01.29"},null,null,{"$f":"D124*iPCU!D118","v":0},{"$f":"D124*iPCU!E118","v":0}]
[{"$f":"iPCU!A119","v":""},{"$f":"iPCU!B119","v":"P.01.30"},null,null,{"$f":"D125*iPCU!D119","v":0},{"$f":"D125*iPCU!E119","v":0}]
[{"$f":"iPCU!A120","v":""},{"$f":"iPCU!B120","v":"P.01.31"},null,null,{"$f":"D126*iPCU!D120","v":0},{"$f":"D126*iPCU!E120","v":0}]
[{"$f":"iPCU!A121","v":""},{"$f":"iPCU!B121","v":"P.01.32"},null,null,{"$f":"D127*iPCU!D121","v":0},{"$f":"D127*iPCU!E121","v":0}]
[{"$f":"iPCU!A122","v":""},{"$f":"iPCU!B122","v":"P.01.33"},null,null,{"$f":"D128*iPCU!D122","v":0},{"$f":"D128*iPCU!E122","v":0}]
[{"$f":"iPCU!A123","v":""},{"$f":"iPCU!B123","v":"P.01.34"},null,null,{"$f":"D129*iPCU!D123","v":0},{"$f":"D129*iPCU!E123","v":0}]
[{"$f":"iPCU!A124","v":""},{"$f":"iPCU!B124","v":"P.01.35"},null,null,{"$f":"D130*iPCU!D124","v":0},{"$f":"D130*iPCU!E124","v":0}]
[{"$f":"iPCU!A125","v":""},{"$f":"iPCU!B125","v":"P.01.36"},null,null,{"$f":"D131*iPCU!D125","v":0},{"$f":"D131*iPCU!E125","v":0}]
[{"$f":"iPCU!A126","v":""},{"$f":"iPCU!B126","v":"P.01.37"},null,null,{"$f":"D132*iPCU!D126","v":0},{"$f":"D132*iPCU!E126","v":0}]
[{"$f":"iPCU!A127","v":""},{"$f":"iPCU!B127","v":"P.01.38"},null,null,{"$f":"D133*iPCU!D127","v":0},{"$f":"D133*iPCU!E127","v":0}]
[{"$f":"iPCU!A128","v":""},{"$f":"iPCU!B128","v":"P.01.39"},null,null,{"$f":"D134*iPCU!D128","v":0},{"$f":"D134*iPCU!E128","v":0}]
[{"$f":"iPCU!A129","v":""},{"$f":"iPCU!B129","v":"P.01.40"},null,null,{"$f":"D135*iPCU!D129","v":0},{"$f":"D135*iPCU!E129","v":0}]
[{"$f":"iPCU!A130","v":""},{"$f":"iPCU!B130","v":"P.01.41"},null,null,{"$f":"D136*iPCU!D130","v":0},{"$f":"D136*iPCU!E130","v":0}]
[{"$f":"iPCU!A131","v":""},{"$f":"iPCU!B131","v":"P.01.42"},null,null,{"$f":"D137*iPCU!D131","v":0},{"$f":"D137*iPCU!E131","v":0}]
[{"$f":"iPCU!A132","v":""},{"$f":"iPCU!B132","v":"P.01.43"},null,null,{"$f":"D138*iPCU!D132","v":0},{"$f":"D138*iPCU!E132","v":0}]
[{"$f":"iPCU!A133","v":""},{"$f":"iPCU!B133","v":"P.01.44"},null,null,{"$f":"D139*iPCU!D133","v":0},{"$f":"D139*iPCU!E133","v":0}]
[{"$f":"iPCU!A134","v":""},{"$f":"iPCU!B134","v":"P.01.45"},null,null,{"$f":"D140*iPCU!D134","v":0},{"$f":"D140*iPCU!E134","v":0}]
[{"$f":"iPCU!A135","v":""},{"$f":"iPCU!B135","v":"P.01.46"},null,null,{"$f":"D141*iPCU!D135","v":0},{"$f":"D141*iPCU!E135","v":0}]
[{"$f":"iPCU!A136","v":""},{"$f":"iPCU!B136","v":"P.01.47"},null,null,{"$f":"D142*iPCU!D136","v":0},{"$f":"D142*iPCU!E136","v":0}]
[{"$f":"iPCU!A137","v":""},{"$f":"iPCU!B137","v":"P.01.48"},null,null,{"$f":"D143*iPCU!D137","v":0},{"$f":"D143*iPCU!E137","v":0}]
[{"$f":"iPCU!A138","v":""},{"$f":"iPCU!B138","v":"P.01.49"},null,null,{"$f":"D144*iPCU!D138","v":0},{"$f":"D144*iPCU!E138","v":0}]
[{"$f":"iPCU!A139","v":""},{"$f":"iPCU!B139","v":"P.01.50"},null,null,{"$f":"D145*iPCU!D139","v":0},{"$f":"D145*iPCU!E139","v":0}]
[{"$f":"iPCU!A140","v":""},{"$f":"iPCU!B140","v":"P.01.51"},null,null,{"$f":"D146*iPCU!D140","v":0},{"$f":"D146*iPCU!E140","v":0}]
[{"$f":"iPCU!A141","v":""},{"$f":"iPCU!B141","v":"P.01.52"},null,null,{"$f":"D147*iPCU!D141","v":0},{"$f":"D147*iPCU!E141","v":0}]
[{"$f":"iPCU!A142","v":""},{"$f":"iPCU!B142","v":"P.01.53"},null,null,{"$f":"D148*iPCU!D142","v":0},{"$f":"D148*iPCU!E142","v":0}]
[{"$f":"iPCU!A143","v":""},{"$f":"iPCU!B143","v":"P.01.54"},null,null,{"$f":"D149*iPCU!D143","v":0},{"$f":"D149*iPCU!E143","v":0}]
[{"$f":"iPCU!A144","v":""},{"$f":"iPCU!B144","v":"P.01.55"},null,null,{"$f":"D150*iPCU!D144","v":0},{"$f":"D150*iPCU!E144","v":0}]
[{"$f":"iPCU!A145","v":""},{"$f":"iPCU!B145","v":"P.01.56"},null,null,{"$f":"D151*iPCU!D145","v":0},{"$f":"D151*iPCU!E145","v":0}]
[{"$f":"iPCU!A146","v":""},{"$f":"iPCU!B146","v":"P.01.57"},null,null,{"$f":"D152*iPCU!D146","v":0},{"$f":"D152*iPCU!E146","v":0}]
[{"$f":"iPCU!A147","v":""},{"$f":"iPCU!B147","v":"P.01.58"},null,null,{"$f":"D153*iPCU!D147","v":0},{"$f":"D153*iPCU!E147","v":0}]
[{"$f":"iPCU!A148","v":""},{"$f":"iPCU!B148","v":"P.01.59"},null,null,{"$f":"D154*iPCU!D148","v":0},{"$f":"D154*iPCU!E148","v":0}]
[{"$f":"iPCU!A149","v":""},{"$f":"iPCU!B149","v":"P.01.60"},null,null,{"$f":"D155*iPCU!D149","v":0},{"$f":"D155*iPCU!E149","v":0}]
[{"$f":"iPCU!A150","v":""},{"$f":"iPCU!B150","v":"P.01.61"},null,null,{"$f":"D156*iPCU!D150","v":0},{"$f":"D156*iPCU!E150","v":0}]
[{"$f":"iPCU!A151","v":""},{"$f":"iPCU!B151","v":"P.01.62"},null,null,{"$f":"D157*iPCU!D151","v":0},{"$f":"D157*iPCU!E151","v":0}]
[{"$f":"iPCU!A152","v":""},{"$f":"iPCU!B152","v":"P.01.63"},null,null,{"$f":"D158*iPCU!D152","v":0},{"$f":"D158*iPCU!E152","v":0}]
[{"$f":"iPCU!A153","v":""},{"$f":"iPCU!B153","v":"P.01.64"},null,null,{"$f":"D159*iPCU!D153","v":0},{"$f":"D159*iPCU!E153","v":0}]
[{"$f":"iPCU!A154","v":""},{"$f":"iPCU!B154","v":"P.01.65"},null,null,{"$f":"D160*iPCU!D154","v":0},{"$f":"D160*iPCU!E154","v":0}]
[{"$f":"iPCU!A155","v":""},{"$f":"iPCU!B155","v":"P.01.66"},null,null,{"$f":"D161*iPCU!D155","v":0},{"$f":"D161*iPCU!E155","v":0}]
[{"$f":"iPCU!A156","v":""},{"$f":"iPCU!B156","v":"P.01.67"},null,null,{"$f":"D162*iPCU!D156","v":0},{"$f":"D162*iPCU!E156","v":0}]
[{"$f":"iPCU!A157","v":""},{"$f":"iPCU!B157","v":"P.01.68"},null,null,{"$f":"D163*iPCU!D157","v":0},{"$f":"D163*iPCU!E157","v":0}]
[{"$f":"iPCU!A158","v":""},{"$f":"iPCU!B158","v":"P.01.69"},null,null,{"$f":"D164*iPCU!D158","v":0},{"$f":"D164*iPCU!E158","v":0}]
[{"$f":"iPCU!A159","v":""},{"$f":"iPCU!B159","v":"P.01.70"},null,null,{"$f":"D165*iPCU!D159","v":0},{"$f":"D165*iPCU!E159","v":0}]
[{"$f":"iPCU!A160","v":""},{"$f":"iPCU!B160","v":"P.01.71"},null,null,{"$f":"D166*iPCU!D160","v":0},{"$f":"D166*iPCU!E160","v":0}]
[{"$f":"iPCU!A161","v":""},{"$f":"iPCU!B161","v":"P.01.72"},null,null,{"$f":"D167*iPCU!D161","v":0},{"$f":"D167*iPCU!E161","v":0}]
[{"$f":"iPCU!A162","v":""},{"$f":"iPCU!B162","v":"P.01.73"},null,null,{"$f":"D168*iPCU!D162","v":0},{"$f":"D168*iPCU!E162","v":0}]
[{"$f":"iPCU!A163","v":""},{"$f":"iPCU!B163","v":"P.01.74"},null,null,{"$f":"D169*iPCU!D163","v":0},{"$f":"D169*iPCU!E163","v":0}]
[{"$f":"iPCU!A164","v":""},{"$f":"iPCU!B164","v":"P.01.75"},null,null,{"$f":"D170*iPCU!D164","v":0},{"$f":"D170*iPCU!E164","v":0}]
[{"$f":"iPCU!A165","v":""},{"$f":"iPCU!B165","v":"P.01.76"},null,null,{"$f":"D171*iPCU!D165","v":0},{"$f":"D171*iPCU!E165","v":0}]
[{"$f":"iPCU!A166","v":""},{"$f":"iPCU!B166","v":"P.01.77"},null,null,{"$f":"D172*iPCU!D166","v":0},{"$f":"D172*iPCU!E166","v":0}]
[{"$f":"iPCU!A167","v":""},{"$f":"iPCU!B167","v":"P.01.78"},null,null,{"$f":"D173*iPCU!D167","v":0},{"$f":"D173*iPCU!E167","v":0}]
[{"$f":"iPCU!A168","v":""},{"$f":"iPCU!B168","v":"P.01.79"},null,null,{"$f":"D174*iPCU!D168","v":0},{"$f":"D174*iPCU!E168","v":0}]
[{"$f":"iPCU!A169","v":""},{"$f":"iPCU!B169","v":"P.01.80"},null,null,{"$f":"D175*iPCU!D169","v":0},{"$f":"D175*iPCU!E169","v":0}]
[{"$f":"iPCU!A170","v":""},{"$f":"iPCU!B170","v":"P.01.81"},null,null,{"$f":"D176*iPCU!D170","v":0},{"$f":"D176*iPCU!E170","v":0}]
[{"$f":"iPCU!A171","v":""},{"$f":"iPCU!B171","v":"P.01.82"},null,null,{"$f":"D177*iPCU!D171","v":0},{"$f":"D177*iPCU!E171","v":0}]
[{"$f":"iPCU!A172","v":""},{"$f":"iPCU!B172","v":"P.01.83"},null,null,{"$f":"D178*iPCU!D172","v":0},{"$f":"D178*iPCU!E172","v":0}]
[{"$f":"iPCU!A173","v":""},{"$f":"iPCU!B173","v":"P.01.84"},null,null,{"$f":"D179*iPCU!D173","v":0},{"$f":"D179*iPCU!E173","v":0}]
[{"$f":"iPCU!A174","v":""},{"$f":"iPCU!B174","v":"P.01.85"},null,null,{"$f":"D180*iPCU!D174","v":0},{"$f":"D180*iPCU!E174","v":0}]
[{"$f":"iPCU!A175","v":""},{"$f":"iPCU!B175","v":"P.01.86"},null,null,{"$f":"D181*iPCU!D175","v":0},{"$f":"D181*iPCU!E175","v":0}]
[{"$f":"iPCU!A176","v":""},{"$f":"iPCU!B176","v":"P.01.87"},null,null,{"$f":"D182*iPCU!D176","v":0},{"$f":"D182*iPCU!E176","v":0}]
[{"$f":"iPCU!A177","v":""},{"$f":"iPCU!B177","v":"P.01.88"},null,null,{"$f":"D183*iPCU!D177","v":0},{"$f":"D183*iPCU!E177","v":0}]
[{"$f":"iPCU!A178","v":""},{"$f":"iPCU!B178","v":"P.01.89"},null,null,{"$f":"D184*iPCU!D178","v":0},{"$f":"D184*iPCU!E178","v":0}]
[{"$f":"iPCU!A179","v":""},{"$f":"iPCU!B179","v":"P.01.90"},null,null,{"$f":"D185*iPCU!D179","v":0},{"$f":"D185*iPCU!E179","v":0}]
[{"$f":"iPCU!A180","v":""},{"$f":"iPCU!B180","v":"P.01.91"},null,null,{"$f":"D186*iPCU!D180","v":0},{"$f":"D186*iPCU!E180","v":0}]
[{"$f":"iPCU!A181","v":""},{"$f":"iPCU!B181","v":"P.01.92"},null,null,{"$f":"D187*iPCU!D181","v":0},{"$f":"D187*iPCU!E181","v":0}]
[{"$f":"iPCU!A182","v":""},{"$f":"iPCU!B182","v":"P.01.93"},null,null,{"$f":"D188*iPCU!D182","v":0},{"$f":"D188*iPCU!E182","v":0}]
[{"$f":"iPCU!A183","v":""},{"$f":"iPCU!B183","v":"P.01.94"},null,null,{"$f":"D189*iPCU!D183","v":0},{"$f":"D189*iPCU!E183","v":0}]
[{"$f":"iPCU!A184","v":""},{"$f":"iPCU!B184","v":"P.01.95"},null,null,{"$f":"D190*iPCU!D184","v":0},{"$f":"D190*iPCU!E184","v":0}]
[{"$f":"iPCU!A185","v":""},{"$f":"iPCU!B185","v":"P.01.96"},null,null,{"$f":"D191*iPCU!D185","v":0},{"$f":"D191*iPCU!E185","v":0}]
[{"$f":"iPCU!A186","v":""},{"$f":"iPCU!B186","v":"P.01.97"},null,null,{"$f":"D192*iPCU!D186","v":0},{"$f":"D192*iPCU!E186","v":0}]
[{"$f":"iPCU!A187","v":""},{"$f":"iPCU!B187","v":"P.01.98"},null,null,{"$f":"D193*iPCU!D187","v":0},{"$f":"D193*iPCU!E187","v":0}]
[{"$f":"iPCU!A188","v":""},{"$f":"iPCU!B188","v":"P.01.99"},null,null,{"$f":"D194*iPCU!D188","v":0},{"$f":"D194*iPCU!E188","v":0}]
["TOTALE SPESE PREVENTIVATE DA RIPARTIRE",null,null,{"$f":"SUMIFS(D11:D194,C11:C194,\"=?\")","v":14800},{"$f":"SUM(E11:E194)","v":4780},{"$f":"SUM(F11:F194)","v":8550}]
[null,null,null,null,null,0,0]

{"sheet":"iGIORNALE","index":21,"n_rows":1505,"n_cols":18,"rows_kept":1505,"cut":false,"hidden":true,"merged":[[11,4,11,13],[1,0,1,13],[10,4,10,13],[2,0,2,13],[7,1,8,2],[7,4,8,4],[7,5,7,7],[7,8,7,10],[7,11,7,12],[7,13,8,13],[3,7,4,13]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Le celle con sfondo giallo contengono formule e non devono essere mai sovrascritte. I risultati delle formule sono visualizzati solo se la cella di colonna A della riga non è vuota. Le formule possono essere ricopiate singolarmente o con il metodo \"seleziona e trascina\" partendo da una cella che contiene la formula."]
["Le celle di colonna M contengono solitamente una formula, quella più usuale per associare l'importo al conto movimentato. La formula può essere variata o si può scrivere direttamente il valore, quando l'importo movimentato non corrisponde ad una entrata o uscita scritta sulla stessa riga. La formula originaria può sempre essere riscritta copiandola dalla cella M10. "]
[null,null,null,null,null,null,null,"ATTENZIONE!\nLe scritture guidate saranno attendibili solo se i prospetti contabili sono aggiornati.\n È bene quindi, prima di ogni scrittura guidata automatizzata, ricalcolare il bilancio di esercizio e le scritture fiscali.",null,null,null,null,null,null,null,null,"Calcolo di controllo\nsui singoli conti"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conto","Importo"]
[{"$f":"'iP1'!A5","v":"Condominio \"PROTOTIPO\""}]
[{"$f":"\"REGISTRO DELLE OPERAZIONI CONTABILI - ANNO \" & 'iP1'!A37","v":"REGISTRO DELLE OPERAZIONI CONTABILI - ANNO 2022"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A.01.01",{"$f":"SUMIFS($M$11:M$1504,L$11:L$1504,Q7)","v":0}]
["Reg.","Data",null,null,"DESCRIZIONE OPERAZIONE (e/o STRINGA INFORMATIVA)","CASSA",null,null,"CONTO CORRENTE",null,null,"MOVIMENTO",null,"Pezza\ngiustificativa ",null,null,{"$f":"\"D.03.01.\"  & RIGHT('iP1'!A37,2)","v":"D.03.01.22"},{"$f":"SUMIFS($M$11:M$1504,L$11:L$1504,Q8,M$11:M$1504,\">0\")","v":1.07}]
["n°",null,null,null,null,"ENTRATA","USCITA","SALDO","ENTRATA","USCITA","SALDO","CONTO","IMPOR."]
[{"$f":"COUNTA(A11:A1460)","v":247},"g","m","a"," TOTALI",{"$f":"ROUND(SUM(F12:F921),2)","v":504.9},{"$f":"SUM(G12:G921)","v":504.9},{"$f":"F10-G10","v":0},{"$f":"ROUND(SUM(I12:I921),2)","v":1897.15},{"$f":"SUM(J12:J921)","v":1176.8100000000002},{"$f":"I10-J10","v":720.33999999999992},null,{"$f":"IF(LEN(L10)>0,F10+G10+I10+J10,\"\")","v":""},"n°"]
[0,"0",0,2022,"=========== SCRITTURE DI APERTURA ESERCIZIO ========== (riporto valori da esercizio precedente)"]
["a","0",0,2022,"=========== SCRITTURE DI APERTURA ESERCIZIO ========== (riporto valori da stato patrimoniale esercizio precedente)"]
["l",0,0,2022,"LIQUIDITÀ"]
["l",0,0,2022,"SITUAZIONE LIQUIDITÀ INIZIALE (Gestione Ordinaria)",0,null,{"$f":"IF(A14<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,8))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,8)),F14,-G14),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,8)),F14,-G14),2)),\"\")","v":0},181.22,null,{"$f":"IF(A14<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,11))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,11)),I14,-J14),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,11)),I14,-J14),2)),\"\")","v":181.22},""]
["l",0,0,2022,"SITUAZIONE LIQUIDITÀ INIZIALE - Gestione straordinaria - ",0,null,{"$f":"IF(A15<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,8))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,8)),F15,-G15),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,8)),F15,-G15),2)),\"\")","v":0},0,null,{"$f":"IF(A15<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,11))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,11)),I15,-J15),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,11)),I15,-J15),2)),\"\")","v":181.22}]
["l",0,0,2022,"SITUAZIONE LIQUIDITÀ INIZIALE - Gestione straordinaria - ",0,null,0,0,null,181.22]
["l",0,0,2022,"SITUAZIONE LIQUIDITÀ INIZIALE - Gestione straordinaria - ",0,null,0,0,null,181.22]
["l",0,0,2022,"SITUAZIONE LIQUIDITÀ INIZIALE - Gestione straordinaria - ",0,null,0,0,null,181.22]
["l",0,0,2022,"SITUAZIONE LIQUIDITÀ INIZIALE - Gestione straordinaria - ",0,null,0,0,null,181.22]
["c",0,0,2022,"CREDITI",null,null,0,null,null,181.22]
["c",0,0,2022,"da DEPOSITI di DENARO presso Terzi",null,null,0,null,null,181.22]
["c",0,0,2022,"da ENEL ENERGIA SpA  # deposito cauzionale scala A civico 38 # 01 # D-01 # 06/07/2021",null,null,0,null,null,181.22,"C.01.01.21",42.27]
["c",0,0,2022,"da ENEL ENERGIA SpA  # deposito cauzionale scala B civico 30 # 02 # D-01 # 06/07/2021",null,null,0,null,null,181.22,"C.01.01.21",42.27]
["c",0,0,2022,"da ENEL ENERGIA SpA  # deposito cauzionale scala C civico 22 # 03 # D-01 # 06/07/2021",null,null,0,null,null,181.22,"C.01.01.21",42.27]
["c",0,0,2022,"da GESTIONI SPECIALI SEPARATE E FONDI",null,null,0,null,null,181.22]
["c",0,0,2022,"da Gestione Speciale LAVORI 1  # prestito da gestione ordinaria # 04 # S-01 # 07/01/2021",null,null,0,null,null,181.22,"C.06.01.21",1.01]
["c",0,0,2022,"da CONDOMINI",null,null,0,null,null,181.22]
["c",0,0,2022,"ESERCIZIO 2017",null,null,0,null,null,181.22]
["c",0,0,2022,"Condomino06",null,null,0,null,null,181.22,"C.04.06.17",2355.5300000000002]
["c",0,0,2022,"ESERCIZIO 2018",null,null,0,null,null,181.22]
["c",0,0,2022,"Condomino03",null,null,0,null,null,181.22,"C.04.03.18",216.02]
["c",0,0,2022,"Condomino04 S.r.l.",null,null,0,null,null,181.22,"C.04.04.18",209.74]
["c",0,0,2022,"Condomino06",null,null,0,null,null,181.22,"C.04.06.18",515.59]
["c",0,0,2022,"Condomino10",null,null,0,null,null,181.22,"C.04.10.18",525.64]
["c",0,0,2022,"ESERCIZIO 2019",null,null,0,null,null,181.22]
["c",0,0,2022,"Condomino03",null,null,0,null,null,181.22,"C.04.03.19",376.65]
["c",0,0,2022,"Condomino04 S.r.l.",null,null,0,null,null,181.22,"C.04.04.19",338.12]
["c",0,0,2022,"Condomino06",null,null,0,null,null,181.22,"C.04.06.19",422.78]
["c",0,0,2022,"Condomino10",null,null,0,null,null,181.22,"C.04.10.19",898]
["c",0,0,2022,"ESERCIZIO 2020",null,null,0,null,null,181.22]
["c",0,0,2022,"Condomino03",null,null,0,null,null,181.22,"C.04.03.20",494.68]
["c",0,0,2022,"Condomino04 S.r.l.",null,null,0,null,null,181.22,"C.04.04.20",454.48]
["c",0,0,2022,"Condomino06",null,null,0,null,null,181.22,"C.04.06.20",475.6]
["c",0,0,2022,"Condomino10",null,null,0,null,null,181.22,"C.04.10.20",1050.3]
["c",0,0,2022,"Condomino15",null,null,0,null,null,181.22,"C.04.15.20",277.54000000000002]
["c",0,0,2022,"ESERCIZIO 2021",null,null,0,null,null,181.22]
["c",0,0,2022,"Condomino03",null,null,0,null,null,181.22,"C.04.03.21",169.05]
["c",0,0,2022,"Condomino04 S.r.l.",null,null,0,null,null,181.22,"C.04.04.21",229.27]
["c",0,0,2022,"Condomino06",null,null,0,null,null,181.22,"C.04.06.21",473.66]
["c",0,0,2022,"Condomino10",null,null,0,null,null,181.22,"C.04.10.21",1013.3]
["c",0,0,2022,"Condomino15",null,null,0,null,null,181.22,"C.04.15.21",218.93]
["c",0,0,2022,"Condomino17",null,null,0,null,null,181.22,"C.04.17.21",13.1]
["c",0,0,2022,"Condomino23",null,null,0,null,null,181.22,"C.04.23.21",130.56]
["d",0,0,2022,"DEBITI",null,null,0,null,null,181.22]
["d",0,0,2022,"DEPOSITI presso TERZI",null,null,0,null,null,181.22]
["d",0,0,2022,"Condomino01",null,null,0,null,null,181.22,"D.05.01",5.32]
["d",0,0,2022,"Condomino02",null,null,0,null,null,181.22,"D.05.02",4.05]
["d",0,0,2022,"Condomino03",null,null,0,null,null,181.22,"D.05.03",0.84]
["d",0,0,2022,"Condomino04 S.r.l.",null,null,0,null,null,181.22,"D.05.04",7.14]
["d",0,0,2022,"Condomino05",null,null,0,null,null,181.22,"D.05.05",5.68]
["d",0,0,2022,"Condomino06",null,null,0,null,null,181.22,"D.05.06",4.84]
["d",0,0,2022,"Condomino07",null,null,0,null,null,181.22,"D.05.07",5.77]
["d",0,0,2022,"Condomino08",null,null,0,null,null,181.22,"D.05.08",2.14]
["d",0,0,2022,"Condomino09 S.r.l.",null,null,0,null,null,181.22,"D.05.09",6.55]
["d",0,0,2022,"Condomino10",null,null,0,null,null,181.22,"D.05.10",11.09]
["d",0,0,2022,"Condomino11 ",null,null,0,null,null,181.22,"D.05.11",4.78,null,null," "]
["d",0,0,2022,"Condomino12",null,null,0,null,null,181.22,"D.05.12",5.49]
["d",0,0,2022,"Condomino13",null,null,0,null,null,181.22,"D.05.13",8.14]
["d",0,0,2022,"Condomino14",null,null,0,null,null,181.22,"D.05.14",3.79]
["d",0,0,2022,"Condomino15",null,null,0,null,null,181.22,"D.05.15",7.53]
["d",0,0,2022,"Condomino16",null,null,0,null,null,181.22,"D.05.16",5.23]
["d",0,0,2022,"Condomino17",null,null,0,null,null,181.22,"D.05.17",4.88]
["d",0,0,2022,"Condomino18",null,null,0,null,null,181.22,"D.05.18",4.24]
["d",0,0,2022,"Condomino19",null,null,0,null,null,181.22,"D.05.19",6.41]
["d",0,0,2022,"Condomino20",null,null,0,null,null,181.22,"D.05.20",5.52]
["d",0,0,2022,"Condomino21",null,null,0,null,null,181.22,"D.05.21",5.21]
["d",0,0,2022,"Condomino22",null,null,0,null,null,181.22,"D.05.22",4.04]
["d",0,0,2022,"Condomino23",null,null,0,null,null,181.22,"D.05.23",8.1300000000000008]
["d",0,0,2022,"v/s TERZI PRIVATI",null,null,0,null,null,181.22]
["d",0,0,2022,"v/s CONSULENTE FISCALE # Impegno di spesa Consulenza fiscale 2019 # 01 # F-06 # 31/12/2019",null,null,0,null,null,181.22,"D.02.03.19",300]
["d",0,0,2022,"v/s CHIEFARI Pietro # impegno spesa comp. Amm. Es. 2019 # 02 # F-07 # 31/12/2019",null,null,0,null,null,181.22,"D.02.03.19",1200]
["d",0,0,2022,"v/s AVVOCATO Giuseppe # avviso fattura n. 10/2020 del 1-12-2020 # 03 # F-08 # 01/12/2020",null,null,0,null,null,181.22,"D.02.02.20",50]
["d",0,0,2022,"v/s CHIEFARI Pietro # impegno spesa comp. Amm. Es. 2020 # 04 # F-07 # 31/12/2020",null,null,{"$f":"IF(A83<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,8))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,8)),F83,-G83),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,8)),F83,-G83),2)),\"\")","v":0},null,null,{"$f":"IF(A83<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,11))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,11)),I83,-J83),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,11)),I83,-J83),2)),\"\")","v":181.22},"D.02.03.20",1400]
["d",0,0,2022,"v/s CONSULENTE FISCALE # Impegno di spesa Consulenza fiscale 2020 # 05 # F-06 # 31/12/2020",null,null,0,null,null,181.22,"D.02.03.20",300]
["d",0,0,2022,"v/s OTIR SERVIZI Srl # Fatture del 24-02-2021 manutenz. Straord. # 06 # F-03 # 24/02/2021",null,null,0,null,null,181.22,"D.02.01.21",231]
["d",0,0,2022,"v/s OTIR SERVIZI Srl # Fattura n. 3FO21025812 del 07-01-2021 # 07 # F-03 # 07/01/2021",null,null,0,null,null,181.22,"D.02.01.21",57.220000000000027]
["d",0,0,2022,"v/s OTIR SERVIZI Srl # Fattura n. 3FO21025811 del 07-01-2021 # 08 # F-03 # 07/01/2021",null,null,0,null,null,181.22,"D.02.01.21",57.220000000000027]
["d",0,0,2022,"v/s OTIR SERVIZI Srl # Fattura n. 3FO21025813 del 07-01-2021 # 09 # F-03 # 07/01/2021",null,null,0,null,null,181.22,"D.02.01.21",57.220000000000027]
["d",0,0,2022,"v/s OTIR SERVIZI Srl # Fattura 3FC21006548 del 05-03-2021 # 10 # F-03 # 05/03/2021",null,null,0,null,null,181.22,"D.02.01.21",43]
["d",0,0,2022,"v/s OTIR SERVIZI Srl # Fattura 3FC21006550 del 05-03-2021 # 11 # F-03 # 05/03/2021",null,null,0,null,null,181.22,"D.02.01.21",43]
["d",0,0,2022,"v/s OTIR SERVIZI Srl # Fattura 3FC21006549 del 05-03-2021 # 12 # F-03 # 05/03/2021",null,null,0,null,null,181.22,"D.02.01.21",43]
["d",0,0,2022,"v/s OTIR SERVIZI Srl # Fattura n. 3FO21084628del 01/07-2021 # 13 # F-03 # 01/07/2021",null,null,0,null,null,181.22,"D.02.01.21",407.22]
["d",0,0,2022,"v/s OTIR SERVIZI Srl # Fattura n. 3FO21084627 del 01-07-2021 # 14 # F-03 # 01/07/2021",null,null,0,null,null,181.22,"D.02.01.21",407.22]
["d",0,0,2022,"v/s OTIR SERVIZI Srl # Fattura n. 3FO21084629 del 01-07-2021 # 15 # F-03 # 01/07/2021",null,null,0,null,null,181.22,"D.02.01.21",407.22]
["d",0,0,2022,"v/s OTIR SERVIZI Srl # Fattura n. 3FC21033819del 10-12-2021 # 16 # F-03 # 10/12/2021",null,null,0,null,null,181.22,"D.02.01.21",200.2]
["d",0,0,2022,"v/s ENEL ENERGIA SpA  # Fattura n. 4157845945 del  08-12-2021 # 17 # C-03 # 08/12/2021",null,null,0,null,null,181.22,"D.02.01.21",153.94]
["d",0,0,2022,"v/s Samuele SAVERIO # Fattura n. 310 del 22-12-2021 # 18 # F-01 # 22/12/2021",null,null,0,null,null,181.22,"D.02.01.21",60]
["d",0,0,2022,"v/s Samuele SAVERIO # Fattura n. 311 del 22-12-2021 # 19 # F-01 # 22/12/2021",null,null,0,null,null,181.22,"D.02.01.21",60]
["d",0,0,2022,"v/s Samuele SAVERIO # Fattura n. 312 del 22-12-2021 # 20 # F-01 # 22/12/2021",null,null,0,null,null,181.22,"D.02.01.21",60]
["d",0,0,2022,"v/s CHIEFARI Pietro # Impegno di spesa competenze Amministratore 2021 # 21 # F-07 # 31/12/2021",null,null,0,null,null,181.22,"D.02.03.21",1200]
["d",0,0,2022,"v/s CONSULENTE FISCALE # Impegno di spesa consulenza fiscale 2021 # 22 # F-06 # 31/12/2021",null,null,0,null,null,181.22,"D.02.03.21",300]
["d",0,0,2022,"v/s GESTIONI SPECIALI SEPARATE e FONDI",null,null,0,null,null,181.22]
["d",0,0,2022,"v/s CONDOMINI (Quote versate in eccesso)",null,null,0,null,null,181.22]
["d",0,0,2022,"Condomino01",null,null,0,null,null,181.22,"D.04.01",178.06]
["d",0,0,2022,"Condomino02",null,null,0,null,null,181.22,"D.04.02",322.97000000000003]
["d",0,0,2022,"Condomino05",null,null,0,null,null,181.22,"D.04.05",212.14]
["d",0,0,2022,"Condomino07",null,null,0,null,null,181.22,"D.04.07",179.04]
["d",0,0,2022,"Condomino08",null,null,0,null,null,181.22,"D.04.08",18.8]
["d",0,0,2022,"Condomino09 S.r.l.",null,null,0,null,null,181.22,"D.04.09",315.36]
["d",0,0,2022,"Condomino11 ",null,null,0,null,null,181.22,"D.04.11",97.88]
["d",0,0,2022,"Condomino12",null,null,0,null,null,181.22,"D.04.12",591.44000000000005]
["d",0,0,2022,"Condomino13",null,null,0,null,null,181.22,"D.04.13",319.89]
["d",0,0,2022,"Condomino14",null,null,0,null,null,181.22,"D.04.14",290.2]
["d",0,0,2022,"Condomino16",null,null,0,null,null,181.22,"D.04.16",234.35]
["d",0,0,2022,"Condomino18",null,null,0,null,null,181.22,"D.04.18",361.89]
["d",0,0,2022,"Condomino19",null,null,0,null,null,181.22,"D.04.19",259.27999999999997]
["d",0,0,2022,"Condomino20",null,null,0,null,null,181.22,"D.04.20",221.43]
["d",0,0,2022,"Condomino21",null,null,0,null,null,181.22,"D.04.21",203.21]
["d",0,0,2022,"Condomino22",null,null,0,null,null,181.22,"D.04.22",197.37]
["s",1,1,2022,"OPERAZIONI DI STORNO",null,null,0,null,null,181.22]
["s",1,1,2022,"Restituzione a Condomino01",null,null,0,null,null,181.22,"U.01.01",178.06]
["s",1,1,2022,"Condomino01 # Versamento in conto quota esercizio 2022 per storno credito 2021",null,null,0,null,null,181.22,"Q.01.01",178.06]
["s",1,1,2022,"Restituzione a Condomino02",null,null,0,null,null,181.22,"U.01.02",322.97000000000003]
["s",1,1,2022,"Condomino02 # Versamento in conto quota esercizio 2022 per storno credito 2021",null,null,0,null,null,181.22,"Q.01.02",322.97000000000003]
["s",1,1,2022,"Restituzione a Condomino05",null,null,0,null,null,181.22,"U.01.05",212.14]
["s",1,1,2022,"Condomino05 # Versamento in conto quota esercizio 2022 per storno credito 2021",null,null,0,null,null,181.22,"Q.01.05",212.14]
["s",1,1,2022,"Restituzione a Condomino07",null,null,0,null,null,181.22,"U.01.07",179.04]
["s",1,1,2022,"Condomino07 # Versamento in conto quota esercizio 2022 per storno credito 2021",null,null,0,null,null,181.22,"Q.01.07",179.04]
["s",1,1,2022,"Restituzione a Condomino08",null,null,0,null,null,181.22,"U.01.08",18.8]
["s",1,1,2022,"Condomino08 # Versamento in conto quota esercizio 2022 per storno credito 2021",null,null,0,null,null,181.22,"Q.01.08",18.8]
["s",1,1,2022,"Restituzione a Condomino09 S.r.l.",null,null,0,null,null,181.22,"U.01.09",315.36]
["s",1,1,2022,"Condomino09 S.r.l. # Versamento in conto quota esercizio 2022 per storno credito 2021",null,null,0,null,null,181.22,"Q.01.09",315.36]
["s",1,1,2022,"Restituzione a Condomino11 ",null,null,0,null,null,181.22,"U.01.11",97.88]
["s",1,1,2022,"Condomino11  # Versamento in conto quota esercizio 2022 per storno credito 2021",null,null,0,null,null,181.22,"Q.01.11",97.88]
["s",1,1,2022,"Restituzione a Condomino12",null,null,0,null,null,181.22,"U.01.12",591.44000000000005]
["s",1,1,2022,"Condomino12 # Versamento in conto quota esercizio 2022 per storno credito 2021",null,null,0,null,null,181.22,"Q.01.12",591.44000000000005]
["s",1,1,2022,"Restituzione a Condomino13",null,null,0,null,null,181.22,"U.01.13",319.89]
["s",1,1,2022,"Condomino13 # Versamento in conto quota esercizio 2022 per storno credito 2021",null,null,0,null,null,181.22,"Q.01.13",319.89]
["s",1,1,2022,"Restituzione a Condomino14",null,null,0,null,null,181.22,"U.01.14",290.2]
["s",1,1,2022,"Condomino14 # Versamento in conto quota esercizio 2022 per storno credito 2021",null,null,0,null,null,181.22,"Q.01.14",290.2]
["s",1,1,2022,"Restituzione a Condomino16",null,null,0,null,null,181.22,"U.01.16",234.35]
["s",1,1,2022,"Condomino16 # Versamento in conto quota esercizio 2022 per storno credito 2021",null,null,0,null,null,181.22,"Q.01.16",234.35]
["s",1,1,2022,"Restituzione a Condomino18",null,null,0,null,null,181.22,"U.01.18",361.89]
["s",1,1,2022,"Condomino18 # Versamento in conto quota esercizio 2022 per storno credito 2021",null,null,0,null,null,181.22,"Q.01.18",361.89]
["s",1,1,2022,"Restituzione a Condomino19",null,null,0,null,null,181.22,"U.01.19",259.27999999999997]
["s",1,1,2022,"Condomino19 # Versamento in conto quota esercizio 2022 per storno credito 2021",null,null,0,null,null,181.22,"Q.01.19",259.27999999999997]
["s",1,1,2022,"Restituzione a Condomino20",null,null,0,null,null,181.22,"U.01.20",221.43]
["s",1,1,2022,"Condomino20 # Versamento in conto quota esercizio 2022 per storno credito 2021",null,null,0,null,null,181.22,"Q.01.20",221.43]
["s",1,1,2022,"Restituzione a Condomino21",null,null,0,null,null,181.22,"U.01.21",203.21]
["s",1,1,2022,"Condomino21 # Versamento in conto quota esercizio 2022 per storno credito 2021",null,null,0,null,null,181.22,"Q.01.21",203.21]
["s",1,1,2022,"Restituzione a Condomino22",null,null,0,null,null,181.22,"U.01.22",197.37]
["s",1,1,2022,"Condomino22 # Versamento in conto quota esercizio 2022 per storno credito 2021",null,null,0,null,null,181.22,"Q.01.22",197.37]
["e",1,1,2022,"=== SCRITTURE RELATIVE ALL'ESERCIZIO IN CORSO ===",null,null,0,null,null,181.22]
[1,5,1,2022,"Spese Bancarie - DICEMBRE 2021   ",null,null,{"$f":"IF(A154<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,8))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,8)),F154,-G154),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,8)),F154,-G154),2)),\"\")","v":0},null,23.49,{"$f":"IF(A154<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,11))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,11)),I154,-J154),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,11)),I154,-J154),2)),\"\")","v":157.72999999999999},null,{"$f":"IF(LEN(L154)>0,F154+G154+I154+J154,\"\")","v":""}]
[1,5,1,2022,"Imposta di Bollo",null,null,0,null,null,157.72999999999999,"S.01.09",8.49]
[1,5,1,2022,"Canone                ",null,null,0,null,null,157.72999999999999,"S.01.09",5]
[1,5,1,2022,"Tenuta conto      ",null,null,0,null,null,157.72999999999999,"S.01.09",10]
[2,3,2,2022,"Spese Bancarie - GENNAIO 2022",null,null,0,null,23.49,134.24,null,{"$f":"IF(LEN(L158)>0,F158+G158+I158+J158,\"\")","v":""}]
[2,3,2,2022,"Imposta di Bollo",null,null,0,null,null,134.24,"S.01.09",8.49]
[2,3,2,2022,"Canone                ",null,null,0,null,null,134.24,"S.01.09",5]
[2,3,2,2022,"Tenuta conto      ",null,null,0,null,null,134.24,"S.01.09",10]
[3,3,2,2022,"Condomino19  # Versamento tramite bonifico in conto quota 2022",null,null,{"$f":"IF(A162<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,8))=\"\",SUM(INDIRECT(ADDRESS(ROW()-2,8)),F162,-G162),SUM(INDIRECT(ADDRESS(ROW()-1,8)),F162,-G162)),\"\")","v":0},155.82,null,{"$f":"IF(A162<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,11))=\"\",SUM(INDIRECT(ADDRESS(ROW()-2,11)),I162,-J162),SUM(INDIRECT(ADDRESS(ROW()-1,11)),I162,-J162)),\"\")","v":290.06},"Q.01.19",{"$f":"IF(LEN(L162)>0,F162+G162+I162+J162,\"\")","v":155.82}]
[4,3,2,2022,"Ricevuta fattura Samuele SAVERIO  n. 1 del 28-01-2022 - Portico",null,null,{"$f":"IF(A163<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,8))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,8)),F163,-G163),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,8)),F163,-G163),2)),\"\")","v":0},null,null,{"$f":"IF(A163<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,11))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,11)),I163,-J163),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,11)),I163,-J163),2)),\"\")","v":290.06},"S.02.05",25]
[4,3,2,2022,"Nasce debito c/o Samuele SAVERIO # Fattura n. 1 del 28-01-2022 # 23 # F-01 # 28-01-2022",null,null,{"$f":"IF(A164<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,8))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,8)),F164,-G164),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,8)),F164,-G164),2)),\"\")","v":0},null,null,{"$f":"IF(A164<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,11))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,11)),I164,-J164),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,11)),I164,-J164),2)),\"\")","v":290.06},"D.02.01.22",25]
[5,3,2,2022,"Abbuono - Nota di credito OTIR n. 3ND22000007 del 03/01/2022 su Fatt. 3FC21006550del 05/03/2021 - Scala A",null,null,{"$f":"IF(A165<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,8))=\"\",SUM(INDIRECT(ADDRESS(ROW()-2,8)),F165,-G165),SUM(INDIRECT(ADDRESS(ROW()-1,8)),F165,-G165)),\"\")","v":0},null,null,{"$f":"IF(A165<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,11))=\"\",SUM(INDIRECT(ADDRESS(ROW()-2,11)),I165,-J165),SUM(INDIRECT(ADDRESS(ROW()-1,11)),I165,-J165)),\"\")","v":290.06},"A.01.02",43]
[5,3,2,2022,"Si riduce il debito verso OTIR  # 10",null,null,0,null,null,{"$f":"IF(A166<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,11))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,11)),I166,-J166),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,11)),I166,-J166),2)),\"\")","v":290.06},"D.02.01.21",-43]
[6,3,2,2022,"Abbuono - Nota di credito OTIR n. 3ND22000005 del 03/01/2022 su Fatt. 3FC21006548 del 05/03/2021 - Scala B",null,null,0,null,null,{"$f":"IF(A167<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,11))=\"\",SUM(INDIRECT(ADDRESS(ROW()-2,11)),I167,-J167),SUM(INDIRECT(ADDRESS(ROW()-1,11)),I167,-J167)),\"\")","v":290.06},"A.01.03",43]
[6,3,2,2022,"Si riduce il debito verso OTIR  # 11",null,null,0,null,null,{"$f":"IF(A168<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,11))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,11)),I168,-J168),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,11)),I168,-J168),2)),\"\")","v":290.06},"D.02.01.21",-43]
[7,3,2,2022,"Abbuono - Nota di credito OTIR n. 3ND22000006 del 03/01/2022 su Fatt. 3FC21006549 del 05/03/2021 - Scala C",null,null,0,null,null,{"$f":"IF(A169<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,11))=\"\",SUM(INDIRECT(ADDRESS(ROW()-2,11)),I169,-J169),SUM(INDIRECT(ADDRESS(ROW()-1,11)),I169,-J169)),\"\")","v":290.06},"A.01.04",43]
[7,3,2,2022,"Si riduce il debito verso OTIR  # 12",null,null,0,null,null,{"$f":"IF(A170<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,11))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,11)),I170,-J170),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,11)),I170,-J170),2)),\"\")","v":290.06},"D.02.01.21",-43]
[8,10,2,2022,"Ricevuta Fattura OTIR n. 3FO22026272  del 10-01-2022 - Manutenzione Ordinaria programmata  - Scala A ",null,null,0,null,null,{"$f":"IF(A171<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,11))=\"\",SUM(INDIRECT(ADDRESS(ROW()-2,11)),I171,-J171),SUM(INDIRECT(ADDRESS(ROW()-1,11)),I171,-J171)),\"\")","v":290.06},"S.03.05",424.05]
[8,10,2,2022,"Nasce debito v/s OTIR Srl # Fattura n. 3FO22026272  del 10-01-2022 # 24 # F-03 # 10-01-2022",null,null,0,null,null,290.06,"D.02.01.22",424.05]
[9,10,2,2022,"Ricevuta Fattura OTIR n. 3FO22026271  del 10-01-2022 - manutenzione Ordinaria programmata  - Scala B",null,null,0,null,null,290.06,"S.03.06",424.05]
[9,10,2,2022,"Nasce debito v/s OTIR Srl # Fattura n. 3FO22026271 del 10-01-2022 # 25 # F-03 # 10-01-2022",null,null,0,null,null,290.06,"D.02.01.22",424.05]
[10,10,2,2022,"Ricevuta Fattura OTIR n. 3FO22026273 del 10-01-2022- manutenzione Ordinaria programmata  - Scala C",null,null,0,null,null,290.06,"S.03.07",424.05]
[10,10,2,2022,"Nasce debito v/s OTIR Srl # Fattura n. 3FO22026273 del 10-01-2022 # 26 # F-03 # 10-01-2022",null,null,0,null,null,290.06,"D.02.01.22",424.05]
[11,10,2,2022,"Ricevuta Fattura ENEL ENERGIA. SpA n. 418 758 7725 del  13-12-2021 (Scala C - civico 22 - cod. Cliente: ... 397)",null,null,{"$f":"IF(A177<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,8))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,8)),F177,-G177),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,8)),F177,-G177),2)),\"\")","v":0},null,null,{"$f":"IF(A177<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,11))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,11)),I177,-J177),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,11)),I177,-J177),2)),\"\")","v":290.06},"S.04.03",102.85]
[11,10,2,2022,"Nasce debito c/o Enel Energia # Fattura n.  418 758 7725 del  13-12-2021 # 27 # C-03 # 13-12-2021",null,null,0,null,null,290.06,"D.02.01.22",102.85]
[12,23,2,2022,"Abbuono ENEL ENERGIA. SpA su Fattura n. 418 257 3894 del  08-12-2021 - Scala A",null,null,0,null,null,290.06,"A.01.02",25.83]
[13,23,2,2022,"Abbuono ENEL ENERGIA. SpA su Fattura n. 418 257 3894 del  08-12-2021 - Scala B",null,null,0,null,null,290.06,"A.01.03",25.83]
[14,23,2,2022,"Abbuono ENEL ENERGIA. SpA su Fattura n. 418 257 3894 del  08-12-2021 - Scala C",null,null,0,null,null,290.06,"A.01.04",25.83]
[15,23,2,2022,"si riduce il debito c/o ENEL ENERGIA SpA #17",null,null,0,null,null,290.06,"D.02.01.21",-77.489999999999995]
[16,23,2,2022,"Saldo Fatture ENEL ENERGIA. SpA n. 418 257 3894 Dicembre 2021 - bonifico (€ 179,30)",null,null,0,null,76.45,213.61,"U.02.00",{"$f":"IF(LEN(L183)>0,F183+G183+I183+J183,\"\")","v":76.45}]
[16,23,2,2022,"si riduce il debito c/o ENEL ENERGIA SpA #17",null,null,0,null,null,213.61,"D.02.01.21",-76.45]
[17,23,2,2022,"Saldo Fatture ENEL ENERGIA. SpA n. 418 758 7725 Dicembre 2021 - bonifico (€ 179,30) ",null,null,0,null,102.85,110.76]
[17,23,2,2022,"si riduce il debito c/o ENEL ENERGIA SpA # 27",null,null,0,null,null,110.76,"D.02.01.22",-102.85]
[18,24,2,2022,"Condomino02  # Versamento tramite bonifico in conto quota 2022",null,null,{"$f":"IF(A187<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,8))=\"\",SUM(INDIRECT(ADDRESS(ROW()-2,8)),F187,-G187),SUM(INDIRECT(ADDRESS(ROW()-1,8)),F187,-G187)),\"\")","v":0},150,null,{"$f":"IF(A187<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,11))=\"\",SUM(INDIRECT(ADDRESS(ROW()-2,11)),I187,-J187),SUM(INDIRECT(ADDRESS(ROW()-1,11)),I187,-J187)),\"\")","v":260.76},"Q.01.02",{"$f":"IF(LEN(L187)>0,F187+G187+I187+J187,\"\")","v":150}]
[19,26,2,2022,"Cndomino08  # Versamento in conto quota 2022 - RIC. 47/B",152,null,{"$f":"IF(A188<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,8))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,8)),F188,-G188),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,8)),F188,-G188),2)),\"\")","v":152},null,null,{"$f":"IF(A188<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,11))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,11)),I188,-J188),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,11)),I188,-J188),2)),\"\")","v":260.76},"Q.01.08",{"$f":"IF(LEN(L188)>0,F188+G188+I188+J188,\"\")","v":152}]
[20,26,2,2022,"Da Cassa a Banca - bonifico Amministratore",null,152,0,152,null,412.76,null,{"$f":"IF(LEN(L189)>0,F189+G189+I189+J189,\"\")","v":""}]
[21,26,2,2022,"Fattura ENEL ENERGIA. SpA n. 419 929 7049 del 07-02-2022 (Scala C - civico 22 - cod. Cliente: ... 397) - bonifico",null,null,0,null,125.71,287.05,"S.04.03",{"$f":"IF(LEN(L190)>0,F190+G190+I190+J190,\"\")","v":125.71}]
[22,26,2,2022,"Fattura ENEL ENERGIA. SpA n. 419 875 5304 del 06-02-2022 (Scala B - civico 30 - cod. Cliente: ... 325) - bonifico",null,null,0,null,120.74,166.31]
[22,26,2,2022,"Consumi da addebbitare  a scala B (57%)",null,null,0,null,null,166.31,"S.04.02",{"$f":"J191*0.57","v":68.821799999999996}]
[22,26,2,2022,"Consumi da addebbitare a Portico (27%)",null,null,0,null,null,166.31,"S.04.04",{"$f":"J191*0.27","v":32.599800000000002}]
[22,26,2,2022,"Consumi da addebbitare a Tunnel (16%)",null,null,0,null,null,166.31,"S.04.05",{"$f":"J191*0.16","v":19.3184}]
[23,26,2,2022,"Ricevuta fattura Samuele SAVERIO  n. 10 del 25-02-2022 - Scala A",null,null,0,null,null,166.31,"S.02.02",60]
[23,26,2,2022,"Nasce debito c/o Samuele SAVERIO # Fattura n. 10 del 25-02-2022 # 28 # F-01 # 25-02-2022",null,null,0,null,null,166.31,"D.02.01.22",60]
[24,26,2,2022,"Ricevuta fattura Samuele SAVERIO  n. 11 del 25-02-2022 - Scala B",null,null,0,null,null,166.31,"S.02.03",60]
[24,26,2,2022,"Nasce debito c/o Samuele SAVERIO # Fattura n. 11 del 25-02-2022 # 29 # F-01 # 25-02-2022",null,null,0,null,null,166.31,"D.02.01.22",60]
[25,26,2,2022,"Ricevuta fattura Samuele SAVERIO  n. 12 del 25-02-2022 - Scala C",null,null,0,null,null,166.31,"S.02.04",60]
[25,26,2,2022,"Nasce debito c/o Samuele SAVERIO # Fattura n. 12 del 25-02-2022 # 30 # F-01 # 25-02-2022",null,null,0,null,null,166.31,"D.02.01.22",60]
[26,26,2,2022,"Ricevuta Fattura n. 1705/EL del 16/12/2021 MAI ANTINCENDIO",null,null,0,null,null,166.31,"S.03.01",32.57]
[26,26,2,2022,"Nasce debito c/o MAI ANTINCENDIO # Fattura n. 1705/EL del 16-12-2021 # 31 # F-02 # 16-12-2021",null,null,0,null,null,166.31,"D.02.01.22",32.57]
[27,28,2,2022,"Pagata Fatt.ENEL ENERGIA n. 419875 5303 del 06-02-2022 (Scala C - Civ. 22 - Cliente n.: ... 397) - bonifico",null,null,0,null,133.41,32.9,"S.04.01",{"$f":"IF(LEN(L203)>0,F203+G203+I203+J203,\"\")","v":133.41}]
[28,2,3,2022,"Spese Bancarie - FEBBRAIO 2022",null,null,0,null,22.67,10.23]
[28,2,3,2022,"Imposta di Bollo",null,null,0,null,null,10.23,"S.01.09",7.67]
[28,2,3,2022,"Canone                ",null,null,0,null,null,10.23,"S.01.09",5]
[28,2,3,2022,"Tenuta conto      ",null,null,0,null,null,10.23,"S.01.09",10]
[29,8,3,2022,"Condomino01  # Versamento in conto quota 1° E 2° TRIM. 2022 - RIC. 48/B",352.9,null,352.9,null,null,10.23,"Q.01.01",352.9]
[30,8,3,2022,"Ricevuta e pagata Fatt. Italtecnica A/133/2022 del 02-02-2022 - Raccoglitori",null,8,344.9,null,null,10.23,"S.01.02",8]
[31,8,3,2022,"Da Cassa a Banca - bonifico Amministratore",null,344.9,0,{"$f":"G210","v":344.9},null,355.13,null,""]
[32,9,3,2022,"Saldo Fattura Samuele SAVERIO  n. 310 DEL 22-12-2021 - bonifico (€ 180,00)",null,null,0,null,60,295.13,"U.02.00",60]
[32,9,3,2022,"si riduce il debito c/o Samuele SAVERIO #18",null,null,0,null,null,295.13,"D.02.01.21",-60]
[32,9,3,2022,"Registrazione Fiscale - Imponibile mod 770: F-01 # F # 310 # 22-12-2021 # 00",null,null,0,null,null,295.13,"H.P00.01",60]
[33,9,3,2022,"Saldo Fattura Samuele SAVERIO  n. 311 DEL 22-12-2021 - bonifico (€ 180,00)",null,null,0,null,60,235.13,"U.02.00",{"$f":"IF(LEN(L214)>0,F214+G214+I214+J214,\"\")","v":60}]
[33,9,3,2022,"si riduce il debito c/o Samuele SAVERIO #19",null,null,0,null,null,235.13,"D.02.01.21",-60]
[33,9,3,2022,"Registrazione Fiscale - Imponibile mod 770: F-01 # F # 311 # 22-12-2021 # 00",null,null,0,null,null,235.13,"H.P00.01",60]
[34,9,3,2022,"Saldo Fattura Samuele SAVERIO  n. 312 DEL 22-12-2021 - bonifico (€ 180,00)",null,null,0,null,60,175.13,"U.02.00",{"$f":"IF(LEN(L217)>0,F217+G217+I217+J217,\"\")","v":60}]
[34,9,3,2022,"si riduce il debito c/o Samuele SAVERIO #20",null,null,0,null,null,175.13,"D.02.01.21",-60]
[37,9,3,2022,"Registrazione Fiscale - Imponibile mod 770: F-01 # F # 312 # 22-12-2021 # 00",null,null,0,null,null,175.13,"H.P00.01",60]
[38,9,3,2022,"Pagata Fattura n. 1705/EL del 16/12/2021 MAI ANTINCENDIO -  bonifico",null,null,0,null,31.5,143.63]
[38,9,3,2022,"Si estingue il debito verso MAI ANTINCENDIO # 31",null,null,0,null,null,143.63,"D.02.01.22",-32.57]
[38,9,3,2022,"Registrazione Fiscale - Imponibile mod 770: F-02 # F # 1705/EL/2021 # 16-12-2021 # 00",null,null,0,null,null,143.63,"H.P04.02",26.7]
[38,9,3,2022,"Nasce debito v/s ERARIO # R.A. su Fattura n. 1705/EL del 16-12-2021 # 32 # A-01 # 09-03-2022",null,null,0,null,null,143.63,"D.03.01.22",1.07]
[39,10,3,2022,"F24 - Versameto R.A. su pagam.  Fattura n. 1705/EL del 16/12/2021 MAI ANTINCENDIO ",null,null,0,null,1.07,142.56]
[39,10,3,2022,"Registrazione Fiscale - Imposta mod 770: F-02 # F # 1705/EL/2021 # 16-12-2021# 00",null,null,0,null,null,142.56,"H.R04.02",1.07]
[39,10,3,2022,"si estingue debito v/s ERARIO # 32",null,null,0,null,null,142.56,"D.03.01.22",-1.07]
[40,10,3,2022,"Condomino22  # Versamento tramite bonifico in conto quota 2022",null,null,0,163.21,null,305.77,"Q.01.22",{"$f":"IF(LEN(L227)>0,F227+G227+I227+J227,\"\")","v":163.21}]
[41,10,3,2022,"Saldo Fattura Samuele SAVERIO  n. 1 DEL 28-01-2022 - bonifico (€ 205,00)",null,null,0,null,25,280.77,null,""]
[41,10,3,2022,"si riduce il debito c/o Samuele SAVERIO #23",null,null,0,null,null,280.77,"D.02.01.22",-25]
[41,10,3,2022,"Registrazione Fiscale - Imponibile mod 770: F-01 # F #   1 # 28-01-2022 # 00",null,null,0,null,null,280.77,"H.P00.01",25]
[42,10,3,2022,"Saldo Fattura Samuele SAVERIO  n. 10 DEL 25-02-2022 - bonifico (€ 205,00)",null,null,0,null,60,220.77,null,{"$f":"IF(LEN(L231)>0,F231+G231+I231+J231,\"\")","v":""}]
[42,10,3,2022,"si riduce il debito c/o Samuele SAVERIO # 28",null,null,0,null,null,220.77,"D.02.01.22",-60]
[42,10,3,2022,"Registrazione Fiscale - Imponibile mod 770: F-01 # F # 10 # 25-02-2022 # 00",null,null,0,null,null,220.77,"H.P00.01",60]
[43,10,3,2022,"Saldo Fattura Samuele SAVERIO  n. 11 DEL  25-02-2022 - bonifico (€ 205,00)",null,null,0,null,60,160.77000000000001,null,{"$f":"IF(LEN(L234)>0,F234+G234+I234+J234,\"\")","v":""}]
[43,10,3,2022,"si riduce il debito c/o Samuele SAVERIO # 29",null,null,0,null,null,160.77000000000001,"D.02.01.22",-60]
[43,10,3,2022,"Registrazione Fiscale - Imponibile mod 770: F-01 # F # 11 # 25-02-2022 # 00",null,null,0,null,null,160.77000000000001,"H.P00.01",60]
[44,10,3,2022,"Saldo Fattura Samuele SAVERIO  n. 12 DEL  25-02-2022 - bonifico (€ 205,00)",null,null,0,null,60,100.77,null,{"$f":"IF(LEN(L237)>0,F237+G237+I237+J237,\"\")","v":""}]
[44,10,3,2022,"si riduce il debito c/o Samuele SAVERIO # 30",null,null,0,null,null,100.77,"D.02.01.22",-60]
[44,10,3,2022,"Registrazione Fiscale - Imponibile mod 770: F-01 # F # 12 # 25-02-2022 # 00",null,null,0,null,null,100.77,"H.P00.01",60]
[45,21,4,2022,"CONDOMINO04 S.R.L. # Versamento tramite bonifico a saldo ARRETRATI ESERCIZIO   2018",null,null,0,209.74,null,310.51,"Q.03.04",{"$f":"IF(LEN(L240)>0,F240+G240+I240+J240,\"\")","v":209.74}]
[45,21,4,2022,"CONDOMINO04 S.R.L. # Versamento tramite bonifico in conto ARRETRATI ESERCIZIO   2019",null,null,0,290.26,null,600.77,"Q.03.04",{"$f":"IF(LEN(L241)>0,F241+G241+I241+J241,\"\")","v":290.26}]
[46,21,4,2022,"CONDOMINO07 # Versamento tramite bonifico in conto quota esercizio in corso (2022)",null,null,0,250,null,850.77,"Q.01.07",{"$f":"IF(LEN(L242)>0,F242+G242+I242+J242,\"\")","v":250}]
[47,22,4,2022,"acqusto da cartoleria MINERVA di registri e buste",null,null,0,null,null,850.77,"S.01.02",50]
[47,22,4,2022,"Debito v/s Cartoleria MINERVA  # scontrino fiscale # 33 # C-02 # 22-04-2022",null,null,0,null,null,850.77,"D.02.03.22",50]
[48,1,5,2022,"Pagamento debito a Cartoleria MINERVA  - Bonifico",null,null,0,null,50,800.77,null,{"$f":"IF(LEN(L245)>0,F245+G245+I245+J245,\"\")","v":""}]
[48,1,5,2022,"Si estingue il debito v/s Cartoleria MINERVA  # 33",null,null,0,null,null,800.77,"D.02.03.22",-50]
[49,2,5,2022,"Pagamento debito relativo a Fattura  3FO21025811  del 07-01-2021 a OTIR SERVIZI Srl - Bonifico",null,null,0,null,55.14,745.63,"U.02.00",55.14]
[49,2,5,2022,"Si estingue il debito v/s OTIR SERVIZI Srl # 08",null,null,0,null,null,745.63,"D.02.01.21",-57.22]
[49,2,5,2022,"Registrazione Fiscale - Imponibile mod 770: F-03 # F #  3FO21025811  # 07-01-2021 # 00",null,null,0,null,null,745.63,"H.P04.03",52.02]
[49,2,5,2022,"Debito v/s ERARIO # R.A. su Fattura  3FO21025811  del 07-01-2021 di OTIR SERVIZI Srl # 34 # A-01 # 02-05-2022",null,null,0,null,null,745.63,"D.03.03.22",2.08]
[50,2,5,2022,"F24-Vers. R.A. su Fattura  3FO21025811  del 07-01-2021 di OTIR SERVIZI Srl",null,null,0,null,2.08,743.55,"U.04.00",2.08]
[50,2,5,2022,"Si estingue debito verso ERARIO # 34",null,null,0,null,null,743.55,"D.03.03.22",-2.08]
[50,2,5,2022,"Registrazione Fiscale - Imposta mod 770: F-03 # F #  3FO21025811  # 07-01-2021 # 00",null,null,0,null,null,743.55,"H.R04.03",2.08]
[51,3,5,2022,"SPESE BANCARIE - APRILE 2022",null,null,{"$f":"IF(A254<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,8))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,8)),F254,-G254),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,8)),F254,-G254),2)),\"\")","v":0},null,23.21,720.34,null,""]
[51,3,5,2022,"Imposta di bollo",null,null,0,null,null,{"$f":"IF(A255<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,11))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,11)),I255,-J255),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,11)),I255,-J255),2)),\"\")","v":720.34},"S.01.09",8.2100000000000009]
[51,3,5,2022,"Canone Chiavetta",null,null,0,null,null,720.34,"S.01.09",5]
[51,3,5,2022,"Spese Tenuta Conto",null,null,0,null,null,720.34,"S.01.09",10]
[null,null,null,null,null,null,null,"",null,null,"",null,{"$f":"IF(LEN(L258)>0,F258+G258+I258+J258,\"\")","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,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,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(A318<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,8))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,8)),F318,-G318),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,8)),F318,-G318),2)),\"\")","v":""},null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,{"$f":"IF(A319<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,11))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,11)),I319,-J319),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,11)),I319,-J319),2)),\"\")","v":""},null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,{"$f":"IF(LEN(L322)>0,F322+G322+I322+J322,\"\")","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,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,{"$f":"IF(A382<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,8))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,8)),F382,-G382),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,8)),F382,-G382),2)),\"\")","v":""},null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,{"$f":"IF(A383<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,11))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,11)),I383,-J383),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,11)),I383,-J383),2)),\"\")","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,{"$f":"IF(LEN(L386)>0,F386+G386+I386+J386,\"\")","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,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,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(A446<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,8))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,8)),F446,-G446),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,8)),F446,-G446),2)),\"\")","v":""},null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,{"$f":"IF(A447<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,11))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,11)),I447,-J447),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,11)),I447,-J447),2)),\"\")","v":""},null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,{"$f":"IF(LEN(L450)>0,F450+G450+I450+J450,\"\")","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,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,{"$f":"IF(A510<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,8))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,8)),F510,-G510),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,8)),F510,-G510),2)),\"\")","v":""},null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,{"$f":"IF(A511<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,11))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,11)),I511,-J511),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,11)),I511,-J511),2)),\"\")","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,{"$f":"IF(LEN(L514)>0,F514+G514+I514+J514,\"\")","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,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,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(A574<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,8))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,8)),F574,-G574),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,8)),F574,-G574),2)),\"\")","v":""},null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,{"$f":"IF(A575<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,11))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,11)),I575,-J575),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,11)),I575,-J575),2)),\"\")","v":""},null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,{"$f":"IF(LEN(L578)>0,F578+G578+I578+J578,\"\")","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,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,{"$f":"IF(A638<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,8))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,8)),F638,-G638),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,8)),F638,-G638),2)),\"\")","v":""},null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,{"$f":"IF(A639<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,11))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,11)),I639,-J639),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,11)),I639,-J639),2)),\"\")","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,{"$f":"IF(LEN(L642)>0,F642+G642+I642+J642,\"\")","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,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,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(A702<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,8))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,8)),F702,-G702),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,8)),F702,-G702),2)),\"\")","v":""},null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,{"$f":"IF(A703<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,11))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,11)),I703,-J703),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,11)),I703,-J703),2)),\"\")","v":""},null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,{"$f":"IF(LEN(L706)>0,F706+G706+I706+J706,\"\")","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,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,{"$f":"IF(A766<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,8))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,8)),F766,-G766),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,8)),F766,-G766),2)),\"\")","v":""},null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,{"$f":"IF(A767<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,11))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,11)),I767,-J767),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,11)),I767,-J767),2)),\"\")","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,{"$f":"IF(LEN(L770)>0,F770+G770+I770+J770,\"\")","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,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,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(A830<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,8))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,8)),F830,-G830),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,8)),F830,-G830),2)),\"\")","v":""},null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,{"$f":"IF(A831<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,11))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,11)),I831,-J831),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,11)),I831,-J831),2)),\"\")","v":""},null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,{"$f":"IF(LEN(L834)>0,F834+G834+I834+J834,\"\")","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,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,{"$f":"IF(A894<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,8))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,8)),F894,-G894),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,8)),F894,-G894),2)),\"\")","v":""},null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,{"$f":"IF(A895<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,11))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,11)),I895,-J895),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,11)),I895,-J895),2)),\"\")","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,{"$f":"IF(LEN(L898)>0,F898+G898+I898+J898,\"\")","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,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,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(A958<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,8))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,8)),F958,-G958),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,8)),F958,-G958),2)),\"\")","v":""},null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,{"$f":"IF(A959<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,11))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,11)),I959,-J959),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,11)),I959,-J959),2)),\"\")","v":""},null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,{"$f":"IF(LEN(L962)>0,F962+G962+I962+J962,\"\")","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,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,{"$f":"IF(A1022<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,8))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,8)),F1022,-G1022),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,8)),F1022,-G1022),2)),\"\")","v":""},null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,{"$f":"IF(A1023<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,11))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,11)),I1023,-J1023),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,11)),I1023,-J1023),2)),\"\")","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,{"$f":"IF(LEN(L1026)>0,F1026+G1026+I1026+J1026,\"\")","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,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,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(A1086<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,8))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,8)),F1086,-G1086),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,8)),F1086,-G1086),2)),\"\")","v":""},null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,{"$f":"IF(A1087<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,11))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,11)),I1087,-J1087),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,11)),I1087,-J1087),2)),\"\")","v":""},null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,{"$f":"IF(LEN(L1090)>0,F1090+G1090+I1090+J1090,\"\")","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,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,{"$f":"IF(A1150<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,8))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,8)),F1150,-G1150),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,8)),F1150,-G1150),2)),\"\")","v":""},null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,{"$f":"IF(A1151<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,11))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,11)),I1151,-J1151),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,11)),I1151,-J1151),2)),\"\")","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,{"$f":"IF(LEN(L1154)>0,F1154+G1154+I1154+J1154,\"\")","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,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,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(A1214<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,8))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,8)),F1214,-G1214),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,8)),F1214,-G1214),2)),\"\")","v":""},null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,{"$f":"IF(A1215<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,11))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,11)),I1215,-J1215),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,11)),I1215,-J1215),2)),\"\")","v":""},null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,{"$f":"IF(LEN(L1218)>0,F1218+G1218+I1218+J1218,\"\")","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,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,{"$f":"IF(A1278<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,8))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,8)),F1278,-G1278),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,8)),F1278,-G1278),2)),\"\")","v":""},null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,{"$f":"IF(A1279<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,11))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,11)),I1279,-J1279),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,11)),I1279,-J1279),2)),\"\")","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,{"$f":"IF(LEN(L1282)>0,F1282+G1282+I1282+J1282,\"\")","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,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,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(A1342<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,8))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,8)),F1342,-G1342),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,8)),F1342,-G1342),2)),\"\")","v":""},null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,{"$f":"IF(A1343<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,11))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,11)),I1343,-J1343),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,11)),I1343,-J1343),2)),\"\")","v":""},null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,{"$f":"IF(LEN(L1346)>0,F1346+G1346+I1346+J1346,\"\")","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,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,{"$f":"IF(A1406<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,8))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,8)),F1406,-G1406),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,8)),F1406,-G1406),2)),\"\")","v":""},null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,{"$f":"IF(A1407<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,11))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,11)),I1407,-J1407),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,11)),I1407,-J1407),2)),\"\")","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,{"$f":"IF(LEN(L1410)>0,F1410+G1410+I1410+J1410,\"\")","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,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,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(A1470<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,8))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,8)),F1470,-G1470),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,8)),F1470,-G1470),2)),\"\")","v":""},null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,{"$f":"IF(A1471<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,11))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,11)),I1471,-J1471),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,11)),I1471,-J1471),2)),\"\")","v":""},null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,{"$f":"IF(LEN(L1474)>0,F1474+G1474+I1474+J1474,\"\")","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,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,"",null,null,"",null,{"$f":"IF(LEN(L1496)>0,F1496+G1496+I1496+J1496,\"\")","v":""}]
[null,null,null,null,null,null,null,"",null,null,"",null,{"$f":"IF(LEN(L1497)>0,F1497+G1497+I1497+J1497,\"\")","v":""}]
[null,null,null,null,null,null,null,"",null,null,"",null,{"$f":"IF(LEN(L1498)>0,F1498+G1498+I1498+J1498,\"\")","v":""}]
[null,null,null,null,null,null,null,"",null,null,"",null,{"$f":"IF(LEN(L1499)>0,F1499+G1499+I1499+J1499,\"\")","v":""}]
[null,null,null,null,null,null,null,"",null,null,"",null,{"$f":"IF(LEN(L1500)>0,F1500+G1500+I1500+J1500,\"\")","v":""}]
[0]
[]
[null,null,null,2022,null,null,null,{"$f":"IF(A1503<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,8))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,8)),F1503,-G1503),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,8)),F1503,-G1503),2)),\"\")","v":""},null,null,{"$f":"IF(A1503<>\"\",IF(INDIRECT(ADDRESS(ROW()-1,11))=\"\",ROUND(SUM(INDIRECT(ADDRESS(ROW()-2,11)),I1503,-J1503),2),ROUND(SUM(INDIRECT(ADDRESS(ROW()-1,11)),I1503,-J1503),2)),\"\")","v":""},null,{"$f":"IF(LEN(L1503)>0,F1503+G1503+I1503+J1503,\"\")","v":""}]
[null,null,null,2022,null,null,null,"",null,null,"",null,{"$f":"IF(LEN(L1504)>0,F1504+G1504+I1504+J1504,\"\")","v":""}]
[0]

{"sheet":"iRP1","index":22,"n_rows":71,"n_cols":7,"rows_kept":71,"cut":false,"hidden":true,"merged":[]}
["Fornire i dati solo nelle celle senza sfondo colorato. Non variare mai contenuto e posizione delle celle con sfondo colorato.",null,null,null,null,null,0]
[{"$f":"'iP1'!A5","v":"Condominio \"PROTOTIPO\""}]
[{"$f":"\"MATERIALI e ATTREZZATURE del CONDOMINIO\"","v":"MATERIALI e ATTREZZATURE del CONDOMINIO"}]
[{"$f":"\"al giorno \" & TEXT('iP1'!#REF!,\"gg-mmm-aaaa\")","v":{"$error":"#REF!"}}]
["n.","QUANTITÀ","TIPO DI ATTREZZATURA o MATERIALE","MARCA","STATO DI\nCONSERVAZIONE","CUSTODE\n(Amm. / Condom./Altri)"]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[16]
[17]
[18]
[19]
[20]
[21]
[22]
[23]
[24]
[25]
[26]
[27]
[28]
[29]
[30]
[]
[{"$f":"\"MATERIALI e ATTREZZATURE del CONDOMINIO\"","v":"MATERIALI e ATTREZZATURE del CONDOMINIO"}]
[{"$f":"\"al giorno 1-gen-\" & 'iP1'!A37 & \" (inizio esercizio)\"","v":"al giorno 1-gen-2022 (inizio esercizio)"}]
["n.","QUANTITÀ","TIPO DI ATTREZZATURA o MATERIALE","MARCA","STATO DI\nCONSERVAZIONE","CUSTODE\n(Amm. / Condom./Altri)"]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[16]
[17]
[18]
[19]
[20]
[21]
[22]
[23]
[24]
[25]
[26]
[27]
[28]
[29]
[30]
[]
[0,null,null,null,null,null,0]

{"sheet":"iPU1","index":23,"n_rows":25,"n_cols":19,"rows_kept":25,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["n.","CONDOMINO","CONVOCAZIONE\nASSEMBLEA\nxx/yy mm aaaa","VERBALE\nASSEMBLEA\ndd mmm aaa","INFORMATIVA\nPRIVACY","COMUNICAZIONE\ndd mmm aaaa"]
[1,"Condomino01","Raccom. Postale","Raccom. Postale","Raccom. Postale","e-mail"]
[2,"Condomino02","e-mail","Raccom. Postale","Raccom. Postale","e-mail"]
[3,"Condomino03","Consegna a mano","Raccom. Postale","Raccom. Postale","per posta"]
[4,"Condomino04 S.r.l.","e-mail","da non consegnare","e-mail","e-mail"]
[5,"Condomino05","e-mail","Raccom. Postale","Raccom. Postale","e-mail"]
[6,"Condomino06","Raccom. Postale","e-mail","e-mail","e-mail"]
[7,"Condomino07","Consegna a mano","Raccom. Postale","Raccom. Postale","Consegna a mano"]
[8,"Eredi Condomino08","e-mail","da non consegnare","e-mail","e-mail"]
[9,"Condomino09 S.r.l.","e-mail","da non consegnare","e-mail","e-mail"]
[10,"Condomino10","e-mail","da non consegnare","e-mail","e-mail"]
[11,"Condomino11","e-mail","da non consegnare","e-mail","e-mail"]
[12,"Condomino12","e-mail","Raccom. Postale","Raccom. Postale","e-mail"]
[13,"Condomino13","e-mail","da non consegnare","e-mail","e-mail"]
[14,"Condomino14","Raccom. Postale","Raccom. Postale","Raccom. Postale","Consegna a mano"]
[15,"Condomino15","Raccom. Postale","Raccom. Postale","Raccom. Postale","Consegna a mano"]
[16,"Condomino16","e-mail","da non consegnare","e-mail","e-mail"]
[17,"Condomino17"]
[18,"Condomino18"]
[19,"Condomino19"]
[20,"Condomino20"]
[21,"Condomino21"]
[22,"Condomino22"]
[23,"Condomino23"]

{"sheet":"iPU2","index":24,"n_rows":2,"n_cols":27,"rows_kept":2,"cut":false,"hidden":true,"merged":[[1,1,1,4]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["n.","ADEMPIMENTO",null,null,null,"DATA"]

{"sheet":"sRE","index":25,"n_rows":40,"n_cols":3,"rows_kept":40,"cut":false,"hidden":true,"merged":[[1,0,1,2],[35,1,35,2],[38,1,38,2],[39,1,39,2],[32,1,32,2],[33,1,33,2],[34,1,34,2],[36,1,36,2],[37,1,37,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[21,1,21,2],[8,1,8,2],[3,0,3,2],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[10,0,10,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,1,15,2]]}
[]
["INDICE DEI PROSPETTI DEL RENDICONTO D'ESERCIZIO"]
[]
["Il rendiconto della gestione ordinaria dell'esercizio è costituito per il condominio dai seguenti elaborati:"]
[1,"IL PIANO DEI CONTI (non fornito in quanto uguale a quello dell'esercizio precedente)"]
[2,"LE TABELLE DI RIPARTIZIONE (non fornite in quanto sono le stesse dell'esercizio precedente)"]
[3,"IL  REGISTRO DI CONTABILITÀ"]
[4,"IL RIEPILOGO FINANZIARIO "]
[5,"LA NOTA SINTETICA ESPLICATIVA DELLA GESTIONE"]
[]
["Il presente fascicolo costituisce il \"RIEPILOGO FINANZIARIO\" ed è composto dai seguenti prospetti:"]
[]
["1 \n\n","PROSPETTO DELLE USCITE"]
[null,"Riporta, fra l'altro, gli importi delle spese sostenute e degli impegni di spesa imputabili all'esercizio, riepilogate e suddivise per voci, a loro volta raggruppate in capitoli.\nLe informazioni dettagliate sulle singole spese sono nel registro di contabilità."]
[2,"QUADRO DI RAFFRONTO fra SPESE EFFETTIVE e SPESE PREVENTIVATE"]
[null,"Riporta un confronto fra le spese preventivate ad inizio esercizio e quelle realmente effettuate."]
[3,"PROSPETTO di RIPARTO delle SPESE fra i CONDOMINI"]
[null,"Riporta gli importi con i quali i singoli condomini devono concorrere al pagamento delle spese sostenute. Queste sono suddivise fra i condomini secondo le varie tabelle millesimali di ripartizione, che stabiliscono per ciascun condomino la quota parte dovuta sul totale delle spese ricadenti in quella tabella."]
[4,"PROSPETTO di RIEPILOGO delle ENTRATE"]
[null,"Riporta gli importi dei pagamenti effettuati dai condomini per l'esercizio in corso, ed eventualmente dei conguagli per l'esercizio precedente e degli arretrati, relativi cioè ad esercizi anteriori a quello precedente."]
[5,"PROSPETTO DEI CREDITI"]
[null,"Riporta gli importi dei crediti che il condominio vanta nei confronti di condomini e di terzi. Gli importi sono suddivisi per esercizi."]
[6,"PROSPETTO DEI DEBITI"]
[null,"Riporta gli importi dei debiti che il condominio ha nei confronti di terzi e degli stessi condomini. Gli importo sono suddivisi per esercizi."]
[7,"PROSPETTO di RENDICONTO"]
[null,"Contiene tre quadri."]
[null,1,"CONTO ECONOMICO DELLA GESTIONE ORDINARIA"]
[null,null,"Riporta gli incassi e le spese dell'esercizio. Le spese riportate sono quelle ripartite, sia come già sostenute sia come impegni di spesa di competenza dell'esercizio."]
[null,2,"CONTO FINANZIARIO"]
[null,null,"Riporta i flussi in denaro in entrata ed in uscita sia per la gestione ordinaria sia per le eventuali gestioni speciali. Riporta inoltra la liquidità alla data del rendiconto."]
[null,3,"RIEPILOGO FINANZIARIO o SITUAZIONE PATRIMONIALE"]
[null,null,"Riporta le attività e le passività. Naturalmente come per tutti i condomini il saldo patrimoniale è sempre nullo."]
[8,"PROSPETTI dei CREDITORI TERZI e dei DEBITORI TERZI "]
[null,"Riportano i debiti ed i crediti con i relativi debitori e creditori, nonché le causali. "]
[9,"PROSPETTO dei DEPOSITI ATTIVI"]
[null,"(non riportato in quanto non ci sono attualmente depositi attivi) "]
[null,"Riporta i depositi attivi che il condominio vanta nei confronti di terzi. "]
[10,"PROSPETTO delle ATTREZZATURE"]
[null,"(non riportato in quanto non ci sono attualmente attrezzature di proprietà del Condominio) "]
[null,"Riporta le attrezzature che il condominio possiede. "]

{"sheet":"cTABUI","index":26,"n_rows":111,"n_cols":20,"rows_kept":111,"cut":false,"hidden":true,"merged":[[8,15,9,15],[8,16,9,16],[8,17,9,17],[8,0,9,0],[8,1,9,1],[8,2,9,2],[8,3,9,3],[8,4,9,4]]}
["Possono essere variati solo i valori delle celle senza sfondo colorato.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[]
[]
[{"$f":"'iP1'!A5","v":"Condominio \"PROTOTIPO\""}]
["TABELLE MILLESIMALI per UNITÀ IMMOBILIARI"]
["n° U.I.","Codice\nUnità\nImmobiliare","U.F.\nCostituenti","Codice\nCondomino\nProprietario","Denominazione\nCondomino","Tabella A","Tabella B","Tabella C","Tabella D","Tabella E","Tabella F","Tabella G","Tabella H","Tabella I","Tabella J","Part","Sub","Categ."]
[null,null,null,null,null,"GENERALE"," Scala A-38","Scala B-30","Scala C-22","PORTICO","TUNNEL"]
[1,{"$f":"iUI!B11","v":"U01"},"UF01",{"$f":"IF(iUI!D11<>\"\",iUI!D11,\"\")","v":"C19"},{"$f":"IF(iUI!E11<>\"\",iUI!E11,\"\")","v":"Condomino19"},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B11)","v":1.4961},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B11)","v":29},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B11)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B11)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B11)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B11)","v":25},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B11)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B11)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B11)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B11)","v":0},{"$f":"iUI!H11","v":326},{"$f":"iUI!I11","v":69},{"$f":"iUI!K11","v":"C/6"}]
[2,{"$f":"iUI!B12","v":"U02"},"UF02",{"$f":"IF(iUI!D12<>\"\",iUI!D12,\"\")","v":"C22"},{"$f":"IF(iUI!E12<>\"\",iUI!E12,\"\")","v":"Condomino22"},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B12)","v":1.4961},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B12)","v":29},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B12)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B12)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B12)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B12)","v":25},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B12)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B12)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B12)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B12)","v":0},{"$f":"iUI!H12","v":326},{"$f":"iUI!I12","v":70},{"$f":"iUI!K12","v":"C/6"}]
[3,{"$f":"iUI!B13","v":"U03"},"UF03",{"$f":"IF(iUI!D13<>\"\",iUI!D13,\"\")","v":"C05"},{"$f":"IF(iUI!E13<>\"\",iUI!E13,\"\")","v":"Condomino05"},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B13)","v":1.5857000000000001},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B13)","v":29},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B13)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B13)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B13)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B13)","v":25},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B13)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B13)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B13)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B13)","v":0},{"$f":"iUI!H13","v":326},{"$f":"iUI!I13","v":38},{"$f":"iUI!K13","v":"C/6"}]
[4,{"$f":"iUI!B14","v":"U04"},"UF04+UF31",{"$f":"IF(iUI!D14<>\"\",iUI!D14,\"\")","v":"C20"},{"$f":"IF(iUI!E14<>\"\",iUI!E14,\"\")","v":"Condomino20"},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B14)","v":43.511199999999995},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B14)","v":156},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B14)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B14)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B14)","v":27.777999999999999},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B14)","v":25},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B14)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B14)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B14)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B14)","v":0},{"$f":"iUI!H14","v":326},{"$f":"iUI!I14","v":75},{"$f":"iUI!K14","v":"A/2"}]
[5,{"$f":"iUI!B15","v":"U05"},"UF05",{"$f":"IF(iUI!D15<>\"\",iUI!D15,\"\")","v":"C11"},{"$f":"IF(iUI!E15<>\"\",iUI!E15,\"\")","v":"Condomino11"},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B15)","v":1.5916999999999999},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B15)","v":29},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B15)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B15)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B15)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B15)","v":25},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B15)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B15)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B15)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B15)","v":0},{"$f":"iUI!H15","v":326},{"$f":"iUI!I15","v":40},{"$f":"iUI!K15","v":"C/6"}]
[6,{"$f":"iUI!B16","v":"U06"},"UF06",{"$f":"IF(iUI!D16<>\"\",iUI!D16,\"\")","v":"C13"},{"$f":"IF(iUI!E16<>\"\",iUI!E16,\"\")","v":"Condomino13"},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B16)","v":1.5081},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B16)","v":29},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B16)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B16)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B16)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B16)","v":25},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B16)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B16)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B16)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B16)","v":0},{"$f":"iUI!H16","v":326},{"$f":"iUI!I16","v":41},{"$f":"iUI!K16","v":"C/6"}]
[7,{"$f":"iUI!B17","v":"U07"},"UF07",{"$f":"IF(iUI!D17<>\"\",iUI!D17,\"\")","v":"C12"},{"$f":"IF(iUI!E17<>\"\",iUI!E17,\"\")","v":"Condomino12"},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B17)","v":1.5379},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B17)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B17)","v":28},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B17)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B17)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B17)","v":25},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B17)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B17)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B17)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B17)","v":0},{"$f":"iUI!H17","v":326},{"$f":"iUI!I17","v":42},{"$f":"iUI!K17","v":"C/6"}]
[8,{"$f":"iUI!B18","v":"U08"},"UF08",{"$f":"IF(iUI!D18<>\"\",iUI!D18,\"\")","v":"C18"},{"$f":"IF(iUI!E18<>\"\",iUI!E18,\"\")","v":"Condomino18"},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B18)","v":1.5618000000000001},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B18)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B18)","v":28},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B18)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B18)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B18)","v":25},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B18)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B18)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B18)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B18)","v":0},{"$f":"iUI!H18","v":326},{"$f":"iUI!I18","v":43},{"$f":"iUI!K18","v":"C/6"}]
[9,{"$f":"iUI!B19","v":"U09"},"UF09",{"$f":"IF(iUI!D19<>\"\",iUI!D19,\"\")","v":"C09"},{"$f":"IF(iUI!E19<>\"\",iUI!E19,\"\")","v":"Condomino09 S.r.l."},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B19)","v":1.5618000000000001},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B19)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B19)","v":28},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B19)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B19)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B19)","v":25},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B19)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B19)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B19)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B19)","v":0},{"$f":"iUI!H19","v":326},{"$f":"iUI!I19","v":44},{"$f":"iUI!K19","v":"C/6"}]
[10,{"$f":"iUI!B20","v":"U10"},"UF10",{"$f":"IF(iUI!D20<>\"\",iUI!D20,\"\")","v":"C02"},{"$f":"IF(iUI!E20<>\"\",iUI!E20,\"\")","v":"Condomino02"},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B20)","v":1.6662999999999999},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B20)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B20)","v":28},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B20)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B20)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B20)","v":25},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B20)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B20)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B20)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B20)","v":0},{"$f":"iUI!H20","v":326},{"$f":"iUI!I20","v":45},{"$f":"iUI!K20","v":"C/6"}]
[11,{"$f":"iUI!B21","v":"U11"},"UF11",{"$f":"IF(iUI!D21<>\"\",iUI!D21,\"\")","v":"C21"},{"$f":"IF(iUI!E21<>\"\",iUI!E21,\"\")","v":"Condomino21"},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B21)","v":1.6155999999999999},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B21)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B21)","v":28},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B21)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B21)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B21)","v":25},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B21)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B21)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B21)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B21)","v":0},{"$f":"iUI!H21","v":326},{"$f":"iUI!I21","v":46},{"$f":"iUI!K21","v":"C/6"}]
[12,{"$f":"iUI!B22","v":"U12"},"UF12",{"$f":"IF(iUI!D22<>\"\",iUI!D22,\"\")","v":"C16"},{"$f":"IF(iUI!E22<>\"\",iUI!E22,\"\")","v":"Condomino16"},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B22)","v":1.5379},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B22)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B22)","v":28},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B22)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B22)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B22)","v":25},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B22)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B22)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B22)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B22)","v":0},{"$f":"iUI!H22","v":326},{"$f":"iUI!I22","v":47},{"$f":"iUI!K22","v":"C/6"}]
[13,{"$f":"iUI!B23","v":"U13"},"UF13",{"$f":"IF(iUI!D23<>\"\",iUI!D23,\"\")","v":"C17"},{"$f":"IF(iUI!E23<>\"\",iUI!E23,\"\")","v":"Condomino17"},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B23)","v":1.6155999999999999},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B23)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B23)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B23)","v":37},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B23)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B23)","v":25},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B23)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B23)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B23)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B23)","v":0},{"$f":"iUI!H23","v":326},{"$f":"iUI!I23","v":48},{"$f":"iUI!K23","v":"C/6"}]
[14,{"$f":"iUI!B24","v":"U14"},"UF14",{"$f":"IF(iUI!D24<>\"\",iUI!D24,\"\")","v":"C06"},{"$f":"IF(iUI!E24<>\"\",iUI!E24,\"\")","v":"Condomino06"},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B24)","v":1.5857000000000001},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B24)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B24)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B24)","v":37},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B24)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B24)","v":25},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B24)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B24)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B24)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B24)","v":0},{"$f":"iUI!H24","v":326},{"$f":"iUI!I24","v":49},{"$f":"iUI!K24","v":"C/6"}]
[15,{"$f":"iUI!B25","v":"U15"},"UF15",{"$f":"IF(iUI!D25<>\"\",iUI!D25,\"\")","v":"C07"},{"$f":"IF(iUI!E25<>\"\",iUI!E25,\"\")","v":"Condomino07"},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B25)","v":1.5081},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B25)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B25)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B25)","v":37},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B25)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B25)","v":25},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B25)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B25)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B25)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B25)","v":0},{"$f":"iUI!H25","v":326},{"$f":"iUI!I25","v":50},{"$f":"iUI!K25","v":"C/6"}]
[16,{"$f":"iUI!B26","v":"U16"},"UF16",{"$f":"IF(iUI!D26<>\"\",iUI!D26,\"\")","v":"C01"},{"$f":"IF(iUI!E26<>\"\",iUI!E26,\"\")","v":"Condomino01"},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B26)","v":1.6155999999999999},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B26)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B26)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B26)","v":37},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B26)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B26)","v":25},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B26)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B26)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B26)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B26)","v":0},{"$f":"iUI!H26","v":326},{"$f":"iUI!I26","v":51},{"$f":"iUI!K26","v":"C/6"}]
[17,{"$f":"iUI!B27","v":"U17"},"UF17",{"$f":"IF(iUI!D27<>\"\",iUI!D27,\"\")","v":"C10"},{"$f":"IF(iUI!E27<>\"\",iUI!E27,\"\")","v":"Condomino10"},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B27)","v":6.1486999999999998},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B27)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B27)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B27)","v":39},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B27)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B27)","v":102},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B27)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B27)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B27)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B27)","v":0},{"$f":"iUI!H27","v":326},{"$f":"iUI!I27","v":64},{"$f":"iUI!K27","v":"C/6"}]
[18,{"$f":"iUI!B28","v":"U18"},"UF18",{"$f":"IF(iUI!D28<>\"\",iUI!D28,\"\")","v":"C09"},{"$f":"IF(iUI!E28<>\"\",iUI!E28,\"\")","v":"Condomino09 S.r.l."},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B28)","v":3.7850999999999999},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B28)","v":30},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B28)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B28)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B28)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B28)","v":85},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B28)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B28)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B28)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B28)","v":0},{"$f":"iUI!H28","v":326},{"$f":"iUI!I28","v":68},{"$f":"iUI!K28","v":"C/2"}]
[19,{"$f":"iUI!B29","v":"U19"},"UF19",{"$f":"IF(iUI!D29<>\"\",iUI!D29,\"\")","v":"C04"},{"$f":"IF(iUI!E29<>\"\",iUI!E29,\"\")","v":"Condomino04 S.r.l."},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B29)","v":2.7324000000000002},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B29)","v":30},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B29)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B29)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B29)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B29)","v":62},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B29)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B29)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B29)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B29)","v":0},{"$f":"iUI!H29","v":326},{"$f":"iUI!I29","v":29},{"$f":"iUI!K29","v":"C/2"}]
[20,{"$f":"iUI!B30","v":"U20"},"UF20",{"$f":"IF(iUI!D30<>\"\",iUI!D30,\"\")","v":"C04"},{"$f":"IF(iUI!E30<>\"\",iUI!E30,\"\")","v":"Condomino04 S.r.l."},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B30)","v":5.1961000000000004},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B30)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B30)","v":32},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B30)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B30)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B30)","v":117},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B30)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B30)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B30)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B30)","v":0},{"$f":"iUI!H30","v":326},{"$f":"iUI!I30","v":67},{"$f":"iUI!K30","v":"C/2"}]
[21,{"$f":"iUI!B31","v":"U21"},"UF21",{"$f":"IF(iUI!D31<>\"\",iUI!D31,\"\")","v":"C03"},{"$f":"IF(iUI!E31<>\"\",iUI!E31,\"\")","v":"Condomino03"},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B31)","v":3.8696999999999999},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B31)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B31)","v":31},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B31)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B31)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B31)","v":87},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B31)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B31)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B31)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B31)","v":0},{"$f":"iUI!H31","v":326},{"$f":"iUI!I31","v":66},{"$f":"iUI!K31","v":"C/2"}]
[22,{"$f":"iUI!B32","v":"U22"},"UF22",{"$f":"IF(iUI!D32<>\"\",iUI!D32,\"\")","v":"C03"},{"$f":"IF(iUI!E32<>\"\",iUI!E32,\"\")","v":"Condomino03"},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B32)","v":2.7547999999999999},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B32)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B32)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B32)","v":39},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B32)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B32)","v":62},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B32)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B32)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B32)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B32)","v":0},{"$f":"iUI!H32","v":326},{"$f":"iUI!I32","v":34},{"$f":"iUI!K32","v":"C/2"}]
[23,{"$f":"iUI!B33","v":"U23"},"UF23",{"$f":"IF(iUI!D33<>\"\",iUI!D33,\"\")","v":"C15"},{"$f":"IF(iUI!E33<>\"\",iUI!E33,\"\")","v":"Condomino15"},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B33)","v":3.7850999999999999},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B33)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B33)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B33)","v":40},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B33)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B33)","v":85},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B33)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B33)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B33)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B33)","v":0},{"$f":"iUI!H33","v":326},{"$f":"iUI!I33","v":65},{"$f":"iUI!K33","v":"C/2"}]
[24,{"$f":"iUI!B34","v":"U24"},"UF24",{"$f":"IF(iUI!D34<>\"\",iUI!D34,\"\")","v":"C09"},{"$f":"IF(iUI!E34<>\"\",iUI!E34,\"\")","v":"Condomino09 S.r.l."},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B34)","v":46.326799999999999},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B34)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B34)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B34)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B34)","v":100},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B34)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B34)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B34)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B34)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B34)","v":0},{"$f":"iUI!H34","v":326},{"$f":"iUI!I34","v":58},{"$f":"iUI!K34","v":"C/1"}]
[25,{"$f":"iUI!B35","v":"U25"},"UF25",{"$f":"IF(iUI!D35<>\"\",iUI!D35,\"\")","v":"C13"},{"$f":"IF(iUI!E35<>\"\",iUI!E35,\"\")","v":"Condomino13"},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B35)","v":23.342600000000001},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B35)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B35)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B35)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B35)","v":100},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B35)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B35)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B35)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B35)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B35)","v":0},{"$f":"iUI!H35","v":326},{"$f":"iUI!I35","v":76},{"$f":"iUI!K35","v":"A/10"}]
[26,{"$f":"iUI!B36","v":"U26"},"UF26",{"$f":"IF(iUI!D36<>\"\",iUI!D36,\"\")","v":"C04"},{"$f":"IF(iUI!E36<>\"\",iUI!E36,\"\")","v":"Condomino04 S.r.l."},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B36)","v":48.357500000000002},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B36)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B36)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B36)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B36)","v":100},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B36)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B36)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B36)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B36)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B36)","v":0},{"$f":"iUI!H36","v":326},{"$f":"iUI!I36","v":60},{"$f":"iUI!K36","v":"C/1"}]
[27,{"$f":"iUI!B37","v":"U27"},"UF27",{"$f":"IF(iUI!D37<>\"\",iUI!D37,\"\")","v":"C23"},{"$f":"IF(iUI!E37<>\"\",iUI!E37,\"\")","v":"Condomino23"},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B37)","v":64.144800000000004},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B37)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B37)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B37)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B37)","v":100},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B37)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B37)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B37)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B37)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B37)","v":0},{"$f":"iUI!H37","v":326},{"$f":"iUI!I37","v":61},{"$f":"iUI!K37","v":"C/1"}]
[28,{"$f":"iUI!B38","v":"U28"},"UF28",{"$f":"IF(iUI!D38<>\"\",iUI!D38,\"\")","v":"C15"},{"$f":"IF(iUI!E38<>\"\",iUI!E38,\"\")","v":"Condomino15"},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B38)","v":55.594200000000001},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B38)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B38)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B38)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B38)","v":100},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B38)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B38)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B38)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B38)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B38)","v":0},{"$f":"iUI!H38","v":326},{"$f":"iUI!I38","v":62},{"$f":"iUI!K38","v":"C/1"}]
[29,{"$f":"iUI!B39","v":"U29"},"UF29",{"$f":"IF(iUI!D39<>\"\",iUI!D39,\"\")","v":"C05"},{"$f":"IF(iUI!E39<>\"\",iUI!E39,\"\")","v":"Condomino05"},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B39)","v":43.244},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B39)","v":104},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B39)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B39)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B39)","v":27.777999999999999},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B39)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B39)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B39)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B39)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B39)","v":0},{"$f":"iUI!H39","v":326},{"$f":"iUI!I39","v":7},{"$f":"iUI!K39","v":"A/2"}]
[30,{"$f":"iUI!B40","v":"U30"},"UF30",{"$f":"IF(iUI!D40<>\"\",iUI!D40,\"\")","v":"C13"},{"$f":"IF(iUI!E40<>\"\",iUI!E40,\"\")","v":"Condomino13"},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B40)","v":39.333500000000001},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B40)","v":97},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B40)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B40)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B40)","v":27.777999999999999},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B40)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B40)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B40)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B40)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B40)","v":0},{"$f":"iUI!H40","v":326},{"$f":"iUI!I40","v":8},{"$f":"iUI!K40","v":"A/2"}]
[31,{"$f":"iUI!B41","v":"U31"},"UF32",{"$f":"IF(iUI!D41<>\"\",iUI!D41,\"\")","v":"C11"},{"$f":"IF(iUI!E41<>\"\",iUI!E41,\"\")","v":"Condomino11"},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B41)","v":36.135199999999998},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B41)","v":116},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B41)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B41)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B41)","v":27.777999999999999},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B41)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B41)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B41)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B41)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B41)","v":0},{"$f":"iUI!H41","v":326},{"$f":"iUI!I41","v":10},{"$f":"iUI!K41","v":"A/2"}]
[32,{"$f":"iUI!B42","v":"U32"},"UF33",{"$f":"IF(iUI!D42<>\"\",iUI!D42,\"\")","v":"C19"},{"$f":"IF(iUI!E42<>\"\",iUI!E42,\"\")","v":"Condomino19"},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B42)","v":49.031399999999998},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B42)","v":168},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B42)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B42)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B42)","v":27.777999999999999},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B42)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B42)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B42)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B42)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B42)","v":0},{"$f":"iUI!H42","v":326},{"$f":"iUI!I42","v":79},{"$f":"iUI!K42","v":"A/2"}]
[33,{"$f":"iUI!B43","v":"U33"},"UF34",{"$f":"IF(iUI!D43<>\"\",iUI!D43,\"\")","v":"C22"},{"$f":"IF(iUI!E43<>\"\",iUI!E43,\"\")","v":"Condomino22"},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B43)","v":30.388200000000001},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B43)","v":128},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B43)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B43)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B43)","v":27.777999999999999},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B43)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B43)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B43)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B43)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B43)","v":0},{"$f":"iUI!H43","v":326},{"$f":"iUI!I43","v":80},{"$f":"iUI!K43","v":"A/3"}]
[34,{"$f":"iUI!B44","v":"U34"},"UF35",{"$f":"IF(iUI!D44<>\"\",iUI!D44,\"\")","v":"C21"},{"$f":"IF(iUI!E44<>\"\",iUI!E44,\"\")","v":"Condomino21"},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B44)","v":39.436500000000002},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B44)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B44)","v":114},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B44)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B44)","v":27.777999999999999},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B44)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B44)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B44)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B44)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B44)","v":0},{"$f":"iUI!H44","v":326},{"$f":"iUI!I44","v":14},{"$f":"iUI!K44","v":"A/2"}]
[35,{"$f":"iUI!B45","v":"U35"},"UF36",{"$f":"IF(iUI!D45<>\"\",iUI!D45,\"\")","v":"C18"},{"$f":"IF(iUI!E45<>\"\",iUI!E45,\"\")","v":"Condomino18"},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B45)","v":31.844000000000001},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B45)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B45)","v":96},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B45)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B45)","v":27.777999999999999},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B45)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B45)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B45)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B45)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B45)","v":0},{"$f":"iUI!H45","v":326},{"$f":"iUI!I45","v":15},{"$f":"iUI!K45","v":"A/2"}]
[36,{"$f":"iUI!B46","v":"U36"},"UF37",{"$f":"IF(iUI!D46<>\"\",iUI!D46,\"\")","v":"C14"},{"$f":"IF(iUI!E46<>\"\",iUI!E46,\"\")","v":"Condomino14"},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B46)","v":29.873000000000001},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B46)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B46)","v":115},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B46)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B46)","v":27.777999999999999},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B46)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B46)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B46)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B46)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B46)","v":0},{"$f":"iUI!H46","v":326},{"$f":"iUI!I46","v":16},{"$f":"iUI!K46","v":"A/2"}]
[37,{"$f":"iUI!B47","v":"U37"},"UF38",{"$f":"IF(iUI!D47<>\"\",iUI!D47,\"\")","v":"C02"},{"$f":"IF(iUI!E47<>\"\",iUI!E47,\"\")","v":"Condomino02"},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B47)","v":30.2851},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B47)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B47)","v":116},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B47)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B47)","v":27.777999999999999},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B47)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B47)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B47)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B47)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B47)","v":0},{"$f":"iUI!H47","v":326},{"$f":"iUI!I47","v":17},{"$f":"iUI!K47","v":"A/3"}]
[38,{"$f":"iUI!B48","v":"U38"},"UF39",{"$f":"IF(iUI!D48<>\"\",iUI!D48,\"\")","v":"C16"},{"$f":"IF(iUI!E48<>\"\",iUI!E48,\"\")","v":"Condomino16"},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B48)","v":39.741100000000003},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B48)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B48)","v":167},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B48)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B48)","v":27.777999999999999},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B48)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B48)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B48)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B48)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B48)","v":0},{"$f":"iUI!H48","v":326},{"$f":"iUI!I48","v":83},{"$f":"iUI!K48","v":"A/2"}]
[39,{"$f":"iUI!B49","v":"U39"},"UF40",{"$f":"IF(iUI!D49<>\"\",iUI!D49,\"\")","v":"C12"},{"$f":"IF(iUI!E49<>\"\",iUI!E49,\"\")","v":"Condomino12"},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B49)","v":29.089099999999998},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B49)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B49)","v":137},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B49)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B49)","v":27.777999999999999},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B49)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B49)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B49)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B49)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B49)","v":0},{"$f":"iUI!H49","v":326},{"$f":"iUI!I49","v":81},{"$f":"iUI!K49","v":"A/2"}]
[40,{"$f":"iUI!B50","v":"U40"},"UF41",{"$f":"IF(iUI!D50<>\"\",iUI!D50,\"\")","v":"C06"},{"$f":"IF(iUI!E50<>\"\",iUI!E50,\"\")","v":"Condomino06"},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B50)","v":36.578699999999998},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B50)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B50)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B50)","v":98},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B50)","v":27.777999999999999},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B50)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B50)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B50)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B50)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B50)","v":0},{"$f":"iUI!H50","v":326},{"$f":"iUI!I50","v":21},{"$f":"iUI!K50","v":"A/2"}]
[41,{"$f":"iUI!B51","v":"U41"},"UF42",{"$f":"IF(iUI!D51<>\"\",iUI!D51,\"\")","v":"C07"},{"$f":"IF(iUI!E51<>\"\",iUI!E51,\"\")","v":"Condomino07"},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B51)","v":43.960700000000003},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B51)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B51)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B51)","v":112},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B51)","v":27.777999999999999},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B51)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B51)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B51)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B51)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B51)","v":0},{"$f":"iUI!H51","v":326},{"$f":"iUI!I51","v":22},{"$f":"iUI!K51","v":"A/2"}]
[42,{"$f":"iUI!B52","v":"U42"},"UF43",{"$f":"IF(iUI!D52<>\"\",iUI!D52,\"\")","v":"C17"},{"$f":"IF(iUI!E52<>\"\",iUI!E52,\"\")","v":"Condomino17"},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B52)","v":36.8429},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B52)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B52)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B52)","v":130},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B52)","v":27.777999999999999},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B52)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B52)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B52)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B52)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B52)","v":0},{"$f":"iUI!H52","v":326},{"$f":"iUI!I52","v":23},{"$f":"iUI!K52","v":"A/1"}]
[43,{"$f":"iUI!B53","v":"U43"},"UF44",{"$f":"IF(iUI!D53<>\"\",iUI!D53,\"\")","v":"C01"},{"$f":"IF(iUI!E53<>\"\",iUI!E53,\"\")","v":"Condomino01"},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B53)","v":40.372700000000002},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B53)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B53)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B53)","v":137},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B53)","v":27.777999999999999},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B53)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B53)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B53)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B53)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B53)","v":0},{"$f":"iUI!H53","v":326},{"$f":"iUI!I53","v":24},{"$f":"iUI!K53","v":"A/2"}]
[44,{"$f":"iUI!B54","v":"U44"},"UF45",{"$f":"IF(iUI!D54<>\"\",iUI!D54,\"\")","v":"C10"},{"$f":"IF(iUI!E54<>\"\",iUI!E54,\"\")","v":"Condomino10"},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B54)","v":81.305199999999999},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B54)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B54)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B54)","v":257},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B54)","v":27.777999999999999},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B54)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B54)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B54)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B54)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B54)","v":0},{"$f":"iUI!H54","v":326},{"$f":"iUI!I54","v":82},{"$f":"iUI!K54","v":"A/2"}]
[45,{"$f":"iUI!B55","v":"U45"},"UF46",{"$f":"IF(iUI!D55<>\"\",iUI!D55,\"\")","v":"C08"},{"$f":"IF(iUI!E55<>\"\",iUI!E55,\"\")","v":"Eredi Condomino08"},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B55)","v":16.851900000000001},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B55)","v":26},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B55)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B55)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B55)","v":27.774000000000001},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B55)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B55)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B55)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B55)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B55)","v":0},{"$f":"iUI!H55","v":326},{"$f":"iUI!I55","v":73},{"$f":"iUI!K55","v":"C/2"}]
[46,{"$f":"iUI!B56","v":"U46"},"UF47",{"$f":"IF(iUI!D56<>\"\",iUI!D56,\"\")","v":"C12"},{"$f":"IF(iUI!E56<>\"\",iUI!E56,\"\")","v":"Condomino12"},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B56)","v":12.6538},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B56)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B56)","v":24},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B56)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B56)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B56)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B56)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B56)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B56)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B56)","v":0},{"$f":"iUI!H56","v":326},{"$f":"iUI!I56","v":78},{"$f":"iUI!K56","v":"C/2"}]
[47,{"$f":"iUI!B57","v":"U47"},null,{"$f":"IF(iUI!D57<>\"\",iUI!D57,\"\")","v":""},{"$f":"IF(iUI!E57<>\"\",iUI!E57,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B57)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B57)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B57)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B57)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B57)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B57)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B57)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B57)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B57)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B57)","v":0},{"$f":"iUI!H57","v":0},{"$f":"iUI!I57","v":0},{"$f":"iUI!K57","v":0}]
[48,{"$f":"iUI!B58","v":"U48"},null,{"$f":"IF(iUI!D58<>\"\",iUI!D58,\"\")","v":""},{"$f":"IF(iUI!E58<>\"\",iUI!E58,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B58)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B58)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B58)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B58)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B58)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B58)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B58)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B58)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B58)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B58)","v":0},{"$f":"iUI!H58","v":0},{"$f":"iUI!I58","v":0},{"$f":"iUI!K58","v":0}]
[49,{"$f":"iUI!B59","v":"U49"},null,{"$f":"IF(iUI!D59<>\"\",iUI!D59,\"\")","v":""},{"$f":"IF(iUI!E59<>\"\",iUI!E59,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B59)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B59)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B59)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B59)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B59)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B59)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B59)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B59)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B59)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B59)","v":0},{"$f":"iUI!H59","v":0},{"$f":"iUI!I59","v":0},{"$f":"iUI!K59","v":0}]
[50,{"$f":"iUI!B60","v":"U50"},null,{"$f":"IF(iUI!D60<>\"\",iUI!D60,\"\")","v":""},{"$f":"IF(iUI!E60<>\"\",iUI!E60,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B60)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B60)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B60)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B60)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B60)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B60)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B60)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B60)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B60)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B60)","v":0},{"$f":"iUI!H60","v":0},{"$f":"iUI!I60","v":0},{"$f":"iUI!K60","v":0}]
[51,{"$f":"iUI!B61","v":"U51"},null,{"$f":"IF(iUI!D61<>\"\",iUI!D61,\"\")","v":""},{"$f":"IF(iUI!E61<>\"\",iUI!E61,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B61)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B61)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B61)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B61)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B61)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B61)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B61)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B61)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B61)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B61)","v":0},{"$f":"iUI!H61","v":0},{"$f":"iUI!I61","v":0},{"$f":"iUI!K61","v":0}]
[52,{"$f":"iUI!B62","v":"U52"},null,{"$f":"IF(iUI!D62<>\"\",iUI!D62,\"\")","v":""},{"$f":"IF(iUI!E62<>\"\",iUI!E62,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B62)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B62)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B62)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B62)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B62)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B62)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B62)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B62)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B62)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B62)","v":0},{"$f":"iUI!H62","v":0},{"$f":"iUI!I62","v":0},{"$f":"iUI!K62","v":0}]
[53,{"$f":"iUI!B63","v":"U53"},null,{"$f":"IF(iUI!D63<>\"\",iUI!D63,\"\")","v":""},{"$f":"IF(iUI!E63<>\"\",iUI!E63,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B63)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B63)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B63)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B63)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B63)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B63)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B63)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B63)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B63)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B63)","v":0},{"$f":"iUI!H63","v":0},{"$f":"iUI!I63","v":0},{"$f":"iUI!K63","v":0}]
[54,{"$f":"iUI!B64","v":"U54"},null,{"$f":"IF(iUI!D64<>\"\",iUI!D64,\"\")","v":""},{"$f":"IF(iUI!E64<>\"\",iUI!E64,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B64)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B64)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B64)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B64)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B64)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B64)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B64)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B64)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B64)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B64)","v":0},{"$f":"iUI!H64","v":0},{"$f":"iUI!I64","v":0},{"$f":"iUI!K64","v":0}]
[55,{"$f":"iUI!B65","v":"U55"},null,{"$f":"IF(iUI!D65<>\"\",iUI!D65,\"\")","v":""},{"$f":"IF(iUI!E65<>\"\",iUI!E65,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B65)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B65)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B65)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B65)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B65)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B65)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B65)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B65)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B65)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B65)","v":0},{"$f":"iUI!H65","v":0},{"$f":"iUI!I65","v":0},{"$f":"iUI!K65","v":0}]
[56,{"$f":"iUI!B66","v":"U56"},null,{"$f":"IF(iUI!D66<>\"\",iUI!D66,\"\")","v":""},{"$f":"IF(iUI!E66<>\"\",iUI!E66,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B66)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B66)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B66)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B66)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B66)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B66)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B66)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B66)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B66)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B66)","v":0},{"$f":"iUI!H66","v":0},{"$f":"iUI!I66","v":0},{"$f":"iUI!K66","v":0}]
[57,{"$f":"iUI!B67","v":"U57"},null,{"$f":"IF(iUI!D67<>\"\",iUI!D67,\"\")","v":""},{"$f":"IF(iUI!E67<>\"\",iUI!E67,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B67)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B67)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B67)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B67)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B67)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B67)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B67)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B67)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B67)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B67)","v":0},{"$f":"iUI!H67","v":0},{"$f":"iUI!I67","v":0},{"$f":"iUI!K67","v":0}]
[58,{"$f":"iUI!B68","v":"U58"},null,{"$f":"IF(iUI!D68<>\"\",iUI!D68,\"\")","v":""},{"$f":"IF(iUI!E68<>\"\",iUI!E68,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B68)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B68)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B68)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B68)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B68)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B68)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B68)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B68)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B68)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B68)","v":0},{"$f":"iUI!H68","v":0},{"$f":"iUI!I68","v":0},{"$f":"iUI!K68","v":0}]
[59,{"$f":"iUI!B69","v":"U59"},null,{"$f":"IF(iUI!D69<>\"\",iUI!D69,\"\")","v":""},{"$f":"IF(iUI!E69<>\"\",iUI!E69,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B69)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B69)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B69)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B69)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B69)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B69)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B69)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B69)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B69)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B69)","v":0},{"$f":"iUI!H69","v":0},{"$f":"iUI!I69","v":0},{"$f":"iUI!K69","v":0}]
[60,{"$f":"iUI!B70","v":"U60"},null,{"$f":"IF(iUI!D70<>\"\",iUI!D70,\"\")","v":""},{"$f":"IF(iUI!E70<>\"\",iUI!E70,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B70)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B70)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B70)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B70)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B70)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B70)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B70)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B70)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B70)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B70)","v":0},{"$f":"iUI!H70","v":0},{"$f":"iUI!I70","v":0},{"$f":"iUI!K70","v":0}]
[61,{"$f":"iUI!B71","v":"U61"},null,{"$f":"IF(iUI!D71<>\"\",iUI!D71,\"\")","v":""},{"$f":"IF(iUI!E71<>\"\",iUI!E71,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B71)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B71)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B71)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B71)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B71)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B71)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B71)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B71)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B71)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B71)","v":0},{"$f":"iUI!H71","v":0},{"$f":"iUI!I71","v":0},{"$f":"iUI!K71","v":0}]
[62,{"$f":"iUI!B72","v":"U62"},null,{"$f":"IF(iUI!D72<>\"\",iUI!D72,\"\")","v":""},{"$f":"IF(iUI!E72<>\"\",iUI!E72,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B72)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B72)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B72)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B72)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B72)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B72)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B72)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B72)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B72)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B72)","v":0},{"$f":"iUI!H72","v":0},{"$f":"iUI!I72","v":0},{"$f":"iUI!K72","v":0}]
[63,{"$f":"iUI!B73","v":"U63"},null,{"$f":"IF(iUI!D73<>\"\",iUI!D73,\"\")","v":""},{"$f":"IF(iUI!E73<>\"\",iUI!E73,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B73)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B73)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B73)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B73)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B73)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B73)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B73)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B73)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B73)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B73)","v":0},{"$f":"iUI!H73","v":0},{"$f":"iUI!I73","v":0},{"$f":"iUI!K73","v":0}]
[64,{"$f":"iUI!B74","v":"U64"},null,{"$f":"IF(iUI!D74<>\"\",iUI!D74,\"\")","v":""},{"$f":"IF(iUI!E74<>\"\",iUI!E74,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B74)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B74)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B74)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B74)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B74)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B74)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B74)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B74)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B74)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B74)","v":0},{"$f":"iUI!H74","v":0},{"$f":"iUI!I74","v":0},{"$f":"iUI!K74","v":0}]
[65,{"$f":"iUI!B75","v":"U65"},null,{"$f":"IF(iUI!D75<>\"\",iUI!D75,\"\")","v":""},{"$f":"IF(iUI!E75<>\"\",iUI!E75,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B75)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B75)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B75)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B75)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B75)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B75)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B75)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B75)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B75)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B75)","v":0},{"$f":"iUI!H75","v":0},{"$f":"iUI!I75","v":0},{"$f":"iUI!K75","v":0}]
[66,{"$f":"iUI!B76","v":"U66"},null,{"$f":"IF(iUI!D76<>\"\",iUI!D76,\"\")","v":""},{"$f":"IF(iUI!E76<>\"\",iUI!E76,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B76)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B76)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B76)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B76)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B76)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B76)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B76)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B76)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B76)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B76)","v":0},{"$f":"iUI!H76","v":0},{"$f":"iUI!I76","v":0},{"$f":"iUI!K76","v":0}]
[67,{"$f":"iUI!B77","v":"U67"},null,{"$f":"IF(iUI!D77<>\"\",iUI!D77,\"\")","v":""},{"$f":"IF(iUI!E77<>\"\",iUI!E77,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B77)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B77)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B77)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B77)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B77)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B77)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B77)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B77)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B77)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B77)","v":0},{"$f":"iUI!H77","v":0},{"$f":"iUI!I77","v":0},{"$f":"iUI!K77","v":0}]
[68,{"$f":"iUI!B78","v":"U68"},null,{"$f":"IF(iUI!D78<>\"\",iUI!D78,\"\")","v":""},{"$f":"IF(iUI!E78<>\"\",iUI!E78,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B78)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B78)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B78)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B78)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B78)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B78)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B78)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B78)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B78)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B78)","v":0},{"$f":"iUI!H78","v":0},{"$f":"iUI!I78","v":0},{"$f":"iUI!K78","v":0}]
[69,{"$f":"iUI!B79","v":"U69"},null,{"$f":"IF(iUI!D79<>\"\",iUI!D79,\"\")","v":""},{"$f":"IF(iUI!E79<>\"\",iUI!E79,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B79)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B79)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B79)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B79)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B79)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B79)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B79)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B79)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B79)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B79)","v":0},{"$f":"iUI!H79","v":0},{"$f":"iUI!I79","v":0},{"$f":"iUI!K79","v":0}]
[70,{"$f":"iUI!B80","v":"U70"},null,{"$f":"IF(iUI!D80<>\"\",iUI!D80,\"\")","v":""},{"$f":"IF(iUI!E80<>\"\",iUI!E80,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B80)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B80)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B80)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B80)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B80)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B80)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B80)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B80)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B80)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B80)","v":0},{"$f":"iUI!H80","v":0},{"$f":"iUI!I80","v":0},{"$f":"iUI!K80","v":0}]
[71,{"$f":"iUI!B81","v":"U71"},null,{"$f":"IF(iUI!D81<>\"\",iUI!D81,\"\")","v":""},{"$f":"IF(iUI!E81<>\"\",iUI!E81,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B81)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B81)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B81)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B81)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B81)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B81)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B81)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B81)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B81)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B81)","v":0},{"$f":"iUI!H81","v":0},{"$f":"iUI!I81","v":0},{"$f":"iUI!K81","v":0}]
[72,{"$f":"iUI!B82","v":"U72"},null,{"$f":"IF(iUI!D82<>\"\",iUI!D82,\"\")","v":""},{"$f":"IF(iUI!E82<>\"\",iUI!E82,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B82)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B82)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B82)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B82)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B82)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B82)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B82)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B82)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B82)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B82)","v":0},{"$f":"iUI!H82","v":0},{"$f":"iUI!I82","v":0},{"$f":"iUI!K82","v":0}]
[73,{"$f":"iUI!B83","v":"U73"},null,{"$f":"IF(iUI!D83<>\"\",iUI!D83,\"\")","v":""},{"$f":"IF(iUI!E83<>\"\",iUI!E83,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B83)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B83)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B83)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B83)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B83)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B83)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B83)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B83)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B83)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B83)","v":0},{"$f":"iUI!H83","v":0},{"$f":"iUI!I83","v":0},{"$f":"iUI!K83","v":0}]
[74,{"$f":"iUI!B84","v":"U74"},null,{"$f":"IF(iUI!D84<>\"\",iUI!D84,\"\")","v":""},{"$f":"IF(iUI!E84<>\"\",iUI!E84,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B84)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B84)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B84)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B84)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B84)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B84)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B84)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B84)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B84)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B84)","v":0},{"$f":"iUI!H84","v":0},{"$f":"iUI!I84","v":0},{"$f":"iUI!K84","v":0}]
[75,{"$f":"iUI!B85","v":"U75"},null,{"$f":"IF(iUI!D85<>\"\",iUI!D85,\"\")","v":""},{"$f":"IF(iUI!E85<>\"\",iUI!E85,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B85)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B85)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B85)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B85)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B85)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B85)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B85)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B85)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B85)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B85)","v":0},{"$f":"iUI!H85","v":0},{"$f":"iUI!I85","v":0},{"$f":"iUI!K85","v":0}]
[76,{"$f":"iUI!B86","v":"U76"},null,{"$f":"IF(iUI!D86<>\"\",iUI!D86,\"\")","v":""},{"$f":"IF(iUI!E86<>\"\",iUI!E86,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B86)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B86)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B86)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B86)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B86)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B86)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B86)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B86)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B86)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B86)","v":0},{"$f":"iUI!H86","v":0},{"$f":"iUI!I86","v":0},{"$f":"iUI!K86","v":0}]
[77,{"$f":"iUI!B87","v":"U77"},null,{"$f":"IF(iUI!D87<>\"\",iUI!D87,\"\")","v":""},{"$f":"IF(iUI!E87<>\"\",iUI!E87,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B87)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B87)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B87)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B87)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B87)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B87)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B87)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B87)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B87)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B87)","v":0},{"$f":"iUI!H87","v":0},{"$f":"iUI!I87","v":0},{"$f":"iUI!K87","v":0}]
[78,{"$f":"iUI!B88","v":"U78"},null,{"$f":"IF(iUI!D88<>\"\",iUI!D88,\"\")","v":""},{"$f":"IF(iUI!E88<>\"\",iUI!E88,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B88)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B88)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B88)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B88)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B88)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B88)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B88)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B88)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B88)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B88)","v":0},{"$f":"iUI!H88","v":0},{"$f":"iUI!I88","v":0},{"$f":"iUI!K88","v":0}]
[79,{"$f":"iUI!B89","v":"U79"},null,{"$f":"IF(iUI!D89<>\"\",iUI!D89,\"\")","v":""},{"$f":"IF(iUI!E89<>\"\",iUI!E89,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B89)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B89)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B89)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B89)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B89)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B89)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B89)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B89)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B89)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B89)","v":0},{"$f":"iUI!H89","v":0},{"$f":"iUI!I89","v":0},{"$f":"iUI!K89","v":0}]
[80,{"$f":"iUI!B90","v":"U80"},null,{"$f":"IF(iUI!D90<>\"\",iUI!D90,\"\")","v":""},{"$f":"IF(iUI!E90<>\"\",iUI!E90,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B90)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B90)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B90)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B90)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B90)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B90)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B90)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B90)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B90)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B90)","v":0},{"$f":"iUI!H90","v":0},{"$f":"iUI!I90","v":0},{"$f":"iUI!K90","v":0}]
[81,{"$f":"iUI!B91","v":"U81"},null,{"$f":"IF(iUI!D91<>\"\",iUI!D91,\"\")","v":""},{"$f":"IF(iUI!E91<>\"\",iUI!E91,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B91)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B91)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B91)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B91)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B91)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B91)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B91)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B91)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B91)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B91)","v":0},{"$f":"iUI!H91","v":0},{"$f":"iUI!I91","v":0},{"$f":"iUI!K91","v":0}]
[82,{"$f":"iUI!B92","v":"U82"},null,{"$f":"IF(iUI!D92<>\"\",iUI!D92,\"\")","v":""},{"$f":"IF(iUI!E92<>\"\",iUI!E92,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B92)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B92)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B92)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B92)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B92)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B92)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B92)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B92)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B92)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B92)","v":0},{"$f":"iUI!H92","v":0},{"$f":"iUI!I92","v":0},{"$f":"iUI!K92","v":0}]
[83,{"$f":"iUI!B93","v":"U83"},null,{"$f":"IF(iUI!D93<>\"\",iUI!D93,\"\")","v":""},{"$f":"IF(iUI!E93<>\"\",iUI!E93,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B93)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B93)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B93)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B93)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B93)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B93)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B93)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B93)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B93)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B93)","v":0},{"$f":"iUI!H93","v":0},{"$f":"iUI!I93","v":0},{"$f":"iUI!K93","v":0}]
[84,{"$f":"iUI!B94","v":"U84"},null,{"$f":"IF(iUI!D94<>\"\",iUI!D94,\"\")","v":""},{"$f":"IF(iUI!E94<>\"\",iUI!E94,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B94)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B94)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B94)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B94)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B94)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B94)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B94)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B94)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B94)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B94)","v":0},{"$f":"iUI!H94","v":0},{"$f":"iUI!I94","v":0},{"$f":"iUI!K94","v":0}]
[85,{"$f":"iUI!B95","v":"U85"},null,{"$f":"IF(iUI!D95<>\"\",iUI!D95,\"\")","v":""},{"$f":"IF(iUI!E95<>\"\",iUI!E95,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B95)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B95)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B95)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B95)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B95)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B95)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B95)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B95)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B95)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B95)","v":0},{"$f":"iUI!H95","v":0},{"$f":"iUI!I95","v":0},{"$f":"iUI!K95","v":0}]
[86,{"$f":"iUI!B96","v":"U86"},null,{"$f":"IF(iUI!D96<>\"\",iUI!D96,\"\")","v":""},{"$f":"IF(iUI!E96<>\"\",iUI!E96,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B96)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B96)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B96)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B96)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B96)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B96)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B96)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B96)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B96)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B96)","v":0},{"$f":"iUI!H96","v":0},{"$f":"iUI!I96","v":0},{"$f":"iUI!K96","v":0}]
[87,{"$f":"iUI!B97","v":"U87"},null,{"$f":"IF(iUI!D97<>\"\",iUI!D97,\"\")","v":""},{"$f":"IF(iUI!E97<>\"\",iUI!E97,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B97)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B97)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B97)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B97)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B97)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B97)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B97)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B97)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B97)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B97)","v":0},{"$f":"iUI!H97","v":0},{"$f":"iUI!I97","v":0},{"$f":"iUI!K97","v":0}]
[88,{"$f":"iUI!B98","v":"U88"},null,{"$f":"IF(iUI!D98<>\"\",iUI!D98,\"\")","v":""},{"$f":"IF(iUI!E98<>\"\",iUI!E98,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B98)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B98)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B98)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B98)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B98)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B98)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B98)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B98)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B98)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B98)","v":0},{"$f":"iUI!H98","v":0},{"$f":"iUI!I98","v":0},{"$f":"iUI!K98","v":0}]
[89,{"$f":"iUI!B99","v":"U89"},null,{"$f":"IF(iUI!D99<>\"\",iUI!D99,\"\")","v":""},{"$f":"IF(iUI!E99<>\"\",iUI!E99,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B99)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B99)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B99)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B99)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B99)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B99)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B99)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B99)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B99)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B99)","v":0},{"$f":"iUI!H99","v":0},{"$f":"iUI!I99","v":0},{"$f":"iUI!K99","v":0}]
[90,{"$f":"iUI!B100","v":"U90"},null,{"$f":"IF(iUI!D100<>\"\",iUI!D100,\"\")","v":""},{"$f":"IF(iUI!E100<>\"\",iUI!E100,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B100)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B100)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B100)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B100)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B100)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B100)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B100)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B100)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B100)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B100)","v":0},{"$f":"iUI!H100","v":0},{"$f":"iUI!I100","v":0},{"$f":"iUI!K100","v":0}]
[91,{"$f":"iUI!B101","v":"U91"},null,{"$f":"IF(iUI!D101<>\"\",iUI!D101,\"\")","v":""},{"$f":"IF(iUI!E101<>\"\",iUI!E101,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B101)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B101)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B101)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B101)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B101)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B101)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B101)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B101)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B101)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B101)","v":0},{"$f":"iUI!H101","v":0},{"$f":"iUI!I101","v":0},{"$f":"iUI!K101","v":0}]
[92,{"$f":"iUI!B102","v":"U92"},null,{"$f":"IF(iUI!D102<>\"\",iUI!D102,\"\")","v":""},{"$f":"IF(iUI!E102<>\"\",iUI!E102,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B102)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B102)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B102)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B102)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B102)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B102)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B102)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B102)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B102)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B102)","v":0},{"$f":"iUI!H102","v":0},{"$f":"iUI!I102","v":0},{"$f":"iUI!K102","v":0}]
[93,{"$f":"iUI!B103","v":"U93"},null,{"$f":"IF(iUI!D103<>\"\",iUI!D103,\"\")","v":""},{"$f":"IF(iUI!E103<>\"\",iUI!E103,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B103)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B103)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B103)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B103)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B103)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B103)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B103)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B103)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B103)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B103)","v":0},{"$f":"iUI!H103","v":0},{"$f":"iUI!I103","v":0},{"$f":"iUI!K103","v":0}]
[94,{"$f":"iUI!B104","v":"U94"},null,{"$f":"IF(iUI!D104<>\"\",iUI!D104,\"\")","v":""},{"$f":"IF(iUI!E104<>\"\",iUI!E104,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B104)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B104)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B104)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B104)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B104)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B104)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B104)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B104)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B104)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B104)","v":0},{"$f":"iUI!H104","v":0},{"$f":"iUI!I104","v":0},{"$f":"iUI!K104","v":0}]
[95,{"$f":"iUI!B105","v":"U95"},null,{"$f":"IF(iUI!D105<>\"\",iUI!D105,\"\")","v":""},{"$f":"IF(iUI!E105<>\"\",iUI!E105,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B105)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B105)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B105)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B105)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B105)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B105)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B105)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B105)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B105)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B105)","v":0},{"$f":"iUI!H105","v":0},{"$f":"iUI!I105","v":0},{"$f":"iUI!K105","v":0}]
[96,{"$f":"iUI!B106","v":"U96"},null,{"$f":"IF(iUI!D106<>\"\",iUI!D106,\"\")","v":""},{"$f":"IF(iUI!E106<>\"\",iUI!E106,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B106)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B106)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B106)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B106)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B106)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B106)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B106)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B106)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B106)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B106)","v":0},{"$f":"iUI!H106","v":0},{"$f":"iUI!I106","v":0},{"$f":"iUI!K106","v":0}]
[97,{"$f":"iUI!B107","v":"U97"},null,{"$f":"IF(iUI!D107<>\"\",iUI!D107,\"\")","v":""},{"$f":"IF(iUI!E107<>\"\",iUI!E107,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B107)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B107)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B107)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B107)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B107)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B107)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B107)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B107)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B107)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B107)","v":0},{"$f":"iUI!H107","v":0},{"$f":"iUI!I107","v":0},{"$f":"iUI!K107","v":0}]
[98,{"$f":"iUI!B108","v":"U98"},null,{"$f":"IF(iUI!D108<>\"\",iUI!D108,\"\")","v":""},{"$f":"IF(iUI!E108<>\"\",iUI!E108,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B108)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B108)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B108)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B108)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B108)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B108)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B108)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B108)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B108)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B108)","v":0},{"$f":"iUI!H108","v":0},{"$f":"iUI!I108","v":0},{"$f":"iUI!K108","v":0}]
[99,{"$f":"iUI!B109","v":"U99"},null,{"$f":"IF(iUI!D109<>\"\",iUI!D109,\"\")","v":""},{"$f":"IF(iUI!E109<>\"\",iUI!E109,\"\")","v":""},{"$f":"SUMIFS(iTABUF!$D$11:$D$109,iTABUF!$C$11:$C$109,B109)","v":0},{"$f":"SUMIFS(iTABUF!$E$11:$E$109,iTABUF!$C$11:$C$109,B109)","v":0},{"$f":"SUMIFS(iTABUF!$F$11:$F$109,iTABUF!$C$11:$C$109,B109)","v":0},{"$f":"SUMIFS(iTABUF!$G$11:$G$109,iTABUF!$C$11:$C$109,B109)","v":0},{"$f":"SUMIFS(iTABUF!$H$11:$H$109,iTABUF!$C$11:$C$109,B109)","v":0},{"$f":"SUMIFS(iTABUF!$I$11:$I$109,iTABUF!$C$11:$C$109,B109)","v":0},{"$f":"SUMIFS(iTABUF!$J$11:$J$109,iTABUF!$C$11:$C$109,B109)","v":0},{"$f":"SUMIFS(iTABUF!$K$11:$K$109,iTABUF!$C$11:$C$109,B109)","v":0},{"$f":"SUMIFS(iTABUF!$L$11:$L$109,iTABUF!$C$11:$C$109,B109)","v":0},{"$f":"SUMIFS(iTABUF!$M$11:$M$109,iTABUF!$C$11:$C$109,B109)","v":0},{"$f":"iUI!H109","v":0},{"$f":"iUI!I109","v":0},{"$f":"iUI!K109","v":0}]
[null,null,null,null,"TOTALI",{"$f":"SUM(F11:F109)","v":1000.0000000000003},1000,1000,1000,1000.0000000000003,1000,0,0,0,0]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"cTABCO","index":27,"n_rows":111,"n_cols":14,"rows_kept":111,"cut":false,"hidden":true,"merged":[[0,0,0,12],[8,0,9,0],[8,1,9,1],[8,2,9,2]]}
["Possono essere variati solo i valori delle celle senza sfondo colorato.",null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[]
[{"$f":"'iP1'!A5","v":"Condominio \"PROTOTIPO\""}]
["TABELLE MILLESIMALI per CONDOMINI"]
[]
["n.\nCond.","Codice \nCondòmino","CONDOMINO","Tabella A","Tabella B","Tabella C","Tabella D","Tabella E","Tabella F","Tabella G","Tabella H","Tabella I","Tabella J"]
[null,null,null,"GENERALE"," Scala A-38","Scala B-30","Scala C-22","PORTICO","TUNNEL"]
[{"$f":"iCONDOMINI!A11","v":1},{"$f":"IF(iCONDOMINI!B11<>\"\",iCONDOMINI!B11,\"\")","v":"C01"},{"$f":"IF(iCONDOMINI!C11<>\"\",iCONDOMINI!C11,\"\")","v":"Condomino01"},{"$f":"IF(B11<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B11),0)","v":41.988300000000002},{"$f":"IF(B11<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B11),0)","v":0},{"$f":"IF(B11<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B11),0)","v":0},{"$f":"IF(B11<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B11),0)","v":174},{"$f":"IF(B11<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B11),0)","v":27.777999999999999},{"$f":"IF(B11<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B11),0)","v":25},{"$f":"IF(B11<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B11),0)","v":0},{"$f":"IF(B11<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B11),0)","v":0},{"$f":"IF(B11<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B11),0)","v":0},{"$f":"IF(B11<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B11),0)","v":0}]
[{"$f":"iCONDOMINI!A12","v":2},{"$f":"IF(iCONDOMINI!B12<>\"\",iCONDOMINI!B12,\"\")","v":"C02"},{"$f":"IF(iCONDOMINI!C12<>\"\",iCONDOMINI!C12,\"\")","v":"Condomino02"},{"$f":"IF(B12<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B12),0)","v":31.9514},{"$f":"IF(B12<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B12),0)","v":0},{"$f":"IF(B12<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B12),0)","v":144},{"$f":"IF(B12<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B12),0)","v":0},{"$f":"IF(B12<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B12),0)","v":27.777999999999999},{"$f":"IF(B12<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B12),0)","v":25},{"$f":"IF(B12<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B12),0)","v":0},{"$f":"IF(B12<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B12),0)","v":0},{"$f":"IF(B12<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B12),0)","v":0},{"$f":"IF(B12<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B12),0)","v":0}]
[{"$f":"iCONDOMINI!A13","v":3},{"$f":"IF(iCONDOMINI!B13<>\"\",iCONDOMINI!B13,\"\")","v":"C03"},{"$f":"IF(iCONDOMINI!C13<>\"\",iCONDOMINI!C13,\"\")","v":"Condomino03"},{"$f":"IF(B13<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B13),0)","v":6.6244999999999994},{"$f":"IF(B13<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B13),0)","v":0},{"$f":"IF(B13<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B13),0)","v":31},{"$f":"IF(B13<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B13),0)","v":39},{"$f":"IF(B13<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B13),0)","v":0},{"$f":"IF(B13<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B13),0)","v":149},{"$f":"IF(B13<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B13),0)","v":0},{"$f":"IF(B13<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B13),0)","v":0},{"$f":"IF(B13<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B13),0)","v":0},{"$f":"IF(B13<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B13),0)","v":0}]
[{"$f":"iCONDOMINI!A14","v":4},{"$f":"IF(iCONDOMINI!B14<>\"\",iCONDOMINI!B14,\"\")","v":"C04"},{"$f":"IF(iCONDOMINI!C14<>\"\",iCONDOMINI!C14,\"\")","v":"Condomino04 S.r.l."},{"$f":"IF(B14<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B14),0)","v":56.286000000000001},{"$f":"IF(B14<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B14),0)","v":30},{"$f":"IF(B14<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B14),0)","v":32},{"$f":"IF(B14<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B14),0)","v":0},{"$f":"IF(B14<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B14),0)","v":100},{"$f":"IF(B14<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B14),0)","v":179},{"$f":"IF(B14<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B14),0)","v":0},{"$f":"IF(B14<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B14),0)","v":0},{"$f":"IF(B14<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B14),0)","v":0},{"$f":"IF(B14<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B14),0)","v":0}]
[{"$f":"iCONDOMINI!A15","v":5},{"$f":"IF(iCONDOMINI!B15<>\"\",iCONDOMINI!B15,\"\")","v":"C05"},{"$f":"IF(iCONDOMINI!C15<>\"\",iCONDOMINI!C15,\"\")","v":"Condomino05"},{"$f":"IF(B15<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B15),0)","v":44.829700000000003},{"$f":"IF(B15<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B15),0)","v":133},{"$f":"IF(B15<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B15),0)","v":0},{"$f":"IF(B15<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B15),0)","v":0},{"$f":"IF(B15<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B15),0)","v":27.777999999999999},{"$f":"IF(B15<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B15),0)","v":25},{"$f":"IF(B15<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B15),0)","v":0},{"$f":"IF(B15<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B15),0)","v":0},{"$f":"IF(B15<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B15),0)","v":0},{"$f":"IF(B15<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B15),0)","v":0}]
[{"$f":"iCONDOMINI!A16","v":6},{"$f":"IF(iCONDOMINI!B16<>\"\",iCONDOMINI!B16,\"\")","v":"C06"},{"$f":"IF(iCONDOMINI!C16<>\"\",iCONDOMINI!C16,\"\")","v":"Condomino06"},{"$f":"IF(B16<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B16),0)","v":38.164400000000001},{"$f":"IF(B16<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B16),0)","v":0},{"$f":"IF(B16<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B16),0)","v":0},{"$f":"IF(B16<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B16),0)","v":135},{"$f":"IF(B16<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B16),0)","v":27.777999999999999},{"$f":"IF(B16<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B16),0)","v":25},{"$f":"IF(B16<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B16),0)","v":0},{"$f":"IF(B16<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B16),0)","v":0},{"$f":"IF(B16<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B16),0)","v":0},{"$f":"IF(B16<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B16),0)","v":0}]
[{"$f":"iCONDOMINI!A17","v":7},{"$f":"IF(iCONDOMINI!B17<>\"\",iCONDOMINI!B17,\"\")","v":"C07"},{"$f":"IF(iCONDOMINI!C17<>\"\",iCONDOMINI!C17,\"\")","v":"Condomino07"},{"$f":"IF(B17<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B17),0)","v":45.468800000000002},{"$f":"IF(B17<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B17),0)","v":0},{"$f":"IF(B17<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B17),0)","v":0},{"$f":"IF(B17<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B17),0)","v":149},{"$f":"IF(B17<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B17),0)","v":27.777999999999999},{"$f":"IF(B17<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B17),0)","v":25},{"$f":"IF(B17<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B17),0)","v":0},{"$f":"IF(B17<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B17),0)","v":0},{"$f":"IF(B17<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B17),0)","v":0},{"$f":"IF(B17<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B17),0)","v":0}]
[{"$f":"iCONDOMINI!A18","v":8},{"$f":"IF(iCONDOMINI!B18<>\"\",iCONDOMINI!B18,\"\")","v":"C08"},{"$f":"IF(iCONDOMINI!C18<>\"\",iCONDOMINI!C18,\"\")","v":"Eredi Condomino08"},{"$f":"IF(B18<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B18),0)","v":16.851900000000001},{"$f":"IF(B18<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B18),0)","v":26},{"$f":"IF(B18<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B18),0)","v":0},{"$f":"IF(B18<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B18),0)","v":0},{"$f":"IF(B18<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B18),0)","v":27.774000000000001},{"$f":"IF(B18<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B18),0)","v":0},{"$f":"IF(B18<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B18),0)","v":0},{"$f":"IF(B18<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B18),0)","v":0},{"$f":"IF(B18<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B18),0)","v":0},{"$f":"IF(B18<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B18),0)","v":0}]
[{"$f":"iCONDOMINI!A19","v":9},{"$f":"IF(iCONDOMINI!B19<>\"\",iCONDOMINI!B19,\"\")","v":"C09"},{"$f":"IF(iCONDOMINI!C19<>\"\",iCONDOMINI!C19,\"\")","v":"Condomino09 S.r.l."},{"$f":"IF(B19<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B19),0)","v":51.673699999999997},{"$f":"IF(B19<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B19),0)","v":30},{"$f":"IF(B19<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B19),0)","v":28},{"$f":"IF(B19<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B19),0)","v":0},{"$f":"IF(B19<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B19),0)","v":100},{"$f":"IF(B19<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B19),0)","v":110},{"$f":"IF(B19<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B19),0)","v":0},{"$f":"IF(B19<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B19),0)","v":0},{"$f":"IF(B19<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B19),0)","v":0},{"$f":"IF(B19<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B19),0)","v":0}]
[{"$f":"iCONDOMINI!A20","v":10},{"$f":"IF(iCONDOMINI!B20<>\"\",iCONDOMINI!B20,\"\")","v":"C10"},{"$f":"IF(iCONDOMINI!C20<>\"\",iCONDOMINI!C20,\"\")","v":"Condomino10"},{"$f":"IF(B20<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B20),0)","v":87.453900000000004},{"$f":"IF(B20<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B20),0)","v":0},{"$f":"IF(B20<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B20),0)","v":0},{"$f":"IF(B20<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B20),0)","v":296},{"$f":"IF(B20<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B20),0)","v":27.777999999999999},{"$f":"IF(B20<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B20),0)","v":102},{"$f":"IF(B20<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B20),0)","v":0},{"$f":"IF(B20<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B20),0)","v":0},{"$f":"IF(B20<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B20),0)","v":0},{"$f":"IF(B20<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B20),0)","v":0}]
[{"$f":"iCONDOMINI!A21","v":11},{"$f":"IF(iCONDOMINI!B21<>\"\",iCONDOMINI!B21,\"\")","v":"C11"},{"$f":"IF(iCONDOMINI!C21<>\"\",iCONDOMINI!C21,\"\")","v":"Condomino11"},{"$f":"IF(B21<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B21),0)","v":37.726900000000001},{"$f":"IF(B21<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B21),0)","v":145},{"$f":"IF(B21<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B21),0)","v":0},{"$f":"IF(B21<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B21),0)","v":0},{"$f":"IF(B21<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B21),0)","v":27.777999999999999},{"$f":"IF(B21<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B21),0)","v":25},{"$f":"IF(B21<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B21),0)","v":0},{"$f":"IF(B21<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B21),0)","v":0},{"$f":"IF(B21<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B21),0)","v":0},{"$f":"IF(B21<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B21),0)","v":0}]
[{"$f":"iCONDOMINI!A22","v":12},{"$f":"IF(iCONDOMINI!B22<>\"\",iCONDOMINI!B22,\"\")","v":"C12"},{"$f":"IF(iCONDOMINI!C22<>\"\",iCONDOMINI!C22,\"\")","v":"Condomino12"},{"$f":"IF(B22<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B22),0)","v":43.280799999999999},{"$f":"IF(B22<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B22),0)","v":0},{"$f":"IF(B22<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B22),0)","v":189},{"$f":"IF(B22<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B22),0)","v":0},{"$f":"IF(B22<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B22),0)","v":27.777999999999999},{"$f":"IF(B22<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B22),0)","v":25},{"$f":"IF(B22<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B22),0)","v":0},{"$f":"IF(B22<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B22),0)","v":0},{"$f":"IF(B22<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B22),0)","v":0},{"$f":"IF(B22<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B22),0)","v":0}]
[{"$f":"iCONDOMINI!A23","v":13},{"$f":"IF(iCONDOMINI!B23<>\"\",iCONDOMINI!B23,\"\")","v":"C13"},{"$f":"IF(iCONDOMINI!C23<>\"\",iCONDOMINI!C23,\"\")","v":"Condomino13"},{"$f":"IF(B23<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B23),0)","v":64.184200000000004},{"$f":"IF(B23<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B23),0)","v":126},{"$f":"IF(B23<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B23),0)","v":0},{"$f":"IF(B23<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B23),0)","v":0},{"$f":"IF(B23<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B23),0)","v":127.77799999999999},{"$f":"IF(B23<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B23),0)","v":25},{"$f":"IF(B23<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B23),0)","v":0},{"$f":"IF(B23<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B23),0)","v":0},{"$f":"IF(B23<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B23),0)","v":0},{"$f":"IF(B23<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B23),0)","v":0}]
[{"$f":"iCONDOMINI!A24","v":14},{"$f":"IF(iCONDOMINI!B24<>\"\",iCONDOMINI!B24,\"\")","v":"C14"},{"$f":"IF(iCONDOMINI!C24<>\"\",iCONDOMINI!C24,\"\")","v":"Condomino14"},{"$f":"IF(B24<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B24),0)","v":29.873000000000001},{"$f":"IF(B24<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B24),0)","v":0},{"$f":"IF(B24<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B24),0)","v":115},{"$f":"IF(B24<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B24),0)","v":0},{"$f":"IF(B24<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B24),0)","v":27.777999999999999},{"$f":"IF(B24<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B24),0)","v":0},{"$f":"IF(B24<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B24),0)","v":0},{"$f":"IF(B24<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B24),0)","v":0},{"$f":"IF(B24<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B24),0)","v":0},{"$f":"IF(B24<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B24),0)","v":0}]
[{"$f":"iCONDOMINI!A25","v":15},{"$f":"IF(iCONDOMINI!B25<>\"\",iCONDOMINI!B25,\"\")","v":"C15"},{"$f":"IF(iCONDOMINI!C25<>\"\",iCONDOMINI!C25,\"\")","v":"Condomino15"},{"$f":"IF(B25<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B25),0)","v":59.379300000000001},{"$f":"IF(B25<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B25),0)","v":0},{"$f":"IF(B25<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B25),0)","v":0},{"$f":"IF(B25<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B25),0)","v":40},{"$f":"IF(B25<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B25),0)","v":100},{"$f":"IF(B25<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B25),0)","v":85},{"$f":"IF(B25<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B25),0)","v":0},{"$f":"IF(B25<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B25),0)","v":0},{"$f":"IF(B25<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B25),0)","v":0},{"$f":"IF(B25<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B25),0)","v":0}]
[{"$f":"iCONDOMINI!A26","v":16},{"$f":"IF(iCONDOMINI!B26<>\"\",iCONDOMINI!B26,\"\")","v":"C16"},{"$f":"IF(iCONDOMINI!C26<>\"\",iCONDOMINI!C26,\"\")","v":"Condomino16"},{"$f":"IF(B26<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B26),0)","v":41.279000000000003},{"$f":"IF(B26<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B26),0)","v":0},{"$f":"IF(B26<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B26),0)","v":195},{"$f":"IF(B26<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B26),0)","v":0},{"$f":"IF(B26<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B26),0)","v":27.777999999999999},{"$f":"IF(B26<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B26),0)","v":25},{"$f":"IF(B26<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B26),0)","v":0},{"$f":"IF(B26<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B26),0)","v":0},{"$f":"IF(B26<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B26),0)","v":0},{"$f":"IF(B26<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B26),0)","v":0}]
[{"$f":"iCONDOMINI!A27","v":17},{"$f":"IF(iCONDOMINI!B27<>\"\",iCONDOMINI!B27,\"\")","v":"C17"},{"$f":"IF(iCONDOMINI!C27<>\"\",iCONDOMINI!C27,\"\")","v":"Condomino17"},{"$f":"IF(B27<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B27),0)","v":38.458500000000001},{"$f":"IF(B27<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B27),0)","v":0},{"$f":"IF(B27<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B27),0)","v":0},{"$f":"IF(B27<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B27),0)","v":167},{"$f":"IF(B27<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B27),0)","v":27.777999999999999},{"$f":"IF(B27<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B27),0)","v":25},{"$f":"IF(B27<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B27),0)","v":0},{"$f":"IF(B27<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B27),0)","v":0},{"$f":"IF(B27<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B27),0)","v":0},{"$f":"IF(B27<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B27),0)","v":0}]
[{"$f":"iCONDOMINI!A28","v":18},{"$f":"IF(iCONDOMINI!B28<>\"\",iCONDOMINI!B28,\"\")","v":"C18"},{"$f":"IF(iCONDOMINI!C28<>\"\",iCONDOMINI!C28,\"\")","v":"Condomino18"},{"$f":"IF(B28<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B28),0)","v":33.405799999999999},{"$f":"IF(B28<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B28),0)","v":0},{"$f":"IF(B28<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B28),0)","v":124},{"$f":"IF(B28<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B28),0)","v":0},{"$f":"IF(B28<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B28),0)","v":27.777999999999999},{"$f":"IF(B28<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B28),0)","v":25},{"$f":"IF(B28<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B28),0)","v":0},{"$f":"IF(B28<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B28),0)","v":0},{"$f":"IF(B28<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B28),0)","v":0},{"$f":"IF(B28<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B28),0)","v":0}]
[{"$f":"iCONDOMINI!A29","v":19},{"$f":"IF(iCONDOMINI!B29<>\"\",iCONDOMINI!B29,\"\")","v":"C19"},{"$f":"IF(iCONDOMINI!C29<>\"\",iCONDOMINI!C29,\"\")","v":"Condomino19"},{"$f":"IF(B29<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B29),0)","v":50.527499999999996},{"$f":"IF(B29<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B29),0)","v":197},{"$f":"IF(B29<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B29),0)","v":0},{"$f":"IF(B29<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B29),0)","v":0},{"$f":"IF(B29<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B29),0)","v":27.777999999999999},{"$f":"IF(B29<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B29),0)","v":25},{"$f":"IF(B29<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B29),0)","v":0},{"$f":"IF(B29<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B29),0)","v":0},{"$f":"IF(B29<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B29),0)","v":0},{"$f":"IF(B29<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B29),0)","v":0}]
[{"$f":"iCONDOMINI!A30","v":20},{"$f":"IF(iCONDOMINI!B30<>\"\",iCONDOMINI!B30,\"\")","v":"C20"},{"$f":"IF(iCONDOMINI!C30<>\"\",iCONDOMINI!C30,\"\")","v":"Condomino20"},{"$f":"IF(B30<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B30),0)","v":43.511199999999995},{"$f":"IF(B30<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B30),0)","v":156},{"$f":"IF(B30<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B30),0)","v":0},{"$f":"IF(B30<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B30),0)","v":0},{"$f":"IF(B30<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B30),0)","v":27.777999999999999},{"$f":"IF(B30<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B30),0)","v":25},{"$f":"IF(B30<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B30),0)","v":0},{"$f":"IF(B30<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B30),0)","v":0},{"$f":"IF(B30<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B30),0)","v":0},{"$f":"IF(B30<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B30),0)","v":0}]
[{"$f":"iCONDOMINI!A31","v":21},{"$f":"IF(iCONDOMINI!B31<>\"\",iCONDOMINI!B31,\"\")","v":"C21"},{"$f":"IF(iCONDOMINI!C31<>\"\",iCONDOMINI!C31,\"\")","v":"Condomino21"},{"$f":"IF(B31<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B31),0)","v":41.052100000000003},{"$f":"IF(B31<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B31),0)","v":0},{"$f":"IF(B31<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B31),0)","v":142},{"$f":"IF(B31<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B31),0)","v":0},{"$f":"IF(B31<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B31),0)","v":27.777999999999999},{"$f":"IF(B31<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B31),0)","v":25},{"$f":"IF(B31<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B31),0)","v":0},{"$f":"IF(B31<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B31),0)","v":0},{"$f":"IF(B31<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B31),0)","v":0},{"$f":"IF(B31<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B31),0)","v":0}]
[{"$f":"iCONDOMINI!A32","v":22},{"$f":"IF(iCONDOMINI!B32<>\"\",iCONDOMINI!B32,\"\")","v":"C22"},{"$f":"IF(iCONDOMINI!C32<>\"\",iCONDOMINI!C32,\"\")","v":"Condomino22"},{"$f":"IF(B32<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B32),0)","v":31.8843},{"$f":"IF(B32<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B32),0)","v":157},{"$f":"IF(B32<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B32),0)","v":0},{"$f":"IF(B32<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B32),0)","v":0},{"$f":"IF(B32<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B32),0)","v":27.777999999999999},{"$f":"IF(B32<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B32),0)","v":25},{"$f":"IF(B32<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B32),0)","v":0},{"$f":"IF(B32<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B32),0)","v":0},{"$f":"IF(B32<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B32),0)","v":0},{"$f":"IF(B32<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B32),0)","v":0}]
[{"$f":"iCONDOMINI!A33","v":23},{"$f":"IF(iCONDOMINI!B33<>\"\",iCONDOMINI!B33,\"\")","v":"C23"},{"$f":"IF(iCONDOMINI!C33<>\"\",iCONDOMINI!C33,\"\")","v":"Condomino23"},{"$f":"IF(B33<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B33),0)","v":64.144800000000004},{"$f":"IF(B33<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B33),0)","v":0},{"$f":"IF(B33<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B33),0)","v":0},{"$f":"IF(B33<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B33),0)","v":0},{"$f":"IF(B33<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B33),0)","v":100},{"$f":"IF(B33<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B33),0)","v":0},{"$f":"IF(B33<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B33),0)","v":0},{"$f":"IF(B33<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B33),0)","v":0},{"$f":"IF(B33<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B33),0)","v":0},{"$f":"IF(B33<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B33),0)","v":0}]
[{"$f":"iCONDOMINI!A34","v":24},{"$f":"IF(iCONDOMINI!B34<>\"\",iCONDOMINI!B34,\"\")","v":"C24"},{"$f":"IF(iCONDOMINI!C34<>\"\",iCONDOMINI!C34,\"\")","v":""},{"$f":"IF(B34<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B34),0)","v":0},{"$f":"IF(B34<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B34),0)","v":0},{"$f":"IF(B34<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B34),0)","v":0},{"$f":"IF(B34<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B34),0)","v":0},{"$f":"IF(B34<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B34),0)","v":0},{"$f":"IF(B34<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B34),0)","v":0},{"$f":"IF(B34<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B34),0)","v":0},{"$f":"IF(B34<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B34),0)","v":0},{"$f":"IF(B34<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B34),0)","v":0},{"$f":"IF(B34<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B34),0)","v":0}]
[{"$f":"iCONDOMINI!A35","v":25},{"$f":"IF(iCONDOMINI!B35<>\"\",iCONDOMINI!B35,\"\")","v":"C25"},{"$f":"IF(iCONDOMINI!C35<>\"\",iCONDOMINI!C35,\"\")","v":""},{"$f":"IF(B35<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B35),0)","v":0},{"$f":"IF(B35<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B35),0)","v":0},{"$f":"IF(B35<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B35),0)","v":0},{"$f":"IF(B35<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B35),0)","v":0},{"$f":"IF(B35<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B35),0)","v":0},{"$f":"IF(B35<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B35),0)","v":0},{"$f":"IF(B35<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B35),0)","v":0},{"$f":"IF(B35<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B35),0)","v":0},{"$f":"IF(B35<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B35),0)","v":0},{"$f":"IF(B35<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B35),0)","v":0}]
[{"$f":"iCONDOMINI!A36","v":26},{"$f":"IF(iCONDOMINI!B36<>\"\",iCONDOMINI!B36,\"\")","v":"C26"},{"$f":"IF(iCONDOMINI!C36<>\"\",iCONDOMINI!C36,\"\")","v":""},{"$f":"IF(B36<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B36),0)","v":0},{"$f":"IF(B36<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B36),0)","v":0},{"$f":"IF(B36<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B36),0)","v":0},{"$f":"IF(B36<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B36),0)","v":0},{"$f":"IF(B36<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B36),0)","v":0},{"$f":"IF(B36<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B36),0)","v":0},{"$f":"IF(B36<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B36),0)","v":0},{"$f":"IF(B36<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B36),0)","v":0},{"$f":"IF(B36<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B36),0)","v":0},{"$f":"IF(B36<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B36),0)","v":0}]
[{"$f":"iCONDOMINI!A37","v":27},{"$f":"IF(iCONDOMINI!B37<>\"\",iCONDOMINI!B37,\"\")","v":"C27"},{"$f":"IF(iCONDOMINI!C37<>\"\",iCONDOMINI!C37,\"\")","v":""},{"$f":"IF(B37<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B37),0)","v":0},{"$f":"IF(B37<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B37),0)","v":0},{"$f":"IF(B37<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B37),0)","v":0},{"$f":"IF(B37<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B37),0)","v":0},{"$f":"IF(B37<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B37),0)","v":0},{"$f":"IF(B37<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B37),0)","v":0},{"$f":"IF(B37<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B37),0)","v":0},{"$f":"IF(B37<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B37),0)","v":0},{"$f":"IF(B37<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B37),0)","v":0},{"$f":"IF(B37<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B37),0)","v":0}]
[{"$f":"iCONDOMINI!A38","v":28},{"$f":"IF(iCONDOMINI!B38<>\"\",iCONDOMINI!B38,\"\")","v":"C28"},{"$f":"IF(iCONDOMINI!C38<>\"\",iCONDOMINI!C38,\"\")","v":""},{"$f":"IF(B38<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B38),0)","v":0},{"$f":"IF(B38<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B38),0)","v":0},{"$f":"IF(B38<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B38),0)","v":0},{"$f":"IF(B38<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B38),0)","v":0},{"$f":"IF(B38<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B38),0)","v":0},{"$f":"IF(B38<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B38),0)","v":0},{"$f":"IF(B38<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B38),0)","v":0},{"$f":"IF(B38<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B38),0)","v":0},{"$f":"IF(B38<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B38),0)","v":0},{"$f":"IF(B38<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B38),0)","v":0}]
[{"$f":"iCONDOMINI!A39","v":29},{"$f":"IF(iCONDOMINI!B39<>\"\",iCONDOMINI!B39,\"\")","v":"C29"},{"$f":"IF(iCONDOMINI!C39<>\"\",iCONDOMINI!C39,\"\")","v":""},{"$f":"IF(B39<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B39),0)","v":0},{"$f":"IF(B39<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B39),0)","v":0},{"$f":"IF(B39<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B39),0)","v":0},{"$f":"IF(B39<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B39),0)","v":0},{"$f":"IF(B39<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B39),0)","v":0},{"$f":"IF(B39<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B39),0)","v":0},{"$f":"IF(B39<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B39),0)","v":0},{"$f":"IF(B39<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B39),0)","v":0},{"$f":"IF(B39<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B39),0)","v":0},{"$f":"IF(B39<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B39),0)","v":0}]
[{"$f":"iCONDOMINI!A40","v":30},{"$f":"IF(iCONDOMINI!B40<>\"\",iCONDOMINI!B40,\"\")","v":"C30"},{"$f":"IF(iCONDOMINI!C40<>\"\",iCONDOMINI!C40,\"\")","v":""},{"$f":"IF(B40<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B40),0)","v":0},{"$f":"IF(B40<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B40),0)","v":0},{"$f":"IF(B40<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B40),0)","v":0},{"$f":"IF(B40<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B40),0)","v":0},{"$f":"IF(B40<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B40),0)","v":0},{"$f":"IF(B40<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B40),0)","v":0},{"$f":"IF(B40<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B40),0)","v":0},{"$f":"IF(B40<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B40),0)","v":0},{"$f":"IF(B40<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B40),0)","v":0},{"$f":"IF(B40<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B40),0)","v":0}]
[{"$f":"iCONDOMINI!A41","v":31},{"$f":"IF(iCONDOMINI!B41<>\"\",iCONDOMINI!B41,\"\")","v":"C31"},{"$f":"IF(iCONDOMINI!C41<>\"\",iCONDOMINI!C41,\"\")","v":""},{"$f":"IF(B41<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B41),0)","v":0},{"$f":"IF(B41<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B41),0)","v":0},{"$f":"IF(B41<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B41),0)","v":0},{"$f":"IF(B41<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B41),0)","v":0},{"$f":"IF(B41<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B41),0)","v":0},{"$f":"IF(B41<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B41),0)","v":0},{"$f":"IF(B41<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B41),0)","v":0},{"$f":"IF(B41<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B41),0)","v":0},{"$f":"IF(B41<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B41),0)","v":0},{"$f":"IF(B41<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B41),0)","v":0}]
[{"$f":"iCONDOMINI!A42","v":32},{"$f":"IF(iCONDOMINI!B42<>\"\",iCONDOMINI!B42,\"\")","v":"C32"},{"$f":"IF(iCONDOMINI!C42<>\"\",iCONDOMINI!C42,\"\")","v":""},{"$f":"IF(B42<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B42),0)","v":0},{"$f":"IF(B42<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B42),0)","v":0},{"$f":"IF(B42<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B42),0)","v":0},{"$f":"IF(B42<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B42),0)","v":0},{"$f":"IF(B42<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B42),0)","v":0},{"$f":"IF(B42<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B42),0)","v":0},{"$f":"IF(B42<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B42),0)","v":0},{"$f":"IF(B42<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B42),0)","v":0},{"$f":"IF(B42<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B42),0)","v":0},{"$f":"IF(B42<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B42),0)","v":0}]
[{"$f":"iCONDOMINI!A43","v":33},{"$f":"IF(iCONDOMINI!B43<>\"\",iCONDOMINI!B43,\"\")","v":"C33"},{"$f":"IF(iCONDOMINI!C43<>\"\",iCONDOMINI!C43,\"\")","v":""},{"$f":"IF(B43<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B43),0)","v":0},{"$f":"IF(B43<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B43),0)","v":0},{"$f":"IF(B43<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B43),0)","v":0},{"$f":"IF(B43<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B43),0)","v":0},{"$f":"IF(B43<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B43),0)","v":0},{"$f":"IF(B43<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B43),0)","v":0},{"$f":"IF(B43<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B43),0)","v":0},{"$f":"IF(B43<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B43),0)","v":0},{"$f":"IF(B43<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B43),0)","v":0},{"$f":"IF(B43<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B43),0)","v":0}]
[{"$f":"iCONDOMINI!A44","v":34},{"$f":"IF(iCONDOMINI!B44<>\"\",iCONDOMINI!B44,\"\")","v":"C34"},{"$f":"IF(iCONDOMINI!C44<>\"\",iCONDOMINI!C44,\"\")","v":""},{"$f":"IF(B44<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B44),0)","v":0},{"$f":"IF(B44<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B44),0)","v":0},{"$f":"IF(B44<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B44),0)","v":0},{"$f":"IF(B44<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B44),0)","v":0},{"$f":"IF(B44<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B44),0)","v":0},{"$f":"IF(B44<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B44),0)","v":0},{"$f":"IF(B44<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B44),0)","v":0},{"$f":"IF(B44<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B44),0)","v":0},{"$f":"IF(B44<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B44),0)","v":0},{"$f":"IF(B44<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B44),0)","v":0}]
[{"$f":"iCONDOMINI!A45","v":35},{"$f":"IF(iCONDOMINI!B45<>\"\",iCONDOMINI!B45,\"\")","v":"C35"},{"$f":"IF(iCONDOMINI!C45<>\"\",iCONDOMINI!C45,\"\")","v":""},{"$f":"IF(B45<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B45),0)","v":0},{"$f":"IF(B45<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B45),0)","v":0},{"$f":"IF(B45<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B45),0)","v":0},{"$f":"IF(B45<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B45),0)","v":0},{"$f":"IF(B45<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B45),0)","v":0},{"$f":"IF(B45<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B45),0)","v":0},{"$f":"IF(B45<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B45),0)","v":0},{"$f":"IF(B45<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B45),0)","v":0},{"$f":"IF(B45<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B45),0)","v":0},{"$f":"IF(B45<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B45),0)","v":0}]
[{"$f":"iCONDOMINI!A46","v":36},{"$f":"IF(iCONDOMINI!B46<>\"\",iCONDOMINI!B46,\"\")","v":"C36"},{"$f":"IF(iCONDOMINI!C46<>\"\",iCONDOMINI!C46,\"\")","v":""},{"$f":"IF(B46<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B46),0)","v":0},{"$f":"IF(B46<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B46),0)","v":0},{"$f":"IF(B46<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B46),0)","v":0},{"$f":"IF(B46<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B46),0)","v":0},{"$f":"IF(B46<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B46),0)","v":0},{"$f":"IF(B46<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B46),0)","v":0},{"$f":"IF(B46<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B46),0)","v":0},{"$f":"IF(B46<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B46),0)","v":0},{"$f":"IF(B46<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B46),0)","v":0},{"$f":"IF(B46<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B46),0)","v":0}]
[{"$f":"iCONDOMINI!A47","v":37},{"$f":"IF(iCONDOMINI!B47<>\"\",iCONDOMINI!B47,\"\")","v":"C37"},{"$f":"IF(iCONDOMINI!C47<>\"\",iCONDOMINI!C47,\"\")","v":""},{"$f":"IF(B47<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B47),0)","v":0},{"$f":"IF(B47<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B47),0)","v":0},{"$f":"IF(B47<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B47),0)","v":0},{"$f":"IF(B47<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B47),0)","v":0},{"$f":"IF(B47<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B47),0)","v":0},{"$f":"IF(B47<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B47),0)","v":0},{"$f":"IF(B47<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B47),0)","v":0},{"$f":"IF(B47<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B47),0)","v":0},{"$f":"IF(B47<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B47),0)","v":0},{"$f":"IF(B47<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B47),0)","v":0}]
[{"$f":"iCONDOMINI!A48","v":38},{"$f":"IF(iCONDOMINI!B48<>\"\",iCONDOMINI!B48,\"\")","v":"C38"},{"$f":"IF(iCONDOMINI!C48<>\"\",iCONDOMINI!C48,\"\")","v":""},{"$f":"IF(B48<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B48),0)","v":0},{"$f":"IF(B48<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B48),0)","v":0},{"$f":"IF(B48<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B48),0)","v":0},{"$f":"IF(B48<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B48),0)","v":0},{"$f":"IF(B48<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B48),0)","v":0},{"$f":"IF(B48<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B48),0)","v":0},{"$f":"IF(B48<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B48),0)","v":0},{"$f":"IF(B48<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B48),0)","v":0},{"$f":"IF(B48<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B48),0)","v":0},{"$f":"IF(B48<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B48),0)","v":0}]
[{"$f":"iCONDOMINI!A49","v":39},{"$f":"IF(iCONDOMINI!B49<>\"\",iCONDOMINI!B49,\"\")","v":"C39"},{"$f":"IF(iCONDOMINI!C49<>\"\",iCONDOMINI!C49,\"\")","v":""},{"$f":"IF(B49<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B49),0)","v":0},{"$f":"IF(B49<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B49),0)","v":0},{"$f":"IF(B49<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B49),0)","v":0},{"$f":"IF(B49<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B49),0)","v":0},{"$f":"IF(B49<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B49),0)","v":0},{"$f":"IF(B49<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B49),0)","v":0},{"$f":"IF(B49<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B49),0)","v":0},{"$f":"IF(B49<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B49),0)","v":0},{"$f":"IF(B49<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B49),0)","v":0},{"$f":"IF(B49<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B49),0)","v":0}]
[{"$f":"iCONDOMINI!A50","v":40},{"$f":"IF(iCONDOMINI!B50<>\"\",iCONDOMINI!B50,\"\")","v":"C40"},{"$f":"IF(iCONDOMINI!C50<>\"\",iCONDOMINI!C50,\"\")","v":""},{"$f":"IF(B50<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B50),0)","v":0},{"$f":"IF(B50<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B50),0)","v":0},{"$f":"IF(B50<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B50),0)","v":0},{"$f":"IF(B50<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B50),0)","v":0},{"$f":"IF(B50<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B50),0)","v":0},{"$f":"IF(B50<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B50),0)","v":0},{"$f":"IF(B50<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B50),0)","v":0},{"$f":"IF(B50<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B50),0)","v":0},{"$f":"IF(B50<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B50),0)","v":0},{"$f":"IF(B50<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B50),0)","v":0}]
[{"$f":"iCONDOMINI!A51","v":41},{"$f":"IF(iCONDOMINI!B51<>\"\",iCONDOMINI!B51,\"\")","v":"C41"},{"$f":"IF(iCONDOMINI!C51<>\"\",iCONDOMINI!C51,\"\")","v":""},{"$f":"IF(B51<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B51),0)","v":0},{"$f":"IF(B51<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B51),0)","v":0},{"$f":"IF(B51<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B51),0)","v":0},{"$f":"IF(B51<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B51),0)","v":0},{"$f":"IF(B51<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B51),0)","v":0},{"$f":"IF(B51<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B51),0)","v":0},{"$f":"IF(B51<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B51),0)","v":0},{"$f":"IF(B51<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B51),0)","v":0},{"$f":"IF(B51<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B51),0)","v":0},{"$f":"IF(B51<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B51),0)","v":0}]
[{"$f":"iCONDOMINI!A52","v":42},{"$f":"IF(iCONDOMINI!B52<>\"\",iCONDOMINI!B52,\"\")","v":"C42"},{"$f":"IF(iCONDOMINI!C52<>\"\",iCONDOMINI!C52,\"\")","v":""},{"$f":"IF(B52<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B52),0)","v":0},{"$f":"IF(B52<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B52),0)","v":0},{"$f":"IF(B52<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B52),0)","v":0},{"$f":"IF(B52<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B52),0)","v":0},{"$f":"IF(B52<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B52),0)","v":0},{"$f":"IF(B52<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B52),0)","v":0},{"$f":"IF(B52<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B52),0)","v":0},{"$f":"IF(B52<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B52),0)","v":0},{"$f":"IF(B52<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B52),0)","v":0},{"$f":"IF(B52<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B52),0)","v":0}]
[{"$f":"iCONDOMINI!A53","v":43},{"$f":"IF(iCONDOMINI!B53<>\"\",iCONDOMINI!B53,\"\")","v":"C43"},{"$f":"IF(iCONDOMINI!C53<>\"\",iCONDOMINI!C53,\"\")","v":""},{"$f":"IF(B53<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B53),0)","v":0},{"$f":"IF(B53<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B53),0)","v":0},{"$f":"IF(B53<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B53),0)","v":0},{"$f":"IF(B53<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B53),0)","v":0},{"$f":"IF(B53<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B53),0)","v":0},{"$f":"IF(B53<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B53),0)","v":0},{"$f":"IF(B53<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B53),0)","v":0},{"$f":"IF(B53<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B53),0)","v":0},{"$f":"IF(B53<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B53),0)","v":0},{"$f":"IF(B53<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B53),0)","v":0}]
[{"$f":"iCONDOMINI!A54","v":44},{"$f":"IF(iCONDOMINI!B54<>\"\",iCONDOMINI!B54,\"\")","v":"C44"},{"$f":"IF(iCONDOMINI!C54<>\"\",iCONDOMINI!C54,\"\")","v":""},{"$f":"IF(B54<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B54),0)","v":0},{"$f":"IF(B54<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B54),0)","v":0},{"$f":"IF(B54<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B54),0)","v":0},{"$f":"IF(B54<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B54),0)","v":0},{"$f":"IF(B54<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B54),0)","v":0},{"$f":"IF(B54<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B54),0)","v":0},{"$f":"IF(B54<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B54),0)","v":0},{"$f":"IF(B54<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B54),0)","v":0},{"$f":"IF(B54<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B54),0)","v":0},{"$f":"IF(B54<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B54),0)","v":0}]
[{"$f":"iCONDOMINI!A55","v":45},{"$f":"IF(iCONDOMINI!B55<>\"\",iCONDOMINI!B55,\"\")","v":"C45"},{"$f":"IF(iCONDOMINI!C55<>\"\",iCONDOMINI!C55,\"\")","v":""},{"$f":"IF(B55<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B55),0)","v":0},{"$f":"IF(B55<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B55),0)","v":0},{"$f":"IF(B55<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B55),0)","v":0},{"$f":"IF(B55<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B55),0)","v":0},{"$f":"IF(B55<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B55),0)","v":0},{"$f":"IF(B55<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B55),0)","v":0},{"$f":"IF(B55<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B55),0)","v":0},{"$f":"IF(B55<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B55),0)","v":0},{"$f":"IF(B55<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B55),0)","v":0},{"$f":"IF(B55<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B55),0)","v":0}]
[{"$f":"iCONDOMINI!A56","v":46},{"$f":"IF(iCONDOMINI!B56<>\"\",iCONDOMINI!B56,\"\")","v":"C46"},{"$f":"IF(iCONDOMINI!C56<>\"\",iCONDOMINI!C56,\"\")","v":""},{"$f":"IF(B56<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B56),0)","v":0},{"$f":"IF(B56<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B56),0)","v":0},{"$f":"IF(B56<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B56),0)","v":0},{"$f":"IF(B56<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B56),0)","v":0},{"$f":"IF(B56<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B56),0)","v":0},{"$f":"IF(B56<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B56),0)","v":0},{"$f":"IF(B56<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B56),0)","v":0},{"$f":"IF(B56<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B56),0)","v":0},{"$f":"IF(B56<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B56),0)","v":0},{"$f":"IF(B56<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B56),0)","v":0}]
[{"$f":"iCONDOMINI!A57","v":47},{"$f":"IF(iCONDOMINI!B57<>\"\",iCONDOMINI!B57,\"\")","v":"C47"},{"$f":"IF(iCONDOMINI!C57<>\"\",iCONDOMINI!C57,\"\")","v":""},{"$f":"IF(B57<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B57),0)","v":0},{"$f":"IF(B57<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B57),0)","v":0},{"$f":"IF(B57<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B57),0)","v":0},{"$f":"IF(B57<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B57),0)","v":0},{"$f":"IF(B57<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B57),0)","v":0},{"$f":"IF(B57<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B57),0)","v":0},{"$f":"IF(B57<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B57),0)","v":0},{"$f":"IF(B57<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B57),0)","v":0},{"$f":"IF(B57<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B57),0)","v":0},{"$f":"IF(B57<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B57),0)","v":0}]
[{"$f":"iCONDOMINI!A58","v":48},{"$f":"IF(iCONDOMINI!B58<>\"\",iCONDOMINI!B58,\"\")","v":"C48"},{"$f":"IF(iCONDOMINI!C58<>\"\",iCONDOMINI!C58,\"\")","v":""},{"$f":"IF(B58<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B58),0)","v":0},{"$f":"IF(B58<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B58),0)","v":0},{"$f":"IF(B58<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B58),0)","v":0},{"$f":"IF(B58<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B58),0)","v":0},{"$f":"IF(B58<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B58),0)","v":0},{"$f":"IF(B58<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B58),0)","v":0},{"$f":"IF(B58<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B58),0)","v":0},{"$f":"IF(B58<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B58),0)","v":0},{"$f":"IF(B58<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B58),0)","v":0},{"$f":"IF(B58<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B58),0)","v":0}]
[{"$f":"iCONDOMINI!A59","v":49},{"$f":"IF(iCONDOMINI!B59<>\"\",iCONDOMINI!B59,\"\")","v":"C49"},{"$f":"IF(iCONDOMINI!C59<>\"\",iCONDOMINI!C59,\"\")","v":""},{"$f":"IF(B59<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B59),0)","v":0},{"$f":"IF(B59<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B59),0)","v":0},{"$f":"IF(B59<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B59),0)","v":0},{"$f":"IF(B59<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B59),0)","v":0},{"$f":"IF(B59<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B59),0)","v":0},{"$f":"IF(B59<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B59),0)","v":0},{"$f":"IF(B59<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B59),0)","v":0},{"$f":"IF(B59<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B59),0)","v":0},{"$f":"IF(B59<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B59),0)","v":0},{"$f":"IF(B59<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B59),0)","v":0}]
[{"$f":"iCONDOMINI!A60","v":50},{"$f":"IF(iCONDOMINI!B60<>\"\",iCONDOMINI!B60,\"\")","v":"C50"},{"$f":"IF(iCONDOMINI!C60<>\"\",iCONDOMINI!C60,\"\")","v":""},{"$f":"IF(B60<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B60),0)","v":0},{"$f":"IF(B60<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B60),0)","v":0},{"$f":"IF(B60<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B60),0)","v":0},{"$f":"IF(B60<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B60),0)","v":0},{"$f":"IF(B60<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B60),0)","v":0},{"$f":"IF(B60<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B60),0)","v":0},{"$f":"IF(B60<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B60),0)","v":0},{"$f":"IF(B60<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B60),0)","v":0},{"$f":"IF(B60<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B60),0)","v":0},{"$f":"IF(B60<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B60),0)","v":0}]
[{"$f":"iCONDOMINI!A61","v":51},{"$f":"IF(iCONDOMINI!B61<>\"\",iCONDOMINI!B61,\"\")","v":"C51"},{"$f":"IF(iCONDOMINI!C61<>\"\",iCONDOMINI!C61,\"\")","v":""},{"$f":"IF(B61<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B61),0)","v":0},{"$f":"IF(B61<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B61),0)","v":0},{"$f":"IF(B61<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B61),0)","v":0},{"$f":"IF(B61<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B61),0)","v":0},{"$f":"IF(B61<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B61),0)","v":0},{"$f":"IF(B61<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B61),0)","v":0},{"$f":"IF(B61<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B61),0)","v":0},{"$f":"IF(B61<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B61),0)","v":0},{"$f":"IF(B61<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B61),0)","v":0},{"$f":"IF(B61<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B61),0)","v":0}]
[{"$f":"iCONDOMINI!A62","v":52},{"$f":"IF(iCONDOMINI!B62<>\"\",iCONDOMINI!B62,\"\")","v":"C52"},{"$f":"IF(iCONDOMINI!C62<>\"\",iCONDOMINI!C62,\"\")","v":""},{"$f":"IF(B62<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B62),0)","v":0},{"$f":"IF(B62<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B62),0)","v":0},{"$f":"IF(B62<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B62),0)","v":0},{"$f":"IF(B62<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B62),0)","v":0},{"$f":"IF(B62<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B62),0)","v":0},{"$f":"IF(B62<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B62),0)","v":0},{"$f":"IF(B62<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B62),0)","v":0},{"$f":"IF(B62<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B62),0)","v":0},{"$f":"IF(B62<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B62),0)","v":0},{"$f":"IF(B62<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B62),0)","v":0}]
[{"$f":"iCONDOMINI!A63","v":53},{"$f":"IF(iCONDOMINI!B63<>\"\",iCONDOMINI!B63,\"\")","v":"C53"},{"$f":"IF(iCONDOMINI!C63<>\"\",iCONDOMINI!C63,\"\")","v":""},{"$f":"IF(B63<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B63),0)","v":0},{"$f":"IF(B63<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B63),0)","v":0},{"$f":"IF(B63<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B63),0)","v":0},{"$f":"IF(B63<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B63),0)","v":0},{"$f":"IF(B63<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B63),0)","v":0},{"$f":"IF(B63<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B63),0)","v":0},{"$f":"IF(B63<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B63),0)","v":0},{"$f":"IF(B63<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B63),0)","v":0},{"$f":"IF(B63<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B63),0)","v":0},{"$f":"IF(B63<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B63),0)","v":0}]
[{"$f":"iCONDOMINI!A64","v":54},{"$f":"IF(iCONDOMINI!B64<>\"\",iCONDOMINI!B64,\"\")","v":"C54"},{"$f":"IF(iCONDOMINI!C64<>\"\",iCONDOMINI!C64,\"\")","v":""},{"$f":"IF(B64<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B64),0)","v":0},{"$f":"IF(B64<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B64),0)","v":0},{"$f":"IF(B64<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B64),0)","v":0},{"$f":"IF(B64<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B64),0)","v":0},{"$f":"IF(B64<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B64),0)","v":0},{"$f":"IF(B64<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B64),0)","v":0},{"$f":"IF(B64<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B64),0)","v":0},{"$f":"IF(B64<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B64),0)","v":0},{"$f":"IF(B64<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B64),0)","v":0},{"$f":"IF(B64<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B64),0)","v":0}]
[{"$f":"iCONDOMINI!A65","v":55},{"$f":"IF(iCONDOMINI!B65<>\"\",iCONDOMINI!B65,\"\")","v":"C55"},{"$f":"IF(iCONDOMINI!C65<>\"\",iCONDOMINI!C65,\"\")","v":""},{"$f":"IF(B65<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B65),0)","v":0},{"$f":"IF(B65<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B65),0)","v":0},{"$f":"IF(B65<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B65),0)","v":0},{"$f":"IF(B65<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B65),0)","v":0},{"$f":"IF(B65<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B65),0)","v":0},{"$f":"IF(B65<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B65),0)","v":0},{"$f":"IF(B65<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B65),0)","v":0},{"$f":"IF(B65<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B65),0)","v":0},{"$f":"IF(B65<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B65),0)","v":0},{"$f":"IF(B65<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B65),0)","v":0}]
[{"$f":"iCONDOMINI!A66","v":56},{"$f":"IF(iCONDOMINI!B66<>\"\",iCONDOMINI!B66,\"\")","v":"C56"},{"$f":"IF(iCONDOMINI!C66<>\"\",iCONDOMINI!C66,\"\")","v":""},{"$f":"IF(B66<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B66),0)","v":0},{"$f":"IF(B66<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B66),0)","v":0},{"$f":"IF(B66<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B66),0)","v":0},{"$f":"IF(B66<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B66),0)","v":0},{"$f":"IF(B66<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B66),0)","v":0},{"$f":"IF(B66<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B66),0)","v":0},{"$f":"IF(B66<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B66),0)","v":0},{"$f":"IF(B66<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B66),0)","v":0},{"$f":"IF(B66<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B66),0)","v":0},{"$f":"IF(B66<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B66),0)","v":0}]
[{"$f":"iCONDOMINI!A67","v":57},{"$f":"IF(iCONDOMINI!B67<>\"\",iCONDOMINI!B67,\"\")","v":"C57"},{"$f":"IF(iCONDOMINI!C67<>\"\",iCONDOMINI!C67,\"\")","v":""},{"$f":"IF(B67<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B67),0)","v":0},{"$f":"IF(B67<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B67),0)","v":0},{"$f":"IF(B67<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B67),0)","v":0},{"$f":"IF(B67<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B67),0)","v":0},{"$f":"IF(B67<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B67),0)","v":0},{"$f":"IF(B67<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B67),0)","v":0},{"$f":"IF(B67<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B67),0)","v":0},{"$f":"IF(B67<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B67),0)","v":0},{"$f":"IF(B67<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B67),0)","v":0},{"$f":"IF(B67<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B67),0)","v":0}]
[{"$f":"iCONDOMINI!A68","v":58},{"$f":"IF(iCONDOMINI!B68<>\"\",iCONDOMINI!B68,\"\")","v":"C58"},{"$f":"IF(iCONDOMINI!C68<>\"\",iCONDOMINI!C68,\"\")","v":""},{"$f":"IF(B68<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B68),0)","v":0},{"$f":"IF(B68<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B68),0)","v":0},{"$f":"IF(B68<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B68),0)","v":0},{"$f":"IF(B68<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B68),0)","v":0},{"$f":"IF(B68<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B68),0)","v":0},{"$f":"IF(B68<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B68),0)","v":0},{"$f":"IF(B68<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B68),0)","v":0},{"$f":"IF(B68<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B68),0)","v":0},{"$f":"IF(B68<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B68),0)","v":0},{"$f":"IF(B68<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B68),0)","v":0}]
[{"$f":"iCONDOMINI!A69","v":59},{"$f":"IF(iCONDOMINI!B69<>\"\",iCONDOMINI!B69,\"\")","v":"C59"},{"$f":"IF(iCONDOMINI!C69<>\"\",iCONDOMINI!C69,\"\")","v":""},{"$f":"IF(B69<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B69),0)","v":0},{"$f":"IF(B69<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B69),0)","v":0},{"$f":"IF(B69<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B69),0)","v":0},{"$f":"IF(B69<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B69),0)","v":0},{"$f":"IF(B69<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B69),0)","v":0},{"$f":"IF(B69<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B69),0)","v":0},{"$f":"IF(B69<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B69),0)","v":0},{"$f":"IF(B69<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B69),0)","v":0},{"$f":"IF(B69<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B69),0)","v":0},{"$f":"IF(B69<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B69),0)","v":0}]
[{"$f":"iCONDOMINI!A70","v":60},{"$f":"IF(iCONDOMINI!B70<>\"\",iCONDOMINI!B70,\"\")","v":"C60"},{"$f":"IF(iCONDOMINI!C70<>\"\",iCONDOMINI!C70,\"\")","v":""},{"$f":"IF(B70<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B70),0)","v":0},{"$f":"IF(B70<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B70),0)","v":0},{"$f":"IF(B70<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B70),0)","v":0},{"$f":"IF(B70<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B70),0)","v":0},{"$f":"IF(B70<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B70),0)","v":0},{"$f":"IF(B70<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B70),0)","v":0},{"$f":"IF(B70<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B70),0)","v":0},{"$f":"IF(B70<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B70),0)","v":0},{"$f":"IF(B70<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B70),0)","v":0},{"$f":"IF(B70<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B70),0)","v":0}]
[{"$f":"iCONDOMINI!A71","v":61},{"$f":"IF(iCONDOMINI!B71<>\"\",iCONDOMINI!B71,\"\")","v":"C61"},{"$f":"IF(iCONDOMINI!C71<>\"\",iCONDOMINI!C71,\"\")","v":""},{"$f":"IF(B71<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B71),0)","v":0},{"$f":"IF(B71<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B71),0)","v":0},{"$f":"IF(B71<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B71),0)","v":0},{"$f":"IF(B71<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B71),0)","v":0},{"$f":"IF(B71<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B71),0)","v":0},{"$f":"IF(B71<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B71),0)","v":0},{"$f":"IF(B71<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B71),0)","v":0},{"$f":"IF(B71<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B71),0)","v":0},{"$f":"IF(B71<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B71),0)","v":0},{"$f":"IF(B71<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B71),0)","v":0}]
[{"$f":"iCONDOMINI!A72","v":62},{"$f":"IF(iCONDOMINI!B72<>\"\",iCONDOMINI!B72,\"\")","v":"C62"},{"$f":"IF(iCONDOMINI!C72<>\"\",iCONDOMINI!C72,\"\")","v":""},{"$f":"IF(B72<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B72),0)","v":0},{"$f":"IF(B72<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B72),0)","v":0},{"$f":"IF(B72<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B72),0)","v":0},{"$f":"IF(B72<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B72),0)","v":0},{"$f":"IF(B72<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B72),0)","v":0},{"$f":"IF(B72<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B72),0)","v":0},{"$f":"IF(B72<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B72),0)","v":0},{"$f":"IF(B72<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B72),0)","v":0},{"$f":"IF(B72<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B72),0)","v":0},{"$f":"IF(B72<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B72),0)","v":0}]
[{"$f":"iCONDOMINI!A73","v":63},{"$f":"IF(iCONDOMINI!B73<>\"\",iCONDOMINI!B73,\"\")","v":"C63"},{"$f":"IF(iCONDOMINI!C73<>\"\",iCONDOMINI!C73,\"\")","v":""},{"$f":"IF(B73<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B73),0)","v":0},{"$f":"IF(B73<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B73),0)","v":0},{"$f":"IF(B73<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B73),0)","v":0},{"$f":"IF(B73<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B73),0)","v":0},{"$f":"IF(B73<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B73),0)","v":0},{"$f":"IF(B73<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B73),0)","v":0},{"$f":"IF(B73<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B73),0)","v":0},{"$f":"IF(B73<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B73),0)","v":0},{"$f":"IF(B73<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B73),0)","v":0},{"$f":"IF(B73<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B73),0)","v":0}]
[{"$f":"iCONDOMINI!A74","v":64},{"$f":"IF(iCONDOMINI!B74<>\"\",iCONDOMINI!B74,\"\")","v":"C64"},{"$f":"IF(iCONDOMINI!C74<>\"\",iCONDOMINI!C74,\"\")","v":""},{"$f":"IF(B74<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B74),0)","v":0},{"$f":"IF(B74<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B74),0)","v":0},{"$f":"IF(B74<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B74),0)","v":0},{"$f":"IF(B74<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B74),0)","v":0},{"$f":"IF(B74<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B74),0)","v":0},{"$f":"IF(B74<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B74),0)","v":0},{"$f":"IF(B74<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B74),0)","v":0},{"$f":"IF(B74<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B74),0)","v":0},{"$f":"IF(B74<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B74),0)","v":0},{"$f":"IF(B74<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B74),0)","v":0}]
[{"$f":"iCONDOMINI!A75","v":65},{"$f":"IF(iCONDOMINI!B75<>\"\",iCONDOMINI!B75,\"\")","v":"C65"},{"$f":"IF(iCONDOMINI!C75<>\"\",iCONDOMINI!C75,\"\")","v":""},{"$f":"IF(B75<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B75),0)","v":0},{"$f":"IF(B75<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B75),0)","v":0},{"$f":"IF(B75<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B75),0)","v":0},{"$f":"IF(B75<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B75),0)","v":0},{"$f":"IF(B75<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B75),0)","v":0},{"$f":"IF(B75<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B75),0)","v":0},{"$f":"IF(B75<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B75),0)","v":0},{"$f":"IF(B75<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B75),0)","v":0},{"$f":"IF(B75<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B75),0)","v":0},{"$f":"IF(B75<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B75),0)","v":0}]
[{"$f":"iCONDOMINI!A76","v":66},{"$f":"IF(iCONDOMINI!B76<>\"\",iCONDOMINI!B76,\"\")","v":"C66"},{"$f":"IF(iCONDOMINI!C76<>\"\",iCONDOMINI!C76,\"\")","v":""},{"$f":"IF(B76<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B76),0)","v":0},{"$f":"IF(B76<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B76),0)","v":0},{"$f":"IF(B76<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B76),0)","v":0},{"$f":"IF(B76<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B76),0)","v":0},{"$f":"IF(B76<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B76),0)","v":0},{"$f":"IF(B76<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B76),0)","v":0},{"$f":"IF(B76<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B76),0)","v":0},{"$f":"IF(B76<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B76),0)","v":0},{"$f":"IF(B76<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B76),0)","v":0},{"$f":"IF(B76<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B76),0)","v":0}]
[{"$f":"iCONDOMINI!A77","v":67},{"$f":"IF(iCONDOMINI!B77<>\"\",iCONDOMINI!B77,\"\")","v":"C67"},{"$f":"IF(iCONDOMINI!C77<>\"\",iCONDOMINI!C77,\"\")","v":""},{"$f":"IF(B77<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B77),0)","v":0},{"$f":"IF(B77<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B77),0)","v":0},{"$f":"IF(B77<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B77),0)","v":0},{"$f":"IF(B77<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B77),0)","v":0},{"$f":"IF(B77<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B77),0)","v":0},{"$f":"IF(B77<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B77),0)","v":0},{"$f":"IF(B77<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B77),0)","v":0},{"$f":"IF(B77<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B77),0)","v":0},{"$f":"IF(B77<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B77),0)","v":0},{"$f":"IF(B77<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B77),0)","v":0}]
[{"$f":"iCONDOMINI!A78","v":68},{"$f":"IF(iCONDOMINI!B78<>\"\",iCONDOMINI!B78,\"\")","v":"C68"},{"$f":"IF(iCONDOMINI!C78<>\"\",iCONDOMINI!C78,\"\")","v":""},{"$f":"IF(B78<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B78),0)","v":0},{"$f":"IF(B78<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B78),0)","v":0},{"$f":"IF(B78<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B78),0)","v":0},{"$f":"IF(B78<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B78),0)","v":0},{"$f":"IF(B78<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B78),0)","v":0},{"$f":"IF(B78<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B78),0)","v":0},{"$f":"IF(B78<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B78),0)","v":0},{"$f":"IF(B78<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B78),0)","v":0},{"$f":"IF(B78<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B78),0)","v":0},{"$f":"IF(B78<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B78),0)","v":0}]
[{"$f":"iCONDOMINI!A79","v":69},{"$f":"IF(iCONDOMINI!B79<>\"\",iCONDOMINI!B79,\"\")","v":"C69"},{"$f":"IF(iCONDOMINI!C79<>\"\",iCONDOMINI!C79,\"\")","v":""},{"$f":"IF(B79<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B79),0)","v":0},{"$f":"IF(B79<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B79),0)","v":0},{"$f":"IF(B79<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B79),0)","v":0},{"$f":"IF(B79<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B79),0)","v":0},{"$f":"IF(B79<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B79),0)","v":0},{"$f":"IF(B79<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B79),0)","v":0},{"$f":"IF(B79<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B79),0)","v":0},{"$f":"IF(B79<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B79),0)","v":0},{"$f":"IF(B79<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B79),0)","v":0},{"$f":"IF(B79<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B79),0)","v":0}]
[{"$f":"iCONDOMINI!A80","v":70},{"$f":"IF(iCONDOMINI!B80<>\"\",iCONDOMINI!B80,\"\")","v":"C70"},{"$f":"IF(iCONDOMINI!C80<>\"\",iCONDOMINI!C80,\"\")","v":""},{"$f":"IF(B80<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B80),0)","v":0},{"$f":"IF(B80<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B80),0)","v":0},{"$f":"IF(B80<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B80),0)","v":0},{"$f":"IF(B80<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B80),0)","v":0},{"$f":"IF(B80<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B80),0)","v":0},{"$f":"IF(B80<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B80),0)","v":0},{"$f":"IF(B80<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B80),0)","v":0},{"$f":"IF(B80<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B80),0)","v":0},{"$f":"IF(B80<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B80),0)","v":0},{"$f":"IF(B80<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B80),0)","v":0}]
[{"$f":"iCONDOMINI!A81","v":71},{"$f":"IF(iCONDOMINI!B81<>\"\",iCONDOMINI!B81,\"\")","v":"C71"},{"$f":"IF(iCONDOMINI!C81<>\"\",iCONDOMINI!C81,\"\")","v":""},{"$f":"IF(B81<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B81),0)","v":0},{"$f":"IF(B81<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B81),0)","v":0},{"$f":"IF(B81<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B81),0)","v":0},{"$f":"IF(B81<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B81),0)","v":0},{"$f":"IF(B81<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B81),0)","v":0},{"$f":"IF(B81<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B81),0)","v":0},{"$f":"IF(B81<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B81),0)","v":0},{"$f":"IF(B81<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B81),0)","v":0},{"$f":"IF(B81<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B81),0)","v":0},{"$f":"IF(B81<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B81),0)","v":0}]
[{"$f":"iCONDOMINI!A82","v":72},{"$f":"IF(iCONDOMINI!B82<>\"\",iCONDOMINI!B82,\"\")","v":"C72"},{"$f":"IF(iCONDOMINI!C82<>\"\",iCONDOMINI!C82,\"\")","v":""},{"$f":"IF(B82<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B82),0)","v":0},{"$f":"IF(B82<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B82),0)","v":0},{"$f":"IF(B82<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B82),0)","v":0},{"$f":"IF(B82<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B82),0)","v":0},{"$f":"IF(B82<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B82),0)","v":0},{"$f":"IF(B82<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B82),0)","v":0},{"$f":"IF(B82<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B82),0)","v":0},{"$f":"IF(B82<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B82),0)","v":0},{"$f":"IF(B82<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B82),0)","v":0},{"$f":"IF(B82<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B82),0)","v":0}]
[{"$f":"iCONDOMINI!A83","v":73},{"$f":"IF(iCONDOMINI!B83<>\"\",iCONDOMINI!B83,\"\")","v":"C73"},{"$f":"IF(iCONDOMINI!C83<>\"\",iCONDOMINI!C83,\"\")","v":""},{"$f":"IF(B83<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B83),0)","v":0},{"$f":"IF(B83<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B83),0)","v":0},{"$f":"IF(B83<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B83),0)","v":0},{"$f":"IF(B83<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B83),0)","v":0},{"$f":"IF(B83<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B83),0)","v":0},{"$f":"IF(B83<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B83),0)","v":0},{"$f":"IF(B83<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B83),0)","v":0},{"$f":"IF(B83<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B83),0)","v":0},{"$f":"IF(B83<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B83),0)","v":0},{"$f":"IF(B83<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B83),0)","v":0}]
[{"$f":"iCONDOMINI!A84","v":74},{"$f":"IF(iCONDOMINI!B84<>\"\",iCONDOMINI!B84,\"\")","v":"C74"},{"$f":"IF(iCONDOMINI!C84<>\"\",iCONDOMINI!C84,\"\")","v":""},{"$f":"IF(B84<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B84),0)","v":0},{"$f":"IF(B84<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B84),0)","v":0},{"$f":"IF(B84<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B84),0)","v":0},{"$f":"IF(B84<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B84),0)","v":0},{"$f":"IF(B84<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B84),0)","v":0},{"$f":"IF(B84<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B84),0)","v":0},{"$f":"IF(B84<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B84),0)","v":0},{"$f":"IF(B84<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B84),0)","v":0},{"$f":"IF(B84<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B84),0)","v":0},{"$f":"IF(B84<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B84),0)","v":0}]
[{"$f":"iCONDOMINI!A85","v":75},{"$f":"IF(iCONDOMINI!B85<>\"\",iCONDOMINI!B85,\"\")","v":"C75"},{"$f":"IF(iCONDOMINI!C85<>\"\",iCONDOMINI!C85,\"\")","v":""},{"$f":"IF(B85<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B85),0)","v":0},{"$f":"IF(B85<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B85),0)","v":0},{"$f":"IF(B85<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B85),0)","v":0},{"$f":"IF(B85<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B85),0)","v":0},{"$f":"IF(B85<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B85),0)","v":0},{"$f":"IF(B85<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B85),0)","v":0},{"$f":"IF(B85<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B85),0)","v":0},{"$f":"IF(B85<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B85),0)","v":0},{"$f":"IF(B85<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B85),0)","v":0},{"$f":"IF(B85<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B85),0)","v":0}]
[{"$f":"iCONDOMINI!A86","v":76},{"$f":"IF(iCONDOMINI!B86<>\"\",iCONDOMINI!B86,\"\")","v":"C76"},{"$f":"IF(iCONDOMINI!C86<>\"\",iCONDOMINI!C86,\"\")","v":""},{"$f":"IF(B86<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B86),0)","v":0},{"$f":"IF(B86<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B86),0)","v":0},{"$f":"IF(B86<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B86),0)","v":0},{"$f":"IF(B86<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B86),0)","v":0},{"$f":"IF(B86<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B86),0)","v":0},{"$f":"IF(B86<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B86),0)","v":0},{"$f":"IF(B86<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B86),0)","v":0},{"$f":"IF(B86<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B86),0)","v":0},{"$f":"IF(B86<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B86),0)","v":0},{"$f":"IF(B86<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B86),0)","v":0}]
[{"$f":"iCONDOMINI!A87","v":77},{"$f":"IF(iCONDOMINI!B87<>\"\",iCONDOMINI!B87,\"\")","v":"C77"},{"$f":"IF(iCONDOMINI!C87<>\"\",iCONDOMINI!C87,\"\")","v":""},{"$f":"IF(B87<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B87),0)","v":0},{"$f":"IF(B87<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B87),0)","v":0},{"$f":"IF(B87<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B87),0)","v":0},{"$f":"IF(B87<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B87),0)","v":0},{"$f":"IF(B87<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B87),0)","v":0},{"$f":"IF(B87<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B87),0)","v":0},{"$f":"IF(B87<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B87),0)","v":0},{"$f":"IF(B87<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B87),0)","v":0},{"$f":"IF(B87<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B87),0)","v":0},{"$f":"IF(B87<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B87),0)","v":0}]
[{"$f":"iCONDOMINI!A88","v":78},{"$f":"IF(iCONDOMINI!B88<>\"\",iCONDOMINI!B88,\"\")","v":"C78"},{"$f":"IF(iCONDOMINI!C88<>\"\",iCONDOMINI!C88,\"\")","v":""},{"$f":"IF(B88<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B88),0)","v":0},{"$f":"IF(B88<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B88),0)","v":0},{"$f":"IF(B88<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B88),0)","v":0},{"$f":"IF(B88<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B88),0)","v":0},{"$f":"IF(B88<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B88),0)","v":0},{"$f":"IF(B88<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B88),0)","v":0},{"$f":"IF(B88<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B88),0)","v":0},{"$f":"IF(B88<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B88),0)","v":0},{"$f":"IF(B88<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B88),0)","v":0},{"$f":"IF(B88<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B88),0)","v":0}]
[{"$f":"iCONDOMINI!A89","v":79},{"$f":"IF(iCONDOMINI!B89<>\"\",iCONDOMINI!B89,\"\")","v":"C79"},{"$f":"IF(iCONDOMINI!C89<>\"\",iCONDOMINI!C89,\"\")","v":""},{"$f":"IF(B89<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B89),0)","v":0},{"$f":"IF(B89<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B89),0)","v":0},{"$f":"IF(B89<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B89),0)","v":0},{"$f":"IF(B89<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B89),0)","v":0},{"$f":"IF(B89<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B89),0)","v":0},{"$f":"IF(B89<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B89),0)","v":0},{"$f":"IF(B89<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B89),0)","v":0},{"$f":"IF(B89<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B89),0)","v":0},{"$f":"IF(B89<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B89),0)","v":0},{"$f":"IF(B89<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B89),0)","v":0}]
[{"$f":"iCONDOMINI!A90","v":80},{"$f":"IF(iCONDOMINI!B90<>\"\",iCONDOMINI!B90,\"\")","v":"C80"},{"$f":"IF(iCONDOMINI!C90<>\"\",iCONDOMINI!C90,\"\")","v":""},{"$f":"IF(B90<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B90),0)","v":0},{"$f":"IF(B90<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B90),0)","v":0},{"$f":"IF(B90<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B90),0)","v":0},{"$f":"IF(B90<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B90),0)","v":0},{"$f":"IF(B90<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B90),0)","v":0},{"$f":"IF(B90<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B90),0)","v":0},{"$f":"IF(B90<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B90),0)","v":0},{"$f":"IF(B90<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B90),0)","v":0},{"$f":"IF(B90<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B90),0)","v":0},{"$f":"IF(B90<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B90),0)","v":0}]
[{"$f":"iCONDOMINI!A91","v":81},{"$f":"IF(iCONDOMINI!B91<>\"\",iCONDOMINI!B91,\"\")","v":"C81"},{"$f":"IF(iCONDOMINI!C91<>\"\",iCONDOMINI!C91,\"\")","v":""},{"$f":"IF(B91<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B91),0)","v":0},{"$f":"IF(B91<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B91),0)","v":0},{"$f":"IF(B91<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B91),0)","v":0},{"$f":"IF(B91<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B91),0)","v":0},{"$f":"IF(B91<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B91),0)","v":0},{"$f":"IF(B91<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B91),0)","v":0},{"$f":"IF(B91<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B91),0)","v":0},{"$f":"IF(B91<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B91),0)","v":0},{"$f":"IF(B91<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B91),0)","v":0},{"$f":"IF(B91<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B91),0)","v":0}]
[{"$f":"iCONDOMINI!A92","v":82},{"$f":"IF(iCONDOMINI!B92<>\"\",iCONDOMINI!B92,\"\")","v":"C82"},{"$f":"IF(iCONDOMINI!C92<>\"\",iCONDOMINI!C92,\"\")","v":""},{"$f":"IF(B92<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B92),0)","v":0},{"$f":"IF(B92<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B92),0)","v":0},{"$f":"IF(B92<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B92),0)","v":0},{"$f":"IF(B92<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B92),0)","v":0},{"$f":"IF(B92<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B92),0)","v":0},{"$f":"IF(B92<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B92),0)","v":0},{"$f":"IF(B92<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B92),0)","v":0},{"$f":"IF(B92<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B92),0)","v":0},{"$f":"IF(B92<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B92),0)","v":0},{"$f":"IF(B92<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B92),0)","v":0}]
[{"$f":"iCONDOMINI!A93","v":83},{"$f":"IF(iCONDOMINI!B93<>\"\",iCONDOMINI!B93,\"\")","v":"C83"},{"$f":"IF(iCONDOMINI!C93<>\"\",iCONDOMINI!C93,\"\")","v":""},{"$f":"IF(B93<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B93),0)","v":0},{"$f":"IF(B93<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B93),0)","v":0},{"$f":"IF(B93<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B93),0)","v":0},{"$f":"IF(B93<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B93),0)","v":0},{"$f":"IF(B93<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B93),0)","v":0},{"$f":"IF(B93<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B93),0)","v":0},{"$f":"IF(B93<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B93),0)","v":0},{"$f":"IF(B93<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B93),0)","v":0},{"$f":"IF(B93<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B93),0)","v":0},{"$f":"IF(B93<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B93),0)","v":0}]
[{"$f":"iCONDOMINI!A94","v":84},{"$f":"IF(iCONDOMINI!B94<>\"\",iCONDOMINI!B94,\"\")","v":"C84"},{"$f":"IF(iCONDOMINI!C94<>\"\",iCONDOMINI!C94,\"\")","v":""},{"$f":"IF(B94<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B94),0)","v":0},{"$f":"IF(B94<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B94),0)","v":0},{"$f":"IF(B94<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B94),0)","v":0},{"$f":"IF(B94<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B94),0)","v":0},{"$f":"IF(B94<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B94),0)","v":0},{"$f":"IF(B94<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B94),0)","v":0},{"$f":"IF(B94<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B94),0)","v":0},{"$f":"IF(B94<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B94),0)","v":0},{"$f":"IF(B94<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B94),0)","v":0},{"$f":"IF(B94<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B94),0)","v":0}]
[{"$f":"iCONDOMINI!A95","v":85},{"$f":"IF(iCONDOMINI!B95<>\"\",iCONDOMINI!B95,\"\")","v":"C85"},{"$f":"IF(iCONDOMINI!C95<>\"\",iCONDOMINI!C95,\"\")","v":""},{"$f":"IF(B95<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B95),0)","v":0},{"$f":"IF(B95<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B95),0)","v":0},{"$f":"IF(B95<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B95),0)","v":0},{"$f":"IF(B95<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B95),0)","v":0},{"$f":"IF(B95<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B95),0)","v":0},{"$f":"IF(B95<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B95),0)","v":0},{"$f":"IF(B95<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B95),0)","v":0},{"$f":"IF(B95<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B95),0)","v":0},{"$f":"IF(B95<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B95),0)","v":0},{"$f":"IF(B95<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B95),0)","v":0}]
[{"$f":"iCONDOMINI!A96","v":86},{"$f":"IF(iCONDOMINI!B96<>\"\",iCONDOMINI!B96,\"\")","v":"C86"},{"$f":"IF(iCONDOMINI!C96<>\"\",iCONDOMINI!C96,\"\")","v":""},{"$f":"IF(B96<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B96),0)","v":0},{"$f":"IF(B96<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B96),0)","v":0},{"$f":"IF(B96<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B96),0)","v":0},{"$f":"IF(B96<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B96),0)","v":0},{"$f":"IF(B96<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B96),0)","v":0},{"$f":"IF(B96<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B96),0)","v":0},{"$f":"IF(B96<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B96),0)","v":0},{"$f":"IF(B96<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B96),0)","v":0},{"$f":"IF(B96<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B96),0)","v":0},{"$f":"IF(B96<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B96),0)","v":0}]
[{"$f":"iCONDOMINI!A97","v":87},{"$f":"IF(iCONDOMINI!B97<>\"\",iCONDOMINI!B97,\"\")","v":"C87"},{"$f":"IF(iCONDOMINI!C97<>\"\",iCONDOMINI!C97,\"\")","v":""},{"$f":"IF(B97<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B97),0)","v":0},{"$f":"IF(B97<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B97),0)","v":0},{"$f":"IF(B97<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B97),0)","v":0},{"$f":"IF(B97<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B97),0)","v":0},{"$f":"IF(B97<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B97),0)","v":0},{"$f":"IF(B97<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B97),0)","v":0},{"$f":"IF(B97<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B97),0)","v":0},{"$f":"IF(B97<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B97),0)","v":0},{"$f":"IF(B97<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B97),0)","v":0},{"$f":"IF(B97<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B97),0)","v":0}]
[{"$f":"iCONDOMINI!A98","v":88},{"$f":"IF(iCONDOMINI!B98<>\"\",iCONDOMINI!B98,\"\")","v":"C88"},{"$f":"IF(iCONDOMINI!C98<>\"\",iCONDOMINI!C98,\"\")","v":""},{"$f":"IF(B98<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B98),0)","v":0},{"$f":"IF(B98<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B98),0)","v":0},{"$f":"IF(B98<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B98),0)","v":0},{"$f":"IF(B98<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B98),0)","v":0},{"$f":"IF(B98<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B98),0)","v":0},{"$f":"IF(B98<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B98),0)","v":0},{"$f":"IF(B98<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B98),0)","v":0},{"$f":"IF(B98<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B98),0)","v":0},{"$f":"IF(B98<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B98),0)","v":0},{"$f":"IF(B98<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B98),0)","v":0}]
[{"$f":"iCONDOMINI!A99","v":89},{"$f":"IF(iCONDOMINI!B99<>\"\",iCONDOMINI!B99,\"\")","v":"C89"},{"$f":"IF(iCONDOMINI!C99<>\"\",iCONDOMINI!C99,\"\")","v":""},{"$f":"IF(B99<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B99),0)","v":0},{"$f":"IF(B99<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B99),0)","v":0},{"$f":"IF(B99<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B99),0)","v":0},{"$f":"IF(B99<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B99),0)","v":0},{"$f":"IF(B99<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B99),0)","v":0},{"$f":"IF(B99<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B99),0)","v":0},{"$f":"IF(B99<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B99),0)","v":0},{"$f":"IF(B99<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B99),0)","v":0},{"$f":"IF(B99<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B99),0)","v":0},{"$f":"IF(B99<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B99),0)","v":0}]
[{"$f":"iCONDOMINI!A100","v":90},{"$f":"IF(iCONDOMINI!B100<>\"\",iCONDOMINI!B100,\"\")","v":"C90"},{"$f":"IF(iCONDOMINI!C100<>\"\",iCONDOMINI!C100,\"\")","v":""},{"$f":"IF(B100<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B100),0)","v":0},{"$f":"IF(B100<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B100),0)","v":0},{"$f":"IF(B100<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B100),0)","v":0},{"$f":"IF(B100<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B100),0)","v":0},{"$f":"IF(B100<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B100),0)","v":0},{"$f":"IF(B100<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B100),0)","v":0},{"$f":"IF(B100<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B100),0)","v":0},{"$f":"IF(B100<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B100),0)","v":0},{"$f":"IF(B100<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B100),0)","v":0},{"$f":"IF(B100<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B100),0)","v":0}]
[{"$f":"iCONDOMINI!A101","v":91},{"$f":"IF(iCONDOMINI!B101<>\"\",iCONDOMINI!B101,\"\")","v":"C91"},{"$f":"IF(iCONDOMINI!C101<>\"\",iCONDOMINI!C101,\"\")","v":""},{"$f":"IF(B101<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B101),0)","v":0},{"$f":"IF(B101<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B101),0)","v":0},{"$f":"IF(B101<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B101),0)","v":0},{"$f":"IF(B101<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B101),0)","v":0},{"$f":"IF(B101<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B101),0)","v":0},{"$f":"IF(B101<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B101),0)","v":0},{"$f":"IF(B101<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B101),0)","v":0},{"$f":"IF(B101<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B101),0)","v":0},{"$f":"IF(B101<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B101),0)","v":0},{"$f":"IF(B101<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B101),0)","v":0}]
[{"$f":"iCONDOMINI!A102","v":92},{"$f":"IF(iCONDOMINI!B102<>\"\",iCONDOMINI!B102,\"\")","v":"C92"},{"$f":"IF(iCONDOMINI!C102<>\"\",iCONDOMINI!C102,\"\")","v":""},{"$f":"IF(B102<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B102),0)","v":0},{"$f":"IF(B102<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B102),0)","v":0},{"$f":"IF(B102<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B102),0)","v":0},{"$f":"IF(B102<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B102),0)","v":0},{"$f":"IF(B102<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B102),0)","v":0},{"$f":"IF(B102<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B102),0)","v":0},{"$f":"IF(B102<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B102),0)","v":0},{"$f":"IF(B102<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B102),0)","v":0},{"$f":"IF(B102<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B102),0)","v":0},{"$f":"IF(B102<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B102),0)","v":0}]
[{"$f":"iCONDOMINI!A103","v":93},{"$f":"IF(iCONDOMINI!B103<>\"\",iCONDOMINI!B103,\"\")","v":"C93"},{"$f":"IF(iCONDOMINI!C103<>\"\",iCONDOMINI!C103,\"\")","v":""},{"$f":"IF(B103<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B103),0)","v":0},{"$f":"IF(B103<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B103),0)","v":0},{"$f":"IF(B103<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B103),0)","v":0},{"$f":"IF(B103<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B103),0)","v":0},{"$f":"IF(B103<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B103),0)","v":0},{"$f":"IF(B103<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B103),0)","v":0},{"$f":"IF(B103<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B103),0)","v":0},{"$f":"IF(B103<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B103),0)","v":0},{"$f":"IF(B103<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B103),0)","v":0},{"$f":"IF(B103<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B103),0)","v":0}]
[{"$f":"iCONDOMINI!A104","v":94},{"$f":"IF(iCONDOMINI!B104<>\"\",iCONDOMINI!B104,\"\")","v":"C94"},{"$f":"IF(iCONDOMINI!C104<>\"\",iCONDOMINI!C104,\"\")","v":""},{"$f":"IF(B104<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B104),0)","v":0},{"$f":"IF(B104<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B104),0)","v":0},{"$f":"IF(B104<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B104),0)","v":0},{"$f":"IF(B104<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B104),0)","v":0},{"$f":"IF(B104<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B104),0)","v":0},{"$f":"IF(B104<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B104),0)","v":0},{"$f":"IF(B104<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B104),0)","v":0},{"$f":"IF(B104<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B104),0)","v":0},{"$f":"IF(B104<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B104),0)","v":0},{"$f":"IF(B104<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B104),0)","v":0}]
[{"$f":"iCONDOMINI!A105","v":95},{"$f":"IF(iCONDOMINI!B105<>\"\",iCONDOMINI!B105,\"\")","v":"C95"},{"$f":"IF(iCONDOMINI!C105<>\"\",iCONDOMINI!C105,\"\")","v":""},{"$f":"IF(B105<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B105),0)","v":0},{"$f":"IF(B105<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B105),0)","v":0},{"$f":"IF(B105<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B105),0)","v":0},{"$f":"IF(B105<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B105),0)","v":0},{"$f":"IF(B105<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B105),0)","v":0},{"$f":"IF(B105<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B105),0)","v":0},{"$f":"IF(B105<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B105),0)","v":0},{"$f":"IF(B105<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B105),0)","v":0},{"$f":"IF(B105<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B105),0)","v":0},{"$f":"IF(B105<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B105),0)","v":0}]
[{"$f":"iCONDOMINI!A106","v":96},{"$f":"IF(iCONDOMINI!B106<>\"\",iCONDOMINI!B106,\"\")","v":"C96"},{"$f":"IF(iCONDOMINI!C106<>\"\",iCONDOMINI!C106,\"\")","v":""},{"$f":"IF(B106<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B106),0)","v":0},{"$f":"IF(B106<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B106),0)","v":0},{"$f":"IF(B106<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B106),0)","v":0},{"$f":"IF(B106<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B106),0)","v":0},{"$f":"IF(B106<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B106),0)","v":0},{"$f":"IF(B106<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B106),0)","v":0},{"$f":"IF(B106<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B106),0)","v":0},{"$f":"IF(B106<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B106),0)","v":0},{"$f":"IF(B106<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B106),0)","v":0},{"$f":"IF(B106<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B106),0)","v":0}]
[{"$f":"iCONDOMINI!A107","v":97},{"$f":"IF(iCONDOMINI!B107<>\"\",iCONDOMINI!B107,\"\")","v":"C97"},{"$f":"IF(iCONDOMINI!C107<>\"\",iCONDOMINI!C107,\"\")","v":""},{"$f":"IF(B107<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B107),0)","v":0},{"$f":"IF(B107<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B107),0)","v":0},{"$f":"IF(B107<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B107),0)","v":0},{"$f":"IF(B107<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B107),0)","v":0},{"$f":"IF(B107<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B107),0)","v":0},{"$f":"IF(B107<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B107),0)","v":0},{"$f":"IF(B107<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B107),0)","v":0},{"$f":"IF(B107<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B107),0)","v":0},{"$f":"IF(B107<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B107),0)","v":0},{"$f":"IF(B107<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B107),0)","v":0}]
[{"$f":"iCONDOMINI!A108","v":98},{"$f":"IF(iCONDOMINI!B108<>\"\",iCONDOMINI!B108,\"\")","v":"C98"},{"$f":"IF(iCONDOMINI!C108<>\"\",iCONDOMINI!C108,\"\")","v":""},{"$f":"IF(B108<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B108),0)","v":0},{"$f":"IF(B108<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B108),0)","v":0},{"$f":"IF(B108<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B108),0)","v":0},{"$f":"IF(B108<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B108),0)","v":0},{"$f":"IF(B108<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B108),0)","v":0},{"$f":"IF(B108<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B108),0)","v":0},{"$f":"IF(B108<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B108),0)","v":0},{"$f":"IF(B108<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B108),0)","v":0},{"$f":"IF(B108<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B108),0)","v":0},{"$f":"IF(B108<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B108),0)","v":0}]
[{"$f":"iCONDOMINI!A109","v":99},{"$f":"IF(iCONDOMINI!B109<>\"\",iCONDOMINI!B109,\"\")","v":"C99"},{"$f":"IF(iCONDOMINI!C109<>\"\",iCONDOMINI!C109,\"\")","v":""},{"$f":"IF(B109<>\"\",SUMIFS(cTABUI!$F$11:$F$109,cTABUI!$D$11:$D$109,B109),0)","v":0},{"$f":"IF(B109<>\"\",SUMIFS(cTABUI!$G$11:$G$109,cTABUI!$D$11:$D$109,B109),0)","v":0},{"$f":"IF(B109<>\"\",SUMIFS(cTABUI!$H$11:$H$109,cTABUI!$D$11:$D$109,B109),0)","v":0},{"$f":"IF(B109<>\"\",SUMIFS(cTABUI!$I$11:$I$109,cTABUI!$D$11:$D$109,B109),0)","v":0},{"$f":"IF(B109<>\"\",SUMIFS(cTABUI!$J$11:$J$109,cTABUI!$D$11:$D$109,B109),0)","v":0},{"$f":"IF(B109<>\"\",SUMIFS(cTABUI!$K$11:$K$109,cTABUI!$D$11:$D$109,B109),0)","v":0},{"$f":"IF(B109<>\"\",SUMIFS(cTABUI!$L$11:$L$109,cTABUI!$D$11:$D$109,B109),0)","v":0},{"$f":"IF(B109<>\"\",SUMIFS(cTABUI!$M$11:$M$109,cTABUI!$D$11:$D$109,B109),0)","v":0},{"$f":"IF(B109<>\"\",SUMIFS(cTABUI!$N$11:$N$109,cTABUI!$D$11:$D$109,B109),0)","v":0},{"$f":"IF(B109<>\"\",SUMIFS(cTABUI!$O$11:$O$109,cTABUI!$D$11:$D$109,B109),0)","v":0}]
[null,null,"TOTALI",{"$f":"SUM(D11:D109)","v":1000.0000000000002},{"$f":"SUM(E11:E109)","v":1000},1000,1000,1000.0000000000002,{"$f":"SUM(I11:I109)","v":1000},0,0,0,0]
[0,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"cCDI","index":28,"n_rows":58,"n_cols":13,"rows_kept":58,"cut":false,"hidden":true,"merged":[[1,8,5,8],[40,8,44,8]]}
["Condominio \"PROTOTIPO\""]
[null,null,"DEBITI del CONDOMINIO verso TERZI",null,null,null,"RIEPILOGO CONTI",null,"n° \nREGISTRAZIONE\nnel GIORNALE"]
[null,null,null,null,null,null,"Conti D.02",{"$f":"SUMIFS(G7:G36,F7:F36,\"=D.02.*\")","v":7037.4600000000009},null,null,"CREDITORI TERZI nei confronti del CONDOMINIO"]
[null,null,"Al giorno 01/01/2022",null,null,null,"Conti D.03",{"$f":"SUMIFS(G7:G36,F7:F36,\"=D.03.*\")","v":0}]
["Numero","Codice","CREDITORE TERZO","CAUSALE","DATA","CONTO","Conti D.06",{"$f":"SUMIFS(G7:G36,F7:F36,\"=D.06.*\")","v":0},null,null,"Codice","CREDITORE TERZO","TOTALE"]
["Debito","Creditore","(non condomino)","DEBITO","DEBITO","DEBITO",null,{"$f":"H37+H38","v":0},null,null,"Creditore","(non condomino)","creditore"]
["01","F-06",{"$f":"IF(B7<>\"\",VLOOKUP(B7,$K$7:$L$36,2,FALSE),\"\")","v":"Consulente Fiscale"},"Impegno di spesa Consulenza fiscale 2019","2019-12-31","D.02.03.19",300,null,"debito iniziale",null,"C-03","ENEL ENERGIA  ",{"$f":"SUMIFS($F$7:$F$36,$B$7:$B$36,\"=\"&K7)+SUMIFS($G$7:$G$36,$B$7:$B$36,\"=\"&K7)+SUMIFS($H$7:$H$36,$B$7:$B$36,\"=\"&K7)","v":153.94}]
["02","F-07","CHIEFARI Pietro","impegno spesa comp. Amm. Es. 2019","2019-12-31","D.02.03.19",1200,null,"debito iniziale",null,"F-01","SAMUELE Saverio",{"$f":"SUMIFS($F$7:$F$36,$B$7:$B$36,\"=\"&K8)+SUMIFS($G$7:$G$36,$B$7:$B$36,\"=\"&K8)+SUMIFS($H$7:$H$36,$B$7:$B$36,\"=\"&K8)","v":180}]
["03","F-08","AVVOCATO Giuseppe","avviso fattura n. 10/2020 del 1-12-2020","2020-12-01","D.02.02.20",50,null,"debito iniziale",null,"F-03","OTIR SERVIZI Srl",1953.5200000000002]
["04","F-07","CHIEFARI Pietro","impegno spesa comp. Amm. Es. 2020","2020-12-31","D.02.03.20",1400,null,"debito iniziale",null,"F-06","Consulente Fiscale",900]
["05","F-06","Consulente Fiscale","Impegno di spesa Consulenza fiscale 2020","2020-12-31","D.02.03.20",300,null,"debito iniziale",null,"F-07","CHIEFARI Pietro",3800]
["06","F-03","OTIR SERVIZI Srl","Fatture del 24-02-2021 manutenz. Straord.","2021-02-24","D.02.01.21",231,null,"debito iniziale",null,"F-08","AVVOCATO Giuseppe",50]
["07","F-03","OTIR SERVIZI Srl","Fattura n. 3FO21025812 del 07-01-2021","2021-01-07","D.02.01.21",57.220000000000027,null,"debito iniziale",null,null,null,0]
["08","F-03","OTIR SERVIZI Srl","Fattura n. 3FO21025811 del 07-01-2021","2021-01-07","D.02.01.21",57.220000000000027,null,"debito iniziale",null,null,null,0]
["09","F-03","OTIR SERVIZI Srl","Fattura n. 3FO21025813 del 07-01-2021","2021-01-07","D.02.01.21",57.220000000000027,null,"debito iniziale",null,null,null,0]
["10","F-03","OTIR SERVIZI Srl","Fattura 3FC21006548 del 05-03-2021","2021-03-05","D.02.01.21",43,null,"debito iniziale",null,null,null,0]
["11","F-03","OTIR SERVIZI Srl","Fattura 3FC21006550 del 05-03-2021","2021-03-05","D.02.01.21",43,null,"debito iniziale",null,null,null,0]
["12","F-03","OTIR SERVIZI Srl","Fattura 3FC21006549 del 05-03-2021","2021-03-05","D.02.01.21",43,null,"debito iniziale",null,null,null,0]
["13","F-03","OTIR SERVIZI Srl","Fattura n. 3FO21084628del 01/07-2021","2021-07-01","D.02.01.21",407.22,null,"debito iniziale",null,null,null,0]
["14","F-03","OTIR SERVIZI Srl","Fattura n. 3FO21084627 del 01-07-2021","2021-07-01","D.02.01.21",407.22,null,"debito iniziale",null,null,null,0]
["15","F-03","OTIR SERVIZI Srl","Fattura n. 3FO21084629 del 01-07-2021","2021-07-01","D.02.01.21",407.22,null,"debito iniziale",null,null,null,0]
["16","F-03","OTIR SERVIZI Srl","Fattura n. 3FC21033819del 10-12-2021","2021-12-10","D.02.01.21",200.2,null,"debito iniziale",null,null,null,0]
["17","C-03","ENEL ENERGIA  ","Fattura n. 4157845945 del  08-12-2021","2021-12-08","D.02.01.21",153.94,null,"debito iniziale",null,null,null,0]
["18","F-01","SAMUELE Saverio","Fattura n. 310 del 22-12-2021","2021-12-22","D.02.01.21",60,null,"debito iniziale",null,null,null,0]
["19","F-01","SAMUELE Saverio","Fattura n. 311 del 22-12-2021","2021-12-22","D.02.01.21",60,null,"debito iniziale",null,null,null,0]
["20","F-01","SAMUELE Saverio","Fattura n. 312 del 22-12-2021","2021-12-22","D.02.01.21",60,null,"debito iniziale",null,null,null,0]
["21","F-07","CHIEFARI Pietro","Impegno di spesa competenze Amministratore 2021","2021-12-31","D.02.03.21",1200,null,"debito iniziale",null,null,null,0]
["22","F-06","Consulente Fiscale","Impegno di spesa consulenza fiscale 2021","2021-12-31","D.02.03.21",300,null,"debito iniziale",null,null,null,0]
[null,null,"",null,null,null,null,null,null,null,null,null,0]
[null,null,"",null,null,null,null,null,null,null,null,null,0]
[null,null,"",null,null,null,null,null,null,null,null,null,0]
[null,null,"",null,null,null,null,null,null,null,null,null,0]
[null,null,"",null,null,null,null,null,null,null,null,null,0]
[null,null,"",null,null,null,null,null,null,null,null,null,0]
[null,null,"",null,null,null,null,null,null,null,null,null,0]
[null,null,"",null,null,null,null,null,null,null,null,null,0]
["23","Numero da assegnare al prossimo successivo Debito",null,null,null,"DEBITI del CONDOMINIO in ESERCIZI PRECEDENTI",{"$f":"SUMIFS(G7:G36,E7:E36,\"<\" & \"1-1-\" & 'iP1'!A37)","v":7037.4600000000009},{"$f":"SUMIFS(H7:H36,E7:E36,\"<\" & \"1-1-\" & 'iP1'!A37)","v":0}]
[null,null,null,null,null,"DEBITI del CONDOMINIO nell'ESERCIZIO IN CORSO",{"$f":"SUMIFS(G7:G36,E7:E36,\">\" & \"1-1-\" & 'iP1'!A37)","v":0},{"$f":"SUMIFS(H7:H36,E7:E36,\">\" & \"1-1-\" & 'iP1'!A37)","v":0}]
[null,null,null,null,null,"TOTALE DEBITI del CONDOMINIO",{"$f":"G37+G38","v":7037.4600000000009},null,null,null,null,"TOTALE DEBITI DEL CONDOMINIO",{"$f":"SUM(M7:M36)","v":7037.46}]
[]
[null,null,"CREDITI vantati dal CONDOMINIO nei confronti di TERZI",null,null,null,"RIEPILOGO CONTI",null,"n° \nREGISTRAZIONE\nnel\nGIORNALE"]
[null,null,null,null,null,null,"Conti C.01",{"$f":"SUMIFS(G46:G55,F46:F55,\"=C.01.*\")","v":126.81},null,null,"DEBITORI TERZI v/s il CONDOMINIO"]
[null,null,{"$f":"C4","v":"Al giorno 01/01/2022"},null,null,null,"Conti C.02",{"$f":"SUMIFS(G46:G55,F46:F55,\"=C.02.*\")","v":0}]
["Numero","Codice","DEBITORE TERZO","CAUSALE","DATA","CONTO","Conti C.03",{"$f":"SUMIFS(G46:G55,F46:F55,\"=C.03.*\")","v":0},null,null,"Codice","DEBITORE TERZO","TOTALE"]
["Credito","Debitore","(non condomino)","CREDITO","CREDITO","CREDITO","Conti C.06",{"$f":"SUMIFS(G46:G55,F46:F55,\"=C.06.*\")","v":1.01},null,null,"Debitore","(non condomino)","debitore"]
[1,"D-01",{"$f":"IF(B46<>\"\",VLOOKUP(B46,$K$46:$L$55,2,FALSE),\"\")","v":"ENEL ENERGIA  "},"deposito cauzionale scala A civico 38","2021-07-06","C.01.01.21",42.27,null,"credito iniziale",null,"D-01","ENEL ENERGIA  ",{"$f":"SUMIFS($F$46:$F$55,$B$46:$B$55,\"=\"&K46)+SUMIFS($G$46:$G$55,$B$46:$B$55,\"=\"&K46)+SUMIFS($H$46:$H$55,$B$46:$B$55,\"=\"&K46)","v":126.81}]
[2,"D-01","ENEL ENERGIA  ","deposito cauzionale scala B civico 30","2021-07-06","C.01.01.21",42.27,null,"credito iniziale",null,"S-01","FONDO LAVORI SPECIALI ",1.01]
[3,"D-01","ENEL ENERGIA  ","deposito cauzionale scala C civico 22","2021-07-06","C.01.01.21",42.27,null,"credito iniziale",null,null,null,0]
[4,"S-01","FONDO LAVORI SPECIALI ","prestito da gestione ordinaria","2021-01-07","C.06.01.21",1.01,null,"credito iniziale",null,null,null,0]
[null,null,"",null,null,null,null,null,null,null,null,null,0]
[null,null,"",null,null,null,null,null,null,null,null,null,0]
[null,null,"",null,null,null,null,null,null,null,null,null,0]
[null,null,"",null,null,null,null,null,null,null,null,null,0]
[null,null,"",null,null,null,null,null,null,null,null,null,0]
[null,null,"",null,null,null,null,null,null,null,null,null,0]
["23","Numero da assegnare al prossimo successivo Credito",null,null,null,"CREDITI del CONDOMINIO in ESERCIZI PRECEDENTI",{"$f":"SUMIFS(G46:G55,$E$46:$E$55,\"<\" & \"1-1-\" &'iP1'!A37)","v":127.82000000000001},{"$f":"SUMIFS(H46:H55,$E$46:$E$55,\"<\" & \"1-1-\" & 'iP1'!A37)","v":0}]
[null,null,null,null,null,"CREDITI del CONDOMINIO nell'ESERCIZIO IN CORSO",{"$f":"SUMIFS(G46:G55,$E$46:$E$55,\">\" & \"1-1-\" &'iP1'!A37)","v":0},{"$f":"SUMIFS(H46:H55,$E$46:$E$55,\">\" & \"1-1-\" &'iP1'!A37)","v":0}]
[null,null,null,null,null,"TOTALE CREDITI del CONDOMINIO",{"$f":"G56+G57","v":127.82000000000001},null,null,null,null,"TOTALE CREDITI DEL CONDOMINIO",{"$f":"SUM(M46:M55)","v":127.82000000000001}]

{"sheet":"cRPUI","index":29,"n_rows":111,"n_cols":17,"rows_kept":111,"cut":false,"hidden":true,"merged":[[7,16,9,16],[7,15,9,15],[7,0,9,0],[7,1,9,1],[7,13,9,13],[7,14,9,14]]}
[]
[]
[]
[]
[]
["Condominio \"PROTOTIPO\""]
["RIPARTO fra le UNITÀ IMMOBILIARI delle SPESE preventivate per l'esercizio 2022"]
["COD. UNITÀ","CODICE CONDÒMINO",null,"SPESE","SPESE","SPESE","SPESE","SPESE","SPESE","SPESE","SPESE","SPESE","SPESE","TOTALE\nSPESE\na carico\nUnità","Quota\na carico\nProprietario","Quota\na carico\nInquilino","SUB CATAS."]
[null,null,"CONDÒMINO","Tabella A","Tabella B","Tabella C","Tabella D","Tabella E","Tabella F","Tabella G","Tabella H","Tabella I","Tabella J"]
[null,null,null,"GENERALE"," Scala A-38","Scala B-30","Scala C-22","PORTICO","TUNNEL"]
[{"$f":"iUI!B11","v":"U01"},{"$f":"iUI!D11","v":"C19"},{"$f":"iUI!E11","v":"Condomino19"},6.12,89.32,0,0,0,17.75,0,0,0,0,null,null,8550,{"$f":"iUI!I11","v":69}]
[{"$f":"iUI!B12","v":"U02"},{"$f":"iUI!D12","v":"C22"},{"$f":"iUI!E12","v":"Condomino22"},6.12,89.32,0,0,0,17.75,0,0,0,0,null,null,null,{"$f":"iUI!I12","v":70}]
[{"$f":"iUI!B13","v":"U03"},{"$f":"iUI!D13","v":"C05"},{"$f":"iUI!E13","v":"Condomino05"},6.49,89.32,0,0,0,17.75,0,0,0,0,null,null,null,{"$f":"iUI!I13","v":38}]
[{"$f":"iUI!B14","v":"U04"},{"$f":"iUI!D14","v":"C20"},{"$f":"iUI!E14","v":"Condomino20"},177.96,480.48,0,0,21.11,17.75,0,0,0,0,null,null,null,{"$f":"iUI!I14","v":75}]
[{"$f":"iUI!B15","v":"U05"},{"$f":"iUI!D15","v":"C11"},{"$f":"iUI!E15","v":"Condomino11"},6.51,89.32,0,0,0,17.75,0,0,0,0,null,null,null,{"$f":"iUI!I15","v":40}]
[{"$f":"iUI!B16","v":"U06"},{"$f":"iUI!D16","v":"C13"},{"$f":"iUI!E16","v":"Condomino13"},6.17,89.32,0,0,0,17.75,0,0,0,0,null,null,null,{"$f":"iUI!I16","v":41}]
[{"$f":"iUI!B17","v":"U07"},{"$f":"iUI!D17","v":"C12"},{"$f":"iUI!E17","v":"Condomino12"},6.29,0,83.44,0,0,17.75,0,0,0,0,null,null,null,{"$f":"iUI!I17","v":42}]
[{"$f":"iUI!B18","v":"U08"},{"$f":"iUI!D18","v":"C18"},{"$f":"iUI!E18","v":"Condomino18"},6.3900000000000006,0,83.44,0,0,17.75,0,0,0,0,null,null,null,{"$f":"iUI!I18","v":43}]
[{"$f":"iUI!B19","v":"U09"},{"$f":"iUI!D19","v":"C09"},{"$f":"iUI!E19","v":"Condomino09 S.r.l."},6.3900000000000006,0,83.44,0,0,17.75,0,0,0,0,null,null,null,{"$f":"iUI!I19","v":44}]
[{"$f":"iUI!B20","v":"U10"},{"$f":"iUI!D20","v":"C02"},{"$f":"iUI!E20","v":"Condomino02"},6.82,0,83.44,0,0,17.75,0,0,0,0,null,null,null,{"$f":"iUI!I20","v":45}]
[{"$f":"iUI!B21","v":"U11"},{"$f":"iUI!D21","v":"C21"},{"$f":"iUI!E21","v":"Condomino21"},6.61,0,83.44,0,0,17.75,0,0,0,0,null,null,null,{"$f":"iUI!I21","v":46}]
[{"$f":"iUI!B22","v":"U12"},{"$f":"iUI!D22","v":"C16"},{"$f":"iUI!E22","v":"Condomino16"},6.29,0,83.44,0,0,17.75,0,0,0,0,null,null,null,{"$f":"iUI!I22","v":47}]
[{"$f":"iUI!B23","v":"U13"},{"$f":"iUI!D23","v":"C17"},{"$f":"iUI!E23","v":"Condomino17"},6.61,0,0,117.66,0,17.75,0,0,0,0,null,null,null,{"$f":"iUI!I23","v":48}]
[{"$f":"iUI!B24","v":"U14"},{"$f":"iUI!D24","v":"C06"},{"$f":"iUI!E24","v":"Condomino06"},6.49,0,0,117.66,0,17.75,0,0,0,0,null,null,null,{"$f":"iUI!I24","v":49}]
[{"$f":"iUI!B25","v":"U15"},{"$f":"iUI!D25","v":"C07"},{"$f":"iUI!E25","v":"Condomino07"},6.17,0,0,117.66,0,17.75,0,0,0,0,null,null,null,{"$f":"iUI!I25","v":50}]
[{"$f":"iUI!B26","v":"U16"},{"$f":"iUI!D26","v":"C01"},{"$f":"iUI!E26","v":"Condomino01"},6.61,0,0,117.66,0,17.75,0,0,0,0,null,null,null,{"$f":"iUI!I26","v":51}]
[{"$f":"iUI!B27","v":"U17"},{"$f":"iUI!D27","v":"C10"},{"$f":"iUI!E27","v":"Condomino10"},25.150000000000002,0,0,124.02,0,72.42,0,0,0,0,null,null,null,{"$f":"iUI!I27","v":64}]
[{"$f":"iUI!B28","v":"U18"},{"$f":"iUI!D28","v":"C09"},{"$f":"iUI!E28","v":"Condomino09 S.r.l."},15.48,92.4,0,0,0,60.35,0,0,0,0,null,null,null,{"$f":"iUI!I28","v":68}]
[{"$f":"iUI!B29","v":"U19"},{"$f":"iUI!D29","v":"C04"},{"$f":"iUI!E29","v":"Condomino04 S.r.l."},11.18,92.4,0,0,0,44.02,0,0,0,0,null,null,null,{"$f":"iUI!I29","v":29}]
[{"$f":"iUI!B30","v":"U20"},{"$f":"iUI!D30","v":"C04"},{"$f":"iUI!E30","v":"Condomino04 S.r.l."},21.25,0,95.36,0,0,83.07,0,0,0,0,null,null,null,{"$f":"iUI!I30","v":67}]
[{"$f":"iUI!B31","v":"U21"},{"$f":"iUI!D31","v":"C03"},{"$f":"iUI!E31","v":"Condomino03"},15.83,0,92.38,0,0,61.77,0,0,0,0,null,null,null,{"$f":"iUI!I31","v":66}]
[{"$f":"iUI!B32","v":"U22"},{"$f":"iUI!D32","v":"C03"},{"$f":"iUI!E32","v":"Condomino03"},11.27,0,0,124.02,0,44.02,0,0,0,0,null,null,null,{"$f":"iUI!I32","v":34}]
[{"$f":"iUI!B33","v":"U23"},{"$f":"iUI!D33","v":"C15"},{"$f":"iUI!E33","v":"Condomino15"},15.48,0,0,127.2,0,60.35,0,0,0,0,null,null,null,{"$f":"iUI!I33","v":65}]
[{"$f":"iUI!B34","v":"U24"},{"$f":"iUI!D34","v":"C09"},{"$f":"iUI!E34","v":"Condomino09 S.r.l."},189.48,0,0,0,76.02,0,0,0,0,0,null,null,null,{"$f":"iUI!I34","v":58}]
[{"$f":"iUI!B35","v":"U25"},{"$f":"iUI!D35","v":"C13"},{"$f":"iUI!E35","v":"Condomino13"},95.47,0,0,0,76,0,0,0,0,0,null,null,null,{"$f":"iUI!I35","v":76}]
[{"$f":"iUI!B36","v":"U26"},{"$f":"iUI!D36","v":"C04"},{"$f":"iUI!E36","v":"Condomino04 S.r.l."},197.78,0,0,0,76,0,0,0,0,0,null,null,null,{"$f":"iUI!I36","v":60}]
[{"$f":"iUI!B37","v":"U27"},{"$f":"iUI!D37","v":"C23"},{"$f":"iUI!E37","v":"Condomino23"},262.35000000000002,0,0,0,76,0,0,0,0,0,null,null,null,{"$f":"iUI!I37","v":61}]
[{"$f":"iUI!B38","v":"U28"},{"$f":"iUI!D38","v":"C15"},{"$f":"iUI!E38","v":"Condomino15"},227.38,0,0,0,76,0,0,0,0,0,null,null,null,{"$f":"iUI!I38","v":62}]
[{"$f":"iUI!B39","v":"U29"},{"$f":"iUI!D39","v":"C05"},{"$f":"iUI!E39","v":"Condomino05"},176.87,320.32,0,0,21.11,0,0,0,0,0,null,null,null,{"$f":"iUI!I39","v":7}]
[{"$f":"iUI!B40","v":"U30"},{"$f":"iUI!D40","v":"C13"},{"$f":"iUI!E40","v":"Condomino13"},160.87,298.76,0,0,21.11,0,0,0,0,0,null,null,null,{"$f":"iUI!I40","v":8}]
[{"$f":"iUI!B41","v":"U31"},{"$f":"iUI!D41","v":"C11"},{"$f":"iUI!E41","v":"Condomino11"},147.79,357.28,0,0,21.11,0,0,0,0,0,null,null,null,{"$f":"iUI!I41","v":10}]
[{"$f":"iUI!B42","v":"U32"},{"$f":"iUI!D42","v":"C19"},{"$f":"iUI!E42","v":"Condomino19"},200.54,517.44000000000005,0,0,21.11,0,0,0,0,0,null,null,null,{"$f":"iUI!I42","v":79}]
[{"$f":"iUI!B43","v":"U33"},{"$f":"iUI!D43","v":"C22"},{"$f":"iUI!E43","v":"Condomino22"},124.29,394.24,0,0,21.11,0,0,0,0,0,null,null,null,{"$f":"iUI!I43","v":80}]
[{"$f":"iUI!B44","v":"U34"},{"$f":"iUI!D44","v":"C21"},{"$f":"iUI!E44","v":"Condomino21"},161.30000000000001,0,339.72,0,21.11,0,0,0,0,0,null,null,null,{"$f":"iUI!I44","v":14}]
[{"$f":"iUI!B45","v":"U35"},{"$f":"iUI!D45","v":"C18"},{"$f":"iUI!E45","v":"Condomino18"},130.24,0,286.08,0,21.11,0,0,0,0,0,null,null,null,{"$f":"iUI!I45","v":15}]
[{"$f":"iUI!B46","v":"U36"},{"$f":"iUI!D46","v":"C14"},{"$f":"iUI!E46","v":"Condomino14"},122.18,0,342.7,0,21.11,0,0,0,0,0,null,null,null,{"$f":"iUI!I46","v":16}]
[{"$f":"iUI!B47","v":"U37"},{"$f":"iUI!D47","v":"C02"},{"$f":"iUI!E47","v":"Condomino02"},123.87,0,345.68,0,21.11,0,0,0,0,0,null,null,null,{"$f":"iUI!I47","v":17}]
[{"$f":"iUI!B48","v":"U38"},{"$f":"iUI!D48","v":"C16"},{"$f":"iUI!E48","v":"Condomino16"},162.54,0,497.66,0,21.11,0,0,0,0,0,null,null,null,{"$f":"iUI!I48","v":83}]
[{"$f":"iUI!B49","v":"U39"},{"$f":"iUI!D49","v":"C12"},{"$f":"iUI!E49","v":"Condomino12"},118.97,0,408.26,0,21.11,0,0,0,0,0,null,null,null,{"$f":"iUI!I49","v":81}]
[{"$f":"iUI!B50","v":"U40"},{"$f":"iUI!D50","v":"C06"},{"$f":"iUI!E50","v":"Condomino06"},149.61000000000001,0,0,311.64,21.11,0,0,0,0,0,null,null,null,{"$f":"iUI!I50","v":21}]
[{"$f":"iUI!B51","v":"U41"},{"$f":"iUI!D51","v":"C07"},{"$f":"iUI!E51","v":"Condomino07"},179.8,0,0,356.16,21.11,0,0,0,0,0,null,null,null,{"$f":"iUI!I51","v":22}]
[{"$f":"iUI!B52","v":"U42"},{"$f":"iUI!D52","v":"C17"},{"$f":"iUI!E52","v":"Condomino17"},150.69,0,0,413.4,21.11,0,0,0,0,0,null,null,null,{"$f":"iUI!I52","v":23}]
[{"$f":"iUI!B53","v":"U43"},{"$f":"iUI!D53","v":"C01"},{"$f":"iUI!E53","v":"Condomino01"},165.12,0,0,435.66,21.11,0,0,0,0,0,null,null,null,{"$f":"iUI!I53","v":24}]
[{"$f":"iUI!B54","v":"U44"},{"$f":"iUI!D54","v":"C10"},{"$f":"iUI!E54","v":"Condomino10"},332.51000000000005,0,0,817.26,21.11,0,0,0,0,0,null,null,null,{"$f":"iUI!I54","v":82}]
[{"$f":"iUI!B55","v":"U45"},{"$f":"iUI!D55","v":"C08"},{"$f":"iUI!E55","v":"Eredi Condomino08"},68.92,80.08,0,0,21.11,0,0,0,0,0,null,null,null,{"$f":"iUI!I55","v":73}]
[{"$f":"iUI!B56","v":"U46"},{"$f":"iUI!D56","v":"C12"},{"$f":"iUI!E56","v":"Condomino12"},51.75,0,71.52,0,0,0,0,0,0,0,null,null,null,{"$f":"iUI!I56","v":78}]
[{"$f":"iUI!B56","v":"U46"},{"$f":"iUI!D56","v":"C12"},{"$f":"iUI!E56","v":"Condomino12"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I57","v":0}]
[{"$f":"iUI!B57","v":"U47"},{"$f":"iUI!D57","v":0},{"$f":"iUI!E57","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I58","v":0}]
[{"$f":"iUI!B58","v":"U48"},{"$f":"iUI!D58","v":0},{"$f":"iUI!E58","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I59","v":0}]
[{"$f":"iUI!B59","v":"U49"},{"$f":"iUI!D59","v":0},{"$f":"iUI!E59","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I60","v":0}]
[{"$f":"iUI!B60","v":"U50"},{"$f":"iUI!D60","v":0},{"$f":"iUI!E60","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I61","v":0}]
[{"$f":"iUI!B61","v":"U51"},{"$f":"iUI!D61","v":0},{"$f":"iUI!E61","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I62","v":0}]
[{"$f":"iUI!B62","v":"U52"},{"$f":"iUI!D62","v":0},{"$f":"iUI!E62","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I63","v":0}]
[{"$f":"iUI!B63","v":"U53"},{"$f":"iUI!D63","v":0},{"$f":"iUI!E63","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I64","v":0}]
[{"$f":"iUI!B64","v":"U54"},{"$f":"iUI!D64","v":0},{"$f":"iUI!E64","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I65","v":0}]
[{"$f":"iUI!B65","v":"U55"},{"$f":"iUI!D65","v":0},{"$f":"iUI!E65","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I66","v":0}]
[{"$f":"iUI!B66","v":"U56"},{"$f":"iUI!D66","v":0},{"$f":"iUI!E66","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I67","v":0}]
[{"$f":"iUI!B67","v":"U57"},{"$f":"iUI!D67","v":0},{"$f":"iUI!E67","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I68","v":0}]
[{"$f":"iUI!B68","v":"U58"},{"$f":"iUI!D68","v":0},{"$f":"iUI!E68","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I69","v":0}]
[{"$f":"iUI!B69","v":"U59"},{"$f":"iUI!D69","v":0},{"$f":"iUI!E69","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I70","v":0}]
[{"$f":"iUI!B70","v":"U60"},{"$f":"iUI!D70","v":0},{"$f":"iUI!E70","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I71","v":0}]
[{"$f":"iUI!B71","v":"U61"},{"$f":"iUI!D71","v":0},{"$f":"iUI!E71","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I72","v":0}]
[{"$f":"iUI!B72","v":"U62"},{"$f":"iUI!D72","v":0},{"$f":"iUI!E72","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I73","v":0}]
[{"$f":"iUI!B73","v":"U63"},{"$f":"iUI!D73","v":0},{"$f":"iUI!E73","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I74","v":0}]
[{"$f":"iUI!B74","v":"U64"},{"$f":"iUI!D74","v":0},{"$f":"iUI!E74","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I75","v":0}]
[{"$f":"iUI!B75","v":"U65"},{"$f":"iUI!D75","v":0},{"$f":"iUI!E75","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I76","v":0}]
[{"$f":"iUI!B76","v":"U66"},{"$f":"iUI!D76","v":0},{"$f":"iUI!E76","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I77","v":0}]
[{"$f":"iUI!B77","v":"U67"},{"$f":"iUI!D77","v":0},{"$f":"iUI!E77","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I78","v":0}]
[{"$f":"iUI!B78","v":"U68"},{"$f":"iUI!D78","v":0},{"$f":"iUI!E78","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I79","v":0}]
[{"$f":"iUI!B79","v":"U69"},{"$f":"iUI!D79","v":0},{"$f":"iUI!E79","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I80","v":0}]
[{"$f":"iUI!B80","v":"U70"},{"$f":"iUI!D80","v":0},{"$f":"iUI!E80","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I81","v":0}]
[{"$f":"iUI!B81","v":"U71"},{"$f":"iUI!D81","v":0},{"$f":"iUI!E81","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I82","v":0}]
[{"$f":"iUI!B82","v":"U72"},{"$f":"iUI!D82","v":0},{"$f":"iUI!E82","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I83","v":0}]
[{"$f":"iUI!B83","v":"U73"},{"$f":"iUI!D83","v":0},{"$f":"iUI!E83","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I84","v":0}]
[{"$f":"iUI!B84","v":"U74"},{"$f":"iUI!D84","v":0},{"$f":"iUI!E84","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I85","v":0}]
[{"$f":"iUI!B85","v":"U75"},{"$f":"iUI!D85","v":0},{"$f":"iUI!E85","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I86","v":0}]
[{"$f":"iUI!B86","v":"U76"},{"$f":"iUI!D86","v":0},{"$f":"iUI!E86","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I87","v":0}]
[{"$f":"iUI!B87","v":"U77"},{"$f":"iUI!D87","v":0},{"$f":"iUI!E87","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I88","v":0}]
[{"$f":"iUI!B88","v":"U78"},{"$f":"iUI!D88","v":0},{"$f":"iUI!E88","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I89","v":0}]
[{"$f":"iUI!B89","v":"U79"},{"$f":"iUI!D89","v":0},{"$f":"iUI!E89","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I90","v":0}]
[{"$f":"iUI!B90","v":"U80"},{"$f":"iUI!D90","v":0},{"$f":"iUI!E90","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I91","v":0}]
[{"$f":"iUI!B91","v":"U81"},{"$f":"iUI!D91","v":0},{"$f":"iUI!E91","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I92","v":0}]
[{"$f":"iUI!B92","v":"U82"},{"$f":"iUI!D92","v":0},{"$f":"iUI!E92","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I93","v":0}]
[{"$f":"iUI!B93","v":"U83"},{"$f":"iUI!D93","v":0},{"$f":"iUI!E93","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I94","v":0}]
[{"$f":"iUI!B94","v":"U84"},{"$f":"iUI!D94","v":0},{"$f":"iUI!E94","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I95","v":0}]
[{"$f":"iUI!B95","v":"U85"},{"$f":"iUI!D95","v":0},{"$f":"iUI!E95","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I96","v":0}]
[{"$f":"iUI!B96","v":"U86"},{"$f":"iUI!D96","v":0},{"$f":"iUI!E96","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I97","v":0}]
[{"$f":"iUI!B97","v":"U87"},{"$f":"iUI!D97","v":0},{"$f":"iUI!E97","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I98","v":0}]
[{"$f":"iUI!B98","v":"U88"},{"$f":"iUI!D98","v":0},{"$f":"iUI!E98","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I99","v":0}]
[{"$f":"iUI!B99","v":"U89"},{"$f":"iUI!D99","v":0},{"$f":"iUI!E99","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I100","v":0}]
[{"$f":"iUI!B100","v":"U90"},{"$f":"iUI!D100","v":0},{"$f":"iUI!E100","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I101","v":0}]
[{"$f":"iUI!B101","v":"U91"},{"$f":"iUI!D101","v":0},{"$f":"iUI!E101","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I102","v":0}]
[{"$f":"iUI!B102","v":"U92"},{"$f":"iUI!D102","v":0},{"$f":"iUI!E102","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I103","v":0}]
[{"$f":"iUI!B103","v":"U93"},{"$f":"iUI!D103","v":0},{"$f":"iUI!E103","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I104","v":0}]
[{"$f":"iUI!B104","v":"U94"},{"$f":"iUI!D104","v":0},{"$f":"iUI!E104","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I105","v":0}]
[{"$f":"iUI!B106","v":"U96"},{"$f":"iUI!D106","v":0},{"$f":"iUI!E106","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I106","v":0}]
[{"$f":"iUI!B107","v":"U97"},{"$f":"iUI!D107","v":0},{"$f":"iUI!E107","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I107","v":0}]
[{"$f":"iUI!B108","v":"U98"},{"$f":"iUI!D108","v":0},{"$f":"iUI!E108","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I108","v":0}]
[{"$f":"iUI!B109","v":"U99"},{"$f":"iUI!D109","v":0},{"$f":"iUI!E109","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I109","v":0}]
[null,null,"TOTALE",{"$f":"SUM(D11:D109)","v":4090},3080,2979.9999999999995,3180,760.00000000000023,710,0,0,0,0,0,0,8550]
[null,null,"controllo sulle spese preventivate",{"$f":"SUM(D110:M110)","v":14800},null,null,null,null,null,null,null,null,null,{"$f":"N110","v":0},{"$f":"O110+P110","v":8550}]

{"sheet":"cRPCO","index":30,"n_rows":111,"n_cols":19,"rows_kept":111,"cut":false,"hidden":true,"merged":[[7,18,9,18],[7,1,9,1],[7,2,9,2],[7,0,9,0],[7,15,9,15],[7,16,9,16],[7,17,9,17]]}
[]
[]
[]
[]
[]
["Condominio \"PROTOTIPO\""]
["RIPARTO fra i SOGGETTI delle SPESE preventivate per l'esercizio 2022"]
["n. condòm.","CODICE CONDÒMINO","Unità Immobiliari\ndi proprietà",null,"SPESE","SPESE","SPESE","SPESE","SPESE","SPESE","SPESE","SPESE","SPESE","SPESE","SPESE","TOTALE\nSPESE\na carico\nCondòmino","Quota\na carico\nProprietario","Quota\na carico\nInquilino","Importo\nRate\nTrimestrali\nCondòmino"]
[null,null,null,"CONDÒMINO","Tabella A","Tabella B","Tabella C","Tabella D","Tabella E","Tabella F","Tabella G","Tabella H","Tabella I","Tabella J","PERSONALI"]
[null,null,null,null,"GENERALE"," Scala A-38","Scala B-30","Scala C-22","PORTICO","TUNNEL"]
[{"$f":"iCONDOMINI!A11","v":1},{"$f":"iCONDOMINI!B11","v":"C01"},"U16+U43",{"$f":"iCONDOMINI!C11","v":"Condomino01"},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B11)","v":171.73000000000002},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B11)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B11)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B11)","v":553.32000000000005},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B11)","v":21.11},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B11)","v":17.75},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B11)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B11)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B11)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B11)","v":0},{"$f":"iPUS!D96","v":0},{"$f":"SUM(E11:O11)","v":763.91000000000008},{"$f":"P11-R11","v":763.91000000000008},{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B11)","v":0},{"$f":"P11/4","v":190.97750000000002}]
[{"$f":"iCONDOMINI!A12","v":2},{"$f":"iCONDOMINI!B12","v":"C02"},"U10+U37",{"$f":"iCONDOMINI!C12","v":"Condomino02"},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B12)","v":130.69},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B12)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B12)","v":429.12},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B12)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B12)","v":21.11},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B12)","v":17.75},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B12)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B12)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B12)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B12)","v":0},{"$f":"iPUS!D97","v":0},{"$f":"SUM(E12:O12)","v":598.66999999999996},{"$f":"P12-R12","v":598.66999999999996},{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B12)","v":0},{"$f":"P12/4","v":149.66749999999999}]
[{"$f":"iCONDOMINI!A13","v":3},{"$f":"iCONDOMINI!B13","v":"C03"},"U21+U22",{"$f":"iCONDOMINI!C13","v":"Condomino03"},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B13)","v":27.1},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B13)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B13)","v":92.38},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B13)","v":124.02},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B13)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B13)","v":105.79},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B13)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B13)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B13)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B13)","v":0},{"$f":"iPUS!D98","v":0},349.29,349.29,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B13)","v":0},87.322500000000005]
[{"$f":"iCONDOMINI!A14","v":4},{"$f":"iCONDOMINI!B14","v":"C04"},"U19+U20+U26",{"$f":"iCONDOMINI!C14","v":"Condomino04 S.r.l."},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B14)","v":230.21},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B14)","v":92.4},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B14)","v":95.36},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B14)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B14)","v":76},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B14)","v":127.09},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B14)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B14)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B14)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B14)","v":0},{"$f":"iPUS!D99","v":0},621.06000000000006,621.06000000000006,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B14)","v":0},155.26500000000001]
[{"$f":"iCONDOMINI!A15","v":5},{"$f":"iCONDOMINI!B15","v":"C05"},"U03+U29",{"$f":"iCONDOMINI!C15","v":"Condomino05"},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B15)","v":183.36},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B15)","v":409.64},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B15)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B15)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B15)","v":21.11},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B15)","v":17.75},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B15)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B15)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B15)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B15)","v":0},{"$f":"iPUS!D100","v":0},631.86,631.86,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B15)","v":0},157.965]
[{"$f":"iCONDOMINI!A16","v":6},{"$f":"iCONDOMINI!B16","v":"C06"},"U14+U40",{"$f":"iCONDOMINI!C16","v":"Condomino06"},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B16)","v":156.10000000000002},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B16)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B16)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B16)","v":429.29999999999995},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B16)","v":21.11},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B16)","v":17.75},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B16)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B16)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B16)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B16)","v":0},{"$f":"iPUS!D101","v":0},624.26,624.26,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B16)","v":0},156.065]
[{"$f":"iCONDOMINI!A17","v":7},{"$f":"iCONDOMINI!B17","v":"C07"},"U15+U41",{"$f":"iCONDOMINI!C17","v":"Condomino07"},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B17)","v":185.97},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B17)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B17)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B17)","v":473.82000000000005},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B17)","v":21.11},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B17)","v":17.75},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B17)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B17)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B17)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B17)","v":0},{"$f":"iPUS!D102","v":0},698.65000000000009,698.65000000000009,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B17)","v":0},174.66250000000002]
[{"$f":"iCONDOMINI!A18","v":8},{"$f":"iCONDOMINI!B18","v":"C08"},"U45",{"$f":"iCONDOMINI!C18","v":"Eredi Condomino08"},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B18)","v":68.92},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B18)","v":80.08},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B18)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B18)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B18)","v":21.11},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B18)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B18)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B18)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B18)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B18)","v":0},{"$f":"iPUS!D103","v":0},170.11,170.11,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B18)","v":0},42.527500000000003]
[{"$f":"iCONDOMINI!A19","v":9},{"$f":"iCONDOMINI!B19","v":"C09"},"U09+U18+U24",{"$f":"iCONDOMINI!C19","v":"Condomino09 S.r.l."},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B19)","v":211.35},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B19)","v":92.4},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B19)","v":83.44},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B19)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B19)","v":76.02},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B19)","v":78.099999999999994},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B19)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B19)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B19)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B19)","v":0},{"$f":"iPUS!D104","v":0},541.30999999999995,541.30999999999995,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B19)","v":0},135.32749999999999]
[{"$f":"iCONDOMINI!A20","v":10},{"$f":"iCONDOMINI!B20","v":"C10"},"U17+U44",{"$f":"iCONDOMINI!C20","v":"Condomino10"},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B20)","v":357.66},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B20)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B20)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B20)","v":941.28},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B20)","v":21.11},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B20)","v":72.42},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B20)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B20)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B20)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B20)","v":0},{"$f":"iPUS!D105","v":0},1392.47,1392.47,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B20)","v":0},348.11750000000001]
[{"$f":"iCONDOMINI!A21","v":11},{"$f":"iCONDOMINI!B21","v":"C11"},"U05+U31",{"$f":"iCONDOMINI!C21","v":"Condomino11"},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B21)","v":154.29999999999998},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B21)","v":446.59999999999997},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B21)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B21)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B21)","v":21.11},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B21)","v":17.75},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B21)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B21)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B21)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B21)","v":0},{"$f":"iPUS!D106","v":0},639.76,639.76,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B21)","v":0},159.94]
[{"$f":"iCONDOMINI!A22","v":12},{"$f":"iCONDOMINI!B22","v":"C12"},"U07+U39+U46",{"$f":"iCONDOMINI!C22","v":"Condomino12"},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B22)","v":177.01},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B22)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B22)","v":563.22},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B22)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B22)","v":21.11},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B22)","v":17.75},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B22)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B22)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B22)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B22)","v":0},{"$f":"iPUS!D107","v":0},779.09,779.09,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B22)","v":0},194.77250000000001]
[{"$f":"iCONDOMINI!A23","v":13},{"$f":"iCONDOMINI!B23","v":"C13"},"U06+U25+U30",{"$f":"iCONDOMINI!C23","v":"Condomino13"},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B23)","v":262.51},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B23)","v":388.08},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B23)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B23)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B23)","v":97.11},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B23)","v":17.75},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B23)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B23)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B23)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B23)","v":0},{"$f":"iPUS!D108","v":0},765.44999999999993,765.44999999999993,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B23)","v":0},191.36249999999998]
[{"$f":"iCONDOMINI!A24","v":14},{"$f":"iCONDOMINI!B24","v":"C14"},"U36",{"$f":"iCONDOMINI!C24","v":"Condomino14"},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B24)","v":122.18},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B24)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B24)","v":342.7},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B24)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B24)","v":21.11},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B24)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B24)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B24)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B24)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B24)","v":0},{"$f":"iPUS!D109","v":0},485.99,485.99,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B24)","v":0},121.4975]
[{"$f":"iCONDOMINI!A25","v":15},{"$f":"iCONDOMINI!B25","v":"C15"},"U23+U28",{"$f":"iCONDOMINI!C25","v":"Condomino15"},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B25)","v":242.85999999999999},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B25)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B25)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B25)","v":127.2},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B25)","v":76},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B25)","v":60.35},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B25)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B25)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B25)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B25)","v":0},{"$f":"iPUS!D110","v":0},506.41,506.41,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B25)","v":0},126.60250000000001]
[{"$f":"iCONDOMINI!A26","v":16},{"$f":"iCONDOMINI!B26","v":"C16"},"U12+U38",{"$f":"iCONDOMINI!C26","v":"Condomino16"},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B26)","v":168.82999999999998},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B26)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B26)","v":581.1},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B26)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B26)","v":21.11},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B26)","v":17.75},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B26)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B26)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B26)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B26)","v":0},{"$f":"iPUS!D111","v":0},788.79000000000008,788.79000000000008,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B26)","v":0},197.19750000000002]
[{"$f":"iCONDOMINI!A27","v":17},{"$f":"iCONDOMINI!B27","v":"C17"},"U13+U42",{"$f":"iCONDOMINI!C27","v":"Condomino17"},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B27)","v":157.30000000000001},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B27)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B27)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B27)","v":531.05999999999995},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B27)","v":21.11},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B27)","v":17.75},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B27)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B27)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B27)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B27)","v":0},{"$f":"iPUS!D112","v":0},727.21999999999991,727.21999999999991,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B27)","v":0},181.80499999999998]
[{"$f":"iCONDOMINI!A28","v":18},{"$f":"iCONDOMINI!B28","v":"C18"},"U08+U35",{"$f":"iCONDOMINI!C28","v":"Condomino18"},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B28)","v":136.63},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B28)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B28)","v":369.52},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B28)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B28)","v":21.11},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B28)","v":17.75},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B28)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B28)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B28)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B28)","v":0},{"$f":"iPUS!D113","v":0},545.01,545.01,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B28)","v":0},136.2525]
[{"$f":"iCONDOMINI!A29","v":19},{"$f":"iCONDOMINI!B29","v":"C19"},"U01+U32",{"$f":"iCONDOMINI!C29","v":"Condomino19"},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B29)","v":206.66},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B29)","v":606.76},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B29)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B29)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B29)","v":21.11},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B29)","v":17.75},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B29)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B29)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B29)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B29)","v":0},{"$f":"iPUS!D114","v":0},852.28,-7697.72,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B29)","v":8550},213.07]
[{"$f":"iCONDOMINI!A30","v":20},{"$f":"iCONDOMINI!B30","v":"C20"},"U04",{"$f":"iCONDOMINI!C30","v":"Condomino20"},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B30)","v":177.96},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B30)","v":480.48},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B30)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B30)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B30)","v":21.11},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B30)","v":17.75},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B30)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B30)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B30)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B30)","v":0},{"$f":"iPUS!D115","v":0},697.30000000000007,697.30000000000007,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B30)","v":0},174.32500000000002]
[{"$f":"iCONDOMINI!A31","v":21},{"$f":"iCONDOMINI!B31","v":"C21"},"U11+U34",{"$f":"iCONDOMINI!C31","v":"Condomino21"},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B31)","v":167.91000000000003},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B31)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B31)","v":423.16},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B31)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B31)","v":21.11},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B31)","v":17.75},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B31)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B31)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B31)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B31)","v":0},{"$f":"iPUS!D116","v":0},629.93000000000006,629.93000000000006,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B31)","v":0},157.48250000000002]
[{"$f":"iCONDOMINI!A32","v":22},{"$f":"iCONDOMINI!B32","v":"C22"},"U02+U33",{"$f":"iCONDOMINI!C32","v":"Condomino22"},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B32)","v":130.41},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B32)","v":483.56},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B32)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B32)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B32)","v":21.11},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B32)","v":17.75},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B32)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B32)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B32)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B32)","v":0},{"$f":"iPUS!D117","v":0},652.83000000000004,652.83000000000004,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B32)","v":0},163.20750000000001]
[{"$f":"iCONDOMINI!A33","v":23},{"$f":"iCONDOMINI!B33","v":"C23"},"U27",{"$f":"iCONDOMINI!C33","v":"Condomino23"},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B33)","v":262.35000000000002},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B33)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B33)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B33)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B33)","v":76},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B33)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B33)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B33)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B33)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B33)","v":0},{"$f":"iPUS!D118","v":0},338.35,338.35,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B33)","v":0},84.587500000000006]
[{"$f":"iCONDOMINI!A34","v":24},{"$f":"iCONDOMINI!B34","v":"C24"},null,{"$f":"iCONDOMINI!C34","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B34)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B34)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B34)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B34)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B34)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B34)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B34)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B34)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B34)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B34)","v":0},{"$f":"iPUS!D119","v":0},0,0,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B34)","v":0},0]
[{"$f":"iCONDOMINI!A35","v":25},{"$f":"iCONDOMINI!B35","v":"C25"},null,{"$f":"iCONDOMINI!C35","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B35)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B35)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B35)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B35)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B35)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B35)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B35)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B35)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B35)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B35)","v":0},{"$f":"iPUS!D120","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B35)","v":0}]
[{"$f":"iCONDOMINI!A36","v":26},{"$f":"iCONDOMINI!B36","v":"C26"},null,{"$f":"iCONDOMINI!C36","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B36)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B36)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B36)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B36)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B36)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B36)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B36)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B36)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B36)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B36)","v":0},{"$f":"iPUS!D121","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B36)","v":0}]
[{"$f":"iCONDOMINI!A37","v":27},{"$f":"iCONDOMINI!B37","v":"C27"},null,{"$f":"iCONDOMINI!C37","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B37)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B37)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B37)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B37)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B37)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B37)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B37)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B37)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B37)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B37)","v":0},{"$f":"iPUS!D122","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B37)","v":0}]
[{"$f":"iCONDOMINI!A38","v":28},{"$f":"iCONDOMINI!B38","v":"C28"},null,{"$f":"iCONDOMINI!C38","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B38)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B38)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B38)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B38)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B38)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B38)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B38)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B38)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B38)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B38)","v":0},{"$f":"iPUS!D123","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B38)","v":0}]
[{"$f":"iCONDOMINI!A39","v":29},{"$f":"iCONDOMINI!B39","v":"C29"},null,{"$f":"iCONDOMINI!C39","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B39)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B39)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B39)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B39)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B39)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B39)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B39)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B39)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B39)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B39)","v":0},{"$f":"iPUS!D124","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B39)","v":0}]
[{"$f":"iCONDOMINI!A40","v":30},{"$f":"iCONDOMINI!B40","v":"C30"},null,{"$f":"iCONDOMINI!C40","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B40)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B40)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B40)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B40)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B40)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B40)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B40)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B40)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B40)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B40)","v":0},{"$f":"iPUS!D125","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B40)","v":0}]
[{"$f":"iCONDOMINI!A41","v":31},{"$f":"iCONDOMINI!B41","v":"C31"},null,{"$f":"iCONDOMINI!C41","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B41)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B41)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B41)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B41)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B41)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B41)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B41)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B41)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B41)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B41)","v":0},{"$f":"iPUS!D126","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B41)","v":0}]
[{"$f":"iCONDOMINI!A42","v":32},{"$f":"iCONDOMINI!B42","v":"C32"},null,{"$f":"iCONDOMINI!C42","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B42)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B42)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B42)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B42)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B42)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B42)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B42)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B42)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B42)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B42)","v":0},{"$f":"iPUS!D127","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B42)","v":0}]
[{"$f":"iCONDOMINI!A43","v":33},{"$f":"iCONDOMINI!B43","v":"C33"},null,{"$f":"iCONDOMINI!C43","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B43)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B43)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B43)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B43)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B43)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B43)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B43)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B43)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B43)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B43)","v":0},{"$f":"iPUS!D128","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B43)","v":0}]
[{"$f":"iCONDOMINI!A44","v":34},{"$f":"iCONDOMINI!B44","v":"C34"},null,{"$f":"iCONDOMINI!C44","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B44)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B44)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B44)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B44)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B44)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B44)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B44)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B44)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B44)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B44)","v":0},{"$f":"iPUS!D129","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B44)","v":0}]
[{"$f":"iCONDOMINI!A45","v":35},{"$f":"iCONDOMINI!B45","v":"C35"},null,{"$f":"iCONDOMINI!C45","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B45)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B45)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B45)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B45)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B45)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B45)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B45)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B45)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B45)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B45)","v":0},{"$f":"iPUS!D130","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B45)","v":0}]
[{"$f":"iCONDOMINI!A46","v":36},{"$f":"iCONDOMINI!B46","v":"C36"},null,{"$f":"iCONDOMINI!C46","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B46)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B46)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B46)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B46)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B46)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B46)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B46)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B46)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B46)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B46)","v":0},{"$f":"iPUS!D131","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B46)","v":0}]
[{"$f":"iCONDOMINI!A47","v":37},{"$f":"iCONDOMINI!B47","v":"C37"},null,{"$f":"iCONDOMINI!C47","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B47)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B47)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B47)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B47)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B47)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B47)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B47)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B47)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B47)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B47)","v":0},{"$f":"iPUS!D132","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B47)","v":0}]
[{"$f":"iCONDOMINI!A48","v":38},{"$f":"iCONDOMINI!B48","v":"C38"},null,{"$f":"iCONDOMINI!C48","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B48)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B48)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B48)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B48)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B48)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B48)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B48)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B48)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B48)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B48)","v":0},{"$f":"iPUS!D133","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B48)","v":0}]
[{"$f":"iCONDOMINI!A49","v":39},{"$f":"iCONDOMINI!B49","v":"C39"},null,{"$f":"iCONDOMINI!C49","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B49)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B49)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B49)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B49)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B49)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B49)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B49)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B49)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B49)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B49)","v":0},{"$f":"iPUS!D134","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B49)","v":0}]
[{"$f":"iCONDOMINI!A50","v":40},{"$f":"iCONDOMINI!B50","v":"C40"},null,{"$f":"iCONDOMINI!C50","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B50)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B50)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B50)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B50)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B50)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B50)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B50)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B50)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B50)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B50)","v":0},{"$f":"iPUS!D135","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B50)","v":0}]
[{"$f":"iCONDOMINI!A51","v":41},{"$f":"iCONDOMINI!B51","v":"C41"},null,{"$f":"iCONDOMINI!C51","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B51)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B51)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B51)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B51)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B51)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B51)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B51)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B51)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B51)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B51)","v":0},{"$f":"iPUS!D136","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B51)","v":0}]
[{"$f":"iCONDOMINI!A52","v":42},{"$f":"iCONDOMINI!B52","v":"C42"},null,{"$f":"iCONDOMINI!C52","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B52)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B52)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B52)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B52)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B52)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B52)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B52)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B52)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B52)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B52)","v":0},{"$f":"iPUS!D137","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B52)","v":0}]
[{"$f":"iCONDOMINI!A53","v":43},{"$f":"iCONDOMINI!B53","v":"C43"},null,{"$f":"iCONDOMINI!C53","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B53)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B53)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B53)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B53)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B53)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B53)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B53)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B53)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B53)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B53)","v":0},{"$f":"iPUS!D138","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B53)","v":0}]
[{"$f":"iCONDOMINI!A54","v":44},{"$f":"iCONDOMINI!B54","v":"C44"},null,{"$f":"iCONDOMINI!C54","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B54)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B54)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B54)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B54)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B54)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B54)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B54)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B54)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B54)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B54)","v":0},{"$f":"iPUS!D139","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B54)","v":0}]
[{"$f":"iCONDOMINI!A55","v":45},{"$f":"iCONDOMINI!B55","v":"C45"},null,{"$f":"iCONDOMINI!C55","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B55)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B55)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B55)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B55)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B55)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B55)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B55)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B55)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B55)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B55)","v":0},{"$f":"iPUS!D140","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B55)","v":0}]
[{"$f":"iCONDOMINI!A56","v":46},{"$f":"iCONDOMINI!B56","v":"C46"},null,{"$f":"iCONDOMINI!C56","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B56)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B56)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B56)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B56)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B56)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B56)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B56)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B56)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B56)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B56)","v":0},{"$f":"iPUS!D141","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B56)","v":0}]
[{"$f":"iCONDOMINI!A57","v":47},{"$f":"iCONDOMINI!B57","v":"C47"},null,{"$f":"iCONDOMINI!C57","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B57)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B57)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B57)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B57)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B57)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B57)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B57)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B57)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B57)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B57)","v":0},{"$f":"iPUS!D142","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B57)","v":0}]
[{"$f":"iCONDOMINI!A58","v":48},{"$f":"iCONDOMINI!B58","v":"C48"},null,{"$f":"iCONDOMINI!C58","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B58)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B58)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B58)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B58)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B58)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B58)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B58)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B58)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B58)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B58)","v":0},{"$f":"iPUS!D143","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B58)","v":0}]
[{"$f":"iCONDOMINI!A59","v":49},{"$f":"iCONDOMINI!B59","v":"C49"},null,{"$f":"iCONDOMINI!C59","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B59)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B59)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B59)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B59)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B59)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B59)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B59)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B59)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B59)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B59)","v":0},{"$f":"iPUS!D144","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B59)","v":0}]
[{"$f":"iCONDOMINI!A60","v":50},{"$f":"iCONDOMINI!B60","v":"C50"},null,{"$f":"iCONDOMINI!C60","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B60)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B60)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B60)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B60)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B60)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B60)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B60)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B60)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B60)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B60)","v":0},{"$f":"iPUS!D145","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B60)","v":0}]
[{"$f":"iCONDOMINI!A61","v":51},{"$f":"iCONDOMINI!B61","v":"C51"},null,{"$f":"iCONDOMINI!C61","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B61)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B61)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B61)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B61)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B61)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B61)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B61)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B61)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B61)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B61)","v":0},{"$f":"iPUS!D146","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B61)","v":0}]
[{"$f":"iCONDOMINI!A62","v":52},{"$f":"iCONDOMINI!B62","v":"C52"},null,{"$f":"iCONDOMINI!C62","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B62)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B62)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B62)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B62)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B62)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B62)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B62)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B62)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B62)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B62)","v":0},{"$f":"iPUS!D147","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B62)","v":0}]
[{"$f":"iCONDOMINI!A63","v":53},{"$f":"iCONDOMINI!B63","v":"C53"},null,{"$f":"iCONDOMINI!C63","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B63)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B63)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B63)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B63)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B63)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B63)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B63)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B63)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B63)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B63)","v":0},{"$f":"iPUS!D148","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B63)","v":0}]
[{"$f":"iCONDOMINI!A64","v":54},{"$f":"iCONDOMINI!B64","v":"C54"},null,{"$f":"iCONDOMINI!C64","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B64)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B64)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B64)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B64)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B64)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B64)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B64)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B64)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B64)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B64)","v":0},{"$f":"iPUS!D149","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B64)","v":0}]
[{"$f":"iCONDOMINI!A65","v":55},{"$f":"iCONDOMINI!B65","v":"C55"},null,{"$f":"iCONDOMINI!C65","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B65)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B65)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B65)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B65)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B65)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B65)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B65)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B65)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B65)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B65)","v":0},{"$f":"iPUS!D150","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B65)","v":0}]
[{"$f":"iCONDOMINI!A66","v":56},{"$f":"iCONDOMINI!B66","v":"C56"},null,{"$f":"iCONDOMINI!C66","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B66)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B66)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B66)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B66)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B66)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B66)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B66)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B66)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B66)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B66)","v":0},{"$f":"iPUS!D151","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B66)","v":0}]
[{"$f":"iCONDOMINI!A67","v":57},{"$f":"iCONDOMINI!B67","v":"C57"},null,{"$f":"iCONDOMINI!C67","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B67)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B67)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B67)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B67)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B67)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B67)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B67)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B67)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B67)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B67)","v":0},{"$f":"iPUS!D152","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B67)","v":0}]
[{"$f":"iCONDOMINI!A68","v":58},{"$f":"iCONDOMINI!B68","v":"C58"},null,{"$f":"iCONDOMINI!C68","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B68)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B68)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B68)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B68)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B68)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B68)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B68)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B68)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B68)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B68)","v":0},{"$f":"iPUS!D153","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B68)","v":0}]
[{"$f":"iCONDOMINI!A69","v":59},{"$f":"iCONDOMINI!B69","v":"C59"},null,{"$f":"iCONDOMINI!C69","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B69)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B69)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B69)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B69)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B69)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B69)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B69)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B69)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B69)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B69)","v":0},{"$f":"iPUS!D154","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B69)","v":0}]
[{"$f":"iCONDOMINI!A70","v":60},{"$f":"iCONDOMINI!B70","v":"C60"},null,{"$f":"iCONDOMINI!C70","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B70)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B70)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B70)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B70)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B70)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B70)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B70)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B70)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B70)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B70)","v":0},{"$f":"iPUS!D155","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B70)","v":0}]
[{"$f":"iCONDOMINI!A71","v":61},{"$f":"iCONDOMINI!B71","v":"C61"},null,{"$f":"iCONDOMINI!C71","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B71)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B71)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B71)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B71)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B71)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B71)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B71)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B71)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B71)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B71)","v":0},{"$f":"iPUS!D156","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B71)","v":0}]
[{"$f":"iCONDOMINI!A72","v":62},{"$f":"iCONDOMINI!B72","v":"C62"},null,{"$f":"iCONDOMINI!C72","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B72)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B72)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B72)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B72)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B72)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B72)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B72)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B72)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B72)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B72)","v":0},{"$f":"iPUS!D157","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B72)","v":0}]
[{"$f":"iCONDOMINI!A73","v":63},{"$f":"iCONDOMINI!B73","v":"C63"},null,{"$f":"iCONDOMINI!C73","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B73)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B73)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B73)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B73)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B73)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B73)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B73)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B73)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B73)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B73)","v":0},{"$f":"iPUS!D158","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B73)","v":0}]
[{"$f":"iCONDOMINI!A74","v":64},{"$f":"iCONDOMINI!B74","v":"C64"},null,{"$f":"iCONDOMINI!C74","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B74)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B74)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B74)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B74)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B74)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B74)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B74)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B74)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B74)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B74)","v":0},{"$f":"iPUS!D159","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B74)","v":0}]
[{"$f":"iCONDOMINI!A75","v":65},{"$f":"iCONDOMINI!B75","v":"C65"},null,{"$f":"iCONDOMINI!C75","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B75)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B75)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B75)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B75)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B75)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B75)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B75)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B75)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B75)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B75)","v":0},{"$f":"iPUS!D160","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B75)","v":0}]
[{"$f":"iCONDOMINI!A76","v":66},{"$f":"iCONDOMINI!B76","v":"C66"},null,{"$f":"iCONDOMINI!C76","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B76)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B76)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B76)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B76)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B76)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B76)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B76)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B76)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B76)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B76)","v":0},{"$f":"iPUS!D161","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B76)","v":0}]
[{"$f":"iCONDOMINI!A77","v":67},{"$f":"iCONDOMINI!B77","v":"C67"},null,{"$f":"iCONDOMINI!C77","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B77)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B77)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B77)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B77)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B77)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B77)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B77)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B77)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B77)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B77)","v":0},{"$f":"iPUS!D162","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B77)","v":0}]
[{"$f":"iCONDOMINI!A78","v":68},{"$f":"iCONDOMINI!B78","v":"C68"},null,{"$f":"iCONDOMINI!C78","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B78)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B78)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B78)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B78)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B78)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B78)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B78)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B78)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B78)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B78)","v":0},{"$f":"iPUS!D163","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B78)","v":0}]
[{"$f":"iCONDOMINI!A79","v":69},{"$f":"iCONDOMINI!B79","v":"C69"},null,{"$f":"iCONDOMINI!C79","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B79)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B79)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B79)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B79)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B79)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B79)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B79)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B79)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B79)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B79)","v":0},{"$f":"iPUS!D164","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B79)","v":0}]
[{"$f":"iCONDOMINI!A80","v":70},{"$f":"iCONDOMINI!B80","v":"C70"},null,{"$f":"iCONDOMINI!C80","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B80)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B80)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B80)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B80)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B80)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B80)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B80)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B80)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B80)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B80)","v":0},{"$f":"iPUS!D165","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B80)","v":0}]
[{"$f":"iCONDOMINI!A81","v":71},{"$f":"iCONDOMINI!B81","v":"C71"},null,{"$f":"iCONDOMINI!C81","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B81)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B81)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B81)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B81)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B81)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B81)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B81)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B81)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B81)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B81)","v":0},{"$f":"iPUS!D166","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B81)","v":0}]
[{"$f":"iCONDOMINI!A82","v":72},{"$f":"iCONDOMINI!B82","v":"C72"},null,{"$f":"iCONDOMINI!C82","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B82)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B82)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B82)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B82)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B82)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B82)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B82)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B82)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B82)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B82)","v":0},{"$f":"iPUS!D167","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B82)","v":0}]
[{"$f":"iCONDOMINI!A83","v":73},{"$f":"iCONDOMINI!B83","v":"C73"},null,{"$f":"iCONDOMINI!C83","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B83)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B83)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B83)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B83)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B83)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B83)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B83)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B83)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B83)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B83)","v":0},{"$f":"iPUS!D168","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B83)","v":0}]
[{"$f":"iCONDOMINI!A84","v":74},{"$f":"iCONDOMINI!B84","v":"C74"},null,{"$f":"iCONDOMINI!C84","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B84)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B84)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B84)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B84)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B84)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B84)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B84)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B84)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B84)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B84)","v":0},{"$f":"iPUS!D169","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B84)","v":0}]
[{"$f":"iCONDOMINI!A85","v":75},{"$f":"iCONDOMINI!B85","v":"C75"},null,{"$f":"iCONDOMINI!C85","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B85)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B85)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B85)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B85)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B85)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B85)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B85)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B85)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B85)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B85)","v":0},{"$f":"iPUS!D170","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B85)","v":0}]
[{"$f":"iCONDOMINI!A86","v":76},{"$f":"iCONDOMINI!B86","v":"C76"},null,{"$f":"iCONDOMINI!C86","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B86)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B86)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B86)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B86)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B86)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B86)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B86)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B86)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B86)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B86)","v":0},{"$f":"iPUS!D171","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B86)","v":0}]
[{"$f":"iCONDOMINI!A87","v":77},{"$f":"iCONDOMINI!B87","v":"C77"},null,{"$f":"iCONDOMINI!C87","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B87)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B87)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B87)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B87)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B87)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B87)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B87)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B87)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B87)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B87)","v":0},{"$f":"iPUS!D172","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B87)","v":0}]
[{"$f":"iCONDOMINI!A88","v":78},{"$f":"iCONDOMINI!B88","v":"C78"},null,{"$f":"iCONDOMINI!C88","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B88)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B88)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B88)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B88)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B88)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B88)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B88)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B88)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B88)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B88)","v":0},{"$f":"iPUS!D173","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B88)","v":0}]
[{"$f":"iCONDOMINI!A89","v":79},{"$f":"iCONDOMINI!B89","v":"C79"},null,{"$f":"iCONDOMINI!C89","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B89)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B89)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B89)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B89)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B89)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B89)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B89)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B89)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B89)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B89)","v":0},{"$f":"iPUS!D174","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B89)","v":0}]
[{"$f":"iCONDOMINI!A90","v":80},{"$f":"iCONDOMINI!B90","v":"C80"},null,{"$f":"iCONDOMINI!C90","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B90)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B90)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B90)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B90)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B90)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B90)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B90)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B90)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B90)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B90)","v":0},{"$f":"iPUS!D175","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B90)","v":0}]
[{"$f":"iCONDOMINI!A91","v":81},{"$f":"iCONDOMINI!B91","v":"C81"},null,{"$f":"iCONDOMINI!C91","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B91)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B91)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B91)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B91)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B91)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B91)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B91)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B91)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B91)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B91)","v":0},{"$f":"iPUS!D176","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B91)","v":0}]
[{"$f":"iCONDOMINI!A92","v":82},{"$f":"iCONDOMINI!B92","v":"C82"},null,{"$f":"iCONDOMINI!C92","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B92)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B92)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B92)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B92)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B92)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B92)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B92)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B92)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B92)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B92)","v":0},{"$f":"iPUS!D177","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B92)","v":0}]
[{"$f":"iCONDOMINI!A93","v":83},{"$f":"iCONDOMINI!B93","v":"C83"},null,{"$f":"iCONDOMINI!C93","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B93)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B93)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B93)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B93)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B93)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B93)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B93)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B93)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B93)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B93)","v":0},{"$f":"iPUS!D178","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B93)","v":0}]
[{"$f":"iCONDOMINI!A94","v":84},{"$f":"iCONDOMINI!B94","v":"C84"},null,{"$f":"iCONDOMINI!C94","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B94)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B94)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B94)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B94)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B94)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B94)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B94)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B94)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B94)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B94)","v":0},{"$f":"iPUS!D179","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B94)","v":0}]
[{"$f":"iCONDOMINI!A95","v":85},{"$f":"iCONDOMINI!B95","v":"C85"},null,{"$f":"iCONDOMINI!C95","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B95)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B95)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B95)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B95)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B95)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B95)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B95)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B95)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B95)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B95)","v":0},{"$f":"iPUS!D180","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B95)","v":0}]
[{"$f":"iCONDOMINI!A96","v":86},{"$f":"iCONDOMINI!B96","v":"C86"},null,{"$f":"iCONDOMINI!C96","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B96)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B96)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B96)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B96)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B96)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B96)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B96)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B96)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B96)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B96)","v":0},{"$f":"iPUS!D181","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B96)","v":0}]
[{"$f":"iCONDOMINI!A97","v":87},{"$f":"iCONDOMINI!B97","v":"C87"},null,{"$f":"iCONDOMINI!C97","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B97)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B97)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B97)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B97)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B97)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B97)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B97)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B97)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B97)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B97)","v":0},{"$f":"iPUS!D182","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B97)","v":0}]
[{"$f":"iCONDOMINI!A98","v":88},{"$f":"iCONDOMINI!B98","v":"C88"},null,{"$f":"iCONDOMINI!C98","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B98)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B98)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B98)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B98)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B98)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B98)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B98)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B98)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B98)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B98)","v":0},{"$f":"iPUS!D183","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B98)","v":0}]
[{"$f":"iCONDOMINI!A99","v":89},{"$f":"iCONDOMINI!B99","v":"C89"},null,{"$f":"iCONDOMINI!C99","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B99)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B99)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B99)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B99)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B99)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B99)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B99)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B99)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B99)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B99)","v":0},{"$f":"iPUS!D184","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B99)","v":0}]
[{"$f":"iCONDOMINI!A100","v":90},{"$f":"iCONDOMINI!B100","v":"C90"},null,{"$f":"iCONDOMINI!C100","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B100)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B100)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B100)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B100)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B100)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B100)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B100)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B100)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B100)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B100)","v":0},{"$f":"iPUS!D185","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B100)","v":0}]
[{"$f":"iCONDOMINI!A101","v":91},{"$f":"iCONDOMINI!B101","v":"C91"},null,{"$f":"iCONDOMINI!C101","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B101)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B101)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B101)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B101)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B101)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B101)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B101)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B101)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B101)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B101)","v":0},{"$f":"iPUS!D186","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B101)","v":0}]
[{"$f":"iCONDOMINI!A102","v":92},{"$f":"iCONDOMINI!B102","v":"C92"},null,{"$f":"iCONDOMINI!C102","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B102)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B102)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B102)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B102)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B102)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B102)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B102)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B102)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B102)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B102)","v":0},{"$f":"iPUS!D187","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B102)","v":0}]
[{"$f":"iCONDOMINI!A103","v":93},{"$f":"iCONDOMINI!B103","v":"C93"},null,{"$f":"iCONDOMINI!C103","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B103)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B103)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B103)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B103)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B103)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B103)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B103)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B103)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B103)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B103)","v":0},{"$f":"iPUS!D188","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B103)","v":0}]
[{"$f":"iCONDOMINI!A104","v":94},{"$f":"iCONDOMINI!B104","v":"C94"},null,{"$f":"iCONDOMINI!C104","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B104)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B104)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B104)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B104)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B104)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B104)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B104)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B104)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B104)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B104)","v":0},{"$f":"iPUS!D189","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B104)","v":0}]
[{"$f":"iCONDOMINI!A105","v":95},{"$f":"iCONDOMINI!B105","v":"C95"},null,{"$f":"iCONDOMINI!C105","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B105)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B105)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B105)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B105)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B105)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B105)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B105)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B105)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B105)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B105)","v":0},{"$f":"iPUS!D190","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B105)","v":0}]
[{"$f":"iCONDOMINI!A106","v":96},{"$f":"iCONDOMINI!B106","v":"C96"},null,{"$f":"iCONDOMINI!C106","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B106)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B106)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B106)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B106)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B106)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B106)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B106)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B106)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B106)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B106)","v":0},{"$f":"iPUS!D191","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B106)","v":0}]
[{"$f":"iCONDOMINI!A107","v":97},{"$f":"iCONDOMINI!B107","v":"C97"},null,{"$f":"iCONDOMINI!C107","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B107)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B107)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B107)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B107)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B107)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B107)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B107)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B107)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B107)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B107)","v":0},{"$f":"iPUS!D192","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B107)","v":0}]
[{"$f":"iCONDOMINI!A108","v":98},{"$f":"iCONDOMINI!B108","v":"C98"},null,{"$f":"iCONDOMINI!C108","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B108)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B108)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B108)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B108)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B108)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B108)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B108)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B108)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B108)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B108)","v":0},{"$f":"iPUS!D193","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B108)","v":0}]
[{"$f":"iCONDOMINI!A109","v":99},{"$f":"iCONDOMINI!B109","v":"C99"},null,{"$f":"iCONDOMINI!C109","v":0},{"$f":"SUMIFS(cRPUI!$D$11:$D$109,cRPUI!$B$11:$B$109,B109)","v":0},{"$f":"SUMIFS(cRPUI!$E$11:$E$109,cRPUI!$B$11:$B$109,B109)","v":0},{"$f":"SUMIFS(cRPUI!$F$11:$F$109,cRPUI!$B$11:$B$109,B109)","v":0},{"$f":"SUMIFS(cRPUI!$G$11:$G$109,cRPUI!$B$11:$B$109,B109)","v":0},{"$f":"SUMIFS(cRPUI!$H$11:$H$109,cRPUI!$B$11:$B$109,B109)","v":0},{"$f":"SUMIFS(cRPUI!$I$11:$I$109,cRPUI!$B$11:$B$109,B109)","v":0},{"$f":"SUMIFS(cRPUI!$J$11:$J$109,cRPUI!$B$11:$B$109,B109)","v":0},{"$f":"SUMIFS(cRPUI!$K$11:$K$109,cRPUI!$B$11:$B$109,B109)","v":0},{"$f":"SUMIFS(cRPUI!$L$11:$L$109,cRPUI!$B$11:$B$109,B109)","v":0},{"$f":"SUMIFS(cRPUI!$M$11:$M$109,cRPUI!$B$11:$B$109,B109)","v":0},{"$f":"iPUS!D194","v":0},null,null,{"$f":"SUMIFS(cRPUI!$P$11:$P$109,cRPUI!$B$11:$B$109,B109)","v":0}]
[null,null,null,"TOTALE SPESE",{"$f":"SUM(E11:E109)","v":4089.9999999999995},{"$f":"SUM(F11:F109)","v":3080},2980,3179.9999999999995,760.00000000000011,710.00000000000011,0,0,0,0,0,14800.000000000002,6250.0000000000018,8550,3700.0000000000005]
[null,null,null,"controllo sulle spese preventivate",{"$f":"SUM(E110:O110)","v":14800},null,null,null,null,null,null,null,null,null,null,{"$f":"P110","v":14800.000000000002},{"$f":"SUM(Q110:R110)","v":14800.000000000002}]

{"sheet":"cRATE","index":31,"n_rows":111,"n_cols":14,"rows_kept":111,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
["Condominio \"PROTOTIPO\""]
["IMPORTI delle QUOTE dovute nell'esercizio 2022 - Rateazione e relative scadenze dei pagamenti"]
[" ","CONDOMINO","ARRETRATI\nESERCIZI\nANTECEDENTI\nIL","CONGUAGLIO\nA DEBITO\nESERCIZIO\nPRECEDENTE","CONGUAGLIO\nA CREDITO\nESERCIZIO\nPRECEDENTE","QUOTA ESERCIZIO\nDA\nPREVENTIVO","TOTALE\nDOVUTO","RATA TRIM.\nDA\nPREVENTIVO",{"$f":"\"ARRETRATI ESERCIZI ANTECEDENTI\" & CHAR(10) & \"il \" & C10","v":"ARRETRATI ESERCIZI ANTECEDENTI\nil 2021"},{"$f":"\"CONGUAGLIO ESERCIZIO \" &  CHAR(10)  &  D10","v":"CONGUAGLIO ESERCIZIO \n2021"},{"$f":"\"RATA 1\" & CHAR(10) &$F$10","v":"RATA 1\n2022"},{"$f":"\"RATA 2\" & CHAR(10) &$F$10","v":"RATA 2\n2022"},{"$f":"\"RATA 3\" & CHAR(10) &$F$10","v":"RATA 3\n2022"},{"$f":"\"RATA 4\" & CHAR(10) &$F$10","v":"RATA 4\n2022"}]
[null,"Esercizio/Scadenze",{"$f":"'iP1'!A37-1","v":2021},{"$f":"'iP1'!A37-1","v":2021},{"$f":"'iP1'!A37-1","v":2021},{"$f":"'iP1'!A37","v":2022},{"$f":"'iP1'!A37","v":2022},{"$f":"'iP1'!A37","v":2022},{"$f":"DATE('iP1'!A37,1,1)","v":"2022-01-01"},{"$f":"'iP1'!A42","v":"2022-06-30"},{"$f":"'iP1'!A43","v":"2022-01-10"},{"$f":"'iP1'!A44","v":"2022-04-10"},{"$f":"'iP1'!A45","v":"2022-07-10"},{"$f":"'iP1'!A46","v":"2022-10-10"}]
[{"$f":"iCONDOMINI!A11","v":1},{"$f":"iCONDOMINI!C11","v":"Condomino01"},{"$f":"SUM(cSPI!C30:F30)","v":0},{"$f":"cSPI!G30","v":0},{"$f":"cSPI!M30","v":178.06},{"$f":"cRPCO!P11","v":763.91000000000008},{"$f":"C11+D11-E11+F11","v":585.85000000000014},{"$f":"CEILING(F11/4,0.01)","v":190.98000000000002},{"$f":"C11","v":0},{"$f":"D11","v":0},{"$f":"IF(G11<0,0,IF(H11<G11,H11,G11))","v":190.98000000000002},{"$f":"IF(K11-E11/3>0,ROUND(K11-E11/3,2),0)","v":131.63},{"$f":"IF(K11-E11/3>0,ROUND(K11-E11/3,2),0)","v":131.63},{"$f":"IF(F11-E11-K11-L11-M11>0,F11-E11-K11-L11-M11,0)","v":131.61000000000013}]
[{"$f":"iCONDOMINI!A12","v":2},{"$f":"iCONDOMINI!C12","v":"Condomino02"},{"$f":"SUM(cSPI!C31:F31)","v":0},{"$f":"cSPI!G31","v":0},{"$f":"cSPI!M31","v":322.97000000000003},{"$f":"cRPCO!P12","v":598.66999999999996},{"$f":"C12+D12-E12+F12","v":275.69999999999993},149.67000000000002,{"$f":"C12","v":0},0,{"$f":"IF(G12<0,0,IF(H12<G12,H12,G12))","v":149.67000000000002},{"$f":"IF(K12-E12/3>0,ROUND(K12-E12/3,2),0)","v":42.01},{"$f":"IF(K12-E12/3>0,ROUND(K12-E12/3,2),0)","v":42.01},42.009999999999927]
[{"$f":"iCONDOMINI!A13","v":3},{"$f":"iCONDOMINI!C13","v":"Condomino03"},{"$f":"SUM(cSPI!C32:F32)","v":1087.3499999999999},{"$f":"cSPI!G32","v":169.05},{"$f":"cSPI!M32","v":0},{"$f":"cRPCO!P13","v":349.29},1605.6899999999998,87.33,1087.3499999999999,169.05,87.33,87.33,87.33,87.300000000000054]
[{"$f":"iCONDOMINI!A14","v":4},{"$f":"iCONDOMINI!C14","v":"Condomino04 S.r.l."},{"$f":"SUM(cSPI!C33:F33)","v":1002.34},{"$f":"cSPI!G33","v":229.27},{"$f":"cSPI!M33","v":0},{"$f":"cRPCO!P14","v":621.06000000000006},1852.67,155.27000000000001,1002.34,229.27,155.27000000000001,155.27000000000001,155.27000000000001,155.25000000000009]
[{"$f":"iCONDOMINI!A15","v":5},{"$f":"iCONDOMINI!C15","v":"Condomino05"},{"$f":"SUM(cSPI!C34:F34)","v":0},{"$f":"cSPI!G34","v":0},{"$f":"cSPI!M34","v":212.14},{"$f":"cRPCO!P15","v":631.86},419.72,157.97,0,0,157.97,87.26,87.26,87.23]
[{"$f":"iCONDOMINI!A16","v":6},{"$f":"iCONDOMINI!C16","v":"Condomino06"},{"$f":"SUM(cSPI!C35:F35)","v":3769.5000000000005},{"$f":"cSPI!G35","v":473.66},{"$f":"cSPI!M35","v":0},{"$f":"cRPCO!P16","v":624.26},4867.420000000001,156.07,3769.5000000000005,473.66,156.07,156.07,156.07,156.05000000000001]
[{"$f":"iCONDOMINI!A17","v":7},{"$f":"iCONDOMINI!C17","v":"Condomino07"},{"$f":"SUM(cSPI!C36:F36)","v":0},{"$f":"cSPI!G36","v":0},{"$f":"cSPI!M36","v":179.04},{"$f":"cRPCO!P17","v":698.65000000000009},519.61000000000013,174.67000000000002,0,0,174.67000000000002,114.99,114.99,114.96000000000011]
[{"$f":"iCONDOMINI!A18","v":8},{"$f":"iCONDOMINI!C18","v":"Eredi Condomino08"},{"$f":"SUM(cSPI!C37:F37)","v":0},{"$f":"cSPI!G37","v":0},{"$f":"cSPI!M37","v":18.8},{"$f":"cRPCO!P18","v":170.11},151.31,42.53,0,0,42.53,36.26,36.26,36.260000000000012]
[{"$f":"iCONDOMINI!A19","v":9},{"$f":"iCONDOMINI!C19","v":"Condomino09 S.r.l."},{"$f":"SUM(cSPI!C38:F38)","v":0},{"$f":"cSPI!G38","v":0},{"$f":"cSPI!M38","v":315.36},{"$f":"cRPCO!P19","v":541.30999999999995},225.94999999999993,135.33000000000001,0,0,135.33000000000001,30.21,30.21,30.199999999999918]
[{"$f":"iCONDOMINI!A20","v":10},{"$f":"iCONDOMINI!C20","v":"Condomino10"},{"$f":"SUM(cSPI!C39:F39)","v":2473.9399999999996},{"$f":"cSPI!G39","v":1013.3},{"$f":"cSPI!M39","v":0},{"$f":"cRPCO!P20","v":1392.47},4879.71,348.12,2473.9399999999996,1013.3,348.12,348.12,348.12,348.1099999999999]
[{"$f":"iCONDOMINI!A21","v":11},{"$f":"iCONDOMINI!C21","v":"Condomino11"},{"$f":"SUM(cSPI!C40:F40)","v":0},{"$f":"cSPI!G40","v":0},{"$f":"cSPI!M40","v":97.88},{"$f":"cRPCO!P21","v":639.76},541.88,159.94,0,0,159.94,127.31,127.31,127.32]
[{"$f":"iCONDOMINI!A22","v":12},{"$f":"iCONDOMINI!C22","v":"Condomino12"},{"$f":"SUM(cSPI!C41:F41)","v":0},{"$f":"cSPI!G41","v":0},{"$f":"cSPI!M41","v":591.44000000000005},{"$f":"cRPCO!P22","v":779.09},187.64999999999998,194.78,0,0,187.64999999999998,0,0,0]
[{"$f":"iCONDOMINI!A23","v":13},{"$f":"iCONDOMINI!C23","v":"Condomino13"},{"$f":"SUM(cSPI!C42:F42)","v":0},{"$f":"cSPI!G42","v":0},{"$f":"cSPI!M42","v":319.89},{"$f":"cRPCO!P23","v":765.44999999999993},445.55999999999995,191.37,0,0,191.37,84.74,84.74,84.709999999999937]
[{"$f":"iCONDOMINI!A24","v":14},{"$f":"iCONDOMINI!C24","v":"Condomino14"},{"$f":"SUM(cSPI!C43:F43)","v":0},{"$f":"cSPI!G43","v":0},{"$f":"cSPI!M43","v":290.2},{"$f":"cRPCO!P24","v":485.99},195.79000000000002,121.5,0,0,121.5,24.77,24.77,24.750000000000025]
[{"$f":"iCONDOMINI!A25","v":15},{"$f":"iCONDOMINI!C25","v":"Condomino15"},{"$f":"SUM(cSPI!C44:F44)","v":277.54000000000002},{"$f":"cSPI!G44","v":218.93},{"$f":"cSPI!M44","v":0},{"$f":"cRPCO!P25","v":506.41},1002.8800000000001,126.61,277.54000000000002,218.93,126.61,126.61,126.61,126.58]
[{"$f":"iCONDOMINI!A26","v":16},{"$f":"iCONDOMINI!C26","v":"Condomino16"},{"$f":"SUM(cSPI!C45:F45)","v":0},{"$f":"cSPI!G45","v":0},{"$f":"cSPI!M45","v":234.35},{"$f":"cRPCO!P26","v":788.79000000000008},554.44000000000005,197.20000000000002,0,0,197.20000000000002,119.08,119.08,119.08000000000003]
[{"$f":"iCONDOMINI!A27","v":17},{"$f":"iCONDOMINI!C27","v":"Condomino17"},{"$f":"SUM(cSPI!C46:F46)","v":0},{"$f":"cSPI!G46","v":13.1},{"$f":"cSPI!M46","v":0},{"$f":"cRPCO!P27","v":727.21999999999991},740.31999999999994,181.81,0,13.1,181.81,181.81,181.81,181.78999999999985]
[{"$f":"iCONDOMINI!A28","v":18},{"$f":"iCONDOMINI!C28","v":"Condomino18"},{"$f":"SUM(cSPI!C47:F47)","v":0},{"$f":"cSPI!G47","v":0},{"$f":"cSPI!M47","v":361.89},{"$f":"cRPCO!P28","v":545.01},183.12,136.26,0,0,136.26,15.63,15.63,15.60000000000001]
[{"$f":"iCONDOMINI!A29","v":19},{"$f":"iCONDOMINI!C29","v":"Condomino19"},{"$f":"SUM(cSPI!C48:F48)","v":0},{"$f":"cSPI!G48","v":0},{"$f":"cSPI!M48","v":259.27999999999997},{"$f":"cRPCO!P29","v":852.28},593,213.07,0,0,213.07,126.64,126.64,126.65000000000002]
[{"$f":"iCONDOMINI!A30","v":20},{"$f":"iCONDOMINI!C30","v":"Condomino20"},{"$f":"SUM(cSPI!C49:F49)","v":0},{"$f":"cSPI!G49","v":0},{"$f":"cSPI!M49","v":221.43},{"$f":"cRPCO!P30","v":697.30000000000007},475.87000000000006,174.33,0,0,174.33,100.52,100.52,100.5000000000001]
[{"$f":"iCONDOMINI!A31","v":21},{"$f":"iCONDOMINI!C31","v":"Condomino21"},{"$f":"SUM(cSPI!C50:F50)","v":0},{"$f":"cSPI!G50","v":0},{"$f":"cSPI!M50","v":203.21},{"$f":"cRPCO!P31","v":629.93000000000006},426.72,157.49,0,0,157.49,89.75,89.75,89.730000000000018]
[{"$f":"iCONDOMINI!A32","v":22},{"$f":"iCONDOMINI!C32","v":"Condomino22"},{"$f":"SUM(cSPI!C51:F51)","v":0},{"$f":"cSPI!G51","v":0},{"$f":"cSPI!M51","v":197.37},{"$f":"cRPCO!P32","v":652.83000000000004},455.46000000000004,163.21,0,0,163.21,97.42,97.42,97.409999999999982]
[{"$f":"iCONDOMINI!A33","v":23},{"$f":"iCONDOMINI!C33","v":"Condomino23"},{"$f":"SUM(cSPI!C52:F52)","v":0},{"$f":"cSPI!G52","v":130.56},{"$f":"cSPI!M52","v":0},{"$f":"cRPCO!P33","v":338.35},468.91,84.59,0,130.56,84.59,84.59,84.59,84.580000000000013]
[{"$f":"iCONDOMINI!A34","v":24},{"$f":"iCONDOMINI!C34","v":0},{"$f":"SUM(cSPI!C53:F53)","v":0},{"$f":"cSPI!G53","v":0},{"$f":"cSPI!M53","v":0},{"$f":"cRPCO!P34","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A35","v":25},{"$f":"iCONDOMINI!C35","v":0},{"$f":"SUM(cSPI!C54:F54)","v":0},{"$f":"cSPI!G54","v":0},{"$f":"cSPI!M54","v":0},{"$f":"cRPCO!P35","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A36","v":26},{"$f":"iCONDOMINI!C36","v":0},{"$f":"SUM(cSPI!C55:F55)","v":0},{"$f":"cSPI!G55","v":0},{"$f":"cSPI!M55","v":0},{"$f":"cRPCO!P36","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A37","v":27},{"$f":"iCONDOMINI!C37","v":0},{"$f":"SUM(cSPI!C56:F56)","v":0},{"$f":"cSPI!G56","v":0},{"$f":"cSPI!M56","v":0},{"$f":"cRPCO!P37","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A38","v":28},{"$f":"iCONDOMINI!C38","v":0},{"$f":"SUM(cSPI!C57:F57)","v":0},{"$f":"cSPI!G57","v":0},{"$f":"cSPI!M57","v":0},{"$f":"cRPCO!P38","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A39","v":29},{"$f":"iCONDOMINI!C39","v":0},{"$f":"SUM(cSPI!C58:F58)","v":0},{"$f":"cSPI!G58","v":0},{"$f":"cSPI!M58","v":0},{"$f":"cRPCO!P39","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A40","v":30},{"$f":"iCONDOMINI!C40","v":0},{"$f":"SUM(cSPI!C59:F59)","v":0},{"$f":"cSPI!G59","v":0},{"$f":"cSPI!M59","v":0},{"$f":"cRPCO!P40","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A41","v":31},{"$f":"iCONDOMINI!C41","v":0},{"$f":"SUM(cSPI!C60:F60)","v":0},{"$f":"cSPI!G60","v":0},{"$f":"cSPI!M60","v":0},{"$f":"cRPCO!P41","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A42","v":32},{"$f":"iCONDOMINI!C42","v":0},{"$f":"SUM(cSPI!C61:F61)","v":0},{"$f":"cSPI!G61","v":0},{"$f":"cSPI!M61","v":0},{"$f":"cRPCO!P42","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A43","v":33},{"$f":"iCONDOMINI!C43","v":0},{"$f":"SUM(cSPI!C62:F62)","v":0},{"$f":"cSPI!G62","v":0},{"$f":"cSPI!M62","v":0},{"$f":"cRPCO!P43","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A44","v":34},{"$f":"iCONDOMINI!C44","v":0},{"$f":"SUM(cSPI!C63:F63)","v":0},{"$f":"cSPI!G63","v":0},{"$f":"cSPI!M63","v":0},{"$f":"cRPCO!P44","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A45","v":35},{"$f":"iCONDOMINI!C45","v":0},{"$f":"SUM(cSPI!C64:F64)","v":0},{"$f":"cSPI!G64","v":0},{"$f":"cSPI!M64","v":0},{"$f":"cRPCO!P45","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A46","v":36},{"$f":"iCONDOMINI!C46","v":0},{"$f":"SUM(cSPI!C65:F65)","v":0},{"$f":"cSPI!G65","v":0},{"$f":"cSPI!M65","v":0},{"$f":"cRPCO!P46","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A47","v":37},{"$f":"iCONDOMINI!C47","v":0},{"$f":"SUM(cSPI!C66:F66)","v":0},{"$f":"cSPI!G66","v":0},{"$f":"cSPI!M66","v":0},{"$f":"cRPCO!P47","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A48","v":38},{"$f":"iCONDOMINI!C48","v":0},{"$f":"SUM(cSPI!C67:F67)","v":0},{"$f":"cSPI!G67","v":0},{"$f":"cSPI!M67","v":0},{"$f":"cRPCO!P48","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A49","v":39},{"$f":"iCONDOMINI!C49","v":0},{"$f":"SUM(cSPI!C68:F68)","v":0},{"$f":"cSPI!G68","v":0},{"$f":"cSPI!M68","v":0},{"$f":"cRPCO!P49","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A50","v":40},{"$f":"iCONDOMINI!C50","v":0},{"$f":"SUM(cSPI!C69:F69)","v":0},{"$f":"cSPI!G69","v":0},{"$f":"cSPI!M69","v":0},{"$f":"cRPCO!P50","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A51","v":41},{"$f":"iCONDOMINI!C51","v":0},{"$f":"SUM(cSPI!C70:F70)","v":0},{"$f":"cSPI!G70","v":0},{"$f":"cSPI!M70","v":0},{"$f":"cRPCO!P51","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A52","v":42},{"$f":"iCONDOMINI!C52","v":0},{"$f":"SUM(cSPI!C71:F71)","v":0},{"$f":"cSPI!G71","v":0},{"$f":"cSPI!M71","v":0},{"$f":"cRPCO!P52","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A53","v":43},{"$f":"iCONDOMINI!C53","v":0},{"$f":"SUM(cSPI!C72:F72)","v":0},{"$f":"cSPI!G72","v":0},{"$f":"cSPI!M72","v":0},{"$f":"cRPCO!P53","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A54","v":44},{"$f":"iCONDOMINI!C54","v":0},{"$f":"SUM(cSPI!C73:F73)","v":0},{"$f":"cSPI!G73","v":0},{"$f":"cSPI!M73","v":0},{"$f":"cRPCO!P54","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A55","v":45},{"$f":"iCONDOMINI!C55","v":0},{"$f":"SUM(cSPI!C74:F74)","v":0},{"$f":"cSPI!G74","v":0},{"$f":"cSPI!M74","v":0},{"$f":"cRPCO!P55","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A56","v":46},{"$f":"iCONDOMINI!C56","v":0},{"$f":"SUM(cSPI!C75:F75)","v":0},{"$f":"cSPI!G75","v":0},{"$f":"cSPI!M75","v":0},{"$f":"cRPCO!P56","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A57","v":47},{"$f":"iCONDOMINI!C57","v":0},{"$f":"SUM(cSPI!C76:F76)","v":0},{"$f":"cSPI!G76","v":0},{"$f":"cSPI!M76","v":0},{"$f":"cRPCO!P57","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A58","v":48},{"$f":"iCONDOMINI!C58","v":0},{"$f":"SUM(cSPI!C77:F77)","v":0},{"$f":"cSPI!G77","v":0},{"$f":"cSPI!M77","v":0},{"$f":"cRPCO!P58","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A59","v":49},{"$f":"iCONDOMINI!C59","v":0},{"$f":"SUM(cSPI!C78:F78)","v":0},{"$f":"cSPI!G78","v":0},{"$f":"cSPI!M78","v":0},{"$f":"cRPCO!P59","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A60","v":50},{"$f":"iCONDOMINI!C60","v":0},{"$f":"SUM(cSPI!C79:F79)","v":0},{"$f":"cSPI!G79","v":0},{"$f":"cSPI!M79","v":0},{"$f":"cRPCO!P60","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A61","v":51},{"$f":"iCONDOMINI!C61","v":0},{"$f":"SUM(cSPI!C80:F80)","v":0},{"$f":"cSPI!G80","v":0},{"$f":"cSPI!M80","v":0},{"$f":"cRPCO!P61","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A62","v":52},{"$f":"iCONDOMINI!C62","v":0},{"$f":"SUM(cSPI!C81:F81)","v":0},{"$f":"cSPI!G81","v":0},{"$f":"cSPI!M81","v":0},{"$f":"cRPCO!P62","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A63","v":53},{"$f":"iCONDOMINI!C63","v":0},{"$f":"SUM(cSPI!C82:F82)","v":0},{"$f":"cSPI!G82","v":0},{"$f":"cSPI!M82","v":0},{"$f":"cRPCO!P63","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A64","v":54},{"$f":"iCONDOMINI!C64","v":0},{"$f":"SUM(cSPI!C83:F83)","v":0},{"$f":"cSPI!G83","v":0},{"$f":"cSPI!M83","v":0},{"$f":"cRPCO!P64","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A65","v":55},{"$f":"iCONDOMINI!C65","v":0},{"$f":"SUM(cSPI!C84:F84)","v":0},{"$f":"cSPI!G84","v":0},{"$f":"cSPI!M84","v":0},{"$f":"cRPCO!P65","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A66","v":56},{"$f":"iCONDOMINI!C66","v":0},{"$f":"SUM(cSPI!C85:F85)","v":0},{"$f":"cSPI!G85","v":0},{"$f":"cSPI!M85","v":0},{"$f":"cRPCO!P66","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A67","v":57},{"$f":"iCONDOMINI!C67","v":0},{"$f":"SUM(cSPI!C86:F86)","v":0},{"$f":"cSPI!G86","v":0},{"$f":"cSPI!M86","v":0},{"$f":"cRPCO!P67","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A68","v":58},{"$f":"iCONDOMINI!C68","v":0},{"$f":"SUM(cSPI!C87:F87)","v":0},{"$f":"cSPI!G87","v":0},{"$f":"cSPI!M87","v":0},{"$f":"cRPCO!P68","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A69","v":59},{"$f":"iCONDOMINI!C69","v":0},{"$f":"SUM(cSPI!C88:F88)","v":0},{"$f":"cSPI!G88","v":0},{"$f":"cSPI!M88","v":0},{"$f":"cRPCO!P69","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A70","v":60},{"$f":"iCONDOMINI!C70","v":0},{"$f":"SUM(cSPI!C89:F89)","v":0},{"$f":"cSPI!G89","v":0},{"$f":"cSPI!M89","v":0},{"$f":"cRPCO!P70","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A71","v":61},{"$f":"iCONDOMINI!C71","v":0},{"$f":"SUM(cSPI!C90:F90)","v":0},{"$f":"cSPI!G90","v":0},{"$f":"cSPI!M90","v":0},{"$f":"cRPCO!P71","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A72","v":62},{"$f":"iCONDOMINI!C72","v":0},{"$f":"SUM(cSPI!C91:F91)","v":0},{"$f":"cSPI!G91","v":0},{"$f":"cSPI!M91","v":0},{"$f":"cRPCO!P72","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A73","v":63},{"$f":"iCONDOMINI!C73","v":0},{"$f":"SUM(cSPI!C92:F92)","v":0},{"$f":"cSPI!G92","v":0},{"$f":"cSPI!M92","v":0},{"$f":"cRPCO!P73","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A74","v":64},{"$f":"iCONDOMINI!C74","v":0},{"$f":"SUM(cSPI!C93:F93)","v":0},{"$f":"cSPI!G93","v":0},{"$f":"cSPI!M93","v":0},{"$f":"cRPCO!P74","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A75","v":65},{"$f":"iCONDOMINI!C75","v":0},{"$f":"SUM(cSPI!C94:F94)","v":0},{"$f":"cSPI!G94","v":0},{"$f":"cSPI!M94","v":0},{"$f":"cRPCO!P75","v":0},0,{"$f":"CEILING(F75/4,0.01)","v":0},0,0,0,0,0,{"$f":"IF(F75-E75-K75-L75-M75>0,F75-E75-K75-L75-M75,0)","v":0}]
[{"$f":"iCONDOMINI!A76","v":66},{"$f":"iCONDOMINI!C76","v":0},{"$f":"SUM(cSPI!C95:F95)","v":0},{"$f":"cSPI!G95","v":0},{"$f":"cSPI!M95","v":0},{"$f":"cRPCO!P76","v":0},{"$f":"C76+D76-E76+F76","v":0},0,{"$f":"C76","v":0},0,{"$f":"IF(G76<0,0,IF(H76<G76,H76,G76))","v":0},{"$f":"IF(K76-E76/3>0,ROUND(K76-E76/3,2),0)","v":0},{"$f":"IF(K76-E76/3>0,ROUND(K76-E76/3,2),0)","v":0},0]
[{"$f":"iCONDOMINI!A77","v":67},{"$f":"iCONDOMINI!C77","v":0},{"$f":"SUM(cSPI!C96:F96)","v":0},{"$f":"cSPI!G96","v":0},{"$f":"cSPI!M96","v":0},{"$f":"cRPCO!P77","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A78","v":68},{"$f":"iCONDOMINI!C78","v":0},{"$f":"SUM(cSPI!C97:F97)","v":0},{"$f":"cSPI!G97","v":0},{"$f":"cSPI!M97","v":0},{"$f":"cRPCO!P78","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A79","v":69},{"$f":"iCONDOMINI!C79","v":0},{"$f":"SUM(cSPI!C98:F98)","v":0},{"$f":"cSPI!G98","v":0},{"$f":"cSPI!M98","v":0},{"$f":"cRPCO!P79","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A80","v":70},{"$f":"iCONDOMINI!C80","v":0},{"$f":"SUM(cSPI!C99:F99)","v":0},{"$f":"cSPI!G99","v":0},{"$f":"cSPI!M99","v":0},{"$f":"cRPCO!P80","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A81","v":71},{"$f":"iCONDOMINI!C81","v":0},{"$f":"SUM(cSPI!C100:F100)","v":0},{"$f":"cSPI!G100","v":0},{"$f":"cSPI!M100","v":0},{"$f":"cRPCO!P81","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A82","v":72},{"$f":"iCONDOMINI!C82","v":0},{"$f":"SUM(cSPI!C101:F101)","v":0},{"$f":"cSPI!G101","v":0},{"$f":"cSPI!M101","v":0},{"$f":"cRPCO!P82","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A83","v":73},{"$f":"iCONDOMINI!C83","v":0},{"$f":"SUM(cSPI!C102:F102)","v":0},{"$f":"cSPI!G102","v":0},{"$f":"cSPI!M102","v":0},{"$f":"cRPCO!P83","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A84","v":74},{"$f":"iCONDOMINI!C84","v":0},{"$f":"SUM(cSPI!C103:F103)","v":0},{"$f":"cSPI!G103","v":0},{"$f":"cSPI!M103","v":0},{"$f":"cRPCO!P84","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A85","v":75},{"$f":"iCONDOMINI!C85","v":0},{"$f":"SUM(cSPI!C104:F104)","v":0},{"$f":"cSPI!G104","v":0},{"$f":"cSPI!M104","v":0},{"$f":"cRPCO!P85","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A86","v":76},{"$f":"iCONDOMINI!C86","v":0},{"$f":"SUM(cSPI!C105:F105)","v":0},{"$f":"cSPI!G105","v":0},{"$f":"cSPI!M105","v":0},{"$f":"cRPCO!P86","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A87","v":77},{"$f":"iCONDOMINI!C87","v":0},{"$f":"SUM(cSPI!C106:F106)","v":0},{"$f":"cSPI!G106","v":0},{"$f":"cSPI!M106","v":0},{"$f":"cRPCO!P87","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A88","v":78},{"$f":"iCONDOMINI!C88","v":0},{"$f":"SUM(cSPI!C107:F107)","v":0},{"$f":"cSPI!G107","v":0},{"$f":"cSPI!M107","v":0},{"$f":"cRPCO!P88","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A89","v":79},{"$f":"iCONDOMINI!C89","v":0},{"$f":"SUM(cSPI!C108:F108)","v":0},{"$f":"cSPI!G108","v":0},{"$f":"cSPI!M108","v":0},{"$f":"cRPCO!P89","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A90","v":80},{"$f":"iCONDOMINI!C90","v":0},{"$f":"SUM(cSPI!C109:F109)","v":0},{"$f":"cSPI!G109","v":0},{"$f":"cSPI!M109","v":0},{"$f":"cRPCO!P90","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A91","v":81},{"$f":"iCONDOMINI!C91","v":0},{"$f":"SUM(cSPI!C110:F110)","v":0},{"$f":"cSPI!G110","v":0},{"$f":"cSPI!M110","v":0},{"$f":"cRPCO!P91","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A92","v":82},{"$f":"iCONDOMINI!C92","v":0},{"$f":"SUM(cSPI!C111:F111)","v":0},{"$f":"cSPI!G111","v":0},{"$f":"cSPI!M111","v":0},{"$f":"cRPCO!P92","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A93","v":83},{"$f":"iCONDOMINI!C93","v":0},{"$f":"SUM(cSPI!C112:F112)","v":0},{"$f":"cSPI!G112","v":0},{"$f":"cSPI!M112","v":0},{"$f":"cRPCO!P93","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A94","v":84},{"$f":"iCONDOMINI!C94","v":0},{"$f":"SUM(cSPI!C113:F113)","v":0},{"$f":"cSPI!G113","v":0},{"$f":"cSPI!M113","v":0},{"$f":"cRPCO!P94","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A95","v":85},{"$f":"iCONDOMINI!C95","v":0},{"$f":"SUM(cSPI!C114:F114)","v":0},{"$f":"cSPI!G114","v":0},{"$f":"cSPI!M114","v":0},{"$f":"cRPCO!P95","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A96","v":86},{"$f":"iCONDOMINI!C96","v":0},{"$f":"SUM(cSPI!C115:F115)","v":0},{"$f":"cSPI!G115","v":0},{"$f":"cSPI!M115","v":0},{"$f":"cRPCO!P96","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A97","v":87},{"$f":"iCONDOMINI!C97","v":0},{"$f":"SUM(cSPI!C116:F116)","v":0},{"$f":"cSPI!G116","v":0},{"$f":"cSPI!M116","v":0},{"$f":"cRPCO!P97","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A98","v":88},{"$f":"iCONDOMINI!C98","v":0},{"$f":"SUM(cSPI!C117:F117)","v":0},{"$f":"cSPI!G117","v":0},{"$f":"cSPI!M117","v":0},{"$f":"cRPCO!P98","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A99","v":89},{"$f":"iCONDOMINI!C99","v":0},{"$f":"SUM(cSPI!C118:F118)","v":0},{"$f":"cSPI!G118","v":0},{"$f":"cSPI!M118","v":0},{"$f":"cRPCO!P99","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A100","v":90},{"$f":"iCONDOMINI!C100","v":0},{"$f":"SUM(cSPI!C119:F119)","v":0},{"$f":"cSPI!G119","v":0},{"$f":"cSPI!M119","v":0},{"$f":"cRPCO!P100","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A101","v":91},{"$f":"iCONDOMINI!C101","v":0},{"$f":"SUM(cSPI!C120:F120)","v":0},{"$f":"cSPI!G120","v":0},{"$f":"cSPI!M120","v":0},{"$f":"cRPCO!P101","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A102","v":92},{"$f":"iCONDOMINI!C102","v":0},{"$f":"SUM(cSPI!C121:F121)","v":0},{"$f":"cSPI!G121","v":0},{"$f":"cSPI!M121","v":0},{"$f":"cRPCO!P102","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A103","v":93},{"$f":"iCONDOMINI!C103","v":0},{"$f":"SUM(cSPI!C122:F122)","v":0},{"$f":"cSPI!G122","v":0},{"$f":"cSPI!M122","v":0},{"$f":"cRPCO!P103","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A104","v":94},{"$f":"iCONDOMINI!C104","v":0},{"$f":"SUM(cSPI!C123:F123)","v":0},{"$f":"cSPI!G123","v":0},{"$f":"cSPI!M123","v":0},{"$f":"cRPCO!P104","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A105","v":95},{"$f":"iCONDOMINI!C105","v":0},{"$f":"SUM(cSPI!C124:F124)","v":0},{"$f":"cSPI!G124","v":0},{"$f":"cSPI!M124","v":0},{"$f":"cRPCO!P105","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A106","v":96},{"$f":"iCONDOMINI!C106","v":0},{"$f":"SUM(cSPI!C125:F125)","v":0},{"$f":"cSPI!G125","v":0},{"$f":"cSPI!M125","v":0},{"$f":"cRPCO!P106","v":0},0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A107","v":97},{"$f":"iCONDOMINI!C107","v":0},{"$f":"SUM(cSPI!C126:F126)","v":0},{"$f":"cSPI!G126","v":0},{"$f":"cSPI!M126","v":0},{"$f":"cRPCO!P107","v":0},0,0,0,0,0,0,0,{"$f":"IF(F107-E107-K107-L107-M107>0,F107-E107-K107-L107-M107,0)","v":0}]
[{"$f":"iCONDOMINI!A108","v":98},{"$f":"iCONDOMINI!C108","v":0},{"$f":"SUM(cSPI!C127:F127)","v":0},{"$f":"cSPI!G127","v":0},{"$f":"cSPI!M127","v":0},{"$f":"cRPCO!P108","v":0},0,0,0,0,0,0,0,{"$f":"IF(F108-E108-K108-L108-M108>0,F108-E108-K108-L108-M108,0)","v":0}]
[{"$f":"iCONDOMINI!A109","v":99},{"$f":"iCONDOMINI!C109","v":0},{"$f":"SUM(cSPI!C128:F128)","v":0},{"$f":"cSPI!G128","v":0},{"$f":"cSPI!M128","v":0},{"$f":"cRPCO!P109","v":0},0,0,0,0,0,0,0,{"$f":"IF(F109-E109-K109-L109-M109>0,F109-E109-K109-L109-M109,0)","v":0}]
[null,"TOTALI",{"$f":"SUM(C11:C109)","v":8610.6700000000019},{"$f":"SUM(D11:D109)","v":2247.87},{"$f":"SUM(E11:E109)","v":4003.309999999999},14800.000000000002,21655.23,3700.1000000000004,8610.6700000000019,{"$f":"SUM(J11:J109)","v":2247.87},3692.9700000000003,2368.0200000000004,2368.0200000000004,2367.6799999999998]
["Le quote annuali dovute dai condòmini per l'esercizio, in base al Bilancio Preventivo, sono pagabili in quattro rate trimestrali anticipate, con le scadenze riportate nel prospetto sottostante.\nL'importo della rata 1 è quello trimestrale di preventivo e non viene scontato alcun eventuale conguaglio a credito per l'esercizio precedente.\nL'importo delle tre successive rate è pari ad 1/3 dell'importo della quota restante, diminuito di 1/3 dell'eventuale importo del conguaglio, a credito del condomino, per l'esercizio precedente."]

{"sheet":"cUSCITE","index":32,"n_rows":208,"n_cols":6,"rows_kept":208,"cut":false,"hidden":true,"merged":[[8,2,9,2],[8,0,9,0],[8,1,9,1],[8,3,9,3]]}
[null,null,null,null,null,{"$f":"SUMIFS(F12:F88,iPCU!E12:E88,\">0\")","v":1059.33}]
[]
[]
[]
[]
[]
["Condominio \"PROTOTIPO\""]
["RIEPILOGO delle USCITE alla data dell'ultima registrazione (03/05/2022)"]
["VOCI DI SPESA","CODICE\nCONTO","TABELLA\nRIPARTO","IMPORTI","SUDDIVISIONE"]
[null,null,null,null,"PROPRIETARIO","INQUILINO"]
[{"$f":"iPCU!A11","v":"SPESE GENERALI"},null,{"$f":"iPCU!C11","v":0},{"$f":"SUM(D12:D26)","v":150.86000000000001},{"$f":"SUM(E12:E26)","v":150.86000000000001},{"$f":"SUM(F12:F26)","v":0}]
[{"$f":"iPCU!A12","v":"ASSICURAZIONE FABBRICATO "},{"$f":"iPCU!B12","v":"S.01.01"},{"$f":"iPCU!C12","v":"A"},null,{"$f":"D12*iPCU!D12","v":0},{"$f":"D12*iPCU!E12","v":0}]
[{"$f":"iPCU!A13","v":"CANCELLERIA"},{"$f":"iPCU!B13","v":"S.01.02"},{"$f":"iPCU!C13","v":"A"},58,{"$f":"D13*iPCU!D13","v":58},{"$f":"D13*iPCU!E13","v":0}]
[{"$f":"iPCU!A14","v":"POSTALI, TELEGRAFICHE, TELEFONICHE E WEB "},{"$f":"iPCU!B14","v":"S.01.03"},{"$f":"iPCU!C14","v":"A"},null,{"$f":"D14*iPCU!D14","v":0},{"$f":"D14*iPCU!E14","v":0}]
[{"$f":"iPCU!A15","v":"DIRITTI BOLLI TASSE "},{"$f":"iPCU!B15","v":"S.01.04"},{"$f":"iPCU!C15","v":"A"},null,{"$f":"D15*iPCU!D15","v":0},{"$f":"D15*iPCU!E15","v":0}]
[{"$f":"iPCU!A16","v":"SPESE PER ADEMPIMENTI FISCALI"},{"$f":"iPCU!B16","v":"S.01.05"},{"$f":"iPCU!C16","v":"A"},null,{"$f":"D16*iPCU!D16","v":0},{"$f":"D16*iPCU!E16","v":0}]
[{"$f":"iPCU!A17","v":"COMPENSI AMMINISTRATORE"},{"$f":"iPCU!B17","v":"S.01.06"},{"$f":"iPCU!C17","v":"A"},null,{"$f":"D17*iPCU!D17","v":0},{"$f":"D17*iPCU!E17","v":0}]
[{"$f":"iPCU!A18","v":"COMPENSI A TERZI (consulenti, ...)"},{"$f":"iPCU!B18","v":"S.01.07"},{"$f":"iPCU!C18","v":"A"},null,{"$f":"D18*iPCU!D18","v":0},{"$f":"D18*iPCU!E18","v":0}]
[{"$f":"iPCU!A19","v":"SPESE LEGALI, CONTRATTUALI e RECUPERO CREDITI"},{"$f":"iPCU!B19","v":"S.01.08"},{"$f":"iPCU!C19","v":"A"},null,{"$f":"D19*iPCU!D19","v":0},{"$f":"D19*iPCU!E19","v":0}]
[{"$f":"iPCU!A20","v":"ONERI E SPESE BANCARIE"},{"$f":"iPCU!B20","v":"S.01.09"},{"$f":"iPCU!C20","v":"A"},92.860000000000014,{"$f":"D20*iPCU!D20","v":92.860000000000014},{"$f":"D20*iPCU!E20","v":0}]
[{"$f":"iPCU!A21","v":"ALTRE SPESE GENERALI"},{"$f":"iPCU!B21","v":"S.01.10"},{"$f":"iPCU!C21","v":"A"},null,{"$f":"D21*iPCU!D21","v":0},{"$f":"D21*iPCU!E21","v":0}]
[{"$f":"iPCU!A22","v":"VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE INQUILINO"},{"$f":"iPCU!B22","v":"S.01.11"},{"$f":"iPCU!C22","v":"A"},null,{"$f":"D22*iPCU!D22","v":0},{"$f":"D22*iPCU!E22","v":0}]
[{"$f":"iPCU!A23","v":"VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE PROPRIETARIO"},{"$f":"iPCU!B23","v":"S.01.12"},{"$f":"iPCU!C23","v":"A"},null,{"$f":"D23*iPCU!D23","v":0},{"$f":"D23*iPCU!E23","v":0}]
[{"$f":"iPCU!A24","v":0},{"$f":"iPCU!B24","v":"S.01.13"},{"$f":"iPCU!C24","v":0},null,{"$f":"D24*iPCU!D24","v":0},{"$f":"D24*iPCU!E24","v":0}]
[{"$f":"iPCU!A25","v":0},{"$f":"iPCU!B25","v":"S.01.14"},{"$f":"iPCU!C25","v":0},null,{"$f":"D25*iPCU!D25","v":0},{"$f":"D25*iPCU!E25","v":0}]
[{"$f":"iPCU!A26","v":0},{"$f":"iPCU!B26","v":"S.01.15"},{"$f":"iPCU!C26","v":0},null,{"$f":"D26*iPCU!D26","v":0},{"$f":"D26*iPCU!E26","v":0}]
[{"$f":"iPCU!A27","v":"PULIZIE"},null,{"$f":"iPCU!C27","v":0},{"$f":"SUM(D28:D37)","v":205},{"$f":"SUM(E28:E37)","v":0},{"$f":"SUM(F28:F37)","v":120}]
[{"$f":"iPCU!A28","v":"PULIZIA INTERCAPEDINI E PARTI COMUNI"},{"$f":"iPCU!B28","v":"S.02.01"},{"$f":"iPCU!C28","v":"A"},null,{"$f":"D28*iPCU!D28","v":0},{"$f":"D28*iPCU!E28","v":0}]
[{"$f":"iPCU!A29","v":"PULIZIA SCALE E ANDRONE  civico 38"},{"$f":"iPCU!B29","v":"S.02.02"},{"$f":"iPCU!C29","v":"B"},60,{"$f":"D29*iPCU!D29","v":0},{"$f":"D29*iPCU!E29","v":60}]
[{"$f":"iPCU!A30","v":"PULIZIA SCALE E ANDRONE  civico 30"},{"$f":"iPCU!B30","v":"S.02.03"},{"$f":"iPCU!C30","v":"C"},60,{"$f":"D30*iPCU!D30","v":0},{"$f":"D30*iPCU!E30","v":60}]
[{"$f":"iPCU!A31","v":"PULIZIA SCALE E ANDRONE  civico 22"},{"$f":"iPCU!B31","v":"S.02.04"},{"$f":"iPCU!C31","v":"D"},60,{"$f":"D31*iPCU!D31","v":0},{"$f":"D31*iPCU!E31","v":0}]
[{"$f":"iPCU!A32","v":"PULIZIA PORTICO"},{"$f":"iPCU!B32","v":"S.02.05"},{"$f":"iPCU!C32","v":"E"},25,{"$f":"D32*iPCU!D32","v":0},{"$f":"D32*iPCU!E32","v":0}]
[{"$f":"iPCU!A33","v":"PULIZIA TUNNEL"},{"$f":"iPCU!B33","v":"S.02.06"},{"$f":"iPCU!C33","v":"F"},null,{"$f":"D33*iPCU!D33","v":0},{"$f":"D33*iPCU!E33","v":0}]
[{"$f":"iPCU!A34","v":0},{"$f":"iPCU!B34","v":"S.02.07"},{"$f":"iPCU!C34","v":0},null,{"$f":"D34*iPCU!D34","v":0},{"$f":"D34*iPCU!E34","v":0}]
[{"$f":"iPCU!A35","v":0},{"$f":"iPCU!B35","v":"S.02.08"},{"$f":"iPCU!C35","v":0},null,{"$f":"D35*iPCU!D35","v":0},{"$f":"D35*iPCU!E35","v":0}]
[{"$f":"iPCU!A36","v":0},{"$f":"iPCU!B36","v":"S.02.09"},{"$f":"iPCU!C36","v":0},null,{"$f":"D36*iPCU!D36","v":0},{"$f":"D36*iPCU!E36","v":0}]
[{"$f":"iPCU!A37","v":0},{"$f":"iPCU!B37","v":"S.02.10"},{"$f":"iPCU!C37","v":0},null,{"$f":"D37*iPCU!D37","v":0},{"$f":"D37*iPCU!E37","v":0}]
[{"$f":"iPCU!A38","v":"MANUTENZIONE ORDINARIA"},null,{"$f":"iPCU!C38","v":0},{"$f":"SUM(D39:D48)","v":1304.72},{"$f":"SUM(E39:E48)","v":0},{"$f":"SUM(F39:F48)","v":456.62}]
[{"$f":"iPCU!A39","v":"CANCELLO BOX e IMPIANTI RELATIVI AL TUNNEL"},{"$f":"iPCU!B39","v":"S.03.01"},{"$f":"iPCU!C39","v":"F"},32.57,{"$f":"D39*iPCU!D39","v":0},{"$f":"D39*iPCU!E39","v":32.57}]
[{"$f":"iPCU!A40","v":"OPERE EDILI ED IMPIANTISTICHE - Scala A - civico 38 (tab. B)"},{"$f":"iPCU!B40","v":"S.03.02"},{"$f":"iPCU!C40","v":"B"},null,{"$f":"D40*iPCU!D40","v":0},{"$f":"D40*iPCU!E40","v":0}]
[{"$f":"iPCU!A41","v":"OPERE EDILI ED IMPIANTISTICHE - Scala B - civico 30 (tab. C)"},{"$f":"iPCU!B41","v":"S.03.03"},{"$f":"iPCU!C41","v":"C"},null,{"$f":"D41*iPCU!D41","v":0},{"$f":"D41*iPCU!E41","v":0}]
[{"$f":"iPCU!A42","v":"OPERE EDILI ED IMPIANTISTICHE - Scala C - civico 22 (tab. C)"},{"$f":"iPCU!B42","v":"S.03.04"},{"$f":"iPCU!C42","v":"D"},null,{"$f":"D42*iPCU!D42","v":0},{"$f":"D42*iPCU!E42","v":0}]
[{"$f":"iPCU!A43","v":"ASCENSORE - Scala A - civico 38 (tab. B)"},{"$f":"iPCU!B43","v":"S.03.05"},{"$f":"iPCU!C43","v":"B"},424.05,{"$f":"D43*iPCU!D43","v":0},{"$f":"D43*iPCU!E43","v":424.05}]
[{"$f":"iPCU!A44","v":"ASCENSORE - Scala B - civico 30 (tab. C)"},{"$f":"iPCU!B44","v":"S.03.06"},{"$f":"iPCU!C44","v":"C"},424.05,{"$f":"D44*iPCU!D44","v":0},{"$f":"D44*iPCU!E44","v":0}]
[{"$f":"iPCU!A45","v":" ASCENSORE - Scala C - civico 22 (tab. D)"},{"$f":"iPCU!B45","v":"S.03.07"},{"$f":"iPCU!C45","v":"D"},424.05,{"$f":"D45*iPCU!D45","v":0},{"$f":"D45*iPCU!E45","v":0}]
[{"$f":"iPCU!A46","v":0},{"$f":"iPCU!B46","v":"S.03.08"},{"$f":"iPCU!C46","v":0},null,{"$f":"D46*iPCU!D46","v":0},{"$f":"D46*iPCU!E46","v":0}]
[{"$f":"iPCU!A47","v":0},{"$f":"iPCU!B47","v":"S.03.09"},{"$f":"iPCU!C47","v":0},null,{"$f":"D47*iPCU!D47","v":0},{"$f":"D47*iPCU!E47","v":0}]
[{"$f":"iPCU!A48","v":0},{"$f":"iPCU!B48","v":"S.03.10"},{"$f":"iPCU!C48","v":0},null,{"$f":"D48*iPCU!D48","v":0},{"$f":"D48*iPCU!E48","v":0}]
[{"$f":"iPCU!A49","v":"CONSUMI DI ENERGIA"},null,{"$f":"iPCU!C49","v":0},{"$f":"SUM(D50:D59)","v":482.71},{"$f":"SUM(E50:E59)","v":0},{"$f":"SUM(F50:F59)","v":482.71}]
[{"$f":"iPCU!A50","v":"ENERGIA ILLUMINAZIONE E ALIMENTAZIONE ASCENSORE - Scala A - civico 38"},{"$f":"iPCU!B50","v":"S.04.01"},{"$f":"iPCU!C50","v":"B"},133.41,{"$f":"D50*iPCU!D50","v":0},{"$f":"D50*iPCU!E50","v":133.41}]
[{"$f":"iPCU!A51","v":"ENERGIA ILLUMINAZIONE E ALIMENTAZIONE ASCENSORE - Scala B - civico 30"},{"$f":"iPCU!B51","v":"S.04.02"},{"$f":"iPCU!C51","v":"C"},68.821799999999996,{"$f":"D51*iPCU!D51","v":0},{"$f":"D51*iPCU!E51","v":68.821799999999996}]
[{"$f":"iPCU!A52","v":"ENERGIA ILLUMINAZIONE E ALIMENTAZIONE ASCENSORE - Scala C - civico 22"},{"$f":"iPCU!B52","v":"S.04.03"},{"$f":"iPCU!C52","v":"D"},228.56,{"$f":"D52*iPCU!D52","v":0},{"$f":"D52*iPCU!E52","v":228.56}]
[{"$f":"iPCU!A53","v":"ENERGIA ILLUMINAZIONE - PORTICO - civico 30"},{"$f":"iPCU!B53","v":"S.04.04"},{"$f":"iPCU!C53","v":"E"},32.599800000000002,{"$f":"D53*iPCU!D53","v":0},{"$f":"D53*iPCU!E53","v":32.599800000000002}]
[{"$f":"iPCU!A54","v":"ENERGIA ILLUMINAZIONE - TUNNEL  - civico 30"},{"$f":"iPCU!B54","v":"S.04.05"},{"$f":"iPCU!C54","v":"F"},19.3184,{"$f":"D54*iPCU!D54","v":0},{"$f":"D54*iPCU!E54","v":19.3184}]
[{"$f":"iPCU!A55","v":" 50%  BOLLETTA LOTTO 5 - ENERGIA ALIMENTAZIONE CANCELLO - TUNNEL  - civico 46"},{"$f":"iPCU!B55","v":"S.04.06"},{"$f":"iPCU!C55","v":"F"},null,{"$f":"D55*iPCU!D55","v":0},{"$f":"D55*iPCU!E55","v":0}]
[{"$f":"iPCU!A56","v":0},{"$f":"iPCU!B56","v":"S.04.07"},{"$f":"iPCU!C56","v":0},null,{"$f":"D56*iPCU!D56","v":0},{"$f":"D56*iPCU!E56","v":0}]
[{"$f":"iPCU!A57","v":0},{"$f":"iPCU!B57","v":"S.04.08"},{"$f":"iPCU!C57","v":0},null,{"$f":"D57*iPCU!D57","v":0},{"$f":"D57*iPCU!E57","v":0}]
[{"$f":"iPCU!A58","v":0},{"$f":"iPCU!B58","v":"S.04.09"},{"$f":"iPCU!C58","v":0},null,{"$f":"D58*iPCU!D58","v":0},{"$f":"D58*iPCU!E58","v":0}]
[{"$f":"iPCU!A59","v":0},{"$f":"iPCU!B59","v":"S.04.10"},{"$f":"iPCU!C59","v":0},null,{"$f":"D59*iPCU!D59","v":0},{"$f":"D59*iPCU!E59","v":0}]
[{"$f":"iPCU!A60","v":"MANUTENZIONE STRAORDINARIA"},null,{"$f":"iPCU!C60","v":0},{"$f":"SUM(D61:D70)","v":0},{"$f":"SUM(E61:E70)","v":0},{"$f":"SUM(F61:F70)","v":0}]
[{"$f":"iPCU!A61","v":"PARTI COMUNI - COPERTURA - MANUTENZIONE MARCIAPIEDE ED AIUOLE VIA DROSI"},{"$f":"iPCU!B61","v":"S.05.01"},{"$f":"iPCU!C61","v":"E"},null,{"$f":"D61*iPCU!D61","v":0},{"$f":"D61*iPCU!E61","v":0}]
[{"$f":"iPCU!A62","v":"OPERE EDILI ED IMPIANTISTICHE - Scala A - civico 38 (tab. B)"},{"$f":"iPCU!B62","v":"S.05.02"},{"$f":"iPCU!C62","v":"B"},null,{"$f":"D62*iPCU!D62","v":0},{"$f":"D62*iPCU!E62","v":0}]
[{"$f":"iPCU!A63","v":" OPERE EDILI ED IMPIANTISTICHE - Scala B - civico 30 (tab. C)"},{"$f":"iPCU!B63","v":"S.05.03"},{"$f":"iPCU!C63","v":"C"},null,{"$f":"D63*iPCU!D63","v":0},{"$f":"D63*iPCU!E63","v":0}]
[{"$f":"iPCU!A64","v":"OPERE EDILI ED IMPIANTISTICHE - Scala C - civico 22 (tab. D)"},{"$f":"iPCU!B64","v":"S.05.04"},{"$f":"iPCU!C64","v":"D"},null,{"$f":"D64*iPCU!D64","v":0},{"$f":"D64*iPCU!E64","v":0}]
[{"$f":"iPCU!A65","v":" MANUTENZIONE E VERIFICHE DI LEGGE ASCENSORE - Scala A - civico 38 (tab. B)"},{"$f":"iPCU!B65","v":"S.05.05"},{"$f":"iPCU!C65","v":"B"},null,{"$f":"D65*iPCU!D65","v":0},{"$f":"D65*iPCU!E65","v":0}]
[{"$f":"iPCU!A66","v":" MANUTENZIONE E VERIFICHE DI LEGGE ASCENSORE - Scala B - civico 30 (tab. C)"},{"$f":"iPCU!B66","v":"S.05.06"},{"$f":"iPCU!C66","v":"C"},null,{"$f":"D66*iPCU!D66","v":0},{"$f":"D66*iPCU!E66","v":0}]
[{"$f":"iPCU!A67","v":"MANUTENZIONE E VERIFICHE DI LEGGE ASCENSORE - Scala C - civico 22 (tab. D)"},{"$f":"iPCU!B67","v":"S.05.07"},{"$f":"iPCU!C67","v":"D"},null,{"$f":"D67*iPCU!D67","v":0},{"$f":"D67*iPCU!E67","v":0}]
[{"$f":"iPCU!A68","v":0},{"$f":"iPCU!B68","v":"S.05.08"},{"$f":"iPCU!C68","v":0},null,{"$f":"D68*iPCU!D68","v":0},{"$f":"D68*iPCU!E68","v":0}]
[{"$f":"iPCU!A69","v":0},{"$f":"iPCU!B69","v":"S.05.09"},{"$f":"iPCU!C69","v":0},null,{"$f":"D69*iPCU!D69","v":0},{"$f":"D69*iPCU!E69","v":0}]
[{"$f":"iPCU!A70","v":0},{"$f":"iPCU!B70","v":"S.05.10"},{"$f":"iPCU!C70","v":0},null,{"$f":"D70*iPCU!D70","v":0},{"$f":"D70*iPCU!E70","v":0}]
[{"$f":"iPCU!A71","v":"SPESE VARIE A CARICO DEI PROPRIETARI"},null,{"$f":"iPCU!C71","v":0},{"$f":"SUM(D72:D76)","v":0},{"$f":"SUM(E72:E76)","v":0},{"$f":"SUM(F72:F76)","v":0}]
[{"$f":"iPCU!A72","v":"VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE PROPRIETARIO - Scala A - civico 38"},{"$f":"iPCU!B72","v":"S.06.01"},{"$f":"iPCU!C72","v":"B"},null,{"$f":"D72*iPCU!D72","v":0},{"$f":"D72*iPCU!E72","v":0}]
[{"$f":"iPCU!A73","v":"VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE PROPRIETARIO - Scala B - civico 30"},{"$f":"iPCU!B73","v":"S.06.02"},{"$f":"iPCU!C73","v":"C"},null,{"$f":"D73*iPCU!D73","v":0},{"$f":"D73*iPCU!E73","v":0}]
[{"$f":"iPCU!A74","v":"VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE PROPRIETARIO -  Scala C - civico 22"},{"$f":"iPCU!B74","v":"S.06.03"},{"$f":"iPCU!C74","v":"D"},null,{"$f":"D74*iPCU!D74","v":0},{"$f":"D74*iPCU!E74","v":0}]
[{"$f":"iPCU!A75","v":"VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE PROPRIETARIO - PORTICO"},{"$f":"iPCU!B75","v":"S.06.04"},{"$f":"iPCU!C75","v":"E"},null,{"$f":"D75*iPCU!D75","v":0},{"$f":"D75*iPCU!E75","v":0}]
[{"$f":"iPCU!A76","v":"VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE PROPRIETARIO  - TUNNEL"},{"$f":"iPCU!B76","v":"S.06.05"},{"$f":"iPCU!C76","v":"F"},null,{"$f":"D76*iPCU!D76","v":0},{"$f":"D76*iPCU!E76","v":0}]
[{"$f":"iPCU!A77","v":"SPESE VARIE A CARICO DEGLI INQUILINI"},null,{"$f":"iPCU!C77","v":0},{"$f":"SUM(D78:D82)","v":0},{"$f":"SUM(E78:E82)","v":0},{"$f":"SUM(F78:F82)","v":0}]
[{"$f":"iPCU!A78","v":"VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE INQUILINO - Scala A - civico 38"},{"$f":"iPCU!B78","v":"S.07.01"},{"$f":"iPCU!C78","v":"B"},null,{"$f":"D78*iPCU!D78","v":0},{"$f":"D78*iPCU!E78","v":0}]
[{"$f":"iPCU!A79","v":"VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE INQUILINO - Scala B - civico 30"},{"$f":"iPCU!B79","v":"S.07.02"},{"$f":"iPCU!C79","v":"C"},null,{"$f":"D79*iPCU!D79","v":0},{"$f":"D79*iPCU!E79","v":0}]
[{"$f":"iPCU!A80","v":"VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE INQUILINO - Scala C - civico 22"},{"$f":"iPCU!B80","v":"S.07.03"},{"$f":"iPCU!C80","v":"D"},null,{"$f":"D80*iPCU!D80","v":0},{"$f":"D80*iPCU!E80","v":0}]
[{"$f":"iPCU!A81","v":"VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE INQUILINO - PORTICO"},{"$f":"iPCU!B81","v":"S.07.04"},{"$f":"iPCU!C81","v":"E"},null,{"$f":"D81*iPCU!D81","v":0},{"$f":"D81*iPCU!E81","v":0}]
[{"$f":"iPCU!A82","v":"VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE INQUILINO  - TUNNEL"},{"$f":"iPCU!B82","v":"S.07.05"},{"$f":"iPCU!C82","v":"F"},null,{"$f":"D82*iPCU!D82","v":0},{"$f":"D82*iPCU!E82","v":0}]
[{"$f":"iPCU!A83","v":"USCITE PER COSTITUZIONE DEPOSITI PRESSO TERZI e PRESTITI A TERZI"},null,{"$f":"iPCU!C83","v":0},{"$f":"SUM(D84:D86)","v":0},{"$f":"SUM(E84:E86)","v":0},{"$f":"SUM(F84:F86)","v":0}]
[{"$f":"iPCU!A84","v":"DEPOSITI CAUZIONALI"},{"$f":"iPCU!B84","v":"L.01.01"},{"$f":"iPCU!C84","v":"A"},null,{"$f":"D84*iPCU!D84","v":0},{"$f":"D84*iPCU!E84","v":0}]
[{"$f":"iPCU!A85","v":"ACQUISTO VOUCHER LAVORI"},{"$f":"iPCU!B85","v":"L.01.02"},{"$f":"iPCU!C85","v":"A"},null,{"$f":"D85*iPCU!D85","v":0},{"$f":"D85*iPCU!E85","v":0}]
[{"$f":"iPCU!A86","v":"PRESTITI A TERZI"},{"$f":"iPCU!B86","v":"L.01.03"},{"$f":"iPCU!C86","v":"A"},null,{"$f":"D86*iPCU!D86","v":0},{"$f":"D86*iPCU!E86","v":0}]
[{"$f":"iPCU!A87","v":0},null,{"$f":"iPCU!C87","v":0}]
[{"$f":"iPCU!A88","v":0},null,{"$f":"iPCU!C88","v":0}]
[{"$f":"iPCU!A89","v":"SPESE PERSONALI o ASSEGNATE DIRETTAMENTE AI CONDOMINI"},null,null,{"$f":"SUM(D90:D188)","v":0}]
[{"$f":"iPCU!A90","v":"Condomino01"},{"$f":"iPCU!B90","v":"P.01.01"}]
[{"$f":"iPCU!A91","v":"Condomino02"},{"$f":"iPCU!B91","v":"P.01.02"}]
[{"$f":"iPCU!A92","v":"Condomino03"},{"$f":"iPCU!B92","v":"P.01.03"}]
[{"$f":"iPCU!A93","v":"Condomino04 S.r.l."},{"$f":"iPCU!B93","v":"P.01.04"}]
[{"$f":"iPCU!A94","v":"Condomino05"},{"$f":"iPCU!B94","v":"P.01.05"}]
[{"$f":"iPCU!A95","v":"Condomino06"},{"$f":"iPCU!B95","v":"P.01.06"}]
[{"$f":"iPCU!A96","v":"Condomino07"},{"$f":"iPCU!B96","v":"P.01.07"}]
[{"$f":"iPCU!A97","v":"Eredi Condomino08"},{"$f":"iPCU!B97","v":"P.01.08"}]
[{"$f":"iPCU!A98","v":"Condomino09 S.r.l."},{"$f":"iPCU!B98","v":"P.01.09"}]
[{"$f":"iPCU!A99","v":"Condomino10"},{"$f":"iPCU!B99","v":"P.01.10"}]
[{"$f":"iPCU!A100","v":"Condomino11"},{"$f":"iPCU!B100","v":"P.01.11"}]
[{"$f":"iPCU!A101","v":"Condomino12"},{"$f":"iPCU!B101","v":"P.01.12"}]
[{"$f":"iPCU!A102","v":"Condomino13"},{"$f":"iPCU!B102","v":"P.01.13"}]
[{"$f":"iPCU!A103","v":"Condomino14"},{"$f":"iPCU!B103","v":"P.01.14"}]
[{"$f":"iPCU!A104","v":"Condomino15"},{"$f":"iPCU!B104","v":"P.01.15"}]
[{"$f":"iPCU!A105","v":"Condomino16"},{"$f":"iPCU!B105","v":"P.01.16"}]
[{"$f":"iPCU!A106","v":"Condomino17"},{"$f":"iPCU!B106","v":"P.01.17"}]
[{"$f":"iPCU!A107","v":"Condomino18"},{"$f":"iPCU!B107","v":"P.01.18"}]
[{"$f":"iPCU!A108","v":"Condomino19"},{"$f":"iPCU!B108","v":"P.01.19"}]
[{"$f":"iPCU!A109","v":"Condomino20"},{"$f":"iPCU!B109","v":"P.01.20"}]
[{"$f":"iPCU!A110","v":"Condomino21"},{"$f":"iPCU!B110","v":"P.01.21"}]
[{"$f":"iPCU!A111","v":"Condomino22"},{"$f":"iPCU!B111","v":"P.01.22"}]
[{"$f":"iPCU!A112","v":"Condomino23"},{"$f":"iPCU!B112","v":"P.01.23"}]
[{"$f":"iPCU!A113","v":""},{"$f":"iPCU!B113","v":"P.01.24"}]
[{"$f":"iPCU!A114","v":""},{"$f":"iPCU!B114","v":"P.01.25"}]
[{"$f":"iPCU!A115","v":""},{"$f":"iPCU!B115","v":"P.01.26"}]
[{"$f":"iPCU!A116","v":""},{"$f":"iPCU!B116","v":"P.01.27"}]
[{"$f":"iPCU!A117","v":""},{"$f":"iPCU!B117","v":"P.01.28"}]
[{"$f":"iPCU!A118","v":""},{"$f":"iPCU!B118","v":"P.01.29"}]
[{"$f":"iPCU!A119","v":""},{"$f":"iPCU!B119","v":"P.01.30"}]
[{"$f":"iPCU!A120","v":""},{"$f":"iPCU!B120","v":"P.01.31"}]
[{"$f":"iPCU!A121","v":""},{"$f":"iPCU!B121","v":"P.01.32"}]
[{"$f":"iPCU!A122","v":""},{"$f":"iPCU!B122","v":"P.01.33"}]
[{"$f":"iPCU!A123","v":""},{"$f":"iPCU!B123","v":"P.01.34"}]
[{"$f":"iPCU!A124","v":""},{"$f":"iPCU!B124","v":"P.01.35"}]
[{"$f":"iPCU!A125","v":""},{"$f":"iPCU!B125","v":"P.01.36"}]
[{"$f":"iPCU!A126","v":""},{"$f":"iPCU!B126","v":"P.01.37"}]
[{"$f":"iPCU!A127","v":""},{"$f":"iPCU!B127","v":"P.01.38"}]
[{"$f":"iPCU!A128","v":""},{"$f":"iPCU!B128","v":"P.01.39"}]
[{"$f":"iPCU!A129","v":""},{"$f":"iPCU!B129","v":"P.01.40"}]
[{"$f":"iPCU!A130","v":""},{"$f":"iPCU!B130","v":"P.01.41"}]
[{"$f":"iPCU!A131","v":""},{"$f":"iPCU!B131","v":"P.01.42"}]
[{"$f":"iPCU!A132","v":""},{"$f":"iPCU!B132","v":"P.01.43"}]
[{"$f":"iPCU!A133","v":""},{"$f":"iPCU!B133","v":"P.01.44"}]
[{"$f":"iPCU!A134","v":""},{"$f":"iPCU!B134","v":"P.01.45"}]
[{"$f":"iPCU!A135","v":""},{"$f":"iPCU!B135","v":"P.01.46"}]
[{"$f":"iPCU!A136","v":""},{"$f":"iPCU!B136","v":"P.01.47"}]
[{"$f":"iPCU!A137","v":""},{"$f":"iPCU!B137","v":"P.01.48"}]
[{"$f":"iPCU!A138","v":""},{"$f":"iPCU!B138","v":"P.01.49"}]
[{"$f":"iPCU!A139","v":""},{"$f":"iPCU!B139","v":"P.01.50"}]
[{"$f":"iPCU!A140","v":""},{"$f":"iPCU!B140","v":"P.01.51"}]
[{"$f":"iPCU!A141","v":""},{"$f":"iPCU!B141","v":"P.01.52"}]
[{"$f":"iPCU!A142","v":""},{"$f":"iPCU!B142","v":"P.01.53"}]
[{"$f":"iPCU!A143","v":""},{"$f":"iPCU!B143","v":"P.01.54"}]
[{"$f":"iPCU!A144","v":""},{"$f":"iPCU!B144","v":"P.01.55"}]
[{"$f":"iPCU!A145","v":""},{"$f":"iPCU!B145","v":"P.01.56"}]
[{"$f":"iPCU!A146","v":""},{"$f":"iPCU!B146","v":"P.01.57"}]
[{"$f":"iPCU!A147","v":""},{"$f":"iPCU!B147","v":"P.01.58"}]
[{"$f":"iPCU!A148","v":""},{"$f":"iPCU!B148","v":"P.01.59"}]
[{"$f":"iPCU!A149","v":""},{"$f":"iPCU!B149","v":"P.01.60"}]
[{"$f":"iPCU!A150","v":""},{"$f":"iPCU!B150","v":"P.01.61"}]
[{"$f":"iPCU!A151","v":""},{"$f":"iPCU!B151","v":"P.01.62"}]
[{"$f":"iPCU!A152","v":""},{"$f":"iPCU!B152","v":"P.01.63"}]
[{"$f":"iPCU!A153","v":""},{"$f":"iPCU!B153","v":"P.01.64"}]
[{"$f":"iPCU!A154","v":""},{"$f":"iPCU!B154","v":"P.01.65"}]
[{"$f":"iPCU!A155","v":""},{"$f":"iPCU!B155","v":"P.01.66"}]
[{"$f":"iPCU!A156","v":""},{"$f":"iPCU!B156","v":"P.01.67"}]
[{"$f":"iPCU!A157","v":""},{"$f":"iPCU!B157","v":"P.01.68"}]
[{"$f":"iPCU!A158","v":""},{"$f":"iPCU!B158","v":"P.01.69"}]
[{"$f":"iPCU!A159","v":""},{"$f":"iPCU!B159","v":"P.01.70"}]
[{"$f":"iPCU!A160","v":""},{"$f":"iPCU!B160","v":"P.01.71"}]
[{"$f":"iPCU!A161","v":""},{"$f":"iPCU!B161","v":"P.01.72"}]
[{"$f":"iPCU!A162","v":""},{"$f":"iPCU!B162","v":"P.01.73"}]
[{"$f":"iPCU!A163","v":""},{"$f":"iPCU!B163","v":"P.01.74"}]
[{"$f":"iPCU!A164","v":""},{"$f":"iPCU!B164","v":"P.01.75"}]
[{"$f":"iPCU!A165","v":""},{"$f":"iPCU!B165","v":"P.01.76"}]
[{"$f":"iPCU!A166","v":""},{"$f":"iPCU!B166","v":"P.01.77"}]
[{"$f":"iPCU!A167","v":""},{"$f":"iPCU!B167","v":"P.01.78"}]
[{"$f":"iPCU!A168","v":""},{"$f":"iPCU!B168","v":"P.01.79"}]
[{"$f":"iPCU!A169","v":""},{"$f":"iPCU!B169","v":"P.01.80"}]
[{"$f":"iPCU!A170","v":""},{"$f":"iPCU!B170","v":"P.01.81"}]
[{"$f":"iPCU!A171","v":""},{"$f":"iPCU!B171","v":"P.01.82"}]
[{"$f":"iPCU!A172","v":""},{"$f":"iPCU!B172","v":"P.01.83"}]
[{"$f":"iPCU!A173","v":""},{"$f":"iPCU!B173","v":"P.01.84"}]
[{"$f":"iPCU!A174","v":""},{"$f":"iPCU!B174","v":"P.01.85"}]
[{"$f":"iPCU!A175","v":""},{"$f":"iPCU!B175","v":"P.01.86"}]
[{"$f":"iPCU!A176","v":""},{"$f":"iPCU!B176","v":"P.01.87"}]
[{"$f":"iPCU!A177","v":""},{"$f":"iPCU!B177","v":"P.01.88"}]
[{"$f":"iPCU!A178","v":""},{"$f":"iPCU!B178","v":"P.01.89"}]
[{"$f":"iPCU!A179","v":""},{"$f":"iPCU!B179","v":"P.01.90"}]
[{"$f":"iPCU!A180","v":""},{"$f":"iPCU!B180","v":"P.01.91"}]
[{"$f":"iPCU!A181","v":""},{"$f":"iPCU!B181","v":"P.01.92"}]
[{"$f":"iPCU!A182","v":""},{"$f":"iPCU!B182","v":"P.01.93"}]
[{"$f":"iPCU!A183","v":""},{"$f":"iPCU!B183","v":"P.01.94"}]
[{"$f":"iPCU!A184","v":""},{"$f":"iPCU!B184","v":"P.01.95"}]
[{"$f":"iPCU!A185","v":""},{"$f":"iPCU!B185","v":"P.01.96"}]
[{"$f":"iPCU!A186","v":""},{"$f":"iPCU!B186","v":"P.01.97"}]
[{"$f":"iPCU!A187","v":""},{"$f":"iPCU!B187","v":"P.01.98"}]
[{"$f":"iPCU!A188","v":""},{"$f":"iPCU!B188","v":"P.01.99"}]
[null,null,"TOTALE USCITE DA RIPARTIRE e ATTRIBUIRE",{"$f":"D11+D27+D38+D49+D60+D71+D77+D83+D89","v":2143.29}]
[{"$f":"iPCU!A189","v":"RESTITUZIONI, PAGAMENTI DEBITI E VERSAMENTI R.A."},null,{"$f":"iPCU!C189","v":"U"},{"$f":"SUM(D191:D195)","v":4316.9799999999987}]
[{"$f":"iPCU!A190","v":"Restituzioni a Condomini versamenti in eccesso per l'esercizio precedente"},{"$f":"iPCU!B190","v":"U.01.nc"},null,4003.309999999999]
[{"$f":"iPCU!A191","v":"Restituzione Prestiti"},{"$f":"iPCU!B191","v":"U.02.00"},null,311.58999999999997]
[{"$f":"iPCU!A192","v":"Pagamenti Debiti v/s  Terzi Privati, Erario e Enti Pubblici"},{"$f":"iPCU!B192","v":"U.03.00"}]
[{"$f":"iPCU!A193","v":"Versamenti Ritenute d'Acconto relative a debiti esercizi precedenti "},{"$f":"iPCU!B193","v":"U.04.00"},null,2.08]
[{"$f":"iPCU!A194","v":"Rimborso danni a condomini, risarciti da Assicurazione"},{"$f":"iPCU!B194","v":"U.05.00"}]
[{"$f":"iPCU!A195","v":"PRESTITI A GESTIONI SPECIALI SEPARATE e FONDI"},null,{"$f":"iPCU!C195","v":"R"},{"$f":"SUM(D197:D201)","v":0}]
[{"$f":"iPCU!A196","v":"PRESTITO a  F-LAVORI MANUTENZIONE  (2013-2015)"},{"$f":"iPCU!B196","v":"R.01.01"}]
[{"$f":"iPCU!A197","v":""},{"$f":"iPCU!B197","v":"R.01.02"}]
[{"$f":"iPCU!A198","v":""},{"$f":"iPCU!B198","v":"R.01.03"}]
[{"$f":"iPCU!A199","v":""},{"$f":"iPCU!B199","v":"R.01.04"}]
[{"$f":"iPCU!A200","v":""},{"$f":"iPCU!B200","v":"R.01.05"}]
[{"$f":"iPCU!A201","v":"USCITE PER CONTO DI GESTIONI SPECIALI SEPARATI e FONDI "},null,{"$f":"iPCU!C201","v":"G"},{"$f":"SUM(D203:D207)","v":0},{"$f":"SUM(E203:E207)","v":0},{"$f":"SUM(F203:F207)","v":0}]
[{"$f":"iPCU!A202","v":"USCITE per F-LAVORI MANUTENZIONE  (2013-2015)"},{"$f":"iPCU!B202","v":"G.01.01"}]
[{"$f":"iPCU!A203","v":""},{"$f":"iPCU!B203","v":"G.01.02"}]
[{"$f":"iPCU!A204","v":""},{"$f":"iPCU!B204","v":"G.01.03"}]
[{"$f":"iPCU!A205","v":""},{"$f":"iPCU!B205","v":"G.01.04"}]
[{"$f":"iPCU!A206","v":""},{"$f":"iPCU!B206","v":"G.01.05"}]
[null,null,"TOTALE USCITE",{"$f":"D189+D190+D202+D196","v":6460.2699999999986}]

{"sheet":"cRAFFRONTO","index":33,"n_rows":196,"n_cols":7,"rows_kept":196,"cut":false,"hidden":true,"merged":[[7,2,9,2]]}
[]
[]
[]
[]
[]
["Condominio \"PROTOTIPO\""]
["QUADRO DI RAFFRONTO fra SPESE SOSTENUTE al giorno 03/05/2022 e SPESE PREVENTIVATE PER L'INTERO ESERCIZIO 2022"]
[null,null,"TABELLA"]
["VOCI DI SPESA","CODICE",null,"IMPORTI SPESE",null,"VARIAZIONI"]
[null,"CONTO",null,"Preventivate","Effettuate","in meno","in più"]
[{"$f":"iPCU!A11","v":"SPESE GENERALI"},null,{"$f":"iPCU!C11","v":0},{"$f":"SUM(D12:D26)","v":3940},{"$f":"SUM(E12:E26)","v":150.86000000000001},{"$f":"SUM(F12:F26)","v":3797.14},{"$f":"SUM(G12:G26)","v":8}]
[{"$f":"iPCU!A12","v":"ASSICURAZIONE FABBRICATO "},{"$f":"iPCU!B12","v":"S.01.01"},{"$f":"iPCU!C12","v":"A"},{"$f":"iPUS!D12","v":10},{"$f":"cUSCITE!D12","v":0},{"$f":"IF(D12-E12>0,D12-E12,0)","v":10},{"$f":"IF(D12-E12<=0,E12-D12,0)","v":0}]
[{"$f":"iPCU!A13","v":"CANCELLERIA"},{"$f":"iPCU!B13","v":"S.01.02"},{"$f":"iPCU!C13","v":"A"},{"$f":"iPUS!D13","v":50},{"$f":"cUSCITE!D13","v":58},{"$f":"IF(D13-E13>0,D13-E13,0)","v":0},{"$f":"IF(D13-E13<=0,E13-D13,0)","v":8}]
[{"$f":"iPCU!A14","v":"POSTALI, TELEGRAFICHE, TELEFONICHE E WEB "},{"$f":"iPCU!B14","v":"S.01.03"},{"$f":"iPCU!C14","v":"A"},{"$f":"iPUS!D14","v":20},{"$f":"cUSCITE!D14","v":0},20,0]
[{"$f":"iPCU!A15","v":"DIRITTI BOLLI TASSE "},{"$f":"iPCU!B15","v":"S.01.04"},{"$f":"iPCU!C15","v":"A"},{"$f":"iPUS!D15","v":30},{"$f":"cUSCITE!D15","v":0},30,0]
[{"$f":"iPCU!A16","v":"SPESE PER ADEMPIMENTI FISCALI"},{"$f":"iPCU!B16","v":"S.01.05"},{"$f":"iPCU!C16","v":"A"},{"$f":"iPUS!D16","v":80},{"$f":"cUSCITE!D16","v":0},80,0]
[{"$f":"iPCU!A17","v":"COMPENSI AMMINISTRATORE"},{"$f":"iPCU!B17","v":"S.01.06"},{"$f":"iPCU!C17","v":"A"},{"$f":"iPUS!D17","v":1400},{"$f":"cUSCITE!D17","v":0},1400,0]
[{"$f":"iPCU!A18","v":"COMPENSI A TERZI (consulenti, ...)"},{"$f":"iPCU!B18","v":"S.01.07"},{"$f":"iPCU!C18","v":"A"},{"$f":"iPUS!D18","v":350},{"$f":"cUSCITE!D18","v":0},350,0]
[{"$f":"iPCU!A19","v":"SPESE LEGALI, CONTRATTUALI e RECUPERO CREDITI"},{"$f":"iPCU!B19","v":"S.01.08"},{"$f":"iPCU!C19","v":"A"},{"$f":"iPUS!D19","v":1600},{"$f":"cUSCITE!D19","v":0},1600,0]
[{"$f":"iPCU!A20","v":"ONERI E SPESE BANCARIE"},{"$f":"iPCU!B20","v":"S.01.09"},{"$f":"iPCU!C20","v":"A"},{"$f":"iPUS!D20","v":320},{"$f":"cUSCITE!D20","v":92.860000000000014},227.14,0]
[{"$f":"iPCU!A21","v":"ALTRE SPESE GENERALI"},{"$f":"iPCU!B21","v":"S.01.10"},{"$f":"iPCU!C21","v":"A"},{"$f":"iPUS!D21","v":20},{"$f":"cUSCITE!D21","v":0},20,0]
[{"$f":"iPCU!A22","v":"VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE INQUILINO"},{"$f":"iPCU!B22","v":"S.01.11"},{"$f":"iPCU!C22","v":"A"},{"$f":"iPUS!D22","v":30},{"$f":"cUSCITE!D22","v":0},30,0]
[{"$f":"iPCU!A23","v":"VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE PROPRIETARIO"},{"$f":"iPCU!B23","v":"S.01.12"},{"$f":"iPCU!C23","v":"A"},{"$f":"iPUS!D23","v":30},{"$f":"cUSCITE!D23","v":0},30,0]
[{"$f":"iPCU!A24","v":0},{"$f":"iPCU!B24","v":"S.01.13"},{"$f":"iPCU!C24","v":0},{"$f":"iPUS!D24","v":0},{"$f":"cUSCITE!D24","v":0},0,0]
[{"$f":"iPCU!A25","v":0},{"$f":"iPCU!B25","v":"S.01.14"},{"$f":"iPCU!C25","v":0},{"$f":"iPUS!D25","v":0},{"$f":"cUSCITE!D25","v":0},0,0]
[{"$f":"iPCU!A26","v":0},{"$f":"iPCU!B26","v":"S.01.15"},{"$f":"iPCU!C26","v":0},{"$f":"iPUS!D26","v":0},{"$f":"cUSCITE!D26","v":0},0,0]
[{"$f":"iPCU!A27","v":"PULIZIE"},null,{"$f":"iPCU!C27","v":0},{"$f":"SUM(D28:D37)","v":1550},{"$f":"SUM(E28:E37)","v":205},{"$f":"SUM(F28:F37)","v":1345},{"$f":"SUM(G28:G37)","v":0}]
[{"$f":"iPCU!A28","v":"PULIZIA INTERCAPEDINI E PARTI COMUNI"},{"$f":"iPCU!B28","v":"S.02.01"},{"$f":"iPCU!C28","v":"A"},{"$f":"iPUS!D28","v":150},{"$f":"cUSCITE!D28","v":0},{"$f":"IF(D28-E28>0,D28-E28,0)","v":150},{"$f":"IF(D28-E28<=0,E28-D28,0)","v":0}]
[{"$f":"iPCU!A29","v":"PULIZIA SCALE E ANDRONE  civico 38"},{"$f":"iPCU!B29","v":"S.02.02"},{"$f":"iPCU!C29","v":"B"},{"$f":"iPUS!D29","v":400},{"$f":"cUSCITE!D29","v":60},{"$f":"IF(D29-E29>0,D29-E29,0)","v":340},{"$f":"IF(D29-E29<=0,E29-D29,0)","v":0}]
[{"$f":"iPCU!A30","v":"PULIZIA SCALE E ANDRONE  civico 30"},{"$f":"iPCU!B30","v":"S.02.03"},{"$f":"iPCU!C30","v":"C"},{"$f":"iPUS!D30","v":400},{"$f":"cUSCITE!D30","v":60},340,0]
[{"$f":"iPCU!A31","v":"PULIZIA SCALE E ANDRONE  civico 22"},{"$f":"iPCU!B31","v":"S.02.04"},{"$f":"iPCU!C31","v":"D"},{"$f":"iPUS!D31","v":400},{"$f":"cUSCITE!D31","v":60},340,0]
[{"$f":"iPCU!A32","v":"PULIZIA PORTICO"},{"$f":"iPCU!B32","v":"S.02.05"},{"$f":"iPCU!C32","v":"E"},{"$f":"iPUS!D32","v":100},{"$f":"cUSCITE!D32","v":25},75,0]
[{"$f":"iPCU!A33","v":"PULIZIA TUNNEL"},{"$f":"iPCU!B33","v":"S.02.06"},{"$f":"iPCU!C33","v":"F"},{"$f":"iPUS!D33","v":100},{"$f":"cUSCITE!D33","v":0},100,0]
[{"$f":"iPCU!A34","v":0},{"$f":"iPCU!B34","v":"S.02.07"},{"$f":"iPCU!C34","v":0},{"$f":"iPUS!D34","v":0},{"$f":"cUSCITE!D34","v":0},0,0]
[{"$f":"iPCU!A35","v":0},{"$f":"iPCU!B35","v":"S.02.08"},{"$f":"iPCU!C35","v":0},{"$f":"iPUS!D35","v":0},{"$f":"cUSCITE!D35","v":0},0,0]
[{"$f":"iPCU!A36","v":0},{"$f":"iPCU!B36","v":"S.02.09"},{"$f":"iPCU!C36","v":0},{"$f":"iPUS!D36","v":0},{"$f":"cUSCITE!D36","v":0},0,0]
[{"$f":"iPCU!A37","v":0},{"$f":"iPCU!B37","v":"S.02.10"},{"$f":"iPCU!C37","v":0},{"$f":"iPUS!D37","v":0},{"$f":"cUSCITE!D37","v":0},0,0]
[{"$f":"iPCU!A38","v":"MANUTENZIONE ORDINARIA"},null,{"$f":"iPCU!C38","v":0},{"$f":"SUM(D39:D48)","v":3010},{"$f":"SUM(E39:E48)","v":1304.72},{"$f":"SUM(F39:F48)","v":1705.28},{"$f":"SUM(G39:G48)","v":0}]
[{"$f":"iPCU!A39","v":"CANCELLO BOX e IMPIANTI RELATIVI AL TUNNEL"},{"$f":"iPCU!B39","v":"S.03.01"},{"$f":"iPCU!C39","v":"F"},{"$f":"iPUS!D39","v":100},{"$f":"cUSCITE!D39","v":32.57},{"$f":"IF(D39-E39>0,D39-E39,0)","v":67.430000000000007},{"$f":"IF(D39-E39<=0,E39-D39,0)","v":0}]
[{"$f":"iPCU!A40","v":"OPERE EDILI ED IMPIANTISTICHE - Scala A - civico 38 (tab. B)"},{"$f":"iPCU!B40","v":"S.03.02"},{"$f":"iPCU!C40","v":"B"},{"$f":"iPUS!D40","v":120},{"$f":"cUSCITE!D40","v":0},{"$f":"IF(D40-E40>0,D40-E40,0)","v":120},{"$f":"IF(D40-E40<=0,E40-D40,0)","v":0}]
[{"$f":"iPCU!A41","v":"OPERE EDILI ED IMPIANTISTICHE - Scala B - civico 30 (tab. C)"},{"$f":"iPCU!B41","v":"S.03.03"},{"$f":"iPCU!C41","v":"C"},{"$f":"iPUS!D41","v":120},{"$f":"cUSCITE!D41","v":0},120,0]
[{"$f":"iPCU!A42","v":"OPERE EDILI ED IMPIANTISTICHE - Scala C - civico 22 (tab. C)"},{"$f":"iPCU!B42","v":"S.03.04"},{"$f":"iPCU!C42","v":"D"},{"$f":"iPUS!D42","v":120},{"$f":"cUSCITE!D42","v":0},120,0]
[{"$f":"iPCU!A43","v":"ASCENSORE - Scala A - civico 38 (tab. B)"},{"$f":"iPCU!B43","v":"S.03.05"},{"$f":"iPCU!C43","v":"B"},{"$f":"iPUS!D43","v":850},{"$f":"cUSCITE!D43","v":424.05},425.95,0]
[{"$f":"iPCU!A44","v":"ASCENSORE - Scala B - civico 30 (tab. C)"},{"$f":"iPCU!B44","v":"S.03.06"},{"$f":"iPCU!C44","v":"C"},{"$f":"iPUS!D44","v":850},{"$f":"cUSCITE!D44","v":424.05},425.95,0]
[{"$f":"iPCU!A45","v":" ASCENSORE - Scala C - civico 22 (tab. D)"},{"$f":"iPCU!B45","v":"S.03.07"},{"$f":"iPCU!C45","v":"D"},{"$f":"iPUS!D45","v":850},{"$f":"cUSCITE!D45","v":424.05},425.95,0]
[{"$f":"iPCU!A46","v":0},{"$f":"iPCU!B46","v":"S.03.08"},{"$f":"iPCU!C46","v":0},{"$f":"iPUS!D46","v":0},{"$f":"cUSCITE!D46","v":0},0,0]
[{"$f":"iPCU!A47","v":0},{"$f":"iPCU!B47","v":"S.03.09"},{"$f":"iPCU!C47","v":0},{"$f":"iPUS!D47","v":0},{"$f":"cUSCITE!D47","v":0},0,0]
[{"$f":"iPCU!A48","v":0},{"$f":"iPCU!B48","v":"S.03.10"},{"$f":"iPCU!C48","v":0},{"$f":"iPUS!D48","v":0},{"$f":"cUSCITE!D48","v":0},0,0]
[{"$f":"iPCU!A49","v":"CONSUMI DI ENERGIA"},null,{"$f":"iPCU!C49","v":0},{"$f":"SUM(D50:D59)","v":5440},{"$f":"SUM(E50:E59)","v":482.71},{"$f":"SUM(F50:F59)","v":4957.29},{"$f":"SUM(G50:G59)","v":0}]
[{"$f":"iPCU!A50","v":"ENERGIA ILLUMINAZIONE E ALIMENTAZIONE ASCENSORE - Scala A - civico 38"},{"$f":"iPCU!B50","v":"S.04.01"},{"$f":"iPCU!C50","v":"B"},{"$f":"iPUS!D50","v":1200},{"$f":"cUSCITE!D50","v":133.41},{"$f":"IF(D50-E50>0,D50-E50,0)","v":1066.5899999999999},{"$f":"IF(D50-E50<=0,E50-D50,0)","v":0}]
[{"$f":"iPCU!A51","v":"ENERGIA ILLUMINAZIONE E ALIMENTAZIONE ASCENSORE - Scala B - civico 30"},{"$f":"iPCU!B51","v":"S.04.02"},{"$f":"iPCU!C51","v":"C"},{"$f":"iPUS!D51","v":1100},{"$f":"cUSCITE!D51","v":68.821799999999996},{"$f":"IF(D51-E51>0,D51-E51,0)","v":1031.1782000000001},{"$f":"IF(D51-E51<=0,E51-D51,0)","v":0}]
[{"$f":"iPCU!A52","v":"ENERGIA ILLUMINAZIONE E ALIMENTAZIONE ASCENSORE - Scala C - civico 22"},{"$f":"iPCU!B52","v":"S.04.03"},{"$f":"iPCU!C52","v":"D"},{"$f":"iPUS!D52","v":1300},{"$f":"cUSCITE!D52","v":228.56},1071.44,0]
[{"$f":"iPCU!A53","v":"ENERGIA ILLUMINAZIONE - PORTICO - civico 30"},{"$f":"iPCU!B53","v":"S.04.04"},{"$f":"iPCU!C53","v":"E"},{"$f":"iPUS!D53","v":500},{"$f":"cUSCITE!D53","v":32.599800000000002},467.40019999999998,0]
[{"$f":"iPCU!A54","v":"ENERGIA ILLUMINAZIONE - TUNNEL  - civico 30"},{"$f":"iPCU!B54","v":"S.04.05"},{"$f":"iPCU!C54","v":"F"},{"$f":"iPUS!D54","v":400},{"$f":"cUSCITE!D54","v":19.3184},380.6816,0]
[{"$f":"iPCU!A55","v":" 50%  BOLLETTA LOTTO 5 - ENERGIA ALIMENTAZIONE CANCELLO - TUNNEL  - civico 46"},{"$f":"iPCU!B55","v":"S.04.06"},{"$f":"iPCU!C55","v":"F"},{"$f":"iPUS!D55","v":50},{"$f":"cUSCITE!D55","v":0},50,0]
[{"$f":"iPCU!A56","v":0},{"$f":"iPCU!B56","v":"S.04.07"},{"$f":"iPCU!C56","v":0},{"$f":"iPUS!D56","v":430},{"$f":"cUSCITE!D56","v":0},430,0]
[{"$f":"iPCU!A57","v":0},{"$f":"iPCU!B57","v":"S.04.08"},{"$f":"iPCU!C57","v":0},{"$f":"iPUS!D57","v":460},{"$f":"cUSCITE!D57","v":0},460,0]
[{"$f":"iPCU!A58","v":0},{"$f":"iPCU!B58","v":"S.04.09"},{"$f":"iPCU!C58","v":0},{"$f":"iPUS!D58","v":0},{"$f":"cUSCITE!D58","v":0},0,0]
[{"$f":"iPCU!A59","v":0},{"$f":"iPCU!B59","v":"S.04.10"},{"$f":"iPCU!C59","v":0},{"$f":"iPUS!D59","v":0},{"$f":"cUSCITE!D59","v":0},0,0]
[{"$f":"iPCU!A60","v":"MANUTENZIONE STRAORDINARIA"},null,{"$f":"iPCU!C60","v":0},{"$f":"SUM(D61:D70)","v":1450},{"$f":"SUM(E61:E70)","v":0},{"$f":"SUM(F61:F70)","v":1450},{"$f":"SUM(G61:G70)","v":0}]
[{"$f":"iPCU!A61","v":"PARTI COMUNI - COPERTURA - MANUTENZIONE MARCIAPIEDE ED AIUOLE VIA DROSI"},{"$f":"iPCU!B61","v":"S.05.01"},{"$f":"iPCU!C61","v":"E"},{"$f":"iPUS!D61","v":100},{"$f":"cUSCITE!D61","v":0},{"$f":"IF(D61-E61>0,D61-E61,0)","v":100},{"$f":"IF(D61-E61<=0,E61-D61,0)","v":0}]
[{"$f":"iPCU!A62","v":"OPERE EDILI ED IMPIANTISTICHE - Scala A - civico 38 (tab. B)"},{"$f":"iPCU!B62","v":"S.05.02"},{"$f":"iPCU!C62","v":"B"},{"$f":"iPUS!D62","v":100},{"$f":"cUSCITE!D62","v":0},{"$f":"IF(D62-E62>0,D62-E62,0)","v":100},{"$f":"IF(D62-E62<=0,E62-D62,0)","v":0}]
[{"$f":"iPCU!A63","v":" OPERE EDILI ED IMPIANTISTICHE - Scala B - civico 30 (tab. C)"},{"$f":"iPCU!B63","v":"S.05.03"},{"$f":"iPCU!C63","v":"C"},{"$f":"iPUS!D63","v":100},{"$f":"cUSCITE!D63","v":0},100,0]
[{"$f":"iPCU!A64","v":"OPERE EDILI ED IMPIANTISTICHE - Scala C - civico 22 (tab. D)"},{"$f":"iPCU!B64","v":"S.05.04"},{"$f":"iPCU!C64","v":"D"},{"$f":"iPUS!D64","v":100},{"$f":"cUSCITE!D64","v":0},100,0]
[{"$f":"iPCU!A65","v":" MANUTENZIONE E VERIFICHE DI LEGGE ASCENSORE - Scala A - civico 38 (tab. B)"},{"$f":"iPCU!B65","v":"S.05.05"},{"$f":"iPCU!C65","v":"B"},{"$f":"iPUS!D65","v":350},{"$f":"cUSCITE!D65","v":0},350,0]
[{"$f":"iPCU!A66","v":" MANUTENZIONE E VERIFICHE DI LEGGE ASCENSORE - Scala B - civico 30 (tab. C)"},{"$f":"iPCU!B66","v":"S.05.06"},{"$f":"iPCU!C66","v":"C"},{"$f":"iPUS!D66","v":350},{"$f":"cUSCITE!D66","v":0},350,0]
[{"$f":"iPCU!A67","v":"MANUTENZIONE E VERIFICHE DI LEGGE ASCENSORE - Scala C - civico 22 (tab. D)"},{"$f":"iPCU!B67","v":"S.05.07"},{"$f":"iPCU!C67","v":"D"},{"$f":"iPUS!D67","v":350},{"$f":"cUSCITE!D67","v":0},350,0]
[{"$f":"iPCU!A68","v":0},{"$f":"iPCU!B68","v":"S.05.08"},{"$f":"iPCU!C68","v":0},{"$f":"iPUS!D68","v":0},{"$f":"cUSCITE!D68","v":0},0,0]
[{"$f":"iPCU!A69","v":0},{"$f":"iPCU!B69","v":"S.05.09"},{"$f":"iPCU!C69","v":0},{"$f":"iPUS!D69","v":0},{"$f":"cUSCITE!D69","v":0},0,0]
[{"$f":"iPCU!A70","v":0},{"$f":"iPCU!B70","v":"S.05.10"},{"$f":"iPCU!C70","v":0},{"$f":"iPUS!D70","v":0},{"$f":"cUSCITE!D70","v":0},0,0]
[{"$f":"iPCU!A71","v":"SPESE VARIE A CARICO DEI PROPRIETARI"},null,{"$f":"iPCU!C71","v":0},{"$f":"SUM(D72:D76)","v":150},{"$f":"SUM(E72:E76)","v":0},{"$f":"SUM(F72:F76)","v":150},{"$f":"SUM(G72:G76)","v":0}]
[{"$f":"iPCU!A72","v":"VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE PROPRIETARIO - Scala A - civico 38"},{"$f":"iPCU!B72","v":"S.06.01"},{"$f":"iPCU!C72","v":"B"},{"$f":"iPUS!D72","v":30},{"$f":"cUSCITE!D72","v":0},{"$f":"IF(D72-E72>0,D72-E72,0)","v":30},{"$f":"IF(D72-E72<=0,E72-D72,0)","v":0}]
[{"$f":"iPCU!A73","v":"VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE PROPRIETARIO - Scala B - civico 30"},{"$f":"iPCU!B73","v":"S.06.02"},{"$f":"iPCU!C73","v":"C"},{"$f":"iPUS!D73","v":30},{"$f":"cUSCITE!D73","v":0},{"$f":"IF(D73-E73>0,D73-E73,0)","v":30},{"$f":"IF(D73-E73<=0,E73-D73,0)","v":0}]
[{"$f":"iPCU!A74","v":"VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE PROPRIETARIO -  Scala C - civico 22"},{"$f":"iPCU!B74","v":"S.06.03"},{"$f":"iPCU!C74","v":"D"},{"$f":"iPUS!D74","v":30},{"$f":"cUSCITE!D74","v":0},{"$f":"IF(D74-E74>0,D74-E74,0)","v":30},0]
[{"$f":"iPCU!A75","v":"VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE PROPRIETARIO - PORTICO"},{"$f":"iPCU!B75","v":"S.06.04"},{"$f":"iPCU!C75","v":"E"},{"$f":"iPUS!D75","v":30},{"$f":"cUSCITE!D75","v":0},{"$f":"IF(D75-E75>0,D75-E75,0)","v":30},0]
[{"$f":"iPCU!A76","v":"VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE PROPRIETARIO  - TUNNEL"},{"$f":"iPCU!B76","v":"S.06.05"},{"$f":"iPCU!C76","v":"F"},{"$f":"iPUS!D76","v":30},{"$f":"cUSCITE!D76","v":0},{"$f":"IF(D76-E76>0,D76-E76,0)","v":30},0]
[{"$f":"iPCU!A77","v":"SPESE VARIE A CARICO DEGLI INQUILINI"},{"$f":"iPCU!B77","v":"S.07"},{"$f":"iPCU!C77","v":0},{"$f":"SUM(D78:D82)","v":150},{"$f":"SUM(E78:E82)","v":0},{"$f":"SUM(F78:F82)","v":150},{"$f":"SUM(G78:G82)","v":0}]
[{"$f":"iPCU!A78","v":"VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE INQUILINO - Scala A - civico 38"},{"$f":"iPCU!B78","v":"S.07.01"},{"$f":"iPCU!C78","v":"B"},{"$f":"iPUS!D78","v":30},{"$f":"cUSCITE!D78","v":0},{"$f":"IF(D78-E78>0,D78-E78,0)","v":30},0]
[{"$f":"iPCU!A79","v":"VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE INQUILINO - Scala B - civico 30"},{"$f":"iPCU!B79","v":"S.07.02"},{"$f":"iPCU!C79","v":"C"},{"$f":"iPUS!D79","v":30},{"$f":"cUSCITE!D79","v":0},{"$f":"IF(D79-E79>0,D79-E79,0)","v":30},{"$f":"IF(D79-E79<=0,E79-D79,0)","v":0}]
[{"$f":"iPCU!A80","v":"VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE INQUILINO - Scala C - civico 22"},{"$f":"iPCU!B80","v":"S.07.03"},{"$f":"iPCU!C80","v":"D"},{"$f":"iPUS!D80","v":30},{"$f":"cUSCITE!D80","v":0},{"$f":"IF(D80-E80>0,D80-E80,0)","v":30},{"$f":"IF(D80-E80<=0,E80-D80,0)","v":0}]
[{"$f":"iPCU!A81","v":"VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE INQUILINO - PORTICO"},{"$f":"iPCU!B81","v":"S.07.04"},{"$f":"iPCU!C81","v":"E"},{"$f":"iPUS!D81","v":30},{"$f":"cUSCITE!D81","v":0},{"$f":"IF(D81-E81>0,D81-E81,0)","v":30},{"$f":"IF(D81-E81<=0,E81-D81,0)","v":0}]
[{"$f":"iPCU!A82","v":"VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE INQUILINO  - TUNNEL"},{"$f":"iPCU!B82","v":"S.07.05"},{"$f":"iPCU!C82","v":"F"},{"$f":"iPUS!D82","v":30},{"$f":"cUSCITE!D82","v":0},{"$f":"IF(D82-E82>0,D82-E82,0)","v":30},{"$f":"IF(D82-E82<=0,E82-D82,0)","v":0}]
[{"$f":"iPCU!A83","v":"USCITE PER COSTITUZIONE DEPOSITI PRESSO TERZI e PRESTITI A TERZI"},{"$f":"iPCU!B83","v":"L"},{"$f":"iPCU!C83","v":0},{"$f":"SUM(D84:D88)","v":0},{"$f":"SUM(E84:E88)","v":0},{"$f":"SUM(F84:F88)","v":0},{"$f":"SUM(G84:G88)","v":0}]
[{"$f":"iPCU!A84","v":"DEPOSITI CAUZIONALI"},{"$f":"iPCU!B84","v":"L.01.01"},{"$f":"iPCU!C84","v":"A"},{"$f":"iPUS!D84","v":0},{"$f":"cUSCITE!D84","v":0},{"$f":"IF(D84-E84>0,D84-E84,0)","v":0},{"$f":"IF(D84-E84<=0,E84-D84,0)","v":0}]
[{"$f":"iPCU!A85","v":"ACQUISTO VOUCHER LAVORI"},{"$f":"iPCU!B85","v":"L.01.02"},{"$f":"iPCU!C85","v":"A"},{"$f":"iPUS!D85","v":0},{"$f":"cUSCITE!D85","v":0},{"$f":"IF(D85-E85>0,D85-E85,0)","v":0},{"$f":"IF(D85-E85<=0,E85-D85,0)","v":0}]
[{"$f":"iPCU!A86","v":"PRESTITI A TERZI"},{"$f":"iPCU!B86","v":"L.01.03"},{"$f":"iPCU!C86","v":"A"},{"$f":"iPUS!D86","v":0},{"$f":"cUSCITE!D86","v":0},{"$f":"IF(D86-E86>0,D86-E86,0)","v":0},{"$f":"IF(D86-E86<=0,E86-D86,0)","v":0}]
[{"$f":"iPCU!A87","v":0},{"$f":"iPCU!B87","v":"L.01.04"},{"$f":"iPCU!C87","v":0},{"$f":"iPUS!D87","v":0},{"$f":"cUSCITE!D87","v":0},{"$f":"IF(D87-E87>0,D87-E87,0)","v":0},{"$f":"IF(D87-E87<=0,E87-D87,0)","v":0}]
[{"$f":"iPCU!A88","v":0},{"$f":"iPCU!B88","v":"L.01.05"},{"$f":"iPCU!C88","v":0},{"$f":"iPUS!D88","v":0},{"$f":"cUSCITE!D88","v":0},{"$f":"IF(D88-E88>0,D88-E88,0)","v":0},{"$f":"IF(D88-E88<=0,E88-D88,0)","v":0}]
[{"$f":"iPCU!A201","v":"USCITE PER CONTO DI GESTIONI SPECIALI SEPARATI e FONDI "},{"$f":"iPCU!B201","v":0},{"$f":"iPCU!C201","v":"G"},{"$f":"iPUS!D89","v":0},{"$f":"cUSCITE!D202","v":0},{"$f":"IF(D89-E89>0,D89-E89,0)","v":0},{"$f":"IF(D89-E89<=0,E89-D89,0)","v":0}]
[{"$f":"iPCU!A202","v":"USCITE per F-LAVORI MANUTENZIONE  (2013-2015)"},{"$f":"iPCU!B202","v":"G.01.01"},null,{"$f":"iPUS!D90","v":0},{"$f":"cUSCITE!D203","v":0},0,0]
[{"$f":"iPCU!A203","v":""},{"$f":"iPCU!B203","v":"G.01.02"},null,{"$f":"iPUS!D91","v":0},{"$f":"cUSCITE!D204","v":0},0,0]
[{"$f":"iPCU!A204","v":""},{"$f":"iPCU!B204","v":"G.01.03"},null,{"$f":"iPUS!D92","v":0},{"$f":"cUSCITE!D205","v":0},0,0]
[{"$f":"iPCU!A205","v":""},{"$f":"iPCU!B205","v":"G.01.04"},null,{"$f":"iPUS!D93","v":0},{"$f":"cUSCITE!D206","v":0},0,0]
[{"$f":"iPCU!A206","v":""},{"$f":"iPCU!B206","v":"G.01.05"},null,{"$f":"iPUS!D94","v":0},{"$f":"cUSCITE!D207","v":0},0,0]
[{"$f":"iPCU!A89","v":"SPESE PERSONALI o ASSEGNATE DIRETTAMENTE AI CONDOMINI"},{"$f":"iPCU!B89","v":0},{"$f":"iPCU!C89","v":"P"},{"$f":"iPUS!D95","v":0},{"$f":"cUSCITE!D89","v":0},0,0]
[{"$f":"iPCU!A90","v":"Condomino01"},{"$f":"iPCU!B90","v":"P.01.01"},null,{"$f":"iPUS!D96","v":0},{"$f":"cUSCITE!D90","v":0},0,0]
[{"$f":"iPCU!A91","v":"Condomino02"},{"$f":"iPCU!B91","v":"P.01.02"},null,{"$f":"iPUS!D97","v":0},{"$f":"cUSCITE!D91","v":0},0,0]
[{"$f":"iPCU!A92","v":"Condomino03"},{"$f":"iPCU!B92","v":"P.01.03"},null,{"$f":"iPUS!D98","v":0},{"$f":"cUSCITE!D92","v":0},0,0]
[{"$f":"iPCU!A93","v":"Condomino04 S.r.l."},{"$f":"iPCU!B93","v":"P.01.04"},null,{"$f":"iPUS!D99","v":0},{"$f":"cUSCITE!D93","v":0},0,0]
[{"$f":"iPCU!A94","v":"Condomino05"},{"$f":"iPCU!B94","v":"P.01.05"},null,{"$f":"iPUS!D100","v":0},{"$f":"cUSCITE!D94","v":0},0,0]
[{"$f":"iPCU!A95","v":"Condomino06"},{"$f":"iPCU!B95","v":"P.01.06"},null,{"$f":"iPUS!D101","v":0},{"$f":"cUSCITE!D95","v":0},0,0]
[{"$f":"iPCU!A96","v":"Condomino07"},{"$f":"iPCU!B96","v":"P.01.07"},null,{"$f":"iPUS!D102","v":0},{"$f":"cUSCITE!D96","v":0},0,0]
[{"$f":"iPCU!A97","v":"Eredi Condomino08"},{"$f":"iPCU!B97","v":"P.01.08"},null,{"$f":"iPUS!D103","v":0},{"$f":"cUSCITE!D97","v":0},0,0]
[{"$f":"iPCU!A98","v":"Condomino09 S.r.l."},{"$f":"iPCU!B98","v":"P.01.09"},null,{"$f":"iPUS!D104","v":0},{"$f":"cUSCITE!D98","v":0},0,0]
[{"$f":"iPCU!A99","v":"Condomino10"},{"$f":"iPCU!B99","v":"P.01.10"},null,{"$f":"iPUS!D105","v":0},{"$f":"cUSCITE!D99","v":0},0,0]
[{"$f":"iPCU!A100","v":"Condomino11"},{"$f":"iPCU!B100","v":"P.01.11"},null,{"$f":"iPUS!D106","v":0},{"$f":"cUSCITE!D100","v":0},0,0]
[{"$f":"iPCU!A101","v":"Condomino12"},{"$f":"iPCU!B101","v":"P.01.12"},null,{"$f":"iPUS!D107","v":0},{"$f":"cUSCITE!D101","v":0},0,0]
[{"$f":"iPCU!A102","v":"Condomino13"},{"$f":"iPCU!B102","v":"P.01.13"},null,{"$f":"iPUS!D108","v":0},{"$f":"cUSCITE!D102","v":0},0,0]
[{"$f":"iPCU!A103","v":"Condomino14"},{"$f":"iPCU!B103","v":"P.01.14"},null,{"$f":"iPUS!D109","v":0},{"$f":"cUSCITE!D103","v":0},0,0]
[{"$f":"iPCU!A104","v":"Condomino15"},{"$f":"iPCU!B104","v":"P.01.15"},null,{"$f":"iPUS!D110","v":0},{"$f":"cUSCITE!D104","v":0},0,0]
[{"$f":"iPCU!A105","v":"Condomino16"},{"$f":"iPCU!B105","v":"P.01.16"},null,{"$f":"iPUS!D111","v":0},{"$f":"cUSCITE!D105","v":0},0,0]
[{"$f":"iPCU!A106","v":"Condomino17"},{"$f":"iPCU!B106","v":"P.01.17"},null,{"$f":"iPUS!D112","v":0},{"$f":"cUSCITE!D106","v":0},0,0]
[{"$f":"iPCU!A107","v":"Condomino18"},{"$f":"iPCU!B107","v":"P.01.18"},null,{"$f":"iPUS!D113","v":0},{"$f":"cUSCITE!D107","v":0},0,0]
[{"$f":"iPCU!A108","v":"Condomino19"},{"$f":"iPCU!B108","v":"P.01.19"},null,{"$f":"iPUS!D114","v":0},{"$f":"cUSCITE!D108","v":0},{"$f":"IF(D114-E114>0,D114-E114,0)","v":0},{"$f":"IF(D114-E114<=0,E114-D114,0)","v":0}]
[{"$f":"iPCU!A109","v":"Condomino20"},{"$f":"iPCU!B109","v":"P.01.20"},null,{"$f":"iPUS!D115","v":0},{"$f":"cUSCITE!D109","v":0},{"$f":"IF(D115-E115>0,D115-E115,0)","v":0},{"$f":"IF(D115-E115<=0,E115-D115,0)","v":0}]
[{"$f":"iPCU!A110","v":"Condomino21"},{"$f":"iPCU!B110","v":"P.01.21"},null,{"$f":"iPUS!D116","v":0},{"$f":"cUSCITE!D110","v":0},{"$f":"IF(D116-E116>0,D116-E116,0)","v":0},{"$f":"IF(D116-E116<=0,E116-D116,0)","v":0}]
[{"$f":"iPCU!A111","v":"Condomino22"},{"$f":"iPCU!B111","v":"P.01.22"},null,{"$f":"iPUS!D117","v":0},{"$f":"cUSCITE!D111","v":0},0,0]
[{"$f":"iPCU!A112","v":"Condomino23"},{"$f":"iPCU!B112","v":"P.01.23"},null,{"$f":"iPUS!D118","v":0},{"$f":"cUSCITE!D112","v":0},0,0]
[{"$f":"iPCU!A113","v":""},{"$f":"iPCU!B113","v":"P.01.24"},null,{"$f":"iPUS!D119","v":0},{"$f":"cUSCITE!D113","v":0},0,0]
[{"$f":"iPCU!A114","v":""},{"$f":"iPCU!B114","v":"P.01.25"},null,{"$f":"iPUS!D120","v":0},{"$f":"cUSCITE!D114","v":0},0,0]
[{"$f":"iPCU!A115","v":""},{"$f":"iPCU!B115","v":"P.01.26"},null,{"$f":"iPUS!D121","v":0},{"$f":"cUSCITE!D115","v":0},0,0]
[{"$f":"iPCU!A116","v":""},{"$f":"iPCU!B116","v":"P.01.27"},null,{"$f":"iPUS!D122","v":0},{"$f":"cUSCITE!D116","v":0},0,0]
[{"$f":"iPCU!A117","v":""},{"$f":"iPCU!B117","v":"P.01.28"},null,{"$f":"iPUS!D123","v":0},{"$f":"cUSCITE!D117","v":0},0,0]
[{"$f":"iPCU!A118","v":""},{"$f":"iPCU!B118","v":"P.01.29"},null,{"$f":"iPUS!D124","v":0},{"$f":"cUSCITE!D118","v":0},0,0]
[{"$f":"iPCU!A119","v":""},{"$f":"iPCU!B119","v":"P.01.30"},null,{"$f":"iPUS!D125","v":0},{"$f":"cUSCITE!D119","v":0},0,0]
[{"$f":"iPCU!A120","v":""},{"$f":"iPCU!B120","v":"P.01.31"},null,{"$f":"iPUS!D126","v":0},{"$f":"cUSCITE!D120","v":0},0,0]
[{"$f":"iPCU!A121","v":""},{"$f":"iPCU!B121","v":"P.01.32"},null,{"$f":"iPUS!D127","v":0},{"$f":"cUSCITE!D121","v":0},0,0]
[{"$f":"iPCU!A122","v":""},{"$f":"iPCU!B122","v":"P.01.33"},null,{"$f":"iPUS!D128","v":0},{"$f":"cUSCITE!D122","v":0},0,0]
[{"$f":"iPCU!A123","v":""},{"$f":"iPCU!B123","v":"P.01.34"},null,{"$f":"iPUS!D129","v":0},{"$f":"cUSCITE!D123","v":0},0,0]
[{"$f":"iPCU!A124","v":""},{"$f":"iPCU!B124","v":"P.01.35"},null,{"$f":"iPUS!D130","v":0},{"$f":"cUSCITE!D124","v":0},0,0]
[{"$f":"iPCU!A125","v":""},{"$f":"iPCU!B125","v":"P.01.36"},null,{"$f":"iPUS!D131","v":0},{"$f":"cUSCITE!D125","v":0},0,0]
[{"$f":"iPCU!A126","v":""},{"$f":"iPCU!B126","v":"P.01.37"},null,{"$f":"iPUS!D132","v":0},{"$f":"cUSCITE!D126","v":0},0,0]
[{"$f":"iPCU!A127","v":""},{"$f":"iPCU!B127","v":"P.01.38"},null,{"$f":"iPUS!D133","v":0},{"$f":"cUSCITE!D127","v":0},0,0]
[{"$f":"iPCU!A128","v":""},{"$f":"iPCU!B128","v":"P.01.39"},null,{"$f":"iPUS!D134","v":0},{"$f":"cUSCITE!D128","v":0},0,0]
[{"$f":"iPCU!A129","v":""},{"$f":"iPCU!B129","v":"P.01.40"},null,{"$f":"iPUS!D135","v":0},{"$f":"cUSCITE!D129","v":0},{"$f":"IF(D135-E135>0,D135-E135,0)","v":0},{"$f":"IF(D135-E135<=0,E135-D135,0)","v":0}]
[{"$f":"iPCU!A130","v":""},{"$f":"iPCU!B130","v":"P.01.41"},null,{"$f":"iPUS!D136","v":0},{"$f":"cUSCITE!D130","v":0},{"$f":"IF(D136-E136>0,D136-E136,0)","v":0},{"$f":"IF(D136-E136<=0,E136-D136,0)","v":0}]
[{"$f":"iPCU!A131","v":""},{"$f":"iPCU!B131","v":"P.01.42"},null,{"$f":"iPUS!D137","v":0},{"$f":"cUSCITE!D131","v":0},{"$f":"IF(D137-E137>0,D137-E137,0)","v":0},{"$f":"IF(D137-E137<=0,E137-D137,0)","v":0}]
[{"$f":"iPCU!A132","v":""},{"$f":"iPCU!B132","v":"P.01.43"},null,{"$f":"iPUS!D138","v":0},{"$f":"cUSCITE!D132","v":0},0,0]
[{"$f":"iPCU!A133","v":""},{"$f":"iPCU!B133","v":"P.01.44"},null,{"$f":"iPUS!D139","v":0},{"$f":"cUSCITE!D133","v":0},0,0]
[{"$f":"iPCU!A134","v":""},{"$f":"iPCU!B134","v":"P.01.45"},null,{"$f":"iPUS!D140","v":0},{"$f":"cUSCITE!D134","v":0},0,0]
[{"$f":"iPCU!A135","v":""},{"$f":"iPCU!B135","v":"P.01.46"},null,{"$f":"iPUS!D141","v":0},{"$f":"cUSCITE!D135","v":0},0,0]
[{"$f":"iPCU!A136","v":""},{"$f":"iPCU!B136","v":"P.01.47"},null,{"$f":"iPUS!D142","v":0},{"$f":"cUSCITE!D136","v":0},0,0]
[{"$f":"iPCU!A137","v":""},{"$f":"iPCU!B137","v":"P.01.48"},null,{"$f":"iPUS!D143","v":0},{"$f":"cUSCITE!D137","v":0},0,0]
[{"$f":"iPCU!A138","v":""},{"$f":"iPCU!B138","v":"P.01.49"},null,{"$f":"iPUS!D144","v":0},{"$f":"cUSCITE!D138","v":0},0,0]
[{"$f":"iPCU!A139","v":""},{"$f":"iPCU!B139","v":"P.01.50"},null,{"$f":"iPUS!D145","v":0},{"$f":"cUSCITE!D139","v":0},0,0]
[{"$f":"iPCU!A140","v":""},{"$f":"iPCU!B140","v":"P.01.51"},null,{"$f":"iPUS!D146","v":0},{"$f":"cUSCITE!D140","v":0},0,0]
[{"$f":"iPCU!A141","v":""},{"$f":"iPCU!B141","v":"P.01.52"},null,{"$f":"iPUS!D147","v":0},{"$f":"cUSCITE!D141","v":0},0,0]
[{"$f":"iPCU!A142","v":""},{"$f":"iPCU!B142","v":"P.01.53"},null,{"$f":"iPUS!D148","v":0},{"$f":"cUSCITE!D142","v":0},0,0]
[{"$f":"iPCU!A143","v":""},{"$f":"iPCU!B143","v":"P.01.54"},null,{"$f":"iPUS!D149","v":0},{"$f":"cUSCITE!D143","v":0},0,0]
[{"$f":"iPCU!A144","v":""},{"$f":"iPCU!B144","v":"P.01.55"},null,{"$f":"iPUS!D150","v":0},{"$f":"cUSCITE!D144","v":0},0,0]
[{"$f":"iPCU!A145","v":""},{"$f":"iPCU!B145","v":"P.01.56"},null,{"$f":"iPUS!D151","v":0},{"$f":"cUSCITE!D145","v":0},0,0]
[{"$f":"iPCU!A146","v":""},{"$f":"iPCU!B146","v":"P.01.57"},null,{"$f":"iPUS!D152","v":0},{"$f":"cUSCITE!D146","v":0},0,0]
[{"$f":"iPCU!A147","v":""},{"$f":"iPCU!B147","v":"P.01.58"},null,{"$f":"iPUS!D153","v":0},{"$f":"cUSCITE!D147","v":0},{"$f":"IF(D153-E153>0,D153-E153,0)","v":0},{"$f":"IF(D153-E153<=0,E153-D153,0)","v":0}]
[{"$f":"iPCU!A148","v":""},{"$f":"iPCU!B148","v":"P.01.59"},null,{"$f":"iPUS!D154","v":0},{"$f":"cUSCITE!D148","v":0},{"$f":"IF(D154-E154>0,D154-E154,0)","v":0},{"$f":"IF(D154-E154<=0,E154-D154,0)","v":0}]
[{"$f":"iPCU!A149","v":""},{"$f":"iPCU!B149","v":"P.01.60"},null,{"$f":"iPUS!D155","v":0},{"$f":"cUSCITE!D149","v":0},{"$f":"IF(D155-E155>0,D155-E155,0)","v":0},{"$f":"IF(D155-E155<=0,E155-D155,0)","v":0}]
[{"$f":"iPCU!A150","v":""},{"$f":"iPCU!B150","v":"P.01.61"},null,{"$f":"iPUS!D156","v":0},{"$f":"cUSCITE!D150","v":0},0,0]
[{"$f":"iPCU!A151","v":""},{"$f":"iPCU!B151","v":"P.01.62"},null,{"$f":"iPUS!D157","v":0},{"$f":"cUSCITE!D151","v":0},0,0]
[{"$f":"iPCU!A152","v":""},{"$f":"iPCU!B152","v":"P.01.63"},null,{"$f":"iPUS!D158","v":0},{"$f":"cUSCITE!D152","v":0},0,0]
[{"$f":"iPCU!A153","v":""},{"$f":"iPCU!B153","v":"P.01.64"},null,{"$f":"iPUS!D159","v":0},{"$f":"cUSCITE!D153","v":0},0,0]
[{"$f":"iPCU!A154","v":""},{"$f":"iPCU!B154","v":"P.01.65"},null,{"$f":"iPUS!D160","v":0},{"$f":"cUSCITE!D154","v":0},0,0]
[{"$f":"iPCU!A155","v":""},{"$f":"iPCU!B155","v":"P.01.66"},null,{"$f":"iPUS!D161","v":0},{"$f":"cUSCITE!D155","v":0},0,0]
[{"$f":"iPCU!A156","v":""},{"$f":"iPCU!B156","v":"P.01.67"},null,{"$f":"iPUS!D162","v":0},{"$f":"cUSCITE!D156","v":0},0,0]
[{"$f":"iPCU!A157","v":""},{"$f":"iPCU!B157","v":"P.01.68"},null,{"$f":"iPUS!D163","v":0},{"$f":"cUSCITE!D157","v":0},0,0]
[{"$f":"iPCU!A158","v":""},{"$f":"iPCU!B158","v":"P.01.69"},null,{"$f":"iPUS!D164","v":0},{"$f":"cUSCITE!D158","v":0},0,0]
[{"$f":"iPCU!A159","v":""},{"$f":"iPCU!B159","v":"P.01.70"},null,{"$f":"iPUS!D165","v":0},{"$f":"cUSCITE!D159","v":0},0,0]
[{"$f":"iPCU!A160","v":""},{"$f":"iPCU!B160","v":"P.01.71"},null,{"$f":"iPUS!D166","v":0},{"$f":"cUSCITE!D160","v":0},0,0]
[{"$f":"iPCU!A161","v":""},{"$f":"iPCU!B161","v":"P.01.72"},null,{"$f":"iPUS!D167","v":0},{"$f":"cUSCITE!D161","v":0},{"$f":"IF(D167-E167>0,D167-E167,0)","v":0},{"$f":"IF(D167-E167<=0,E167-D167,0)","v":0}]
[{"$f":"iPCU!A162","v":""},{"$f":"iPCU!B162","v":"P.01.73"},null,{"$f":"iPUS!D168","v":0},{"$f":"cUSCITE!D162","v":0},{"$f":"IF(D168-E168>0,D168-E168,0)","v":0},{"$f":"IF(D168-E168<=0,E168-D168,0)","v":0}]
[{"$f":"iPCU!A163","v":""},{"$f":"iPCU!B163","v":"P.01.74"},null,{"$f":"iPUS!D169","v":0},{"$f":"cUSCITE!D163","v":0},{"$f":"IF(D169-E169>0,D169-E169,0)","v":0},{"$f":"IF(D169-E169<=0,E169-D169,0)","v":0}]
[{"$f":"iPCU!A164","v":""},{"$f":"iPCU!B164","v":"P.01.75"},null,{"$f":"iPUS!D170","v":0},{"$f":"cUSCITE!D164","v":0},0,0]
[{"$f":"iPCU!A165","v":""},{"$f":"iPCU!B165","v":"P.01.76"},null,{"$f":"iPUS!D171","v":0},{"$f":"cUSCITE!D165","v":0},0,0]
[{"$f":"iPCU!A166","v":""},{"$f":"iPCU!B166","v":"P.01.77"},null,{"$f":"iPUS!D172","v":0},{"$f":"cUSCITE!D166","v":0},0,0]
[{"$f":"iPCU!A167","v":""},{"$f":"iPCU!B167","v":"P.01.78"},null,{"$f":"iPUS!D173","v":0},{"$f":"cUSCITE!D167","v":0},0,0]
[{"$f":"iPCU!A168","v":""},{"$f":"iPCU!B168","v":"P.01.79"},null,{"$f":"iPUS!D174","v":0},{"$f":"cUSCITE!D168","v":0},0,0]
[{"$f":"iPCU!A169","v":""},{"$f":"iPCU!B169","v":"P.01.80"},null,{"$f":"iPUS!D175","v":0},{"$f":"cUSCITE!D169","v":0},0,0]
[{"$f":"iPCU!A170","v":""},{"$f":"iPCU!B170","v":"P.01.81"},null,{"$f":"iPUS!D176","v":0},{"$f":"cUSCITE!D170","v":0},0,0]
[{"$f":"iPCU!A171","v":""},{"$f":"iPCU!B171","v":"P.01.82"},null,{"$f":"iPUS!D177","v":0},{"$f":"cUSCITE!D171","v":0},0,0]
[{"$f":"iPCU!A172","v":""},{"$f":"iPCU!B172","v":"P.01.83"},null,{"$f":"iPUS!D178","v":0},{"$f":"cUSCITE!D172","v":0},0,0]
[{"$f":"iPCU!A173","v":""},{"$f":"iPCU!B173","v":"P.01.84"},null,{"$f":"iPUS!D179","v":0},{"$f":"cUSCITE!D173","v":0},0,0]
[{"$f":"iPCU!A174","v":""},{"$f":"iPCU!B174","v":"P.01.85"},null,{"$f":"iPUS!D180","v":0},{"$f":"cUSCITE!D174","v":0},{"$f":"IF(D180-E180>0,D180-E180,0)","v":0},{"$f":"IF(D180-E180<=0,E180-D180,0)","v":0}]
[{"$f":"iPCU!A175","v":""},{"$f":"iPCU!B175","v":"P.01.86"},null,{"$f":"iPUS!D181","v":0},{"$f":"cUSCITE!D175","v":0},0,0]
[{"$f":"iPCU!A176","v":""},{"$f":"iPCU!B176","v":"P.01.87"},null,{"$f":"iPUS!D182","v":0},{"$f":"cUSCITE!D176","v":0},0,0]
[{"$f":"iPCU!A177","v":""},{"$f":"iPCU!B177","v":"P.01.88"},null,{"$f":"iPUS!D183","v":0},{"$f":"cUSCITE!D177","v":0},0,0]
[{"$f":"iPCU!A178","v":""},{"$f":"iPCU!B178","v":"P.01.89"},null,{"$f":"iPUS!D184","v":0},{"$f":"cUSCITE!D178","v":0},0,0]
[{"$f":"iPCU!A179","v":""},{"$f":"iPCU!B179","v":"P.01.90"},null,{"$f":"iPUS!D185","v":0},{"$f":"cUSCITE!D179","v":0},0,0]
[{"$f":"iPCU!A180","v":""},{"$f":"iPCU!B180","v":"P.01.91"},null,{"$f":"iPUS!D186","v":0},{"$f":"cUSCITE!D180","v":0},0,0]
[{"$f":"iPCU!A181","v":""},{"$f":"iPCU!B181","v":"P.01.92"},null,{"$f":"iPUS!D187","v":0},{"$f":"cUSCITE!D181","v":0},0,0]
[{"$f":"iPCU!A182","v":""},{"$f":"iPCU!B182","v":"P.01.93"},null,{"$f":"iPUS!D188","v":0},{"$f":"cUSCITE!D182","v":0},0,0]
[{"$f":"iPCU!A183","v":""},{"$f":"iPCU!B183","v":"P.01.94"},null,{"$f":"iPUS!D189","v":0},{"$f":"cUSCITE!D183","v":0},{"$f":"IF(D189-E189>0,D189-E189,0)","v":0},{"$f":"IF(D189-E189<=0,E189-D189,0)","v":0}]
[{"$f":"iPCU!A184","v":""},{"$f":"iPCU!B184","v":"P.01.95"},null,{"$f":"iPUS!D190","v":0},{"$f":"cUSCITE!D184","v":0},0,0]
[{"$f":"iPCU!A185","v":""},{"$f":"iPCU!B185","v":"P.01.96"},null,{"$f":"iPUS!D191","v":0},{"$f":"cUSCITE!D185","v":0},0,0]
[{"$f":"iPCU!A186","v":""},{"$f":"iPCU!B186","v":"P.01.97"},null,{"$f":"iPUS!D192","v":0},{"$f":"cUSCITE!D186","v":0},0,0]
[{"$f":"iPCU!A187","v":""},{"$f":"iPCU!B187","v":"P.01.98"},null,{"$f":"iPUS!D193","v":0},{"$f":"cUSCITE!D187","v":0},0,0]
[{"$f":"iPCU!A188","v":""},{"$f":"iPCU!B188","v":"P.01.99"},null,{"$f":"iPUS!D194","v":0},{"$f":"cUSCITE!D188","v":0},0,0]
["TOTALE SPESE",null,null,{"$f":"SUM(D11,D27,D38,D49,D60,D71,D77,D83)","v":15690},{"$f":"SUM(E11,E27,E38,E49,E60,E71)","v":2143.29},{"$f":"SUM(F11,F27,F38,F49,F60,F71,F77,F83)","v":13554.71},{"$f":"SUM(G11,G27,G38,G49,G60,G71)","v":8}]
[{"$f":"IF(D195>E195,\"IMPORTO in meno\",\"IMPORTO in più\")","v":"IMPORTO in meno"},null,null,{"$f":"ABS(D195-E195)","v":13546.71},null,{"$f":"ABS(F195-G195)","v":13546.71}]

{"sheet":"cREUI","index":34,"n_rows":113,"n_cols":17,"rows_kept":113,"cut":false,"hidden":true,"merged":[[7,16,9,16],[7,15,9,15],[7,0,9,0],[7,1,9,1],[7,13,9,13],[7,14,9,14]]}
[]
[]
[]
[]
[]
["Condominio \"PROTOTIPO\""]
["RIPARTO fra le UNITÀ IMMOBILIARI delle SPESE (Esercizio 2022)"]
["COD. UNITÀ","CODICE CONDÒMINO",null,"SPESE","SPESE","SPESE","SPESE","SPESE","SPESE","SPESE","SPESE","SPESE","SPESE","TOTALE\nSPESE\na carico\nUnità","Quota\na carico\nProprietario","Quota\na carico\nInquilino","SUB CATAS."]
[null,null,"CONDÒMINO","Tabella A","Tabella B","Tabella C","Tabella D","Tabella E","Tabella F","Tabella G","Tabella H","Tabella I","Tabella J"]
[null,null,null,"GENERALE"," Scala A-38","Scala B-30","Scala C-22","PORTICO","TUNNEL"]
[{"$f":"iUI!B11","v":"U01"},{"$f":"iUI!D11","v":"C19"},{"$f":"iUI!E11","v":"Condomino19"},0.23,17.91,0,0,0,1.3,0,0,0,0,null,null,1059.33,{"$f":"iUI!I11","v":69}]
[{"$f":"iUI!B12","v":"U02"},{"$f":"iUI!D12","v":"C22"},{"$f":"iUI!E12","v":"Condomino22"},0.23,17.91,0,0,0,1.3,0,0,0,0,null,null,null,{"$f":"iUI!I12","v":70}]
[{"$f":"iUI!B13","v":"U03"},{"$f":"iUI!D13","v":"C05"},{"$f":"iUI!E13","v":"Condomino05"},0.24,17.91,0,0,0,1.3,0,0,0,0,null,null,null,{"$f":"iUI!I13","v":38}]
[{"$f":"iUI!B14","v":"U04"},{"$f":"iUI!D14","v":"C20"},{"$f":"iUI!E14","v":"Condomino20"},6.5600000000000005,96.320000000000007,0,0,1.6,1.3,0,0,0,0,null,null,null,{"$f":"iUI!I14","v":75}]
[{"$f":"iUI!B15","v":"U05"},{"$f":"iUI!D15","v":"C11"},{"$f":"iUI!E15","v":"Condomino11"},0.24,17.91,0,0,0,1.3,0,0,0,0,null,null,null,{"$f":"iUI!I15","v":40}]
[{"$f":"iUI!B16","v":"U06"},{"$f":"iUI!D16","v":"C13"},{"$f":"iUI!E16","v":"Condomino13"},0.23,17.91,0,0,0,1.3,0,0,0,0,null,null,null,{"$f":"iUI!I16","v":41}]
[{"$f":"iUI!B17","v":"U07"},{"$f":"iUI!D17","v":"C12"},{"$f":"iUI!E17","v":"Condomino12"},0.23,0,15.48,0,0,1.3,0,0,0,0,null,null,null,{"$f":"iUI!I17","v":42}]
[{"$f":"iUI!B18","v":"U08"},{"$f":"iUI!D18","v":"C18"},{"$f":"iUI!E18","v":"Condomino18"},0.24,0,15.48,0,0,1.3,0,0,0,0,null,null,null,{"$f":"iUI!I18","v":43}]
[{"$f":"iUI!B19","v":"U09"},{"$f":"iUI!D19","v":"C09"},{"$f":"iUI!E19","v":"Condomino09 S.r.l."},0.24,0,15.48,0,0,1.3,0,0,0,0,null,null,null,{"$f":"iUI!I19","v":44}]
[{"$f":"iUI!B20","v":"U10"},{"$f":"iUI!D20","v":"C02"},{"$f":"iUI!E20","v":"Condomino02"},0.25,0,15.48,0,0,1.3,0,0,0,0,null,null,null,{"$f":"iUI!I20","v":45}]
[{"$f":"iUI!B21","v":"U11"},{"$f":"iUI!D21","v":"C21"},{"$f":"iUI!E21","v":"Condomino21"},0.24,0,15.48,0,0,1.3,0,0,0,0,null,null,null,{"$f":"iUI!I21","v":46}]
[{"$f":"iUI!B22","v":"U12"},{"$f":"iUI!D22","v":"C16"},{"$f":"iUI!E22","v":"Condomino16"},0.23,0,15.48,0,0,1.3,0,0,0,0,null,null,null,{"$f":"iUI!I22","v":47}]
[{"$f":"iUI!B23","v":"U13"},{"$f":"iUI!D23","v":"C17"},{"$f":"iUI!E23","v":"Condomino17"},0.24,0,0,26.37,0,1.3,0,0,0,0,null,null,null,{"$f":"iUI!I23","v":48}]
[{"$f":"iUI!B24","v":"U14"},{"$f":"iUI!D24","v":"C06"},{"$f":"iUI!E24","v":"Condomino06"},0.24,0,0,26.37,0,1.3,0,0,0,0,null,null,null,{"$f":"iUI!I24","v":49}]
[{"$f":"iUI!B25","v":"U15"},{"$f":"iUI!D25","v":"C07"},{"$f":"iUI!E25","v":"Condomino07"},0.23,0,0,26.37,0,1.3,0,0,0,0,null,null,null,{"$f":"iUI!I25","v":50}]
[{"$f":"iUI!B26","v":"U16"},{"$f":"iUI!D26","v":"C01"},{"$f":"iUI!E26","v":"Condomino01"},0.24,0,0,26.37,0,1.3,0,0,0,0,null,null,null,{"$f":"iUI!I26","v":51}]
[{"$f":"iUI!B27","v":"U17"},{"$f":"iUI!D27","v":"C10"},{"$f":"iUI!E27","v":"Condomino10"},0.93,0,0,27.79,0,5.29,0,0,0,0,null,null,null,{"$f":"iUI!I27","v":64}]
[{"$f":"iUI!B28","v":"U18"},{"$f":"iUI!D28","v":"C09"},{"$f":"iUI!E28","v":"Condomino09 S.r.l."},0.57000000000000006,18.52,0,0,0,4.41,0,0,0,0,null,null,null,{"$f":"iUI!I28","v":68}]
[{"$f":"iUI!B29","v":"U19"},{"$f":"iUI!D29","v":"C04"},{"$f":"iUI!E29","v":"Condomino04 S.r.l."},0.41000000000000003,18.52,0,0,0,3.22,0,0,0,0,null,null,null,{"$f":"iUI!I29","v":29}]
[{"$f":"iUI!B30","v":"U20"},{"$f":"iUI!D30","v":"C04"},{"$f":"iUI!E30","v":"Condomino04 S.r.l."},0.78,0,17.690000000000001,0,0,6.03,0,0,0,0,null,null,null,{"$f":"iUI!I30","v":67}]
[{"$f":"iUI!B31","v":"U21"},{"$f":"iUI!D31","v":"C03"},{"$f":"iUI!E31","v":"Condomino03"},0.57999999999999996,0,17.14,0,0,4.51,0,0,0,0,null,null,null,{"$f":"iUI!I31","v":66}]
[{"$f":"iUI!B32","v":"U22"},{"$f":"iUI!D32","v":"C03"},{"$f":"iUI!E32","v":"Condomino03"},0.42,0,0,27.79,0,3.22,0,0,0,0,null,null,null,{"$f":"iUI!I32","v":34}]
[{"$f":"iUI!B33","v":"U23"},{"$f":"iUI!D33","v":"C15"},{"$f":"iUI!E33","v":"Condomino15"},0.57000000000000006,0,0,28.5,0,4.41,0,0,0,0,null,null,null,{"$f":"iUI!I33","v":65}]
[{"$f":"iUI!B34","v":"U24"},{"$f":"iUI!D34","v":"C09"},{"$f":"iUI!E34","v":"Condomino09 S.r.l."},6.99,0,0,0,5.76,0,0,0,0,0,null,null,null,{"$f":"iUI!I34","v":58}]
[{"$f":"iUI!B35","v":"U25"},{"$f":"iUI!D35","v":"C13"},{"$f":"iUI!E35","v":"Condomino13"},3.52,0,0,0,5.76,0,0,0,0,0,null,null,null,{"$f":"iUI!I35","v":76}]
[{"$f":"iUI!B36","v":"U26"},{"$f":"iUI!D36","v":"C04"},{"$f":"iUI!E36","v":"Condomino04 S.r.l."},7.3,0,0,0,5.76,0,0,0,0,0,null,null,null,{"$f":"iUI!I36","v":60}]
[{"$f":"iUI!B37","v":"U27"},{"$f":"iUI!D37","v":"C23"},{"$f":"iUI!E37","v":"Condomino23"},9.68,0,0,0,5.76,0,0,0,0,0,null,null,null,{"$f":"iUI!I37","v":61}]
[{"$f":"iUI!B38","v":"U28"},{"$f":"iUI!D38","v":"C15"},{"$f":"iUI!E38","v":"Condomino15"},8.39,0,0,0,5.76,0,0,0,0,0,null,null,null,{"$f":"iUI!I38","v":62}]
[{"$f":"iUI!B39","v":"U29"},{"$f":"iUI!D39","v":"C05"},{"$f":"iUI!E39","v":"Condomino05"},6.5200000000000005,64.22,0,0,1.6,0,0,0,0,0,null,null,null,{"$f":"iUI!I39","v":7}]
[{"$f":"iUI!B40","v":"U30"},{"$f":"iUI!D40","v":"C13"},{"$f":"iUI!E40","v":"Condomino13"},5.93,59.89,0,0,1.6,0,0,0,0,0,null,null,null,{"$f":"iUI!I40","v":8}]
[{"$f":"iUI!B41","v":"U31"},{"$f":"iUI!D41","v":"C11"},{"$f":"iUI!E41","v":"Condomino11"},5.45,71.63,0,0,1.6,0,0,0,0,0,null,null,null,{"$f":"iUI!I41","v":10}]
[{"$f":"iUI!B42","v":"U32"},{"$f":"iUI!D42","v":"C19"},{"$f":"iUI!E42","v":"Condomino19"},7.4,103.73,0,0,1.6,0,0,0,0,0,null,null,null,{"$f":"iUI!I42","v":79}]
[{"$f":"iUI!B43","v":"U33"},{"$f":"iUI!D43","v":"C22"},{"$f":"iUI!E43","v":"Condomino22"},4.58,79.03,0,0,1.6,0,0,0,0,0,null,null,null,{"$f":"iUI!I43","v":80}]
[{"$f":"iUI!B44","v":"U34"},{"$f":"iUI!D44","v":"C21"},{"$f":"iUI!E44","v":"Condomino21"},5.95,0,63.03,0,1.6,0,0,0,0,0,null,null,null,{"$f":"iUI!I44","v":14}]
[{"$f":"iUI!B45","v":"U35"},{"$f":"iUI!D45","v":"C18"},{"$f":"iUI!E45","v":"Condomino18"},4.8,0,53.08,0,1.6,0,0,0,0,0,null,null,null,{"$f":"iUI!I45","v":15}]
[{"$f":"iUI!B46","v":"U36"},{"$f":"iUI!D46","v":"C14"},{"$f":"iUI!E46","v":"Condomino14"},4.51,0,63.58,0,1.6,0,0,0,0,0,null,null,null,{"$f":"iUI!I46","v":16}]
[{"$f":"iUI!B47","v":"U37"},{"$f":"iUI!D47","v":"C02"},{"$f":"iUI!E47","v":"Condomino02"},4.57,0,64.13,0,1.6,0,0,0,0,0,null,null,null,{"$f":"iUI!I47","v":17}]
[{"$f":"iUI!B48","v":"U38"},{"$f":"iUI!D48","v":"C16"},{"$f":"iUI!E48","v":"Condomino16"},6,0,92.33,0,1.6,0,0,0,0,0,null,null,null,{"$f":"iUI!I48","v":83}]
[{"$f":"iUI!B49","v":"U39"},{"$f":"iUI!D49","v":"C12"},{"$f":"iUI!E49","v":"Condomino12"},4.3899999999999997,0,75.739999999999995,0,1.6,0,0,0,0,0,null,null,null,{"$f":"iUI!I49","v":81}]
[{"$f":"iUI!B50","v":"U40"},{"$f":"iUI!D50","v":"C06"},{"$f":"iUI!E50","v":"Condomino06"},5.5200000000000005,0,0,69.84,1.6,0,0,0,0,0,null,null,null,{"$f":"iUI!I50","v":21}]
[{"$f":"iUI!B51","v":"U41"},{"$f":"iUI!D51","v":"C07"},{"$f":"iUI!E51","v":"Condomino07"},6.63,0,0,79.81,1.6,0,0,0,0,0,null,null,null,{"$f":"iUI!I51","v":22}]
[{"$f":"iUI!B52","v":"U42"},{"$f":"iUI!D52","v":"C17"},{"$f":"iUI!E52","v":"Condomino17"},5.5600000000000005,0,0,92.64,1.6,0,0,0,0,0,null,null,null,{"$f":"iUI!I52","v":23}]
[{"$f":"iUI!B53","v":"U43"},{"$f":"iUI!D53","v":"C01"},{"$f":"iUI!E53","v":"Condomino01"},6.09,0,0,97.63,1.6,0,0,0,0,0,null,null,null,{"$f":"iUI!I53","v":24}]
[{"$f":"iUI!B54","v":"U44"},{"$f":"iUI!D54","v":"C10"},{"$f":"iUI!E54","v":"Condomino10"},12.26,0,0,183.13000000000002,1.6,0,0,0,0,0,null,null,null,{"$f":"iUI!I54","v":82}]
[{"$f":"iUI!B55","v":"U45"},{"$f":"iUI!D55","v":"C08"},{"$f":"iUI!E55","v":"Eredi Condomino08"},2.54,16.05,0,0,1.6,0,0,0,0,0,null,null,null,{"$f":"iUI!I55","v":73}]
[{"$f":"iUI!B56","v":"U46"},{"$f":"iUI!D56","v":"C12"},{"$f":"iUI!E56","v":"Condomino12"},1.9100000000000001,0,13.27,0,0,0,0,0,0,0,null,null,null,{"$f":"iUI!I56","v":78}]
[{"$f":"iUI!B56","v":"U46"},{"$f":"iUI!D56","v":"C12"},{"$f":"iUI!E56","v":"Condomino12"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I57","v":0}]
[{"$f":"iUI!B57","v":"U47"},{"$f":"iUI!D57","v":0},{"$f":"iUI!E57","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I58","v":0}]
[{"$f":"iUI!B58","v":"U48"},{"$f":"iUI!D58","v":0},{"$f":"iUI!E58","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I59","v":0}]
[{"$f":"iUI!B59","v":"U49"},{"$f":"iUI!D59","v":0},{"$f":"iUI!E59","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I60","v":0}]
[{"$f":"iUI!B60","v":"U50"},{"$f":"iUI!D60","v":0},{"$f":"iUI!E60","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I61","v":0}]
[{"$f":"iUI!B61","v":"U51"},{"$f":"iUI!D61","v":0},{"$f":"iUI!E61","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I62","v":0}]
[{"$f":"iUI!B62","v":"U52"},{"$f":"iUI!D62","v":0},{"$f":"iUI!E62","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I63","v":0}]
[{"$f":"iUI!B63","v":"U53"},{"$f":"iUI!D63","v":0},{"$f":"iUI!E63","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I64","v":0}]
[{"$f":"iUI!B64","v":"U54"},{"$f":"iUI!D64","v":0},{"$f":"iUI!E64","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I65","v":0}]
[{"$f":"iUI!B65","v":"U55"},{"$f":"iUI!D65","v":0},{"$f":"iUI!E65","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I66","v":0}]
[{"$f":"iUI!B66","v":"U56"},{"$f":"iUI!D66","v":0},{"$f":"iUI!E66","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I67","v":0}]
[{"$f":"iUI!B67","v":"U57"},{"$f":"iUI!D67","v":0},{"$f":"iUI!E67","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I68","v":0}]
[{"$f":"iUI!B68","v":"U58"},{"$f":"iUI!D68","v":0},{"$f":"iUI!E68","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I69","v":0}]
[{"$f":"iUI!B69","v":"U59"},{"$f":"iUI!D69","v":0},{"$f":"iUI!E69","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I70","v":0}]
[{"$f":"iUI!B70","v":"U60"},{"$f":"iUI!D70","v":0},{"$f":"iUI!E70","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I71","v":0}]
[{"$f":"iUI!B71","v":"U61"},{"$f":"iUI!D71","v":0},{"$f":"iUI!E71","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I72","v":0}]
[{"$f":"iUI!B72","v":"U62"},{"$f":"iUI!D72","v":0},{"$f":"iUI!E72","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I73","v":0}]
[{"$f":"iUI!B73","v":"U63"},{"$f":"iUI!D73","v":0},{"$f":"iUI!E73","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I74","v":0}]
[{"$f":"iUI!B74","v":"U64"},{"$f":"iUI!D74","v":0},{"$f":"iUI!E74","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I75","v":0}]
[{"$f":"iUI!B75","v":"U65"},{"$f":"iUI!D75","v":0},{"$f":"iUI!E75","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I76","v":0}]
[{"$f":"iUI!B76","v":"U66"},{"$f":"iUI!D76","v":0},{"$f":"iUI!E76","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I77","v":0}]
[{"$f":"iUI!B77","v":"U67"},{"$f":"iUI!D77","v":0},{"$f":"iUI!E77","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I78","v":0}]
[{"$f":"iUI!B78","v":"U68"},{"$f":"iUI!D78","v":0},{"$f":"iUI!E78","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I79","v":0}]
[{"$f":"iUI!B79","v":"U69"},{"$f":"iUI!D79","v":0},{"$f":"iUI!E79","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I80","v":0}]
[{"$f":"iUI!B80","v":"U70"},{"$f":"iUI!D80","v":0},{"$f":"iUI!E80","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I81","v":0}]
[{"$f":"iUI!B81","v":"U71"},{"$f":"iUI!D81","v":0},{"$f":"iUI!E81","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I82","v":0}]
[{"$f":"iUI!B82","v":"U72"},{"$f":"iUI!D82","v":0},{"$f":"iUI!E82","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I83","v":0}]
[{"$f":"iUI!B83","v":"U73"},{"$f":"iUI!D83","v":0},{"$f":"iUI!E83","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I84","v":0}]
[{"$f":"iUI!B84","v":"U74"},{"$f":"iUI!D84","v":0},{"$f":"iUI!E84","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I85","v":0}]
[{"$f":"iUI!B85","v":"U75"},{"$f":"iUI!D85","v":0},{"$f":"iUI!E85","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I86","v":0}]
[{"$f":"iUI!B86","v":"U76"},{"$f":"iUI!D86","v":0},{"$f":"iUI!E86","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I87","v":0}]
[{"$f":"iUI!B87","v":"U77"},{"$f":"iUI!D87","v":0},{"$f":"iUI!E87","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I88","v":0}]
[{"$f":"iUI!B88","v":"U78"},{"$f":"iUI!D88","v":0},{"$f":"iUI!E88","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I89","v":0}]
[{"$f":"iUI!B89","v":"U79"},{"$f":"iUI!D89","v":0},{"$f":"iUI!E89","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I90","v":0}]
[{"$f":"iUI!B90","v":"U80"},{"$f":"iUI!D90","v":0},{"$f":"iUI!E90","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I91","v":0}]
[{"$f":"iUI!B91","v":"U81"},{"$f":"iUI!D91","v":0},{"$f":"iUI!E91","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I92","v":0}]
[{"$f":"iUI!B92","v":"U82"},{"$f":"iUI!D92","v":0},{"$f":"iUI!E92","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I93","v":0}]
[{"$f":"iUI!B93","v":"U83"},{"$f":"iUI!D93","v":0},{"$f":"iUI!E93","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I94","v":0}]
[{"$f":"iUI!B94","v":"U84"},{"$f":"iUI!D94","v":0},{"$f":"iUI!E94","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I95","v":0}]
[{"$f":"iUI!B95","v":"U85"},{"$f":"iUI!D95","v":0},{"$f":"iUI!E95","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I96","v":0}]
[{"$f":"iUI!B96","v":"U86"},{"$f":"iUI!D96","v":0},{"$f":"iUI!E96","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I97","v":0}]
[{"$f":"iUI!B97","v":"U87"},{"$f":"iUI!D97","v":0},{"$f":"iUI!E97","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I98","v":0}]
[{"$f":"iUI!B98","v":"U88"},{"$f":"iUI!D98","v":0},{"$f":"iUI!E98","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I99","v":0}]
[{"$f":"iUI!B99","v":"U89"},{"$f":"iUI!D99","v":0},{"$f":"iUI!E99","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I100","v":0}]
[{"$f":"iUI!B100","v":"U90"},{"$f":"iUI!D100","v":0},{"$f":"iUI!E100","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I101","v":0}]
[{"$f":"iUI!B101","v":"U91"},{"$f":"iUI!D101","v":0},{"$f":"iUI!E101","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I102","v":0}]
[{"$f":"iUI!B102","v":"U92"},{"$f":"iUI!D102","v":0},{"$f":"iUI!E102","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I103","v":0}]
[{"$f":"iUI!B103","v":"U93"},{"$f":"iUI!D103","v":0},{"$f":"iUI!E103","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I104","v":0}]
[{"$f":"iUI!B104","v":"U94"},{"$f":"iUI!D104","v":0},{"$f":"iUI!E104","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I105","v":0}]
[{"$f":"iUI!B106","v":"U96"},{"$f":"iUI!D106","v":0},{"$f":"iUI!E106","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I106","v":0}]
[{"$f":"iUI!B107","v":"U97"},{"$f":"iUI!D107","v":0},{"$f":"iUI!E107","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I107","v":0}]
[{"$f":"iUI!B108","v":"U98"},{"$f":"iUI!D108","v":0},{"$f":"iUI!E108","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I108","v":0}]
[{"$f":"iUI!B109","v":"U99"},{"$f":"iUI!D109","v":0},{"$f":"iUI!E109","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"iUI!I109","v":0}]
[null,null,"TOTALE",{"$f":"SUM(D11:D109)","v":150.85999999999999},617.45999999999992,552.86999999999989,712.61,57.600000000000023,51.89,0,0,0,0,0,0,1059.33]
[null,null,"Spese ripartite fra le unità",{"$f":"SUM(D110:M110)","v":2143.2899999999995},null,null,null,null,null,null,null,null,null,{"$f":"N110","v":0},{"$f":"O110+P110","v":1059.33}]
[null,null,"Spese personali dei condomini",null,null,null,null,null,null,null,null,null,null,null,{"$f":"cRECO!O110","v":0}]
[null,null,"Spese totali",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O111+O112","v":1059.33}]

{"sheet":"cRECO","index":35,"n_rows":111,"n_cols":18,"rows_kept":111,"cut":false,"hidden":true,"merged":[[7,0,9,0],[7,15,9,15],[7,16,9,16],[7,17,9,17],[7,1,9,1],[7,2,9,2]]}
[]
[]
[]
[]
[]
["Condominio \"PROTOTIPO\""]
["RIPARTO fra i SOGGETTI delle SPESE sostenute per l'esercizio 2022"]
["n. condòmino","CODICE CONDÒMINO","Unità Immobiliari\ndi proprietà",null,"SPESE","SPESE","SPESE","SPESE","SPESE","SPESE","SPESE","SPESE","SPESE","SPESE","SPESE","TOTALE\nSPESE\na carico\nCondòmino","Quota\na carico\nProprietario","Quota\na carico\nInquilino"]
[null,null,null,"CONDÒMINO","Tabella A","Tabella B","Tabella C","Tabella D","Tabella E","Tabella F","Tabella G","Tabella H","Tabella I","Tabella J","PERSONALI"]
[null,null,null,null,"GENERALE"," Scala A-38","Scala B-30","Scala C-22","PORTICO","TUNNEL"]
[1,{"$f":"cTABCO!B11","v":"C01"},"U16+U43",{"$f":"cTABCO!C11","v":"Condomino01"},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B11)","v":6.33},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B11)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B11)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B11)","v":124},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B11)","v":1.6},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B11)","v":1.3},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B11)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B11)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B11)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B11)","v":0},{"$f":"iPUS!D96","v":0},{"$f":"SUM(E11:O11)","v":133.23000000000002},{"$f":"P11-R11","v":133.23000000000002},{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B11)","v":0}]
[2,{"$f":"cTABCO!B12","v":"C02"},"U10+U37",{"$f":"cTABCO!C12","v":"Condomino02"},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B12)","v":4.82},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B12)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B12)","v":79.61},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B12)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B12)","v":1.6},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B12)","v":1.3},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B12)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B12)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B12)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B12)","v":0},{"$f":"cUSCITE!D91","v":0},{"$f":"SUM(E12:O12)","v":87.33},{"$f":"P12-R12","v":87.33},{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B12)","v":0}]
[3,{"$f":"cTABCO!B13","v":"C03"},"U21+U22",{"$f":"cTABCO!C13","v":"Condomino03"},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B13)","v":1},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B13)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B13)","v":17.14},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B13)","v":27.79},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B13)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B13)","v":7.73},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B13)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B13)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B13)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B13)","v":0},{"$f":"cUSCITE!D92","v":0},{"$f":"SUM(E13:O13)","v":53.66},{"$f":"P13-R13","v":53.66},{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B13)","v":0}]
[4,{"$f":"cTABCO!B14","v":"C04"},"U19+U20+U26",{"$f":"cTABCO!C14","v":"Condomino04 S.r.l."},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B14)","v":8.49},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B14)","v":18.52},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B14)","v":17.690000000000001},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B14)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B14)","v":5.76},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B14)","v":9.25},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B14)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B14)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B14)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B14)","v":0},{"$f":"cUSCITE!D93","v":0},{"$f":"SUM(E14:O14)","v":59.71},{"$f":"P14-R14","v":59.71},{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B14)","v":0}]
[5,{"$f":"cTABCO!B15","v":"C05"},"U03+U29",{"$f":"cTABCO!C15","v":"Condomino05"},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B15)","v":6.7600000000000007},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B15)","v":82.13},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B15)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B15)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B15)","v":1.6},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B15)","v":1.3},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B15)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B15)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B15)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B15)","v":0},{"$f":"cUSCITE!D94","v":0},{"$f":"SUM(E15:O15)","v":91.789999999999992},{"$f":"P15-R15","v":91.789999999999992},{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B15)","v":0}]
[6,{"$f":"cTABCO!B16","v":"C06"},"U14+U40",{"$f":"cTABCO!C16","v":"Condomino06"},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B16)","v":5.7600000000000007},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B16)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B16)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B16)","v":96.210000000000008},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B16)","v":1.6},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B16)","v":1.3},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B16)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B16)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B16)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B16)","v":0},{"$f":"cUSCITE!D95","v":0},104.87,{"$f":"P16-R16","v":104.87},{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B16)","v":0}]
[7,{"$f":"cTABCO!B17","v":"C07"},"U15+U41",{"$f":"cTABCO!C17","v":"Condomino07"},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B17)","v":6.86},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B17)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B17)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B17)","v":106.18},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B17)","v":1.6},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B17)","v":1.3},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B17)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B17)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B17)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B17)","v":0},{"$f":"cUSCITE!D96","v":0},115.94,115.94,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B17)","v":0}]
[8,{"$f":"cTABCO!B18","v":"C08"},"U45",{"$f":"cTABCO!C18","v":"Eredi Condomino08"},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B18)","v":2.54},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B18)","v":16.05},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B18)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B18)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B18)","v":1.6},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B18)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B18)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B18)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B18)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B18)","v":0},{"$f":"cUSCITE!D97","v":0},20.190000000000001,20.190000000000001,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B18)","v":0}]
[9,{"$f":"cTABCO!B19","v":"C09"},"U09+U18+U24",{"$f":"cTABCO!C19","v":"Condomino09 S.r.l."},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B19)","v":7.8000000000000007},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B19)","v":18.52},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B19)","v":15.48},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B19)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B19)","v":5.76},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B19)","v":5.71},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B19)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B19)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B19)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B19)","v":0},{"$f":"cUSCITE!D98","v":0},53.269999999999996,53.269999999999996,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B19)","v":0}]
[10,{"$f":"cTABCO!B20","v":"C10"},"U17+U44",{"$f":"cTABCO!C20","v":"Condomino10"},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B20)","v":13.19},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B20)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B20)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B20)","v":210.92000000000002},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B20)","v":1.6},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B20)","v":5.29},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B20)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B20)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B20)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B20)","v":0},{"$f":"cUSCITE!D99","v":0},231,231,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B20)","v":0}]
[11,{"$f":"cTABCO!B21","v":"C11"},"U05+U31",{"$f":"cTABCO!C21","v":"Condomino11"},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B21)","v":5.69},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B21)","v":89.539999999999992},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B21)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B21)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B21)","v":1.6},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B21)","v":1.3},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B21)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B21)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B21)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B21)","v":0},{"$f":"cUSCITE!D100","v":0},98.129999999999981,98.129999999999981,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B21)","v":0}]
[12,{"$f":"cTABCO!B22","v":"C12"},"U07+U39+U46",{"$f":"cTABCO!C22","v":"Condomino12"},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B22)","v":6.53},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B22)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B22)","v":104.49},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B22)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B22)","v":1.6},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B22)","v":1.3},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B22)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B22)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B22)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B22)","v":0},{"$f":"cUSCITE!D101","v":0},113.91999999999999,113.91999999999999,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B22)","v":0}]
[13,{"$f":"cTABCO!B23","v":"C13"},"U06+U25+U30",{"$f":"cTABCO!C23","v":"Condomino13"},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B23)","v":9.68},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B23)","v":77.8},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B23)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B23)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B23)","v":7.3599999999999994},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B23)","v":1.3},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B23)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B23)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B23)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B23)","v":0},{"$f":"cUSCITE!D102","v":0},96.139999999999986,96.139999999999986,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B23)","v":0}]
[14,{"$f":"cTABCO!B24","v":"C14"},"U36",{"$f":"cTABCO!C24","v":"Condomino14"},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B24)","v":4.51},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B24)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B24)","v":63.58},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B24)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B24)","v":1.6},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B24)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B24)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B24)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B24)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B24)","v":0},{"$f":"cUSCITE!D103","v":0},69.69,69.69,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B24)","v":0}]
[15,{"$f":"cTABCO!B25","v":"C15"},"U23+U28",{"$f":"cTABCO!C25","v":"Condomino15"},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B25)","v":8.9600000000000009},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B25)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B25)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B25)","v":28.5},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B25)","v":5.76},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B25)","v":4.41},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B25)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B25)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B25)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B25)","v":0},{"$f":"cUSCITE!D104","v":0},47.629999999999995,47.629999999999995,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B25)","v":0}]
[16,{"$f":"cTABCO!B26","v":"C16"},"U12+U38",{"$f":"cTABCO!C26","v":"Condomino16"},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B26)","v":6.23},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B26)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B26)","v":107.81},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B26)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B26)","v":1.6},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B26)","v":1.3},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B26)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B26)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B26)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B26)","v":0},{"$f":"cUSCITE!D105","v":0},116.94,116.94,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B26)","v":0}]
[17,{"$f":"cTABCO!B27","v":"C17"},"U13+U42",{"$f":"cTABCO!C27","v":"Condomino17"},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B27)","v":5.8000000000000007},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B27)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B27)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B27)","v":119.01},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B27)","v":1.6},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B27)","v":1.3},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B27)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B27)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B27)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B27)","v":0},{"$f":"cUSCITE!D106","v":0},127.71,127.71,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B27)","v":0}]
[18,{"$f":"cTABCO!B28","v":"C18"},"U08+U35",{"$f":"cTABCO!C28","v":"Condomino18"},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B28)","v":5.04},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B28)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B28)","v":68.56},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B28)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B28)","v":1.6},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B28)","v":1.3},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B28)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B28)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B28)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B28)","v":0},{"$f":"cUSCITE!D107","v":0},76.5,76.5,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B28)","v":0}]
[19,{"$f":"cTABCO!B29","v":"C19"},"U01+U32",{"$f":"cTABCO!C29","v":"Condomino19"},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B29)","v":7.6300000000000008},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B29)","v":121.64},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B29)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B29)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B29)","v":1.6},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B29)","v":1.3},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B29)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B29)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B29)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B29)","v":0},{"$f":"cUSCITE!D108","v":0},132.17000000000002,-927.15999999999985,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B29)","v":1059.33}]
[20,{"$f":"cTABCO!B30","v":"C20"},"U04",{"$f":"cTABCO!C30","v":"Condomino20"},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B30)","v":6.5600000000000005},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B30)","v":96.320000000000007},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B30)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B30)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B30)","v":1.6},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B30)","v":1.3},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B30)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B30)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B30)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B30)","v":0},{"$f":"cUSCITE!D109","v":0},105.78,105.78,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B30)","v":0}]
[21,{"$f":"cTABCO!B31","v":"C21"},"U11+U34",{"$f":"cTABCO!C31","v":"Condomino21"},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B31)","v":6.19},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B31)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B31)","v":78.510000000000005},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B31)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B31)","v":1.6},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B31)","v":1.3},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B31)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B31)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B31)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B31)","v":0},{"$f":"cUSCITE!D110","v":0},87.6,87.6,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B31)","v":0}]
[22,{"$f":"cTABCO!B32","v":"C22"},"U02+U33",{"$f":"cTABCO!C32","v":"Condomino22"},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B32)","v":4.8100000000000005},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B32)","v":96.94},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B32)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B32)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B32)","v":1.6},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B32)","v":1.3},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B32)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B32)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B32)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B32)","v":0},{"$f":"cUSCITE!D111","v":0},104.64999999999999,104.64999999999999,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B32)","v":0}]
[23,{"$f":"cTABCO!B33","v":"C23"},"U27",{"$f":"cTABCO!C33","v":"Condomino23"},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B33)","v":9.68},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B33)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B33)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B33)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B33)","v":5.76},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B33)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B33)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B33)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B33)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B33)","v":0},{"$f":"cUSCITE!D112","v":0},15.44,15.44,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B33)","v":0}]
[24,{"$f":"cTABCO!B34","v":"C24"},null,{"$f":"cTABCO!C34","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B34)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B34)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B34)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B34)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B34)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B34)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B34)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B34)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B34)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B34)","v":0},{"$f":"cUSCITE!D113","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B34)","v":0}]
[25,{"$f":"cTABCO!B35","v":"C25"},null,{"$f":"cTABCO!C35","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B35)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B35)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B35)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B35)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B35)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B35)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B35)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B35)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B35)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B35)","v":0},{"$f":"cUSCITE!D114","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B35)","v":0}]
[26,{"$f":"cTABCO!B36","v":"C26"},null,{"$f":"cTABCO!C36","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B36)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B36)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B36)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B36)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B36)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B36)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B36)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B36)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B36)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B36)","v":0},{"$f":"cUSCITE!D115","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B36)","v":0}]
[27,{"$f":"cTABCO!B37","v":"C27"},null,{"$f":"cTABCO!C37","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B37)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B37)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B37)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B37)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B37)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B37)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B37)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B37)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B37)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B37)","v":0},{"$f":"cUSCITE!D116","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B37)","v":0}]
[28,{"$f":"cTABCO!B38","v":"C28"},null,{"$f":"cTABCO!C38","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B38)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B38)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B38)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B38)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B38)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B38)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B38)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B38)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B38)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B38)","v":0},{"$f":"cUSCITE!D117","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B38)","v":0}]
[29,{"$f":"cTABCO!B39","v":"C29"},null,{"$f":"cTABCO!C39","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B39)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B39)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B39)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B39)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B39)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B39)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B39)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B39)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B39)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B39)","v":0},{"$f":"cUSCITE!D118","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B39)","v":0}]
[30,{"$f":"cTABCO!B40","v":"C30"},null,{"$f":"cTABCO!C40","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B40)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B40)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B40)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B40)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B40)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B40)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B40)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B40)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B40)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B40)","v":0},{"$f":"cUSCITE!D119","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B40)","v":0}]
[31,{"$f":"cTABCO!B41","v":"C31"},null,{"$f":"cTABCO!C41","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B41)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B41)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B41)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B41)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B41)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B41)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B41)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B41)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B41)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B41)","v":0},{"$f":"cUSCITE!D120","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B41)","v":0}]
[32,{"$f":"cTABCO!B42","v":"C32"},null,{"$f":"cTABCO!C42","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B42)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B42)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B42)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B42)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B42)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B42)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B42)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B42)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B42)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B42)","v":0},{"$f":"cUSCITE!D121","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B42)","v":0}]
[33,{"$f":"cTABCO!B43","v":"C33"},null,{"$f":"cTABCO!C43","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B43)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B43)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B43)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B43)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B43)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B43)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B43)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B43)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B43)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B43)","v":0},{"$f":"cUSCITE!D122","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B43)","v":0}]
[34,{"$f":"cTABCO!B44","v":"C34"},null,{"$f":"cTABCO!C44","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B44)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B44)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B44)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B44)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B44)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B44)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B44)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B44)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B44)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B44)","v":0},{"$f":"cUSCITE!D123","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B44)","v":0}]
[35,{"$f":"cTABCO!B45","v":"C35"},null,{"$f":"cTABCO!C45","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B45)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B45)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B45)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B45)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B45)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B45)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B45)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B45)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B45)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B45)","v":0},{"$f":"cUSCITE!D124","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B45)","v":0}]
[36,{"$f":"cTABCO!B46","v":"C36"},null,{"$f":"cTABCO!C46","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B46)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B46)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B46)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B46)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B46)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B46)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B46)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B46)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B46)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B46)","v":0},{"$f":"cUSCITE!D125","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B46)","v":0}]
[37,{"$f":"cTABCO!B47","v":"C37"},null,{"$f":"cTABCO!C47","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B47)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B47)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B47)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B47)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B47)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B47)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B47)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B47)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B47)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B47)","v":0},{"$f":"cUSCITE!D126","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B47)","v":0}]
[38,{"$f":"cTABCO!B48","v":"C38"},null,{"$f":"cTABCO!C48","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B48)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B48)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B48)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B48)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B48)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B48)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B48)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B48)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B48)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B48)","v":0},{"$f":"cUSCITE!D127","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B48)","v":0}]
[39,{"$f":"cTABCO!B49","v":"C39"},null,{"$f":"cTABCO!C49","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B49)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B49)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B49)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B49)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B49)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B49)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B49)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B49)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B49)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B49)","v":0},{"$f":"cUSCITE!D128","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B49)","v":0}]
[40,{"$f":"cTABCO!B50","v":"C40"},null,{"$f":"cTABCO!C50","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B50)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B50)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B50)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B50)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B50)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B50)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B50)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B50)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B50)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B50)","v":0},{"$f":"cUSCITE!D129","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B50)","v":0}]
[41,{"$f":"cTABCO!B51","v":"C41"},null,{"$f":"cTABCO!C51","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B51)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B51)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B51)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B51)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B51)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B51)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B51)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B51)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B51)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B51)","v":0},{"$f":"cUSCITE!D130","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B51)","v":0}]
[42,{"$f":"cTABCO!B52","v":"C42"},null,{"$f":"cTABCO!C52","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B52)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B52)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B52)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B52)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B52)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B52)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B52)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B52)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B52)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B52)","v":0},{"$f":"cUSCITE!D131","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B52)","v":0}]
[43,{"$f":"cTABCO!B53","v":"C43"},null,{"$f":"cTABCO!C53","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B53)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B53)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B53)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B53)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B53)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B53)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B53)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B53)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B53)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B53)","v":0},{"$f":"cUSCITE!D132","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B53)","v":0}]
[44,{"$f":"cTABCO!B54","v":"C44"},null,{"$f":"cTABCO!C54","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B54)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B54)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B54)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B54)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B54)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B54)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B54)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B54)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B54)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B54)","v":0},{"$f":"cUSCITE!D133","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B54)","v":0}]
[45,{"$f":"cTABCO!B55","v":"C45"},null,{"$f":"cTABCO!C55","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B55)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B55)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B55)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B55)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B55)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B55)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B55)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B55)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B55)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B55)","v":0},{"$f":"cUSCITE!D134","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B55)","v":0}]
[46,{"$f":"cTABCO!B56","v":"C46"},null,{"$f":"cTABCO!C56","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B56)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B56)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B56)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B56)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B56)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B56)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B56)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B56)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B56)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B56)","v":0},{"$f":"cUSCITE!D135","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B56)","v":0}]
[47,{"$f":"cTABCO!B57","v":"C47"},null,{"$f":"cTABCO!C57","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B57)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B57)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B57)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B57)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B57)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B57)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B57)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B57)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B57)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B57)","v":0},{"$f":"cUSCITE!D136","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B57)","v":0}]
[48,{"$f":"cTABCO!B58","v":"C48"},null,{"$f":"cTABCO!C58","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B58)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B58)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B58)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B58)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B58)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B58)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B58)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B58)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B58)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B58)","v":0},{"$f":"cUSCITE!D137","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B58)","v":0}]
[49,{"$f":"cTABCO!B59","v":"C49"},null,{"$f":"cTABCO!C59","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B59)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B59)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B59)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B59)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B59)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B59)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B59)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B59)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B59)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B59)","v":0},{"$f":"cUSCITE!D138","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B59)","v":0}]
[50,{"$f":"cTABCO!B60","v":"C50"},null,{"$f":"cTABCO!C60","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B60)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B60)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B60)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B60)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B60)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B60)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B60)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B60)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B60)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B60)","v":0},{"$f":"cUSCITE!D139","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B60)","v":0}]
[51,{"$f":"cTABCO!B61","v":"C51"},null,{"$f":"cTABCO!C61","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B61)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B61)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B61)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B61)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B61)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B61)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B61)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B61)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B61)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B61)","v":0},{"$f":"cUSCITE!D140","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B61)","v":0}]
[52,{"$f":"cTABCO!B62","v":"C52"},null,{"$f":"cTABCO!C62","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B62)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B62)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B62)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B62)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B62)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B62)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B62)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B62)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B62)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B62)","v":0},{"$f":"cUSCITE!D141","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B62)","v":0}]
[53,{"$f":"cTABCO!B63","v":"C53"},null,{"$f":"cTABCO!C63","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B63)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B63)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B63)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B63)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B63)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B63)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B63)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B63)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B63)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B63)","v":0},{"$f":"cUSCITE!D142","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B63)","v":0}]
[54,{"$f":"cTABCO!B64","v":"C54"},null,{"$f":"cTABCO!C64","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B64)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B64)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B64)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B64)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B64)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B64)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B64)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B64)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B64)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B64)","v":0},{"$f":"cUSCITE!D143","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B64)","v":0}]
[55,{"$f":"cTABCO!B65","v":"C55"},null,{"$f":"cTABCO!C65","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B65)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B65)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B65)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B65)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B65)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B65)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B65)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B65)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B65)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B65)","v":0},{"$f":"cUSCITE!D144","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B65)","v":0}]
[56,{"$f":"cTABCO!B66","v":"C56"},null,{"$f":"cTABCO!C66","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B66)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B66)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B66)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B66)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B66)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B66)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B66)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B66)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B66)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B66)","v":0},{"$f":"cUSCITE!D145","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B66)","v":0}]
[57,{"$f":"cTABCO!B67","v":"C57"},null,{"$f":"cTABCO!C67","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B67)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B67)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B67)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B67)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B67)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B67)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B67)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B67)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B67)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B67)","v":0},{"$f":"cUSCITE!D146","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B67)","v":0}]
[58,{"$f":"cTABCO!B68","v":"C58"},null,{"$f":"cTABCO!C68","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B68)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B68)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B68)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B68)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B68)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B68)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B68)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B68)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B68)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B68)","v":0},{"$f":"cUSCITE!D147","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B68)","v":0}]
[59,{"$f":"cTABCO!B69","v":"C59"},null,{"$f":"cTABCO!C69","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B69)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B69)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B69)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B69)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B69)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B69)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B69)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B69)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B69)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B69)","v":0},{"$f":"cUSCITE!D148","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B69)","v":0}]
[60,{"$f":"cTABCO!B70","v":"C60"},null,{"$f":"cTABCO!C70","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B70)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B70)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B70)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B70)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B70)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B70)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B70)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B70)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B70)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B70)","v":0},{"$f":"cUSCITE!D149","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B70)","v":0}]
[61,{"$f":"cTABCO!B71","v":"C61"},null,{"$f":"cTABCO!C71","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B71)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B71)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B71)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B71)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B71)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B71)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B71)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B71)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B71)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B71)","v":0},{"$f":"cUSCITE!D150","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B71)","v":0}]
[62,{"$f":"cTABCO!B72","v":"C62"},null,{"$f":"cTABCO!C72","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B72)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B72)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B72)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B72)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B72)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B72)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B72)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B72)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B72)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B72)","v":0},{"$f":"cUSCITE!D151","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B72)","v":0}]
[63,{"$f":"cTABCO!B73","v":"C63"},null,{"$f":"cTABCO!C73","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B73)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B73)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B73)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B73)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B73)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B73)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B73)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B73)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B73)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B73)","v":0},{"$f":"cUSCITE!D152","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B73)","v":0}]
[64,{"$f":"cTABCO!B74","v":"C64"},null,{"$f":"cTABCO!C74","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B74)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B74)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B74)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B74)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B74)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B74)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B74)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B74)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B74)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B74)","v":0},{"$f":"cUSCITE!D153","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B74)","v":0}]
[65,{"$f":"cTABCO!B75","v":"C65"},null,{"$f":"cTABCO!C75","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B75)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B75)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B75)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B75)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B75)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B75)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B75)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B75)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B75)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B75)","v":0},{"$f":"cUSCITE!D154","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B75)","v":0}]
[66,{"$f":"cTABCO!B76","v":"C66"},null,{"$f":"cTABCO!C76","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B76)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B76)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B76)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B76)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B76)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B76)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B76)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B76)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B76)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B76)","v":0},{"$f":"cUSCITE!D155","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B76)","v":0}]
[67,{"$f":"cTABCO!B77","v":"C67"},null,{"$f":"cTABCO!C77","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B77)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B77)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B77)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B77)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B77)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B77)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B77)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B77)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B77)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B77)","v":0},{"$f":"cUSCITE!D156","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B77)","v":0}]
[68,{"$f":"cTABCO!B78","v":"C68"},null,{"$f":"cTABCO!C78","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B78)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B78)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B78)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B78)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B78)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B78)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B78)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B78)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B78)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B78)","v":0},{"$f":"cUSCITE!D157","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B78)","v":0}]
[69,{"$f":"cTABCO!B79","v":"C69"},null,{"$f":"cTABCO!C79","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B79)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B79)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B79)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B79)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B79)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B79)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B79)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B79)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B79)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B79)","v":0},{"$f":"cUSCITE!D158","v":0},{"$f":"SUM(E79:O79)","v":0},0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B79)","v":0}]
[70,{"$f":"cTABCO!B80","v":"C70"},null,{"$f":"cTABCO!C80","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B80)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B80)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B80)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B80)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B80)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B80)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B80)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B80)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B80)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B80)","v":0},{"$f":"cUSCITE!D159","v":0},0,{"$f":"P80-R80","v":0},{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B80)","v":0}]
[71,{"$f":"cTABCO!B81","v":"C71"},null,{"$f":"cTABCO!C81","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B81)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B81)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B81)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B81)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B81)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B81)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B81)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B81)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B81)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B81)","v":0},{"$f":"cUSCITE!D160","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B81)","v":0}]
[72,{"$f":"cTABCO!B82","v":"C72"},null,{"$f":"cTABCO!C82","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B82)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B82)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B82)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B82)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B82)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B82)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B82)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B82)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B82)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B82)","v":0},{"$f":"cUSCITE!D161","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B82)","v":0}]
[73,{"$f":"cTABCO!B83","v":"C73"},null,{"$f":"cTABCO!C83","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B83)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B83)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B83)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B83)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B83)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B83)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B83)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B83)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B83)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B83)","v":0},{"$f":"cUSCITE!D162","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B83)","v":0}]
[74,{"$f":"cTABCO!B84","v":"C74"},null,{"$f":"cTABCO!C84","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B84)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B84)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B84)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B84)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B84)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B84)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B84)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B84)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B84)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B84)","v":0},{"$f":"cUSCITE!D163","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B84)","v":0}]
[75,{"$f":"cTABCO!B85","v":"C75"},null,{"$f":"cTABCO!C85","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B85)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B85)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B85)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B85)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B85)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B85)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B85)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B85)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B85)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B85)","v":0},{"$f":"cUSCITE!D164","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B85)","v":0}]
[76,{"$f":"cTABCO!B86","v":"C76"},null,{"$f":"cTABCO!C86","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B86)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B86)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B86)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B86)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B86)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B86)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B86)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B86)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B86)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B86)","v":0},{"$f":"cUSCITE!D165","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B86)","v":0}]
[77,{"$f":"cTABCO!B87","v":"C77"},null,{"$f":"cTABCO!C87","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B87)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B87)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B87)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B87)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B87)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B87)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B87)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B87)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B87)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B87)","v":0},{"$f":"cUSCITE!D166","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B87)","v":0}]
[78,{"$f":"cTABCO!B88","v":"C78"},null,{"$f":"cTABCO!C88","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B88)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B88)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B88)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B88)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B88)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B88)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B88)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B88)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B88)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B88)","v":0},{"$f":"cUSCITE!D167","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B88)","v":0}]
[79,{"$f":"cTABCO!B89","v":"C79"},null,{"$f":"cTABCO!C89","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B89)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B89)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B89)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B89)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B89)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B89)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B89)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B89)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B89)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B89)","v":0},{"$f":"cUSCITE!D168","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B89)","v":0}]
[80,{"$f":"cTABCO!B90","v":"C80"},null,{"$f":"cTABCO!C90","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B90)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B90)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B90)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B90)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B90)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B90)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B90)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B90)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B90)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B90)","v":0},{"$f":"cUSCITE!D169","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B90)","v":0}]
[81,{"$f":"cTABCO!B91","v":"C81"},null,{"$f":"cTABCO!C91","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B91)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B91)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B91)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B91)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B91)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B91)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B91)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B91)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B91)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B91)","v":0},{"$f":"cUSCITE!D170","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B91)","v":0}]
[82,{"$f":"cTABCO!B92","v":"C82"},null,{"$f":"cTABCO!C92","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B92)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B92)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B92)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B92)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B92)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B92)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B92)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B92)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B92)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B92)","v":0},{"$f":"cUSCITE!D171","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B92)","v":0}]
[83,{"$f":"cTABCO!B93","v":"C83"},null,{"$f":"cTABCO!C93","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B93)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B93)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B93)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B93)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B93)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B93)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B93)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B93)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B93)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B93)","v":0},{"$f":"cUSCITE!D172","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B93)","v":0}]
[84,{"$f":"cTABCO!B94","v":"C84"},null,{"$f":"cTABCO!C94","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B94)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B94)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B94)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B94)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B94)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B94)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B94)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B94)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B94)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B94)","v":0},{"$f":"cUSCITE!D173","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B94)","v":0}]
[85,{"$f":"cTABCO!B95","v":"C85"},null,{"$f":"cTABCO!C95","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B95)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B95)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B95)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B95)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B95)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B95)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B95)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B95)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B95)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B95)","v":0},{"$f":"cUSCITE!D174","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B95)","v":0}]
[86,{"$f":"cTABCO!B96","v":"C86"},null,{"$f":"cTABCO!C96","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B96)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B96)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B96)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B96)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B96)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B96)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B96)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B96)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B96)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B96)","v":0},{"$f":"cUSCITE!D175","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B96)","v":0}]
[87,{"$f":"cTABCO!B97","v":"C87"},null,{"$f":"cTABCO!C97","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B97)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B97)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B97)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B97)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B97)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B97)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B97)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B97)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B97)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B97)","v":0},{"$f":"cUSCITE!D176","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B97)","v":0}]
[88,{"$f":"cTABCO!B98","v":"C88"},null,{"$f":"cTABCO!C98","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B98)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B98)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B98)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B98)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B98)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B98)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B98)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B98)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B98)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B98)","v":0},{"$f":"cUSCITE!D177","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B98)","v":0}]
[89,{"$f":"cTABCO!B99","v":"C89"},null,{"$f":"cTABCO!C99","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B99)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B99)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B99)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B99)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B99)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B99)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B99)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B99)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B99)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B99)","v":0},{"$f":"cUSCITE!D178","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B99)","v":0}]
[90,{"$f":"cTABCO!B100","v":"C90"},null,{"$f":"cTABCO!C100","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B100)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B100)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B100)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B100)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B100)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B100)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B100)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B100)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B100)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B100)","v":0},{"$f":"cUSCITE!D179","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B100)","v":0}]
[91,{"$f":"cTABCO!B101","v":"C91"},null,{"$f":"cTABCO!C101","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B101)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B101)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B101)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B101)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B101)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B101)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B101)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B101)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B101)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B101)","v":0},{"$f":"cUSCITE!D180","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B101)","v":0}]
[92,{"$f":"cTABCO!B102","v":"C92"},null,{"$f":"cTABCO!C102","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B102)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B102)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B102)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B102)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B102)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B102)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B102)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B102)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B102)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B102)","v":0},{"$f":"cUSCITE!D181","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B102)","v":0}]
[93,{"$f":"cTABCO!B103","v":"C93"},null,{"$f":"cTABCO!C103","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B103)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B103)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B103)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B103)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B103)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B103)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B103)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B103)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B103)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B103)","v":0},{"$f":"cUSCITE!D182","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B103)","v":0}]
[94,{"$f":"cTABCO!B104","v":"C94"},null,{"$f":"cTABCO!C104","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B104)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B104)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B104)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B104)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B104)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B104)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B104)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B104)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B104)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B104)","v":0},{"$f":"cUSCITE!D183","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B104)","v":0}]
[95,{"$f":"cTABCO!B105","v":"C95"},null,{"$f":"cTABCO!C105","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B105)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B105)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B105)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B105)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B105)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B105)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B105)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B105)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B105)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B105)","v":0},{"$f":"cUSCITE!D184","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B105)","v":0}]
[96,{"$f":"cTABCO!B106","v":"C96"},null,{"$f":"cTABCO!C106","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B106)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B106)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B106)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B106)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B106)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B106)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B106)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B106)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B106)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B106)","v":0},{"$f":"cUSCITE!D185","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B106)","v":0}]
[97,{"$f":"cTABCO!B107","v":"C97"},null,{"$f":"cTABCO!C107","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B107)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B107)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B107)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B107)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B107)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B107)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B107)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B107)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B107)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B107)","v":0},{"$f":"cUSCITE!D186","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B107)","v":0}]
[98,{"$f":"cTABCO!B108","v":"C98"},null,{"$f":"cTABCO!C108","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B108)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B108)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B108)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B108)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B108)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B108)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B108)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B108)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B108)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B108)","v":0},{"$f":"cUSCITE!D187","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B108)","v":0}]
[99,{"$f":"cTABCO!B109","v":"C99"},null,{"$f":"cTABCO!C109","v":""},{"$f":"SUMIFS(cREUI!$D$11:$D$109,cREUI!$B$11:$B$109,B109)","v":0},{"$f":"SUMIFS(cREUI!$E$11:$E$109,cREUI!$B$11:$B$109,B109)","v":0},{"$f":"SUMIFS(cREUI!$F$11:$F$109,cREUI!$B$11:$B$109,B109)","v":0},{"$f":"SUMIFS(cREUI!$G$11:$G$109,cREUI!$B$11:$B$109,B109)","v":0},{"$f":"SUMIFS(cREUI!$H$11:$H$109,cREUI!$B$11:$B$109,B109)","v":0},{"$f":"SUMIFS(cREUI!$I$11:$I$109,cREUI!$B$11:$B$109,B109)","v":0},{"$f":"SUMIFS(cREUI!$J$11:$J$109,cREUI!$B$11:$B$109,B109)","v":0},{"$f":"SUMIFS(cREUI!$K$11:$K$109,cREUI!$B$11:$B$109,B109)","v":0},{"$f":"SUMIFS(cREUI!$L$11:$L$109,cREUI!$B$11:$B$109,B109)","v":0},{"$f":"SUMIFS(cREUI!$M$11:$M$109,cREUI!$B$11:$B$109,B109)","v":0},{"$f":"cUSCITE!D188","v":0},0,0,{"$f":"SUMIFS(cREUI!$P$11:$P$109,cREUI!$B$11:$B$109,B109)","v":0}]
[null,null,null,"TOTALE",{"$f":"SUM(E11:E109)","v":150.85999999999999},{"$f":"SUM(F11:F109)","v":617.46},552.87,712.61,57.600000000000009,51.889999999999972,0,0,0,0,0,2143.29,1083.9600000000003,1059.33]
[null,null,null,"controllo sulle spese d'esercizio",{"$f":"SUM(E110:O110)","v":2143.29},null,null,null,null,null,null,null,null,null,null,{"$f":"P110","v":2143.29},{"$f":"Q110+R110","v":2143.29}]

{"sheet":"cENTRATE","index":36,"n_rows":156,"n_cols":7,"rows_kept":156,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
["Condominio \"PROTOTIPO\""]
["RIEPILOGO delle ENTRATE alla data dell'ultima registrazione (03/05/2022)"]
["VOCI DI ENTRATE","CONTO","IMPORTI","CONTO","IMPORTI","CONTO","IMPORTI"]
[{"$f":"iPCE!A122","v":"RENDITE, ALTRE ENTRATE E PROVENTI DIVERSI"},null,{"$f":"SUM(C12:C17)","v":0}]
[{"$f":"iPCE!A123","v":"Rendite Patrimoniali da beni comuni censibili (fitti, ...)"},{"$f":"iPCE!B123","v":"E.01.01"}]
[{"$f":"iPCE!A124","v":"Rendite Finanziarie (interessi attivi, ...)"},{"$f":"iPCE!B124","v":"E.01.02"}]
[{"$f":"iPCE!A125","v":"Sanzioni a condomini"},{"$f":"iPCE!B125","v":"E.01.03"}]
[{"$f":"iPCE!A126","v":"Donazioni"},{"$f":"iPCE!B126","v":"E.01.04"}]
[{"$f":"iPCE!A127","v":"Attività commerciali e produttive marginali"},{"$f":"iPCE!B127","v":"E.01.05"}]
[{"$f":"iPCE!A128","v":"Entrate varie"},{"$f":"iPCE!B128","v":"E.01.06"}]
[{"$f":"iPCE!A111","v":"RIMBORSI e ABBUONI SU SPESE GESTIONE ORDINARIA"},null,{"$f":"SUM(C19:C28)","v":206.49}]
[{"$f":"iPCE!A112","v":"Spese già ripartite con TABELLA Tabella A"},{"$f":"iPCE!B112","v":"A.01.01"}]
[{"$f":"iPCE!A113","v":"Spese già ripartite con TABELLA Tabella B"},{"$f":"iPCE!B113","v":"A.01.02"},68.83]
[{"$f":"iPCE!A114","v":"Spese già ripartite con TABELLA Tabella C"},{"$f":"iPCE!B114","v":"A.01.03"},68.83]
[{"$f":"iPCE!A115","v":"Spese già ripartite con TABELLA Tabella D"},{"$f":"iPCE!B115","v":"A.01.04"},68.83]
[{"$f":"iPCE!A116","v":"Spese già ripartite con TABELLA Tabella E"},{"$f":"iPCE!B116","v":"A.01.05"}]
[{"$f":"iPCE!A117","v":"Spese già ripartite con TABELLA Tabella F"},{"$f":"iPCE!B117","v":"A.01.06"}]
[{"$f":"iPCE!A118","v":"Spese già ripartite con TABELLA Tabella G"},{"$f":"iPCE!B118","v":"A.01.07"}]
[{"$f":"iPCE!A119","v":"Spese già ripartite con TABELLA Tabella H"},{"$f":"iPCE!B119","v":"A.01.08"}]
[{"$f":"iPCE!A120","v":"Spese già ripartite con TABELLA Tabella I"},{"$f":"iPCE!B120","v":"A.01.09"}]
[{"$f":"iPCE!A121","v":"Spese già ripartite con TABELLA Tabella J"},{"$f":"iPCE!B121","v":"A.01.10"}]
[{"$f":"iPCE!A133","v":"VERSAMENTI SU GESTIONI SPECIALI SEPARATE e FONDI"},null,{"$f":"SUM(C30:C39)","v":0}]
[{"$f":"iPCE!A134","v":"VERSAMENTO SU GESTIONE SPECIALE -F-LAVORI MANUTENZIONE  (2013-2015)- (cassa)"},{"$f":"iPCE!B134","v":"F.01.01"}]
[{"$f":"iPCE!A135","v":"VERSAMENTO SU GESTIONE SPECIALE -F-LAVORI MANUTENZIONE  (2013-2015)- (conto corrente)"},{"$f":"iPCE!B135","v":"F.01.02"}]
[{"$f":"iPCE!A136","v":""},{"$f":"iPCE!B136","v":"F.02.01"}]
[{"$f":"iPCE!A137","v":""},{"$f":"iPCE!B137","v":"F.02.02"}]
[{"$f":"iPCE!A138","v":""},{"$f":"iPCE!B138","v":"F.03.01"}]
[{"$f":"iPCE!A139","v":""},{"$f":"iPCE!B139","v":"F.03.02"}]
[{"$f":"iPCE!A140","v":"Prestiti ricevuti da terzi"},{"$f":"iPCE!B140","v":"F.04.01"}]
[{"$f":"iPCE!A141","v":"Entrate varie"},{"$f":"iPCE!B141","v":"F.04.02"}]
[{"$f":"iPCE!A142","v":0},{"$f":"iPCE!B142","v":"F.05.01"}]
[{"$f":"iPCE!A143","v":0},{"$f":"iPCE!B143","v":"F.05.02"}]
[{"$f":"iPCE!A11","v":"INCASSO CONTRIBUTI CONDOMINIALI (GESTIONE ORDINARIA)"},"Esercizio in corso",{"$f":"SUM(C41:C139)","v":5227.24},"Esercizio preced.",{"$f":"SUM(E41:E139)","v":0},"Arretrati",{"$f":"SUM(G41:G139)","v":500}]
[{"$f":"iCONDOMINI!C11","v":"Condomino01"},{"$f":"iPCE!B12","v":"Q.01.01"},530.96,{"$f":"iPCE!C12","v":"Q.02.01"},null,"Q.03.01"]
[{"$f":"iCONDOMINI!C12","v":"Condomino02"},{"$f":"iPCE!B13","v":"Q.01.02"},472.97,{"$f":"iPCE!C13","v":"Q.02.02"},null,"Q.03.02"]
[{"$f":"iCONDOMINI!C13","v":"Condomino03"},{"$f":"iPCE!B14","v":"Q.01.03"},null,{"$f":"iPCE!C14","v":"Q.02.03"},null,"Q.03.03"]
[{"$f":"iCONDOMINI!C14","v":"Condomino04 S.r.l."},{"$f":"iPCE!B15","v":"Q.01.04"},null,{"$f":"iPCE!C15","v":"Q.02.04"},null,"Q.03.04",500]
[{"$f":"iCONDOMINI!C15","v":"Condomino05"},{"$f":"iPCE!B16","v":"Q.01.05"},212.14,{"$f":"iPCE!C16","v":"Q.02.05"},null,"Q.03.05"]
[{"$f":"iCONDOMINI!C16","v":"Condomino06"},{"$f":"iPCE!B17","v":"Q.01.06"},null,{"$f":"iPCE!C17","v":"Q.02.06"},null,"Q.03.06"]
[{"$f":"iCONDOMINI!C17","v":"Condomino07"},{"$f":"iPCE!B18","v":"Q.01.07"},429.04,{"$f":"iPCE!C18","v":"Q.02.07"},null,"Q.03.07"]
[{"$f":"iCONDOMINI!C18","v":"Eredi Condomino08"},{"$f":"iPCE!B19","v":"Q.01.08"},170.8,{"$f":"iPCE!C19","v":"Q.02.08"},null,"Q.03.08"]
[{"$f":"iCONDOMINI!C19","v":"Condomino09 S.r.l."},{"$f":"iPCE!B20","v":"Q.01.09"},315.36,{"$f":"iPCE!C20","v":"Q.02.09"},null,"Q.03.09"]
[{"$f":"iCONDOMINI!C20","v":"Condomino10"},{"$f":"iPCE!B21","v":"Q.01.10"},null,{"$f":"iPCE!C21","v":"Q.02.10"},null,"Q.03.10"]
[{"$f":"iCONDOMINI!C21","v":"Condomino11"},{"$f":"iPCE!B22","v":"Q.01.11"},97.88,{"$f":"iPCE!C22","v":"Q.02.11"},null,"Q.03.11"]
[{"$f":"iCONDOMINI!C22","v":"Condomino12"},{"$f":"iPCE!B23","v":"Q.01.12"},591.44000000000005,{"$f":"iPCE!C23","v":"Q.02.12"},null,"Q.03.12"]
[{"$f":"iCONDOMINI!C23","v":"Condomino13"},{"$f":"iPCE!B24","v":"Q.01.13"},319.89,{"$f":"iPCE!C24","v":"Q.02.13"},null,"Q.03.13"]
[{"$f":"iCONDOMINI!C24","v":"Condomino14"},{"$f":"iPCE!B25","v":"Q.01.14"},290.2,{"$f":"iPCE!C25","v":"Q.02.14"},null,"Q.03.14"]
[{"$f":"iCONDOMINI!C25","v":"Condomino15"},{"$f":"iPCE!B26","v":"Q.01.15"},null,{"$f":"iPCE!C26","v":"Q.02.15"},null,"Q.03.15"]
[{"$f":"iCONDOMINI!C26","v":"Condomino16"},{"$f":"iPCE!B27","v":"Q.01.16"},234.35,{"$f":"iPCE!C27","v":"Q.02.16"},null,"Q.03.16"]
[{"$f":"iCONDOMINI!C27","v":"Condomino17"},{"$f":"iPCE!B28","v":"Q.01.17"},null,{"$f":"iPCE!C28","v":"Q.02.17"},null,"Q.03.17"]
[{"$f":"iCONDOMINI!C28","v":"Condomino18"},{"$f":"iPCE!B29","v":"Q.01.18"},361.89,{"$f":"iPCE!C29","v":"Q.02.18"},null,"Q.03.18"]
[{"$f":"iCONDOMINI!C29","v":"Condomino19"},{"$f":"iPCE!B30","v":"Q.01.19"},415.1,{"$f":"iPCE!C30","v":"Q.02.19"},null,"Q.03.19"]
[{"$f":"iCONDOMINI!C30","v":"Condomino20"},{"$f":"iPCE!B31","v":"Q.01.20"},221.43,{"$f":"iPCE!C31","v":"Q.02.20"},null,"Q.03.20"]
[{"$f":"iCONDOMINI!C31","v":"Condomino21"},{"$f":"iPCE!B32","v":"Q.01.21"},203.21,{"$f":"iPCE!C32","v":"Q.02.21"},null,"Q.03.21"]
[{"$f":"iCONDOMINI!C32","v":"Condomino22"},{"$f":"iPCE!B33","v":"Q.01.22"},360.58,{"$f":"iPCE!C33","v":"Q.02.22"},null,"Q.03.22"]
[{"$f":"iCONDOMINI!C33","v":"Condomino23"},{"$f":"iPCE!B34","v":"Q.01.23"},null,{"$f":"iPCE!C34","v":"Q.02.23"},null,"Q.03.23"]
[{"$f":"iCONDOMINI!C34","v":0},{"$f":"iPCE!B35","v":"Q.01.24"},null,{"$f":"iPCE!C35","v":"Q.02.24"},null,"Q.03.24"]
[{"$f":"iCONDOMINI!C35","v":0},{"$f":"iPCE!B36","v":"Q.01.25"},null,{"$f":"iPCE!C36","v":"Q.02.25"},null,"Q.03.25"]
[{"$f":"iCONDOMINI!C36","v":0},{"$f":"iPCE!B37","v":"Q.01.26"},null,{"$f":"iPCE!C37","v":"Q.02.26"},null,"Q.03.26"]
[{"$f":"iCONDOMINI!C37","v":0},{"$f":"iPCE!B38","v":"Q.01.27"},null,{"$f":"iPCE!C38","v":"Q.02.27"},null,"Q.03.27"]
[{"$f":"iCONDOMINI!C38","v":0},{"$f":"iPCE!B39","v":"Q.01.28"},null,{"$f":"iPCE!C39","v":"Q.02.28"},null,"Q.03.28"]
[{"$f":"iCONDOMINI!C39","v":0},{"$f":"iPCE!B40","v":"Q.01.29"},null,{"$f":"iPCE!C40","v":"Q.02.29"},null,"Q.03.29"]
[{"$f":"iCONDOMINI!C40","v":0},{"$f":"iPCE!B41","v":"Q.01.30"},null,{"$f":"iPCE!C41","v":"Q.02.30"},null,"Q.03.30"]
[{"$f":"iCONDOMINI!C41","v":0},{"$f":"iPCE!B42","v":"Q.01.31"},null,{"$f":"iPCE!C42","v":"Q.02.31"},null,"Q.03.31"]
[{"$f":"iCONDOMINI!C42","v":0},{"$f":"iPCE!B43","v":"Q.01.32"},null,{"$f":"iPCE!C43","v":"Q.02.32"},null,"Q.03.32"]
[{"$f":"iCONDOMINI!C43","v":0},{"$f":"iPCE!B44","v":"Q.01.33"},null,{"$f":"iPCE!C44","v":"Q.02.33"},null,"Q.03.33"]
[{"$f":"iCONDOMINI!C44","v":0},{"$f":"iPCE!B45","v":"Q.01.34"},null,{"$f":"iPCE!C45","v":"Q.02.34"},null,"Q.03.34"]
[{"$f":"iCONDOMINI!C45","v":0},{"$f":"iPCE!B46","v":"Q.01.35"},null,{"$f":"iPCE!C46","v":"Q.02.35"},null,"Q.03.35"]
[{"$f":"iCONDOMINI!C46","v":0},{"$f":"iPCE!B47","v":"Q.01.36"},null,{"$f":"iPCE!C47","v":"Q.02.36"},null,"Q.03.36"]
[{"$f":"iCONDOMINI!C47","v":0},{"$f":"iPCE!B48","v":"Q.01.37"},null,{"$f":"iPCE!C48","v":"Q.02.37"},null,"Q.03.37"]
[{"$f":"iCONDOMINI!C48","v":0},{"$f":"iPCE!B49","v":"Q.01.38"},null,{"$f":"iPCE!C49","v":"Q.02.38"},null,"Q.03.38"]
[{"$f":"iCONDOMINI!C49","v":0},{"$f":"iPCE!B50","v":"Q.01.39"},null,{"$f":"iPCE!C50","v":"Q.02.39"},null,"Q.03.39"]
[{"$f":"iCONDOMINI!C50","v":0},{"$f":"iPCE!B51","v":"Q.01.40"},null,{"$f":"iPCE!C51","v":"Q.02.40"},null,"Q.03.40"]
[{"$f":"iCONDOMINI!C51","v":0},{"$f":"iPCE!B52","v":"Q.01.41"},null,{"$f":"iPCE!C52","v":"Q.02.41"},null,"Q.03.41"]
[{"$f":"iCONDOMINI!C52","v":0},{"$f":"iPCE!B53","v":"Q.01.42"},null,{"$f":"iPCE!C53","v":"Q.02.42"},null,"Q.03.42"]
[{"$f":"iCONDOMINI!C53","v":0},{"$f":"iPCE!B54","v":"Q.01.43"},null,{"$f":"iPCE!C54","v":"Q.02.43"},null,"Q.03.43"]
[{"$f":"iCONDOMINI!C54","v":0},{"$f":"iPCE!B55","v":"Q.01.44"},null,{"$f":"iPCE!C55","v":"Q.02.44"},null,"Q.03.44"]
[{"$f":"iCONDOMINI!C55","v":0},{"$f":"iPCE!B56","v":"Q.01.45"},null,{"$f":"iPCE!C56","v":"Q.02.45"},null,"Q.03.45"]
[{"$f":"iCONDOMINI!C56","v":0},{"$f":"iPCE!B57","v":"Q.01.46"},null,{"$f":"iPCE!C57","v":"Q.02.46"},null,"Q.03.46"]
[{"$f":"iCONDOMINI!C57","v":0},{"$f":"iPCE!B58","v":"Q.01.47"},null,{"$f":"iPCE!C58","v":"Q.02.47"},null,"Q.03.47"]
[{"$f":"iCONDOMINI!C58","v":0},{"$f":"iPCE!B59","v":"Q.01.48"},null,{"$f":"iPCE!C59","v":"Q.02.48"},null,"Q.03.48"]
[{"$f":"iCONDOMINI!C59","v":0},{"$f":"iPCE!B60","v":"Q.01.49"},null,{"$f":"iPCE!C60","v":"Q.02.49"},null,"Q.03.49"]
[{"$f":"iCONDOMINI!C60","v":0},{"$f":"iPCE!B61","v":"Q.01.50"},null,{"$f":"iPCE!C61","v":"Q.02.50"},null,"Q.03.50"]
[{"$f":"iCONDOMINI!C61","v":0},{"$f":"iPCE!B62","v":"Q.01.51"},null,{"$f":"iPCE!C62","v":"Q.02.51"},null,"Q.03.51"]
[{"$f":"iCONDOMINI!C62","v":0},{"$f":"iPCE!B63","v":"Q.01.52"},null,{"$f":"iPCE!C63","v":"Q.02.52"},null,"Q.03.52"]
[{"$f":"iCONDOMINI!C63","v":0},{"$f":"iPCE!B64","v":"Q.01.53"},null,{"$f":"iPCE!C64","v":"Q.02.53"},null,"Q.03.53"]
[{"$f":"iCONDOMINI!C64","v":0},{"$f":"iPCE!B65","v":"Q.01.54"},null,{"$f":"iPCE!C65","v":"Q.02.54"},null,"Q.03.54"]
[{"$f":"iCONDOMINI!C65","v":0},{"$f":"iPCE!B66","v":"Q.01.55"},null,{"$f":"iPCE!C66","v":"Q.02.55"},null,"Q.03.55"]
[{"$f":"iCONDOMINI!C66","v":0},{"$f":"iPCE!B67","v":"Q.01.56"},null,{"$f":"iPCE!C67","v":"Q.02.56"},null,"Q.03.56"]
[{"$f":"iCONDOMINI!C67","v":0},{"$f":"iPCE!B68","v":"Q.01.57"},null,{"$f":"iPCE!C68","v":"Q.02.57"},null,"Q.03.57"]
[{"$f":"iCONDOMINI!C68","v":0},{"$f":"iPCE!B69","v":"Q.01.58"},null,{"$f":"iPCE!C69","v":"Q.02.58"},null,"Q.03.58"]
[{"$f":"iCONDOMINI!C69","v":0},{"$f":"iPCE!B70","v":"Q.01.59"},null,{"$f":"iPCE!C70","v":"Q.02.59"},null,"Q.03.59"]
[{"$f":"iCONDOMINI!C70","v":0},{"$f":"iPCE!B71","v":"Q.01.60"},null,{"$f":"iPCE!C71","v":"Q.02.60"},null,"Q.03.60"]
[{"$f":"iCONDOMINI!C71","v":0},{"$f":"iPCE!B72","v":"Q.01.61"},null,{"$f":"iPCE!C72","v":"Q.02.61"},null,"Q.03.61"]
[{"$f":"iCONDOMINI!C72","v":0},{"$f":"iPCE!B73","v":"Q.01.62"},null,{"$f":"iPCE!C73","v":"Q.02.62"},null,"Q.03.62"]
[{"$f":"iCONDOMINI!C73","v":0},{"$f":"iPCE!B74","v":"Q.01.63"},null,{"$f":"iPCE!C74","v":"Q.02.63"},null,"Q.03.63"]
[{"$f":"iCONDOMINI!C74","v":0},{"$f":"iPCE!B75","v":"Q.01.64"},null,{"$f":"iPCE!C75","v":"Q.02.64"},null,"Q.03.64"]
[{"$f":"iCONDOMINI!C75","v":0},{"$f":"iPCE!B76","v":"Q.01.65"},null,{"$f":"iPCE!C76","v":"Q.02.65"},null,"Q.03.65"]
[{"$f":"iCONDOMINI!C76","v":0},{"$f":"iPCE!B77","v":"Q.01.66"},null,{"$f":"iPCE!C77","v":"Q.02.66"},null,"Q.03.66"]
[{"$f":"iCONDOMINI!C77","v":0},{"$f":"iPCE!B78","v":"Q.01.67"},null,{"$f":"iPCE!C78","v":"Q.02.67"},null,"Q.03.67"]
[{"$f":"iCONDOMINI!C78","v":0},{"$f":"iPCE!B79","v":"Q.01.68"},null,{"$f":"iPCE!C79","v":"Q.02.68"},null,"Q.03.68"]
[{"$f":"iCONDOMINI!C79","v":0},{"$f":"iPCE!B80","v":"Q.01.69"},null,{"$f":"iPCE!C80","v":"Q.02.69"},null,"Q.03.69"]
[{"$f":"iCONDOMINI!C80","v":0},{"$f":"iPCE!B81","v":"Q.01.70"},null,{"$f":"iPCE!C81","v":"Q.02.70"},null,"Q.03.70"]
[{"$f":"iCONDOMINI!C81","v":0},{"$f":"iPCE!B82","v":"Q.01.71"},null,{"$f":"iPCE!C82","v":"Q.02.71"},null,"Q.03.71"]
[{"$f":"iCONDOMINI!C82","v":0},{"$f":"iPCE!B83","v":"Q.01.72"},null,{"$f":"iPCE!C83","v":"Q.02.72"},null,"Q.03.72"]
[{"$f":"iCONDOMINI!C83","v":0},{"$f":"iPCE!B84","v":"Q.01.73"},null,{"$f":"iPCE!C84","v":"Q.02.73"},null,"Q.03.73"]
[{"$f":"iCONDOMINI!C84","v":0},{"$f":"iPCE!B85","v":"Q.01.74"},null,{"$f":"iPCE!C85","v":"Q.02.74"},null,"Q.03.74"]
[{"$f":"iCONDOMINI!C85","v":0},{"$f":"iPCE!B86","v":"Q.01.75"},null,{"$f":"iPCE!C86","v":"Q.02.75"},null,"Q.03.75"]
[{"$f":"iCONDOMINI!C86","v":0},{"$f":"iPCE!B87","v":"Q.01.76"},null,{"$f":"iPCE!C87","v":"Q.02.76"},null,"Q.03.76"]
[{"$f":"iCONDOMINI!C87","v":0},{"$f":"iPCE!B88","v":"Q.01.77"},null,{"$f":"iPCE!C88","v":"Q.02.77"},null,"Q.03.77"]
[{"$f":"iCONDOMINI!C88","v":0},{"$f":"iPCE!B89","v":"Q.01.78"},null,{"$f":"iPCE!C89","v":"Q.02.78"},null,"Q.03.78"]
[{"$f":"iCONDOMINI!C89","v":0},{"$f":"iPCE!B90","v":"Q.01.79"},null,{"$f":"iPCE!C90","v":"Q.02.79"},null,"Q.03.79"]
[{"$f":"iCONDOMINI!C90","v":0},{"$f":"iPCE!B91","v":"Q.01.80"},null,{"$f":"iPCE!C91","v":"Q.02.80"},null,"Q.03.80"]
[{"$f":"iCONDOMINI!C91","v":0},{"$f":"iPCE!B92","v":"Q.01.81"},null,{"$f":"iPCE!C92","v":"Q.02.81"},null,"Q.03.81"]
[{"$f":"iCONDOMINI!C92","v":0},{"$f":"iPCE!B93","v":"Q.01.82"},null,{"$f":"iPCE!C93","v":"Q.02.82"},null,"Q.03.82"]
[{"$f":"iCONDOMINI!C93","v":0},{"$f":"iPCE!B94","v":"Q.01.83"},null,{"$f":"iPCE!C94","v":"Q.02.83"},null,"Q.03.83"]
[{"$f":"iCONDOMINI!C94","v":0},{"$f":"iPCE!B95","v":"Q.01.84"},null,{"$f":"iPCE!C95","v":"Q.02.84"},null,"Q.03.84"]
[{"$f":"iCONDOMINI!C95","v":0},{"$f":"iPCE!B96","v":"Q.01.85"},null,{"$f":"iPCE!C96","v":"Q.02.85"},null,"Q.03.85"]
[{"$f":"iCONDOMINI!C96","v":0},{"$f":"iPCE!B97","v":"Q.01.86"},null,{"$f":"iPCE!C97","v":"Q.02.86"},null,"Q.03.86"]
[{"$f":"iCONDOMINI!C97","v":0},{"$f":"iPCE!B98","v":"Q.01.87"},null,{"$f":"iPCE!C98","v":"Q.02.87"},null,"Q.03.87"]
[{"$f":"iCONDOMINI!C98","v":0},{"$f":"iPCE!B99","v":"Q.01.88"},null,{"$f":"iPCE!C99","v":"Q.02.88"},null,"Q.03.88"]
[{"$f":"iCONDOMINI!C99","v":0},{"$f":"iPCE!B100","v":"Q.01.89"},null,{"$f":"iPCE!C100","v":"Q.02.89"},null,"Q.03.89"]
[{"$f":"iCONDOMINI!C100","v":0},{"$f":"iPCE!B101","v":"Q.01.90"},null,{"$f":"iPCE!C101","v":"Q.02.90"},null,"Q.03.90"]
[{"$f":"iCONDOMINI!C101","v":0},{"$f":"iPCE!B102","v":"Q.01.91"},null,{"$f":"iPCE!C102","v":"Q.02.91"},null,"Q.03.91"]
[{"$f":"iCONDOMINI!C102","v":0},{"$f":"iPCE!B103","v":"Q.01.92"},null,{"$f":"iPCE!C103","v":"Q.02.92"},null,"Q.03.92"]
[{"$f":"iCONDOMINI!C103","v":0},{"$f":"iPCE!B104","v":"Q.01.93"},null,{"$f":"iPCE!C104","v":"Q.02.93"},null,"Q.03.93"]
[{"$f":"iCONDOMINI!C104","v":0},{"$f":"iPCE!B105","v":"Q.01.94"},null,{"$f":"iPCE!C105","v":"Q.02.94"},null,"Q.03.94"]
[{"$f":"iCONDOMINI!C105","v":0},{"$f":"iPCE!B106","v":"Q.01.95"},null,{"$f":"iPCE!C106","v":"Q.02.95"},null,"Q.03.95"]
[{"$f":"iCONDOMINI!C106","v":0},{"$f":"iPCE!B107","v":"Q.01.96"},null,{"$f":"iPCE!C107","v":"Q.02.96"},null,"Q.03.96"]
[{"$f":"iCONDOMINI!C107","v":0},{"$f":"iPCE!B108","v":"Q.01.97"},null,{"$f":"iPCE!C108","v":"Q.02.97"},null,"Q.03.97"]
[{"$f":"iCONDOMINI!C108","v":0},{"$f":"iPCE!B109","v":"Q.01.98"},null,{"$f":"iPCE!C109","v":"Q.02.98"},null,"Q.03.98"]
[{"$f":"iCONDOMINI!C109","v":0},{"$f":"iPCE!B110","v":"Q.01.99"},null,{"$f":"iPCE!C110","v":"Q.02.99"},null,"Q.03.99"]
[{"$f":"iPCE!A144","v":0},null,{"$f":"SUM(C141:C145)","v":0}]
[{"$f":"iPCE!A145","v":"Anticipazione di cassa da Amministratore"},{"$f":"iPCE!B145","v":"V.01.01"}]
[{"$f":"iPCE!A146","v":"Prestiti ricevuti da terzi e condomini"},{"$f":"iPCE!B146","v":"V.01.02"}]
[null,{"$f":"iPCE!B147","v":"V.01.03"}]
[null,{"$f":"iPCE!B148","v":"V.01.04"}]
[null,{"$f":"iPCE!B149","v":"V.01.05"}]
[{"$f":"iPCE!A150","v":"ANTICIPAZIONI da GESTIONI SPECIALI"},null,{"$f":"SUM(C147:C151)","v":0}]
[{"$f":"iPCE!A152","v":""},{"$f":"iPCE!B151","v":"W.01.01"}]
[{"$f":"iPCE!A153","v":""},{"$f":"iPCE!B152","v":"W.01.02"}]
[{"$f":"iPCE!A154","v":""},{"$f":"iPCE!B153","v":"W.01.03"}]
[{"$f":"iPCE!A155","v":""},{"$f":"iPCE!B154","v":"W.01.04"}]
[{"$f":"iPCE!A156","v":0},{"$f":"iPCE!B155","v":"W.01.05"}]
["TOTALE ENTRATE",null,{"$f":"C11+C18+C29+C40+E40+G40+C140+C146","v":5933.73}]
[null,null,0]
[]
[null,null,0]
[null,null,0]

{"sheet":"cREED","index":37,"n_rows":112,"n_cols":14,"rows_kept":112,"cut":false,"hidden":true,"merged":[[7,13,9,13]]}
[]
[]
[]
[null,null,null,null,0]
[]
["Condominio \"PROTOTIPO\""]
["RIPARTO fra i CONDÒMINI delle ENTRATE VARIE e degli ABBUONI al giorno 03/05/2022"]
[null,null,"ENTRATE VARIE","DIMINUZIONI DI SPESE GIÀ RIPARTITE","DIMINUZIONI DI SPESE GIÀ RIPARTITE","DIMINUZIONI DI SPESE GIÀ RIPARTITE","DIMINUZIONI DI SPESE GIÀ RIPARTITE","DIMINUZIONI DI SPESE GIÀ RIPARTITE","DIMINUZIONI DI SPESE GIÀ RIPARTITE","DIMINUZIONI DI SPESE GIÀ RIPARTITE","DIMINUZIONI DI SPESE GIÀ RIPARTITE","DIMINUZIONI DI SPESE GIÀ RIPARTITE","DIMINUZIONI DI SPESE GIÀ RIPARTITE","TOTALE"]
["n.","CONDÒMINO","Tabella A","Tabella A","Tabella B","Tabella C","Tabella D","Tabella E","Tabella F","Tabella G","Tabella H","Tabella I","Tabella J"]
[null,null,"GENERALE","GENERALE"," Scala A-38","Scala B-30","Scala C-22","PORTICO","TUNNEL"]
[{"$f":"iCONDOMINI!A11","v":1},{"$f":"iCONDOMINI!C11","v":"Condomino01"},null,0,0,0,11.98,0,0,0,0,0,0,{"$f":"SUM(C11:M11)","v":11.98}]
[{"$f":"iCONDOMINI!A12","v":2},{"$f":"iCONDOMINI!C12","v":"Condomino02"},null,0,0,9.91,0,0,0,0,0,0,0,9.91]
[{"$f":"iCONDOMINI!A13","v":3},{"$f":"iCONDOMINI!C13","v":"Condomino03"},null,0,0,2.13,2.68,0,0,0,0,0,0,4.8100000000000005]
[{"$f":"iCONDOMINI!A14","v":4},{"$f":"iCONDOMINI!C14","v":"Condomino04 S.r.l."},null,0,2.06,2.2000000000000002,0,0,0,0,0,0,0,4.26]
[{"$f":"iCONDOMINI!A15","v":5},{"$f":"iCONDOMINI!C15","v":"Condomino05"},null,0,9.15,0,0,0,0,0,0,0,0,9.15]
[{"$f":"iCONDOMINI!A16","v":6},{"$f":"iCONDOMINI!C16","v":"Condomino06"},null,0,0,0,9.2900000000000009,0,0,0,0,0,0,9.2900000000000009]
[{"$f":"iCONDOMINI!A17","v":7},{"$f":"iCONDOMINI!C17","v":"Condomino07"},null,0,0,0,10.26,0,0,0,0,0,0,10.26]
[{"$f":"iCONDOMINI!A18","v":8},{"$f":"iCONDOMINI!C18","v":"Eredi Condomino08"},null,0,1.79,0,0,0,0,0,0,0,0,1.79]
[{"$f":"iCONDOMINI!A19","v":9},{"$f":"iCONDOMINI!C19","v":"Condomino09 S.r.l."},null,0,2.06,1.93,0,0,0,0,0,0,0,3.99]
[{"$f":"iCONDOMINI!A20","v":10},{"$f":"iCONDOMINI!C20","v":"Condomino10"},null,0,0,0,20.380000000000003,0,0,0,0,0,0,20.380000000000003]
[{"$f":"iCONDOMINI!A21","v":11},{"$f":"iCONDOMINI!C21","v":"Condomino11"},null,0,9.98,0,0,0,0,0,0,0,0,9.98]
[{"$f":"iCONDOMINI!A22","v":12},{"$f":"iCONDOMINI!C22","v":"Condomino12"},null,0,0,13.01,0,0,0,0,0,0,0,13.01]
[{"$f":"iCONDOMINI!A23","v":13},{"$f":"iCONDOMINI!C23","v":"Condomino13"},null,0,8.67,0,0,0,0,0,0,0,0,8.67]
[{"$f":"iCONDOMINI!A24","v":14},{"$f":"iCONDOMINI!C24","v":"Condomino14"},null,0,0,7.92,0,0,0,0,0,0,0,7.92]
[{"$f":"iCONDOMINI!A25","v":15},{"$f":"iCONDOMINI!C25","v":"Condomino15"},null,0,0,0,2.75,0,0,0,0,0,0,2.75]
[{"$f":"iCONDOMINI!A26","v":16},{"$f":"iCONDOMINI!C26","v":"Condomino16"},null,0,0,13.43,0,0,0,0,0,0,0,13.43]
[{"$f":"iCONDOMINI!A27","v":17},{"$f":"iCONDOMINI!C27","v":"Condomino17"},null,0,0,0,11.49,0,0,0,0,0,0,11.49]
[{"$f":"iCONDOMINI!A28","v":18},{"$f":"iCONDOMINI!C28","v":"Condomino18"},null,0,0,8.5299999999999994,0,0,0,0,0,0,0,8.5299999999999994]
[{"$f":"iCONDOMINI!A29","v":19},{"$f":"iCONDOMINI!C29","v":"Condomino19"},null,0,13.57,0,0,0,0,0,0,0,0,13.57]
[{"$f":"iCONDOMINI!A30","v":20},{"$f":"iCONDOMINI!C30","v":"Condomino20"},null,0,10.74,0,0,0,0,0,0,0,0,10.74]
[{"$f":"iCONDOMINI!A31","v":21},{"$f":"iCONDOMINI!C31","v":"Condomino21"},null,0,0,9.77,0,0,0,0,0,0,0,9.77]
[{"$f":"iCONDOMINI!A32","v":22},{"$f":"iCONDOMINI!C32","v":"Condomino22"},null,0,10.81,0,0,0,0,0,0,0,0,10.81]
[{"$f":"iCONDOMINI!A33","v":23},{"$f":"iCONDOMINI!C33","v":"Condomino23"},null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A34","v":24},{"$f":"iCONDOMINI!C34","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A35","v":25},{"$f":"iCONDOMINI!C35","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A36","v":26},{"$f":"iCONDOMINI!C36","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A37","v":27},{"$f":"iCONDOMINI!C37","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A38","v":28},{"$f":"iCONDOMINI!C38","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A39","v":29},{"$f":"iCONDOMINI!C39","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A40","v":30},{"$f":"iCONDOMINI!C40","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A41","v":31},{"$f":"iCONDOMINI!C41","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A42","v":32},{"$f":"iCONDOMINI!C42","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A43","v":33},{"$f":"iCONDOMINI!C43","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C43:M43)","v":0}]
[{"$f":"iCONDOMINI!A44","v":34},{"$f":"iCONDOMINI!C44","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A45","v":35},{"$f":"iCONDOMINI!C45","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A46","v":36},{"$f":"iCONDOMINI!C46","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A47","v":37},{"$f":"iCONDOMINI!C47","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A48","v":38},{"$f":"iCONDOMINI!C48","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A49","v":39},{"$f":"iCONDOMINI!C49","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A50","v":40},{"$f":"iCONDOMINI!C50","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A51","v":41},{"$f":"iCONDOMINI!C51","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A52","v":42},{"$f":"iCONDOMINI!C52","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A53","v":43},{"$f":"iCONDOMINI!C53","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A54","v":44},{"$f":"iCONDOMINI!C54","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A55","v":45},{"$f":"iCONDOMINI!C55","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A56","v":46},{"$f":"iCONDOMINI!C56","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A57","v":47},{"$f":"iCONDOMINI!C57","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A58","v":48},{"$f":"iCONDOMINI!C58","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A59","v":49},{"$f":"iCONDOMINI!C59","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A60","v":50},{"$f":"iCONDOMINI!C60","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A61","v":51},{"$f":"iCONDOMINI!C61","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A62","v":52},{"$f":"iCONDOMINI!C62","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A63","v":53},{"$f":"iCONDOMINI!C63","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A64","v":54},{"$f":"iCONDOMINI!C64","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A65","v":55},{"$f":"iCONDOMINI!C65","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A66","v":56},{"$f":"iCONDOMINI!C66","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A67","v":57},{"$f":"iCONDOMINI!C67","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A68","v":58},{"$f":"iCONDOMINI!C68","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A69","v":59},{"$f":"iCONDOMINI!C69","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A70","v":60},{"$f":"iCONDOMINI!C70","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A71","v":61},{"$f":"iCONDOMINI!C71","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A72","v":62},{"$f":"iCONDOMINI!C72","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A73","v":63},{"$f":"iCONDOMINI!C73","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A74","v":64},{"$f":"iCONDOMINI!C74","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A75","v":65},{"$f":"iCONDOMINI!C75","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A76","v":66},{"$f":"iCONDOMINI!C76","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A77","v":67},{"$f":"iCONDOMINI!C77","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A78","v":68},{"$f":"iCONDOMINI!C78","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A79","v":69},{"$f":"iCONDOMINI!C79","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A80","v":70},{"$f":"iCONDOMINI!C80","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A81","v":71},{"$f":"iCONDOMINI!C81","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A82","v":72},{"$f":"iCONDOMINI!C82","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A83","v":73},{"$f":"iCONDOMINI!C83","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A84","v":74},{"$f":"iCONDOMINI!C84","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A85","v":75},{"$f":"iCONDOMINI!C85","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A86","v":76},{"$f":"iCONDOMINI!C86","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A87","v":77},{"$f":"iCONDOMINI!C87","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A88","v":78},{"$f":"iCONDOMINI!C88","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A89","v":79},{"$f":"iCONDOMINI!C89","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A90","v":80},{"$f":"iCONDOMINI!C90","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A91","v":81},{"$f":"iCONDOMINI!C91","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A92","v":82},{"$f":"iCONDOMINI!C92","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A93","v":83},{"$f":"iCONDOMINI!C93","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A94","v":84},{"$f":"iCONDOMINI!C94","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A95","v":85},{"$f":"iCONDOMINI!C95","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A96","v":86},{"$f":"iCONDOMINI!C96","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A97","v":87},{"$f":"iCONDOMINI!C97","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A98","v":88},{"$f":"iCONDOMINI!C98","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A99","v":89},{"$f":"iCONDOMINI!C99","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A100","v":90},{"$f":"iCONDOMINI!C100","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A101","v":91},{"$f":"iCONDOMINI!C101","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A102","v":92},{"$f":"iCONDOMINI!C102","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A103","v":93},{"$f":"iCONDOMINI!C103","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A104","v":94},{"$f":"iCONDOMINI!C104","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A105","v":95},{"$f":"iCONDOMINI!C105","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A106","v":96},{"$f":"iCONDOMINI!C106","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A107","v":97},{"$f":"iCONDOMINI!C107","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C107:M107)","v":0}]
[{"$f":"iCONDOMINI!A108","v":98},{"$f":"iCONDOMINI!C108","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C108:M108)","v":0}]
[{"$f":"iCONDOMINI!A109","v":99},{"$f":"iCONDOMINI!C109","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C109:M109)","v":0}]
[null,"TOTALE",{"$f":"SUM(C11:C109)","v":0},{"$f":"SUM(D11:D109)","v":0},{"$f":"SUM(E11:E109)","v":68.83},68.83,68.83,0,0,0,0,0,0,206.49000000000004]
[null,"controllo entrate varie ed abbuoni",{"$f":"SUM(C110:M110)","v":206.49}]
["Il totale del riparto è considerato dalla procedura quale un versamento del condòmino stesso, visto che tale importo è trattenuto dal condominio e non restituito al condòmino."]

{"sheet":"cCREDITI","index":38,"n_rows":135,"n_cols":12,"rows_kept":135,"cut":false,"hidden":true,"merged":[[7,8,9,8]]}
[]
[]
[]
[]
[]
["Condominio \"PROTOTIPO\""]
["PROSPETTO dei CREDITI al giorno 03/05/2022"]
[null,null,"ESERCIZI PREGRESSI",null,null,null,null,"IN CORSO","CREDITO\nTOTALE"]
["CREDITI","ESERCIZI",{"$f":"\"Eserc. \"  &'iP1'!A37-5","v":"Eserc. 2017"},{"$f":"\"Eserc. \"  &'iP1'!A37-4","v":"Eserc. 2018"},{"$f":"\"Eserc. \"  &'iP1'!A37-3","v":"Eserc. 2019"},{"$f":"\"Eserc. \"  &'iP1'!A37-2","v":"Eserc. 2020"},{"$f":"\"Eserc. \"  &'iP1'!A37-1","v":"Eserc. 2021"},{"$f":"\"Eserc. \"  &'iP1'!A37","v":"Eserc. 2022"}]
[null,"CONTO",{"$f":"\"YY = \" & RIGHT(C9,2)","v":"YY = 17"},"YY = 18","YY = 19","YY = 20","YY = 21","YY = 22"]
[{"$f":"iPCDC!A11","v":"da DEPOSITI di DENARO presso Terzi"},{"$f":"iPCDC!B11","v":"C.01"},{"$f":"SUM(C12:C16)","v":0},0,0,0,126.81,0,{"$f":"SUM(C11:H11)","v":126.81}]
[{"$f":"iPCDC!A12","v":"DEPOSITI CAUZIONALI"},{"$f":"iPCDC!B12","v":"C.01.01.YY"},null,null,null,null,126.81,null,{"$f":"SUM(C12:H12)","v":126.81},null,null,{"$f":"COUNTIF(A11:I135,\"<0\")","v":0}]
[{"$f":"iPCDC!A13","v":"ACQUISTO VOUCHER LAVORI"},{"$f":"iPCDC!B13","v":"C.01.02.YY"},null,null,null,null,null,null,0]
[{"$f":"iPCDC!A14","v":"PRESTITI A TERZI"},{"$f":"iPCDC!B14","v":"C.01.03.YY"},null,null,null,null,null,null,0]
[{"$f":"iPCDC!A15","v":0},{"$f":"iPCDC!B15","v":"C.01.04.YY"},null,null,null,null,null,null,0]
[{"$f":"iPCDC!A16","v":0},{"$f":"iPCDC!B16","v":"C.01.05.YY"},null,null,null,null,null,null,0]
[{"$f":"iPCDC!A17","v":"da TERZI PRIVATI"},{"$f":"iPCDC!B17","v":"C.02"},{"$f":"SUM(C18:C22)","v":0},0,0,0,0,0,0]
[{"$f":"iPCDC!A18","v":"da FORNITORI"},{"$f":"iPCDC!B18","v":"C.02.01.YY"},null,null,null,null,null,null,0]
[{"$f":"iPCDC!A19","v":"da DEBITORI DIVERSI"},{"$f":"iPCDC!B19","v":"C.02.02.YY"},null,null,null,null,null,null,0]
[{"$f":"iPCDC!A20","v":"da CANONI e FITTI"},{"$f":"iPCDC!B20","v":"C.02.03.YY"},null,null,null,null,null,null,0]
[{"$f":"iPCDC!A21","v":0},{"$f":"iPCDC!B21","v":"C.02.04.YY"},null,null,null,null,null,null,0]
[{"$f":"iPCDC!A22","v":0},{"$f":"iPCDC!B22","v":"C.02.05.YY"},null,null,null,null,null,null,0]
[{"$f":"iPCDC!A23","v":"da TERZI PUBBLICI"},{"$f":"iPCDC!B23","v":"C.03"},{"$f":"SUM(C24:C28)","v":0},0,0,0,0,0,0]
[{"$f":"iPCDC!A24","v":"da ERARIO"},{"$f":"iPCDC!B24","v":"C.03.01.YY"},null,null,null,null,null,null,0]
[{"$f":"iPCDC!A25","v":"da altri Enti Pubblici"},{"$f":"iPCDC!B25","v":"C.03.02.YY"},null,null,null,null,null,null,0]
[{"$f":"iPCDC!A26","v":0},{"$f":"iPCDC!B26","v":"C.03.03.YY"},null,null,null,null,null,null,0]
[{"$f":"iPCDC!A27","v":0},{"$f":"iPCDC!B27","v":"C.03.04.YY"},null,null,null,null,null,null,0]
[{"$f":"iPCDC!A28","v":0},{"$f":"iPCDC!B28","v":"C.03.05.YY"},null,null,null,null,null,null,0]
[{"$f":"iPCDC!A29","v":"da CONDOMINI"},"C.04",{"$f":"SUM(C30:C128)","v":2355.5300000000002},1257.25,1745.29,2752.6000000000004,2247.87,587.04000000000008,10945.580000000002]
[{"$f":"iCONDOMINI!C11","v":"Condomino01"},{"$f":"iPCDC!B30","v":"C.04.01.YY"},null,null,null,null,null,0,0,null,0]
[{"$f":"iCONDOMINI!C12","v":"Condomino02"},{"$f":"iPCDC!B31","v":"C.04.02.YY"},null,null,null,null,null,0,0,null,0]
[{"$f":"iCONDOMINI!C13","v":"Condomino03"},{"$f":"iPCDC!B32","v":"C.04.03.YY"},null,216.02,376.65,494.68,169.05,48.85,1305.2499999999998,null,0]
[{"$f":"iCONDOMINI!C14","v":"Condomino04 S.r.l."},{"$f":"iPCDC!B33","v":"C.04.04.YY"},0,0,47.86,454.48,229.27,55.45,787.06000000000006,null,0]
[{"$f":"iCONDOMINI!C15","v":"Condomino05"},{"$f":"iPCDC!B34","v":"C.04.05.YY"},null,null,null,null,null,0,0,null,0]
[{"$f":"iCONDOMINI!C16","v":"Condomino06"},{"$f":"iPCDC!B35","v":"C.04.06.YY"},2355.5300000000002,515.59,422.78,475.6,473.66,95.58,4338.7400000000007,null,0]
[{"$f":"iCONDOMINI!C17","v":"Condomino07"},{"$f":"iPCDC!B36","v":"C.04.07.YY"},null,null,null,null,null,0,0,null,0]
[{"$f":"iCONDOMINI!C18","v":"Eredi Condomino08"},{"$f":"iPCDC!B37","v":"C.04.08.YY"},null,null,null,null,null,0,0,null,0]
[{"$f":"iCONDOMINI!C19","v":"Condomino09 S.r.l."},{"$f":"iPCDC!B38","v":"C.04.09.YY"},null,null,null,null,null,0,0,null,0]
[{"$f":"iCONDOMINI!C20","v":"Condomino10"},{"$f":"iPCDC!B39","v":"C.04.10.YY"},null,525.64,898,1050.3,1013.3,210.62,3697.8599999999997,null,0]
[{"$f":"iCONDOMINI!C21","v":"Condomino11"},{"$f":"iPCDC!B40","v":"C.04.11.YY"},null,null,null,null,null,0,0,null,0]
[{"$f":"iCONDOMINI!C22","v":"Condomino12"},{"$f":"iPCDC!B41","v":"C.04.12.YY"},null,null,null,null,null,0,0,null,0]
[{"$f":"iCONDOMINI!C23","v":"Condomino13"},{"$f":"iPCDC!B42","v":"C.04.13.YY"},null,null,null,null,null,0,0,null,0]
[{"$f":"iCONDOMINI!C24","v":"Condomino14"},{"$f":"iPCDC!B43","v":"C.04.14.YY"},null,null,null,null,null,0,0,null,0]
[{"$f":"iCONDOMINI!C25","v":"Condomino15"},{"$f":"iPCDC!B44","v":"C.04.15.YY"},null,null,null,277.54000000000002,218.93,44.88,541.35,null,0]
[{"$f":"iCONDOMINI!C26","v":"Condomino16"},{"$f":"iPCDC!B45","v":"C.04.16.YY"},null,null,null,null,null,0,0,null,0]
[{"$f":"iCONDOMINI!C27","v":"Condomino17"},{"$f":"iPCDC!B46","v":"C.04.17.YY"},null,null,null,null,13.1,116.22,129.32,null,0]
[{"$f":"iCONDOMINI!C28","v":"Condomino18"},{"$f":"iPCDC!B47","v":"C.04.18.YY"},null,null,null,null,null,0,0,null,0]
[{"$f":"iCONDOMINI!C29","v":"Condomino19"},{"$f":"iPCDC!B48","v":"C.04.19.YY"},null,null,null,null,null,0,0,null,0]
[{"$f":"iCONDOMINI!C30","v":"Condomino20"},{"$f":"iPCDC!B49","v":"C.04.20.YY"},null,null,null,null,null,0,0,null,0]
[{"$f":"iCONDOMINI!C31","v":"Condomino21"},{"$f":"iPCDC!B50","v":"C.04.21.YY"},null,null,null,null,null,0,0,null,0]
[{"$f":"iCONDOMINI!C32","v":"Condomino22"},{"$f":"iPCDC!B51","v":"C.04.22.YY"},null,null,null,null,null,0,0,null,0]
[{"$f":"iCONDOMINI!C33","v":"Condomino23"},{"$f":"iPCDC!B52","v":"C.04.23.YY"},null,null,null,null,130.56,15.44,146,null,0]
[{"$f":"iCONDOMINI!C34","v":0},{"$f":"iPCDC!B53","v":"C.04.24.YY"},null,null,null,null,null,null,0,null,0]
[{"$f":"iCONDOMINI!C35","v":0},{"$f":"iPCDC!B54","v":"C.04.25.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C36","v":0},{"$f":"iPCDC!B55","v":"C.04.26.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C37","v":0},{"$f":"iPCDC!B56","v":"C.04.27.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C38","v":0},{"$f":"iPCDC!B57","v":"C.04.28.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C39","v":0},{"$f":"iPCDC!B58","v":"C.04.29.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C40","v":0},{"$f":"iPCDC!B59","v":"C.04.30.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C41","v":0},{"$f":"iPCDC!B60","v":"C.04.31.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C42","v":0},{"$f":"iPCDC!B61","v":"C.04.32.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C43","v":0},{"$f":"iPCDC!B62","v":"C.04.33.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C44","v":0},{"$f":"iPCDC!B63","v":"C.04.34.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C45","v":0},{"$f":"iPCDC!B64","v":"C.04.35.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C46","v":0},{"$f":"iPCDC!B65","v":"C.04.36.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C47","v":0},{"$f":"iPCDC!B66","v":"C.04.37.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C48","v":0},{"$f":"iPCDC!B67","v":"C.04.38.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C49","v":0},{"$f":"iPCDC!B68","v":"C.04.39.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C50","v":0},{"$f":"iPCDC!B69","v":"C.04.40.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C51","v":0},{"$f":"iPCDC!B70","v":"C.04.41.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C52","v":0},{"$f":"iPCDC!B71","v":"C.04.42.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C53","v":0},{"$f":"iPCDC!B72","v":"C.04.43.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C54","v":0},{"$f":"iPCDC!B73","v":"C.04.44.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C55","v":0},{"$f":"iPCDC!B74","v":"C.04.45.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C56","v":0},{"$f":"iPCDC!B75","v":"C.04.46.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C57","v":0},{"$f":"iPCDC!B76","v":"C.04.47.YY"},null,null,null,null,null,null,{"$f":"SUM(C76:H76)","v":0}]
[{"$f":"iCONDOMINI!C58","v":0},{"$f":"iPCDC!B77","v":"C.04.48.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C59","v":0},{"$f":"iPCDC!B78","v":"C.04.49.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C60","v":0},{"$f":"iPCDC!B79","v":"C.04.50.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C61","v":0},{"$f":"iPCDC!B80","v":"C.04.51.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C62","v":0},{"$f":"iPCDC!B81","v":"C.04.52.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C63","v":0},{"$f":"iPCDC!B82","v":"C.04.53.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C64","v":0},{"$f":"iPCDC!B83","v":"C.04.54.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C65","v":0},{"$f":"iPCDC!B84","v":"C.04.55.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C66","v":0},{"$f":"iPCDC!B85","v":"C.04.56.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C67","v":0},{"$f":"iPCDC!B86","v":"C.04.57.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C68","v":0},{"$f":"iPCDC!B87","v":"C.04.58.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C69","v":0},{"$f":"iPCDC!B88","v":"C.04.59.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C70","v":0},{"$f":"iPCDC!B89","v":"C.04.60.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C71","v":0},{"$f":"iPCDC!B90","v":"C.04.61.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C72","v":0},{"$f":"iPCDC!B91","v":"C.04.62.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C73","v":0},{"$f":"iPCDC!B92","v":"C.04.63.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C74","v":0},{"$f":"iPCDC!B93","v":"C.04.64.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C75","v":0},{"$f":"iPCDC!B94","v":"C.04.65.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C76","v":0},{"$f":"iPCDC!B95","v":"C.04.66.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C77","v":0},{"$f":"iPCDC!B96","v":"C.04.67.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C78","v":0},{"$f":"iPCDC!B97","v":"C.04.68.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C79","v":0},{"$f":"iPCDC!B98","v":"C.04.69.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C80","v":0},{"$f":"iPCDC!B99","v":"C.04.70.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C81","v":0},{"$f":"iPCDC!B100","v":"C.04.71.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C82","v":0},{"$f":"iPCDC!B101","v":"C.04.72.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C83","v":0},{"$f":"iPCDC!B102","v":"C.04.73.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C84","v":0},{"$f":"iPCDC!B103","v":"C.04.74.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C85","v":0},{"$f":"iPCDC!B104","v":"C.04.75.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C86","v":0},{"$f":"iPCDC!B105","v":"C.04.76.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C87","v":0},{"$f":"iPCDC!B106","v":"C.04.77.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C88","v":0},{"$f":"iPCDC!B107","v":"C.04.78.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C89","v":0},{"$f":"iPCDC!B108","v":"C.04.79.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C90","v":0},{"$f":"iPCDC!B109","v":"C.04.80.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C91","v":0},{"$f":"iPCDC!B110","v":"C.04.81.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C92","v":0},{"$f":"iPCDC!B111","v":"C.04.82.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C93","v":0},{"$f":"iPCDC!B112","v":"C.04.83.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C94","v":0},{"$f":"iPCDC!B113","v":"C.04.84.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C95","v":0},{"$f":"iPCDC!B114","v":"C.04.85.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C96","v":0},{"$f":"iPCDC!B115","v":"C.04.86.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C97","v":0},{"$f":"iPCDC!B116","v":"C.04.87.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C98","v":0},{"$f":"iPCDC!B117","v":"C.04.88.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C99","v":0},{"$f":"iPCDC!B118","v":"C.04.89.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C100","v":0},{"$f":"iPCDC!B119","v":"C.04.90.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C101","v":0},{"$f":"iPCDC!B120","v":"C.04.91.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C102","v":0},{"$f":"iPCDC!B121","v":"C.04.92.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C103","v":0},{"$f":"iPCDC!B122","v":"C.04.93.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C104","v":0},{"$f":"iPCDC!B123","v":"C.04.94.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C105","v":0},{"$f":"iPCDC!B124","v":"C.04.95.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C106","v":0},{"$f":"iPCDC!B125","v":"C.04.96.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C107","v":0},{"$f":"iPCDC!B126","v":"C.04.97.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C108","v":0},{"$f":"iPCDC!B127","v":"C.04.98.YY"},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!C109","v":0},{"$f":"iPCDC!B128","v":"C.04.99.YY"},null,null,null,null,null,null,0]
["da FONDI SPECIALI",{"$f":"iPCDC!B129","v":"C.06"},{"$f":"SUM(C130:C134)","v":0},0,0,0,1.01,0,1.01]
[{"$f":"iPCDC!A130","v":"Da F-LAVORI MANUTENZIONE  (2013-2015)"},{"$f":"iPCDC!B130","v":"C.06.01"},null,null,null,null,1.01,null,1.01]
[{"$f":"iPCDC!A131","v":""},{"$f":"iPCDC!B131","v":"C.06.02"},null,null,null,null,null,null,0]
[{"$f":"iPCDC!A132","v":""},{"$f":"iPCDC!B132","v":"C.06.03"},null,null,null,null,null,null,0]
[{"$f":"iPCDC!A133","v":""},{"$f":"iPCDC!B133","v":"C.06.04"},null,null,null,null,null,null,0]
[{"$f":"iPCDC!A134","v":""},{"$f":"iPCDC!B134","v":"C.06.05"},null,null,null,null,null,null,0]
["TOTALE CREDITI",null,{"$f":"SUM(C11:C22)+SUM(C30:C128)","v":2355.5300000000002},{"$f":"SUM(D11:D22)+SUM(D30:D128)","v":1257.25},{"$f":"SUM(E11:E22)+SUM(E30:E128)","v":1745.29},{"$f":"SUM(F11:F22)+SUM(F30:F128)","v":2752.6000000000004},{"$f":"SUM(G11:G22)+SUM(G30:G128)","v":2501.4899999999998},{"$f":"H11+H17+H23+H29","v":587.04000000000008},11199.2]

{"sheet":"cDEBITI","index":39,"n_rows":143,"n_cols":9,"rows_kept":143,"cut":false,"hidden":true,"merged":[[7,8,9,8]]}
[]
[]
[]
[]
[]
["Condominio \"PROTOTIPO\""]
["PROSPETTO dei DEBITI al giorno 03/05/2022"]
[null,null,null,null,null,"ESERCIZI PREGRESSI",null,"IN CORSO","DEBITO\nTOTALE"]
["DEBITI","ESERCIZIO",{"$f":"\"Eserc. \"  &'iP1'!A37-5","v":"Eserc. 2017"},{"$f":"\"Eserc. \"  &'iP1'!A37-4","v":"Eserc. 2018"},{"$f":"\"Eserc. \"  &'iP1'!A37-3","v":"Eserc. 2019"},{"$f":"\"Eserc. \"  &'iP1'!A37-2","v":"Eserc. 2020"},{"$f":"\"Eserc. \"  &'iP1'!A37-1","v":"Eserc. 2021"},{"$f":"\"Eserc. \"  &'iP1'!A37","v":"Eserc. 2022"}]
[null,"CONTO",{"$f":"\"YY = \" & RIGHT(C9,2)","v":"YY = 17"},"YY = 18","YY = 19","YY = 20","YY = 21","YY = 22"]
[]
[null,null,null,null,null,null,null,null,{"$f":"SUM(C12:H12)","v":0}]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[{"$f":"iPCDC!D17","v":"v/s TERZI PRIVATI"},{"$f":"iPCDC!E17","v":"D.02"}]
[{"$f":"iPCDC!D18","v":"v/s FORNITORI per FATTURE RICEVUTE"},{"$f":"iPCDC!E18","v":"D.02.01.YY"},null,null,null,null,1767.3,1272.1500000000001,3039.45]
[{"$f":"iPCDC!D19","v":"v/s FORNITORI per AVVISI DI FATTURA RICEVUTI"},{"$f":"iPCDC!E19","v":"D.02.02.YY"},null,null,null,50,null,null,50]
[{"$f":"iPCDC!D20","v":"v/s FORNITORI per IMPEGNI DI SPESA"},{"$f":"iPCDC!E20","v":"D.02.03.YY"},null,null,1500,1700,1500,0,4700]
[{"$f":"iPCDC!D21","v":"v/s TERZI per PRESTITI RICEVUTI"},{"$f":"iPCDC!E21","v":"D.02.04.YY"},null,null,null,null,null,null,0]
[{"$f":"iPCDC!D22","v":"v/s CREDITORI DIVERSI"},{"$f":"iPCDC!E22","v":"D.02.05.YY"},null,null,null,null,null,null,0]
[{"$f":"iPCDC!D23","v":"v/s TERZI PUBBLICI"},{"$f":"iPCDC!E23","v":"D.03"}]
[{"$f":"iPCDC!D24","v":"v/s ERARIO  per RITENUTE  ACCONTO SU SPESE"},{"$f":"iPCDC!E24","v":"D.03.01.YY"},null,null,null,null,null,0,0]
[{"$f":"iPCDC!D25","v":"v/s ERARIO per TRIBUTI"},{"$f":"iPCDC!E25","v":"D.03.02.YY"},null,null,null,null,null,null,0]
[{"$f":"iPCDC!D26","v":"v/s ERARIO  per R.A. SU PAGAMENTI DEBITI"},{"$f":"iPCDC!E26","v":"D.03.03.YY"},null,null,null,null,null,0,0]
[{"$f":"iPCDC!D27","v":0},{"$f":"iPCDC!E27","v":"D.03.04.YY"},null,null,null,null,null,null,0]
[{"$f":"iPCDC!D28","v":0},{"$f":"iPCDC!E28","v":"D.03.05.YY"},null,null,null,null,null,null,0]
[{"$f":"iPCDC!D29","v":"v/s CONDOMINI"},{"$f":"\"Quote in eccedenza\" & CHAR(10) & \"Esercizio in corso\"","v":"Quote in eccedenza\nEsercizio in corso"},null,null,null,null,{"$f":"\"Depositi di denaro\" & CHAR(10) & \"Alla data odierna\"","v":"Depositi di denaro\nAlla data odierna"}]
[{"$f":"iCONDOMINI!C11","v":"Condomino01"},"D.04.01",null,null,0,409.71,"D.05.01",5.32,{"$f":"F30+H30","v":415.03}]
[{"$f":"iCONDOMINI!C12","v":"Condomino02"},"D.04.02",null,null,0,395.55,"D.05.02",4.05,{"$f":"F31+H31","v":399.6}]
[{"$f":"iCONDOMINI!C13","v":"Condomino03"},"D.04.03",null,null,0,null,"D.05.03",0.84,0.84]
[{"$f":"iCONDOMINI!C14","v":"Condomino04 S.r.l."},"D.04.04",null,null,0,null,"D.05.04",7.14,7.14]
[{"$f":"iCONDOMINI!C15","v":"Condomino05"},"D.04.05",null,null,0,129.5,"D.05.05",5.68,135.18]
[{"$f":"iCONDOMINI!C16","v":"Condomino06"},"D.04.06",null,null,0,null,"D.05.06",4.84,4.84]
[{"$f":"iCONDOMINI!C17","v":"Condomino07"},"D.04.07",null,null,0,323.36,"D.05.07",5.77,329.13]
[{"$f":"iCONDOMINI!C18","v":"Eredi Condomino08"},"D.04.08",null,null,0,152.4,"D.05.08",2.14,154.54]
[{"$f":"iCONDOMINI!C19","v":"Condomino09 S.r.l."},"D.04.09",null,null,0,266.08,"D.05.09",6.55,272.63]
[{"$f":"iCONDOMINI!C20","v":"Condomino10"},"D.04.10",null,null,0,null,"D.05.10",11.09,11.09]
[{"$f":"iCONDOMINI!C21","v":"Condomino11"},"D.04.11",null,null,0,9.73,"D.05.11",4.78,14.510000000000002]
[{"$f":"iCONDOMINI!C22","v":"Condomino12"},"D.04.12",null,null,0,490.53,"D.05.12",5.49,496.02]
[{"$f":"iCONDOMINI!C23","v":"Condomino13"},"D.04.13",null,null,0,232.42,"D.05.13",8.14,240.56]
[{"$f":"iCONDOMINI!C24","v":"Condomino14"},"D.04.14",null,null,0,228.43,"D.05.14",3.79,232.22]
[{"$f":"iCONDOMINI!C25","v":"Condomino15"},"D.04.15",null,null,0,null,"D.05.15",7.53,7.53]
[{"$f":"iCONDOMINI!C26","v":"Condomino16"},"D.04.16",null,null,0,130.84,"D.05.16",5.23,136.07]
[{"$f":"iCONDOMINI!C27","v":"Condomino17"},"D.04.17",null,null,0,null,"D.05.17",4.88,4.88]
[{"$f":"iCONDOMINI!C28","v":"Condomino18"},"D.04.18",null,null,0,293.92,"D.05.18",4.24,298.16000000000003]
[{"$f":"iCONDOMINI!C29","v":"Condomino19"},"D.04.19",null,null,0,296.5,"D.05.19",6.41,302.91000000000003]
[{"$f":"iCONDOMINI!C30","v":"Condomino20"},"D.04.20",null,null,0,126.39,"D.05.20",5.52,131.91]
[{"$f":"iCONDOMINI!C31","v":"Condomino21"},"D.04.21",null,null,0,125.38,"D.05.21",5.21,130.59]
[{"$f":"iCONDOMINI!C32","v":"Condomino22"},"D.04.22",null,null,0,266.74,"D.05.22",4.04,270.78000000000003]
[{"$f":"iCONDOMINI!C33","v":"Condomino23"},"D.04.23",null,null,0,null,"D.05.23",8.1300000000000008,8.1300000000000008]
[{"$f":"iCONDOMINI!C34","v":0},"D.04.24",null,null,null,null,"D.05.24",null,0]
[{"$f":"iCONDOMINI!C35","v":0},"D.04.25",null,null,null,null,"D.05.25",null,0]
[{"$f":"iCONDOMINI!C36","v":0},"D.04.26",null,null,null,null,"D.05.26",null,0]
[{"$f":"iCONDOMINI!C37","v":0},"D.04.27",null,null,null,null,"D.05.27",null,0]
[{"$f":"iCONDOMINI!C38","v":0},"D.04.28",null,null,null,null,"D.05.28",null,0]
[{"$f":"iCONDOMINI!C39","v":0},"D.04.29",null,null,null,null,"D.05.29",null,0]
[{"$f":"iCONDOMINI!C40","v":0},"D.04.30",null,null,null,null,"D.05.30",null,0]
[{"$f":"iCONDOMINI!C41","v":0},"D.04.31",null,null,null,null,"D.05.31",null,0]
[{"$f":"iCONDOMINI!C42","v":0},"D.04.32",null,null,null,null,"D.05.32",null,0]
[{"$f":"iCONDOMINI!C43","v":0},"D.04.33",null,null,null,null,"D.05.33",null,0]
[{"$f":"iCONDOMINI!C44","v":0},"D.04.34",null,null,null,null,"D.05.34",null,0]
[{"$f":"iCONDOMINI!C45","v":0},"D.04.35",null,null,null,null,"D.05.35",null,0]
[{"$f":"iCONDOMINI!C46","v":0},"D.04.36",null,null,null,null,"D.05.36",null,0]
[{"$f":"iCONDOMINI!C47","v":0},"D.04.37",null,null,null,null,"D.05.37",null,0]
[{"$f":"iCONDOMINI!C48","v":0},"D.04.38",null,null,null,null,"D.05.38",null,0]
[{"$f":"iCONDOMINI!C49","v":0},"D.04.39",null,null,null,null,"D.05.39",null,0]
[{"$f":"iCONDOMINI!C50","v":0},"D.04.40",null,null,null,null,"D.05.40",null,0]
[{"$f":"iCONDOMINI!C51","v":0},"D.04.41",null,null,null,null,"D.05.41",null,0]
[{"$f":"iCONDOMINI!C52","v":0},"D.04.42",null,null,null,null,"D.05.42",null,0]
[{"$f":"iCONDOMINI!C53","v":0},"D.04.43",null,null,null,null,"D.05.43",null,0]
[{"$f":"iCONDOMINI!C54","v":0},"D.04.44",null,null,null,null,"D.05.44",null,0]
[{"$f":"iCONDOMINI!C55","v":0},"D.04.45",null,null,null,null,"D.05.45",null,0]
[{"$f":"iCONDOMINI!C56","v":0},"D.04.46",null,null,null,null,"D.05.46",null,0]
[{"$f":"iCONDOMINI!C57","v":0},"D.04.47",null,null,null,null,"D.05.47",null,0]
[{"$f":"iCONDOMINI!C58","v":0},"D.04.48",null,null,null,null,"D.05.48",null,0]
[{"$f":"iCONDOMINI!C59","v":0},"D.04.49",null,null,null,null,"D.05.49",null,0]
[{"$f":"iCONDOMINI!C60","v":0},"D.04.50",null,null,null,null,"D.05.50",null,0]
[{"$f":"iCONDOMINI!C61","v":0},"D.04.51",null,null,null,null,"D.05.51",null,0]
[{"$f":"iCONDOMINI!C62","v":0},"D.04.52",null,null,null,null,"D.05.52",null,0]
[{"$f":"iCONDOMINI!C63","v":0},"D.04.53",null,null,null,null,"D.05.53",null,0]
[{"$f":"iCONDOMINI!C64","v":0},"D.04.54",null,null,null,null,"D.05.54",null,0]
[{"$f":"iCONDOMINI!C65","v":0},"D.04.55",null,null,null,null,"D.05.55",null,0]
[{"$f":"iCONDOMINI!C66","v":0},"D.04.56",null,null,null,null,"D.05.56",null,0]
[{"$f":"iCONDOMINI!C67","v":0},"D.04.57",null,null,null,null,"D.05.57",null,0]
[{"$f":"iCONDOMINI!C68","v":0},"D.04.58",null,null,null,null,"D.05.58",null,0]
[{"$f":"iCONDOMINI!C69","v":0},"D.04.59",null,null,null,null,"D.05.59",null,0]
[{"$f":"iCONDOMINI!C70","v":0},"D.04.60",null,null,null,null,"D.05.60",null,0]
[{"$f":"iCONDOMINI!C71","v":0},"D.04.61",null,null,null,null,"D.05.61",null,0]
[{"$f":"iCONDOMINI!C72","v":0},"D.04.62",null,null,null,null,"D.05.62",null,0]
[{"$f":"iCONDOMINI!C73","v":0},"D.04.63",null,null,null,null,"D.05.63",null,0]
[{"$f":"iCONDOMINI!C74","v":0},"D.04.64",null,null,null,null,"D.05.64",null,0]
[{"$f":"iCONDOMINI!C75","v":0},"D.04.65",null,null,null,null,"D.05.65",null,0]
[{"$f":"iCONDOMINI!C76","v":0},"D.04.66",null,null,null,null,"D.05.66",null,{"$f":"F95+H95","v":0}]
[{"$f":"iCONDOMINI!C77","v":0},"D.04.67",null,null,null,null,"D.05.67",null,0]
[{"$f":"iCONDOMINI!C78","v":0},"D.04.68",null,null,null,null,"D.05.68",null,0]
[{"$f":"iCONDOMINI!C79","v":0},"D.04.69",null,null,null,null,"D.05.69",null,0]
[{"$f":"iCONDOMINI!C80","v":0},"D.04.70",null,null,null,null,"D.05.70",null,0]
[{"$f":"iCONDOMINI!C81","v":0},"D.04.71",null,null,null,null,"D.05.71",null,0]
[{"$f":"iCONDOMINI!C82","v":0},"D.04.72",null,null,null,null,"D.05.72",null,0]
[{"$f":"iCONDOMINI!C83","v":0},"D.04.73",null,null,null,null,"D.05.73",null,0]
[{"$f":"iCONDOMINI!C84","v":0},"D.04.74",null,null,null,null,"D.05.74",null,0]
[{"$f":"iCONDOMINI!C85","v":0},"D.04.75",null,null,null,null,"D.05.75",null,0]
[{"$f":"iCONDOMINI!C86","v":0},"D.04.76",null,null,null,null,"D.05.76",null,0]
[{"$f":"iCONDOMINI!C87","v":0},"D.04.77",null,null,null,null,"D.05.77",null,0]
[{"$f":"iCONDOMINI!C88","v":0},"D.04.78",null,null,null,null,"D.05.78",null,0]
[{"$f":"iCONDOMINI!C89","v":0},"D.04.79",null,null,null,null,"D.05.79",null,0]
[{"$f":"iCONDOMINI!C90","v":0},"D.04.80",null,null,null,null,"D.05.80",null,0]
[{"$f":"iCONDOMINI!C91","v":0},"D.04.81",null,null,null,null,"D.05.81",null,0]
[{"$f":"iCONDOMINI!C92","v":0},"D.04.82",null,null,null,null,"D.05.82",null,0]
[{"$f":"iCONDOMINI!C93","v":0},"D.04.83",null,null,null,null,"D.05.83",null,0]
[{"$f":"iCONDOMINI!C94","v":0},"D.04.84",null,null,null,null,"D.05.84",null,0]
[{"$f":"iCONDOMINI!C95","v":0},"D.04.85",null,null,null,null,"D.05.85",null,0]
[{"$f":"iCONDOMINI!C96","v":0},"D.04.86",null,null,null,null,"D.05.86",null,0]
[{"$f":"iCONDOMINI!C97","v":0},"D.04.87",null,null,null,null,"D.05.87",null,0]
[{"$f":"iCONDOMINI!C98","v":0},"D.04.88",null,null,null,null,"D.05.88",null,0]
[{"$f":"iCONDOMINI!C99","v":0},"D.04.89",null,null,null,null,"D.05.89",null,0]
[{"$f":"iCONDOMINI!C100","v":0},"D.04.90",null,null,null,null,"D.05.90",null,0]
[{"$f":"iCONDOMINI!C101","v":0},"D.04.91",null,null,null,null,"D.05.91",null,0]
[{"$f":"iCONDOMINI!C102","v":0},"D.04.92",null,null,null,null,"D.05.92",null,0]
[{"$f":"iCONDOMINI!C103","v":0},"D.04.93",null,null,null,null,"D.05.93",null,0]
[{"$f":"iCONDOMINI!C104","v":0},"D.04.94",null,null,null,null,"D.05.94",null,0]
[{"$f":"iCONDOMINI!C105","v":0},"D.04.95",null,null,null,null,"D.05.95",null,0]
[{"$f":"iCONDOMINI!C106","v":0},"D.04.96",null,null,null,null,"D.05.96",null,0]
[{"$f":"iCONDOMINI!C107","v":0},"D.04.97",null,null,null,null,"D.05.97",null,0]
[{"$f":"iCONDOMINI!C108","v":0},"D.04.98",null,null,null,null,"D.05.98",null,0]
[{"$f":"iCONDOMINI!C109","v":0},"D.04.99",null,null,null,null,"D.05.99",null,0]
[{"$f":"iPCDC!D129","v":"v/s GESTIONI SPECIALI SEPARATE e FONDI"},{"$f":"iPCDC!E129","v":"D.06"},{"$f":"SUM(C130:C134)","v":0},0,0,0,0,0]
[{"$f":"iPCDC!D130","v":"v/s F-LAVORI MANUTENZIONE  (2013-2015)"},{"$f":"iPCDC!E130","v":"D.06.01"}]
[{"$f":"iPCDC!D131","v":""},{"$f":"iPCDC!E131","v":"D.06.02"}]
[{"$f":"iPCDC!D132","v":""},{"$f":"iPCDC!E132","v":"D.06.03"}]
[{"$f":"iPCDC!D133","v":""},{"$f":"iPCDC!E133","v":"D.06.04"}]
[{"$f":"iPCDC!D134","v":""},{"$f":"iPCDC!E134","v":"D.06.05"}]
["SUDDIVISIONE PER ESERCIZI"]
["da ESERCIZI PREGRESSI",null,{"$f":"C11+C17+C23","v":0},{"$f":"D11+D17+D23","v":0},{"$f":"E11+E17+E23","v":0},{"$f":"F11+F17+F23","v":0},{"$f":"G11+G17+G23","v":0},null,{"$f":"SUM(C18:G28)","v":6517.3}]
["da ESERCIZIO IN CORSO",null,null,null,{"$f":"SUM(E30:E128)","v":0},null,null,{"$f":"H11+H17+H23","v":0},{"$f":"SUM(H18:H28)+SUM(F30:F128)+SUM(H30:H128)","v":5276.44}]
["SUDDIVISIONE PER TIPO DI CREDITORI"]
["v/s TERZI",null,null,null,null,null,null,null,{"$f":"SUM(I17:I28)","v":7789.45}]
["v/s CONDOMINI (Quote in eccedenza)",null,null,null,null,null,null,null,{"$f":"SUM(F30:F128)","v":3877.4799999999996}]
["v/s CONDOMINI (Depositi attivi)",null,null,null,null,null,null,null,{"$f":"SUM(H30:H128)","v":126.81}]
["v/s GESTIONI SPECIALI",null,null,null,null,null,null,null,{"$f":"SUM(I130:I134)","v":0}]
["TOTALE DEBITI",null,{"$f":"SUM(C136:C137)","v":0},0,0,0,0,0,{"$f":"SUM(I18:I134)","v":11793.739999999998}]

{"sheet":"cRENDICONTO","index":40,"n_rows":123,"n_cols":8,"rows_kept":123,"cut":false,"hidden":true,"merged":[[3,0,3,7],[40,0,40,2],[40,4,40,6]]}
["Condominio \"PROTOTIPO\""]
["RENDICONTO IN CORSO D'ESERCIZIO 2022"]
["dallo 01/01/2022",null,null,null,"allo 03/05/2022"]
["CONTO ECONOMICO ESERCIZIO"]
["Il conto economico dell'esercizio evidenzia il risultato economico dell'esercizio sotto forma di avanzo o disavanzo, classificando gli incassi e le spese inerenti la sola gestione ordinaria dell'esercizio. "]
["RICAVI \nINCASSI DELL'ESERCIZIO NELL'ESERCIZIO",null,null,null,"COSTI\nSPESE SOSTENUTE e IMPEGNI DI SPESA DI COMPETENZA DELL'ESERCIZIO"]
["INCASSO CONTRIBUTI CONDOMINIALI DELL'ESERCIZIO",null,null,{"$f":"C8","v":5227.24},"SPESE GENERALI",null,null,150.86000000000001]
[null,"Quote dei condomini in conto esercizio",{"$f":"cENTRATE!C40","v":5227.24},null,"PULIZIE",null,null,205]
[{"$f":"cENTRATE!A11","v":"RENDITE, ALTRE ENTRATE E PROVENTI DIVERSI"},null,null,{"$f":"SUM(C10:C15)","v":0},"MANUTENZIONE ORDINARIA",null,null,1304.72]
[null,{"$f":"cENTRATE!A12","v":"Rendite Patrimoniali da beni comuni censibili (fitti, ...)"},{"$f":"cENTRATE!C12","v":0},null,"CONSUMI DI ENERGIA",null,null,482.71]
[null,{"$f":"cENTRATE!A13","v":"Rendite Finanziarie (interessi attivi, ...)"},{"$f":"cENTRATE!C13","v":0}]
[null,{"$f":"cENTRATE!A14","v":"Sanzioni a condomini"},{"$f":"cENTRATE!C14","v":0}]
[]
[]
[]
[null,null,"TOTALE",{"$f":"SUM(D7:D15)","v":5227.24},null,null,"TOTALE",{"$f":"SUM(H7:H15)","v":2143.29}]
["COSTI GIÀ PAGATI",null,null,{"$f":"G29+G30","v":871.13999999999987},"COSTI DA PAGARE",null,null,{"$f":"H16-D17","v":1272.1500000000001}]
[{"$f":"IF(D18=0,\"\",\"AVANZO ECONOMICO DI COMPETENZA\")","v":"AVANZO ECONOMICO DI COMPETENZA"},null,null,{"$f":"IF(D16>H16,D16-H16,0)","v":3083.95},{"$f":"IF(H18=0,\"\",\"DISAVANZO ECONOMICO DI COMPETENZA\")","v":""},null,null,{"$f":"IF(D16<H16,H16-D16,0)","v":0}]
[{"$f":"IF(D19=0,\"\",\"AVANZO TEORICO DI COMPETENZA\")","v":"AVANZO TEORICO DI COMPETENZA"},null,null,{"$f":"IF(cRPCO!P110+D9>H16,cRPCO!P110+D9-H16,0)","v":12656.710000000003},{"$f":"IF(H19=0,\"\",\"DISAVANZO TEORICO DI COMPETENZA\")","v":""},null,null,{"$f":"IF(cRPCO!P110+D9<H16,H16-cRPCO!P110-D9,0)","v":0}]
["L' avanzo o disavanzo economico di competenza è lo scostamento dei costi rispetto ai ricavi effettivi.  "]
["L' avanzo o disavanzo teorico è lo scostamento dei costi rispetto ai ricavi previsti nel bilancio preventivo.  "]
[]
[]
["CONTO FINANZIARIO"]
["Il conto finanziario riepiloga i flussi in denaro verificatesi nell'esercizio, classificando le entrate e le uscite di tutte le gestioni attive nel condominio (ordinaria, straordinarie e speciali). "]
["LIQUIDITÀ INIZIO ESERCIZIO",null,null,{"$f":"IF(iGIORNALE!H20+iGIORNALE!K20>0,iGIORNALE!H20+iGIORNALE!K20,0)","v":181.22}]
["ENTRATE",null,null,{"$f":"SUM(D28:D40)","v":5727.24},"USCITE",null,null,{"$f":"SUM(H28:H40)","v":5188.119999999999}]
["INCASSI QUOTE DA CONDOMINI (Gestione Ordinaria)",null,null,{"$f":"SUM(C29:C32)","v":5727.24},"PAGAMENTO SPESE ESERCIZIO",null,null,{"$f":"SUM(G29:G30)","v":871.13999999999987}]
[null,"Quote Esercizio direttamente versate",{"$f":"cENTRATE!C40-G32","v":1223.9300000000007},null,null,"Pagamento diretto ai fornitori",{"$f":"H16-(cDEBITI!H18+cDEBITI!H19+cDEBITI!H20)-cDEBITI!H24-cDEBITI!H25-iGIORNALE!R8","v":870.06999999999982}]
[null,"Quote esercizio da storno debiti v/s condomini",{"$f":"G32","v":4003.309999999999},null,null,"Versamenti R.A. ",{"$f":"iGIORNALE!R8","v":1.07}]
[null,"Conguagli esercizio precedente",{"$f":"cENTRATE!E40","v":0},null,"PAGAMENTO DEBITI",null,null,{"$f":"SUM(G32:G33)","v":4003.309999999999}]
[null,"Arretrati",{"$f":"cENTRATE!G40","v":500},null,null,"Restituzione a Condomini",{"$f":"cUSCITE!D191","v":4003.309999999999}]
[null,null,null,null,null,"Debiti Esercizi Precedenti",{"$f":"cUSCITE!D193","v":0}]
["ENTRATE VARIE",null,null,{"$f":"cENTRATE!C11+cENTRATE!C140","v":0},"USCITE VARIE",null,null,{"$f":"cUSCITE!D83+cUSCITE!D192+cUSCITE!D194+cUSCITE!D195","v":313.66999999999996}]
["INCASSI QUOTE DA CONDOMINI (Gestioni speciali)",null,null,{"$f":"SUM(C36:C40)","v":0},"PAGAMENTI SPESE (Gestioni speciali)"]
[null,{"$f":"IF('iP1'!A27<>\"\",'iP1'!A27,\"\")","v":"F-LAVORI MANUTENZIONE  (2013-2015)"},{"$f":"cENTRATE!C30+cENTRATE!C31","v":0},null,null,null,{"$f":"IF('iP1'!A27<>\"\",'iP1'!A27,\"\")","v":"F-LAVORI MANUTENZIONE  (2013-2015)"},{"$f":"cUSCITE!D203","v":0}]
[null,{"$f":"IF('iP1'!A28<>\"\",'iP1'!A28,\"\")","v":""},{"$f":"cENTRATE!C32+cENTRATE!C33","v":0},null,null,null,{"$f":"IF('iP1'!A28<>\"\",'iP1'!A28,\"\")","v":""},{"$f":"cUSCITE!D204","v":0}]
[null,{"$f":"IF('iP1'!A29<>\"\",'iP1'!A29,\"\")","v":""},{"$f":"cENTRATE!C34+cENTRATE!C35","v":0},null,null,null,{"$f":"IF('iP1'!A29<>\"\",'iP1'!A29,\"\")","v":""},{"$f":"cUSCITE!D205","v":0}]
[null,{"$f":"IF('iP1'!A30<>\"\",'iP1'!A30,\"\")","v":""},{"$f":"cENTRATE!C36+cENTRATE!C37","v":0},null,null,null,{"$f":"IF('iP1'!A30<>\"\",'iP1'!A30,\"\")","v":""},{"$f":"cUSCITE!D206","v":0}]
[null,{"$f":"IF('iP1'!A31<>\"\",'iP1'!A31,\"\")","v":""},{"$f":"cENTRATE!C38+cENTRATE!C39","v":0},null,null,null,{"$f":"IF('iP1'!A31<>\"\",'iP1'!A31,\"\")","v":""},{"$f":"cUSCITE!D207","v":0}]
[{"$f":"IF(D41=0,\"\",\"LIQUIDITÀ FINALE\")","v":"LIQUIDITÀ FINALE"},null,null,{"$f":"IF(D26+D27>H27,D26+D27-H27,0)","v":720.34000000000106},{"$f":"IF(H41=0,\"\",\"LIQUIDITÀ FINALE\")","v":""},null,null,{"$f":"IF(H27>D26+D27,H27-D26-D27,0)","v":0}]
[]
["STATO PATRIMONIALE allo 03/05/2022"]
["Lo Stato Patrimoniale rappresenta la situazione patrimoniale del condominio, riportando le attività e la passività. \nNaturalmente, per la pecurialità giuridica del contominio, lo situazione patrimoniale è sempre in pareggio."]
["ATTIVITÀ (PARTITE A CREDITO)",null,null,null,"PASSIVITÀ (PARTITE A DEBITO)"]
["GESTIONE ORDINARIA"]
["LIQUIDITÀ",null,null,{"$f":"ROUND(SUM(C48:C49),2)","v":720.34},"LIQUIDITÀ",null,null,{"$f":"ROUND(SUM(G49),2)","v":0}]
[null,"CASSA",0,null,null,null,0]
[null,"CONTO CORRENTE",720.33999999999992,null,null,"CONTO CORRENTE",0]
["CREDITI DI GESTIONE",null,null,{"$f":"SUM(C51:C57)","v":10946.590000000002},"DEBITI DI GESTIONE",null,null,{"$f":"ROUND(SUM(G51:G57),2)","v":11666.93}]
[null,"Esercizi precedenti",null,null,null,"v/s ERARIO e ISTITUZ. PUBBLICHE",{"$f":"SUM(cDEBITI!I24:I28)","v":0}]
[null,"da CONDOMINI",{"$f":"ROUND(SUM(cCREDITI!C29:'cCREDITI'!G29),2)","v":10358.540000000001},null,null,"v/s TERZI PRIVATI",{"$f":"SUM(cDEBITI!I18:I22)","v":7789.45}]
[null,"da TERZI",{"$f":"ROUND(SUM(cCREDITI!C17:'cCREDITI'!G17),2)+ROUND(SUM(cCREDITI!C23:'cCREDITI'!G23),2)","v":0},null,null,"v/s CONDOMINI (Gest. ordinaria)",{"$f":"cDEBITI!I140","v":3877.4799999999996}]
[null,{"$f":"\"Esercizio \" & 'iP1'!A37","v":"Esercizio 2022"}]
[null,"da CONDOMINI",{"$f":"ROUND(cCREDITI!H29,2)","v":587.04}]
[null,"da TERZI",{"$f":"cCREDITI!I129","v":1.01}]
[]
["DEPOSITI ATTIVI",null,null,{"$f":"ROUND(SUM(C59:C65),2)","v":126.81},"DEBITI V/S CONDOMINI per DEPOSITI ATTIVI",null,null,{"$f":"ROUND(SUM(G59:G65),2)","v":126.81}]
[null,{"$f":"iPCDC!A12","v":"DEPOSITI CAUZIONALI"},{"$f":"cCREDITI!I12","v":126.81},null,null,"v/s CONDOMINI (dep. cauzion.)",{"$f":"cDEBITI!I141","v":126.81}]
[null,{"$f":"iPCDC!A13","v":"ACQUISTO VOUCHER LAVORI"},{"$f":"cCREDITI!I13","v":0},null,null,"v/s CONDOMINI (voucher lavori)",{"$f":"cDEBITI!I13","v":0}]
[null,{"$f":"iPCDC!A14","v":"PRESTITI A TERZI"},{"$f":"cCREDITI!I14","v":0},null,null,"v/s CONDOMINI (prestiti a terzi)",{"$f":"cDEBITI!I14","v":0}]
[null,{"$f":"iPCDC!A15","v":0},null,null,null,null,{"$f":"cDEBITI!I15","v":0}]
[null,null,null,null,null,null,{"$f":"cDEBITI!I16","v":0}]
[]
[]
["TOTALE ATTIVITÀ GESTIONE ORDINARIA",null,null,{"$f":"ROUND(SUM(D47:D65),2)","v":11793.74},"TOTALE PASSIVITÀ GESTIONE ORDINARIA",null,null,{"$f":"ROUND(SUM(H47:H65),2)","v":11793.74}]
[{"$f":"IF((D66-H66)>0.01,\"SALDO PATRIMONIALE ATTIVO GESTIONE ORD.\",\"\")","v":""},null,null,{"$f":"IF((D66-H66)>0.01,D66-H66,0)","v":0},{"$f":"IF((H66-D66)<0.01,\"\",\"SALDO PATRIMONIALE PASSIVO GESTIONE ORD.\")","v":""},null,null,{"$f":"IF((H66-D66)<0.01,0,H66-D66)","v":0}]
[]
["GESTIONI SPECIALI E FONDI"]
[{"$f":"'iP1'!A27","v":"F-LAVORI MANUTENZIONE  (2013-2015)"},null,null,{"$f":"ROUND(SUM(C71:C75),2)","v":0},{"$f":"A70","v":"F-LAVORI MANUTENZIONE  (2013-2015)"},null,null,{"$f":"ROUND(SUM(G71:G75),2)","v":0}]
[null,"CASSA",{"$f":"iGSF!C13","v":0},null,null,"v/s CONDOMINI (quote ecced.)",{"$f":"iGSF!G13","v":0}]
[null,"CONTO CORRENTE",{"$f":"iGSF!C14","v":0},null,null,"v/s FORNITORI",{"$f":"iGSF!G14","v":0}]
[null,"CREDITI DA CONDOMINI",{"$f":"iGSF!C15","v":0},null,null,"v/s Gestione Ordinaria",{"$f":"iGSF!G15","v":0}]
[null,"CREDITI DA Gestione Ordinaria",null,null,null,"DEBITI VARI",{"$f":"iGSF!G16","v":0}]
[null,"CREDITI VARI",{"$f":"iGSF!C17","v":0},null,null,null,{"$f":"iGSF!G17","v":0}]
[{"$f":"\"GESTIONE \" & 'iP1'!A28","v":"GESTIONE "},null,null,{"$f":"ROUND(SUM(C77:C81),2)","v":0},{"$f":"A76","v":"GESTIONE "},null,null,{"$f":"ROUND(SUM(G77:G81),2)","v":0}]
[null,"CASSA",{"$f":"iGSF!C19","v":0},null,null,"v/s CONDOMINI (quote ecced.)",{"$f":"iGSF!G19","v":0}]
[null,"CONTO CORRENTE",{"$f":"iGSF!C20","v":0},null,null,"v/s FORNITORI",{"$f":"iGSF!G20","v":0}]
[null,"CREDITI DA CONDOMINI",{"$f":"iGSF!C21","v":0},null,null,"v/s Gestione Ordinaria",{"$f":"iGSF!G21","v":0}]
[null,"CREDITI DA Gestione Ordinaria",{"$f":"iGSF!C22","v":0},null,null,"DEBITI VARI",{"$f":"iGSF!G22","v":0}]
[null,"CREDITI VARI",{"$f":"iGSF!C23","v":0},null,null,null,{"$f":"iGSF!G23","v":0}]
[{"$f":"\"GESTIONE \" & 'iP1'!A29","v":"GESTIONE "},null,null,{"$f":"ROUND(SUM(C83:C87),2)","v":0},{"$f":"A82","v":"GESTIONE "},null,null,{"$f":"ROUND(SUM(G83:G87),2)","v":0}]
[null,"CASSA",{"$f":"iGSF!C25","v":0},null,null,"v/s CONDOMINI (quote ecced.)",{"$f":"iGSF!G25","v":0}]
[null,"CONTO CORRENTE",{"$f":"iGSF!C26","v":0},null,null,"v/s FORNITORI",{"$f":"iGSF!G26","v":0}]
[null,"CREDITI DA CONDOMINI",{"$f":"iGSF!C27","v":0},null,null,"v/s Gestione Ordinaria",{"$f":"iGSF!G27","v":0}]
[null,"CREDITI DA Gestione Ordinaria",{"$f":"iGSF!C28","v":0},null,null,"DEBITI VARI",{"$f":"iGSF!G28","v":0}]
[null,"CREDITI VARI",{"$f":"iGSF!C29","v":0},null,null,null,{"$f":"iGSF!G29","v":0}]
[{"$f":"\"GESTIONE \" & 'iP1'!A30","v":"GESTIONE "},null,null,{"$f":"ROUND(SUM(C89:C93),2)","v":0},{"$f":"A88","v":"GESTIONE "},null,null,{"$f":"ROUND(SUM(G89:G93),2)","v":0}]
[null,"CASSA",{"$f":"iGSF!C31","v":0},null,null,"v/s CONDOMINI (quote ecced.)",{"$f":"iGSF!G31","v":0}]
[null,"CONTO CORRENTE",{"$f":"iGSF!C32","v":0},null,null,"v/s FORNITORI",{"$f":"iGSF!G32","v":0}]
[null,"CREDITI DA CONDOMINI",{"$f":"iGSF!C33","v":0},null,null,"v/s Gestione Ordinaria",{"$f":"iGSF!G33","v":0}]
[null,"CREDITI DA Gestione Ordinaria",{"$f":"iGSF!C34","v":0},null,null,"DEBITI VARI",{"$f":"iGSF!G34","v":0}]
[null,"CREDITI VARI",{"$f":"iGSF!C35","v":0},null,null,null,{"$f":"iGSF!G35","v":0}]
[{"$f":"\"GESTIONE \" & 'iP1'!A31","v":"GESTIONE "},null,null,{"$f":"ROUND(SUM(C95:C99),2)","v":0},{"$f":"A94","v":"GESTIONE "},null,null,{"$f":"ROUND(SUM(G95:G99),2)","v":0}]
[null,"CASSA",{"$f":"iGSF!C37","v":0},null,null,"v/s CONDOMINI (quote ecced.)",{"$f":"iGSF!G37","v":0}]
[null,"CONTO CORRENTE",{"$f":"iGSF!C38","v":0},null,null,"v/s FORNITORI",{"$f":"iGSF!G38","v":0}]
[null,"CREDITI DA CONDOMINI",{"$f":"iGSF!C39","v":0},null,null,"v/s Gestione Ordinaria",{"$f":"iGSF!G39","v":0}]
[null,"CREDITI DA Gestione Ordinaria",{"$f":"iGSF!C40","v":0},null,null,"DEBITI VARI",{"$f":"iGSF!G40","v":0}]
[null,"CREDITI VARI",{"$f":"iGSF!C41","v":0},null,null,null,{"$f":"iGSF!G41","v":0}]
["TOTALE ATTIVITÀ GESTIONI SPECIALI",null,null,{"$f":"SUM(D70:D97)","v":0},"TOTALE PASSIVITÀ GESTIONI SPECIALI",null,null,{"$f":"SUM(H70:H97)","v":0}]
["TOTALE ATTIVITÀ",null,null,{"$f":"ROUND(D66+D100,2)","v":11793.74},"TOTALE PASSIVITÀ",null,null,{"$f":"ROUND(H66+H100,2)","v":11793.74}]
[{"$f":"IF((D101-H101)>0.01,\"SALDO PATRIMONIALE ATTIVO\",\"\")","v":""},null,null,{"$f":"IF((D101-H101)>0.01,D101-H101,0)","v":0},{"$f":"IF((H101-D101)<0.01,\"\",\"SALDO PATRIMONIALE PASSIVO\")","v":""},null,null,{"$f":"IF((H101-D101)<0.01,0,H101-D101)","v":0}]
[]
[]
["CONTROLLI"]
["LIQUIDITÀ (Gestione Ordinaria e Gestioni Straordinarie, Speciali e Fondi)"]
["La liquidità risultante dal giornale di contabilità deve essere pari a quella calcolata e riportata nella situazione patrimoniale. "]
["Da giornale di contabilità",null,null,{"$f":"D109+D116","v":720.33999999999992},"Da situazione patrimoniale",null,null,{"$f":"H109+H116","v":720.33999999999992}]
[null,"Cassa",null,{"$f":"iGIORNALE!H10","v":0},null,"Cassa",null,{"$f":"SUM(G110:G115)","v":0}]
[null,null,null,null,null,"Gestione Ordinaria",{"$f":"C48","v":0}]
[null,null,null,null,null,{"$f":"'iP1'!A27","v":"F-LAVORI MANUTENZIONE  (2013-2015)"},{"$f":"C71","v":0}]
[null,null,null,null,null,{"$f":"'iP1'!A28","v":0},{"$f":"C77","v":0}]
[null,null,null,null,null,{"$f":"'iP1'!A29","v":0}]
[null,null,null,null,null,{"$f":"'iP1'!A30","v":0}]
[null,null,null,null,null,{"$f":"'iP1'!A31","v":0}]
[null,"Conto corrente",null,{"$f":"iGIORNALE!K10","v":720.33999999999992},null,"Conto corrente",null,{"$f":"SUM(G117:G122)","v":720.33999999999992}]
[null,null,null,null,null,"Gestione Ordinaria",{"$f":"C49-G49","v":720.33999999999992}]
[null,null,null,null,null,{"$f":"'iP1'!A27","v":"F-LAVORI MANUTENZIONE  (2013-2015)"},{"$f":"C72","v":0}]
[null,null,null,null,null,{"$f":"'iP1'!A28","v":0},{"$f":"C78","v":0}]
[null,null,null,null,null,{"$f":"'iP1'!A29","v":0}]
[null,null,null,null,null,{"$f":"'iP1'!A30","v":0}]
[null,null,null,null,null,{"$f":"'iP1'!A31","v":0}]
[{"$f":"IF((D108-H108)>0.01,\"SBILANCIO ATTIVO\",\"\")","v":""},null,null,{"$f":"IF(D108-H108>0.01,D108-H108,\"\")","v":""},{"$f":"IF((H108-D108)<0.01,\"\",\"SBILANCIO PASSIVO\")","v":""},null,null,{"$f":"IF(H108-D108>0.01,H108-D108,\"\")","v":""}]

{"sheet":"cSPE","index":41,"n_rows":139,"n_cols":16,"rows_kept":139,"cut":false,"hidden":true,"merged":[[8,15,9,15],[8,0,9,0],[8,1,9,1],[8,7,9,7],[8,8,9,8],[8,9,9,9]]}
["Condominio \"PROTOTIPO\""]
["STATO PATRIMONIALE allo 03/05/2022"]
["ATTIVITÀ",null,null,null,null,null,null,null,"PASSIVITÀ"]
["DISPONIBILITÀ LIQUIDA"]
[null,"Gestione\nOrdinaria",{"$f":"IF(C6+C7<>0,\"Gestione\" & CHAR(10) & \"Speciale\" & CHAR(10) & \"5\",\"Gestione\" & CHAR(10) & \"Speciale\")","v":"Gestione\nSpeciale"},{"$f":"IF(D6+D7<>0,\"Gestione\" & CHAR(10) & \"Speciale\"& CHAR(10) & \"4\",\"Gestione\" & CHAR(10) & \"Speciale\")","v":"Gestione\nSpeciale"},{"$f":"IF(E6+E7<>0,\"Gestione\" & CHAR(10) & \"Speciale\"& CHAR(10) & \"3\",\"Gestione\" & CHAR(10) & \"Speciale\")","v":"Gestione\nSpeciale"},{"$f":"IF(F6+F7<>0,\"Gestione\" & CHAR(10) & \"Speciale\"& CHAR(10) & \"2\",\"Gestione\" & CHAR(10) & \"Speciale\")","v":"Gestione\nSpeciale"},{"$f":"IF(G6+G7<>0,\"Gestione\" & CHAR(10) & \"Speciale\"& CHAR(10) & \"1\",\"Gestione\" & CHAR(10) & \"Speciale\")","v":"Gestione\nSpeciale"},{"$f":"SUM(H6:H7)","v":720.34}]
["CASSA",0,0,0,0,0,0,{"$f":"SUM(B6:G6)","v":0}]
["CONTO CORRENTE POSTALE ",720.34,0,0,0,0,0,{"$f":"SUM(B7:G7)","v":720.34}]
["CREDITI",null,null,null,null,null,null,null,"DEBITI"]
["VOCE","Conto",{"$f":"\"Eserc. \"  &'iP1'!A37-4","v":"Eserc. 2018"},{"$f":"\"Eserc. \" &'iP1'!A37-3","v":"Eserc. 2019"},{"$f":"\"Eserc. \" &'iP1'!A37- 2","v":"Eserc. 2020"},{"$f":"\"Eserc. \" &'iP1'!A37- 1","v":"Eserc. 2021"},{"$f":"\"Eserc. \" &'iP1'!A37","v":"Eserc. 2022"},"TOTALE","VOCE","Conto",{"$f":"C9","v":"Eserc. 2018"},"Eserc. 2019","Eserc. 2020","Eserc. 2021","Eserc. 2022","TOTALE"]
[null,null,{"$f":"\"YY = \" & RIGHT(C9,2)","v":"YY = 18"},{"$f":"\"YY = \" & RIGHT(D9,2)","v":"YY = 19"},{"$f":"\"YY = \" & RIGHT(E9,2)","v":"YY = 20"},{"$f":"\"YY = \" & RIGHT(F9,2)","v":"YY = 21"},{"$f":"\"YY = \" & RIGHT(G9,2)","v":"YY = 22"},null,null,null,"YY = 18","YY = 19","YY = 20","YY = 21","YY = 22"]
[{"$f":"\"CREDITI \" & iPCDC!A11","v":"CREDITI da DEPOSITI di DENARO presso Terzi"},null,{"$f":"SUM(C12:C16)","v":0},0,0,126.81,0,126.81,{"$f":"\"DEBITI \" & iPCDC!D11","v":"DEBITI "},null,{"$f":"SUM(K12:K16)","v":0},0,0,0,0,0]
[{"$f":" iPCDC!A12","v":"DEPOSITI CAUZIONALI"},{"$f":"iPCDC!B12","v":"C.01.01.YY"},0,null,null,126.81,null,{"$f":"SUM(C12:G12)","v":126.81},{"$f":"iPCDC!D12","v":0},{"$f":"iPCDC!E12","v":"00:00:00"},0,null,null,null,null,{"$f":"SUM(K12:O12)","v":0}]
[{"$f":" iPCDC!A13","v":"ACQUISTO VOUCHER LAVORI"},{"$f":"iPCDC!B13","v":"C.01.02.YY"},0,null,null,null,null,{"$f":"SUM(C13:G13)","v":0},{"$f":"iPCDC!D13","v":0},{"$f":"iPCDC!E13","v":"00:00:00"},0,null,null,null,null,{"$f":"SUM(K13:O13)","v":0}]
[{"$f":" iPCDC!A14","v":"PRESTITI A TERZI"},{"$f":"iPCDC!B14","v":"C.01.03.YY"},0,null,null,null,null,0,{"$f":"iPCDC!D14","v":0},{"$f":"iPCDC!E14","v":"00:00:00"},0,null,null,null,null,0]
[{"$f":" iPCDC!A15","v":0},{"$f":"iPCDC!B15","v":"C.01.04.YY"},0,null,null,null,null,0,{"$f":"iPCDC!D15","v":0},{"$f":"iPCDC!E15","v":"00:00:00"},0,null,null,null,null,0]
[{"$f":" iPCDC!A16","v":0},{"$f":"iPCDC!B16","v":"C.01.05.YY"},0,null,null,null,null,0,{"$f":"iPCDC!D16","v":0},{"$f":"iPCDC!E16","v":"00:00:00"},0,null,null,null,null,0]
[{"$f":" \"CREDITI \" & iPCDC!A17","v":"CREDITI da TERZI PRIVATI"},null,null,{"$f":"SUM(D18:D22)","v":0},{"$f":"SUM(E18:E22)","v":0},{"$f":"SUM(F18:F22)","v":0},{"$f":"SUM(G18:G22)","v":0},{"$f":"SUM(H18:H22)","v":0},{"$f":"\"DEBITI \" & iPCDC!D17","v":"DEBITI v/s TERZI PRIVATI"},null,{"$f":"SUM(K18:K22)","v":0},1500,1750,3267.3,1272.1500000000001,7789.45]
[{"$f":" iPCDC!A18","v":"da FORNITORI"},{"$f":"iPCDC!B18","v":"C.02.01.YY"},0,null,null,null,null,0,{"$f":"iPCDC!D18","v":"v/s FORNITORI per FATTURE RICEVUTE"},{"$f":"iPCDC!E18","v":"D.02.01.YY"},0,null,null,1767.3,1272.1500000000001,{"$f":"SUM(K18:O18)","v":3039.45}]
[{"$f":" iPCDC!A19","v":"da DEBITORI DIVERSI"},{"$f":"iPCDC!B19","v":"C.02.02.YY"},0,null,null,null,null,0,{"$f":"iPCDC!D19","v":"v/s FORNITORI per AVVISI DI FATTURA RICEVUTI"},{"$f":"iPCDC!E19","v":"D.02.02.YY"},0,null,50,null,null,{"$f":"SUM(K19:O19)","v":50}]
[{"$f":" iPCDC!A20","v":"da CANONI e FITTI"},{"$f":"iPCDC!B20","v":"C.02.03.YY"},0,null,null,null,null,0,{"$f":"iPCDC!D20","v":"v/s FORNITORI per IMPEGNI DI SPESA"},{"$f":"iPCDC!E20","v":"D.02.03.YY"},0,1500,1700,1500,0,{"$f":"SUM(K20:O20)","v":4700}]
[{"$f":" iPCDC!A21","v":0},{"$f":"iPCDC!B21","v":"C.02.04.YY"},0,null,null,null,null,0,{"$f":"iPCDC!D21","v":"v/s TERZI per PRESTITI RICEVUTI"},{"$f":"iPCDC!E21","v":"D.02.04.YY"},0,null,null,null,null,{"$f":"SUM(K21:O21)","v":0}]
[{"$f":" iPCDC!A22","v":0},{"$f":"iPCDC!B22","v":"C.02.05.YY"},0,null,null,null,null,0,{"$f":"iPCDC!D22","v":"v/s CREDITORI DIVERSI"},{"$f":"iPCDC!E22","v":"D.02.05.YY"},0,null,null,null,null,{"$f":"SUM(K22:O22)","v":0}]
[{"$f":" \"CREDITI \" & iPCDC!A23","v":"CREDITI da TERZI PUBBLICI"},null,null,null,null,null,null,{"$f":"SUM(H24:H28)","v":0},{"$f":"\"DEBITI \"&iPCDC!D23","v":"DEBITI v/s TERZI PUBBLICI"},null,{"$f":"SUM(K24:K28)","v":0},0,0,0,0,0]
[{"$f":" iPCDC!A24","v":"da ERARIO"},{"$f":"iPCDC!B24","v":"C.03.01.YY"},0,null,null,null,null,0,{"$f":"iPCDC!D24","v":"v/s ERARIO  per RITENUTE  ACCONTO SU SPESE"},{"$f":"iPCDC!E24","v":"D.03.01.YY"},0,null,null,null,0,0]
[{"$f":" iPCDC!A25","v":"da altri Enti Pubblici"},{"$f":"iPCDC!B25","v":"C.03.02.YY"},0,null,null,null,null,0,{"$f":"iPCDC!D25","v":"v/s ERARIO per TRIBUTI"},{"$f":"iPCDC!E25","v":"D.03.02.YY"},0,null,null,null,null,0]
[{"$f":" iPCDC!A26","v":0},{"$f":"iPCDC!B26","v":"C.03.03.YY"},0,null,null,null,null,0,{"$f":"iPCDC!D26","v":"v/s ERARIO  per R.A. SU PAGAMENTI DEBITI"},{"$f":"iPCDC!E26","v":"D.03.03.YY"},0,null,null,null,0,0]
[{"$f":" iPCDC!A27","v":0},{"$f":"iPCDC!B27","v":"C.03.04.YY"},0,null,null,null,null,0,{"$f":"iPCDC!D27","v":0},{"$f":"iPCDC!E27","v":"D.03.04.YY"},0,null,null,null,null,0]
[{"$f":" iPCDC!A28","v":0},{"$f":"iPCDC!B28","v":"C.03.05.YY"},0,null,null,null,null,0,{"$f":"iPCDC!D28","v":0},{"$f":"iPCDC!E28","v":"D.03.05.YY"},0,null,null,null,null,0]
[{"$f":"\"CREDITI \" &  iPCDC!A29","v":"CREDITI da CONDOMINI"},null,{"$f":"SUM(C30:C128)","v":3612.78},1745.29,2752.6000000000004,2247.87,587.04000000000008,10945.58,{"$f":"\"DEBITI \"&iPCDC!D29","v":"DEBITI v/s CONDOMINI"},"Quote in eccesso",null,null,null,"Cauzioni",null,{"$f":"SUM(P30:P128)","v":4004.29}]
[{"$f":"iCONDOMINI!C11","v":"Condomino01"},{"$f":"iPCDC!B30","v":"C.04.01.YY"},0,null,null,null,0,0,{"$f":"iCONDOMINI!C11","v":"Condomino01"},{"$f":"iPCDC!E30","v":"D.04.01"},null,null,409.71,{"$f":"iPCDC!F30","v":"D.05.01"},5.32,{"$f":"M30+O30","v":415.03}]
[{"$f":"iCONDOMINI!C12","v":"Condomino02"},{"$f":"iPCDC!B31","v":"C.04.02.YY"},0,null,null,null,0,0,{"$f":"iCONDOMINI!C12","v":"Condomino02"},{"$f":"iPCDC!E31","v":"D.04.02"},null,null,395.55,{"$f":"iPCDC!F31","v":"D.05.02"},4.05,{"$f":"M31+O31","v":399.6}]
[{"$f":"iCONDOMINI!C13","v":"Condomino03"},{"$f":"iPCDC!B32","v":"C.04.03.YY"},216.02,376.65,494.68,169.05,48.85,1305.2499999999998,{"$f":"iCONDOMINI!C13","v":"Condomino03"},{"$f":"iPCDC!E32","v":"D.04.03"},null,null,null,{"$f":"iPCDC!F32","v":"D.05.03"},0.84,0.84]
[{"$f":"iCONDOMINI!C14","v":"Condomino04 S.r.l."},{"$f":"iPCDC!B33","v":"C.04.04.YY"},0,47.86,454.48,229.27,55.45,787.06000000000006,{"$f":"iCONDOMINI!C14","v":"Condomino04 S.r.l."},{"$f":"iPCDC!E33","v":"D.04.04"},null,null,null,{"$f":"iPCDC!F33","v":"D.05.04"},7.14,7.14]
[{"$f":"iCONDOMINI!C15","v":"Condomino05"},{"$f":"iPCDC!B34","v":"C.04.05.YY"},0,null,null,null,0,0,{"$f":"iCONDOMINI!C15","v":"Condomino05"},{"$f":"iPCDC!E34","v":"D.04.05"},null,null,129.5,{"$f":"iPCDC!F34","v":"D.05.05"},5.68,135.18]
[{"$f":"iCONDOMINI!C16","v":"Condomino06"},{"$f":"iPCDC!B35","v":"C.04.06.YY"},2871.1200000000003,422.78,475.6,473.66,95.58,4338.7400000000007,{"$f":"iCONDOMINI!C16","v":"Condomino06"},{"$f":"iPCDC!E35","v":"D.04.06"},null,null,null,{"$f":"iPCDC!F35","v":"D.05.06"},4.84,4.84]
[{"$f":"iCONDOMINI!C17","v":"Condomino07"},{"$f":"iPCDC!B36","v":"C.04.07.YY"},0,null,null,null,0,0,{"$f":"iCONDOMINI!C17","v":"Condomino07"},{"$f":"iPCDC!E36","v":"D.04.07"},null,null,323.36,{"$f":"iPCDC!F36","v":"D.05.07"},5.77,329.13]
[{"$f":"iCONDOMINI!C18","v":"Eredi Condomino08"},{"$f":"iPCDC!B37","v":"C.04.08.YY"},0,null,null,null,0,0,{"$f":"iCONDOMINI!C18","v":"Eredi Condomino08"},{"$f":"iPCDC!E37","v":"D.04.08"},null,null,152.4,{"$f":"iPCDC!F37","v":"D.05.08"},2.14,154.54]
[{"$f":"iCONDOMINI!C19","v":"Condomino09 S.r.l."},{"$f":"iPCDC!B38","v":"C.04.09.YY"},0,null,null,null,0,0,{"$f":"iCONDOMINI!C19","v":"Condomino09 S.r.l."},{"$f":"iPCDC!E38","v":"D.04.09"},null,null,266.08,{"$f":"iPCDC!F38","v":"D.05.09"},6.55,272.63]
[{"$f":"iCONDOMINI!C20","v":"Condomino10"},{"$f":"iPCDC!B39","v":"C.04.10.YY"},525.64,898,1050.3,1013.3,210.62,3697.8599999999997,{"$f":"iCONDOMINI!C20","v":"Condomino10"},{"$f":"iPCDC!E39","v":"D.04.10"},null,null,null,{"$f":"iPCDC!F39","v":"D.05.10"},11.09,11.09]
[{"$f":"iCONDOMINI!C21","v":"Condomino11"},{"$f":"iPCDC!B40","v":"C.04.11.YY"},0,null,null,null,0,0,{"$f":"iCONDOMINI!C21","v":"Condomino11"},{"$f":"iPCDC!E40","v":"D.04.11"},null,null,9.73,{"$f":"iPCDC!F40","v":"D.05.11"},4.78,14.510000000000002]
[{"$f":"iCONDOMINI!C22","v":"Condomino12"},{"$f":"iPCDC!B41","v":"C.04.12.YY"},0,null,null,null,0,0,{"$f":"iCONDOMINI!C22","v":"Condomino12"},{"$f":"iPCDC!E41","v":"D.04.12"},null,null,490.53,{"$f":"iPCDC!F41","v":"D.05.12"},5.49,496.02]
[{"$f":"iCONDOMINI!C23","v":"Condomino13"},{"$f":"iPCDC!B42","v":"C.04.13.YY"},0,null,null,null,0,0,{"$f":"iCONDOMINI!C23","v":"Condomino13"},{"$f":"iPCDC!E42","v":"D.04.13"},null,null,232.42,{"$f":"iPCDC!F42","v":"D.05.13"},8.14,240.56]
[{"$f":"iCONDOMINI!C24","v":"Condomino14"},{"$f":"iPCDC!B43","v":"C.04.14.YY"},0,null,null,null,0,0,{"$f":"iCONDOMINI!C24","v":"Condomino14"},{"$f":"iPCDC!E43","v":"D.04.14"},null,null,228.43,{"$f":"iPCDC!F43","v":"D.05.14"},3.79,232.22]
[{"$f":"iCONDOMINI!C25","v":"Condomino15"},{"$f":"iPCDC!B44","v":"C.04.15.YY"},0,null,277.54000000000002,218.93,44.88,541.35,{"$f":"iCONDOMINI!C25","v":"Condomino15"},{"$f":"iPCDC!E44","v":"D.04.15"},null,null,null,{"$f":"iPCDC!F44","v":"D.05.15"},7.53,7.53]
[{"$f":"iCONDOMINI!C26","v":"Condomino16"},{"$f":"iPCDC!B45","v":"C.04.16.YY"},0,null,null,null,0,0,{"$f":"iCONDOMINI!C26","v":"Condomino16"},{"$f":"iPCDC!E45","v":"D.04.16"},null,null,130.84,{"$f":"iPCDC!F45","v":"D.05.16"},5.23,136.07]
[{"$f":"iCONDOMINI!C27","v":"Condomino17"},{"$f":"iPCDC!B46","v":"C.04.17.YY"},0,null,null,13.1,116.22,129.32,{"$f":"iCONDOMINI!C27","v":"Condomino17"},{"$f":"iPCDC!E46","v":"D.04.17"},null,null,null,{"$f":"iPCDC!F46","v":"D.05.17"},4.88,4.88]
[{"$f":"iCONDOMINI!C28","v":"Condomino18"},{"$f":"iPCDC!B47","v":"C.04.18.YY"},0,null,null,null,0,0,{"$f":"iCONDOMINI!C28","v":"Condomino18"},{"$f":"iPCDC!E47","v":"D.04.18"},null,null,293.92,{"$f":"iPCDC!F47","v":"D.05.18"},4.24,298.16000000000003]
[{"$f":"iCONDOMINI!C29","v":"Condomino19"},{"$f":"iPCDC!B48","v":"C.04.19.YY"},0,null,null,null,0,0,{"$f":"iCONDOMINI!C29","v":"Condomino19"},{"$f":"iPCDC!E48","v":"D.04.19"},null,null,296.5,{"$f":"iPCDC!F48","v":"D.05.19"},6.41,302.91000000000003]
[{"$f":"iCONDOMINI!C30","v":"Condomino20"},{"$f":"iPCDC!B49","v":"C.04.20.YY"},0,null,null,null,0,0,{"$f":"iCONDOMINI!C30","v":"Condomino20"},{"$f":"iPCDC!E49","v":"D.04.20"},null,null,126.39,{"$f":"iPCDC!F49","v":"D.05.20"},5.52,131.91]
[{"$f":"iCONDOMINI!C31","v":"Condomino21"},{"$f":"iPCDC!B50","v":"C.04.21.YY"},0,null,null,null,0,0,{"$f":"iCONDOMINI!C31","v":"Condomino21"},{"$f":"iPCDC!E50","v":"D.04.21"},null,null,125.38,{"$f":"iPCDC!F50","v":"D.05.21"},5.21,130.59]
[{"$f":"iCONDOMINI!C32","v":"Condomino22"},{"$f":"iPCDC!B51","v":"C.04.22.YY"},0,null,null,null,0,0,{"$f":"iCONDOMINI!C32","v":"Condomino22"},{"$f":"iPCDC!E51","v":"D.04.22"},null,null,266.74,{"$f":"iPCDC!F51","v":"D.05.22"},4.04,270.78000000000003]
[{"$f":"iCONDOMINI!C33","v":"Condomino23"},{"$f":"iPCDC!B52","v":"C.04.23.YY"},0,null,null,130.56,15.44,146,{"$f":"iCONDOMINI!C33","v":"Condomino23"},{"$f":"iPCDC!E52","v":"D.04.23"},null,null,null,{"$f":"iPCDC!F52","v":"D.05.23"},8.1300000000000008,8.1300000000000008]
[{"$f":"iCONDOMINI!C34","v":0},{"$f":"iPCDC!B53","v":"C.04.24.YY"},null,null,null,null,null,0,{"$f":"iCONDOMINI!C34","v":0},{"$f":"iPCDC!E53","v":"D.04.24"},null,null,null,{"$f":"iPCDC!F53","v":"D.05.24"},null,0]
[{"$f":"iCONDOMINI!C35","v":0},{"$f":"iPCDC!B54","v":"C.04.25.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E54","v":"D.04.25"},null,null,null,{"$f":"iPCDC!F54","v":"D.05.25"},null,0]
[{"$f":"iCONDOMINI!C36","v":0},{"$f":"iPCDC!B55","v":"C.04.26.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E55","v":"D.04.26"},null,null,null,{"$f":"iPCDC!F55","v":"D.05.26"},null,0]
[{"$f":"iCONDOMINI!C37","v":0},{"$f":"iPCDC!B56","v":"C.04.27.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E56","v":"D.04.27"},null,null,null,{"$f":"iPCDC!F56","v":"D.05.27"},null,0]
[{"$f":"iCONDOMINI!C38","v":0},{"$f":"iPCDC!B57","v":"C.04.28.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E57","v":"D.04.28"},null,null,null,{"$f":"iPCDC!F57","v":"D.05.28"},null,0]
[{"$f":"iCONDOMINI!C39","v":0},{"$f":"iPCDC!B58","v":"C.04.29.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E58","v":"D.04.29"},null,null,null,{"$f":"iPCDC!F58","v":"D.05.29"},null,0]
[{"$f":"iCONDOMINI!C40","v":0},{"$f":"iPCDC!B59","v":"C.04.30.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E59","v":"D.04.30"},null,null,null,{"$f":"iPCDC!F59","v":"D.05.30"},null,0]
[{"$f":"iCONDOMINI!C41","v":0},{"$f":"iPCDC!B60","v":"C.04.31.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E60","v":"D.04.31"},null,null,null,{"$f":"iPCDC!F60","v":"D.05.31"},null,0]
[{"$f":"iCONDOMINI!C42","v":0},{"$f":"iPCDC!B61","v":"C.04.32.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E61","v":"D.04.32"},null,null,null,{"$f":"iPCDC!F61","v":"D.05.32"},null,0]
[{"$f":"iCONDOMINI!C43","v":0},{"$f":"iPCDC!B62","v":"C.04.33.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E62","v":"D.04.33"},null,null,null,{"$f":"iPCDC!F62","v":"D.05.33"},null,0]
[{"$f":"iCONDOMINI!C44","v":0},{"$f":"iPCDC!B63","v":"C.04.34.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E63","v":"D.04.34"},null,null,null,{"$f":"iPCDC!F63","v":"D.05.34"},null,0]
[{"$f":"iCONDOMINI!C45","v":0},{"$f":"iPCDC!B64","v":"C.04.35.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E64","v":"D.04.35"},null,null,null,{"$f":"iPCDC!F64","v":"D.05.35"},null,0]
[{"$f":"iCONDOMINI!C46","v":0},{"$f":"iPCDC!B65","v":"C.04.36.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E65","v":"D.04.36"},null,null,null,{"$f":"iPCDC!F65","v":"D.05.36"},null,0]
[{"$f":"iCONDOMINI!C47","v":0},{"$f":"iPCDC!B66","v":"C.04.37.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E66","v":"D.04.37"},null,null,null,{"$f":"iPCDC!F66","v":"D.05.37"},null,0]
[{"$f":"iCONDOMINI!C48","v":0},{"$f":"iPCDC!B67","v":"C.04.38.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E67","v":"D.04.38"},null,null,null,{"$f":"iPCDC!F67","v":"D.05.38"},null,0]
[{"$f":"iCONDOMINI!C49","v":0},{"$f":"iPCDC!B68","v":"C.04.39.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E68","v":"D.04.39"},null,null,null,{"$f":"iPCDC!F68","v":"D.05.39"},null,0]
[{"$f":"iCONDOMINI!C50","v":0},{"$f":"iPCDC!B69","v":"C.04.40.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E69","v":"D.04.40"},null,null,null,{"$f":"iPCDC!F69","v":"D.05.40"},null,0]
[{"$f":"iCONDOMINI!C51","v":0},{"$f":"iPCDC!B70","v":"C.04.41.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E70","v":"D.04.41"},null,null,null,{"$f":"iPCDC!F70","v":"D.05.41"},null,0]
[{"$f":"iCONDOMINI!C52","v":0},{"$f":"iPCDC!B71","v":"C.04.42.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E71","v":"D.04.42"},null,null,null,{"$f":"iPCDC!F71","v":"D.05.42"},null,0]
[{"$f":"iCONDOMINI!C53","v":0},{"$f":"iPCDC!B72","v":"C.04.43.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E72","v":"D.04.43"},null,null,null,{"$f":"iPCDC!F72","v":"D.05.43"},null,0]
[{"$f":"iCONDOMINI!C54","v":0},{"$f":"iPCDC!B73","v":"C.04.44.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E73","v":"D.04.44"},null,null,null,{"$f":"iPCDC!F73","v":"D.05.44"},null,0]
[{"$f":"iCONDOMINI!C55","v":0},{"$f":"iPCDC!B74","v":"C.04.45.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E74","v":"D.04.45"},null,null,null,{"$f":"iPCDC!F74","v":"D.05.45"},null,0]
[{"$f":"iCONDOMINI!C56","v":0},{"$f":"iPCDC!B75","v":"C.04.46.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E75","v":"D.04.46"},null,null,null,{"$f":"iPCDC!F75","v":"D.05.46"},null,0]
[{"$f":"iCONDOMINI!C57","v":0},{"$f":"iPCDC!B76","v":"C.04.47.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E76","v":"D.04.47"},null,null,null,{"$f":"iPCDC!F76","v":"D.05.47"},null,0]
[{"$f":"iCONDOMINI!C58","v":0},{"$f":"iPCDC!B77","v":"C.04.48.YY"},null,null,null,null,null,{"$f":"SUM(C77:G77)","v":0},null,{"$f":"iPCDC!E77","v":"D.04.48"},null,null,null,{"$f":"iPCDC!F77","v":"D.05.48"},null,0]
[{"$f":"iCONDOMINI!C59","v":0},{"$f":"iPCDC!B78","v":"C.04.49.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E78","v":"D.04.49"},null,null,null,{"$f":"iPCDC!F78","v":"D.05.49"},null,0]
[{"$f":"iCONDOMINI!C60","v":0},{"$f":"iPCDC!B79","v":"C.04.50.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E79","v":"D.04.50"},null,null,null,{"$f":"iPCDC!F79","v":"D.05.50"},null,0]
[{"$f":"iCONDOMINI!C61","v":0},{"$f":"iPCDC!B80","v":"C.04.51.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E80","v":"D.04.51"},null,null,null,{"$f":"iPCDC!F80","v":"D.05.51"},null,0]
[{"$f":"iCONDOMINI!C62","v":0},{"$f":"iPCDC!B81","v":"C.04.52.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E81","v":"D.04.52"},null,null,null,{"$f":"iPCDC!F81","v":"D.05.52"},null,0]
[{"$f":"iCONDOMINI!C63","v":0},{"$f":"iPCDC!B82","v":"C.04.53.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E82","v":"D.04.53"},null,null,null,{"$f":"iPCDC!F82","v":"D.05.53"},null,0]
[{"$f":"iCONDOMINI!C64","v":0},{"$f":"iPCDC!B83","v":"C.04.54.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E83","v":"D.04.54"},null,null,null,{"$f":"iPCDC!F83","v":"D.05.54"},null,0]
[{"$f":"iCONDOMINI!C65","v":0},{"$f":"iPCDC!B84","v":"C.04.55.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E84","v":"D.04.55"},null,null,null,{"$f":"iPCDC!F84","v":"D.05.55"},null,0]
[{"$f":"iCONDOMINI!C66","v":0},{"$f":"iPCDC!B85","v":"C.04.56.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E85","v":"D.04.56"},null,null,null,{"$f":"iPCDC!F85","v":"D.05.56"},null,0]
[{"$f":"iCONDOMINI!C67","v":0},{"$f":"iPCDC!B86","v":"C.04.57.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E86","v":"D.04.57"},null,null,null,{"$f":"iPCDC!F86","v":"D.05.57"},null,0]
[{"$f":"iCONDOMINI!C68","v":0},{"$f":"iPCDC!B87","v":"C.04.58.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E87","v":"D.04.58"},null,null,null,{"$f":"iPCDC!F87","v":"D.05.58"},null,0]
[{"$f":"iCONDOMINI!C69","v":0},{"$f":"iPCDC!B88","v":"C.04.59.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E88","v":"D.04.59"},null,null,null,{"$f":"iPCDC!F88","v":"D.05.59"},null,0]
[{"$f":"iCONDOMINI!C70","v":0},{"$f":"iPCDC!B89","v":"C.04.60.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E89","v":"D.04.60"},null,null,null,{"$f":"iPCDC!F89","v":"D.05.60"},null,0]
[{"$f":"iCONDOMINI!C71","v":0},{"$f":"iPCDC!B90","v":"C.04.61.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E90","v":"D.04.61"},null,null,null,{"$f":"iPCDC!F90","v":"D.05.61"},null,0]
[{"$f":"iCONDOMINI!C72","v":0},{"$f":"iPCDC!B91","v":"C.04.62.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E91","v":"D.04.62"},null,null,null,{"$f":"iPCDC!F91","v":"D.05.62"},null,0]
[{"$f":"iCONDOMINI!C73","v":0},{"$f":"iPCDC!B92","v":"C.04.63.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E92","v":"D.04.63"},null,null,null,{"$f":"iPCDC!F92","v":"D.05.63"},null,0]
[{"$f":"iCONDOMINI!C74","v":0},{"$f":"iPCDC!B93","v":"C.04.64.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E93","v":"D.04.64"},null,null,null,{"$f":"iPCDC!F93","v":"D.05.64"},null,0]
[{"$f":"iCONDOMINI!C75","v":0},{"$f":"iPCDC!B94","v":"C.04.65.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E94","v":"D.04.65"},null,null,null,{"$f":"iPCDC!F94","v":"D.05.65"},null,0]
[{"$f":"iCONDOMINI!C76","v":0},{"$f":"iPCDC!B95","v":"C.04.66.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E95","v":"D.04.66"},null,null,null,{"$f":"iPCDC!F95","v":"D.05.66"},null,{"$f":"M95+O95","v":0}]
[{"$f":"iCONDOMINI!C77","v":0},{"$f":"iPCDC!B96","v":"C.04.67.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E96","v":"D.04.67"},null,null,null,{"$f":"iPCDC!F96","v":"D.05.67"},null,0]
[{"$f":"iCONDOMINI!C78","v":0},{"$f":"iPCDC!B97","v":"C.04.68.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E97","v":"D.04.68"},null,null,null,{"$f":"iPCDC!F97","v":"D.05.68"},null,0]
[{"$f":"iCONDOMINI!C79","v":0},{"$f":"iPCDC!B98","v":"C.04.69.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E98","v":"D.04.69"},null,null,null,{"$f":"iPCDC!F98","v":"D.05.69"},null,0]
[{"$f":"iCONDOMINI!C80","v":0},{"$f":"iPCDC!B99","v":"C.04.70.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E99","v":"D.04.70"},null,null,null,{"$f":"iPCDC!F99","v":"D.05.70"},null,0]
[{"$f":"iCONDOMINI!C81","v":0},{"$f":"iPCDC!B100","v":"C.04.71.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E100","v":"D.04.71"},null,null,null,{"$f":"iPCDC!F100","v":"D.05.71"},null,0]
[{"$f":"iCONDOMINI!C82","v":0},{"$f":"iPCDC!B101","v":"C.04.72.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E101","v":"D.04.72"},null,null,null,{"$f":"iPCDC!F101","v":"D.05.72"},null,0]
[{"$f":"iCONDOMINI!C83","v":0},{"$f":"iPCDC!B102","v":"C.04.73.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E102","v":"D.04.73"},null,null,null,{"$f":"iPCDC!F102","v":"D.05.73"},null,0]
[{"$f":"iCONDOMINI!C84","v":0},{"$f":"iPCDC!B103","v":"C.04.74.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E103","v":"D.04.74"},null,null,null,{"$f":"iPCDC!F103","v":"D.05.74"},null,0]
[{"$f":"iCONDOMINI!C85","v":0},{"$f":"iPCDC!B104","v":"C.04.75.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E104","v":"D.04.75"},null,null,null,{"$f":"iPCDC!F104","v":"D.05.75"},null,0]
[{"$f":"iCONDOMINI!C86","v":0},{"$f":"iPCDC!B105","v":"C.04.76.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E105","v":"D.04.76"},null,null,null,{"$f":"iPCDC!F105","v":"D.05.76"},null,0]
[{"$f":"iCONDOMINI!C87","v":0},{"$f":"iPCDC!B106","v":"C.04.77.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E106","v":"D.04.77"},null,null,null,{"$f":"iPCDC!F106","v":"D.05.77"},null,0]
[{"$f":"iCONDOMINI!C88","v":0},{"$f":"iPCDC!B107","v":"C.04.78.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E107","v":"D.04.78"},null,null,null,{"$f":"iPCDC!F107","v":"D.05.78"},null,0]
[{"$f":"iCONDOMINI!C89","v":0},{"$f":"iPCDC!B108","v":"C.04.79.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E108","v":"D.04.79"},null,null,null,{"$f":"iPCDC!F108","v":"D.05.79"},null,0]
[{"$f":"iCONDOMINI!C90","v":0},{"$f":"iPCDC!B109","v":"C.04.80.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E109","v":"D.04.80"},null,null,null,{"$f":"iPCDC!F109","v":"D.05.80"},null,0]
[{"$f":"iCONDOMINI!C91","v":0},{"$f":"iPCDC!B110","v":"C.04.81.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E110","v":"D.04.81"},null,null,null,{"$f":"iPCDC!F110","v":"D.05.81"},null,0]
[{"$f":"iCONDOMINI!C92","v":0},{"$f":"iPCDC!B111","v":"C.04.82.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E111","v":"D.04.82"},null,null,null,{"$f":"iPCDC!F111","v":"D.05.82"},null,0]
[{"$f":"iCONDOMINI!C93","v":0},{"$f":"iPCDC!B112","v":"C.04.83.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E112","v":"D.04.83"},null,null,null,{"$f":"iPCDC!F112","v":"D.05.83"},null,0]
[{"$f":"iCONDOMINI!C94","v":0},{"$f":"iPCDC!B113","v":"C.04.84.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E113","v":"D.04.84"},null,null,null,{"$f":"iPCDC!F113","v":"D.05.84"},null,0]
[{"$f":"iCONDOMINI!C95","v":0},{"$f":"iPCDC!B114","v":"C.04.85.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E114","v":"D.04.85"},null,null,null,{"$f":"iPCDC!F114","v":"D.05.85"},null,0]
[{"$f":"iCONDOMINI!C96","v":0},{"$f":"iPCDC!B115","v":"C.04.86.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E115","v":"D.04.86"},null,null,null,{"$f":"iPCDC!F115","v":"D.05.86"},null,0]
[{"$f":"iCONDOMINI!C97","v":0},{"$f":"iPCDC!B116","v":"C.04.87.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E116","v":"D.04.87"},null,null,null,{"$f":"iPCDC!F116","v":"D.05.87"},null,0]
[{"$f":"iCONDOMINI!C98","v":0},{"$f":"iPCDC!B117","v":"C.04.88.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E117","v":"D.04.88"},null,null,null,{"$f":"iPCDC!F117","v":"D.05.88"},null,0]
[{"$f":"iCONDOMINI!C99","v":0},{"$f":"iPCDC!B118","v":"C.04.89.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E118","v":"D.04.89"},null,null,null,{"$f":"iPCDC!F118","v":"D.05.89"},null,0]
[{"$f":"iCONDOMINI!C100","v":0},{"$f":"iPCDC!B119","v":"C.04.90.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E119","v":"D.04.90"},null,null,null,{"$f":"iPCDC!F119","v":"D.05.90"},null,0]
[{"$f":"iCONDOMINI!C101","v":0},{"$f":"iPCDC!B120","v":"C.04.91.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E120","v":"D.04.91"},null,null,null,{"$f":"iPCDC!F120","v":"D.05.91"},null,0]
[{"$f":"iCONDOMINI!C102","v":0},{"$f":"iPCDC!B121","v":"C.04.92.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E121","v":"D.04.92"},null,null,null,{"$f":"iPCDC!F121","v":"D.05.92"},null,0]
[{"$f":"iCONDOMINI!C103","v":0},{"$f":"iPCDC!B122","v":"C.04.93.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E122","v":"D.04.93"},null,null,null,{"$f":"iPCDC!F122","v":"D.05.93"},null,0]
[{"$f":"iCONDOMINI!C104","v":0},{"$f":"iPCDC!B123","v":"C.04.94.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E123","v":"D.04.94"},null,null,null,{"$f":"iPCDC!F123","v":"D.05.94"},null,0]
[{"$f":"iCONDOMINI!C105","v":0},{"$f":"iPCDC!B124","v":"C.04.95.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E124","v":"D.04.95"},null,null,null,{"$f":"iPCDC!F124","v":"D.05.95"},null,0]
[{"$f":"iCONDOMINI!C106","v":0},{"$f":"iPCDC!B125","v":"C.04.96.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E125","v":"D.04.96"},null,null,null,{"$f":"iPCDC!F125","v":"D.05.96"},null,0]
[{"$f":"iCONDOMINI!C107","v":0},{"$f":"iPCDC!B126","v":"C.04.97.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E126","v":"D.04.97"},null,null,null,{"$f":"iPCDC!F126","v":"D.05.97"},null,0]
[{"$f":"iCONDOMINI!C108","v":0},{"$f":"iPCDC!B127","v":"C.04.98.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E127","v":"D.04.98"},null,null,null,{"$f":"iPCDC!F127","v":"D.05.98"},null,0]
[{"$f":"iCONDOMINI!C109","v":0},{"$f":"iPCDC!B128","v":"C.04.99.YY"},null,null,null,null,null,0,null,{"$f":"iPCDC!E128","v":"D.04.99"},null,null,null,{"$f":"iPCDC!F128","v":"D.05.99"},null,0]
[{"$f":"\"CREDITI \" & iPCDC!A129","v":"CREDITI da GESTIONI SPECIALI SEPARATE E FONDI"},null,{"$f":"SUM(C130:C134)","v":0},0,0,0,1.01,1.01,{"$f":"\"DEBITI \" &iPCDC!D129","v":"DEBITI v/s GESTIONI SPECIALI SEPARATE e FONDI"},null,{"$f":"SUM(K130:K134)","v":0},0,0,0,0,0]
[{"$f":"iPCDC!A130","v":"Da F-LAVORI MANUTENZIONE  (2013-2015)"},{"$f":"iPCDC!B130","v":"C.06.01"},null,null,null,null,1.01,{"$f":"SUM(C130:G130)","v":1.01},{"$f":"iPCDC!D130","v":"v/s F-LAVORI MANUTENZIONE  (2013-2015)"},{"$f":"iPCDC!E130","v":"D.06.01"},null,null,null,null,null,{"$f":"SUM(K130:O130)","v":0}]
[{"$f":"iPCDC!A131","v":""},{"$f":"iPCDC!B131","v":"C.06.02"},null,null,null,null,0,{"$f":"SUM(C131:G131)","v":0},{"$f":"iPCDC!D131","v":""},{"$f":"iPCDC!E131","v":"D.06.02"},null,null,null,null,null,{"$f":"SUM(K131:O131)","v":0}]
[{"$f":"iPCDC!A132","v":""},{"$f":"iPCDC!B132","v":"C.06.03"},null,null,null,null,0,{"$f":"SUM(C132:G132)","v":0},{"$f":"iPCDC!D132","v":""},{"$f":"iPCDC!E132","v":"D.06.03"},null,null,null,null,null,{"$f":"SUM(K132:O132)","v":0}]
[{"$f":"iPCDC!A133","v":""},{"$f":"iPCDC!B133","v":"C.06.04"},null,null,null,null,0,{"$f":"SUM(C133:G133)","v":0},{"$f":"iPCDC!D133","v":""},{"$f":"iPCDC!E133","v":"D.06.04"},null,null,null,null,null,{"$f":"SUM(K133:O133)","v":0}]
[{"$f":"iPCDC!A134","v":""},{"$f":"iPCDC!B134","v":"C.06.05"},null,null,null,null,0,{"$f":"SUM(C134:G134)","v":0},{"$f":"iPCDC!D134","v":""},{"$f":"iPCDC!E134","v":"D.06.05"},null,null,null,null,null,{"$f":"SUM(K134:O134)","v":0}]
["RIEPILOGO ATTIVITÀ",null,null,null,null,null,null,null,"RIEPILOGO PASSIVITÀ"]
["LIQUIDITÀ",null,null,null,null,null,null,{"$f":"H5","v":720.34}]
["TOTALI CREDITI DIRETTI DA CONDOMINI",null,{"$f":"C29","v":3612.78},1745.29,2752.6000000000004,2247.87,587.04000000000008,10945.58,"TOTALE DEBITI v/s CONDOMINI",null,null,null,{"$f":"SUM(M30:M128)","v":3877.4799999999996},null,{"$f":"SUM(O30:O128)","v":126.81},{"$f":"M137+O137","v":4004.2899999999995}]
["TOTALI ALTRI CREDITI",null,{"$f":"C11+C17+C23+C129","v":0},0,0,126.81,1.01,127.82000000000001,"TOTALI DEBITI v/s TERZI",null,{"$f":"K11+K17+K23+K129","v":0},{"$f":"L11+L17+L23+L129","v":1500},{"$f":"M11+M17+M23+M129","v":1750},{"$f":"N11+N17+N23+N129","v":3267.3},{"$f":"O11+O17+O23+O129","v":1272.1500000000001},{"$f":"SUM(K138:O138)","v":7789.4500000000007}]
["ATTIVITÀ",{"$f":"H136+H137+H138","v":11793.74},null,null,null,null,null,null,"PASSIVITÀ",{"$f":"P137+P138","v":11793.74}]

{"sheet":"cCDE","index":42,"n_rows":58,"n_cols":13,"rows_kept":58,"cut":false,"hidden":true,"merged":[[1,8,5,8],[40,8,44,8]]}
["Condominio \"PROTOTIPO\""]
[null,null,"DEBITI del CONDOMINIO verso TERZI",null,null,null,"RIEPILOGO CONTI",null,"n° \nREGISTRAZIONE\nnel GIORNALE"]
[null,null,null,null,null,null,"Conti D.02",{"$f":"SUMIFS(G7:G36,F7:F36,\"=D.02.*\")","v":7789.4500000000016},null,null,"CREDITORI TERZI nei confronti del CONDOMINIO"]
[null,null,"Al giorno 03/05/2022",null,null,null,"Conti D.03",{"$f":"SUMIFS(G7:G36,F7:F36,\"=D.03.*\")","v":0}]
["Numero","Codice","CREDITORE TERZO","CAUSALE","DATA","CONTO","Conti D.06",{"$f":"SUMIFS(G7:G36,F7:F36,\"=D.06.*\")","v":0},null,null,"Codice","CREDITORE TERZO","TOTALE"]
["Debito","Creditore","(non condomino)","DEBITO","DEBITO","DEBITO",null,{"$f":"H37+H38","v":0},null,null,"Creditore","(non condomino)","creditore"]
["01","F-06",{"$f":"IF(B7<>\"\",VLOOKUP(B7,$K$7:$L$36,2,FALSE),\"\")","v":"Consulente Fiscale"},"Impegno di spesa Consulenza fiscale 2019","2019-12-31","D.02.03.19",300,null,"debito iniziale",null,"F-03","OTIR SERVIZI Srl",{"$f":"SUMIFS($F$7:$F$36,$B$7:$B$36,\"=\"&K7)+SUMIFS($G$7:$G$36,$B$7:$B$36,\"=\"&K7)+SUMIFS($H$7:$H$36,$B$7:$B$36,\"=\"&K7)","v":3039.4500000000007}]
["02","F-07","CHIEFARI Pietro","impegno spesa comp. Amm. Es. 2019","2019-12-31","D.02.03.19",1200,null,"debito iniziale",null,"F-06","Consulente Fiscale",{"$f":"SUMIFS($F$7:$F$36,$B$7:$B$36,\"=\"&K8)+SUMIFS($G$7:$G$36,$B$7:$B$36,\"=\"&K8)+SUMIFS($H$7:$H$36,$B$7:$B$36,\"=\"&K8)","v":900}]
["03","F-08","AVVOCATO Giuseppe","avviso fattura n. 10/2020 del 1-12-2020","2020-12-01","D.02.02.20",50,null,"debito iniziale",null,"F-07","CHIEFARI Pietro",3800]
["04","F-07","CHIEFARI Pietro","impegno spesa comp. Amm. Es. 2020","2020-12-31","D.02.03.20",1400,null,"debito iniziale",null,"F-08","AVVOCATO Giuseppe",50]
["05","F-06","Consulente Fiscale","Impegno di spesa Consulenza fiscale 2020","2020-12-31","D.02.03.20",300,null,"debito iniziale",null,null,null,0]
["06","F-03","OTIR SERVIZI Srl","Fatture del 24-02-2021 manutenz. Straord.","2021-02-24","D.02.01.21",231,null,"debito iniziale",null,null,null,0]
["07","F-03","OTIR SERVIZI Srl","Fattura n. 3FO21025812 del 07-01-2021","2021-01-07","D.02.01.21",57.220000000000027,null,"debito iniziale",null,null,null,0]
["09","F-03","OTIR SERVIZI Srl","Fattura n. 3FO21025813 del 07-01-2021","2021-01-07","D.02.01.21",57.220000000000027,null,"debito iniziale",null,null,null,0]
["13","F-03","OTIR SERVIZI Srl","Fattura n. 3FO21084628del 01/07-2021","2021-07-01","D.02.01.21",407.22,null,"debito iniziale",null,null,null,0]
["14","F-03","OTIR SERVIZI Srl","Fattura n. 3FO21084627 del 01-07-2021","2021-07-01","D.02.01.21",407.22,null,"debito iniziale",null,null,null,0]
["15","F-03","OTIR SERVIZI Srl","Fattura n. 3FO21084629 del 01-07-2021","2021-07-01","D.02.01.21",407.22,null,"debito iniziale",null,null,null,0]
["16","F-03","OTIR SERVIZI Srl","Fattura n. 3FC21033819del 10-12-2021","2021-12-10","D.02.01.21",200.2,null,"debito iniziale",null,null,null,0]
["21","F-07","CHIEFARI Pietro","Impegno di spesa competenze Amministratore 2021","2021-12-31","D.02.03.21",1200,null,"debito iniziale",null,null,null,0]
["22","F-06","Consulente Fiscale","Impegno di spesa consulenza fiscale 2021","2021-12-31","D.02.03.21",300,null,"debito iniziale",null,null,null,0]
["24","F-03","OTIR SERVIZI Srl","Fattura n. 3FO22026272  del 10-01-2022","2022-01-10","D.02.01.22",424.05,null,8,null,null,null,0]
["25","F-03","OTIR SERVIZI Srl","Fattura n. 3FO22026271 del 10-01-2022","2022-01-10","D.02.01.22",424.05,null,9,null,null,null,0]
["26","F-03","OTIR SERVIZI Srl","Fattura n. 3FO22026273 del 10-01-2022","2022-01-10","D.02.01.22",424.05,null,10,null,null,null,0]
[null,null,"",null,null,null,null,null,null,null,null,null,0]
[null,null,"",null,null,null,null,null,null,null,null,null,0]
[null,null,"",null,null,null,null,null,null,null,null,null,0]
[null,null,"",null,null,null,null,null,null,null,null,null,0]
[null,null,"",null,null,null,null,null,null,null,null,null,0]
[null,null,"",null,null,null,null,null,null,null,null,null,0]
[null,null,"",null,null,null,null,null,null,null,null,null,0]
[null,null,"",null,null,null,null,null,null,null,null,null,0]
[null,null,"",null,null,null,null,null,null,null,null,null,0]
[null,null,"",null,null,null,null,null,null,null,null,null,0]
[null,null,"",null,null,null,null,null,null,null,null,null,0]
[null,null,"",null,null,null,null,null,null,null,null,null,0]
[null,null,"",null,null,null,null,null,null,null,null,null,0]
["35","Numero da assegnare al prossimo successivo Debito",null,null,null,"DEBITI del CONDOMINIO in ESERCIZI PRECEDENTI",{"$f":"SUMIFS(G7:G36,E7:E36,\"<\" & \"1-1-\" & 'iP1'!A37)","v":6517.3000000000011},{"$f":"SUMIFS(H7:H36,E7:E36,\"<\" & \"1-1-\" & 'iP1'!A37)","v":0}]
[null,null,null,null,null,"DEBITI del CONDOMINIO nell'ESERCIZIO IN CORSO",{"$f":"SUMIFS(G7:G36,E7:E36,\">\" & \"1-1-\" & 'iP1'!A37)","v":1272.1500000000001},{"$f":"SUMIFS(H7:H36,E7:E36,\">\" & \"1-1-\" & 'iP1'!A37)","v":0}]
[null,null,null,null,null,"TOTALE DEBITI del CONDOMINIO",{"$f":"G37+G38","v":7789.4500000000007},null,null,null,null,"TOTALE DEBITI DEL CONDOMINIO",{"$f":"SUM(M7:M36)","v":7789.4500000000007}]
[]
[null,null,"CREDITI vantati dal CONDOMINIO nei confronti di TERZI",null,null,null,"RIEPILOGO CONTI",null,"n° \nREGISTRAZIONE\nnel\nGIORNALE"]
[null,null,null,null,null,null,"Conti C.01",{"$f":"SUMIFS(G46:G55,F46:F55,\"=C.01.*\")","v":126.81},null,null,"DEBITORI TERZI v/s il CONDOMINIO"]
[null,null,{"$f":"C4","v":"Al giorno 03/05/2022"},null,null,null,"Conti C.02",{"$f":"SUMIFS(G46:G55,F46:F55,\"=C.02.*\")","v":0}]
["Numero","Codice","DEBITORE TERZO","CAUSALE","DATA","CONTO","Conti C.03",{"$f":"SUMIFS(G46:G55,F46:F55,\"=C.03.*\")","v":0},null,null,"Codice","DEBITORE TERZO","TOTALE"]
["Credito","Debitore","(non condomino)","CREDITO","CREDITO","CREDITO","Conti C.06",{"$f":"SUMIFS(G46:G55,F46:F55,\"=C.06.*\")","v":1.01},null,null,"Debitore","(non condomino)","debitore"]
[1,"D-01",{"$f":"IF(B46<>\"\",VLOOKUP(B46,$K$46:$L$55,2,FALSE),\"\")","v":"ENEL ENERGIA  "},"deposito cauzionale scala A civico 38","2021-07-06","C.01.01.21",42.27,null,"credito iniziale",null,"D-01","ENEL ENERGIA  ",{"$f":"SUMIFS($F$46:$F$55,$B$46:$B$55,\"=\"&K46)+SUMIFS($G$46:$G$55,$B$46:$B$55,\"=\"&K46)+SUMIFS($H$46:$H$55,$B$46:$B$55,\"=\"&K46)","v":126.81}]
[2,"D-01","ENEL ENERGIA  ","deposito cauzionale scala B civico 30","2021-07-06","C.01.01.21",42.27,null,"credito iniziale",null,"S-01","FONDO LAVORI SPECIALI ",1.01]
[3,"D-01","ENEL ENERGIA  ","deposito cauzionale scala C civico 22","2021-07-06","C.01.01.21",42.27,null,"credito iniziale",null,null,null,0]
[4,"S-01","FONDO LAVORI SPECIALI ","prestito da gestione ordinaria","2021-01-07","C.06.01.21",1.01,null,"credito iniziale",null,null,null,0]
[null,null,"",null,null,null,null,null,null,null,null,null,0]
[null,null,"",null,null,null,null,null,null,null,null,null,0]
[null,null,"",null,null,null,null,null,null,null,null,null,0]
[null,null,"",null,null,null,null,null,null,null,null,null,0]
[null,null,"",null,null,null,null,null,null,null,null,null,0]
[null,null,"",null,null,null,null,null,null,null,null,null,0]
["27","Numero da assegnare al prossimo successivo Credito",null,null,null,"CREDITI del CONDOMINIO in ESERCIZI PRECEDENTI",{"$f":"SUMIFS(G46:G55,$E$46:$E$55,\"<\" & \"1-1-\" &'iP1'!A37)","v":127.82000000000001},{"$f":"SUMIFS(H46:H55,$E$46:$E$55,\"<\" & \"1-1-\" & 'iP1'!A37)","v":0}]
[null,null,null,null,null,"CREDITI del CONDOMINIO nell'ESERCIZIO IN CORSO",{"$f":"SUMIFS(G46:G55,$E$46:$E$55,\">\" & \"1-1-\" &'iP1'!A37)","v":0},{"$f":"SUMIFS(H46:H55,$E$46:$E$55,\">\" & \"1-1-\" &'iP1'!A37)","v":0}]
[null,null,null,null,null,"TOTALE CREDITI del CONDOMINIO",{"$f":"G56+G57","v":127.82000000000001},null,null,null,null,"TOTALE CREDITI DEL CONDOMINIO",{"$f":"SUM(M46:M55)","v":127.82000000000001}]

{"sheet":"cSC1","index":43,"n_rows":111,"n_cols":18,"rows_kept":111,"cut":false,"hidden":true,"merged":[[5,9,6,9],[110,0,110,17]]}
[]
[]
[]
["Condominio \"PROTOTIPO\""]
["GESTIONE ORDINARIA: esercizio 2022\nSITUAZIONE CONTABILE dei CONDÒMINI al  21-ottobre-2022\nData ultima operazione registrata:  03-maggio-2022"]
[null,null,"DEBITI AD INIZIO ESERCIZIO",null,null,"VERSAMENTI REGISTRATI NELL'ESERCIZIO",null,null,null,"DEBITO\nRESIDUO\no CREDITO\n(se negativo)","DEBITI RESIDUI",null,null,null,null,null,"DEBITI ESIGIBILI"]
["n.","CONDOMINO","ARRETRATI","CONGUAGLIO \nESERCIZIO\nPRECEDENTE","QUOTA \nESERCIZIO\n(da PREVENT.)","SU\nARRETRATI","SU CONGUAGLIO","SU QUOTA \nESERCIZIO","ENTRATE VARIE \nE ABBUONI FORNITORI",null,{"$f":"\"ARRETRATI\" & CHAR(10) & C8","v":"ARRETRATI\nAnte  2021"},{"$f":"\"CONGUAGLIO\" &  CHAR(10)  & D8","v":"CONGUAGLIO\n2021"},{"$f":"\"RATA 1\" & CHAR(10) & E8","v":"RATA 1\n2022"},{"$f":"\"RATA 2\" & CHAR(10) & E8","v":"RATA 2\n2022"},{"$f":"\"RATA 3\" & CHAR(10) & E8","v":"RATA 3\n2022"},{"$f":"\"RATA 4\" & CHAR(10) & E8","v":"RATA 4\n2022"},"IMPORTI\nSCADUTI","IMPORTI\nIN MORA"]
[null,"Esercizio/Data scadenza pagamenti",{"$f":"\"Ante  \" & 'iP1'!A37-1","v":"Ante  2021"},{"$f":"'iP1'!A37-1","v":2021},{"$f":"'iP1'!A37","v":2022},{"$f":"\"Ante  \" & 'iP1'!A37-1","v":"Ante  2021"},{"$f":"'iP1'!A37-1","v":2021},{"$f":"'iP1'!A37","v":2022},{"$f":"'iP1'!A37","v":2022},null,{"$f":"DATE( 'iP1'!A37,1,1)","v":"2022-01-01"},{"$f":"'iP1'!A42","v":"2022-06-30"},{"$f":"'iP1'!A43","v":"2022-01-10"},{"$f":"'iP1'!A44","v":"2022-04-10"},{"$f":"'iP1'!A45","v":"2022-07-10"},{"$f":"'iP1'!A46","v":"2022-10-10"},{"$f":"'iP1'!#REF!","v":{"$error":"#REF!"}},{"$f":"'iP1'!#REF!","v":{"$error":"#REF!"}}]
[null,"Dilazione accordata dall'Assemblea (in giorni)",null,null,null,null,null,null,0,null,0,30,90,90,90,90,"00:00:00","00:00:00"]
[null,"Data fine dilazione",null,null,null,null,null,null,0,null,{"$f":"K8+K9","v":"2022-01-01"},{"$f":"L8+L9","v":"2022-07-30"},{"$f":"M8+M9","v":"2022-04-10"},{"$f":"N8+N9","v":"2022-07-09"},{"$f":"O8+O9","v":"2022-10-08"},{"$f":"\"31-12-\" & 'iP1'!A37","v":"31-12-2022"},"00:00:00","00:00:00"]
[{"$f":"iCONDOMINI!A11","v":1},{"$f":"iCONDOMINI!C11","v":"Condomino01"},{"$f":"SUM(cSPI!C30:F30)","v":0},{"$f":"cSPI!G30","v":0},{"$f":"cRPCO!P11","v":763.91000000000008},{"$f":"cENTRATE!G41","v":0},{"$f":"cENTRATE!E41","v":0},{"$f":"cENTRATE!C41","v":530.96},{"$f":"cREED!N11","v":11.98},{"$f":"SUM(C11:E11)-SUM(F11:I11)","v":220.97000000000003},{"$f":"C11-F11","v":0},0,0,0,89.359999999999957,131.61000000000013,220.97000000000008,89.359999999999957]
[{"$f":"iCONDOMINI!A12","v":2},{"$f":"iCONDOMINI!C12","v":"Condomino02"},{"$f":"SUM(cSPI!C31:F31)","v":0},{"$f":"cSPI!G31","v":0},{"$f":"cRPCO!P12","v":598.66999999999996},{"$f":"cENTRATE!G42","v":0},{"$f":"cENTRATE!E42","v":0},{"$f":"cENTRATE!C42","v":472.97},{"$f":"cREED!N12","v":9.91},115.78999999999991,0,0,0,31.769999999999989,42.01,42.009999999999927,115.78999999999991,73.779999999999987]
[{"$f":"iCONDOMINI!A13","v":3},{"$f":"iCONDOMINI!C13","v":"Condomino03"},{"$f":"SUM(cSPI!C32:F32)","v":1087.3499999999999},{"$f":"cSPI!G32","v":169.05},{"$f":"cRPCO!P13","v":349.29},{"$f":"cENTRATE!G43","v":0},{"$f":"cENTRATE!E43","v":0},{"$f":"cENTRATE!C43","v":0},{"$f":"cREED!N13","v":4.8100000000000005},1600.8799999999999,1087.3499999999999,169.05,82.52,87.33,87.33,87.300000000000054,1600.8799999999997,1513.5799999999997]
[{"$f":"iCONDOMINI!A14","v":4},{"$f":"iCONDOMINI!C14","v":"Condomino04 S.r.l."},{"$f":"SUM(cSPI!C33:F33)","v":1002.34},{"$f":"cSPI!G33","v":229.27},{"$f":"cRPCO!P14","v":621.06000000000006},{"$f":"cENTRATE!G44","v":500},{"$f":"cENTRATE!E44","v":0},{"$f":"cENTRATE!C44","v":0},{"$f":"cREED!N14","v":4.26},1348.41,502.34000000000003,229.27,151.01000000000002,155.27000000000001,155.27000000000001,155.25000000000009,1348.41,1193.1600000000001]
[{"$f":"iCONDOMINI!A15","v":5},{"$f":"iCONDOMINI!C15","v":"Condomino05"},{"$f":"SUM(cSPI!C34:F34)","v":0},{"$f":"cSPI!G34","v":0},{"$f":"cRPCO!P15","v":631.86},{"$f":"cENTRATE!G45","v":0},{"$f":"cENTRATE!E45","v":0},{"$f":"cENTRATE!C45","v":212.14},{"$f":"cREED!N15","v":9.15},410.57000000000005,0,0,148.82,87.26,87.26,87.23,410.57,323.33999999999997]
[{"$f":"iCONDOMINI!A16","v":6},{"$f":"iCONDOMINI!C16","v":"Condomino06"},{"$f":"SUM(cSPI!C35:F35)","v":3769.5000000000005},{"$f":"cSPI!G35","v":473.66},{"$f":"cRPCO!P16","v":624.26},{"$f":"cENTRATE!G46","v":0},{"$f":"cENTRATE!E46","v":0},{"$f":"cENTRATE!C46","v":0},{"$f":"cREED!N16","v":9.2900000000000009},4858.130000000001,3769.5000000000005,473.66,146.78,156.07,156.07,156.05000000000001,4858.13,4702.08]
[{"$f":"iCONDOMINI!A17","v":7},{"$f":"iCONDOMINI!C17","v":"Condomino07"},{"$f":"SUM(cSPI!C36:F36)","v":0},{"$f":"cSPI!G36","v":0},{"$f":"cRPCO!P17","v":698.65000000000009},{"$f":"cENTRATE!G47","v":0},{"$f":"cENTRATE!E47","v":0},{"$f":"cENTRATE!C47","v":429.04},{"$f":"cREED!N17","v":10.26},259.35000000000008,0,0,0,29.40000000000002,114.99,114.96000000000011,259.35000000000014,144.39000000000001]
[{"$f":"iCONDOMINI!A18","v":8},{"$f":"iCONDOMINI!C18","v":"Eredi Condomino08"},{"$f":"SUM(cSPI!C37:F37)","v":0},{"$f":"cSPI!G37","v":0},{"$f":"cRPCO!P18","v":170.11},{"$f":"cENTRATE!G48","v":0},{"$f":"cENTRATE!E48","v":0},{"$f":"cENTRATE!C48","v":170.8},{"$f":"cREED!N18","v":1.79},-2.4799999999999898,0,0,0,0,0,0,0,0]
[{"$f":"iCONDOMINI!A19","v":9},{"$f":"iCONDOMINI!C19","v":"Condomino09 S.r.l."},{"$f":"SUM(cSPI!C38:F38)","v":0},{"$f":"cSPI!G38","v":0},{"$f":"cRPCO!P19","v":541.30999999999995},{"$f":"cENTRATE!G49","v":0},{"$f":"cENTRATE!E49","v":0},{"$f":"cENTRATE!C49","v":315.36},{"$f":"cREED!N19","v":3.99},221.95999999999992,0,0,131.34,30.21,30.21,30.199999999999918,221.95999999999992,191.76000000000002]
[{"$f":"iCONDOMINI!A20","v":10},{"$f":"iCONDOMINI!C20","v":"Condomino10"},{"$f":"SUM(cSPI!C39:F39)","v":2473.9399999999996},{"$f":"cSPI!G39","v":1013.3},{"$f":"cRPCO!P20","v":1392.47},{"$f":"cENTRATE!G50","v":0},{"$f":"cENTRATE!E50","v":0},{"$f":"cENTRATE!C50","v":0},{"$f":"cREED!N20","v":20.380000000000003},4859.33,2473.9399999999996,1013.3,327.74,348.12,348.12,348.1099999999999,4859.329999999999,4511.2199999999993]
[{"$f":"iCONDOMINI!A21","v":11},{"$f":"iCONDOMINI!C21","v":"Condomino11"},{"$f":"SUM(cSPI!C40:F40)","v":0},{"$f":"cSPI!G40","v":0},{"$f":"cRPCO!P21","v":639.76},{"$f":"cENTRATE!G51","v":0},{"$f":"cENTRATE!E51","v":0},{"$f":"cENTRATE!C51","v":97.88},{"$f":"cREED!N21","v":9.98},531.9,0,0,149.95999999999998,127.31,127.31,127.32,531.9,404.58]
[{"$f":"iCONDOMINI!A22","v":12},{"$f":"iCONDOMINI!C22","v":"Condomino12"},{"$f":"SUM(cSPI!C41:F41)","v":0},{"$f":"cSPI!G41","v":0},{"$f":"cRPCO!P22","v":779.09},{"$f":"cENTRATE!G52","v":0},{"$f":"cENTRATE!E52","v":0},{"$f":"cENTRATE!C52","v":591.44000000000005},{"$f":"cREED!N22","v":13.01},174.64,0,0,174.64,0,0,0,174.64,174.64]
[{"$f":"iCONDOMINI!A23","v":13},{"$f":"iCONDOMINI!C23","v":"Condomino13"},{"$f":"SUM(cSPI!C42:F42)","v":0},{"$f":"cSPI!G42","v":0},{"$f":"cRPCO!P23","v":765.44999999999993},{"$f":"cENTRATE!G53","v":0},{"$f":"cENTRATE!E53","v":0},{"$f":"cENTRATE!C53","v":319.89},{"$f":"cREED!N23","v":8.67},436.88999999999993,0,0,182.7,84.74,84.74,84.709999999999937,436.88999999999993,352.18]
[{"$f":"iCONDOMINI!A24","v":14},{"$f":"iCONDOMINI!C24","v":"Condomino14"},{"$f":"SUM(cSPI!C43:F43)","v":0},{"$f":"cSPI!G43","v":0},{"$f":"cRPCO!P24","v":485.99},{"$f":"cENTRATE!G54","v":0},{"$f":"cENTRATE!E54","v":0},{"$f":"cENTRATE!C54","v":290.2},{"$f":"cREED!N24","v":7.92},187.87,0,0,113.57999999999998,24.77,24.77,24.750000000000025,187.87000000000003,163.12]
[{"$f":"iCONDOMINI!A25","v":15},{"$f":"iCONDOMINI!C25","v":"Condomino15"},{"$f":"SUM(cSPI!C44:F44)","v":277.54000000000002},{"$f":"cSPI!G44","v":218.93},{"$f":"cRPCO!P25","v":506.41},{"$f":"cENTRATE!G55","v":0},{"$f":"cENTRATE!E55","v":0},{"$f":"cENTRATE!C55","v":0},{"$f":"cREED!N25","v":2.75},1000.1300000000001,277.54000000000002,218.93,123.86,126.61,126.61,126.58,1000.1300000000001,873.55000000000007]
[{"$f":"iCONDOMINI!A26","v":16},{"$f":"iCONDOMINI!C26","v":"Condomino16"},{"$f":"SUM(cSPI!C45:F45)","v":0},{"$f":"cSPI!G45","v":0},{"$f":"cRPCO!P26","v":788.79000000000008},{"$f":"cENTRATE!G56","v":0},{"$f":"cENTRATE!E56","v":0},{"$f":"cENTRATE!C56","v":234.35},{"$f":"cREED!N26","v":13.43},541.0100000000001,0,0,183.77,119.08,119.08,119.08000000000003,541.01,421.93]
[{"$f":"iCONDOMINI!A27","v":17},{"$f":"iCONDOMINI!C27","v":"Condomino17"},{"$f":"SUM(cSPI!C46:F46)","v":0},{"$f":"cSPI!G46","v":13.1},{"$f":"cRPCO!P27","v":727.21999999999991},{"$f":"cENTRATE!G57","v":0},{"$f":"cENTRATE!E57","v":0},{"$f":"cENTRATE!C57","v":0},{"$f":"cREED!N27","v":11.49},728.82999999999993,0,13.1,170.32,181.81,181.81,181.78999999999985,728.82999999999981,547.04]
[{"$f":"iCONDOMINI!A28","v":18},{"$f":"iCONDOMINI!C28","v":"Condomino18"},{"$f":"SUM(cSPI!C47:F47)","v":0},{"$f":"cSPI!G47","v":0},{"$f":"cRPCO!P28","v":545.01},{"$f":"cENTRATE!G58","v":0},{"$f":"cENTRATE!E58","v":0},{"$f":"cENTRATE!C58","v":361.89},{"$f":"cREED!N28","v":8.5299999999999994},174.59000000000003,0,0,127.73000000000002,15.63,15.63,15.60000000000001,174.59000000000003,158.99]
[{"$f":"iCONDOMINI!A29","v":19},{"$f":"iCONDOMINI!C29","v":"Condomino19"},{"$f":"SUM(cSPI!C48:F48)","v":0},{"$f":"cSPI!G48","v":0},{"$f":"cRPCO!P29","v":852.28},{"$f":"cENTRATE!G59","v":0},{"$f":"cENTRATE!E59","v":0},{"$f":"cENTRATE!C59","v":415.1},{"$f":"cREED!N29","v":13.57},423.60999999999996,0,0,43.67999999999995,126.64,126.64,126.65000000000002,423.60999999999996,296.95999999999992]
[{"$f":"iCONDOMINI!A30","v":20},{"$f":"iCONDOMINI!C30","v":"Condomino20"},{"$f":"SUM(cSPI!C49:F49)","v":0},{"$f":"cSPI!G49","v":0},{"$f":"cRPCO!P30","v":697.30000000000007},{"$f":"cENTRATE!G60","v":0},{"$f":"cENTRATE!E60","v":0},{"$f":"cENTRATE!C60","v":221.43},{"$f":"cREED!N30","v":10.74},465.13000000000005,0,0,163.59,100.52,100.52,100.5000000000001,465.13000000000011,364.63]
[{"$f":"iCONDOMINI!A31","v":21},{"$f":"iCONDOMINI!C31","v":"Condomino21"},{"$f":"SUM(cSPI!C50:F50)","v":0},{"$f":"cSPI!G50","v":0},{"$f":"cRPCO!P31","v":629.93000000000006},{"$f":"cENTRATE!G61","v":0},{"$f":"cENTRATE!E61","v":0},{"$f":"cENTRATE!C61","v":203.21},{"$f":"cREED!N31","v":9.77},416.95000000000005,0,0,147.72,89.75,89.75,89.730000000000018,416.95000000000005,327.22000000000003]
[{"$f":"iCONDOMINI!A32","v":22},{"$f":"iCONDOMINI!C32","v":"Condomino22"},{"$f":"SUM(cSPI!C51:F51)","v":0},{"$f":"cSPI!G51","v":0},{"$f":"cRPCO!P32","v":652.83000000000004},{"$f":"cENTRATE!G62","v":0},{"$f":"cENTRATE!E62","v":0},{"$f":"cENTRATE!C62","v":360.58},{"$f":"cREED!N32","v":10.81},281.44000000000005,0,0,0,86.610000000000028,97.42,97.409999999999982,281.44,184.03000000000003]
[{"$f":"iCONDOMINI!A33","v":23},{"$f":"iCONDOMINI!C33","v":"Condomino23"},{"$f":"SUM(cSPI!C52:F52)","v":0},{"$f":"cSPI!G52","v":130.56},{"$f":"cRPCO!P33","v":338.35},{"$f":"cENTRATE!G63","v":0},{"$f":"cENTRATE!E63","v":0},{"$f":"cENTRATE!C63","v":0},{"$f":"cREED!N33","v":0},468.91,0,130.56,84.59,84.59,84.59,84.580000000000013,468.91000000000008,384.33000000000004]
[{"$f":"iCONDOMINI!A34","v":24},{"$f":"iCONDOMINI!C34","v":0},{"$f":"SUM(cSPI!C53:F53)","v":0},{"$f":"cSPI!G53","v":0},{"$f":"cRPCO!P34","v":0},{"$f":"cENTRATE!G64","v":0},{"$f":"cENTRATE!E64","v":0},{"$f":"cENTRATE!C64","v":0},{"$f":"cREED!N34","v":0},0,0,0]
[{"$f":"iCONDOMINI!A35","v":25},{"$f":"iCONDOMINI!C35","v":0},{"$f":"SUM(cSPI!C54:F54)","v":0},{"$f":"cSPI!G54","v":0},{"$f":"cRPCO!P35","v":0},{"$f":"cENTRATE!G65","v":0},{"$f":"cENTRATE!E65","v":0},{"$f":"cENTRATE!C65","v":0},{"$f":"cREED!N35","v":0},0,0,0]
[{"$f":"iCONDOMINI!A36","v":26},{"$f":"iCONDOMINI!C36","v":0},{"$f":"SUM(cSPI!C55:F55)","v":0},{"$f":"cSPI!G55","v":0},{"$f":"cRPCO!P36","v":0},{"$f":"cENTRATE!G66","v":0},{"$f":"cENTRATE!E66","v":0},{"$f":"cENTRATE!C66","v":0},{"$f":"cREED!N36","v":0},0,0,0]
[{"$f":"iCONDOMINI!A37","v":27},{"$f":"iCONDOMINI!C37","v":0},{"$f":"SUM(cSPI!C56:F56)","v":0},{"$f":"cSPI!G56","v":0},{"$f":"cRPCO!P37","v":0},{"$f":"cENTRATE!G67","v":0},{"$f":"cENTRATE!E67","v":0},{"$f":"cENTRATE!C67","v":0},{"$f":"cREED!N37","v":0},0,0,0]
[{"$f":"iCONDOMINI!A38","v":28},{"$f":"iCONDOMINI!C38","v":0},{"$f":"SUM(cSPI!C57:F57)","v":0},{"$f":"cSPI!G57","v":0},{"$f":"cRPCO!P38","v":0},{"$f":"cENTRATE!G68","v":0},{"$f":"cENTRATE!E68","v":0},{"$f":"cENTRATE!C68","v":0},{"$f":"cREED!N38","v":0},0,0,0]
[{"$f":"iCONDOMINI!A39","v":29},{"$f":"iCONDOMINI!C39","v":0},{"$f":"SUM(cSPI!C58:F58)","v":0},{"$f":"cSPI!G58","v":0},{"$f":"cRPCO!P39","v":0},{"$f":"cENTRATE!G69","v":0},{"$f":"cENTRATE!E69","v":0},{"$f":"cENTRATE!C69","v":0},{"$f":"cREED!N39","v":0},0,0,0]
[{"$f":"iCONDOMINI!A40","v":30},{"$f":"iCONDOMINI!C40","v":0},{"$f":"SUM(cSPI!C59:F59)","v":0},{"$f":"cSPI!G59","v":0},{"$f":"cRPCO!P40","v":0},{"$f":"cENTRATE!G70","v":0},{"$f":"cENTRATE!E70","v":0},{"$f":"cENTRATE!C70","v":0},{"$f":"cREED!N40","v":0},0,0,0]
[{"$f":"iCONDOMINI!A41","v":31},{"$f":"iCONDOMINI!C41","v":0},{"$f":"SUM(cSPI!C60:F60)","v":0},{"$f":"cSPI!G60","v":0},{"$f":"cRPCO!P41","v":0},{"$f":"cENTRATE!G71","v":0},{"$f":"cENTRATE!E71","v":0},{"$f":"cENTRATE!C71","v":0},{"$f":"cREED!N41","v":0},0,0,0]
[{"$f":"iCONDOMINI!A42","v":32},{"$f":"iCONDOMINI!C42","v":0},{"$f":"SUM(cSPI!C61:F61)","v":0},{"$f":"cSPI!G61","v":0},{"$f":"cRPCO!P42","v":0},{"$f":"cENTRATE!G72","v":0},{"$f":"cENTRATE!E72","v":0},{"$f":"cENTRATE!C72","v":0},{"$f":"cREED!N42","v":0},0,0,0]
[{"$f":"iCONDOMINI!A43","v":33},{"$f":"iCONDOMINI!C43","v":0},{"$f":"SUM(cSPI!C62:F62)","v":0},{"$f":"cSPI!G62","v":0},{"$f":"cRPCO!P43","v":0},{"$f":"cENTRATE!G73","v":0},{"$f":"cENTRATE!E73","v":0},{"$f":"cENTRATE!C73","v":0},{"$f":"cREED!N43","v":0},0,0,0]
[{"$f":"iCONDOMINI!A44","v":34},{"$f":"iCONDOMINI!C44","v":0},{"$f":"SUM(cSPI!C63:F63)","v":0},{"$f":"cSPI!G63","v":0},{"$f":"cRPCO!P44","v":0},{"$f":"cENTRATE!G74","v":0},{"$f":"cENTRATE!E74","v":0},{"$f":"cENTRATE!C74","v":0},{"$f":"cREED!N44","v":0},0,0,0]
[{"$f":"iCONDOMINI!A45","v":35},{"$f":"iCONDOMINI!C45","v":0},{"$f":"SUM(cSPI!C64:F64)","v":0},{"$f":"cSPI!G64","v":0},{"$f":"cRPCO!P45","v":0},{"$f":"cENTRATE!G75","v":0},{"$f":"cENTRATE!E75","v":0},{"$f":"cENTRATE!C75","v":0},{"$f":"cREED!N45","v":0},0,0,0]
[{"$f":"iCONDOMINI!A46","v":36},{"$f":"iCONDOMINI!C46","v":0},{"$f":"SUM(cSPI!C65:F65)","v":0},{"$f":"cSPI!G65","v":0},{"$f":"cRPCO!P46","v":0},{"$f":"cENTRATE!G76","v":0},{"$f":"cENTRATE!E76","v":0},{"$f":"cENTRATE!C76","v":0},{"$f":"cREED!N46","v":0},0,0,0]
[{"$f":"iCONDOMINI!A47","v":37},{"$f":"iCONDOMINI!C47","v":0},{"$f":"SUM(cSPI!C66:F66)","v":0},{"$f":"cSPI!G66","v":0},{"$f":"cRPCO!P47","v":0},{"$f":"cENTRATE!G77","v":0},{"$f":"cENTRATE!E77","v":0},{"$f":"cENTRATE!C77","v":0},{"$f":"cREED!N47","v":0},0,0,0]
[{"$f":"iCONDOMINI!A48","v":38},{"$f":"iCONDOMINI!C48","v":0},{"$f":"SUM(cSPI!C67:F67)","v":0},{"$f":"cSPI!G67","v":0},{"$f":"cRPCO!P48","v":0},{"$f":"cENTRATE!G78","v":0},{"$f":"cENTRATE!E78","v":0},{"$f":"cENTRATE!C78","v":0},{"$f":"cREED!N48","v":0},0,0,0]
[{"$f":"iCONDOMINI!A49","v":39},{"$f":"iCONDOMINI!C49","v":0},{"$f":"SUM(cSPI!C68:F68)","v":0},{"$f":"cSPI!G68","v":0},{"$f":"cRPCO!P49","v":0},{"$f":"cENTRATE!G79","v":0},{"$f":"cENTRATE!E79","v":0},{"$f":"cENTRATE!C79","v":0},{"$f":"cREED!N49","v":0},0,0,0]
[{"$f":"iCONDOMINI!A50","v":40},{"$f":"iCONDOMINI!C50","v":0},{"$f":"SUM(cSPI!C69:F69)","v":0},{"$f":"cSPI!G69","v":0},{"$f":"cRPCO!P50","v":0},{"$f":"cENTRATE!G80","v":0},{"$f":"cENTRATE!E80","v":0},{"$f":"cENTRATE!C80","v":0},{"$f":"cREED!N50","v":0},0,0,0]
[{"$f":"iCONDOMINI!A51","v":41},{"$f":"iCONDOMINI!C51","v":0},{"$f":"SUM(cSPI!C70:F70)","v":0},{"$f":"cSPI!G70","v":0},{"$f":"cRPCO!P51","v":0},{"$f":"cENTRATE!G81","v":0},{"$f":"cENTRATE!E81","v":0},{"$f":"cENTRATE!C81","v":0},{"$f":"cREED!N51","v":0},0,0,0]
[{"$f":"iCONDOMINI!A52","v":42},{"$f":"iCONDOMINI!C52","v":0},{"$f":"SUM(cSPI!C71:F71)","v":0},{"$f":"cSPI!G71","v":0},{"$f":"cRPCO!P52","v":0},{"$f":"cENTRATE!G82","v":0},{"$f":"cENTRATE!E82","v":0},{"$f":"cENTRATE!C82","v":0},{"$f":"cREED!N52","v":0},0,0,0]
[{"$f":"iCONDOMINI!A53","v":43},{"$f":"iCONDOMINI!C53","v":0},{"$f":"SUM(cSPI!C72:F72)","v":0},{"$f":"cSPI!G72","v":0},{"$f":"cRPCO!P53","v":0},{"$f":"cENTRATE!G83","v":0},{"$f":"cENTRATE!E83","v":0},{"$f":"cENTRATE!C83","v":0},{"$f":"cREED!N53","v":0},0,0,0]
[{"$f":"iCONDOMINI!A54","v":44},{"$f":"iCONDOMINI!C54","v":0},{"$f":"SUM(cSPI!C73:F73)","v":0},{"$f":"cSPI!G73","v":0},{"$f":"cRPCO!P54","v":0},{"$f":"cENTRATE!G84","v":0},{"$f":"cENTRATE!E84","v":0},{"$f":"cENTRATE!C84","v":0},{"$f":"cREED!N54","v":0},0,0,0]
[{"$f":"iCONDOMINI!A55","v":45},{"$f":"iCONDOMINI!C55","v":0},{"$f":"SUM(cSPI!C74:F74)","v":0},{"$f":"cSPI!G74","v":0},{"$f":"cRPCO!P55","v":0},{"$f":"cENTRATE!G85","v":0},{"$f":"cENTRATE!E85","v":0},{"$f":"cENTRATE!C85","v":0},{"$f":"cREED!N55","v":0},0,0,0]
[{"$f":"iCONDOMINI!A56","v":46},{"$f":"iCONDOMINI!C56","v":0},{"$f":"SUM(cSPI!C75:F75)","v":0},{"$f":"cSPI!G75","v":0},{"$f":"cRPCO!P56","v":0},{"$f":"cENTRATE!G86","v":0},{"$f":"cENTRATE!E86","v":0},{"$f":"cENTRATE!C86","v":0},{"$f":"cREED!N56","v":0},0,0,0]
[{"$f":"iCONDOMINI!A57","v":47},{"$f":"iCONDOMINI!C57","v":0},{"$f":"SUM(cSPI!C76:F76)","v":0},{"$f":"cSPI!G76","v":0},{"$f":"cRPCO!P57","v":0},{"$f":"cENTRATE!G87","v":0},{"$f":"cENTRATE!E87","v":0},{"$f":"cENTRATE!C87","v":0},{"$f":"cREED!N57","v":0},0,0,0]
[{"$f":"iCONDOMINI!A58","v":48},{"$f":"iCONDOMINI!C58","v":0},{"$f":"SUM(cSPI!C77:F77)","v":0},{"$f":"cSPI!G77","v":0},{"$f":"cRPCO!P58","v":0},{"$f":"cENTRATE!G88","v":0},{"$f":"cENTRATE!E88","v":0},{"$f":"cENTRATE!C88","v":0},{"$f":"cREED!N58","v":0},0,0,0]
[{"$f":"iCONDOMINI!A59","v":49},{"$f":"iCONDOMINI!C59","v":0},{"$f":"SUM(cSPI!C78:F78)","v":0},{"$f":"cSPI!G78","v":0},{"$f":"cRPCO!P59","v":0},{"$f":"cENTRATE!G89","v":0},{"$f":"cENTRATE!E89","v":0},{"$f":"cENTRATE!C89","v":0},{"$f":"cREED!N59","v":0},0,0,0]
[{"$f":"iCONDOMINI!A60","v":50},{"$f":"iCONDOMINI!C60","v":0},{"$f":"SUM(cSPI!C79:F79)","v":0},{"$f":"cSPI!G79","v":0},{"$f":"cRPCO!P60","v":0},{"$f":"cENTRATE!G90","v":0},{"$f":"cENTRATE!E90","v":0},{"$f":"cENTRATE!C90","v":0},{"$f":"cREED!N60","v":0},0,0,0]
[{"$f":"iCONDOMINI!A61","v":51},{"$f":"iCONDOMINI!C61","v":0},{"$f":"SUM(cSPI!C80:F80)","v":0},{"$f":"cSPI!G80","v":0},{"$f":"cRPCO!P61","v":0},{"$f":"cENTRATE!G91","v":0},{"$f":"cENTRATE!E91","v":0},{"$f":"cENTRATE!C91","v":0},{"$f":"cREED!N61","v":0},0,0,0]
[{"$f":"iCONDOMINI!A62","v":52},{"$f":"iCONDOMINI!C62","v":0},{"$f":"SUM(cSPI!C81:F81)","v":0},{"$f":"cSPI!G81","v":0},{"$f":"cRPCO!P62","v":0},{"$f":"cENTRATE!G92","v":0},{"$f":"cENTRATE!E92","v":0},{"$f":"cENTRATE!C92","v":0},{"$f":"cREED!N62","v":0},0,0,0]
[{"$f":"iCONDOMINI!A63","v":53},{"$f":"iCONDOMINI!C63","v":0},{"$f":"SUM(cSPI!C82:F82)","v":0},{"$f":"cSPI!G82","v":0},{"$f":"cRPCO!P63","v":0},{"$f":"cENTRATE!G93","v":0},{"$f":"cENTRATE!E93","v":0},{"$f":"cENTRATE!C93","v":0},{"$f":"cREED!N63","v":0},0,0,0]
[{"$f":"iCONDOMINI!A64","v":54},{"$f":"iCONDOMINI!C64","v":0},{"$f":"SUM(cSPI!C83:F83)","v":0},{"$f":"cSPI!G83","v":0},{"$f":"cRPCO!P64","v":0},{"$f":"cENTRATE!G94","v":0},{"$f":"cENTRATE!E94","v":0},{"$f":"cENTRATE!C94","v":0},{"$f":"cREED!N64","v":0},0,0,0]
[{"$f":"iCONDOMINI!A65","v":55},{"$f":"iCONDOMINI!C65","v":0},{"$f":"SUM(cSPI!C84:F84)","v":0},{"$f":"cSPI!G84","v":0},{"$f":"cRPCO!P65","v":0},{"$f":"cENTRATE!G95","v":0},{"$f":"cENTRATE!E95","v":0},{"$f":"cENTRATE!C95","v":0},{"$f":"cREED!N65","v":0},0,0,0]
[{"$f":"iCONDOMINI!A66","v":56},{"$f":"iCONDOMINI!C66","v":0},{"$f":"SUM(cSPI!C85:F85)","v":0},{"$f":"cSPI!G85","v":0},{"$f":"cRPCO!P66","v":0},{"$f":"cENTRATE!G96","v":0},{"$f":"cENTRATE!E96","v":0},{"$f":"cENTRATE!C96","v":0},{"$f":"cREED!N66","v":0},0,0,0]
[{"$f":"iCONDOMINI!A67","v":57},{"$f":"iCONDOMINI!C67","v":0},{"$f":"SUM(cSPI!C86:F86)","v":0},{"$f":"cSPI!G86","v":0},{"$f":"cRPCO!P67","v":0},{"$f":"cENTRATE!G97","v":0},{"$f":"cENTRATE!E97","v":0},{"$f":"cENTRATE!C97","v":0},{"$f":"cREED!N67","v":0},0,0,0]
[{"$f":"iCONDOMINI!A68","v":58},{"$f":"iCONDOMINI!C68","v":0},{"$f":"SUM(cSPI!C87:F87)","v":0},{"$f":"cSPI!G87","v":0},{"$f":"cRPCO!P68","v":0},{"$f":"cENTRATE!G98","v":0},{"$f":"cENTRATE!E98","v":0},{"$f":"cENTRATE!C98","v":0},{"$f":"cREED!N68","v":0},0,0,0]
[{"$f":"iCONDOMINI!A69","v":59},{"$f":"iCONDOMINI!C69","v":0},{"$f":"SUM(cSPI!C88:F88)","v":0},{"$f":"cSPI!G88","v":0},{"$f":"cRPCO!P69","v":0},{"$f":"cENTRATE!G99","v":0},{"$f":"cENTRATE!E99","v":0},{"$f":"cENTRATE!C99","v":0},{"$f":"cREED!N69","v":0},0,0,0]
[{"$f":"iCONDOMINI!A70","v":60},{"$f":"iCONDOMINI!C70","v":0},{"$f":"SUM(cSPI!C89:F89)","v":0},{"$f":"cSPI!G89","v":0},{"$f":"cRPCO!P70","v":0},{"$f":"cENTRATE!G100","v":0},{"$f":"cENTRATE!E100","v":0},{"$f":"cENTRATE!C100","v":0},{"$f":"cREED!N70","v":0},0,0,0]
[{"$f":"iCONDOMINI!A71","v":61},{"$f":"iCONDOMINI!C71","v":0},{"$f":"SUM(cSPI!C90:F90)","v":0},{"$f":"cSPI!G90","v":0},{"$f":"cRPCO!P71","v":0},{"$f":"cENTRATE!G101","v":0},{"$f":"cENTRATE!E101","v":0},{"$f":"cENTRATE!C101","v":0},{"$f":"cREED!N71","v":0},0,0,0]
[{"$f":"iCONDOMINI!A72","v":62},{"$f":"iCONDOMINI!C72","v":0},{"$f":"SUM(cSPI!C91:F91)","v":0},{"$f":"cSPI!G91","v":0},{"$f":"cRPCO!P72","v":0},{"$f":"cENTRATE!G102","v":0},{"$f":"cENTRATE!E102","v":0},{"$f":"cENTRATE!C102","v":0},{"$f":"cREED!N72","v":0},0,0,0]
[{"$f":"iCONDOMINI!A73","v":63},{"$f":"iCONDOMINI!C73","v":0},{"$f":"SUM(cSPI!C92:F92)","v":0},{"$f":"cSPI!G92","v":0},{"$f":"cRPCO!P73","v":0},{"$f":"cENTRATE!G103","v":0},{"$f":"cENTRATE!E103","v":0},{"$f":"cENTRATE!C103","v":0},{"$f":"cREED!N73","v":0},0,0,0]
[{"$f":"iCONDOMINI!A74","v":64},{"$f":"iCONDOMINI!C74","v":0},{"$f":"SUM(cSPI!C93:F93)","v":0},{"$f":"cSPI!G93","v":0},{"$f":"cRPCO!P74","v":0},{"$f":"cENTRATE!G104","v":0},{"$f":"cENTRATE!E104","v":0},{"$f":"cENTRATE!C104","v":0},{"$f":"cREED!N74","v":0},0,0,0]
[{"$f":"iCONDOMINI!A75","v":65},{"$f":"iCONDOMINI!C75","v":0},{"$f":"SUM(cSPI!C94:F94)","v":0},{"$f":"cSPI!G94","v":0},{"$f":"cRPCO!P75","v":0},{"$f":"cENTRATE!G105","v":0},{"$f":"cENTRATE!E105","v":0},{"$f":"cENTRATE!C105","v":0},{"$f":"cREED!N75","v":0},{"$f":"SUM(C75:E75)-SUM(F75:I75)","v":0},0,0]
[{"$f":"iCONDOMINI!A76","v":66},{"$f":"iCONDOMINI!C76","v":0},{"$f":"SUM(cSPI!C95:F95)","v":0},{"$f":"cSPI!G95","v":0},{"$f":"cRPCO!P76","v":0},{"$f":"cENTRATE!G106","v":0},{"$f":"cENTRATE!E106","v":0},{"$f":"cENTRATE!C106","v":0},{"$f":"cREED!N76","v":0},0,{"$f":"C76-F76","v":0},0]
[{"$f":"iCONDOMINI!A77","v":67},{"$f":"iCONDOMINI!C77","v":0},{"$f":"SUM(cSPI!C96:F96)","v":0},{"$f":"cSPI!G96","v":0},{"$f":"cRPCO!P77","v":0},{"$f":"cENTRATE!G107","v":0},{"$f":"cENTRATE!E107","v":0},{"$f":"cENTRATE!C107","v":0},{"$f":"cREED!N77","v":0},0,0,0]
[{"$f":"iCONDOMINI!A78","v":68},{"$f":"iCONDOMINI!C78","v":0},{"$f":"SUM(cSPI!C97:F97)","v":0},{"$f":"cSPI!G97","v":0},{"$f":"cRPCO!P78","v":0},{"$f":"cENTRATE!G108","v":0},{"$f":"cENTRATE!E108","v":0},{"$f":"cENTRATE!C108","v":0},{"$f":"cREED!N78","v":0},0,0,0]
[{"$f":"iCONDOMINI!A79","v":69},{"$f":"iCONDOMINI!C79","v":0},{"$f":"SUM(cSPI!C98:F98)","v":0},{"$f":"cSPI!G98","v":0},{"$f":"cRPCO!P79","v":0},{"$f":"cENTRATE!G109","v":0},{"$f":"cENTRATE!E109","v":0},{"$f":"cENTRATE!C109","v":0},{"$f":"cREED!N79","v":0},0,0,0]
[{"$f":"iCONDOMINI!A80","v":70},{"$f":"iCONDOMINI!C80","v":0},{"$f":"SUM(cSPI!C99:F99)","v":0},{"$f":"cSPI!G99","v":0},{"$f":"cRPCO!P80","v":0},{"$f":"cENTRATE!G110","v":0},{"$f":"cENTRATE!E110","v":0},{"$f":"cENTRATE!C110","v":0},{"$f":"cREED!N80","v":0},0,0,0]
[{"$f":"iCONDOMINI!A81","v":71},{"$f":"iCONDOMINI!C81","v":0},{"$f":"SUM(cSPI!C100:F100)","v":0},{"$f":"cSPI!G100","v":0},{"$f":"cRPCO!P81","v":0},{"$f":"cENTRATE!G111","v":0},{"$f":"cENTRATE!E111","v":0},{"$f":"cENTRATE!C111","v":0},{"$f":"cREED!N81","v":0},0,0,0]
[{"$f":"iCONDOMINI!A82","v":72},{"$f":"iCONDOMINI!C82","v":0},{"$f":"SUM(cSPI!C101:F101)","v":0},{"$f":"cSPI!G101","v":0},{"$f":"cRPCO!P82","v":0},{"$f":"cENTRATE!G112","v":0},{"$f":"cENTRATE!E112","v":0},{"$f":"cENTRATE!C112","v":0},{"$f":"cREED!N82","v":0},0,0,0]
[{"$f":"iCONDOMINI!A83","v":73},{"$f":"iCONDOMINI!C83","v":0},{"$f":"SUM(cSPI!C102:F102)","v":0},{"$f":"cSPI!G102","v":0},{"$f":"cRPCO!P83","v":0},{"$f":"cENTRATE!G113","v":0},{"$f":"cENTRATE!E113","v":0},{"$f":"cENTRATE!C113","v":0},{"$f":"cREED!N83","v":0},0,0,0]
[{"$f":"iCONDOMINI!A84","v":74},{"$f":"iCONDOMINI!C84","v":0},{"$f":"SUM(cSPI!C103:F103)","v":0},{"$f":"cSPI!G103","v":0},{"$f":"cRPCO!P84","v":0},{"$f":"cENTRATE!G114","v":0},{"$f":"cENTRATE!E114","v":0},{"$f":"cENTRATE!C114","v":0},{"$f":"cREED!N84","v":0},0,0,0]
[{"$f":"iCONDOMINI!A85","v":75},{"$f":"iCONDOMINI!C85","v":0},{"$f":"SUM(cSPI!C104:F104)","v":0},{"$f":"cSPI!G104","v":0},{"$f":"cRPCO!P85","v":0},{"$f":"cENTRATE!G115","v":0},{"$f":"cENTRATE!E115","v":0},{"$f":"cENTRATE!C115","v":0},{"$f":"cREED!N85","v":0},0,0,0]
[{"$f":"iCONDOMINI!A86","v":76},{"$f":"iCONDOMINI!C86","v":0},{"$f":"SUM(cSPI!C105:F105)","v":0},{"$f":"cSPI!G105","v":0},{"$f":"cRPCO!P86","v":0},{"$f":"cENTRATE!G116","v":0},{"$f":"cENTRATE!E116","v":0},{"$f":"cENTRATE!C116","v":0},{"$f":"cREED!N86","v":0},0,0,0]
[{"$f":"iCONDOMINI!A87","v":77},{"$f":"iCONDOMINI!C87","v":0},{"$f":"SUM(cSPI!C106:F106)","v":0},{"$f":"cSPI!G106","v":0},{"$f":"cRPCO!P87","v":0},{"$f":"cENTRATE!G117","v":0},{"$f":"cENTRATE!E117","v":0},{"$f":"cENTRATE!C117","v":0},{"$f":"cREED!N87","v":0},0,0,0]
[{"$f":"iCONDOMINI!A88","v":78},{"$f":"iCONDOMINI!C88","v":0},{"$f":"SUM(cSPI!C107:F107)","v":0},{"$f":"cSPI!G107","v":0},{"$f":"cRPCO!P88","v":0},{"$f":"cENTRATE!G118","v":0},{"$f":"cENTRATE!E118","v":0},{"$f":"cENTRATE!C118","v":0},{"$f":"cREED!N88","v":0},0,0,0]
[{"$f":"iCONDOMINI!A89","v":79},{"$f":"iCONDOMINI!C89","v":0},{"$f":"SUM(cSPI!C108:F108)","v":0},{"$f":"cSPI!G108","v":0},{"$f":"cRPCO!P89","v":0},{"$f":"cENTRATE!G119","v":0},{"$f":"cENTRATE!E119","v":0},{"$f":"cENTRATE!C119","v":0},{"$f":"cREED!N89","v":0},0,0,0]
[{"$f":"iCONDOMINI!A90","v":80},{"$f":"iCONDOMINI!C90","v":0},{"$f":"SUM(cSPI!C109:F109)","v":0},{"$f":"cSPI!G109","v":0},{"$f":"cRPCO!P90","v":0},{"$f":"cENTRATE!G120","v":0},{"$f":"cENTRATE!E120","v":0},{"$f":"cENTRATE!C120","v":0},{"$f":"cREED!N90","v":0},0,0,0]
[{"$f":"iCONDOMINI!A91","v":81},{"$f":"iCONDOMINI!C91","v":0},{"$f":"SUM(cSPI!C110:F110)","v":0},{"$f":"cSPI!G110","v":0},{"$f":"cRPCO!P91","v":0},{"$f":"cENTRATE!G121","v":0},{"$f":"cENTRATE!E121","v":0},{"$f":"cENTRATE!C121","v":0},{"$f":"cREED!N91","v":0},0,0,0]
[{"$f":"iCONDOMINI!A92","v":82},{"$f":"iCONDOMINI!C92","v":0},{"$f":"SUM(cSPI!C111:F111)","v":0},{"$f":"cSPI!G111","v":0},{"$f":"cRPCO!P92","v":0},{"$f":"cENTRATE!G122","v":0},{"$f":"cENTRATE!E122","v":0},{"$f":"cENTRATE!C122","v":0},{"$f":"cREED!N92","v":0},0,0,0]
[{"$f":"iCONDOMINI!A93","v":83},{"$f":"iCONDOMINI!C93","v":0},{"$f":"SUM(cSPI!C112:F112)","v":0},{"$f":"cSPI!G112","v":0},{"$f":"cRPCO!P93","v":0},{"$f":"cENTRATE!G123","v":0},{"$f":"cENTRATE!E123","v":0},{"$f":"cENTRATE!C123","v":0},{"$f":"cREED!N93","v":0},0,0,0]
[{"$f":"iCONDOMINI!A94","v":84},{"$f":"iCONDOMINI!C94","v":0},{"$f":"SUM(cSPI!C113:F113)","v":0},{"$f":"cSPI!G113","v":0},{"$f":"cRPCO!P94","v":0},{"$f":"cENTRATE!G124","v":0},{"$f":"cENTRATE!E124","v":0},{"$f":"cENTRATE!C124","v":0},{"$f":"cREED!N94","v":0},0,0,0]
[{"$f":"iCONDOMINI!A95","v":85},{"$f":"iCONDOMINI!C95","v":0},{"$f":"SUM(cSPI!C114:F114)","v":0},{"$f":"cSPI!G114","v":0},{"$f":"cRPCO!P95","v":0},{"$f":"cENTRATE!G125","v":0},{"$f":"cENTRATE!E125","v":0},{"$f":"cENTRATE!C125","v":0},{"$f":"cREED!N95","v":0},0,0,0]
[{"$f":"iCONDOMINI!A96","v":86},{"$f":"iCONDOMINI!C96","v":0},{"$f":"SUM(cSPI!C115:F115)","v":0},{"$f":"cSPI!G115","v":0},{"$f":"cRPCO!P96","v":0},{"$f":"cENTRATE!G126","v":0},{"$f":"cENTRATE!E126","v":0},{"$f":"cENTRATE!C126","v":0},{"$f":"cREED!N96","v":0},0,0,0]
[{"$f":"iCONDOMINI!A97","v":87},{"$f":"iCONDOMINI!C97","v":0},{"$f":"SUM(cSPI!C116:F116)","v":0},{"$f":"cSPI!G116","v":0},{"$f":"cRPCO!P97","v":0},{"$f":"cENTRATE!G127","v":0},{"$f":"cENTRATE!E127","v":0},{"$f":"cENTRATE!C127","v":0},{"$f":"cREED!N97","v":0},0,0,0]
[{"$f":"iCONDOMINI!A98","v":88},{"$f":"iCONDOMINI!C98","v":0},{"$f":"SUM(cSPI!C117:F117)","v":0},{"$f":"cSPI!G117","v":0},{"$f":"cRPCO!P98","v":0},{"$f":"cENTRATE!G128","v":0},{"$f":"cENTRATE!E128","v":0},{"$f":"cENTRATE!C128","v":0},{"$f":"cREED!N98","v":0},0,0,0]
[{"$f":"iCONDOMINI!A99","v":89},{"$f":"iCONDOMINI!C99","v":0},{"$f":"SUM(cSPI!C118:F118)","v":0},{"$f":"cSPI!G118","v":0},{"$f":"cRPCO!P99","v":0},{"$f":"cENTRATE!G129","v":0},{"$f":"cENTRATE!E129","v":0},{"$f":"cENTRATE!C129","v":0},{"$f":"cREED!N99","v":0},0,0,0]
[{"$f":"iCONDOMINI!A100","v":90},{"$f":"iCONDOMINI!C100","v":0},{"$f":"SUM(cSPI!C119:F119)","v":0},{"$f":"cSPI!G119","v":0},{"$f":"cRPCO!P100","v":0},{"$f":"cENTRATE!G130","v":0},{"$f":"cENTRATE!E130","v":0},{"$f":"cENTRATE!C130","v":0},{"$f":"cREED!N100","v":0},0,0,0]
[{"$f":"iCONDOMINI!A101","v":91},{"$f":"iCONDOMINI!C101","v":0},{"$f":"SUM(cSPI!C120:F120)","v":0},{"$f":"cSPI!G120","v":0},{"$f":"cRPCO!P101","v":0},{"$f":"cENTRATE!G131","v":0},{"$f":"cENTRATE!E131","v":0},{"$f":"cENTRATE!C131","v":0},{"$f":"cREED!N101","v":0},0,0,0]
[{"$f":"iCONDOMINI!A102","v":92},{"$f":"iCONDOMINI!C102","v":0},{"$f":"SUM(cSPI!C121:F121)","v":0},{"$f":"cSPI!G121","v":0},{"$f":"cRPCO!P102","v":0},{"$f":"cENTRATE!G132","v":0},{"$f":"cENTRATE!E132","v":0},{"$f":"cENTRATE!C132","v":0},{"$f":"cREED!N102","v":0},0,0,0]
[{"$f":"iCONDOMINI!A103","v":93},{"$f":"iCONDOMINI!C103","v":0},{"$f":"SUM(cSPI!C122:F122)","v":0},{"$f":"cSPI!G122","v":0},{"$f":"cRPCO!P103","v":0},{"$f":"cENTRATE!G133","v":0},{"$f":"cENTRATE!E133","v":0},{"$f":"cENTRATE!C133","v":0},{"$f":"cREED!N103","v":0},0,0,0]
[{"$f":"iCONDOMINI!A104","v":94},{"$f":"iCONDOMINI!C104","v":0},{"$f":"SUM(cSPI!C123:F123)","v":0},{"$f":"cSPI!G123","v":0},{"$f":"cRPCO!P104","v":0},{"$f":"cENTRATE!G134","v":0},{"$f":"cENTRATE!E134","v":0},{"$f":"cENTRATE!C134","v":0},{"$f":"cREED!N104","v":0},0,0,0]
[{"$f":"iCONDOMINI!A105","v":95},{"$f":"iCONDOMINI!C105","v":0},{"$f":"SUM(cSPI!C124:F124)","v":0},{"$f":"cSPI!G124","v":0},{"$f":"cRPCO!P105","v":0},{"$f":"cENTRATE!G135","v":0},{"$f":"cENTRATE!E135","v":0},{"$f":"cENTRATE!C135","v":0},{"$f":"cREED!N105","v":0},0,0,0]
[{"$f":"iCONDOMINI!A106","v":96},{"$f":"iCONDOMINI!C106","v":0},{"$f":"SUM(cSPI!C125:F125)","v":0},{"$f":"cSPI!G125","v":0},{"$f":"cRPCO!P106","v":0},{"$f":"cENTRATE!G136","v":0},{"$f":"cENTRATE!E136","v":0},{"$f":"cENTRATE!C136","v":0},{"$f":"cREED!N106","v":0},0,0,0]
[{"$f":"iCONDOMINI!A107","v":97},{"$f":"iCONDOMINI!C107","v":0},{"$f":"SUM(cSPI!C126:F126)","v":0},{"$f":"cSPI!G126","v":0},{"$f":"cRPCO!P107","v":0},{"$f":"cENTRATE!G137","v":0},{"$f":"cENTRATE!E137","v":0},{"$f":"cENTRATE!C137","v":0},{"$f":"cREED!N107","v":0},0,0,0]
[{"$f":"iCONDOMINI!A108","v":98},{"$f":"iCONDOMINI!C108","v":0},{"$f":"SUM(cSPI!C127:F127)","v":0},{"$f":"cSPI!G127","v":0},{"$f":"cRPCO!P108","v":0},{"$f":"cENTRATE!G138","v":0},{"$f":"cENTRATE!E138","v":0},{"$f":"cENTRATE!C138","v":0},{"$f":"cREED!N108","v":0},0,0,0]
[{"$f":"iCONDOMINI!A109","v":99},{"$f":"iCONDOMINI!C109","v":0},{"$f":"SUM(cSPI!C128:F128)","v":0},{"$f":"cSPI!G128","v":0},{"$f":"cRPCO!P109","v":0},{"$f":"cENTRATE!G139","v":0},{"$f":"cENTRATE!E139","v":0},{"$f":"cENTRATE!C139","v":0},{"$f":"cREED!N109","v":0},0,0,0]
["TOTALI DEBITI",null,{"$f":"SUM(C11:C109)","v":8610.6700000000019},{"$f":"SUM(D11:D109)","v":2247.87},{"$f":"SUM(E11:E109)","v":14800.000000000002},500,0,5227.24,206.49000000000004,{"$f":"SUMIF(J11:J109,\">0\")","v":19727.289999999997},8110.67,2247.87,2654.35,2093.4900000000002,2289.4899999999998,2331.4199999999996,19727.289999999997,17395.87]
["Importi positivi indicano debiti del condomino verso il condominio, importi negativi indicano al contrario crediti vantati dal condomino nei confronti del condominio.\nLe colonne dei debiti residui riportano in testa le date entro le quali i relativi pagamenti sono dovuti. \nLa colonna IMPORTI ESIGIBILI riporta gli importi per i quali è scaduto il tempo entro il quale il condomino doveva adempiere al pagamento.\nLa colonna IMPORTI IN MORA riporta gli importi per i quali è scaduto il tempo, comprensivo di dilazione, entro il quale il condomino doveva adempiere al pagamento.\nI condomini con importi in mora possono essere oggetto di diffida  e quindi di azione di recupero coattivo del credito da parte dell'Amministratore.  "]

{"sheet":"cSC2","index":44,"n_rows":114,"n_cols":14,"rows_kept":114,"cut":false,"hidden":true,"merged":[[113,0,113,13]]}
[]
[]
[]
[]
[]
[]
[]
["Condominio \"PROTOTIPO\""]
["GESTIONE INTEGRATA (Ordinaria, Speciale e Fondi): esercizio 2022\nSITUAZIONE DEBITORIA dei CONDÒMINI al  21-ottobre-2022\nData ultima operazione registrata:  03-maggio-2022"]
["n.","Causale del debito",{"$f":"\"ARRETRATI ESERCIZIO\" &  \"   \" &'iP1'!A37-5","v":"ARRETRATI ESERCIZIO   2017"},{"$f":"\"ARRETRATI ESERCIZIO\" &  \"   \" &'iP1'!A37-4","v":"ARRETRATI ESERCIZIO   2018"},{"$f":"\"ARRETRATI ESERCIZIO\" &  \"   \" &'iP1'!A37-3","v":"ARRETRATI ESERCIZIO   2019"},{"$f":"\"ARRETRATI ESERCIZIO\" &  \"   \" &'iP1'!A37-2","v":"ARRETRATI ESERCIZIO   2020"},{"$f":"\"CONGUAGLIO ESERCIZIO\" &  \"   \" &'iP1'!A37-1","v":"CONGUAGLIO ESERCIZIO   2021"},{"$f":"IF(TODAY()>'iP1'!#REF!,\"CONGUAGLIO ESERCIZIO\"&\"  \"&'iP1'!A37,\"PREVENTIVO   ESERCIZIO\"&\"   \"&'iP1'!A37)","v":{"$error":"#REF!"}},"FONDO\n1","FONDO\n2","FONDO\n3","FONDO\n4","FONDO\n5","TOTALE\nDEBITO"]
[{"$f":"iCONDOMINI!A11","v":1},{"$f":"iCONDOMINI!C11","v":"Condomino01"},{"$f":"cCREDITI!C30","v":0},{"$f":"cCREDITI!D30","v":0},{"$f":"cCREDITI!E30","v":0},{"$f":"cCREDITI!F30","v":0},{"$f":"cCREDITI!G30","v":0},220.97000000000008,null,null,null,null,null,{"$f":"SUM(C11:M11)","v":220.97000000000008}]
[{"$f":"iCONDOMINI!A12","v":2},{"$f":"iCONDOMINI!C12","v":"Condomino02"},{"$f":"cCREDITI!C31","v":0},{"$f":"cCREDITI!D31","v":0},{"$f":"cCREDITI!E31","v":0},{"$f":"cCREDITI!F31","v":0},{"$f":"cCREDITI!G31","v":0},115.78999999999991,null,null,null,null,null,{"$f":"SUM(C12:M12)","v":115.78999999999991}]
[{"$f":"iCONDOMINI!A13","v":3},{"$f":"iCONDOMINI!C13","v":"Condomino03"},{"$f":"cCREDITI!C32","v":0},{"$f":"cCREDITI!D32","v":216.02},{"$f":"cCREDITI!E32","v":376.65},{"$f":"cCREDITI!F32","v":494.68},{"$f":"cCREDITI!G32","v":169.05},344.48000000000008,null,null,null,null,null,1600.8799999999999]
[{"$f":"iCONDOMINI!A14","v":4},{"$f":"iCONDOMINI!C14","v":"Condomino04 S.r.l."},{"$f":"cCREDITI!C33","v":0},{"$f":"cCREDITI!D33","v":0},{"$f":"cCREDITI!E33","v":47.86},{"$f":"cCREDITI!F33","v":454.48},{"$f":"cCREDITI!G33","v":229.27},616.80000000000018,null,null,null,null,null,1348.4100000000003]
[{"$f":"iCONDOMINI!A15","v":5},{"$f":"iCONDOMINI!C15","v":"Condomino05"},{"$f":"cCREDITI!C34","v":0},{"$f":"cCREDITI!D34","v":0},{"$f":"cCREDITI!E34","v":0},{"$f":"cCREDITI!F34","v":0},{"$f":"cCREDITI!G34","v":0},410.57,null,null,null,null,null,410.57]
[{"$f":"iCONDOMINI!A16","v":6},{"$f":"iCONDOMINI!C16","v":"Condomino06"},{"$f":"cCREDITI!C35","v":2355.5300000000002},{"$f":"cCREDITI!D35","v":515.59},{"$f":"cCREDITI!E35","v":422.78},{"$f":"cCREDITI!F35","v":475.6},{"$f":"cCREDITI!G35","v":473.66},614.97,null,null,null,null,null,4858.130000000001]
[{"$f":"iCONDOMINI!A17","v":7},{"$f":"iCONDOMINI!C17","v":"Condomino07"},{"$f":"cCREDITI!C36","v":0},{"$f":"cCREDITI!D36","v":0},{"$f":"cCREDITI!E36","v":0},{"$f":"cCREDITI!F36","v":0},{"$f":"cCREDITI!G36","v":0},259.35000000000014,null,null,null,null,null,259.35000000000014]
[{"$f":"iCONDOMINI!A18","v":8},{"$f":"iCONDOMINI!C18","v":"Eredi Condomino08"},{"$f":"cCREDITI!C37","v":0},{"$f":"cCREDITI!D37","v":0},{"$f":"cCREDITI!E37","v":0},{"$f":"cCREDITI!F37","v":0},{"$f":"cCREDITI!G37","v":0},0,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A19","v":9},{"$f":"iCONDOMINI!C19","v":"Condomino09 S.r.l."},{"$f":"cCREDITI!C38","v":0},{"$f":"cCREDITI!D38","v":0},{"$f":"cCREDITI!E38","v":0},{"$f":"cCREDITI!F38","v":0},{"$f":"cCREDITI!G38","v":0},221.95999999999992,null,null,null,null,null,221.95999999999992]
[{"$f":"iCONDOMINI!A20","v":10},{"$f":"iCONDOMINI!C20","v":"Condomino10"},{"$f":"cCREDITI!C39","v":0},{"$f":"cCREDITI!D39","v":525.64},{"$f":"cCREDITI!E39","v":898},{"$f":"cCREDITI!F39","v":1050.3},{"$f":"cCREDITI!G39","v":1013.3},1372.09,null,null,null,null,null,4859.33]
[{"$f":"iCONDOMINI!A21","v":11},{"$f":"iCONDOMINI!C21","v":"Condomino11"},{"$f":"cCREDITI!C40","v":0},{"$f":"cCREDITI!D40","v":0},{"$f":"cCREDITI!E40","v":0},{"$f":"cCREDITI!F40","v":0},{"$f":"cCREDITI!G40","v":0},531.9,null,null,null,null,null,531.9]
[{"$f":"iCONDOMINI!A22","v":12},{"$f":"iCONDOMINI!C22","v":"Condomino12"},{"$f":"cCREDITI!C41","v":0},{"$f":"cCREDITI!D41","v":0},{"$f":"cCREDITI!E41","v":0},{"$f":"cCREDITI!F41","v":0},{"$f":"cCREDITI!G41","v":0},174.64,null,null,null,null,null,174.64]
[{"$f":"iCONDOMINI!A23","v":13},{"$f":"iCONDOMINI!C23","v":"Condomino13"},{"$f":"cCREDITI!C42","v":0},{"$f":"cCREDITI!D42","v":0},{"$f":"cCREDITI!E42","v":0},{"$f":"cCREDITI!F42","v":0},{"$f":"cCREDITI!G42","v":0},436.88999999999993,null,null,null,null,null,436.88999999999993]
[{"$f":"iCONDOMINI!A24","v":14},{"$f":"iCONDOMINI!C24","v":"Condomino14"},{"$f":"cCREDITI!C43","v":0},{"$f":"cCREDITI!D43","v":0},{"$f":"cCREDITI!E43","v":0},{"$f":"cCREDITI!F43","v":0},{"$f":"cCREDITI!G43","v":0},187.87000000000003,null,null,null,null,null,187.87000000000003]
[{"$f":"iCONDOMINI!A25","v":15},{"$f":"iCONDOMINI!C25","v":"Condomino15"},{"$f":"cCREDITI!C44","v":0},{"$f":"cCREDITI!D44","v":0},{"$f":"cCREDITI!E44","v":0},{"$f":"cCREDITI!F44","v":277.54000000000002},{"$f":"cCREDITI!G44","v":218.93},503.65999999999997,null,null,null,null,null,1000.13]
[{"$f":"iCONDOMINI!A26","v":16},{"$f":"iCONDOMINI!C26","v":"Condomino16"},{"$f":"cCREDITI!C45","v":0},{"$f":"cCREDITI!D45","v":0},{"$f":"cCREDITI!E45","v":0},{"$f":"cCREDITI!F45","v":0},{"$f":"cCREDITI!G45","v":0},541.01,null,null,null,null,null,541.01]
[{"$f":"iCONDOMINI!A27","v":17},{"$f":"iCONDOMINI!C27","v":"Condomino17"},{"$f":"cCREDITI!C46","v":0},{"$f":"cCREDITI!D46","v":0},{"$f":"cCREDITI!E46","v":0},{"$f":"cCREDITI!F46","v":0},{"$f":"cCREDITI!G46","v":13.1},715.7299999999999,null,null,null,null,null,728.82999999999993]
[{"$f":"iCONDOMINI!A28","v":18},{"$f":"iCONDOMINI!C28","v":"Condomino18"},{"$f":"cCREDITI!C47","v":0},{"$f":"cCREDITI!D47","v":0},{"$f":"cCREDITI!E47","v":0},{"$f":"cCREDITI!F47","v":0},{"$f":"cCREDITI!G47","v":0},174.59000000000003,null,null,null,null,null,174.59000000000003]
[{"$f":"iCONDOMINI!A29","v":19},{"$f":"iCONDOMINI!C29","v":"Condomino19"},{"$f":"cCREDITI!C48","v":0},{"$f":"cCREDITI!D48","v":0},{"$f":"cCREDITI!E48","v":0},{"$f":"cCREDITI!F48","v":0},{"$f":"cCREDITI!G48","v":0},423.60999999999996,null,null,null,null,null,423.60999999999996]
[{"$f":"iCONDOMINI!A30","v":20},{"$f":"iCONDOMINI!C30","v":"Condomino20"},{"$f":"cCREDITI!C49","v":0},{"$f":"cCREDITI!D49","v":0},{"$f":"cCREDITI!E49","v":0},{"$f":"cCREDITI!F49","v":0},{"$f":"cCREDITI!G49","v":0},465.13000000000011,null,null,null,null,null,465.13000000000011]
[{"$f":"iCONDOMINI!A31","v":21},{"$f":"iCONDOMINI!C31","v":"Condomino21"},{"$f":"cCREDITI!C50","v":0},{"$f":"cCREDITI!D50","v":0},{"$f":"cCREDITI!E50","v":0},{"$f":"cCREDITI!F50","v":0},{"$f":"cCREDITI!G50","v":0},416.95000000000005,null,null,null,null,null,416.95000000000005]
[{"$f":"iCONDOMINI!A32","v":22},{"$f":"iCONDOMINI!C32","v":"Condomino22"},{"$f":"cCREDITI!C51","v":0},{"$f":"cCREDITI!D51","v":0},{"$f":"cCREDITI!E51","v":0},{"$f":"cCREDITI!F51","v":0},{"$f":"cCREDITI!G51","v":0},281.44,null,null,null,null,null,281.44]
[{"$f":"iCONDOMINI!A33","v":23},{"$f":"iCONDOMINI!C33","v":"Condomino23"},{"$f":"cCREDITI!C52","v":0},{"$f":"cCREDITI!D52","v":0},{"$f":"cCREDITI!E52","v":0},{"$f":"cCREDITI!F52","v":0},{"$f":"cCREDITI!G52","v":130.56},338.35,null,null,null,null,null,468.91]
[{"$f":"iCONDOMINI!A34","v":24},{"$f":"iCONDOMINI!C34","v":0},{"$f":"cCREDITI!C53","v":0},{"$f":"cCREDITI!D53","v":0},{"$f":"cCREDITI!E53","v":0},{"$f":"cCREDITI!F53","v":0},{"$f":"cCREDITI!G53","v":0},0,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A35","v":25},{"$f":"iCONDOMINI!C35","v":0},{"$f":"cCREDITI!C54","v":0},{"$f":"cCREDITI!D54","v":0},{"$f":"cCREDITI!E54","v":0},{"$f":"cCREDITI!F54","v":0},{"$f":"cCREDITI!G54","v":0},0,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A36","v":26},{"$f":"iCONDOMINI!C36","v":0},{"$f":"cCREDITI!C55","v":0},{"$f":"cCREDITI!D55","v":0},{"$f":"cCREDITI!E55","v":0},{"$f":"cCREDITI!F55","v":0},{"$f":"cCREDITI!G55","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A37","v":27},{"$f":"iCONDOMINI!C37","v":0},{"$f":"cCREDITI!C56","v":0},{"$f":"cCREDITI!D56","v":0},{"$f":"cCREDITI!E56","v":0},{"$f":"cCREDITI!F56","v":0},{"$f":"cCREDITI!G56","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A38","v":28},{"$f":"iCONDOMINI!C38","v":0},{"$f":"cCREDITI!C57","v":0},{"$f":"cCREDITI!D57","v":0},{"$f":"cCREDITI!E57","v":0},{"$f":"cCREDITI!F57","v":0},{"$f":"cCREDITI!G57","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A39","v":29},{"$f":"iCONDOMINI!C39","v":0},{"$f":"cCREDITI!C58","v":0},{"$f":"cCREDITI!D58","v":0},{"$f":"cCREDITI!E58","v":0},{"$f":"cCREDITI!F58","v":0},{"$f":"cCREDITI!G58","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A40","v":30},{"$f":"iCONDOMINI!C40","v":0},{"$f":"cCREDITI!C59","v":0},{"$f":"cCREDITI!D59","v":0},{"$f":"cCREDITI!E59","v":0},{"$f":"cCREDITI!F59","v":0},{"$f":"cCREDITI!G59","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A41","v":31},{"$f":"iCONDOMINI!C41","v":0},{"$f":"cCREDITI!C60","v":0},{"$f":"cCREDITI!D60","v":0},{"$f":"cCREDITI!E60","v":0},{"$f":"cCREDITI!F60","v":0},{"$f":"cCREDITI!G60","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A42","v":32},{"$f":"iCONDOMINI!C42","v":0},{"$f":"cCREDITI!C61","v":0},{"$f":"cCREDITI!D61","v":0},{"$f":"cCREDITI!E61","v":0},{"$f":"cCREDITI!F61","v":0},{"$f":"cCREDITI!G61","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A43","v":33},{"$f":"iCONDOMINI!C43","v":0},{"$f":"cCREDITI!C62","v":0},{"$f":"cCREDITI!D62","v":0},{"$f":"cCREDITI!E62","v":0},{"$f":"cCREDITI!F62","v":0},{"$f":"cCREDITI!G62","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A44","v":34},{"$f":"iCONDOMINI!C44","v":0},{"$f":"cCREDITI!C63","v":0},{"$f":"cCREDITI!D63","v":0},{"$f":"cCREDITI!E63","v":0},{"$f":"cCREDITI!F63","v":0},{"$f":"cCREDITI!G63","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A45","v":35},{"$f":"iCONDOMINI!C45","v":0},{"$f":"cCREDITI!C64","v":0},{"$f":"cCREDITI!D64","v":0},{"$f":"cCREDITI!E64","v":0},{"$f":"cCREDITI!F64","v":0},{"$f":"cCREDITI!G64","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A46","v":36},{"$f":"iCONDOMINI!C46","v":0},{"$f":"cCREDITI!C65","v":0},{"$f":"cCREDITI!D65","v":0},{"$f":"cCREDITI!E65","v":0},{"$f":"cCREDITI!F65","v":0},{"$f":"cCREDITI!G65","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A47","v":37},{"$f":"iCONDOMINI!C47","v":0},{"$f":"cCREDITI!C66","v":0},{"$f":"cCREDITI!D66","v":0},{"$f":"cCREDITI!E66","v":0},{"$f":"cCREDITI!F66","v":0},{"$f":"cCREDITI!G66","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A48","v":38},{"$f":"iCONDOMINI!C48","v":0},{"$f":"cCREDITI!C67","v":0},{"$f":"cCREDITI!D67","v":0},{"$f":"cCREDITI!E67","v":0},{"$f":"cCREDITI!F67","v":0},{"$f":"cCREDITI!G67","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A49","v":39},{"$f":"iCONDOMINI!C49","v":0},{"$f":"cCREDITI!C68","v":0},{"$f":"cCREDITI!D68","v":0},{"$f":"cCREDITI!E68","v":0},{"$f":"cCREDITI!F68","v":0},{"$f":"cCREDITI!G68","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A50","v":40},{"$f":"iCONDOMINI!C50","v":0},{"$f":"cCREDITI!C69","v":0},{"$f":"cCREDITI!D69","v":0},{"$f":"cCREDITI!E69","v":0},{"$f":"cCREDITI!F69","v":0},{"$f":"cCREDITI!G69","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A51","v":41},{"$f":"iCONDOMINI!C51","v":0},{"$f":"cCREDITI!C70","v":0},{"$f":"cCREDITI!D70","v":0},{"$f":"cCREDITI!E70","v":0},{"$f":"cCREDITI!F70","v":0},{"$f":"cCREDITI!G70","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A52","v":42},{"$f":"iCONDOMINI!C52","v":0},{"$f":"cCREDITI!C71","v":0},{"$f":"cCREDITI!D71","v":0},{"$f":"cCREDITI!E71","v":0},{"$f":"cCREDITI!F71","v":0},{"$f":"cCREDITI!G71","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A53","v":43},{"$f":"iCONDOMINI!C53","v":0},{"$f":"cCREDITI!C72","v":0},{"$f":"cCREDITI!D72","v":0},{"$f":"cCREDITI!E72","v":0},{"$f":"cCREDITI!F72","v":0},{"$f":"cCREDITI!G72","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A54","v":44},{"$f":"iCONDOMINI!C54","v":0},{"$f":"cCREDITI!C73","v":0},{"$f":"cCREDITI!D73","v":0},{"$f":"cCREDITI!E73","v":0},{"$f":"cCREDITI!F73","v":0},{"$f":"cCREDITI!G73","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A55","v":45},{"$f":"iCONDOMINI!C55","v":0},{"$f":"cCREDITI!C74","v":0},{"$f":"cCREDITI!D74","v":0},{"$f":"cCREDITI!E74","v":0},{"$f":"cCREDITI!F74","v":0},{"$f":"cCREDITI!G74","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A56","v":46},{"$f":"iCONDOMINI!C56","v":0},{"$f":"cCREDITI!C75","v":0},{"$f":"cCREDITI!D75","v":0},{"$f":"cCREDITI!E75","v":0},{"$f":"cCREDITI!F75","v":0},{"$f":"cCREDITI!G75","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A57","v":47},{"$f":"iCONDOMINI!C57","v":0},{"$f":"cCREDITI!C76","v":0},{"$f":"cCREDITI!D76","v":0},{"$f":"cCREDITI!E76","v":0},{"$f":"cCREDITI!F76","v":0},{"$f":"cCREDITI!G76","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A58","v":48},{"$f":"iCONDOMINI!C58","v":0},{"$f":"cCREDITI!C77","v":0},{"$f":"cCREDITI!D77","v":0},{"$f":"cCREDITI!E77","v":0},{"$f":"cCREDITI!F77","v":0},{"$f":"cCREDITI!G77","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A59","v":49},{"$f":"iCONDOMINI!C59","v":0},{"$f":"cCREDITI!C78","v":0},{"$f":"cCREDITI!D78","v":0},{"$f":"cCREDITI!E78","v":0},{"$f":"cCREDITI!F78","v":0},{"$f":"cCREDITI!G78","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A60","v":50},{"$f":"iCONDOMINI!C60","v":0},{"$f":"cCREDITI!C79","v":0},{"$f":"cCREDITI!D79","v":0},{"$f":"cCREDITI!E79","v":0},{"$f":"cCREDITI!F79","v":0},{"$f":"cCREDITI!G79","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A61","v":51},{"$f":"iCONDOMINI!C61","v":0},{"$f":"cCREDITI!C80","v":0},{"$f":"cCREDITI!D80","v":0},{"$f":"cCREDITI!E80","v":0},{"$f":"cCREDITI!F80","v":0},{"$f":"cCREDITI!G80","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A62","v":52},{"$f":"iCONDOMINI!C62","v":0},{"$f":"cCREDITI!C81","v":0},{"$f":"cCREDITI!D81","v":0},{"$f":"cCREDITI!E81","v":0},{"$f":"cCREDITI!F81","v":0},{"$f":"cCREDITI!G81","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A63","v":53},{"$f":"iCONDOMINI!C63","v":0},{"$f":"cCREDITI!C82","v":0},{"$f":"cCREDITI!D82","v":0},{"$f":"cCREDITI!E82","v":0},{"$f":"cCREDITI!F82","v":0},{"$f":"cCREDITI!G82","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A64","v":54},{"$f":"iCONDOMINI!C64","v":0},{"$f":"cCREDITI!C83","v":0},{"$f":"cCREDITI!D83","v":0},{"$f":"cCREDITI!E83","v":0},{"$f":"cCREDITI!F83","v":0},{"$f":"cCREDITI!G83","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A65","v":55},{"$f":"iCONDOMINI!C65","v":0},{"$f":"cCREDITI!C84","v":0},{"$f":"cCREDITI!D84","v":0},{"$f":"cCREDITI!E84","v":0},{"$f":"cCREDITI!F84","v":0},{"$f":"cCREDITI!G84","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A66","v":56},{"$f":"iCONDOMINI!C66","v":0},{"$f":"cCREDITI!C85","v":0},{"$f":"cCREDITI!D85","v":0},{"$f":"cCREDITI!E85","v":0},{"$f":"cCREDITI!F85","v":0},{"$f":"cCREDITI!G85","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A67","v":57},{"$f":"iCONDOMINI!C67","v":0},{"$f":"cCREDITI!C86","v":0},{"$f":"cCREDITI!D86","v":0},{"$f":"cCREDITI!E86","v":0},{"$f":"cCREDITI!F86","v":0},{"$f":"cCREDITI!G86","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A68","v":58},{"$f":"iCONDOMINI!C68","v":0},{"$f":"cCREDITI!C87","v":0},{"$f":"cCREDITI!D87","v":0},{"$f":"cCREDITI!E87","v":0},{"$f":"cCREDITI!F87","v":0},{"$f":"cCREDITI!G87","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A69","v":59},{"$f":"iCONDOMINI!C69","v":0},{"$f":"cCREDITI!C88","v":0},{"$f":"cCREDITI!D88","v":0},{"$f":"cCREDITI!E88","v":0},{"$f":"cCREDITI!F88","v":0},{"$f":"cCREDITI!G88","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A70","v":60},{"$f":"iCONDOMINI!C70","v":0},{"$f":"cCREDITI!C89","v":0},{"$f":"cCREDITI!D89","v":0},{"$f":"cCREDITI!E89","v":0},{"$f":"cCREDITI!F89","v":0},{"$f":"cCREDITI!G89","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A71","v":61},{"$f":"iCONDOMINI!C71","v":0},{"$f":"cCREDITI!C90","v":0},{"$f":"cCREDITI!D90","v":0},{"$f":"cCREDITI!E90","v":0},{"$f":"cCREDITI!F90","v":0},{"$f":"cCREDITI!G90","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A72","v":62},{"$f":"iCONDOMINI!C72","v":0},{"$f":"cCREDITI!C91","v":0},{"$f":"cCREDITI!D91","v":0},{"$f":"cCREDITI!E91","v":0},{"$f":"cCREDITI!F91","v":0},{"$f":"cCREDITI!G91","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A73","v":63},{"$f":"iCONDOMINI!C73","v":0},{"$f":"cCREDITI!C92","v":0},{"$f":"cCREDITI!D92","v":0},{"$f":"cCREDITI!E92","v":0},{"$f":"cCREDITI!F92","v":0},{"$f":"cCREDITI!G92","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A74","v":64},{"$f":"iCONDOMINI!C74","v":0},{"$f":"cCREDITI!C93","v":0},{"$f":"cCREDITI!D93","v":0},{"$f":"cCREDITI!E93","v":0},{"$f":"cCREDITI!F93","v":0},{"$f":"cCREDITI!G93","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A75","v":65},{"$f":"iCONDOMINI!C75","v":0},{"$f":"cCREDITI!C94","v":0},{"$f":"cCREDITI!D94","v":0},{"$f":"cCREDITI!E94","v":0},{"$f":"cCREDITI!F94","v":0},{"$f":"cCREDITI!G94","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A76","v":66},{"$f":"iCONDOMINI!C76","v":0},{"$f":"cCREDITI!C95","v":0},{"$f":"cCREDITI!D95","v":0},{"$f":"cCREDITI!E95","v":0},{"$f":"cCREDITI!F95","v":0},{"$f":"cCREDITI!G95","v":0},null,null,null,null,null,null,{"$f":"SUM(C76:M76)","v":0}]
[{"$f":"iCONDOMINI!A77","v":67},{"$f":"iCONDOMINI!C77","v":0},{"$f":"cCREDITI!C96","v":0},{"$f":"cCREDITI!D96","v":0},{"$f":"cCREDITI!E96","v":0},{"$f":"cCREDITI!F96","v":0},{"$f":"cCREDITI!G96","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A78","v":68},{"$f":"iCONDOMINI!C78","v":0},{"$f":"cCREDITI!C97","v":0},{"$f":"cCREDITI!D97","v":0},{"$f":"cCREDITI!E97","v":0},{"$f":"cCREDITI!F97","v":0},{"$f":"cCREDITI!G97","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A79","v":69},{"$f":"iCONDOMINI!C79","v":0},{"$f":"cCREDITI!C98","v":0},{"$f":"cCREDITI!D98","v":0},{"$f":"cCREDITI!E98","v":0},{"$f":"cCREDITI!F98","v":0},{"$f":"cCREDITI!G98","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A80","v":70},{"$f":"iCONDOMINI!C80","v":0},{"$f":"cCREDITI!C99","v":0},{"$f":"cCREDITI!D99","v":0},{"$f":"cCREDITI!E99","v":0},{"$f":"cCREDITI!F99","v":0},{"$f":"cCREDITI!G99","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A81","v":71},{"$f":"iCONDOMINI!C81","v":0},{"$f":"cCREDITI!C100","v":0},{"$f":"cCREDITI!D100","v":0},{"$f":"cCREDITI!E100","v":0},{"$f":"cCREDITI!F100","v":0},{"$f":"cCREDITI!G100","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A82","v":72},{"$f":"iCONDOMINI!C82","v":0},{"$f":"cCREDITI!C101","v":0},{"$f":"cCREDITI!D101","v":0},{"$f":"cCREDITI!E101","v":0},{"$f":"cCREDITI!F101","v":0},{"$f":"cCREDITI!G101","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A83","v":73},{"$f":"iCONDOMINI!C83","v":0},{"$f":"cCREDITI!C102","v":0},{"$f":"cCREDITI!D102","v":0},{"$f":"cCREDITI!E102","v":0},{"$f":"cCREDITI!F102","v":0},{"$f":"cCREDITI!G102","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A84","v":74},{"$f":"iCONDOMINI!C84","v":0},{"$f":"cCREDITI!C103","v":0},{"$f":"cCREDITI!D103","v":0},{"$f":"cCREDITI!E103","v":0},{"$f":"cCREDITI!F103","v":0},{"$f":"cCREDITI!G103","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A85","v":75},{"$f":"iCONDOMINI!C85","v":0},{"$f":"cCREDITI!C104","v":0},{"$f":"cCREDITI!D104","v":0},{"$f":"cCREDITI!E104","v":0},{"$f":"cCREDITI!F104","v":0},{"$f":"cCREDITI!G104","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A86","v":76},{"$f":"iCONDOMINI!C86","v":0},{"$f":"cCREDITI!C105","v":0},{"$f":"cCREDITI!D105","v":0},{"$f":"cCREDITI!E105","v":0},{"$f":"cCREDITI!F105","v":0},{"$f":"cCREDITI!G105","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A87","v":77},{"$f":"iCONDOMINI!C87","v":0},{"$f":"cCREDITI!C106","v":0},{"$f":"cCREDITI!D106","v":0},{"$f":"cCREDITI!E106","v":0},{"$f":"cCREDITI!F106","v":0},{"$f":"cCREDITI!G106","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A88","v":78},{"$f":"iCONDOMINI!C88","v":0},{"$f":"cCREDITI!C107","v":0},{"$f":"cCREDITI!D107","v":0},{"$f":"cCREDITI!E107","v":0},{"$f":"cCREDITI!F107","v":0},{"$f":"cCREDITI!G107","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A89","v":79},{"$f":"iCONDOMINI!C89","v":0},{"$f":"cCREDITI!C108","v":0},{"$f":"cCREDITI!D108","v":0},{"$f":"cCREDITI!E108","v":0},{"$f":"cCREDITI!F108","v":0},{"$f":"cCREDITI!G108","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A90","v":80},{"$f":"iCONDOMINI!C90","v":0},{"$f":"cCREDITI!C109","v":0},{"$f":"cCREDITI!D109","v":0},{"$f":"cCREDITI!E109","v":0},{"$f":"cCREDITI!F109","v":0},{"$f":"cCREDITI!G109","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A91","v":81},{"$f":"iCONDOMINI!C91","v":0},{"$f":"cCREDITI!C110","v":0},{"$f":"cCREDITI!D110","v":0},{"$f":"cCREDITI!E110","v":0},{"$f":"cCREDITI!F110","v":0},{"$f":"cCREDITI!G110","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A92","v":82},{"$f":"iCONDOMINI!C92","v":0},{"$f":"cCREDITI!C111","v":0},{"$f":"cCREDITI!D111","v":0},{"$f":"cCREDITI!E111","v":0},{"$f":"cCREDITI!F111","v":0},{"$f":"cCREDITI!G111","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A93","v":83},{"$f":"iCONDOMINI!C93","v":0},{"$f":"cCREDITI!C112","v":0},{"$f":"cCREDITI!D112","v":0},{"$f":"cCREDITI!E112","v":0},{"$f":"cCREDITI!F112","v":0},{"$f":"cCREDITI!G112","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A94","v":84},{"$f":"iCONDOMINI!C94","v":0},{"$f":"cCREDITI!C113","v":0},{"$f":"cCREDITI!D113","v":0},{"$f":"cCREDITI!E113","v":0},{"$f":"cCREDITI!F113","v":0},{"$f":"cCREDITI!G113","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A95","v":85},{"$f":"iCONDOMINI!C95","v":0},{"$f":"cCREDITI!C114","v":0},{"$f":"cCREDITI!D114","v":0},{"$f":"cCREDITI!E114","v":0},{"$f":"cCREDITI!F114","v":0},{"$f":"cCREDITI!G114","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A96","v":86},{"$f":"iCONDOMINI!C96","v":0},{"$f":"cCREDITI!C115","v":0},{"$f":"cCREDITI!D115","v":0},{"$f":"cCREDITI!E115","v":0},{"$f":"cCREDITI!F115","v":0},{"$f":"cCREDITI!G115","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A97","v":87},{"$f":"iCONDOMINI!C97","v":0},{"$f":"cCREDITI!C116","v":0},{"$f":"cCREDITI!D116","v":0},{"$f":"cCREDITI!E116","v":0},{"$f":"cCREDITI!F116","v":0},{"$f":"cCREDITI!G116","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A98","v":88},{"$f":"iCONDOMINI!C98","v":0},{"$f":"cCREDITI!C117","v":0},{"$f":"cCREDITI!D117","v":0},{"$f":"cCREDITI!E117","v":0},{"$f":"cCREDITI!F117","v":0},{"$f":"cCREDITI!G117","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A99","v":89},{"$f":"iCONDOMINI!C99","v":0},{"$f":"cCREDITI!C118","v":0},{"$f":"cCREDITI!D118","v":0},{"$f":"cCREDITI!E118","v":0},{"$f":"cCREDITI!F118","v":0},{"$f":"cCREDITI!G118","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A100","v":90},{"$f":"iCONDOMINI!C100","v":0},{"$f":"cCREDITI!C119","v":0},{"$f":"cCREDITI!D119","v":0},{"$f":"cCREDITI!E119","v":0},{"$f":"cCREDITI!F119","v":0},{"$f":"cCREDITI!G119","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A101","v":91},{"$f":"iCONDOMINI!C101","v":0},{"$f":"cCREDITI!C120","v":0},{"$f":"cCREDITI!D120","v":0},{"$f":"cCREDITI!E120","v":0},{"$f":"cCREDITI!F120","v":0},{"$f":"cCREDITI!G120","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A102","v":92},{"$f":"iCONDOMINI!C102","v":0},{"$f":"cCREDITI!C121","v":0},{"$f":"cCREDITI!D121","v":0},{"$f":"cCREDITI!E121","v":0},{"$f":"cCREDITI!F121","v":0},{"$f":"cCREDITI!G121","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A103","v":93},{"$f":"iCONDOMINI!C103","v":0},{"$f":"cCREDITI!C122","v":0},{"$f":"cCREDITI!D122","v":0},{"$f":"cCREDITI!E122","v":0},{"$f":"cCREDITI!F122","v":0},{"$f":"cCREDITI!G122","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A104","v":94},{"$f":"iCONDOMINI!C104","v":0},{"$f":"cCREDITI!C123","v":0},{"$f":"cCREDITI!D123","v":0},{"$f":"cCREDITI!E123","v":0},{"$f":"cCREDITI!F123","v":0},{"$f":"cCREDITI!G123","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A105","v":95},{"$f":"iCONDOMINI!C105","v":0},{"$f":"cCREDITI!C124","v":0},{"$f":"cCREDITI!D124","v":0},{"$f":"cCREDITI!E124","v":0},{"$f":"cCREDITI!F124","v":0},{"$f":"cCREDITI!G124","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A106","v":96},{"$f":"iCONDOMINI!C106","v":0},{"$f":"cCREDITI!C125","v":0},{"$f":"cCREDITI!D125","v":0},{"$f":"cCREDITI!E125","v":0},{"$f":"cCREDITI!F125","v":0},{"$f":"cCREDITI!G125","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A107","v":97},{"$f":"iCONDOMINI!C107","v":0},{"$f":"cCREDITI!C126","v":0},{"$f":"cCREDITI!D126","v":0},{"$f":"cCREDITI!E126","v":0},{"$f":"cCREDITI!F126","v":0},{"$f":"cCREDITI!G126","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A108","v":98},{"$f":"iCONDOMINI!C108","v":0},{"$f":"cCREDITI!C127","v":0},{"$f":"cCREDITI!D127","v":0},{"$f":"cCREDITI!E127","v":0},{"$f":"cCREDITI!F127","v":0},{"$f":"cCREDITI!G127","v":0},null,null,null,null,null,null,0]
[{"$f":"iCONDOMINI!A109","v":99},{"$f":"iCONDOMINI!C109","v":0},{"$f":"cCREDITI!C128","v":0},{"$f":"cCREDITI!D128","v":0},{"$f":"cCREDITI!E128","v":0},{"$f":"cCREDITI!F128","v":0},{"$f":"cCREDITI!G128","v":0},null,null,null,null,null,null,0]
[null,"TOTALI CREDITI DEL CONDOMINIO",{"$f":"SUMIFS(C11:C109,$A$11:$A$109,\">0\")","v":2355.5300000000002},1257.25,1745.29,2752.6000000000004,2247.87,9368.7500000000018,0,0,0,0,0,19727.289999999997]
[null,"da conguagli esercizi precedenti",null,null,null,null,null,null,null,null,null,null,null,{"$f":"C110+D110+E110+F110+G110","v":10358.540000000001}]
[null,"da quote preventivo esercizio in corso",null,null,null,null,null,null,null,null,null,null,null,{"$f":"H110","v":9368.7500000000018}]
[null,"da quote su Fondi Speciali",null,null,null,null,null,null,null,null,null,null,null,{"$f":"I110+J110+K110+L110+M110","v":0}]
["\n \n"]

{"sheet":"cSC3","index":45,"n_rows":111,"n_cols":8,"rows_kept":111,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
["Condominio \"PROTOTIPO\""]
["RIEPILO GESTIONE INTEGRATA: esercizio 2022\nSITUAZIONE CONTABILE EFFETTIVA dei CONDÒMINI al  21-ottobre-2022\nData ultima operazione registrata:  03-maggio-2022"]
[null,null,"GESTIONE ORDINARIA",null,"GESTIONE FONDI ",null,"TOTALI"]
["n.","CONDOMINO","CREDITO\ndal\nCONDOMINIO","DEBITO\nverso il\nCONDOMINIO","CREDITO\ndal\nCONDOMINIO","DEBITO\nverso il\nCONDOMINIO","CREDITO\ndal\nCONDOMINIO","DEBITO\nverso il\nCONDOMINIO"]
[{"$f":"iCONDOMINI!A11","v":1},{"$f":"iCONDOMINI!C11","v":"Condomino01"},{"$f":"cDEBITI!I30","v":415.03},{"$f":"cCREDITI!I30","v":0},null,null,{"$f":"C11+E11","v":415.03},{"$f":"D11+F11","v":0}]
[{"$f":"iCONDOMINI!A12","v":2},{"$f":"iCONDOMINI!C12","v":"Condomino02"},{"$f":"cDEBITI!I31","v":399.6},{"$f":"cCREDITI!I31","v":0},null,null,{"$f":"C12+E12","v":399.6},{"$f":"D12+F12","v":0}]
[{"$f":"iCONDOMINI!A13","v":3},{"$f":"iCONDOMINI!C13","v":"Condomino03"},{"$f":"cDEBITI!I32","v":0.84},{"$f":"cCREDITI!I32","v":1305.2499999999998},null,null,0.84,1305.2499999999998]
[{"$f":"iCONDOMINI!A14","v":4},{"$f":"iCONDOMINI!C14","v":"Condomino04 S.r.l."},{"$f":"cDEBITI!I33","v":7.14},{"$f":"cCREDITI!I33","v":787.06000000000006},null,null,7.14,787.06000000000006]
[{"$f":"iCONDOMINI!A15","v":5},{"$f":"iCONDOMINI!C15","v":"Condomino05"},{"$f":"cDEBITI!I34","v":135.18},{"$f":"cCREDITI!I34","v":0},null,null,135.18,0]
[{"$f":"iCONDOMINI!A16","v":6},{"$f":"iCONDOMINI!C16","v":"Condomino06"},{"$f":"cDEBITI!I35","v":4.84},{"$f":"cCREDITI!I35","v":4338.7400000000007},null,null,4.84,4338.7400000000007]
[{"$f":"iCONDOMINI!A17","v":7},{"$f":"iCONDOMINI!C17","v":"Condomino07"},{"$f":"cDEBITI!I36","v":329.13},{"$f":"cCREDITI!I36","v":0},null,null,329.13,0]
[{"$f":"iCONDOMINI!A18","v":8},{"$f":"iCONDOMINI!C18","v":"Eredi Condomino08"},{"$f":"cDEBITI!I37","v":154.54},{"$f":"cCREDITI!I37","v":0},null,null,154.54,0]
[{"$f":"iCONDOMINI!A19","v":9},{"$f":"iCONDOMINI!C19","v":"Condomino09 S.r.l."},{"$f":"cDEBITI!I38","v":272.63},{"$f":"cCREDITI!I38","v":0},null,null,272.63,0]
[{"$f":"iCONDOMINI!A20","v":10},{"$f":"iCONDOMINI!C20","v":"Condomino10"},{"$f":"cDEBITI!I39","v":11.09},{"$f":"cCREDITI!I39","v":3697.8599999999997},null,null,11.09,3697.8599999999997]
[{"$f":"iCONDOMINI!A21","v":11},{"$f":"iCONDOMINI!C21","v":"Condomino11"},{"$f":"cDEBITI!I40","v":14.510000000000002},{"$f":"cCREDITI!I40","v":0},null,null,14.510000000000002,0]
[{"$f":"iCONDOMINI!A22","v":12},{"$f":"iCONDOMINI!C22","v":"Condomino12"},{"$f":"cDEBITI!I41","v":496.02},{"$f":"cCREDITI!I41","v":0},null,null,496.02,0]
[{"$f":"iCONDOMINI!A23","v":13},{"$f":"iCONDOMINI!C23","v":"Condomino13"},{"$f":"cDEBITI!I42","v":240.56},{"$f":"cCREDITI!I42","v":0},null,null,240.56,0]
[{"$f":"iCONDOMINI!A24","v":14},{"$f":"iCONDOMINI!C24","v":"Condomino14"},{"$f":"cDEBITI!I43","v":232.22},{"$f":"cCREDITI!I43","v":0},null,null,232.22,0]
[{"$f":"iCONDOMINI!A25","v":15},{"$f":"iCONDOMINI!C25","v":"Condomino15"},{"$f":"cDEBITI!I44","v":7.53},{"$f":"cCREDITI!I44","v":541.35},null,null,7.53,541.35]
[{"$f":"iCONDOMINI!A26","v":16},{"$f":"iCONDOMINI!C26","v":"Condomino16"},{"$f":"cDEBITI!I45","v":136.07},{"$f":"cCREDITI!I45","v":0},null,null,136.07,0]
[{"$f":"iCONDOMINI!A27","v":17},{"$f":"iCONDOMINI!C27","v":"Condomino17"},{"$f":"cDEBITI!I46","v":4.88},{"$f":"cCREDITI!I46","v":129.32},null,null,4.88,129.32]
[{"$f":"iCONDOMINI!A28","v":18},{"$f":"iCONDOMINI!C28","v":"Condomino18"},{"$f":"cDEBITI!I47","v":298.16000000000003},{"$f":"cCREDITI!I47","v":0},null,null,298.16000000000003,0]
[{"$f":"iCONDOMINI!A29","v":19},{"$f":"iCONDOMINI!C29","v":"Condomino19"},{"$f":"cDEBITI!I48","v":302.91000000000003},{"$f":"cCREDITI!I48","v":0},null,null,302.91000000000003,0]
[{"$f":"iCONDOMINI!A30","v":20},{"$f":"iCONDOMINI!C30","v":"Condomino20"},{"$f":"cDEBITI!I49","v":131.91},{"$f":"cCREDITI!I49","v":0},null,null,131.91,0]
[{"$f":"iCONDOMINI!A31","v":21},{"$f":"iCONDOMINI!C31","v":"Condomino21"},{"$f":"cDEBITI!I50","v":130.59},{"$f":"cCREDITI!I50","v":0},null,null,130.59,0]
[{"$f":"iCONDOMINI!A32","v":22},{"$f":"iCONDOMINI!C32","v":"Condomino22"},{"$f":"cDEBITI!I51","v":270.78000000000003},{"$f":"cCREDITI!I51","v":0},null,null,270.78000000000003,0]
[{"$f":"iCONDOMINI!A33","v":23},{"$f":"iCONDOMINI!C33","v":"Condomino23"},{"$f":"cDEBITI!I52","v":8.1300000000000008},{"$f":"cCREDITI!I52","v":146},null,null,8.1300000000000008,146]
[{"$f":"iCONDOMINI!A34","v":24},{"$f":"iCONDOMINI!C34","v":0},{"$f":"cDEBITI!I53","v":0},{"$f":"cCREDITI!I53","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A35","v":25},{"$f":"iCONDOMINI!C35","v":0},{"$f":"cDEBITI!I54","v":0},{"$f":"'cSC2'!N35","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A36","v":26},{"$f":"iCONDOMINI!C36","v":0},{"$f":"cDEBITI!I55","v":0},{"$f":"'cSC2'!N36","v":0},null,null,{"$f":"C36+E36","v":0},0]
[{"$f":"iCONDOMINI!A37","v":27},{"$f":"iCONDOMINI!C37","v":0},{"$f":"cDEBITI!I56","v":0},{"$f":"'cSC2'!N37","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A38","v":28},{"$f":"iCONDOMINI!C38","v":0},{"$f":"cDEBITI!I57","v":0},{"$f":"'cSC2'!N38","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A39","v":29},{"$f":"iCONDOMINI!C39","v":0},{"$f":"cDEBITI!I58","v":0},{"$f":"'cSC2'!N39","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A40","v":30},{"$f":"iCONDOMINI!C40","v":0},{"$f":"cDEBITI!I59","v":0},{"$f":"'cSC2'!N40","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A41","v":31},{"$f":"iCONDOMINI!C41","v":0},{"$f":"cDEBITI!I60","v":0},{"$f":"'cSC2'!N41","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A42","v":32},{"$f":"iCONDOMINI!C42","v":0},{"$f":"cDEBITI!I61","v":0},{"$f":"'cSC2'!N42","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A43","v":33},{"$f":"iCONDOMINI!C43","v":0},{"$f":"cDEBITI!I62","v":0},{"$f":"'cSC2'!N43","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A44","v":34},{"$f":"iCONDOMINI!C44","v":0},{"$f":"cDEBITI!I63","v":0},{"$f":"'cSC2'!N44","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A45","v":35},{"$f":"iCONDOMINI!C45","v":0},{"$f":"cDEBITI!I64","v":0},{"$f":"'cSC2'!N45","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A46","v":36},{"$f":"iCONDOMINI!C46","v":0},{"$f":"cDEBITI!I65","v":0},{"$f":"'cSC2'!N46","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A47","v":37},{"$f":"iCONDOMINI!C47","v":0},{"$f":"cDEBITI!I66","v":0},{"$f":"'cSC2'!N47","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A48","v":38},{"$f":"iCONDOMINI!C48","v":0},{"$f":"cDEBITI!I67","v":0},{"$f":"'cSC2'!N48","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A49","v":39},{"$f":"iCONDOMINI!C49","v":0},{"$f":"cDEBITI!I68","v":0},{"$f":"'cSC2'!N49","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A50","v":40},{"$f":"iCONDOMINI!C50","v":0},{"$f":"cDEBITI!I69","v":0},{"$f":"'cSC2'!N50","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A51","v":41},{"$f":"iCONDOMINI!C51","v":0},{"$f":"cDEBITI!I70","v":0},{"$f":"'cSC2'!N51","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A52","v":42},{"$f":"iCONDOMINI!C52","v":0},{"$f":"cDEBITI!I71","v":0},{"$f":"'cSC2'!N52","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A53","v":43},{"$f":"iCONDOMINI!C53","v":0},{"$f":"cDEBITI!I72","v":0},{"$f":"'cSC2'!N53","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A54","v":44},{"$f":"iCONDOMINI!C54","v":0},{"$f":"cDEBITI!I73","v":0},{"$f":"'cSC2'!N54","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A55","v":45},{"$f":"iCONDOMINI!C55","v":0},{"$f":"cDEBITI!I74","v":0},{"$f":"'cSC2'!N55","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A56","v":46},{"$f":"iCONDOMINI!C56","v":0},{"$f":"cDEBITI!I75","v":0},{"$f":"'cSC2'!N56","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A57","v":47},{"$f":"iCONDOMINI!C57","v":0},{"$f":"cDEBITI!I76","v":0},{"$f":"'cSC2'!N57","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A58","v":48},{"$f":"iCONDOMINI!C58","v":0},{"$f":"cDEBITI!I77","v":0},{"$f":"'cSC2'!N58","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A59","v":49},{"$f":"iCONDOMINI!C59","v":0},{"$f":"cDEBITI!I78","v":0},{"$f":"'cSC2'!N59","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A60","v":50},{"$f":"iCONDOMINI!C60","v":0},{"$f":"cDEBITI!I79","v":0},{"$f":"'cSC2'!N60","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A61","v":51},{"$f":"iCONDOMINI!C61","v":0},{"$f":"cDEBITI!I80","v":0},{"$f":"'cSC2'!N61","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A62","v":52},{"$f":"iCONDOMINI!C62","v":0},{"$f":"cDEBITI!I81","v":0},{"$f":"'cSC2'!N62","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A63","v":53},{"$f":"iCONDOMINI!C63","v":0},{"$f":"cDEBITI!I82","v":0},{"$f":"'cSC2'!N63","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A64","v":54},{"$f":"iCONDOMINI!C64","v":0},{"$f":"cDEBITI!I83","v":0},{"$f":"'cSC2'!N64","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A65","v":55},{"$f":"iCONDOMINI!C65","v":0},{"$f":"cDEBITI!I84","v":0},{"$f":"'cSC2'!N65","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A66","v":56},{"$f":"iCONDOMINI!C66","v":0},{"$f":"cDEBITI!I85","v":0},{"$f":"'cSC2'!N66","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A67","v":57},{"$f":"iCONDOMINI!C67","v":0},{"$f":"cDEBITI!I86","v":0},{"$f":"'cSC2'!N67","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A68","v":58},{"$f":"iCONDOMINI!C68","v":0},{"$f":"cDEBITI!I87","v":0},{"$f":"'cSC2'!N68","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A69","v":59},{"$f":"iCONDOMINI!C69","v":0},{"$f":"cDEBITI!I88","v":0},{"$f":"'cSC2'!N69","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A70","v":60},{"$f":"iCONDOMINI!C70","v":0},{"$f":"cDEBITI!I89","v":0},{"$f":"'cSC2'!N70","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A71","v":61},{"$f":"iCONDOMINI!C71","v":0},{"$f":"cDEBITI!I90","v":0},{"$f":"'cSC2'!N71","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A72","v":62},{"$f":"iCONDOMINI!C72","v":0},{"$f":"cDEBITI!I91","v":0},{"$f":"'cSC2'!N72","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A73","v":63},{"$f":"iCONDOMINI!C73","v":0},{"$f":"cDEBITI!I92","v":0},{"$f":"'cSC2'!N73","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A74","v":64},{"$f":"iCONDOMINI!C74","v":0},{"$f":"cDEBITI!I93","v":0},{"$f":"'cSC2'!N74","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A75","v":65},{"$f":"iCONDOMINI!C75","v":0},{"$f":"cDEBITI!I94","v":0},{"$f":"'cSC2'!N75","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A76","v":66},{"$f":"iCONDOMINI!C76","v":0},{"$f":"cDEBITI!I95","v":0},{"$f":"'cSC2'!N76","v":0},null,null,0,{"$f":"D76+F76","v":0}]
[{"$f":"iCONDOMINI!A77","v":67},{"$f":"iCONDOMINI!C77","v":0},{"$f":"cDEBITI!I96","v":0},{"$f":"'cSC2'!N77","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A78","v":68},{"$f":"iCONDOMINI!C78","v":0},{"$f":"cDEBITI!I97","v":0},{"$f":"'cSC2'!N78","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A79","v":69},{"$f":"iCONDOMINI!C79","v":0},{"$f":"cDEBITI!I98","v":0},{"$f":"'cSC2'!N79","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A80","v":70},{"$f":"iCONDOMINI!C80","v":0},{"$f":"cDEBITI!I99","v":0},{"$f":"'cSC2'!N80","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A81","v":71},{"$f":"iCONDOMINI!C81","v":0},{"$f":"cDEBITI!I100","v":0},{"$f":"'cSC2'!N81","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A82","v":72},{"$f":"iCONDOMINI!C82","v":0},{"$f":"cDEBITI!I101","v":0},{"$f":"'cSC2'!N82","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A83","v":73},{"$f":"iCONDOMINI!C83","v":0},{"$f":"cDEBITI!I102","v":0},{"$f":"'cSC2'!N83","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A84","v":74},{"$f":"iCONDOMINI!C84","v":0},{"$f":"cDEBITI!I103","v":0},{"$f":"'cSC2'!N84","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A85","v":75},{"$f":"iCONDOMINI!C85","v":0},{"$f":"cDEBITI!I104","v":0},{"$f":"'cSC2'!N85","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A86","v":76},{"$f":"iCONDOMINI!C86","v":0},{"$f":"cDEBITI!I105","v":0},{"$f":"'cSC2'!N86","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A87","v":77},{"$f":"iCONDOMINI!C87","v":0},{"$f":"cDEBITI!I106","v":0},{"$f":"'cSC2'!N87","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A88","v":78},{"$f":"iCONDOMINI!C88","v":0},{"$f":"cDEBITI!I107","v":0},{"$f":"'cSC2'!N88","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A89","v":79},{"$f":"iCONDOMINI!C89","v":0},{"$f":"cDEBITI!I108","v":0},{"$f":"'cSC2'!N89","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A90","v":80},{"$f":"iCONDOMINI!C90","v":0},{"$f":"cDEBITI!I109","v":0},{"$f":"'cSC2'!N90","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A91","v":81},{"$f":"iCONDOMINI!C91","v":0},{"$f":"cDEBITI!I110","v":0},{"$f":"'cSC2'!N91","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A92","v":82},{"$f":"iCONDOMINI!C92","v":0},{"$f":"cDEBITI!I111","v":0},{"$f":"'cSC2'!N92","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A93","v":83},{"$f":"iCONDOMINI!C93","v":0},{"$f":"cDEBITI!I112","v":0},{"$f":"'cSC2'!N93","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A94","v":84},{"$f":"iCONDOMINI!C94","v":0},{"$f":"cDEBITI!I113","v":0},{"$f":"'cSC2'!N94","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A95","v":85},{"$f":"iCONDOMINI!C95","v":0},{"$f":"cDEBITI!I114","v":0},{"$f":"'cSC2'!N95","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A96","v":86},{"$f":"iCONDOMINI!C96","v":0},{"$f":"cDEBITI!I115","v":0},{"$f":"'cSC2'!N96","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A97","v":87},{"$f":"iCONDOMINI!C97","v":0},{"$f":"cDEBITI!I116","v":0},{"$f":"'cSC2'!N97","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A98","v":88},{"$f":"iCONDOMINI!C98","v":0},{"$f":"cDEBITI!I117","v":0},{"$f":"'cSC2'!N98","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A99","v":89},{"$f":"iCONDOMINI!C99","v":0},{"$f":"cDEBITI!I118","v":0},{"$f":"'cSC2'!N99","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A100","v":90},{"$f":"iCONDOMINI!C100","v":0},{"$f":"cDEBITI!I119","v":0},{"$f":"'cSC2'!N100","v":0},null,null,{"$f":"C100+E100","v":0},0]
[{"$f":"iCONDOMINI!A101","v":91},{"$f":"iCONDOMINI!C101","v":0},{"$f":"cDEBITI!I120","v":0},{"$f":"'cSC2'!N101","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A102","v":92},{"$f":"iCONDOMINI!C102","v":0},{"$f":"cDEBITI!I121","v":0},{"$f":"'cSC2'!N102","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A103","v":93},{"$f":"iCONDOMINI!C103","v":0},{"$f":"cDEBITI!I122","v":0},{"$f":"'cSC2'!N103","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A104","v":94},{"$f":"iCONDOMINI!C104","v":0},{"$f":"cDEBITI!I123","v":0},{"$f":"'cSC2'!N104","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A105","v":95},{"$f":"iCONDOMINI!C105","v":0},{"$f":"cDEBITI!I124","v":0},{"$f":"'cSC2'!N105","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A106","v":96},{"$f":"iCONDOMINI!C106","v":0},{"$f":"cDEBITI!I125","v":0},{"$f":"'cSC2'!N106","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A107","v":97},{"$f":"iCONDOMINI!C107","v":0},{"$f":"cDEBITI!I126","v":0},{"$f":"'cSC2'!N107","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A108","v":98},{"$f":"iCONDOMINI!C108","v":0},{"$f":"cDEBITI!I127","v":0},{"$f":"'cSC2'!N108","v":0},null,null,0,0]
[{"$f":"iCONDOMINI!A109","v":99},{"$f":"iCONDOMINI!C109","v":0},{"$f":"cDEBITI!I128","v":0},{"$f":"'cSC2'!N109","v":0},null,null,0,0]
[null,"TOTALI",{"$f":"SUM(C11:C109)","v":4004.29},10945.58,0,0,4004.29,10945.58]
["ATTENZIONE !!!!\nLa situazione contabile effettiva riporta i crediti ed i debiti conseguenti al rendiconto in corso di esercizio alla data della situazione, tenendo conto delle soile spese già inserite in contabilità.\nNon tiene conto degli obblighi di versamento conseguenti al bilancio preventivo nè delle spese ancora non inserite in contabilità.\n"]

{"sheet":"fF770","index":46,"n_rows":164,"n_cols":18,"rows_kept":164,"cut":false,"hidden":true,"merged":[[8,15,9,15],[8,17,9,17]]}
[]
[]
[]
[]
[]
[]
["Condominio \"PROTOTIPO\""]
["FATTURE e RICEVUTE di COMPENSI corrisposti a soggetti in regime ordinario con R.A. e a soggetti in regime forfettario nel corso dell'esercizio 2022"]
["DATI relativi al DOCUMENTO FISCALE",null,null,null,null,null,null,"DATI relativi al PAGAMENTO",null,null,null,"DATI relativi al VERSAMENTO R.A. (F24)",null,null,null,"registrazioni interessate\nsul giornale contabile",null,"ANNO\nFISCALE"]
["n.\ndoc.","FORNITORE\nDELLA\nPRESTAZIONE","CODICE FISCALE\ndel\nFORNITORE","Tipo\nDocumento","Numero\nDocumento Fiscale","Data Documento Fiscale","Aliquota R.A.\n%","Data pagam.\nFattura o Ric.","Imponibile\npagato\nassoggettato\na R.A.","Imponibile\npagato \nnon assogg.\na R.A.","Importo\nRitenuta\noperata","Data\nversam. \nF24","Importo Versato\n con F24","IMPORTO\nRAVVED.\nOPEROSO","CODICE\nF24",null,"Codice\nOperazione"]
[1,"SAMUELE Saverio","SSSSSS77T30B758X"," F "," 310 "," 22-12-2021 ",0,"9-3-2022",null,60,null,null,null,null,null,32,null,{"$f":"RIGHT(H11,4)","v":"2022"}]
[2,"SAMUELE Saverio","SSSSSS77T30B758X"," F "," 311 "," 22-12-2021 ",0,"9-3-2022",null,60,null,null,null,null,null,33,null,{"$f":"RIGHT(H12,4)","v":"2022"}]
[3,"SAMUELE Saverio","SSSSSS77T30B758X"," F "," 312 "," 22-12-2021 ",0,"9-3-2022",null,60,null,null,null,null,null,37,null,"2022"]
[4,"MAI ANTINCENDIO Snc","03622650794"," F "," 1705/EL/2021 "," 16-12-2021 ",4,"9-3-2022",26.7,null,1.07,"10-3-2022",1.07,null,1020,"38 - 39",null,"2022"]
[5,"SAMUELE Saverio","SSSSSS77T30B758X"," F ","   1 "," 28-01-2022 ",0,"10-3-2022",null,25,null,null,null,null,null,41,null,"2022"]
[6,"SAMUELE Saverio","SSSSSS77T30B758X"," F "," 10 "," 25-02-2022 ",0,"10-3-2022",null,60,null,null,null,null,null,42,null,"2022"]
[7,"SAMUELE Saverio","SSSSSS77T30B758X"," F "," 11 "," 25-02-2022 ",0,"10-3-2022",null,60,null,null,null,null,null,43,null,"2022"]
[8,"SAMUELE Saverio","SSSSSS77T30B758X"," F "," 12 "," 25-02-2022 ",0,"10-3-2022",null,60,null,null,null,null,null,44,null,"2022"]
[9,"OTIR SERVIZI Srl","01729590033"," F ","  3FO21025811  "," 07-01-2021 ",4,"2-5-2022",52.02,null,2.08,"2-5-2022",2.08,null,1020,"49 - 50",null,"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,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,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":"RIGHT(H76,4)","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,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,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":"RIGHT(H140,4)","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,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"TOTALI",{"$f":"SUM(I11:I160)","v":78.72},{"$f":"SUM(J11:J160)","v":385},{"$f":"SUM(K11:K160)","v":3.1500000000000004},null,{"$f":"SUM(M11:M160)","v":3.1500000000000004},{"$f":"SUM(N11:N160)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"IF(K161>M161,\"CI SONO RITENUTE DA VERSARE ALL'ERARIO PER UN IMPORTO TOTALE DI EURO  \" & ROUND(K161-M161,2),\"TUTTE LE RITENUTE RISULTANO VERSATE\")","v":"TUTTE LE RITENUTE RISULTANO VERSATE"}]
[null,{"$f":"\"Anno fiscale \" & RIGHT(B164,4) -1","v":"Anno fiscale 2021"},"n. documenti",{"$f":"COUNTIF($H$11:$H$160,\"*\" & RIGHT(B163,4))","v":0},"Imponibile con R.A.",{"$f":"SUMIFS($I$11:$I$160,$H$11:$H$160,\"*\" & RIGHT(B163,4))","v":0},null,"Imponibile senza R.A.",null,{"$f":"SUMIFS($J$11:$J$160,$H$11:$H$160,\"*\" & RIGHT(B163,4))","v":0},null,"Ritenuta",{"$f":"SUMIFS($M$11:$M$160,$L$11:$L$160,\"*\" & RIGHT(B163,4))","v":0}]
[null,{"$f":"\"Anno fiscale \" & RIGHT(A8,4)","v":"Anno fiscale 2022"},"n. documenti",{"$f":"COUNTIF($H$11:$H$160,\"*\" & RIGHT(B164,4))","v":9},"Imponibile con R.A.",{"$f":"SUMIFS($I$11:$I$160,$H$11:$H$160,\"*\" & RIGHT(B164,4))","v":78.72},null,"Imponibile senza R.A.",null,{"$f":"SUMIFS($J$11:$J$160,$H$11:$H$160,\"*\" & RIGHT(B164,4))","v":385},null,"Ritenuta",{"$f":"SUMIFS($M$11:$M$160,$L$11:$L$160,\"*\" & RIGHT(B164,4))","v":3.1500000000000004}]

{"sheet":"fCU","index":47,"n_rows":61,"n_cols":17,"rows_kept":61,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
["Condominio \"PROTOTIPO\""]
["SOGGETTI cui certificare i compensi (C.U. 2023)"]
[null,"DATI ANAGRAFICI PERCIPIENTI (per contratti di appalto di opere e servizi, per prestazioni professionali)",null,null,null,null,null,null,null,"SOMME EROGATE (C.U. 2023)",null,null,null,"SOMME EROGATE (C.U. 2023)"]
["n.","Cognome/Ditta","Nome","Codice Fiscale","Sesso","Data nascita","Comune di nascita","Prov. nascita","Domicilio fiscale","Ammontare lordo\ncorrisposto\nal netto di IVA","Somme non\nsoggette a R.A.\nper regime convenzionale","Somme \nsoggette a R.A.\n(imponibile)","Importo\nR.A.","Ammontare lordo\ncorrisposto\nal netto di IVA","Somme non\nsoggette a R.A.\nper regime convenzionale","Somme \nsoggette a R.A.\n(imponibile)","Importo\nR.A."]
[1,"SAMUELE","Saverio","SSSSSS77T30B758X","M","1968-11-30","CARDINALE","CZ","Via Luca - 88064 CHIARAVALLE CENTRALE (CZ)",385,385,0,0,0,0,0,0]
[2,"MAI ANTINCENDIO","Snc","03622650794",null,null,null,null,"Via Palermo, snc - 88054 SERSALE (CZ)",26.7,0,26.7,1.07,0,0,0,0]
[3,"OTIR SERVIZI","Srl","01729590033",null,null,null,null,"Viale LIBIA, 44 00199 ROMA (RM)",52.02,0,52.02,2.08,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"TOTALI",{"$f":"SUM(J11:J60)","v":463.71999999999997},385,78.72,3.1500000000000004,0,0,0,0]

{"sheet":"aRSC","index":48,"n_rows":110,"n_cols":13,"rows_kept":110,"cut":false,"hidden":true,"merged":[[0,0,0,12],[8,0,8,8],[8,9,8,12],[6,0,6,2],[6,3,6,12],[1,0,1,12],[2,0,2,12],[5,0,5,12],[7,0,7,7],[7,9,7,11]]}
["Il prospetto sottostante è utilizzabile per ripartire un importo fra le unità immobiliari indicate [eventualmente tutte].\nL'importo può essere una spesa o una entrata (come un abbuono, un indennizzo, una entrata da attribuire fiscalmente ai condomini, ecc.). \nOccorre fornire\n1- importo da ripartire [cella I8]\n2- tabella di ripartizione [cella M8]\n3- unità immobiliari fra le quali ripartire [celle della colonna B]\n4- Le percentuali di partecipazione alle Spese di ogni unità immobiliare [celle della colonna F].\n5- Causale o Promemoria della ripartizione [cella D7 (facoltativa)].\nSono calcolate le quote per unità immobiliare e per condomini interessati alla ripartizione."]
["Le quote ottenute dalla ripartizione possono essere riportate, a seconda dei casi, sul registro contabile come spese personali o come incasso di quote.\nNel caso occorra certificare le quote pro condomino di un incasso fiscalmente rilevante, ad esempio il fitto di un appartamento condominiale, occorre porre l'importo pari all'incasso del fitto, la tabella come tabella A ed eseguire la ripartizione su tutte le Unità Immobiliari.\nSubito dopo creare i certificati, osservando che la procedura per produrre i certificati ricava i dati da certificare da questo prospetto di ripartizione.\n\n"]
["FORNIRE I DATI SOLO NELLE CELLE SENZA SFONDO COLORATO ovvero COLONNE B e F. NON VARIARE MAI (in posizione e contenuto) LE CELLE CON SFONDO COLORATO."]
[]
[{"$f":"'iP1'!A5","v":"Condominio \"PROTOTIPO\""}]
["RIPARTIZIONE PER CONDOMINIO PARZIALE ( o SUB-CONDOMINIO)"]
["CAUSALE",null,null,"INCASSO FITTO IMMOBILE CONDOMINIALE"]
["IMPORTO DA RIPARTIRE",null,null,null,null,null,null,null,5000,"TABELLA DI RIPARTIZIONE",null,null,"Tabella A"]
["RIPARTO PER UNITÀ IMMOBILIARE",null,null,null,null,null,null,null,null,"RIPARTO PER CONDOMINO"]
["n.","Unità \nimmobiliare","Codice\nCondomino","Condomino","Millesimi \nTABELLA\n(Condominio)","Percentuale di\npartecipazione\ndell'Unità\nalla Spesa","Millesimi \nTABELLA\n(Partecipati)","Millesimi \nTABELLA\n(SUB-Condominio)","QUOTA\nDI\nRIPARTO\nDELLA\nSPESA","Codice\nCondomino","Condomino","Millesimi \nTABELLA\n(SUB-Condominio)","QUOTA\nDI\nRIPARTO\nDELLA\nSPESA"]
[1,"U01",{"$f":"IF(B11<>\"\",VLOOKUP(B11,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":"C19"},{"$f":"IF(B11<>\"\",VLOOKUP(B11,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":"Condomino19"},52.392000000000003,100,52.39200000000001,52.39200000000001,261.95999999999998,"C01",{"$f":"IF(J11<>\"\",VLOOKUP(J11,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":"Condomino01"},{"$f":"IF(J11<>\"\",SUMIFS($H$11:$H$60,$C$11:$C$60,J11),0)","v":0},{"$f":"IF(J11<>\"\",SUMIFS($I$11:$I$60,$C$11:$C$60,J11),0)","v":0}]
[2,"U02",{"$f":"IF(B12<>\"\",VLOOKUP(B12,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":"C22"},{"$f":"IF(B12<>\"\",VLOOKUP(B12,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":"Condomino22"},35.476999999999997,100,35.476999999999997,35.476999999999997,177.39000000000001,"C02",{"$f":"IF(J12<>\"\",VLOOKUP(J12,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":"Condomino02"},0,0]
[3,"U03",{"$f":"IF(B13<>\"\",VLOOKUP(B13,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":"C05"},{"$f":"IF(B13<>\"\",VLOOKUP(B13,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":"Condomino05"},100.43899999999999,100,100.43899999999999,100.43899999999999,502.2,"C03",{"$f":"IF(J13<>\"\",VLOOKUP(J13,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":"Condomino03"},0,0]
[4,"U04",{"$f":"IF(B14<>\"\",VLOOKUP(B14,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":"C20"},{"$f":"IF(B14<>\"\",VLOOKUP(B14,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":"Condomino20"},136.66399999999999,100,136.66399999999999,136.66399999999999,683.32,"C04",{"$f":"IF(J14<>\"\",VLOOKUP(J14,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":"Condomino04 S.r.l."},0,0]
[5,"U05",{"$f":"IF(B15<>\"\",VLOOKUP(B15,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":"C11"},{"$f":"IF(B15<>\"\",VLOOKUP(B15,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":"Condomino11"},183.96899999999999,100,183.96899999999997,183.96899999999997,919.85,"C05",{"$f":"IF(J15<>\"\",VLOOKUP(J15,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":"Condomino05"},100.43899999999999,502.2]
[6,"U06",{"$f":"IF(B16<>\"\",VLOOKUP(B16,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":"C13"},{"$f":"IF(B16<>\"\",VLOOKUP(B16,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":"Condomino13"},121.7,100,121.7,121.7,608.5,"C06",{"$f":"IF(J16<>\"\",VLOOKUP(J16,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":"Condomino06"},0,0]
[7,"U07",{"$f":"IF(B17<>\"\",VLOOKUP(B17,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":"C12"},{"$f":"IF(B17<>\"\",VLOOKUP(B17,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":"Condomino12"},334.03700000000003,100,334.03700000000003,334.03700000000003,1670.17,null,{"$f":"IF(J17<>\"\",VLOOKUP(J17,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[8,"U08",{"$f":"IF(B18<>\"\",VLOOKUP(B18,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":"C18"},{"$f":"IF(B18<>\"\",VLOOKUP(B18,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":"Condomino18"},13.183999999999999,100,13.183999999999999,13.183999999999999,65.92,null,{"$f":"IF(J18<>\"\",VLOOKUP(J18,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[9,"U09",{"$f":"IF(B19<>\"\",VLOOKUP(B19,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":"C09"},{"$f":"IF(B19<>\"\",VLOOKUP(B19,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":"Condomino09 S.r.l."},22.138000000000002,100,22.138000000000002,22.138000000000002,110.69,null,{"$f":"IF(J19<>\"\",VLOOKUP(J19,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[10,null,{"$f":"IF(B20<>\"\",VLOOKUP(B20,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":""},{"$f":"IF(B20<>\"\",VLOOKUP(B20,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":""},null,0,null,0,0,null,{"$f":"IF(J20<>\"\",VLOOKUP(J20,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[11,null,{"$f":"IF(B21<>\"\",VLOOKUP(B21,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":""},{"$f":"IF(B21<>\"\",VLOOKUP(B21,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":""},null,0,null,0,0,null,{"$f":"IF(J21<>\"\",VLOOKUP(J21,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[12,null,{"$f":"IF(B22<>\"\",VLOOKUP(B22,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":""},{"$f":"IF(B22<>\"\",VLOOKUP(B22,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":""},null,0,null,0,0,null,{"$f":"IF(J22<>\"\",VLOOKUP(J22,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[13,null,{"$f":"IF(B23<>\"\",VLOOKUP(B23,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":""},{"$f":"IF(B23<>\"\",VLOOKUP(B23,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":""},null,0,null,0,0,null,{"$f":"IF(J23<>\"\",VLOOKUP(J23,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[14,null,{"$f":"IF(B24<>\"\",VLOOKUP(B24,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":""},{"$f":"IF(B24<>\"\",VLOOKUP(B24,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":""},null,0,null,0,0,null,{"$f":"IF(J24<>\"\",VLOOKUP(J24,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[15,null,{"$f":"IF(B25<>\"\",VLOOKUP(B25,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":""},{"$f":"IF(B25<>\"\",VLOOKUP(B25,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":""},null,0,null,0,0,null,{"$f":"IF(J25<>\"\",VLOOKUP(J25,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[16,null,{"$f":"IF(B26<>\"\",VLOOKUP(B26,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":""},{"$f":"IF(B26<>\"\",VLOOKUP(B26,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":""},null,0,null,0,0,null,{"$f":"IF(J26<>\"\",VLOOKUP(J26,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[17,null,{"$f":"IF(B27<>\"\",VLOOKUP(B27,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":""},{"$f":"IF(B27<>\"\",VLOOKUP(B27,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":""},null,0,null,0,0,null,{"$f":"IF(J27<>\"\",VLOOKUP(J27,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[18,null,{"$f":"IF(B28<>\"\",VLOOKUP(B28,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":""},{"$f":"IF(B28<>\"\",VLOOKUP(B28,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":""},null,0,null,0,0,null,{"$f":"IF(J28<>\"\",VLOOKUP(J28,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[19,null,{"$f":"IF(B29<>\"\",VLOOKUP(B29,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":""},{"$f":"IF(B29<>\"\",VLOOKUP(B29,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":""},null,0,null,0,0,null,{"$f":"IF(J29<>\"\",VLOOKUP(J29,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[20,null,{"$f":"IF(B30<>\"\",VLOOKUP(B30,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":""},{"$f":"IF(B30<>\"\",VLOOKUP(B30,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":""},null,0,null,0,0,null,{"$f":"IF(J30<>\"\",VLOOKUP(J30,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[21,null,{"$f":"IF(B31<>\"\",VLOOKUP(B31,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":""},{"$f":"IF(B31<>\"\",VLOOKUP(B31,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":""},null,0,null,0,0,null,{"$f":"IF(J31<>\"\",VLOOKUP(J31,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[22,null,{"$f":"IF(B32<>\"\",VLOOKUP(B32,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":""},{"$f":"IF(B32<>\"\",VLOOKUP(B32,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":""},null,0,null,0,0,null,{"$f":"IF(J32<>\"\",VLOOKUP(J32,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[23,null,{"$f":"IF(B33<>\"\",VLOOKUP(B33,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":""},{"$f":"IF(B33<>\"\",VLOOKUP(B33,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":""},null,0,null,0,0,null,{"$f":"IF(J33<>\"\",VLOOKUP(J33,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[24,null,{"$f":"IF(B34<>\"\",VLOOKUP(B34,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":""},{"$f":"IF(B34<>\"\",VLOOKUP(B34,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":""},null,0,null,0,0,null,{"$f":"IF(J34<>\"\",VLOOKUP(J34,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[25,null,{"$f":"IF(B35<>\"\",VLOOKUP(B35,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":""},{"$f":"IF(B35<>\"\",VLOOKUP(B35,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":""},null,0,null,0,0,null,{"$f":"IF(J35<>\"\",VLOOKUP(J35,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[26,null,{"$f":"IF(B36<>\"\",VLOOKUP(B36,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":""},{"$f":"IF(B36<>\"\",VLOOKUP(B36,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":""},null,0,null,0,0,null,{"$f":"IF(J36<>\"\",VLOOKUP(J36,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[27,null,{"$f":"IF(B37<>\"\",VLOOKUP(B37,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":""},{"$f":"IF(B37<>\"\",VLOOKUP(B37,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":""},null,0,null,0,0,null,{"$f":"IF(J37<>\"\",VLOOKUP(J37,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[28,null,{"$f":"IF(B38<>\"\",VLOOKUP(B38,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":""},{"$f":"IF(B38<>\"\",VLOOKUP(B38,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":""},null,0,null,0,0,null,{"$f":"IF(J38<>\"\",VLOOKUP(J38,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[29,null,{"$f":"IF(B39<>\"\",VLOOKUP(B39,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":""},{"$f":"IF(B39<>\"\",VLOOKUP(B39,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":""},null,0,null,0,0,null,{"$f":"IF(J39<>\"\",VLOOKUP(J39,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[30,null,{"$f":"IF(B40<>\"\",VLOOKUP(B40,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":""},{"$f":"IF(B40<>\"\",VLOOKUP(B40,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":""},null,0,null,0,0,null,{"$f":"IF(J40<>\"\",VLOOKUP(J40,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[31,null,{"$f":"IF(B41<>\"\",VLOOKUP(B41,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":""},{"$f":"IF(B41<>\"\",VLOOKUP(B41,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":""},null,0,null,0,0,null,{"$f":"IF(J41<>\"\",VLOOKUP(J41,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[32,null,{"$f":"IF(B42<>\"\",VLOOKUP(B42,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":""},{"$f":"IF(B42<>\"\",VLOOKUP(B42,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":""},null,0,null,0,0,null,{"$f":"IF(J42<>\"\",VLOOKUP(J42,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[33,null,{"$f":"IF(B43<>\"\",VLOOKUP(B43,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":""},{"$f":"IF(B43<>\"\",VLOOKUP(B43,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":""},null,0,null,0,0,null,{"$f":"IF(J43<>\"\",VLOOKUP(J43,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},{"$f":"IF(J43<>\"\",SUMIFS($H$11:$H$60,$C$11:$C$60,J43),0)","v":0},{"$f":"IF(J43<>\"\",SUMIFS($I$11:$I$60,$C$11:$C$60,J43),0)","v":0}]
[34,null,{"$f":"IF(B44<>\"\",VLOOKUP(B44,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":""},{"$f":"IF(B44<>\"\",VLOOKUP(B44,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":""},null,0,null,0,0,null,{"$f":"IF(J44<>\"\",VLOOKUP(J44,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[35,null,{"$f":"IF(B45<>\"\",VLOOKUP(B45,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":""},{"$f":"IF(B45<>\"\",VLOOKUP(B45,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":""},null,0,null,0,0,null,{"$f":"IF(J45<>\"\",VLOOKUP(J45,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[36,null,{"$f":"IF(B46<>\"\",VLOOKUP(B46,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":""},{"$f":"IF(B46<>\"\",VLOOKUP(B46,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":""},null,0,null,0,0,null,{"$f":"IF(J46<>\"\",VLOOKUP(J46,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[37,null,{"$f":"IF(B47<>\"\",VLOOKUP(B47,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":""},{"$f":"IF(B47<>\"\",VLOOKUP(B47,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":""},null,0,null,0,0,null,{"$f":"IF(J47<>\"\",VLOOKUP(J47,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[38,null,{"$f":"IF(B48<>\"\",VLOOKUP(B48,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":""},{"$f":"IF(B48<>\"\",VLOOKUP(B48,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":""},null,0,null,0,0,null,{"$f":"IF(J48<>\"\",VLOOKUP(J48,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[39,null,{"$f":"IF(B49<>\"\",VLOOKUP(B49,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":""},{"$f":"IF(B49<>\"\",VLOOKUP(B49,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":""},null,0,null,0,0,null,{"$f":"IF(J49<>\"\",VLOOKUP(J49,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[40,null,{"$f":"IF(B50<>\"\",VLOOKUP(B50,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":""},{"$f":"IF(B50<>\"\",VLOOKUP(B50,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":""},null,0,null,0,0,null,{"$f":"IF(J50<>\"\",VLOOKUP(J50,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[41,null,{"$f":"IF(B51<>\"\",VLOOKUP(B51,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":""},{"$f":"IF(B51<>\"\",VLOOKUP(B51,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":""},null,0,null,0,0,null,{"$f":"IF(J51<>\"\",VLOOKUP(J51,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[42,null,{"$f":"IF(B52<>\"\",VLOOKUP(B52,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":""},{"$f":"IF(B52<>\"\",VLOOKUP(B52,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":""},null,0,null,0,0,null,{"$f":"IF(J52<>\"\",VLOOKUP(J52,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[43,null,{"$f":"IF(B53<>\"\",VLOOKUP(B53,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":""},{"$f":"IF(B53<>\"\",VLOOKUP(B53,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":""},null,0,null,0,0,null,{"$f":"IF(J53<>\"\",VLOOKUP(J53,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[44,null,{"$f":"IF(B54<>\"\",VLOOKUP(B54,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":""},{"$f":"IF(B54<>\"\",VLOOKUP(B54,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":""},null,0,null,0,0,null,{"$f":"IF(J54<>\"\",VLOOKUP(J54,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[45,null,{"$f":"IF(B55<>\"\",VLOOKUP(B55,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":""},{"$f":"IF(B55<>\"\",VLOOKUP(B55,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":""},null,0,null,0,0,null,{"$f":"IF(J55<>\"\",VLOOKUP(J55,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[46,null,{"$f":"IF(B56<>\"\",VLOOKUP(B56,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":""},{"$f":"IF(B56<>\"\",VLOOKUP(B56,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":""},null,0,null,0,0,null,{"$f":"IF(J56<>\"\",VLOOKUP(J56,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[47,null,null,null,null,0,null,0,0,null,{"$f":"IF(J57<>\"\",VLOOKUP(J57,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[48,null,null,null,null,0,null,0,0,null,{"$f":"IF(J58<>\"\",VLOOKUP(J58,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[49,null,null,null,null,0,null,0,0,null,{"$f":"IF(J59<>\"\",VLOOKUP(J59,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[50,null,null,null,null,0,null,0,0,null,{"$f":"IF(J60<>\"\",VLOOKUP(J60,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[51,null,null,null,null,0,null,0,0,null,{"$f":"IF(J61<>\"\",VLOOKUP(J61,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[52,null,null,null,null,0,null,0,0,null,{"$f":"IF(J62<>\"\",VLOOKUP(J62,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[53,null,null,null,null,0,null,0,0,null,{"$f":"IF(J63<>\"\",VLOOKUP(J63,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[54,null,null,null,null,0,null,0,0,null,{"$f":"IF(J64<>\"\",VLOOKUP(J64,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[55,null,null,null,null,0,null,0,0,null,{"$f":"IF(J65<>\"\",VLOOKUP(J65,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[56,null,null,null,null,0,null,0,0,null,{"$f":"IF(J66<>\"\",VLOOKUP(J66,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[57,null,null,null,null,0,null,0,0,null,{"$f":"IF(J67<>\"\",VLOOKUP(J67,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[58,null,null,null,null,0,null,0,0,null,{"$f":"IF(J68<>\"\",VLOOKUP(J68,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[59,null,null,null,null,0,null,0,0,null,{"$f":"IF(J69<>\"\",VLOOKUP(J69,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[60,null,null,null,null,0,null,0,0,null,{"$f":"IF(J70<>\"\",VLOOKUP(J70,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[61,null,null,null,null,0,null,0,0,null,{"$f":"IF(J71<>\"\",VLOOKUP(J71,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[62,null,null,null,null,0,null,0,0,null,{"$f":"IF(J72<>\"\",VLOOKUP(J72,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[63,null,null,null,null,0,null,0,0,null,{"$f":"IF(J73<>\"\",VLOOKUP(J73,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[64,null,null,null,null,0,null,0,0,null,{"$f":"IF(J74<>\"\",VLOOKUP(J74,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[65,null,null,null,null,0,null,0,0,null,{"$f":"IF(J75<>\"\",VLOOKUP(J75,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},{"$f":"IF(J75<>\"\",SUMIFS($H$11:$H$60,$C$11:$C$60,J75),0)","v":0},{"$f":"IF(J75<>\"\",SUMIFS($I$11:$I$60,$C$11:$C$60,J75),0)","v":0}]
[66,null,null,null,null,0,null,0,0,null,{"$f":"IF(J76<>\"\",VLOOKUP(J76,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[67,null,null,null,null,0,null,0,0,null,{"$f":"IF(J77<>\"\",VLOOKUP(J77,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[68,null,null,null,null,0,null,0,0,null,{"$f":"IF(J78<>\"\",VLOOKUP(J78,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[69,null,null,null,null,0,null,0,0,null,{"$f":"IF(J79<>\"\",VLOOKUP(J79,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[70,null,null,null,null,0,null,0,0,null,{"$f":"IF(J80<>\"\",VLOOKUP(J80,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[71,null,null,null,null,0,null,0,0,null,{"$f":"IF(J81<>\"\",VLOOKUP(J81,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[72,null,null,null,null,0,null,0,0,null,{"$f":"IF(J82<>\"\",VLOOKUP(J82,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[73,null,null,null,null,0,null,0,0,null,{"$f":"IF(J83<>\"\",VLOOKUP(J83,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[74,null,null,null,null,0,null,0,0,null,{"$f":"IF(J84<>\"\",VLOOKUP(J84,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[75,null,null,null,null,0,null,0,0,null,{"$f":"IF(J85<>\"\",VLOOKUP(J85,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[76,null,null,null,null,0,null,0,0,null,{"$f":"IF(J86<>\"\",VLOOKUP(J86,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[77,null,null,null,null,0,null,0,0,null,{"$f":"IF(J87<>\"\",VLOOKUP(J87,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[78,null,null,null,null,0,null,0,0,null,{"$f":"IF(J88<>\"\",VLOOKUP(J88,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[79,null,null,null,null,0,null,0,0,null,{"$f":"IF(J89<>\"\",VLOOKUP(J89,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[80,null,null,null,null,0,null,0,0,null,{"$f":"IF(J90<>\"\",VLOOKUP(J90,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[81,null,null,null,null,0,null,0,0,null,{"$f":"IF(J91<>\"\",VLOOKUP(J91,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[82,null,null,null,null,0,null,0,0,null,{"$f":"IF(J92<>\"\",VLOOKUP(J92,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[83,null,null,null,null,0,null,0,0,null,{"$f":"IF(J93<>\"\",VLOOKUP(J93,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[84,null,null,null,null,0,null,0,0,null,{"$f":"IF(J94<>\"\",VLOOKUP(J94,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[85,null,null,null,null,0,null,0,0,null,{"$f":"IF(J95<>\"\",VLOOKUP(J95,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[86,null,null,null,null,0,null,0,0,null,{"$f":"IF(J96<>\"\",VLOOKUP(J96,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[87,null,null,null,null,0,null,0,0,null,{"$f":"IF(J97<>\"\",VLOOKUP(J97,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[88,null,null,null,null,0,null,0,0,null,{"$f":"IF(J98<>\"\",VLOOKUP(J98,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[89,null,null,null,null,0,null,0,0,null,{"$f":"IF(J99<>\"\",VLOOKUP(J99,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[90,null,null,null,null,0,null,0,0,null,{"$f":"IF(J100<>\"\",VLOOKUP(J100,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[91,null,null,null,null,0,null,0,0,null,{"$f":"IF(J101<>\"\",VLOOKUP(J101,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[92,null,null,null,null,0,null,0,0,null,{"$f":"IF(J102<>\"\",VLOOKUP(J102,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[93,null,null,null,null,0,null,0,0,null,{"$f":"IF(J103<>\"\",VLOOKUP(J103,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[94,null,null,null,null,0,null,0,0,null,{"$f":"IF(J104<>\"\",VLOOKUP(J104,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[95,null,null,null,null,0,null,0,0,null,{"$f":"IF(J105<>\"\",VLOOKUP(J105,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[96,null,{"$f":"IF(B106<>\"\",VLOOKUP(B106,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":""},{"$f":"IF(B106<>\"\",VLOOKUP(B106,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":""},null,0,null,0,0,null,{"$f":"IF(J106<>\"\",VLOOKUP(J106,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[97,null,{"$f":"IF(B107<>\"\",VLOOKUP(B107,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":""},{"$f":"IF(B107<>\"\",VLOOKUP(B107,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":""},null,0,null,0,0,null,{"$f":"IF(J107<>\"\",VLOOKUP(J107,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[98,null,{"$f":"IF(B108<>\"\",VLOOKUP(B108,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":""},{"$f":"IF(B108<>\"\",VLOOKUP(B108,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":""},null,0,null,0,0,null,{"$f":"IF(J108<>\"\",VLOOKUP(J108,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[99,null,{"$f":"IF(B109<>\"\",VLOOKUP(B109,cTABUI!$B$11:$D$109,3,FALSE),\"\")","v":""},{"$f":"IF(B109<>\"\",VLOOKUP(B109,cTABUI!$B$11:$E$109,4,FALSE),\"\")","v":""},null,0,null,0,0,null,{"$f":"IF(J109<>\"\",VLOOKUP(J109,iCONDOMINI!$B$11:$C$109,2,FALSE),\"\")","v":""},0,0]
[null,null,null,"TOTALI",{"$f":"SUM(E11:E109)","v":1000},null,{"$f":"SUM(G11:G109)","v":1000},{"$f":"SUM(H11:H109)","v":1000},{"$f":"SUM(I11:I109)","v":4999.9999999999991},null,null,{"$f":"SUM(L11:L109)","v":100.43899999999999},{"$f":"SUM(M11:M109)","v":502.2}]

{"sheet":"aASS","index":49,"n_rows":114,"n_cols":10,"rows_kept":114,"cut":false,"hidden":true,"merged":[[5,0,5,9],[113,3,113,4],[7,5,7,6],[113,6,113,7],[113,8,113,9],[111,1,112,1],[8,8,8,9],[7,2,7,3]]}
[]
[]
[]
[]
[{"$f":"'iP1'!A5","v":"Condominio \"PROTOTIPO\""}]
["ASSEMBLEA"]
[null,null,"VALIDITÀ ASSEMBLEA",null,null,"VOTAZIONE"]
[null,null,"CONVOCAZIONE",null,"1-Prima","TABELLA di VOTO",null,"Tabella A","MAGGIORANZA","Semplice (1/3)"]
[null,null,null,null,null,null,null,null,"FAVOREVOLI"]
["n.","CONDOMINO","Tab. A","P\n/n. condom. delegato \n/Nome delegato esterno","Millesimi",{"$f":"H8","v":"Tabella A"},"Presenti\ncon diritto\nal voto","Millesimi","Voto","millesimi"]
[{"$f":"iCONDOMINI!A11","v":1},{"$f":"iCONDOMINI!C11","v":"Condomino01"},{"$f":"cTABCO!D11","v":41.988300000000002},null,{"$f":"IF(D11<>\"\",C11,0)","v":0},39.637,{"$f":"IF(D11<>\"\",IF(F11>0,\"P\",\"\"),\"\")","v":""},{"$f":"IF(G11<>\"\",F11,0)","v":0},null,{"$f":"IF(I11<>\"\",F11,0)","v":0}]
[{"$f":"iCONDOMINI!A12","v":2},{"$f":"iCONDOMINI!C12","v":"Condomino02"},{"$f":"cTABCO!D12","v":31.9514},null,0,47.566000000000003,{"$f":"IF(D12<>\"\",IF(F12>0,\"P\",\"\"),\"\")","v":""},0,null,{"$f":"IF(I12<>\"\",F12,0)","v":0}]
[{"$f":"iCONDOMINI!A13","v":3},{"$f":"iCONDOMINI!C13","v":"Condomino03"},{"$f":"cTABCO!D13","v":6.6244999999999994},"Pippo",6.6244999999999994,45.34,"P",45.34,"*",45.34]
[{"$f":"iCONDOMINI!A14","v":4},{"$f":"iCONDOMINI!C14","v":"Condomino04 S.r.l."},{"$f":"cTABCO!D14","v":56.286000000000001},null,0,41.103999999999999,"",0,null,0]
[{"$f":"iCONDOMINI!A15","v":5},{"$f":"iCONDOMINI!C15","v":"Condomino05"},{"$f":"cTABCO!D15","v":44.829700000000003},"P",44.829700000000003,50.970999999999997,"P",50.970999999999997,null,0]
[{"$f":"iCONDOMINI!A16","v":6},{"$f":"iCONDOMINI!C16","v":"Condomino06"},{"$f":"cTABCO!D16","v":38.164400000000001},null,0,48.350999999999999,"",0,null,0]
[{"$f":"iCONDOMINI!A17","v":7},{"$f":"iCONDOMINI!C17","v":"Condomino07"},{"$f":"cTABCO!D17","v":45.468800000000002},null,0,40.463999999999999,"",0,null,0]
[{"$f":"iCONDOMINI!A18","v":8},{"$f":"iCONDOMINI!C18","v":"Eredi Condomino08"},{"$f":"cTABCO!D18","v":16.851900000000001},"P",16.851900000000001,49.539000000000001,"P",49.539000000000001,null,0]
[{"$f":"iCONDOMINI!A19","v":9},{"$f":"iCONDOMINI!C19","v":"Condomino09 S.r.l."},{"$f":"cTABCO!D19","v":51.673699999999997},"P",51.673699999999997,47.052,"P",47.052,"*",47.052]
[{"$f":"iCONDOMINI!A20","v":10},{"$f":"iCONDOMINI!C20","v":"Condomino10"},{"$f":"cTABCO!D20","v":87.453900000000004},"7",87.453900000000004,35.484000000000002,"P",35.484000000000002,null,0]
[{"$f":"iCONDOMINI!A21","v":11},{"$f":"iCONDOMINI!C21","v":"Condomino11"},{"$f":"cTABCO!D21","v":37.726900000000001},"P",37.726900000000001,45.631999999999998,"P",45.631999999999998,null,0]
[{"$f":"iCONDOMINI!A22","v":12},{"$f":"iCONDOMINI!C22","v":"Condomino12"},{"$f":"cTABCO!D22","v":43.280799999999999},"6",43.280799999999999,32.654000000000003,"P",32.654000000000003,null,0]
[{"$f":"iCONDOMINI!A23","v":13},{"$f":"iCONDOMINI!C23","v":"Condomino13"},{"$f":"cTABCO!D23","v":64.184200000000004},"P",64.184200000000004,10.153,"P",10.153,null,0]
[{"$f":"iCONDOMINI!A24","v":14},{"$f":"iCONDOMINI!C24","v":"Condomino14"},{"$f":"cTABCO!D24","v":29.873000000000001},"P",29.873000000000001,32.49,"P",32.49,"*",32.49]
[{"$f":"iCONDOMINI!A25","v":15},{"$f":"iCONDOMINI!C25","v":"Condomino15"},{"$f":"cTABCO!D25","v":59.379300000000001},"6",59.379300000000001,46.884,"P",46.884,null,0]
[{"$f":"iCONDOMINI!A26","v":16},{"$f":"iCONDOMINI!C26","v":"Condomino16"},{"$f":"cTABCO!D26","v":41.279000000000003},"14",41.279000000000003,47.918999999999997,"P",47.918999999999997,null,0]
[{"$f":"iCONDOMINI!A27","v":17},{"$f":"iCONDOMINI!C27","v":"Condomino17"},{"$f":"cTABCO!D27","v":38.458500000000001},null,0,37.720999999999997,"",0,null,0]
[{"$f":"iCONDOMINI!A28","v":18},{"$f":"iCONDOMINI!C28","v":"Condomino18"},{"$f":"cTABCO!D28","v":33.405799999999999},"P",33.405799999999999,50.139000000000003,"P",50.139000000000003,null,0]
[{"$f":"iCONDOMINI!A29","v":19},{"$f":"iCONDOMINI!C29","v":"Condomino19"},{"$f":"cTABCO!D29","v":50.527499999999996},null,0,41.027999999999999,"",0,null,0]
[{"$f":"iCONDOMINI!A30","v":20},{"$f":"iCONDOMINI!C30","v":"Condomino20"},{"$f":"cTABCO!D30","v":43.511199999999995},"P",43.511199999999995,50.918999999999997,"P",50.918999999999997,null,0]
[{"$f":"iCONDOMINI!A31","v":21},{"$f":"iCONDOMINI!C31","v":"Condomino21"},{"$f":"cTABCO!D31","v":41.052100000000003},"P",41.052100000000003,38.402999999999999,"P",38.402999999999999,null,0]
[{"$f":"iCONDOMINI!A32","v":22},{"$f":"iCONDOMINI!C32","v":"Condomino22"},{"$f":"cTABCO!D32","v":31.8843},null,0,45.515999999999998,"",0,null,0]
[{"$f":"iCONDOMINI!A33","v":23},{"$f":"iCONDOMINI!C33","v":"Condomino23"},{"$f":"cTABCO!D33","v":64.144800000000004},null,null,35.238,"",0,null,0]
[{"$f":"iCONDOMINI!A34","v":24},{"$f":"iCONDOMINI!C34","v":0},{"$f":"cTABCO!D34","v":0},null,null,39.795999999999999,"",0,null,0]
[{"$f":"iCONDOMINI!A35","v":25},{"$f":"iCONDOMINI!C35","v":0},{"$f":"cTABCO!D35","v":0},null,null,0,"",0,null,0]
[{"$f":"iCONDOMINI!A36","v":26},{"$f":"iCONDOMINI!C36","v":0},{"$f":"cTABCO!D36","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A37","v":27},{"$f":"iCONDOMINI!C37","v":0},{"$f":"cTABCO!D37","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A38","v":28},{"$f":"iCONDOMINI!C38","v":0},{"$f":"cTABCO!D38","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A39","v":29},{"$f":"iCONDOMINI!C39","v":0},{"$f":"cTABCO!D39","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A40","v":30},{"$f":"iCONDOMINI!C40","v":0},{"$f":"cTABCO!D40","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A41","v":31},{"$f":"iCONDOMINI!C41","v":0},{"$f":"cTABCO!D41","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A42","v":32},{"$f":"iCONDOMINI!C42","v":0},{"$f":"cTABCO!D42","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A43","v":33},{"$f":"iCONDOMINI!C43","v":0},{"$f":"cTABCO!D43","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A44","v":34},{"$f":"iCONDOMINI!C44","v":0},{"$f":"cTABCO!D44","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A45","v":35},{"$f":"iCONDOMINI!C45","v":0},{"$f":"cTABCO!D45","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A46","v":36},{"$f":"iCONDOMINI!C46","v":0},{"$f":"cTABCO!D46","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A47","v":37},{"$f":"iCONDOMINI!C47","v":0},{"$f":"cTABCO!D47","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A48","v":38},{"$f":"iCONDOMINI!C48","v":0},{"$f":"cTABCO!D48","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A49","v":39},{"$f":"iCONDOMINI!C49","v":0},{"$f":"cTABCO!D49","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A50","v":40},{"$f":"iCONDOMINI!C50","v":0},{"$f":"cTABCO!D50","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A51","v":41},{"$f":"iCONDOMINI!C51","v":0},{"$f":"cTABCO!D51","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A52","v":42},{"$f":"iCONDOMINI!C52","v":0},{"$f":"cTABCO!D52","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A53","v":43},{"$f":"iCONDOMINI!C53","v":0},{"$f":"cTABCO!D53","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A54","v":44},{"$f":"iCONDOMINI!C54","v":0},{"$f":"cTABCO!D54","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A55","v":45},{"$f":"iCONDOMINI!C55","v":0},{"$f":"cTABCO!D55","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A56","v":46},{"$f":"iCONDOMINI!C56","v":0},{"$f":"cTABCO!D56","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A57","v":47},{"$f":"iCONDOMINI!C57","v":0},{"$f":"cTABCO!D57","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A58","v":48},{"$f":"iCONDOMINI!C58","v":0},{"$f":"cTABCO!D58","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A59","v":49},{"$f":"iCONDOMINI!C59","v":0},{"$f":"cTABCO!D59","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A60","v":50},{"$f":"iCONDOMINI!C60","v":0},{"$f":"cTABCO!D60","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A61","v":51},{"$f":"iCONDOMINI!C61","v":0},{"$f":"cTABCO!D61","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A62","v":52},{"$f":"iCONDOMINI!C62","v":0},{"$f":"cTABCO!D62","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A63","v":53},{"$f":"iCONDOMINI!C63","v":0},{"$f":"cTABCO!D63","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A64","v":54},{"$f":"iCONDOMINI!C64","v":0},{"$f":"cTABCO!D64","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A65","v":55},{"$f":"iCONDOMINI!C65","v":0},{"$f":"cTABCO!D65","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A66","v":56},{"$f":"iCONDOMINI!C66","v":0},{"$f":"cTABCO!D66","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A67","v":57},{"$f":"iCONDOMINI!C67","v":0},{"$f":"cTABCO!D67","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A68","v":58},{"$f":"iCONDOMINI!C68","v":0},{"$f":"cTABCO!D68","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A69","v":59},{"$f":"iCONDOMINI!C69","v":0},{"$f":"cTABCO!D69","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A70","v":60},{"$f":"iCONDOMINI!C70","v":0},{"$f":"cTABCO!D70","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A71","v":61},{"$f":"iCONDOMINI!C71","v":0},{"$f":"cTABCO!D71","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A72","v":62},{"$f":"iCONDOMINI!C72","v":0},{"$f":"cTABCO!D72","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A73","v":63},{"$f":"iCONDOMINI!C73","v":0},{"$f":"cTABCO!D73","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A74","v":64},{"$f":"iCONDOMINI!C74","v":0},{"$f":"cTABCO!D74","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A75","v":65},{"$f":"iCONDOMINI!C75","v":0},{"$f":"cTABCO!D75","v":0},null,null,null,"",{"$f":"IF(G75<>\"\",F75,0)","v":0},null,0]
[{"$f":"iCONDOMINI!A76","v":66},{"$f":"iCONDOMINI!C76","v":0},{"$f":"cTABCO!D76","v":0},null,null,null,{"$f":"IF(D76<>\"\",IF(F76>0,\"P\",\"\"),\"\")","v":""},0,null,{"$f":"IF(I76<>\"\",F76,0)","v":0}]
[{"$f":"iCONDOMINI!A77","v":67},{"$f":"iCONDOMINI!C77","v":0},{"$f":"cTABCO!D77","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A78","v":68},{"$f":"iCONDOMINI!C78","v":0},{"$f":"cTABCO!D78","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A79","v":69},{"$f":"iCONDOMINI!C79","v":0},{"$f":"cTABCO!D79","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A80","v":70},{"$f":"iCONDOMINI!C80","v":0},{"$f":"cTABCO!D80","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A81","v":71},{"$f":"iCONDOMINI!C81","v":0},{"$f":"cTABCO!D81","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A82","v":72},{"$f":"iCONDOMINI!C82","v":0},{"$f":"cTABCO!D82","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A83","v":73},{"$f":"iCONDOMINI!C83","v":0},{"$f":"cTABCO!D83","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A84","v":74},{"$f":"iCONDOMINI!C84","v":0},{"$f":"cTABCO!D84","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A85","v":75},{"$f":"iCONDOMINI!C85","v":0},{"$f":"cTABCO!D85","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A86","v":76},{"$f":"iCONDOMINI!C86","v":0},{"$f":"cTABCO!D86","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A87","v":77},{"$f":"iCONDOMINI!C87","v":0},{"$f":"cTABCO!D87","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A88","v":78},{"$f":"iCONDOMINI!C88","v":0},{"$f":"cTABCO!D88","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A89","v":79},{"$f":"iCONDOMINI!C89","v":0},{"$f":"cTABCO!D89","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A90","v":80},{"$f":"iCONDOMINI!C90","v":0},{"$f":"cTABCO!D90","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A91","v":81},{"$f":"iCONDOMINI!C91","v":0},{"$f":"cTABCO!D91","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A92","v":82},{"$f":"iCONDOMINI!C92","v":0},{"$f":"cTABCO!D92","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A93","v":83},{"$f":"iCONDOMINI!C93","v":0},{"$f":"cTABCO!D93","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A94","v":84},{"$f":"iCONDOMINI!C94","v":0},{"$f":"cTABCO!D94","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A95","v":85},{"$f":"iCONDOMINI!C95","v":0},{"$f":"cTABCO!D95","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A96","v":86},{"$f":"iCONDOMINI!C96","v":0},{"$f":"cTABCO!D96","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A97","v":87},{"$f":"iCONDOMINI!C97","v":0},{"$f":"cTABCO!D97","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A98","v":88},{"$f":"iCONDOMINI!C98","v":0},{"$f":"cTABCO!D98","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A99","v":89},{"$f":"iCONDOMINI!C99","v":0},{"$f":"cTABCO!D99","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A100","v":90},{"$f":"iCONDOMINI!C100","v":0},{"$f":"cTABCO!D100","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A101","v":91},{"$f":"iCONDOMINI!C101","v":0},{"$f":"cTABCO!D101","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A102","v":92},{"$f":"iCONDOMINI!C102","v":0},{"$f":"cTABCO!D102","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A103","v":93},{"$f":"iCONDOMINI!C103","v":0},{"$f":"cTABCO!D103","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A104","v":94},{"$f":"iCONDOMINI!C104","v":0},{"$f":"cTABCO!D104","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A105","v":95},{"$f":"iCONDOMINI!C105","v":0},{"$f":"cTABCO!D105","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A106","v":96},{"$f":"iCONDOMINI!C106","v":0},{"$f":"cTABCO!D106","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A107","v":97},{"$f":"iCONDOMINI!C107","v":0},{"$f":"cTABCO!D107","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A108","v":98},{"$f":"iCONDOMINI!C108","v":0},{"$f":"cTABCO!D108","v":0},null,null,null,"",0,null,0]
[{"$f":"iCONDOMINI!A109","v":99},{"$f":"iCONDOMINI!C109","v":0},{"$f":"cTABCO!D109","v":0},null,null,null,"",0,null,0]
[null,"TOTALI",{"$f":"SUM(C11:C109)","v":1000.0000000000002},{"$f":"COUNTIF(D11:D109,\"*\")","v":14},{"$f":"SUM(E11:E109)","v":601.12599999999998},{"$f":"SUM(F11:F109)","v":1000},{"$f":"99-COUNTIF(G11:G109,\"\")","v":14},{"$f":"SUM(H11:H109)","v":583.57900000000006},{"$f":"COUNTIF(I11:I109,\"*\")","v":3},{"$f":"SUM(J11:J109)","v":124.88200000000001}]
[null,"Totali aventi diritto",{"$f":"COUNTIF(C11:C109,\">0\")","v":23},null,null,{"$f":"COUNTIF(F11:F109,\">0\")","v":24}]
[null,"Valori legali richiesti",null,"TESTE","MILLESIMI",null,"TESTE","MILLESIMI","TESTE","MILLESIMI"]
[null,null,null,{"$f":"IF(LEFT(E8,1)=\"1\",INT(C111/2)+1,INT(C111/3)+1)","v":12},{"$f":"IF(LEFT(E8,1)=\"1\",C110/2+0.0001,C110/3+0.0001)","v":500.00010000000009},null,{"$f":"IF(LEFT(E8,1)=\"1\",INT(F111/2)+1,INT(F111/3)+1)","v":13},{"$f":"IF(LEFT(E8,1)=\"1\",F110/2+0.0001,F110/3+0.0001)","v":500.00009999999997},{"$f":"INT(($G$110)/2)+1","v":8},{"$f":"IF(LEFT($J$8,1)=\"S\",$F$110/3+0.0001,$F$110/2+0.0001)","v":333.33343333333329}]
[null,null,null,{"$f":"IF(D110>=D113,IF(E110>=E113,\"VALIDA\",\"NON VALIDA\"),\"NON VALIDA\")","v":"VALIDA"},null,null,{"$f":"IF(G110>=G113,IF(H110>=H113,\"VALIDA\",\"NON VALIDA\"),\"NON VALIDA\")","v":"VALIDA"},null,{"$f":"IF(I110>=I113,IF(J110>=J113,\"APPROVATO\",\"NON APPROVATO\"),\"NON APPROVATO\")","v":"NON APPROVATO"}]

{"sheet":"aDPI","index":50,"n_rows":96,"n_cols":7,"rows_kept":96,"cut":false,"hidden":true,"merged":[[95,0,95,1],[11,1,11,2],[17,1,17,4],[18,1,18,4],[19,1,19,4],[20,1,20,4],[21,0,22,0],[21,1,22,1],[12,1,12,2],[13,1,13,4],[14,1,14,4],[15,1,15,4],[16,1,16,4],[3,0,3,6],[0,0,0,6],[1,0,1,6],[2,0,2,6],[4,0,4,6]]}
["SUDDIVISIONE CONTRIBUTI CONDOMINIALI DI UNA UNITÀ IMMOBILIARE FRA PROPRIETARI E INQUILINI"]
["FORNIRE I DATI SOLO NELLE CELLE SENZA SFONDO COLORATO. NON VARIARE MAI (in posizione e contenuto) LE CELLE CON SFONDO COLORATO."]
["Il prospetto sottostante può essere utilizzato per suddividere la quota annuale dei contributi condominiali dovuti per una unità immobiliare fra proprietario e inquilino della stessa.\nLa procedura opera calcolando le quote contributive spettanti all'unità immobiliare per le varie voci spesa, in base alla tabella di riparto indicata per le singole  voci, e quindi le suddivide fra proprietario e inquilino in base alle percentuali di suddivisione indicate per ogni voce.\nLe percentuali possono essere stabilite da norme, consutudini o accordo fra le parti.\nIl prospetto può essere utilizzato indipendentemente dalla procedura ponendo gli opportuni valori nelle celle con sfondo bianco, in quanto ad ogni variazione dei contenuti delle celle la procedura riesegue il calcolo di suddivisione."]
["È possibile però richiamare i dati già memorizzati in altri  della procedura, tramite l'apposito pulsante \"RIPORTA I DATI\".\nIl click sul pulsante riporterà sul prospetto i dati relativi all'unità immobiliare indicata alla cella B13 e gli importi da ripartire dal bilancio preventivo o dal prospetto delle uscite a seconda della scelta fatta nell'elenco a discesa della cella B12.\nNella cella B21 è possibile riportare il nome dell'inquilino, come semplice promemoria.\nIl calcolo di suddivisione è eseguito automaticamente.\nSe si desidera variare alcuni dati dati rispetto a quelli riportati, si può farlo ma senza premere più il pulsante: il calcolo è aggiornato automaticamente ogni volta che si varia il valore di una cella.\nPremendo il pulsante, i dati ritornano ad essere quelli della procedura, ovvero riportati nel piano dei conti, del pilancio preventivo e/o del riepilogo delle uscite."]
[]
[]
[]
[]
[]
[]
["Condominio CUTURELLA D",null,null,null,null,"Tabella","Millesimi"]
["QUOTE","2-da Consuntivo",null,null,null,"A",52.392000000000003]
["Unità Immobiliare","U01",null,null,null,"B",0]
["Piano","PT",null,null,null,"C",0]
["Destinazione","NEGOZIO",null,null,null,"D",0]
["Foglio",10,null,null,null,"E",161.221]
["Particella",468,null,null,null,"F",0]
["Sub",2,null,null,null,"G",0]
["Indirizzo","Via TRENTO e TRIESTE",null,null,null,"H",0]
["Condomino Proprietario","Froio Antonio",null,null,null,"I",0]
["Inquilino","Pippo TULLIO",null,null,null,"J",0]
["CAPITOLI e VOCI DI SPESA","TABELLA\nRIPARTO","IMPORTI","SUDDIVISIONE %",null,"SUDDIVISIONE"]
[null,null,"PREVENTIV.","PROPRIET.","INQUILINO","PROPRIET.","INQUILINO"]
["SPESE GENERALI",null,{"$f":"SUM(C25:C39)","v":520},null,null,{"$f":"SUM(F25:F39)","v":26.719920000000005},{"$f":"SUM(G25:G39)","v":0.52392000000000005}]
["SPESE VARIE AMMINISTRATIVE","A",10,1,null,{"$f":"C25*D25*((B25=$F$12)*$G$12+(B25=$F$13)*$G$13+(B25=$F$14)*$G$14+(B25=$F$15)*$G$15+(B25=$F$16)*$G$16+(B25=$F$17)*$G$17+(B25=$F$18)*$G$18+(B25=$F$19)*$G$19+(B25=$F$20)*$G$20+(B25=$F$21)*$G$21)/1000","v":0.52392000000000005},{"$f":"C25*E25*((B25=$F$12)*$G$12+(B25=$F$13)*$G$13+(B25=$F$14)*$G$14+(B25=$F$15)*$G$15+(B25=$F$16)*$G$16+(B25=$F$17)*$G$17+(B25=$F$18)*$G$18+(B25=$F$19)*$G$19+(B25=$F$20)*$G$20+(B25=$F$21)*$G$21)/1000","v":0}]
["ASSICURAZIONE GLOBALE FABBRICATO","A",10,1,null,{"$f":"C26*D26*((B26=$F$12)*$G$12+(B26=$F$13)*$G$13+(B26=$F$14)*$G$14+(B26=$F$15)*$G$15+(B26=$F$16)*$G$16+(B26=$F$17)*$G$17+(B26=$F$18)*$G$18+(B26=$F$19)*$G$19+(B26=$F$20)*$G$20+(B26=$F$21)*$G$21)/1000","v":0.52392000000000005},{"$f":"C26*E26*((B26=$F$12)*$G$12+(B26=$F$13)*$G$13+(B26=$F$14)*$G$14+(B26=$F$15)*$G$15+(B26=$F$16)*$G$16+(B26=$F$17)*$G$17+(B26=$F$18)*$G$18+(B26=$F$19)*$G$19+(B26=$F$20)*$G$20+(B26=$F$21)*$G$21)/1000","v":0}]
["CANCELLERIA","A",20,1,null,1.0478400000000001,0]
["POSTALI, TELEGRAFICHE e CONSEGNA COMUNICAZIONI ","A",20,1,null,1.0478400000000001,0]
["DIRITTI BOLLI TASSE ","A",20,1,null,1.0478400000000001,0]
["ADEMPIMENTI FISCALI","A",150,1,null,7.8588000000000005,0]
["COMPENSI A TERZI (Amministratore e altri)","A",10,1,null,0.52392000000000005,0]
["SPESE LEGALI E CONTRATTUALI","A",10,1,null,0.52392000000000005,0]
["ONERI E SPESE BANCARIE","A",250,1,null,13.098000000000001,0]
["VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE PROPRIETARIO","A",10,1,null,0.52392000000000005,0]
["VARIE IMPREVISTE ED ALTRE SPESE DOCUMENTATE INQUILINO","A",10,0,1,0,0.52392000000000005]
[null,null,null,null,null,0,0]
[null,null,0,null,null,0,0]
[null,null,0,null,null,0,0]
[null,null,null,null,null,0,0]
["PULIZIE",null,{"$f":"SUM(C41:C50)","v":80},null,null,{"$f":"SUM(F41:F50)","v":0},{"$f":"SUM(G41:G50)","v":0}]
["PULIZIE SCALE: PERSONALE","B",null,null,1,{"$f":"C41*D41*((B41=$F$12)*$G$12+(B41=$F$13)*$G$13+(B41=$F$14)*$G$14+(B41=$F$15)*$G$15+(B41=$F$16)*$G$16+(B41=$F$17)*$G$17+(B41=$F$18)*$G$18+(B41=$F$19)*$G$19+(B41=$F$20)*$G$20+(B41=$F$21)*$G$21)/1000","v":0},{"$f":"C41*E41*((B41=$F$12)*$G$12+(B41=$F$13)*$G$13+(B41=$F$14)*$G$14+(B41=$F$15)*$G$15+(B41=$F$16)*$G$16+(B41=$F$17)*$G$17+(B41=$F$18)*$G$18+(B41=$F$19)*$G$19+(B41=$F$20)*$G$20+(B41=$F$21)*$G$21)/1000","v":0}]
["PULIZIE SCALE: ATTREZZI E PRODOTTI","B",20,null,1,{"$f":"C42*D42*((B42=$F$12)*$G$12+(B42=$F$13)*$G$13+(B42=$F$14)*$G$14+(B42=$F$15)*$G$15+(B42=$F$16)*$G$16+(B42=$F$17)*$G$17+(B42=$F$18)*$G$18+(B42=$F$19)*$G$19+(B42=$F$20)*$G$20+(B42=$F$21)*$G$21)/1000","v":0},{"$f":"C42*E42*((B42=$F$12)*$G$12+(B42=$F$13)*$G$13+(B42=$F$14)*$G$14+(B42=$F$15)*$G$15+(B42=$F$16)*$G$16+(B42=$F$17)*$G$17+(B42=$F$18)*$G$18+(B42=$F$19)*$G$19+(B42=$F$20)*$G$20+(B42=$F$21)*$G$21)/1000","v":0}]
["MANUTENZIONE ORDINARIA SCALE","B",50,null,1,0,0]
["ALTRE SPESE DOCUMENTATE","B",10,null,1,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
["ASCENSORE",null,{"$f":"SUM(C52:C61)","v":1070},null,null,{"$f":"SUM(F52:F61)","v":0},{"$f":"SUM(G52:G61)","v":0}]
["CONTRATTO MANUTENZIONE ASCENSORE","C",700,null,1,{"$f":"C52*D52*((B52=$F$12)*$G$12+(B52=$F$13)*$G$13+(B52=$F$14)*$G$14+(B52=$F$15)*$G$15+(B52=$F$16)*$G$16+(B52=$F$17)*$G$17+(B52=$F$18)*$G$18+(B52=$F$19)*$G$19+(B52=$F$20)*$G$20+(B52=$F$21)*$G$21)/1000","v":0},{"$f":"C52*E52*((B52=$F$12)*$G$12+(B52=$F$13)*$G$13+(B52=$F$14)*$G$14+(B52=$F$15)*$G$15+(B52=$F$16)*$G$16+(B52=$F$17)*$G$17+(B52=$F$18)*$G$18+(B52=$F$19)*$G$19+(B52=$F$20)*$G$20+(B52=$F$21)*$G$21)/1000","v":0}]
["VERIFICA PERIODICA ASCENSORE","C",250,null,1,{"$f":"C53*D53*((B53=$F$12)*$G$12+(B53=$F$13)*$G$13+(B53=$F$14)*$G$14+(B53=$F$15)*$G$15+(B53=$F$16)*$G$16+(B53=$F$17)*$G$17+(B53=$F$18)*$G$18+(B53=$F$19)*$G$19+(B53=$F$20)*$G$20+(B53=$F$21)*$G$21)/1000","v":0},{"$f":"C53*E53*((B53=$F$12)*$G$12+(B53=$F$13)*$G$13+(B53=$F$14)*$G$14+(B53=$F$15)*$G$15+(B53=$F$16)*$G$16+(B53=$F$17)*$G$17+(B53=$F$18)*$G$18+(B53=$F$19)*$G$19+(B53=$F$20)*$G$20+(B53=$F$21)*$G$21)/1000","v":0}]
["RIPARAZIONI  ASCENSORE","C",100,null,1,0,0]
["ADEGUAMENTO ASCENSORE","C",10,null,1,0,0]
["ALTRE SPESE DOCUMENTATE","C",10,null,1,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,0,null,null,0,0]
["CONSUMI DI ENERGIA",null,{"$f":"SUM(C63:C72)","v":910},null,null,{"$f":"SUM(F63:F72)","v":0},{"$f":"SUM(G63:G72)","v":0}]
["ENERGIA ILLUMINAZIONE","B",180,null,1,{"$f":"C63*D63*((B63=$F$12)*$G$12+(B63=$F$13)*$G$13+(B63=$F$14)*$G$14+(B63=$F$15)*$G$15+(B63=$F$16)*$G$16+(B63=$F$17)*$G$17+(B63=$F$18)*$G$18+(B63=$F$19)*$G$19+(B63=$F$20)*$G$20+(B63=$F$21)*$G$21)/1000","v":0},{"$f":"C63*E63*((B63=$F$12)*$G$12+(B63=$F$13)*$G$13+(B63=$F$14)*$G$14+(B63=$F$15)*$G$15+(B63=$F$16)*$G$16+(B63=$F$17)*$G$17+(B63=$F$18)*$G$18+(B63=$F$19)*$G$19+(B63=$F$20)*$G$20+(B63=$F$21)*$G$21)/1000","v":0}]
["ENERGIA ALIMENTAZIONE ASCENSORE","C",720,null,1,{"$f":"C64*D64*((B64=$F$12)*$G$12+(B64=$F$13)*$G$13+(B64=$F$14)*$G$14+(B64=$F$15)*$G$15+(B64=$F$16)*$G$16+(B64=$F$17)*$G$17+(B64=$F$18)*$G$18+(B64=$F$19)*$G$19+(B64=$F$20)*$G$20+(B64=$F$21)*$G$21)/1000","v":0},{"$f":"C64*E64*((B64=$F$12)*$G$12+(B64=$F$13)*$G$13+(B64=$F$14)*$G$14+(B64=$F$15)*$G$15+(B64=$F$16)*$G$16+(B64=$F$17)*$G$17+(B64=$F$18)*$G$18+(B64=$F$19)*$G$19+(B64=$F$20)*$G$20+(B64=$F$21)*$G$21)/1000","v":0}]
["ENERGIA ALIMENTAZIONE IMPIANTO TV","F",10,null,1,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
["IMPIANTI TV e CITOFONICO",null,{"$f":"SUM(C74:C83)","v":130},null,null,{"$f":"SUM(F74:F83)","v":0},{"$f":"SUM(G74:G83)","v":0}]
["MANUTENZIONE E RIPARAZIONE CITOFONO","G",50,null,1,{"$f":"C74*D74*((B74=$F$12)*$G$12+(B74=$F$13)*$G$13+(B74=$F$14)*$G$14+(B74=$F$15)*$G$15+(B74=$F$16)*$G$16+(B74=$F$17)*$G$17+(B74=$F$18)*$G$18+(B74=$F$19)*$G$19+(B74=$F$20)*$G$20+(B74=$F$21)*$G$21)/1000","v":0},{"$f":"C74*E74*((B74=$F$12)*$G$12+(B74=$F$13)*$G$13+(B74=$F$14)*$G$14+(B74=$F$15)*$G$15+(B74=$F$16)*$G$16+(B74=$F$17)*$G$17+(B74=$F$18)*$G$18+(B74=$F$19)*$G$19+(B74=$F$20)*$G$20+(B74=$F$21)*$G$21)/1000","v":0}]
["ALTRE SPESE DOCUMENTATE SU CITOFONO","G",10,1,null,{"$f":"C75*D75*((B75=$F$12)*$G$12+(B75=$F$13)*$G$13+(B75=$F$14)*$G$14+(B75=$F$15)*$G$15+(B75=$F$16)*$G$16+(B75=$F$17)*$G$17+(B75=$F$18)*$G$18+(B75=$F$19)*$G$19+(B75=$F$20)*$G$20+(B75=$F$21)*$G$21)/1000","v":0},{"$f":"C75*E75*((B75=$F$12)*$G$12+(B75=$F$13)*$G$13+(B75=$F$14)*$G$14+(B75=$F$15)*$G$15+(B75=$F$16)*$G$16+(B75=$F$17)*$G$17+(B75=$F$18)*$G$18+(B75=$F$19)*$G$19+(B75=$F$20)*$G$20+(B75=$F$21)*$G$21)/1000","v":0}]
["MANUTENZIONE E RIPARAZIONE IMPIANTO TV","F",50,null,1,0,0]
["ALTRE SPESE DOCUMENTATE SU IMPIANTO TV","F",20,1,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
["MANUTENZIONI ORDINARIE EDILI",null,{"$f":"SUM(C85:C89)","v":30},null,null,{"$f":"SUM(F85:F89)","v":0},{"$f":"SUM(G85:G89)","v":2.1361300000000001}]
["MANUTENZIONI ORDINARIE PARTI COMUNI INTERO EDIFICIO","A",10,null,1,{"$f":"C85*D85*((B85=$F$12)*$G$12+(B85=$F$13)*$G$13+(B85=$F$14)*$G$14+(B85=$F$15)*$G$15+(B85=$F$16)*$G$16+(B85=$F$17)*$G$17+(B85=$F$18)*$G$18+(B85=$F$19)*$G$19+(B85=$F$20)*$G$20+(B85=$F$21)*$G$21)/1000","v":0},{"$f":"C85*E85*((B85=$F$12)*$G$12+(B85=$F$13)*$G$13+(B85=$F$14)*$G$14+(B85=$F$15)*$G$15+(B85=$F$16)*$G$16+(B85=$F$17)*$G$17+(B85=$F$18)*$G$18+(B85=$F$19)*$G$19+(B85=$F$20)*$G$20+(B85=$F$21)*$G$21)/1000","v":0.52392000000000005}]
["MANUTENZIONI ORDINARIE PARTI COMUNI ABITAZIONI","D",10,null,1,{"$f":"C86*D86*((B86=$F$12)*$G$12+(B86=$F$13)*$G$13+(B86=$F$14)*$G$14+(B86=$F$15)*$G$15+(B86=$F$16)*$G$16+(B86=$F$17)*$G$17+(B86=$F$18)*$G$18+(B86=$F$19)*$G$19+(B86=$F$20)*$G$20+(B86=$F$21)*$G$21)/1000","v":0},{"$f":"C86*E86*((B86=$F$12)*$G$12+(B86=$F$13)*$G$13+(B86=$F$14)*$G$14+(B86=$F$15)*$G$15+(B86=$F$16)*$G$16+(B86=$F$17)*$G$17+(B86=$F$18)*$G$18+(B86=$F$19)*$G$19+(B86=$F$20)*$G$20+(B86=$F$21)*$G$21)/1000","v":0}]
["MANUTENZIONI ORDINARIE PARTI COMUNI NEGOZI","E",10,null,1,{"$f":"C87*D87*((B87=$F$12)*$G$12+(B87=$F$13)*$G$13+(B87=$F$14)*$G$14+(B87=$F$15)*$G$15+(B87=$F$16)*$G$16+(B87=$F$17)*$G$17+(B87=$F$18)*$G$18+(B87=$F$19)*$G$19+(B87=$F$20)*$G$20+(B87=$F$21)*$G$21)/1000","v":0},{"$f":"C87*E87*((B87=$F$12)*$G$12+(B87=$F$13)*$G$13+(B87=$F$14)*$G$14+(B87=$F$15)*$G$15+(B87=$F$16)*$G$16+(B87=$F$17)*$G$17+(B87=$F$18)*$G$18+(B87=$F$19)*$G$19+(B87=$F$20)*$G$20+(B87=$F$21)*$G$21)/1000","v":1.6122100000000001}]
[null,null,null,null,null,{"$f":"C88*D88*((B88=$F$12)*$G$12+(B88=$F$13)*$G$13+(B88=$F$14)*$G$14+(B88=$F$15)*$G$15+(B88=$F$16)*$G$16+(B88=$F$17)*$G$17+(B88=$F$18)*$G$18+(B88=$F$19)*$G$19+(B88=$F$20)*$G$20+(B88=$F$21)*$G$21)/1000","v":0},{"$f":"C88*E88*((B88=$F$12)*$G$12+(B88=$F$13)*$G$13+(B88=$F$14)*$G$14+(B88=$F$15)*$G$15+(B88=$F$16)*$G$16+(B88=$F$17)*$G$17+(B88=$F$18)*$G$18+(B88=$F$19)*$G$19+(B88=$F$20)*$G$20+(B88=$F$21)*$G$21)/1000","v":0}]
[null,null,null,null,null,{"$f":"C89*D89*((B89=$F$12)*$G$12+(B89=$F$13)*$G$13+(B89=$F$14)*$G$14+(B89=$F$15)*$G$15+(B89=$F$16)*$G$16+(B89=$F$17)*$G$17+(B89=$F$18)*$G$18+(B89=$F$19)*$G$19+(B89=$F$20)*$G$20+(B89=$F$21)*$G$21)/1000","v":0},{"$f":"C89*E89*((B89=$F$12)*$G$12+(B89=$F$13)*$G$13+(B89=$F$14)*$G$14+(B89=$F$15)*$G$15+(B89=$F$16)*$G$16+(B89=$F$17)*$G$17+(B89=$F$18)*$G$18+(B89=$F$19)*$G$19+(B89=$F$20)*$G$20+(B89=$F$21)*$G$21)/1000","v":0}]
["MANUTENZIONI STRAORDINARIE EDILI",null,{"$f":"SUM(C91:C95)","v":30},null,null,{"$f":"SUM(F91:F95)","v":2.1361300000000001},{"$f":"SUM(G91:G95)","v":0}]
["MANUTENZIONI STRAORDINARIE PARTI COMUNI INTERO EDIFICIO","A",10,1,null,{"$f":"C91*D91*((B91=$F$12)*$G$12+(B91=$F$13)*$G$13+(B91=$F$14)*$G$14+(B91=$F$15)*$G$15+(B91=$F$16)*$G$16+(B91=$F$17)*$G$17+(B91=$F$18)*$G$18+(B91=$F$19)*$G$19+(B91=$F$20)*$G$20+(B91=$F$21)*$G$21)/1000","v":0.52392000000000005},{"$f":"C91*E91*((B91=$F$12)*$G$12+(B91=$F$13)*$G$13+(B91=$F$14)*$G$14+(B91=$F$15)*$G$15+(B91=$F$16)*$G$16+(B91=$F$17)*$G$17+(B91=$F$18)*$G$18+(B91=$F$19)*$G$19+(B91=$F$20)*$G$20+(B91=$F$21)*$G$21)/1000","v":0}]
["MANUTENZIONI STRAORDINARIE PARTI COMUNI ABITAZIONI","D",10,1,null,{"$f":"C92*D92*((B92=$F$12)*$G$12+(B92=$F$13)*$G$13+(B92=$F$14)*$G$14+(B92=$F$15)*$G$15+(B92=$F$16)*$G$16+(B92=$F$17)*$G$17+(B92=$F$18)*$G$18+(B92=$F$19)*$G$19+(B92=$F$20)*$G$20+(B92=$F$21)*$G$21)/1000","v":0},{"$f":"C92*E92*((B92=$F$12)*$G$12+(B92=$F$13)*$G$13+(B92=$F$14)*$G$14+(B92=$F$15)*$G$15+(B92=$F$16)*$G$16+(B92=$F$17)*$G$17+(B92=$F$18)*$G$18+(B92=$F$19)*$G$19+(B92=$F$20)*$G$20+(B92=$F$21)*$G$21)/1000","v":0}]
["MANUTENZIONI STRAORDINARIE PARTI COMUNI NEGOZI","E",10,1,null,{"$f":"C93*D93*((B93=$F$12)*$G$12+(B93=$F$13)*$G$13+(B93=$F$14)*$G$14+(B93=$F$15)*$G$15+(B93=$F$16)*$G$16+(B93=$F$17)*$G$17+(B93=$F$18)*$G$18+(B93=$F$19)*$G$19+(B93=$F$20)*$G$20+(B93=$F$21)*$G$21)/1000","v":1.6122100000000001},{"$f":"C93*E93*((B93=$F$12)*$G$12+(B93=$F$13)*$G$13+(B93=$F$14)*$G$14+(B93=$F$15)*$G$15+(B93=$F$16)*$G$16+(B93=$F$17)*$G$17+(B93=$F$18)*$G$18+(B93=$F$19)*$G$19+(B93=$F$20)*$G$20+(B93=$F$21)*$G$21)/1000","v":0}]
[null,null,null,null,null,{"$f":"C94*D94*((B94=$F$12)*$G$12+(B94=$F$13)*$G$13+(B94=$F$14)*$G$14+(B94=$F$15)*$G$15+(B94=$F$16)*$G$16+(B94=$F$17)*$G$17+(B94=$F$18)*$G$18+(B94=$F$19)*$G$19+(B94=$F$20)*$G$20+(B94=$F$21)*$G$21)/1000","v":0},{"$f":"C94*E94*((B94=$F$12)*$G$12+(B94=$F$13)*$G$13+(B94=$F$14)*$G$14+(B94=$F$15)*$G$15+(B94=$F$16)*$G$16+(B94=$F$17)*$G$17+(B94=$F$18)*$G$18+(B94=$F$19)*$G$19+(B94=$F$20)*$G$20+(B94=$F$21)*$G$21)/1000","v":0}]
[null,null,null,null,null,{"$f":"C95*D95*((B95=$F$12)*$G$12+(B95=$F$13)*$G$13+(B95=$F$14)*$G$14+(B95=$F$15)*$G$15+(B95=$F$16)*$G$16+(B95=$F$17)*$G$17+(B95=$F$18)*$G$18+(B95=$F$19)*$G$19+(B95=$F$20)*$G$20+(B95=$F$21)*$G$21)/1000","v":0},{"$f":"C95*E95*((B95=$F$12)*$G$12+(B95=$F$13)*$G$13+(B95=$F$14)*$G$14+(B95=$F$15)*$G$15+(B95=$F$16)*$G$16+(B95=$F$17)*$G$17+(B95=$F$18)*$G$18+(B95=$F$19)*$G$19+(B95=$F$20)*$G$20+(B95=$F$21)*$G$21)/1000","v":0}]
[null,null,{"$f":"SUMIFS(C24:C95,B24:B95,\"<>\")","v":2770},null,null,{"$f":"SUMIFS(F24:F95,B24:B95,\"<>\")","v":28.856050000000007},{"$f":"SUMIFS(G24:G95,B24:B95,\"<>\")","v":2.66005}]

{"sheet":"aUC","index":51,"n_rows":11,"n_cols":9,"rows_kept":11,"cut":false,"hidden":true,"merged":[[7,1,8,2],[7,4,8,4],[7,8,8,8],[6,5,6,8],[2,0,2,8],[5,0,5,2],[6,0,6,2]]}
[]
[]
["Per visualizzare l'elenco delle operazioni contabili di un conto di spesa occorre sceglierlo fra quelli riportati nel menù a discesa della cella E7.\nNel menù sono riportati solo i conti di spesa effettivamente movimentati nell'esercizio.\nL'elenco riporta le scritture di operazioni attribuibili al conto.\nLe informazioni relative ai movimenti finanziari potrebbero essere incomplete in quanto il pagamento non è contemporaneo alla data della scrittura.\nSe per una operazione c'è una uscita pari al conto la spesa risulta sicuramente pagata.\nSe manca completamente l'uscita o l'uscita è inferiore al conto a causa della R.A., la spesa potrebbe essere stata comunque pagata in data successiva. "]
[{"$f":"'iP1'!A5","v":"Condominio \"PROTOTIPO\""}]
[{"$f":"\"OPERAZIONI CONTABILI DEL CONTO DI SPESA  \"","v":"OPERAZIONI CONTABILI DEL CONTO DI SPESA  "}]
["CONTO",null,null,null,"VOCE"]
["S.04.08",null,null,null,"CONSUMO ENERGIA IMPIANTO FORZA MOTRICE ASCENSORE civico 44",{"$f":"IF(F10+G10-H10<>0,\"CONTO con DEBITI\",\"\")","v":""}]
["Reg.","Data",null,null,"DESCRIZIONE OPERAZIONE ","CASSA","CONTO","IMPOR.","Pezza\ngiustificativa "]
["n°",null,null,null,null,"USCITA","USCITA","CONTO"]
[{"$f":"COUNTA(A11:A60)","v":1},"g","m","a"," TOTALI",{"$f":"SUM(F11:F60)","v":0},{"$f":"SUM(G11:G60)","v":53.5},{"$f":"SUM(H11:H60)","v":53.5},"n°"]
[9,27,1,null,"ENEL ENERGIA ( man. …27044T) civ. 44 Fattura n. 4177400775  - forza motrice (60% Fattura) [NOV-DOC 21]",null,53.5,53.5,5]

{"sheet":"hHELP","index":52,"n_rows":50,"n_cols":1,"rows_kept":50,"cut":false,"hidden":true,"merged":[[43,0,43,10],[46,0,46,10],[47,0,47,10],[48,0,48,10],[49,0,49,10],[44,0,44,10],[45,0,45,10],[42,0,42,10],[29,0,29,10],[30,0,30,10],[31,0,31,10],[32,0,32,10],[33,0,33,10],[36,0,36,10],[37,0,37,10],[40,0,40,10],[41,0,41,10],[38,0,38,10],[39,0,39,10],[35,0,35,10],[28,0,28,10],[13,0,13,10],[34,0,34,10],[16,0,16,10],[17,0,17,10],[24,0,24,10],[25,0,25,10],[18,0,18,10],[19,0,19,10],[20,0,20,10],[21,0,21,10],[14,0,14,10],[15,0,15,10],[22,0,22,10],[23,0,23,10],[26,0,26,10],[27,0,27,10],[12,0,12,10],[1,0,1,10],[2,0,2,10],[4,0,4,10],[5,0,5,10],[6,0,6,10],[7,0,7,10],[8,0,8,10],[9,0,9,10],[10,0,10,10],[11,0,11,10],[3,0,3,10]]}
["AVVISO IMPORTANTE:\nIN TUTTI I FOGLI NON SOVRASCRIVERE O CANCELLARE I CONTENUTI DELLE CELLE CON SFONDO COLORATO NÉ SPOSTARLI SU ALTRE CELLE"]
["GUIDA RAPIDA ALL'USO DELLA PROCEDURA GOICO"]
["LA PREDISPOSIZIONE INIZIALE"]
["Prima di utilizzare la procedura per gestire un diverso condominio, occorre adattarla al condominio da gestire ed alle proprie preferenze d'uso: questo adattamento è detto predisposizione iniziale.\nLa predisposizione iniziale è fatta utilizzando le \"FUNZIONI DI GESTIONE DELLA PROCEDURA\" richiamabili dai pulsanti dei riquadri \"DATI GENERALI\", \"ADATTAMENTO AL CONDOMINIO\" e \"SCELTE UTILIZZATORE\".\nCliccando sui pulsanti sono visualizzati dei fogli che contengono dei prospetti, ovvero degli intervalli di celle formattate, con diversi colori di sfondo.\nVariando i contenuti delle celle senza colore di sfondo, la procedura è adattata alle caratteristiche del condominio da gestire e alle particolari preferenze d'uso dell'utilizzatore. \nNel caso siano indicati dei valori limiti occorre rispettare tali limiti nell'assegnare o variare i contenuti delle celle.\nOvviamente le funzioni di adattamento possono essere richiamate in qualsiasi momento nel corso dell'utilizzo, quando cioè occorre adattare la procedura a nuove caratteristiche del condominio o a mutate preferenze dell'utilizzatore. Questo processo è detto personalizzazione della procedura."]
["LA PERSONALIZZAZIONE DELLA PROCEDURA"]
["Pulsanti del riquadro \"DATI GENERALI\":\n1) \"AMMINISTRATORE\" : il prospetto contiene i dati dell'utilizzatore-amministratore.\n2) \"CONDOMINIO\"          : il prospetto contiene i dati generali del condominio da gestire.\n3) \"ESERCIZIO\"                   : il prospetto contiene i dati relativi all'esercizio da gestire.\n\n\n"]
["Pulsanti del riquadro \"ADATTAMENTO AL CONDOMINIO\":\n1) \"RIGHE e COLONNE PROSPETTI\"    : il prospetto contiene dei dati che permettono di variare la visualizzazione di righe e colonne di molti prospetti della procedura. \n                                                                            La variazione è eseguita in automatico alla chiusura del foglio che contiene il prospetto (per chiuderlo basta cliccare sulla linguetta del foglio \"MENÙ\").\n                                                                            L'adattamento consiste nel nascondere righe e colonne non necessarie e nello scoprire righe e colonne necessarie in base ai valori forniti.\n2) \"COPERTINA FASCICOLI\"                   : viene aperto il foglio che contiene il modello della copertine delle stampe ed è possibile apportare delle variazioni alla stessa, rispettando però la posizione\n                                                                           dei campi utilizzati  dalla procedura (sfondo grigio chiaro).\n3) \"INSERIMENTO FOTO e FIRMA\"     :  il prospetto permette di inserre le immagini del condominio e della firma dell'amministratore sui fogli che le prevedono.\n4) \"INTESTAZIONE-PIE' di PAGINA\"  :  il prospetto permette di variare le stringhe delle intestazioni e dei piè di pagina dei fogli da stampare. L'esecuzione dell'operazione è alquanto lenta.\n"]
["Pulsanti del riquadro \"SCELTE UTILIZZATORE\":\n1) \"PULSANTI PROMEMORIE\"  : il prospetto contiene le stringhe riportate sui pulsanti di promemoria. Variandole l'utilizzatore specifica meglio a cosa si riferisce il promemoria. \n2) \"CREAZIONE PDF\"                    : il prospetto contiene dei parametri che adattano la creazione dei file pdf alle preferenze dell'utilizzatore. Ad esempio variando il valore di un parametro è possibile\n                                                                creare un file PDF della comunicazione per ogni condomino o un unico file contenente la stessa comunicazioni a tutti i condomini.\n3) \"ALTRE SCELTE\"                        : il prospetto permette di variare alcuni parametri di utilizzo della procedura a scelta dell'utilizzatore.\n4) \"INDICI e NOTE\"                      : agendo sui fogli che vengono visualizzati è possibile variare gli indici o sommari del bilancio preventivo e del rendiconto e la nota di accompagnamento al bilancio\n                                                                preventivo.\n\n"]
["LA PERSONALIZZAZIONE DEI MODULI"]
["I \"MODULI\"  sono una serie di fogli che riportano i modelli di alcune tipiche comunicazioni per i condomini. Tali modelli contengono delle parti prestabilite valide cioè per tutti i condomini e delle parti variabili relative al condomino cui la comunicazione è diretta.\nÈ possibile personalizzare tali moduli, accedendo al foglio che li contiene tramite il relativo pulsante.\nÈ possibile variare la parte fissa della comunicazione, variando testi e di immagini, ma non possono essere variati, sia per posizione che per lunghezza i campi, ovvero quella parte della comunicazione che viene scritta in automatico dalla procedura ed è relativa al singolo condomino.\nI campi sono facilmente individuabili perché sugli schemi appaiono racchiusi fra parentesi quadre oppure sono celle bordate da linee tratteggiate o hanno sfondo colorato.\nI moduli devono essere sempre variati nella parte prestabilita per adeguarla alle variazioni dell'oggetto della comunicazione."]
["NOTE D'USO"]
["È opportuno ripartire sempre dal foglio \"MENÙ\", per cui dopo ogni opzione di menù fatta eseguire è bene cliccare sulla linguetta della scheda \"MENU\". Tale foglio rimane sempre scoperto e riporta una serie di riquadri, contenenti dei pulsanti che se cliccati eseguono una o più funzioni di gestione condominiale.\n I riquadri sono i seguenti: "]
["INPUT DATI CONDOMINIO"]
["Il riquadro propone una serie di pulsanti che attivano una serie di fogli sui quali occorre fornire i dati richiesti, come quello delle unità immobiliari, dei condomini, delle tabelle millesimali, ecc.\nMolti dei dati da fornire sono necessari, senza di essi o con dati incompleti la procedura potrebbe entrare in errore o non dare risultati attendibili.\n"]
["INPUT DATI ESERCIZIO"]
["Il riquadro propone una serie di pulsanti che attivano una serie di fogli sui quali occorre fornire i dati richiesti dalla procedura, come quelli del piano dei conti, dei fornitori, ecc.\nUn particolare foglio è il \"iGIORNALE\" , è il giornale contabile sul quale occorre riportare le operazioni contabili effettuate nel corso dell'esercizio. \nIn esso alcune operazioni sono dette di apertura del giornale e hanno una data solo fittizia, ovvero giorno 0 del mese 0 dell'anno dell'esercizio.\nMaggiori informazioni d'uso sono fornite nel foglio \"hSC\"."]
["RISORSE PATRIMONIALI"]
["Il riquadro propone due pulsanti che attivano ciascuno un foglio diverso e mostrano un prospetto sul quale occorre scrivere i dati.\nI dati di questi fogli non sono però utilizzati dalla procedura, sono solo stampati nel caso l'utilizzatore ritiene utili far conoscere ai condomini le informazioni contenute."]
["PROSPETTI INIZIO ESERCIZIO"]
["Il riquadro propone una serie di pulsanti che, se cliccati, avviano l'esecuzione di particolari elaborazioni sui dati di input riportando i relativi  risultati su uno o più prospetti, a seconda dell'elaborazione eseguita. I prospetti prodotti dai pulsanti del riquadro sono quelli di inizio esercizio.\n\n"]
["PROSPETTI CONTABILI ESERCIZIO"]
["Il riquadro propone una serie di pulsanti che, se cliccati, avviano l'esecuzione di particolari elaborazioni sui dati di input riportando i relativi  risultati su uno o più prospetti, a seconda dell'elaborazione eseguita. I prospetti prodotti dai pulsanti del riquadro sono quelli in corso di esercizio o consuntivi a fine esercizio.\n\n"]
["PROSPETTI FISCALI"]
["Il riquadro propone un pulsante che, se cliccato, avvia l'esecuzione di particolari elaborazioni sui dati di input riportando i relativi  risultati su uno o più prospetti, a seconda dell'elaborazione eseguita. I prospetti prodotti dai pulsanti del riquadro sono quelli che riportano dati utili per le elaborazioni delle Certificazioni Uniche e della dichiarazione mod 770.\n\n"]
["PROMEMORIE UTILIZZATORE"]
["Il riquadro può proporre fino a due pulsanti che visualizzano ciascuno un foglio diverso, riportante un prospetto di promemoria che l'utilizzatore può variare a suo piacimento."]
["SUSSIDI CONTABILI"]
["Il riquadro propone un pulsante che, se cliccato, avvia la visualizzazione di un prospetto che permette di avere la scheda delle spese ricadenti in una particolare voce di spesa.\n\n"]
["SUSSIDI AMMINISTRATORE"]
["Il riquadro propone dei pulsanti che avviano l'esecuzione di funzioni particolari utili all'amministratore. \n"]
["FASCICOLI PDF dei DATI"]
["Il riquadro propone una serie di pulsanti che permettono di creare dei file PDF riportanti i prospetti dei dati forniti."]
["FASCICOLI PDF dei BILANCI"]
["Il riquadro propone due pulsanti che permettono di creare dei file PDF riportanti i Bilancio preventivo ed il Rendiconto consuntivo, tipici della gestione condominiale."]
["FOGLI DI LAVORO EXCEL"]
["Il riquadro propone vari pulsanti attraverso i quali è possibile creare delle cartelle di lavoro Excel contenenti quanto indicato sui pulsanti. "]
["MODELLI AVVISI e DELEGHE"]
["Il riquadro propone una serie di pulsanti che permettono di visualizzare e modificare alcuni moduli, usati normalmente dagli amministratore per fornire delle comunicazioni ai condomini."]
["MODELLI COMUNICAZIONI e CERTIFICAZIONI"]
["Il riquadro propone una serie di pulsanti che permettono di visualizzare e modificare alcuni moduli, usati per comunicazioni e certificazioni nell'ambito dell'attività di gestione condominiale"]
["MODELLI RICEVUTE CONSEGNE"]
["Il riquadro propone una serie di pulsanti che permettono di visualizzare e modificare alcuni moduli, usati normalmente come ricevute di consegne nell'ambito dell'attività di gestione condominiale"]
["PDF AVVISI e DELEGHE "]
["Il riquadro propone una serie di pulsanti che permettono creare i file PDF di avvisi ai condomini e deleghe."]
["PDF COMUNICAZIONI e CERTIFICAZIONI"]
["Il riquadro propone una serie di pulsanti che permettono creare i file PDF di comunicazioni e certificazioni ai condomini."]
["PDF RICEVUTE CONSEGNE"]
["Il riquadro propone una serie di pulsanti che permettono creare i file PDF di ricevute consegne da far firmare ai condomini."]
["IMPORT EXPORT CONDOMINIO"]
["Con i primi due pulsati posti nel riquadro \"OPERAZIONI SUL CONDOMINIO\"è possibile compiere le due operazione di import ed export di condomini. \nCon l'operazione di Export si esportano i dati del condominio gestito in una cartella EXCEL con lo scopo di avere una copia di riserva dei dati del condominio alla data dell'esportazione o con lo scopo di cambiare condominio.\nCon l'operazione di Import si importano i dati di un condominio precedentemente esportato.\nTramite queste operazioni la procedura si dimostra atta a gestire più condomini e/o più esercizi di uno  stesso condominio. "]

{"sheet":"nTAB","index":53,"n_rows":20,"n_cols":4,"rows_kept":20,"cut":false,"hidden":true,"merged":[[2,0,2,3],[4,0,4,3],[5,0,5,3],[6,0,6,3],[3,0,3,3]]}
[{"$f":"'iP1'!A5","v":"Condominio \"PROTOTIPO\""}]
["NOTA SULLE TABELLE MILLESIMALI"]
["Il valore condominiale di una U.I risulta quindi la somma dei valori delle U.F. che la compongono, ed allo stesso modo anche la sua quota millesimale è somma delle quote millesimali delle U.F. componenti."]
["Alla procedura devono essere fornite solo le quote millesimali delle singole U.F. e indicate le U.F. che costituiscono le varie U.I.\nDa questi la procedura ricava in automatico le quote millesimali delle U.I.  come somma dei millesimi delle U.F. che le costituiscono e le quote millesimali dei  Condomini come somma di  quelle delle U.I. possedute.\nNel caso per un condominio si conoscano solo i millesimi per le U.I. occorre porre le U.F. uguali in numero alle U.I. e assegnare i valori conosciuti per le U.I. come valori per le U.F.\nNel caso poi si conoscano solo i millesimi per i Condomini occorre porre il numero delle U.F. e delle U.I. uguale a quello dei Condomini e quindi assegnare i millesimi per i Condomini come valori dei millesimi per le U.F.\n"]
["Il prospetto iTABUF riporta i millesimi per le singole Unità Funzionali per le varie tabelle utilizzate nella gestione del Condominio.\n"]
["Il prospetto cTABUI riporta i millesimi per le singole Unità Immobiliari o Catastali, ottenuti per semplice somma dei millesimi delle Unità Funzionali che costituiscono l'Unità Immobiliare.\n"]
["Il prospetto cTABCO riporta i millesimi per ogni Condomino ottenuti per semplice somma dei millesimi delle Unità Immobiliari possedute da quel Condomino."]
[]
["NOME, INDICAZIONE e UTILIZZO DELLE TABELLE MILLESIMALI"]
["n°","Nome","Indicazione","Utilizzo"]
[1,"Tabella A",{"$f":"IF(LEN('iP1'!A16)>0,'iP1'!A16,\"\")","v":"GENERALE"},"Tabella della proprietà generale"]
[2,"Tabella B",{"$f":"IF(LEN('iP1'!A17)>0,'iP1'!A17,\"\")","v":" Scala A-38"},"Tabella di ripartizione relativa alla scala  per le spese sulle quali influisce l'altezza di piano. \nEs. Spese Pulizia, spese illuminazione, ecc. "]
[3,"Tabella C",{"$f":"IF(LEN('iP1'!A18)>0,'iP1'!A18,\"\")","v":"Scala B-30"},"Tabella di ripartizione relativa all'ascensore per le spese sulle quali influisce l'altezza di piano. \nEs. Spese Manutenzione ordinaria, Forza Motrice, ecc. "]
[4,"Tabella D",{"$f":"IF(LEN('iP1'!A19)>0,'iP1'!A19,\"\")","v":"Scala C-22"},"Tabella di ripartizione relativa alle spese del sub-condominio delle abitazioni."]
[5,"Tabella E",{"$f":"IF(LEN('iP1'!A20)>0,'iP1'!A20,\"\")","v":"PORTICO"},"Tabella di ripartizione relativa alle spese del sub-condominio dei negozi."]
[6,"Tabella F",{"$f":"IF(LEN('iP1'!A21)>0,'iP1'!A21,\"\")","v":"TUNNEL"},"Tabella di ripartizione relativa alle spese per l'impianto TV."]
[7,"Tabella G",{"$f":"IF(LEN('iP1'!A22)>0,'iP1'!A22,\"\")","v":""},"Tabella di ripartizione relativa alle spese per l'impianto citofonico."]
[8,"Tabella H",{"$f":"IF(LEN('iP1'!A23)>0,'iP1'!A23,\"\")","v":""}]
[9,"Tabella I",{"$f":"IF(LEN('iP1'!A24)>0,'iP1'!A24,\"\")","v":""}]
[10,"Tabella J",{"$f":"IF(LEN('iP1'!A25)>0,'iP1'!A25,\"\")","v":""}]

{"sheet":"nUI","index":54,"n_rows":6,"n_cols":1,"rows_kept":6,"cut":false,"hidden":true,"merged":[]}
["NOTA su IL CONDOMINIO e LE UNITÀ IMMOBILIARI"]
["Un condominio è un insieme di Unità Immobiliari appartenenti a diversi soggetti. Questi sono proprietari in maniera esclusiva delle proprie U.I. e nello stesso tempo posseggono in comune agli altri soggetti alcuni elementi di fabbrica dell'edificio condominiale, quali muri, scale, tetto ecc., che sono dal punto di vista strutturale e funzionale necessari all'esistenza e agibilità delle U.I.\nSono considerati ancora di proprietà comune anche gli impianti necessari all'utilizzo  delle U.I, quali l'impianto di distribuzione idrica alle U.I., l'impianto fognario, nonchè gli impianti complementari come quello di riscaldamento,  l'ascensore, ecc che accrescono il godimento delle U.I. da parte degli utilizzatori delle stesse.\nI proprietari delle U.I. sono detti condòmini.\nAlcuni condomìni, oltre agli spazi comuni costituiti da androne e scale, sono dotati di veri e propri ambienti e spazi di uso collettivo quali cortili, garage, locale caldaia, locale stenditoio, ecc. e questi sono ancora considerati quali proprietà condominiali, ovvero di proprietà comune a tutti i condomini.\nIn alcuni condomini esistono addirittura delle U.I. di proprietà condominiale; un caso tipico è l'alloggio per il portiere dello stabile. \n"]
["Una Unità Immobiliare (U.I.) è un insieme di vani o ambienti delimitati da muri nel quale è possibile svolgere una qualche funzione, dalla semplice funzione abitativa-residenziale a quella di permettere una attività lavorativa.\nLa nozione alquanto semplice di U.I. include due aspetti che è bene tener presente per una corretta comprensione della terminologia usata nella procedura GOICO.\nIl primo aspetto è quello funzionale, il secondo è quello catastale.\n "]
["Una Unità Immobiliare sotto l'aspetto funzionale o Unità Funzionale (U.F.) è una porzione di fabbricato condominiale  dotata di autonomia funzionale, ossia utilizzabile indipendentemente dalle altre porzioni dello stesso fabbricato in quanto dotata di accesso separato ed esclusivo vuoi da spazi pubblici esterni all'edificio vuoi da altri spazi comuni condominiali.\nCaratteristica pecuriale dell'U.F. è che se è costituita da più vani questi devono essere contigui e intercomunicanti. \nAd una U.F. è possibile sempre attribuire un proprio specifico valore nell'ambito della valutazione dell'intero edificio condominiale e quindi assegnare ad essa una quota millesimale del valore dell'intero edificio, che rapportato a mille è detta quota millesimale.\n"]
["Una Unità Immobiliare sotto l'aspetto catastale o Unità Catastale (U.C.) è una porzione di fabbricato condominiale in grado di produrre da sola un reddito, perché ad esempio può essere fittata singolarmente e in completa autonomia. Come tale è l’unità minima oggetto di compravendita. \nÈ caratterizzata dai cosiddetti indicativi catastali che la individuano in modo univoco fra tutte le altre unità immobiliari del territorio nazionale.\nDal punto di vista catastale non esiste il concetto di contiguità dei vani per cui un’unica U.C. può essere costituita anche da un insieme di vani non contigui.\nAd esempio un appartamento al terzo piano ed una cantina al primo sotterraneo possono risultare accatastate come una unica U.C., ma condominialmente tale unità è da considerare come unione di due distinte U.F., l'appartamento e la cantina.\n\n\n"]
["La procedura richiede l'immisioni dei dati delle U.F. nel prospetto del foglio \"iUF\".\nQuesti sono i dati di ubicazione e destinazione delle stesse all'interno del condominio. \nAnche nel caso in cui, o per reale coincidenza fra U.F. e U.I o per mancata conoscenza, non si hanno tali dati il prospetto deve essere sempre completato con i dati necessari, facendo coincidere le U.F. con le U.I.\nIl prospetto delle U.I. del foglio \"iUI\" va completata con i dati catastali delle singole U.I.\n"]

{"sheet":"hSC","index":55,"n_rows":201,"n_cols":14,"rows_kept":201,"cut":false,"hidden":true,"merged":[[10,0,10,13],[147,0,147,13],[47,0,47,13],[56,0,56,13],[65,0,65,13],[74,0,74,13],[77,0,77,13],[135,4,135,12],[136,4,136,12],[85,0,85,13],[99,0,99,13],[46,0,46,13],[144,0,144,13],[196,0,196,13],[105,0,105,13],[0,0,0,13],[1,1,2,2],[1,4,2,4],[5,0,5,13],[14,0,14,13],[1,13,2,13],[4,0,4,13],[11,0,11,13],[12,0,12,13],[9,0,9,13],[8,0,8,13],[45,0,45,13],[7,0,7,13],[6,0,6,13],[172,0,172,13],[163,0,163,13],[171,0,171,13],[183,0,183,13],[191,0,191,13],[177,4,177,12],[176,4,176,12],[154,0,154,13],[161,0,161,13],[164,0,164,13],[167,0,167,13],[102,0,102,13],[106,0,106,13],[111,0,111,13],[122,0,122,13],[131,0,131,13]]}
["GUIDA ED ESEMPI DI SCRITTURE o REGISTRAZIONI DI OPERAZIONI CONTABILI SUL REGISTRO DI CONTABILITÀ"]
["Reg.","data",null,null,"DESCRIZIONE OPERAZIONE (e/o STRINGA INFORMATIVA)","CASSA",null,null,"CONTO CORRENTE",null,null,"MOVIMENTO",null,"Pezza\ngiustificativa "]
["n°",null,null,null,null,"ENTRATA","USCITA","SALDO","ENTRATA","USCITA","SALDO","CONTO","IMPOR."]
[null,"g","m","a"," TOTALI",null,null,null,null,null,null,null,{"$f":"IF(L4<>\"\",F4+G4+I4+J4,\"\")","v":""},"n°"]
["Si premettono alcune definizioni:\nOPERAZIONE CONTABILE                   :  Operazione di gestione del condominio che comporta movimenti economici e/o finanziari.\nREGISTRO CONTABILE o GIORNALE  :  Foglio EXCEL contenente le registrazioni contabili.\nREGISTRAZIONE CONTABILE              :  Annotazione dell'operazione contabile sul registro contabile.\nSCRITTURA CONTABILE                      :  Riga del giornale relativa ad una registrazione contabile.\nUna riga del giornale è costituita da una riga del foglio che riporta i dati della scrittura suddivisi in 14 celle di altrettante colonne intestate come sopra riportato.  Le intestazioni indicano e suggeriscono i dati da inserire. \nI dati riportati sul GIORNALE sono utilizzati dalla procedura e quindi devono necessariamente essere inseriti per costituire una scrittura contabile valida.\nAlcuni dati, però, sono solo descrittivi e come tali rimangono sul GIORNALE senza che la procedura li utilizzi, in questo caso possono essere omessi. Tali dati sono il n° di pezza giustificativa e, ma solo in alcuni casi, la descrizione dell'operazione.\nLe operazioni contabili devono essere registrate sul GIORNALE secondo regole ben precise, che sono illustrate di seguito. \nUna operazione contabile dà luogo normalmente ad una registrazione contabile, caratterizzata da un n° di Registrazione (colonna 1 dello prospetto) ed una riga di scrittura sul registro. A volte una sola riga non basta a caratterizzare la registrazione, come nel caso in cui l'operazione movimenta più conti, nella quale si avranno più scritture contabili in numero uguale ai conti movimentati, ma tutte con uno stesso numero di registrazione. \nLe scritture di una registrazione possono essere anche superiori al numero di conti movimentati, ma in questo caso la scrittura sul giornale di una riga che non movimenta un conto e non da luogo a spostamenti di liquidità,  è considerata dalla procedura un semplice commento o memorandum relativo alla registrazione."]
["Le colonne del GIORNALE ed il loro contenuto:\nColonna A : riportare il numero di registrazione. Lo stesso numero di registrazione si ripete per tutte le scritture relative a ad una unica registrazione.\nColonna B : riportare il giorno in cui è stata eseguita l'operazione.\nColonna C : riportare il mese in cui è stata eseguita l'operazione\nColonna D : nascosta, non va riportato alcun dato\nColonna E  : riportare una sintetica descrizione della scrittura in formato libero e/o la STRINGA INFORMATIVA della stessa, se richiesta dal codice di conto associato.\nColonna F : riportare l'importo che movimenta la cassa in entrata\nColonna G : riportare l'importo che movimenta la cassa in uscita\nColonna H : la procedura riporta automaticamente il saldo di cassa\nColonna I  : riportare l'importo che movimenta il conto corrente in entrata\nColonna J  : riportare l'importo che movimenta il conto corrente in uscita\nColonna K : la procedura riporta automaticamente il saldo di conto corrente\nColonna L  : riportare il codice del conto movimentato\nColonna M: riportare direttamente l'importo movimentato o una formula che lo individua. Una formula molto semplice ma utile in moltissimi casi è riportata in M4.\nColonna N : indicazione della pezza giustificativa. Il formato è libero potrebbe essere il numero assegnato alla pezza nella raccolta delle stesse."]
["Per ogni scrittura contabile è bene riportare una STRINGA DESCRITTIVA dell'operazione in colonna E, ma per alcuni codici di conto è necessario farlo; in questi casi la stringa descrittiva è detta STRINGA INFORMATIVA.\nLe stringhe descrittive sono una indicazione dell'operazione e non sono soggette ad alcuna regola; come tali non sono oggetto di analisi da parte della procedura, mentre le stringhe informative sono analizzate dalla procedura al fine di trarne dati che sono elaborati dalla procedura.\nI codici di conto che richiedono la stringa informativa sono C.02.xx.yy, D.02.xx.yy, D.03.xx.yy, H.Pxx.yy, H.Rxx.yy, Q.01.xx, Q.02.xx, Q.03.xx.\nUna stringa informativa è facilmente individuabile dal fatto che si presenta suddivisa in campi separati dal delimitatore #. La stringa informativa deve essere scritta rispettando determinate regole che variano con il codice di conto che la richiede. Tali modalità sono indicate  nel seguito."]
["La STRINGA INFORMATIVA ORIGINE CREDITO è costituita da 5 campi (necessaria per i codici conti: C.02.xx.yy):\ncampo 1 : libero si suggerisce il nome del debitore       campo 2 : causale del credito     campo 3 : codice del credito     campo 4 : codice del debitore     campo 5 : data in cui si è originato il credito\nEsempio : da Pippo # pagamento errato # 04 # T-02 # 14-01-2022"]
["La STRINGA INFORMATIVA FINE CREDITO è costituita da 2 campi (vale anche per DIMINUZIONE CREDITO) (necessaria per i codici conti: C.02.xx.yy):\ncampo 1 : libero si suggerisce il nome del debitore       campo 2 : codice del credito\nEsempio : Pippo ha estinto il debito # 04"]
["La STRINGA INFORMATIVA ORIGINE DEBITO è costituita da 5 campi (necessaria per i codici conti: D.02.xx.yy e D.03.xx.yy):\ncampo 1 : libero si suggerisce il nome del creditore   campo 2 : causale del debito     campo 3 : codice del debito    campo 4 : codice del creditore     campo 5 : data in cui si è originato il debito\nEsempio:  v/s Pippo # fattura 01/2022 # 12 # F-04 # 12-01-2022"]
["La STRINGA INFORMATIVA FINE DEBITO è costituita da 2 campi (vale anche per DIMINUZIONE DEBITO) (necessaria per i codici conti: C.02.xx.yy):\ncampo 1 : libero si suggerisce il nome del creditore   campo 2 : codice del debito.\nEsempio:  Pagato Pippo # 12"]
["La STRINGA INFORMATIVA INCASSO DA CONDOMINO è costituita da 2 campi (necessaria per i codici conti: Q.01.xx, Q.02.xx, Q.03.xx.):\ncampo 1 : libero si suggerisce il nome del condomino        campo 2 : causale dell'incasso\nEsempio: Pippo Pippo # Versamento in contante in conto quota 2022  (ric.03/2022)"]
["La STRINGA INFORMATIVA SCRITTURA FISCALE è costituita da 5 campi ( necessaria per i codici H.Pxx.yy, H.Rxx.yy):\nCampo 1: Codice del fornitore, da iFORNITORI       Campo 2: Carattere F o R per indicare che il documento è una fattura o una ricevuta                             Campo 3: Stringa che il fornitore ha assegnato al documento(normalmente un numero/anno)\nCampo 4: Stringa della data della fattura               Campo 5: Stringa del pagamento (00 - saldo fattura / 0n - numero dell'acconto sul totale fattura)\nEsempio:  F-03 # F # 07/2018 # 23-02-2018 # 00 "]
[0,"0",0,2017,"=========== SCRITTURE DI APERTURA ESERCIZIO ==========\n( riporto valori da esercizio precedente)",null,null,null,null,null,null,null,{"$f":"IF(L14<>\"\",F14+G14+I14+J14,\"\")","v":""}]
["Le scritture di apertura esercizio costituiscono la registrazione n. 0 ed hanno come giorno 0 e mese 0 "]
[0,0,0,null,"LIQUIDITÀ"]
[0,0,0,null,"SITUAZIONE LIQUIDITÀ INIZIALE  inerente la GESTIONE ORDINARIA",1,null,1,1,null,1]
[0,0,0,null,"SITUAZIONE LIQUIDITÀ FONDO nf (da ripetere per ogni fondo)",1,null,2,1,null,2]
[0,0,0,null,"CREDITI"]
[0,0,0,null,"CREDITI da DEPOSITI CAUZIONALI ATTIVI",null,null,2,null,null,2]
[0,0,0,null,"descrizione della voce per ogni voce che presenta un credito diverso da zero",null,null,2,null,null,2,"C.01.nv.YY",1]
[0,0,0,null,"CREDITI DA TERZI",null,null,2,null,null,2]
[0,0,0,null,"Stringa Informativa Origine Credito",null,null,2,null,null,2,"C.02.nv.YY",1]
[0,0,0,null,"da PINCO PALLINO # restituzione. pagamento in eccesso # 12 # D-03 # 12-04-2019",null,null,2,null,null,2,"C.02.01.19",1]
[0,0,0,null,"CREDITI DA FONDI",null,null,2,null,null,2]
[0,0,0,null,"descrizione della voce per ogni voce che presenta un credito diverso da zero",null,null,2,null,null,2,"C.03.nv.YY",1]
[0,0,0,null,"CREDITI DA CONDOMINI ",null,null,2,null,null,2,null,{"$f":"IF(L27<>\"\",F27+G27+I27+J27,\"\")","v":""}]
[0,0,0,null,"nome del condomino in debito verso il condominio",null,null,2,null,null,2,"C.04.nv.YY",1]
[0,0,0,null,"DEBITI"]
[0,0,0,null,"DEBITI VERSO CONDOMINI (per depositi cauzionali attivi)",null,null,2,null,null,2]
[0,0,0,null,"descrizione della voce per ogni voce che presenta un debito diverso da zero",null,null,2,null,null,2,"D.01.nv.YY",1]
[0,0,0,null,"DEBITO v/s TERZI PRIVATI",null,null,2,null,null,2]
[0,0,0,null,"Stringa Informativa Origine Debito",null,null,2,null,null,2,"D.02.nv.YY",1]
[0,0,0,null,"v/s PINCO PALLINO # ricevuta fattura n. 46/19  # 12 # C-01 # 12-04-2019",null,null,2,null,null,2,"D.02.01.19",1]
[0,0,0,null,"DEBITO v/s ERARIO e ENTI PUBBLICI ",null,null,2,null,null,2]
[0,0,0,null,"Stringa Informativa Origine Debito",null,null,2,null,null,2,"D.03.nv.YY",1]
[0,0,0,null,"v/s ERARIO # R.A. su pag. fattura n. 56/19 a PINCO PALLINO  # 05 # C-08 # 12-01-2019",null,null,2,null,null,2,"D.03.01.19",1]
[0,0,0,null,"DEBITI VERSO CONDOMINI (per quote in eccesso esercizio prec.)",null,null,2,null,null,2]
[0,0,0,null,"nome del condomino in credito dal condominio",null,null,2,null,null,2,"D.04.nc",1]
[0,0,0,null,"===== SCRITTURE OPERAZIONI INIZIALI DI STORNO =====\n(Il credito dei condomini è stornato quale pagamento quota esercizio) "]
[0,0,0,2017,"Restituzione quota in eccesso esercizio precedente al condomino",null,null,2,null,null,2,"U.01.nc",1]
[0,0,0,null,"Stringa Informativa Incasso da Condomino",null,null,2,null,null,2,"Q.01.nc",{"$f":"M41","v":1}]
[0,0,0,null,"Restituzione a PINCO PALLINO",null,null,2,null,null,2,"U.01.19",1]
[0,0,0,null,"PINCO PALLINO  # Storno credito in versamento quota esercizio 2020 ",null,null,2,null,null,2,"Q.01.19",1]
["e",null,null,null,"=========== SCRITTURE IN CORSO DI ESERCIZIO ====================="]
["Iniziare le scritture dell'esercizio con un commento come sopra. ATTENZIONE il numero di registrazione deve essere la lettera e minuscola."]
["ENTRATE"]
["INCASSO DA CONDOMINI IN CONTO QUOTE ESERCIZIO IN CORSO (20XX)"]
[null,null,null,null,"INCASSO IN CONTANTE - ASSEGNO - BONIFICO",null,null,null,null,null,null,null,{"$f":"IF(L49<>\"\",F49+G49+I49+J49,\"\")","v":""}]
[null,null,null,null,"Stringa Informativa Incasso da Condomino",1,null,null,1,null,null,"Q.01.nc",1]
[3,8,1,2020,"Eredi Pinco Pallino  # Versamento in contanti in conto quota 2020 ric. 11/2020",131,null,183.42,null,null,1000,"Q.01.19",{"$f":"IF(L51<>\"\",F51+G51+I51+J51,\"\")","v":131}]
[null,null,null,null,"INCASSO CON BOLLETTINO POSTALE",null,null,null,null,null,null,null,{"$f":"IF(L52<>\"\",F52+G52+I52+J52,\"\")","v":""}]
[null,null,null,null,"Stringa Informativa Incasso da Condomino",null,null,null,1,null,null,"Q.01.nc",1]
[null,null,null,null,"Spesa personale per commissione accredito bollettino NOMECONDOMINO",null,null,null,null,0.34,null,"P.00.nc",0.36]
[9,28,1,null,"Sempronio  # Versamento in contanti in conto quota 2020 ric. 31/2020",null,null,185,352.78,null,970.64,"Q.01.11",{"$f":"IF(L55<>\"\",F55+G55+I55+J55,\"\")","v":352.78}]
[10,28,1,null,"spese personali SEMPRONIO per commissioni bollettino di cui sopra",null,null,null,null,0.34,970.3,"P.00.11",{"$f":"IF(L56<>\"\",F56+G56+I56+J56,\"\")","v":0.34}]
["INCASSO DA CONDOMINI IN CONTO CONGUAGLIO ESERCIZIO PRECEDENTE (20WW)"]
[null,null,null,null,"INCASSO IN CONTANTE - ASSEGNO - BONIFICO",null,null,null,null,null,null,null,{"$f":"IF(L58<>\"\",F58+G58+I58+J58,\"\")","v":""}]
[null,null,null,null,"Stringa Informativa Incasso da Condomino",1,null,null,1,null,null,"Q.02.nc",1]
[4,12,1,2020,"TIZIO   # Versamento con assegno in conto conguaglio 2019",90.24,null,119.17,null,null,856,"Q.02.10",{"$f":"IF(L60<>\"\",F60+G60+I60+J60,\"\")","v":90.24}]
[null,null,null,null,"INCASSO CON BOLLETTINO POSTALE",null,null,null,null,null,null,null,{"$f":"IF(L61<>\"\",F61+G61+I61+J61,\"\")","v":""}]
[null,null,null,null,"Stringa Informativa Incasso da Condomino",null,null,null,1,null,null,"Q.02.nc",1]
[null,null,null,null,"Spesa personale commissione accredito bollettino NOMECONDOMINO",null,null,null,null,0.34,null,"P.00.nc",0.36]
[19,3,2,null,"SEMPRONIO  # versamento bollettino su c.c.p. in conto conguaglio esercizio 2019",null,null,null,312.45999999999998,null,526.23,"Q.02.11",{"$f":"IF(L64<>\"\",F64+G64+I64+J64,\"\")","v":312.45999999999998}]
[20,3,2,null,"spese personali SEMPRONIO per commissioni bollettino di cui sopra",null,null,null,null,0.34,525.89,"P.00.11",{"$f":"IF(L65<>\"\",F65+G65+I65+J65,\"\")","v":0.34}]
["INCASSO DA CONDOMINI IN CONTO ARRETRATI ESERCIZI PRECEDENTI (20ZZ)"]
[null,null,null,null,"INCASSO IN CONTANTE - ASSEGNO - BONIFICO",null,null,null,null,null,null,null,{"$f":"IF(L67<>\"\",F67+G67+I67+J67,\"\")","v":""}]
[null,null,null,null,"Stringa Informativa Incasso da Condomino",1,null,null,1,null,null,"Q.03.nc",1]
[4,12,3,2020,"CAIO   # Versamento con assegno in conto arretrati esercizio 2018",90.24,null,112.24,null,null,893.12,"Q.02.14",{"$f":"IF(L69<>\"\",F69+G69+I69+J69,\"\")","v":90.24}]
[null,null,null,null,"INCASSO CON BOLLETTINO POSTALE",null,null,null,null,null,null,null,{"$f":"IF(L70<>\"\",F70+G70+I70+J70,\"\")","v":""}]
[null,null,null,null,"Stringa Informativa Incasso da Condomino",null,null,null,1,null,null,"Q.03.nc",1]
[null,null,null,null,"Spesa personale per commissione accredito bollettino NOMECONDOMINO",null,null,null,null,0.36,null,"P.00.nc",0.36]
[22,4,2,null,"CICCIO BELLO  # versamento bollettino su c.c.p. in conto arretrati esercizio 2017",null,null,23.78,210.23,null,458.56,"Q.03.22",{"$f":"IF(L73<>\"\",F73+G73+I73+J73,\"\")","v":210.23}]
[23,4,2,null,"spese personali CICCIO BELLO per commissioni bollettino di cui sopra",null,null,null,null,0.34,458.22,"P.00.22",{"$f":"IF(L74<>\"\",F74+G74+I74+J74,\"\")","v":0.34}]
["INCASSO DA ALTRE ENTRATE"]
[null,null,null,null,"INCASSO SU CASSA o CONTO CORRENTE"]
[null,null,null,null,"descrizione dell'operazione",1,null,null,1,null,null,"E.01.nv",1]
["INCASSO QUOTE FONDI (se la quota non era stata inserita a debito della gestione ordinaria)"]
[null,null,null,null,"VERSAMENTO su FONDO nf DIRETTAMENTE (contante. o assegno.) su cassa contante",null,null,null,null,null,null,null,{"$f":"IF(L79<>\"\",F79+G79+I79+J79,\"\")","v":""}]
[null,null,null,null,"vers. FONDO nf - condomino (ric. zz/nnnn)",1,null,null,null,null,null,"F.nf.01",1]
[null,null,null,null,"VERSAMENTO su FONDO nf BONIFICO su conto corrente",null,null,null,null,null,null,null,{"$f":"IF(L81<>\"\",F81+G81+I81+J81,\"\")","v":""}]
[null,null,null,null,"vers. FONDO nf - condomino",null,null,null,1,null,null,"F.nf.02",1]
[null,null,null,null,"VERSAMENTO su FONDO nf BOLLETTINO POSTALE su conto corrente",null,null,null,null,null,null,null,{"$f":"IF(L83<>\"\",F83+G83+I83+J83,\"\")","v":""}]
[null,null,null,null,"vers. FONDO nf - condomino ",null,null,null,1,null,null,"F.nf.02",1]
[null,null,null,null,"spesa personale commissione accredito bollettino NOMECONDOMINO",null,null,null,null,0.36,null,"P.00.nc",0.36]
["INCASSO QUOTE FONDI (se la quota era stata inserita a debito della gestione ordinaria)"]
[null,null,null,null,"VERSAMENTO FONDO nf DIRETTAMENTE (contante. o assegno.) su cassa contante",null,null,null,null,null,null,null,{"$f":"IF(L87<>\"\",F87+G87+I87+J87,\"\")","v":""}]
[null,null,null,null,"vers. FONDO nf - condomino (ric. zz/nnnn)",1,null,null,null,null,null,"F.nf.01",1]
[null,null,null,null,"diminuzione del credito della gestione ordinaria dal fondo (esercizio in corso)",null,null,null,null,null,null,"C.03.nf.EC",-1]
[null,null,null,null,"diminuzione del credito della gestione ordinaria dal fondo (esercizio precedente.)",null,null,null,null,null,null,"C.03.nf.YY",-1]
[null,null,null,null,"VERSAMENTO FONDO nf BONIFICO su conto corrente",null,null,null,null,null,null,null,{"$f":"IF(L91<>\"\",F91+G91+I91+J91,\"\")","v":""}]
[null,null,null,null,"vers. FONDO nf - condomino",null,null,null,1,null,null,"F.nf.02",1]
[null,null,null,null,"diminuzione del debito verso la gestione ordinaria (esercizio in corso)",null,null,null,null,null,null,"C.03.nf.EC",-1]
[null,null,null,null,"diminuzione del debito verso la gestione ordinaria (esercizio nn)",null,null,null,null,null,null,"C.03.nf.YY",-1]
[null,null,null,null,"VERSAMENTO FONDO nf BOLLETTINO POSTALE su conto corrente",null,null,null,null,null,null,null,{"$f":"IF(L95<>\"\",F95+G95+I95+J95,\"\")","v":""}]
[null,null,null,null,"vers. FONDO nf - condomino",null,null,null,1,null,null,"F.nf.02",1]
[null,null,null,null,"commissione accredito bollettino condomino",null,null,null,null,0.36,null,"P.00.nc",0.36]
[null,null,null,null,"diminuzione del debito verso la gestione ordinaria (esercizio in corso)",null,null,null,null,null,null,"C.03.nf.EC",-1]
[null,null,null,null,"diminuzione del debito verso la gestione ordinaria (esercizio nn)",null,null,null,null,null,null,"C.03.nf.YY",-1]
["INCASSO PRESTITO DA TERZI\n(nel versamento di quote in eccesso rispetto al preventivo da parte di un condomino, il condomino è da considerare terzo)"]
[null,null,null,null,"INCASSO SU CASSA o CONTO CORRENTE"]
[null,null,null,null,"descrizione dell'operazione",1,null,null,1,null,null,"D.02.04.EC",1]
["INCASSO DA PARTE DI UN CONDOMINO DELLE SPESE PERSONALI SOSTENUTE NELL'ESERCIZIO PER IL CONDOMINO"]
[null,null,null,null,"INCASSO SU CASSA o CONTO CORRENTE"]
[null,null,null,null,"descrizione dell'operazione",1,null,null,1,null,null,"P.00.nc",-1]
["USCITE"]
["PAGAMENTO SPESE GENERICHE su SCONTRINO, su RICEVUTA o su FATTURA PER BENI e FORNITURE (no CU e 770)\n [per operazioni non ancora inserite in contabilità]"]
[null,null,null,null,"Descrizione libera dell'operazione. [esempio: Pagamento fattura n° 125 del 10-10-2019 per acquisto prodotti di pulizia presso BricoK di Soverato)\nSe l'unico documento contabile contiene spese attribuibili a più voci, occorre inserire più righe,  ognuna delle quali contiene la descrizione della spesa, il codice del conto ed il relativo importo movimentato.\nOccorre controllare che la somma degli importi delle voci sia uguale all'importo del documento.",null,1,null,null,1,null,"S.kk.zz",1]
[11,28,1,null,"Addebito preautorizzato ENEL ENERGIA scala B (fattura n 51257849/2019)",null,null,29.12,null,130.77000000000001,324.14]
[11,28,1,null,"Energia Elettrica Illuminazione (40% della spesa)",null,null,29.12,null,null,324.14,"S.04.03",{"$f":"0.4*J109","v":52.308000000000007}]
[11,28,1,null,"Energia Elettrica forza motrice (60% della spesa)",null,null,29.12,null,null,324.14,"S.04.08",{"$f":"J109-M110","v":78.462000000000003}]
["PAGAMENTO CONTESTUALE A RICEZIONE FATTURA o RICEVUTA PER COMPENSI PRESTAZIONI PROFESSIONALI, FORNITURE DI SERVIZI (con o senza beni) (da inserire nel 770)\n[per operazione non ancora inserita in contabilità come spesa a debito)"]
[null,null,null,null,"Ricevuta e Pagata fattura n. xxx di WWWWWWW QQQQQQ  [assegno n. nnnnnn] [bonifico]\n(L'Importo dell'uscita è dato da Importo Totale di fattura meno la Ritenuta d'acconto).\nNell'importo riportato di 106 euro si è ipotizzata una R.A del 4%",null,null,null,null,106]
[null,null,null,null,"Descrizione dell'operazione.\nL'importo della spesa è il totale di fattura, normalmente Imponibile + Spese non imponibili+IVA, ovvero nel caso di più spese con codici di conto diversi, gli importi dei singoli movimenti sono sempre come per spesa con unico codice di conto.\nNella scrittura riportata l'imponibile è 100,00, l'IVA è 10,00 e la R.A. 4,00",null,null,null,null,null,null,"S.kk.zz",110]
[null,null,null,null,"Stringa Informativa Origine Debito",null,null,null,null,null,null,"D.03.01.XX",4]
[null,null,null,null,"Stringa Informativa Scrittura per 770",null,null,null,null,null,null,"H.Pww.nf",100]
[39,16,6,null,"Ricevuta e pagata Fattura PULIZIE PERFETTE (APR-MAG) n. 71/2020 del 04-06-2020",null,null,36.14,null,184.08,247.12,null,184.08]
[39,16,6,null,"v/s ERARIO # R.A. su pag. fattura n. 71/20 a PULIZIE PERFETTE  # 25 # C-08 # 12-01-2020",null,null,36.14,null,null,247.12,"D.03.03.20",6.24]
[39,16,6,null,"01 # F # 71/20 # 04-03-2020 # 00",null,null,36.14,null,null,247.12,"H.P04.01",156]
[39,16,6,null,"Ripartizione - scala A - civico 12",null,null,36.14,null,null,247.12,"S.02.02",63.44]
[39,16,6,null,"scala B - civico 18",null,null,36.14,null,null,247.12,"S.02.03",63.44]
[39,16,6,null,"scala C - civico 24",null,null,36.14,null,null,247.12,"S.02.04",63.44]
["PAGAMENTO FATTURA o RICEVUTA PER COMPENSI PRESTAZIONI PROFESSIONALI, FORNITURE DI SERVIZI (con o senza beni) (da inserire nel 770)\n[per operazione già inserita in contabilità come spesa a debito)"]
[null,null,null,null,"Pagata fattura n. xxx di WWWWWWW QQQQQQ  [assegno n. nnnnnn] [bonifico]\n(L'Importo dell'uscita è dato da Importo Totale di fattura meno la Ritenuta d'acconto).\nNell'importo riportato di 106 euro si è ipotizzata una R.A del 4%",null,null,null,null,106]
[null,null,null,null,"Annullamento del relativo debito v/s WWWWWWW QQQQQQ (necessita di Stringa Informativa Debito)\nL'importo dell'annullamento è il totale di fattura.\nLa stringa è a due campi\ncampo libero # codice debito annullato",null,null,null,null,null,null,"D.02.nv.YY",110]
[null,null,null,null,"Stringa Informativa Origine Debito",null,null,null,null,null,null,"D.03.01.XX",4]
[null,null,null,null,"Stringa Informativa per 770",null,null,null,null,null,null,"H.Pww.nf",100]
[28,12,5,null,"Pagata fattura PULIZIE PERFETTE n. 38 del 01-04-2020",null,null,13.46,null,92.04,621.41999999999996,null,92.04]
[28,12,5,null,"Si annulla il debito v/s PULIZIE PERFETTE # 15",null,null,13.46,null,null,621.41999999999996,"D.02.01.20",-95.16]
[28,12,5,null,"v/s ERARIO # R.A. su pag. fattura n. 38/20 a PULIZIE PERFETTE  # 31 # C-17 # 01-04-2020",null,null,13.46,null,null,621.41999999999996,"D.03.03.20",3.12]
[28,12,5,null,"01 # F38/20 # 01-04-2020 # 00",null,null,13.46,null,null,621.41999999999996,"H.P04.01",78]
["ABBUONI SU PAGAMENTI ALL'ATTO DEL PEGAMENTO"]
[null,null,null,null,"SPESE e DEBITI dell'ESERCIZIO (diminuisce direttamente la spesa oggetto di abbuono ed il relativo debito)"]
[null,null,null,null,"diminuzione della spesa dell'importo dell'abbuono",null,null,null,null,null,null,"S.cc.nv",-1]
[null,null,null,null,"Stringa Informativa Fine Debito\ndiminuzione del debito relativo alla voce in cui ricade la spesa oggetto di abbuono",null,null,null,null,null,null,"D.02.nv.XX",-1]
[null,null,null,null,"N.B.  Le due scrittura di sopra possono essere evitate intervenendo direttamente sulle scritture della spesa e del debito precedentemente registrate, diminuendo la spesa ed il debito dell'abbuono.\nN.B. : Questo è possibile in quanto l'abbuono concerne una spesa ed un debito dell'esercizio in corso."]
[null,null,null,null,"PER SPESE ESERCIZI PRECEDENTI (l'abbuono è trattato dalla procedura come restituzione ai condomini cui era stata attribuita la spesa e contemporaneamente va a diminuire il debito del condominio per fatture ricevute e non ancora pagate)"]
[null,null,null,null,"Pagamento effettuato",null,null,null,null,95,null,"U.02.00",95]
[null,null,null,null,"Abbuono su pagamento dovuto al creditore QQQQQQQ ",null,null,null,null,null,null,"A.01.nt",5]
[null,null,null,null,"Stringa Informativa Fine Debito\nLa diminuzione dell'abbuono è inglobata direttamente nella diminuzione del debito",null,null,null,null,null,null,"D.02.nv.YY",-100]
[18,11,2,null,"Pagamento debito esercizio 2019 v/s FORNITORE 01",null,null,56.23,null,27.44,423.11,"U.02.00",{"$f":"IF(L141<>\"\",F141+G141+I141+J141,\"\")","v":27.44}]
[18,11,2,null,"Azzeramento del debito verso Fornitore 01 # 12",null,null,56.23,null,null,423.11,"D.02.02.19",-28.44]
[18,11,2,null,"Abbuono su pagamento da ripartire su tabella D (civico 82)",null,null,56.23,null,null,423.11,"A.01.04",0.5]
[18,11,2,null,"Abbuono su pagamento da ripartire su tabella E (civico 84)",null,null,56.23,null,null,423.11,"A.01.05",0.5]
["PAGAMENTO DEBITI V/S TERZI ESERCIZI PRECEDENTI (no CU e 770)"]
[null,null,null,"Pagamento debito esercizio 20YY v/s NOMEDEBITORE ","Pagamento debito [in conto] esercizio 20YY v/s NOMEDEBITORE ",null,1,null,null,1,null,"U.02.nv.YY",1]
[31,11,8,null,"Pagamento debito esercizio 2019 v/s FORNITORE 01 (fattura 15/2019) con assegno n. 123456789",null,null,25.63,null,150,128.79,"U.02.01,19",{"$f":"IF(L147<>\"\",F147+G147+I147+J147,\"\")","v":150}]
["VERSAMENTO TRAMITE F24 DELLA R.A. SU FATTURA o RICEVUTA"]
[null,null,null,null,"Stringa Informativa Fine Debito",null,null,null,null,1,null,"D.03.01.YY",-1]
[null,null,null,null,"Stringa Informativa per 770\nÈ la stessa stringa di servizio riportata nella scrittura del pagamento della fattura o ricevuta.",null,null,null,null,null,null,"H.Rww.nf",1]
[null,null,null,null,"Eventuale Ravvedimento Operoso.\nATTENZIONE: il ravvedimento operoso deve essere posto nella riga successiva al conto H.RWW.nf, con lo stesso numero di registrazione, affinché la procedura possa correttamente riportarlo nel prospetto per il 770.",null,null,null,null,0.01,null,"S.01.nv",0.01]
[33,5,9,null,"Versamento F24 per ritenuta acconto su fattura di FORNITORE01  n. 15/2020 # 26",null,null,12.4,null,15.62,524.13,"D.03.01.20",-15.62]
[33,5,9,null,"01 # F # 38/20 # 01-04-2020 # 00",null,null,12.4,null,null,524.13,"H.Rww.nf",15.62]
[33,5,9,null,"Ravvedimento Operoso sul versamento della R.A. di cui sopra.",null,null,12.4,null,0.12,524.01,"S.01.04",0.12]
["PAGAMENTO FATTURE UTENZE  ( con contestuale pagamento deposito cauzionale)"]
[null,null,null,null,"Pagamento fattura n. zzzzzzzzz  di QQQQQQQQQQQ (bimestre aaa-bbb)",null,null,null,null,null,null,null,{"$f":"IF(L156<>\"\",F156+G156+I156+J156,\"\")","v":""}]
[null,null,null,null,"importo totale sottratto dell'eventuale importo del deposito cauzionale",null,null,null,null,90,null,"S.kk.zz",90]
[null,null,null,null,"nel caso si paghi con la fattura un deposito cauzionale o una sua integrazione"]
[null,null,null,null,"importo per deposito cauzionale",null,null,null,null,10,null,"L.00.nv",{"$f":"IF(L159<>\"\",F159+G159+I159+J159,\"\")","v":10}]
[null,null,null,null,"deposito cauzionale - credito del condominio da QQQQQQQQQL ",null,null,null,null,null,null,"C.01.01.YY",10]
[null,null,null,null,"la procedura calcola in automatico il debito del condominio verso i condomini"]
["RICEZIONE e CONTESTUALE PAGAMENTO FATTURA PER LAVORI STRAORDINARI "]
[null,null,null,null,"Ricevuta e pagata fattura n. xxx a WWWWWWW QQQQQQ con assegno c.c. postale n. 000000000 intestato a WWWWWWWWW o tramite bonifico bancario, relativa a FONDO nf",null,null,null,null,1,null,"G.00.nf",1]
["SPOSTAMENTI DI LIQUIDITÀ"]
["SPOSTAMENTO DI LIQUIDITÀ FRA CASSA E CONTO (per somme di sola gestione ordinaria)"]
[null,null,null,null,"Movimento fra conti numerari: da cassa a banca ([vers. contante] [vers. assegni] [bonifico da amministratore])",null,1,null,1]
[null,null,null,null,"Movimento fra conti numerari: da banca a cassa ([prelievo BANCOMAT] [assegno] [contante])",1,null,null,null,1]
["SPOSTAMENTO DI LIQUIDITÀ FRA CASSA E CONTO (per somme comprendenti anche quote di fondi)"]
[null,null,null,null,"Movimento fra conti numerari (gestione FONDI): da cassa a banca ([contante] [assegni])",null,1,null,1]
[null,null,null,null,"Aumento della quota del Fondo nf sul conto bancario",null,null,null,null,null,null,"F.nf.02",1]
[null,null,null,null,"Conseguente diminuzione sulla cassa contante della quota del FONDO nf",null,null,null,null,null,null,"F.nf.01",-1]
["SCRITTURE  VARIE SENZA VARIAZIONI DI CASSA O CONTO CORRENTE"]
["ABBUONI SU PAGAMENTI DA EFFETTUARE"]
[null,null,null,null,"PER SPESE A DEBITO dell'ESERCIZIO (diminuisce direttamente la spesa oggetto di abbuono ed il relativo debito)"]
[null,null,null,null,"diminuzione della spesa dell'importo dell'abbuono",null,null,null,null,null,null,"S.cc.nv",-1]
[null,null,null,null,"Stringa Informativa Fine Debito",null,null,null,null,null,null,"D.02.nv.XX",-1]
[null,null,null,null,"N.B.  Le due scrittura di sopra possono essere evitate intervenendo direttamente sulle scritture della spesa e del debito precedentemente registrate, diminuendo la spesa ed il debito dell'abbuono.\nQuesto è possibile in quanto l'abbuono concerne una spesa ed un debito dell'esercizio in corso."]
[null,null,null,null,"PER SPESE A DEBITO DI ESERCIZI PRECEDENTI. (Pagamento del debito non contestuale alla registrazione dell'abbuono)\nL'abbuono è per la procedura una restituzione ai condomini cui era stata attribuita la spesa. L'abbuono diminuisce il debito del condominio per fatture ricevute e non ancora pagate."]
[null,null,null,null,"Abbuono su pagamento dovuto al creditore QQQQQQQ ",null,null,null,null,null,null,"A.01.nt",5]
[null,null,null,null,"Stringa Informativa Fine Debito",null,null,null,null,null,null,"D.02.nv.YY",-5]
[18,11,2,null,"Il fornitore01 rinuncia al suo credito # 33.",null,null,56.23,null,null,423.11,"D.02.02.19",-80]
[18,11,2,null,"Abbuono su pagamento da ripartire su tabella D (civico 82)",null,null,56.23,null,null,423.11,"A.01.04",40]
[18,11,2,null,"Abbuono su pagamento da ripartire su tabella E (civico 84)",null,null,56.23,null,null,423.11,"A.01.05",40]
["REGISTRAZIONE a RICEZIONE DOCUMENTI CONTABILI (fattura, ricevuta, ecc.) "]
[null,null,null,null,"Descrizione libera dell'operazione. [esempio: Ricevuta fattura n° 125 del 10-10.2019 per acquisto prodotti di pulizia presso BricoK di Soverato)\nSe l'unico documento contabile contiene spese attribuibili a più voci, occorre inserire più righe,  ognuna delle quali contiene la descrizione della spesa, il codice del conto ed il relativo importo movimentato.\nOccorre controllare che la somma degli importi delle voci sia uguale all'importo del documento.",null,null,null,null,null,null,"S.kk.zz",110]
[null,null,null,null,"Stringa Informativa Origine Debito",null,null,null,null,null,null,"D.02.01.XX",110]
[22,7,3,null,"Ricevuta Fattura  PULIZIE PERFETTE 7/2020 del 03-03-2020",null,null,125.12,null,null,324.17]
[22,7,3,null,"v/s PULIZIE PERFETTE # fattura 7/20 del 3-3-2020 # 25 # C-06 # 03-03-2020",null,null,125.12,null,null,324.17,"D.02.01.20",95.16]
[22,7,3,null,"Ripartizione: scala A - civico 71",null,null,125.12,null,null,324.17,"S.02.02",31.72]
[22,7,3,null,"Ripartizione: scala B - civico 53",null,null,125.12,null,null,324.17,"S.02.03",31.72]
[22,7,3,null,"Ripartizione: scala C - civico 45",null,null,125.12,null,null,324.17,"S.02.04",31.72]
["REGISTRAZIONE a RICEZIONE di Avvisi di DOCUMENTI CONTABILI (avvisi di fattura, ecc.) "]
[null,null,null,null,"Descrizione libera dell'operazione. [esempio: Ricevuta avviso fattura da parte di WWWWWWW QQQQQQ)\nSe l'unico documento contabile contiene spese attribuibili a più voci, occorre inserire più righe,  ognuna delle quali contiene la descrizione della spesa, il codice del conto ed il relativo importo movimentato.\nOccorre controllare che la somma degli importi delle voci sia uguale all'importo del documento.",null,null,null,null,null,null,"S.kk.zz",110]
[null,null,null,null,"Stringa Informativa Origine Debito",null,null,null,null,null,null,"D.02.02.XX",110]
[14,7,3,null,"Ricevuto avviso di fattura rag. Pippo Pippo ",null,null,125.12,null,null,324.17,"S.01.07",120]
[14,7,3,null,"v/s PIPPO PIPPO # avviso di fattura # 27 # C-11 # 03-04-2020",null,null,125.12,null,null,324.17,"D.02.02.20",120]
["REGISTRAZIONE per PREVISIONE DI SPESA da ACCORDI e CONTRATTI"]
[null,null,null,null,"Descrizione libera dell'operazione. [esempio: Compenso pattuito con WWWWWWW QQQQQQ per trasmissione modello 770 relativo alla esercizio in corso))\nSe l'unico documento contabile contiene spese attribuibili a più voci, occorre inserire più righe,  ognuna delle quali contiene la descrizione della spesa, il codice del conto ed il relativo importo movimentato.\nOccorre controllare che la somma degli importi delle voci sia uguale all'importo del documento.",null,null,null,null,null,null,"S.kk.zz",110]
[null,null,null,null,"Stringa Informativa Origine Debito",null,null,null,null,null,null,"D.02.03.XX",110]
[44,31,12,null,"Parte del Compenso Amministratore per l'esercizio 2020 (non ancora corrisposto) ",null,null,125.12,null,null,324.17,"S.01.06",120]
[44,31,12,null,"v/s Amministratore #  previsione certa di spesa # 31 # C-10 # 03-05-2020",null,null,125.12,null,null,324.17,"D.02.03.20",120]

{"sheet":"mR","index":56,"n_rows":27,"n_cols":21,"rows_kept":27,"cut":false,"hidden":true,"merged":[[11,10,11,12],[10,10,10,12],[13,4,13,5],[12,4,12,5],[26,8,26,22],[19,1,19,4],[19,9,19,19],[19,20,19,22],[21,1,21,4],[21,9,21,19],[21,20,21,22],[22,3,22,4],[22,17,22,19],[22,20,22,22],[24,9,24,15],[24,16,24,22],[20,1,20,4],[20,9,20,19],[20,20,20,22],[17,1,17,4],[17,9,17,19],[17,20,17,22],[18,1,18,4],[18,9,18,19],[18,20,18,22],[1,1,1,5],[1,7,25,7],[2,16,3,18],[2,19,3,21],[5,17,5,19],[8,1,8,5],[8,15,8,21],[9,1,10,5],[9,15,9,21],[10,15,10,21],[11,15,11,21],[13,10,13,21],[15,1,15,5],[16,1,16,4],[16,9,16,19],[16,20,16,22]]}
[]
[null,"MATRICE",null,null,null,null,null,"& ----------------------------------------------------------------------------------------------------------------------------",null,"Condominio"]
[null,null,null,null,null,null,null,null,null,"Condominio CUTURELLA D",null,null,null,null,null,null,"RICEVUTA n."]
[null,"RICEVUTA",{"$f":"T3","v":0},null,null,null,null,null,null,"Viale CUTURELLA 2/D"]
[null,null,null,null,null,null,null,null,null,"88068 SOVERATO CZ"]
[null,"Data",{"$f":"R6","v":0},null,null,null,null,null,null,"C.F. 97029570799",null,null,null,null,null,null,"Data "]
[]
[]
[null,"Condomino",null,null,null,null,null,null,null,"Ricevute dal Condomino"]
[null,{"$f":"P9","v":0},null,null,null,null,null,null,null,"Unità immobiliare"]
[null,null,null,null,null,null,null,null,null,"Part.","Sub"]
[]
[null,{"$f":"J10","v":"Unità immobiliare"},{"$f":"J11","v":"Part."},null,{"$f":"K11","v":"Sub"}]
[null,null,{"$f":"J12","v":0},null,{"$f":"K12","v":0},null,null,null,null,"€"]
[]
[null,"CAUSALE",null,null,null,null,null,null,null,"per"]
[null,{"$f":"J17","v":0},null,null,null,{"$f":"U17","v":0}]
[null,0,null,null,null,0]
[null,0,null,null,null,0]
[null,0,null,null,null,0]
[null,0,null,null,null,0]
[null,0,null,null,null,0]
[null,null,null,"TOTALE",null,{"$f":"SUM(F17:F22)","v":0},null,null,null,null,null,null,null,null,null,null,null,"TOTALE RICEVUTO   ",null,null,{"$f":"SUM(U17:W22)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"firma dell'Amministratore",null,null,null,null,null,null,"La presente ricevuta viene rilasciata s.b.f. degli assegni e con riserva di esigere ogni altra somma che risultasse dovuta in seguito a rendiconto consuntivo, nuovi accertamenti, nuove delibere dell'Assemblea o rate pregresse non pagate."]
[]
["& ---------------------------------------------------------------------------------------------------------------------------------------",null,null,null,null,null,null,null,"&---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------"]

{"sheet":"mS","index":57,"n_rows":49,"n_cols":6,"rows_kept":49,"cut":false,"hidden":true,"merged":[[42,0,42,5],[0,0,0,5],[3,0,3,1],[3,2,3,5],[5,0,5,1],[5,2,5,5],[4,0,4,1],[2,0,2,1],[4,2,4,5],[2,3,2,4],[1,0,1,5],[7,5,13,5],[46,1,46,5],[47,1,47,5],[48,1,48,5],[6,0,6,1],[44,0,44,5],[6,3,6,4],[45,0,45,5],[7,0,7,2],[8,0,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[43,0,43,5]]}
["CONDOMINIO"]
["SCHEDA CONTABILE CONDOMINO"]
["Condomino",null,null,"Codice Condomino"]
["Recapito"]
["Proprietari"]
["C.F. (Proprietari)"]
["Unità Immobiliare",null,null,"Codice Unità Immobiliare"]
["CAUSALI DEBITI/CREDITI NELL'ESERCIZIO",null,null,"A DEBITO\nCONDOMINO","A CREDITO\nCONDOMINO","SALDO\nTOTALE\nESERCIZIO"]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"SUM(D9:D14)","v":0},{"$f":"SUM(E9:E14)","v":0},{"$f":"E15-D15","v":0}]
["N.","DATA","OPERAZIONE CONTABILE","A DEBITO\nCONDOMINO","A CREDITO\nCONDOMINO","SALDO alla DATA"]
[null,null,null,null,null,{"$f":"IF(B17<>\"\",IF(F15>0,ROUND(-D17+E17+$F$15,2),ROUND(-D17+E17,2)),0)","v":0}]
[null,null,null,null,null,{"$f":"IF(B18<>\"\",ROUND(-D18+E18+F17,2),0)","v":0}]
[null,null,null,null,null,{"$f":"IF(B19<>\"\",ROUND(-D19+E19+F18,2),0)","v":0}]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[]
[]
["Il \"SALDO alla DATA\" è il saldo progressivo alla data dell'operazione contabile: positivo se è un credito del condomino nei confronti del condominio, negativo se è un debito. \nI versamenti relativi a più causali sono riportati divisi in più operazioni contabili, ma tutte con la stessa data: la somma degli importi delle singole operazioni è il totale del versamento.\n"]
["I pagamenti delle quote dovute possono essere eseguiti secondo una delle seguenti modalità :"]
["·","[direttamente all’Amministratore in contanti o Assegno Bancario intestato a ]"]
["·","[tramite Bonifico  intestato a ]"]
["·","[tramite versamento su c.c.p. ]"]

{"sheet":"mB","index":58,"n_rows":24,"n_cols":68,"rows_kept":24,"cut":false,"hidden":true,"merged":[[18,1,18,19],[20,1,20,19],[22,63,22,65],[6,67,18,67],[7,1,7,29],[8,1,8,29],[10,1,10,29],[10,32,10,65],[11,1,11,29],[11,32,11,65],[13,1,13,19],[14,1,14,19],[16,1,16,19],[5,46,5,65],[2,1,3,2],[2,3,3,4],[2,32,3,33],[4,32,5,36],[5,10,5,29]]}
["\" ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------"]
[null,"CONTI CORRENTI POSTALI - Ricevuta di Versamento",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Banco Posta",null,null,null,null,null,null,"CONTI CORRENTI POSTALI - Ricevuta di Accredito",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Banco Posta"]
[null,"€",null,"sul\nC/C n.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"€"]
[null,null,null,null,null,{"$f":"IF(AN4<>\"\",AN4,\"\")","v":""},{"$f":"IF(AO4<>\"\",AO4,\"\")","v":""},1,0,6,0,9,8,2,6,6,5,null,null,"di Euro",{"$f":"IF(BE4<>\"\",BE4,\"\")","v":""},{"$f":"IF(BF4<>\"\",BF4,\"\")","v":""},"","","","","","","","",null,null,null,null,"sul C/C n.",null,null,null,null,null,null,1,0,6,0,9,8,2,6,6,5,null,"di Euro",null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TD 123"]
[null,"IMPORTO IN LETTERE",null,null,null,null,null,null,null,null,{"$f":"IF(AU6<>\"\",AU6,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPORTO IN LETTERE"]
[null,"INTESTATO A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTESTATO A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mod. CH 8 BIS - EP0934 - MOD. 12401 (EX W127902E) -St. (1c) Ed. 05"]
[null,"Condominio CUTURELLA D",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C","o","n","d","o","m","i","n","i","o"," ","C","U","T","U","R","E","L","L","A"," ","D"]
[]
[null,"CAUSALE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAUSALE"]
[null,{"$f":"IF(AG11<>\"\",AG11,\"\")","v":""}]
[null,{"$f":"IF(AG12<>\"\",AG12,\"\")","v":""}]
[null,"ESEGUITO DA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ESEGUITO DA"]
[]
[]
[null,"VIA-PIAZZA ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VIA - PIAZZA"]
[]
[null,"CAP ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAP",null,null,null,null,null,"LOCALITÀ"]
[]
[null,"LOCALITÀ"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BOLLO DELL'UFFICIO POSTALE",null,null,null,null,null,null,null,null,null,null,null,"BOLLO DELL'UFFICIO POSTALE",null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPORTANTE NON SCRIVERE NELLA ZONA SOTTOSTANTE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"codice bancoposta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"importo in euro",null,null,null,null,"numero conto",null,null,null,null,null,"tipo documento"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"123>"]
["\" ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------"]

{"sheet":"mAC","index":59,"n_rows":96,"n_cols":15,"rows_kept":96,"cut":false,"hidden":true,"merged":[[6,12,6,13],[6,14,6,15],[9,0,9,15],[10,9,10,15],[11,9,11,15],[12,9,12,15],[1,0,1,15],[2,0,2,3],[2,6,2,15],[4,0,4,15],[6,0,6,1],[6,2,6,3],[6,4,6,5],[6,6,6,7],[6,8,6,9],[6,10,6,11],[8,0,8,1],[8,2,8,3],[8,4,8,5],[8,6,8,7],[8,8,8,9],[8,10,8,11],[8,12,8,13],[8,14,8,15],[13,9,13,15],[14,9,14,15],[15,0,15,15],[16,0,16,15],[17,0,30,0],[17,1,17,15],[18,1,18,15],[19,1,19,9],[19,11,19,15],[20,1,20,9],[26,1,26,4],[26,6,26,9],[26,11,26,15],[27,1,27,7],[27,9,27,15],[28,1,28,7],[28,9,28,15],[20,11,20,15],[21,1,21,15],[22,1,22,15],[23,1,23,15],[24,1,24,15],[25,1,25,4],[25,6,25,9],[25,11,25,15],[29,1,29,2],[29,3,29,5],[29,7,29,8],[29,9,29,11],[29,12,29,15],[30,1,30,2],[30,3,30,5],[30,7,30,8],[30,9,30,11],[30,12,30,15],[38,1,38,15],[39,1,39,4],[39,6,39,9],[39,11,39,15],[40,1,40,4],[40,6,40,9],[40,11,40,15],[31,0,44,0],[31,1,31,15],[32,1,32,15],[33,1,33,9],[33,11,33,15],[34,1,34,9],[34,11,34,15],[35,1,35,15],[36,1,36,15],[37,1,37,15],[44,1,44,2],[44,3,44,5],[44,7,44,8],[44,9,44,11],[44,12,44,15],[45,0,45,15],[41,1,41,7],[41,9,41,15],[42,1,42,7],[42,9,42,15],[43,1,43,2],[43,3,43,5],[43,7,43,8],[43,9,43,11],[43,12,43,15],[53,1,53,15],[54,1,54,4],[55,1,55,4],[55,6,55,9],[55,11,55,15],[56,1,56,2],[46,0,57,0],[46,12,46,15],[47,12,47,15],[48,1,48,3],[49,1,49,15],[50,1,50,2],[50,11,50,15],[51,1,51,9],[51,11,51,15],[52,1,52,15],[57,1,57,7],[57,9,57,15],[58,0,58,15],[59,0,59,15],[60,0,77,0],[60,1,60,15],[61,1,61,15],[62,1,62,9],[62,11,62,15],[63,1,63,9],[69,1,69,4],[69,6,69,9],[69,11,69,15],[70,1,70,2],[70,9,70,15],[71,1,71,7],[71,9,71,15],[63,11,63,15],[64,1,64,15],[65,1,65,15],[66,1,66,15],[67,1,67,15],[68,1,68,4],[68,6,68,9],[68,11,68,15],[72,1,72,2],[72,3,72,5],[72,7,72,8],[72,9,72,11],[72,12,72,15],[73,1,73,2],[73,3,73,5],[73,7,73,8],[73,9,73,11],[73,12,73,15],[75,1,75,4],[75,6,77,15],[77,1,77,4],[78,0,78,15],[79,0,92,0],[79,12,79,15],[80,12,80,15],[81,1,81,3],[82,1,82,15],[83,1,83,2],[92,1,92,4],[95,0,95,15],[88,1,88,4],[88,6,88,9],[88,11,88,15],[89,1,89,2],[90,1,90,7],[90,9,90,15],[83,11,83,15],[84,1,84,9],[84,11,84,15],[85,1,85,15],[86,1,86,15],[87,1,87,4]]}
[]
["SCHEDA UNITÀ IMMOBILIARE"]
["Unità immobiliare ",null,null,null,"n°"]
[]
["IDENTIFICAZIONE CATASTALE"]
["Cod. Comune",null,"Foglio",null,"Mappale",null,"Sub",null,"Categoria",null,"Scala",null,"Piano",null,"Interno"]
[]
["Zona Censuaria",null,"Classe",null,"Vani",null,"Superfice",null,"Rendita",null,"",null,"",null,""]
[]
["IDENTIFICAZIONE CONDOMINIALE E DESTINAZIONE"]
["Edificio","Unità Funzionale","Abitazione","Negozio","Ufficio","Autorimessa","Posto Auto","Cantina","Altro","Annotazione"]
[]
[]
[]
[]
["SITUAZIONE INIZIALE (data di compilazione)"]
["PROPRIETARI e TITOLARI DI ALTRI DIRITTI REALI"]
[1,"Signor/a -Soc."]
[]
[null,"nato/a",null,null,null,null,null,null,null,null,null,"il"]
[]
[null,"residente (con sede)  in"]
[]
[null,"domiciliato  in"]
[]
[null,"Codice fiscale",null,null,null,null,"tel.",null,null,null,null,"Cell."]
[]
[null,"e-mail",null,null,null,null,null,null,null,"pec"]
[]
[null,"Proprietario",null,"Comproprietario",null,null,"%","Usufruttuario",null,"Nudo proprietario ",null,null,"Titolare di altro diritto reale"]
[]
[2,"Signor/a -Soc."]
[]
[null,"nato/a",null,null,null,null,null,null,null,null,null,"il"]
[]
[null,"residente (con sede)  in"]
[]
[null,"domiciliato  in"]
[]
[null,"Codice fiscale",null,null,null,null,"tel.",null,null,null,null,"Cell."]
[]
[null,"e-mail",null,null,null,null,null,null,null,"pec"]
[]
[null,"Proprietario",null,"Comproprietario",null,null,"%","Usufruttuario",null,"Nudo proprietario ",null,null,"Titolare di altro diritto reale"]
[]
["DATI RELATIVI AD EVENTUALI LOCAZIONI/COMODATI"]
[1,"Il titolare ha comunicato di aver concesso l'unità immobiliare in",null,null,null,null,null,null,null,null,null,null,"Locazione"]
[null,"a",null,null,null,null,null,null,null,null,null,null,"Comodato"]
[null,"Signor/a -Soc."]
[]
[null,"nato/a",null,null,null,null,null,null,null,null,null,"il"]
[]
[null,"residente (con sede)  in"]
[]
[null,"Codice fiscale",null,null,null,null,"tel.",null,null,null,null,"Cell."]
[]
[null,"e-mail",null,null,null,null,null,null,null,"pec"]
[]
["VARIAZIONI SUCCESSIVE"]
["PROPRIETÀ"]
[1,"Signor/a -Soc."]
[]
[null,"nato/a",null,null,null,null,null,null,null,null,null,"il"]
[]
[null,"residente (con sede)  in"]
[]
[null,"domiciliato  in"]
[]
[null,"Codice fiscale",null,null,null,null,"tel.",null,null,null,null,"Cell."]
[]
[null,"e-mail",null,null,null,null,null,null,null,"pec"]
[]
[null,"Proprietario",null,"Comproprietario",null,null,"%","Usufruttuario",null,"Nudo proprietario ",null,null,"Titolare di altro diritto reale"]
[]
[null,"Subentrato il ",null,null,null,null,"Estremi dell'atto di trasferimento"]
[]
[null,"Data dell'annotazione"]
[]
["INQUILINI/COMODATARI"]
[1,"Il titolare ha comunicato di aver concesso l'unità immobiliare in",null,null,null,null,null,null,null,null,null,null,"Locazione"]
[null,"a",null,null,null,null,null,null,null,null,null,null,"Comodato"]
[null,"Signor/a -Soc."]
[]
[null,"nato/a",null,null,null,null,null,null,null,null,null,"il"]
[]
[null,"residente (con sede)  in"]
[]
[null,"Codice fiscale",null,null,null,null,"tel.",null,null,null,null,"Cell."]
[]
[null,"e-mail",null,null,null,null,null,null,null,"pec"]
[]
[null,"Data dell'annotazione"]
[]
[]
[]
["FINE SCHEDA"]

{"sheet":"mCONVAT","index":60,"n_rows":39,"n_cols":34,"rows_kept":39,"cut":false,"hidden":true,"merged":[[34,9,34,32],[27,2,27,14],[31,14,31,19],[32,9,32,32],[36,1,36,33],[25,1,25,33],[19,3,19,33],[14,3,14,33],[15,3,15,33],[16,3,16,33],[17,3,17,33],[18,3,18,33],[22,1,22,33],[23,1,23,33],[21,1,21,33],[9,1,9,33],[7,1,7,33],[11,1,11,33],[13,3,13,33],[24,1,24,33]]}
[null,"Condomino Amministratore",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Condominio CUTURELLA D"]
[null,"Ing. Pietro CHIEFARI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Viale CUTURELLA 2/D - 88068 SOVERATO CZ"]
[null,"Viale CUTURELLA 2/D - 88068 SOVERATO CZ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"condominio.cuturella.d@piasoft.it"]
[null,"cell. 328-7569407",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"c.c.p. 1060982665"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IBAN: IT20J0760104400001060982665"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C.F. 97029570799"]
[]
[null,"CONVOCAZIONE ASSEMBLEA ORDINARIA"]
[]
[null,"La S.V. è invitata all'Assemblea Ordinaria che si terrà in prima convocazione il giorno giovedì 24-febbraio-2022 alle ore 22,000 presso i locali di Via MAZZINI n. 14 e, eventualmente, nel caso non si raggiunga il numero legale, in seconda convocazione, il giorno seguente venerdì 25-febbraio-2022 alle ore 16,30, sempre nello stesso luogo per discutere e deliberare sui punti del seguente:"]
[]
[null,"ORDINE DEL GIORNO"]
[]
[null,1,null,"RELAZIONE E COMUNICAZIONI VARIE DA PARTE DELL'AMMINISTRATORE"]
[null,2,null,"APPROVAZIONE RESOCONTO DI GESTIONE AL 31-12-2021 E RIPARTO DELLE SPESE FRA I CONDOMINI"]
[null,3,null,"APPROVAZIONE BILANCIO PREVENTIVO ESERCIZIO 2022 E RIPARTO DELLE SPESE FRA I CONDOMINI "]
[null,4,null,"NOMINA o CONFERMA AMMINISTRATORE"]
[null,5,null,"RELAZIONE INFORMATIVA SUI LAVORI CON ECOBONUS FATTIBILI SUL CONDOMINIO E PROPOSTA PROGETTUALE DA PARTE DI UN PROFESSIONISTA TECNICO "]
[null,6,null,"APPROVAZIONE DELLA SCRITTURA PRIVATA PER IL CONFERIMENTO DI INCARICO PROFESSIONALE PER PROGETTAZIONE E DIREZIONE LAVORI ECOBONUS SUL CONDOMINIO"]
[null,7,null,"VARIE ED EVENTUALI"]
[]
[null,"Si ricorda che a causa della pandemia, durante l'assemblea in presenza, occorre rispettare le disposizioni in materia di distanziamento sociale e uso dei dispositivi di protezione individuale.\n"]
[null,"Vista l'importanza, è auspicabile che la S.V. sia personalmente presente in assemblea, ma in caso di impedimento può delegare un'altra persona a rappresentarla. Per farlo, può utilizzare completandola  e firmandola la delega sotto riportata."]
[null,"Si allegano i documenti da approvare e si rammenta che per quanto concerne i punti 2-3 dell'OdG il quorum di approvazione è a maggioranza dei presenti e di 1/3 dei millesimi, mentre per il punto 4 occorre il quorum di 500/1000 per nuova nomina o di 334/1000 per la conferma. "]
[null,"Per la realizzazione degli interventi agevolabili con il bonus 110% si richiede l'approvazione della maggioranza dei presenti che rappresentano almeno 1/3 del valore dell'edificio. "]
[null,"L’amministratore dichiara la propria disponibilità a fornire tutti i chiarimenti sui documenti allegati all'o.d.g. su appuntamento telefonico, di mattina e in orario studio e ad esibire i documenti giustificativi delle spese."]
[]
[null,null,"SOVERATO, 15-febbraio-2022",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L'amministratore"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DELEGA"]
[null,"Il/La sottoscritto/a ",null,null,null,null,null,null,null,"________________________________________________________________"]
[]
[null,"delega il sig./ la sig.ra ",null,null,null,null,null,null,null,"________________________________________________________________"]
[]
[null,"a rappresentarlo/la nell'Assemblea dei Condomini convocata per giorno giovedì 24-febbraio-2022 ore 22,00 in prima convocazione e per giorno venerdì 25-febbraio-2022 ore 16,30 in eventuale seconda convocazione ed a votare gli argomenti posti all'ordine del giorno, con promessa, sin d'ora, di approvare ogni decisione del delegato/a."]
[]
[null,"_____________________, lì ______________________",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In fede"]

{"sheet":"mCOPERTINA","index":61,"n_rows":50,"n_cols":2,"rows_kept":50,"cut":false,"hidden":true,"merged":[[49,1,50,8],[17,2,18,7],[37,1,37,8],[40,2,40,7],[43,1,44,8],[45,1,46,8],[47,1,48,8],[16,3,16,5],[2,1,2,8],[3,1,3,8],[4,1,4,8],[5,1,5,8],[15,3,15,5]]}
[]
[null,"   "]
[null,"[Condominio]"]
[null,"[Indirizzo Condominio]\n"]
[null,"[Codice fiscale]"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"[AMMINISTRATORE]"]
[]
[null,"[nome Amministratore]"]
[]
[null,"[Indirizzo Amministratore]"]
[]
[null,"[Recapiti telefonici]"]

{"sheet":"mLRPQC","index":62,"n_rows":65,"n_cols":34,"rows_kept":65,"cut":false,"hidden":true,"merged":[[12,18,12,28],[26,26,26,33],[27,26,27,33],[33,4,33,33],[36,2,36,28],[36,29,36,33],[37,2,37,28],[37,29,37,33],[38,2,38,28],[38,29,38,33],[39,2,39,28],[39,29,39,33],[40,2,40,28],[40,29,40,33],[41,2,41,28],[41,29,41,33],[42,2,42,27],[42,29,42,33],[44,2,44,33],[46,2,46,33],[48,2,48,33],[50,2,50,11],[50,12,50,21],[50,22,50,31],[51,2,51,11],[51,12,51,21],[51,22,51,31],[52,2,52,11],[52,12,52,21],[52,22,52,31],[53,2,53,11],[53,12,53,21],[53,22,53,31],[54,2,54,11],[54,12,54,21],[54,22,54,31],[55,2,55,11],[55,12,55,21],[55,22,55,31],[56,2,56,11],[56,12,56,21],[56,22,56,31],[57,2,57,11],[57,12,57,21],[57,22,57,31],[58,2,58,11],[58,12,58,21],[58,22,58,31],[62,2,62,33],[64,2,64,14],[59,2,59,11],[59,12,59,21],[59,22,59,31],[60,2,60,21],[60,22,60,31],[61,2,61,21],[61,22,61,31]]}
[null,"[Incaricato dell'Amministrazione]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Nome]"]
[null,"[Nome]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Indirizzo]\n"]
[null,"[Indirizzo amministratore]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[e-mail condominio]"]
[null,"[cellulare amministratore]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[numero c.c.p.]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[IBAN]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[C.F.]"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Gent.mi Sig.ri]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Condomino - Colonna C]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Colonna E o F]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Colonna F o G+H+I]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Colonna \"\" o G+H+I]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[millesimi]"]
[]
[]
[]
[]
[]
[null,null,"Con la presente si invia la ricevuta del pagamento di oneri condominiali da Lei effettuato."]
[]
[]
[]
[]
[]
[null,null,{"$f":"W2","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RICEVUTA"]
[null,null,{"$f":"W3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"n."]
[null,null,{"$f":"W4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data "]
[]
[]
[null,null,"Ricevuta dal Condomino",null,null,null,null,null,null,null,null,{"$f":"S10","v":"[Condomino - Colonna C]"}]
[null,null,"la somma di "]
[]
[null,null,"€"]
[]
[null,null,"per"]
[]
[]
[]
[]
[]
[]
[null,null,"TOTALE SOMMA RICEVUTA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD37:AE42)","v":0}]
[]
[null,null,"La presente ricevuta viene rilasciata s.b.f. degli assegni e con riserva di esigere ogni altra somma che risultasse dovuta in seguito a rendiconto consuntivo, nuovi accertamenti o nuove delibere dell'Assemblea."]
[]
[null,null,"La presente sostituisce ogni altra ricevuta provvisoria relativa allo stesso pagamento."]
[]
[null,null,"Quale utile promemoria si riporta un prospetto degli oneri condominiali ancora da versare nell'esercizio in corso:"]
[]
[null,null,"CAUSALE PAGAMENTO",null,null,null,null,null,null,null,null,null,"Scadenza",null,null,null,null,null,null,null,null,null,"Importo dovuto"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Totale a suo debito  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W52:W60)","v":0}]
[null,null,"Totale a suo credito "]
[]
[]
[null,null,"[Luogo e data]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L'Amministratore"]

{"sheet":"mGENERICA","index":63,"n_rows":47,"n_cols":34,"rows_kept":47,"cut":false,"hidden":true,"merged":[[12,18,12,28],[46,2,46,14]]}
[null,"[Incaricato dell'Amministrazione]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Nome]"]
[null,"[Nome]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Indirizzo]\n"]
[null,"[Indirizzo amministratore]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[e-mail condominio]"]
[null,"[cellulare amministratore]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[numero c.c.p.]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[IBAN]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[C.F.]"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Gent.mi Sig.ri]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Condomino - Colonna C]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Colonna E o F]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Colonna F o G+H+I]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Colonna \"\" o G+H+I]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[millesimi]"]
[]
[]
[]
[null,null,"OGGETTO: "]
[]
[null,null,"Con la presente si informa la S.V. di quanto segue:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"[Luogo e data]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L'Amministratore"]

{"sheet":"mSOLLECITO","index":64,"n_rows":52,"n_cols":34,"rows_kept":52,"cut":false,"hidden":true,"merged":[[51,2,51,14],[28,8,28,18],[28,19,28,24],[28,25,28,28],[29,8,29,18],[29,19,29,24],[29,25,29,28],[30,25,30,28],[32,2,33,33],[35,10,35,25],[36,10,36,25],[43,2,45,33],[26,8,26,18],[26,19,26,24],[26,25,26,28],[27,8,27,18],[27,19,27,24],[27,25,27,28],[24,8,24,18],[24,19,24,24],[24,25,24,28],[25,8,25,18],[25,19,25,24],[25,25,25,28],[12,18,12,28],[17,1,17,33],[19,2,21,33],[23,8,23,18],[23,19,23,24],[23,25,23,28]]}
[null,"[Incaricato dell'Amministrazione]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Nome]"]
[null,"[Nome]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Indirizzo]\n"]
[null,"[Indirizzo amministratore]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[e-mail condominio]"]
[null,"[cellulare amministratore]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[numero c.c.p.]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[IBAN]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[C.F.]"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Gent.mi Sig.ri]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Condomino - Colonna C]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Colonna E o F]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Colonna F o G+H+I]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Colonna \"\" o G+H+I]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[millesimi]"]
[]
[]
[]
[null,"OGGETTO: SOLLECITO DI PAGAMENTO CONTRIBUTI GESTIONE ORDINARIA"]
[]
[null,null,"Alla data della presente, dalle risultanze dei libri contabili, si rileva una sua situazione debitoria nei confronti del condominio per contributi di sua spettanza non ancora pagati alle date di scadenza. Tale situazione è riassunta nel seguente prospetto:"]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Causale",null,null,null,null,null,null,null,null,null,null,"Scadenza",null,null,null,null,null,"Importo"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totale euro",{"$f":"SUM(Z25:Z30)","v":0}]
[]
[null,null,"Dell'importo di cui sopra è da considerare in mora, in quanto sono trascorsi più di 90 giorni dalla data di scadenza dei relativi pagamenti, l'importo seguente"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Importo debito in mora:"]
[]
[]
[null,null,"I pagamenti possono essere eseguiti secondo una delle seguenti modalità :"]
[null,null,"·","[direttamente all’Amministratore in contanti o Assegno Bancario intestato a ]"]
[null,null,"·","[tramite Bonifico  intestato a ]"]
[null,null,"·","[tramite versamento su c.c.p. ]"]
[]
[null,null,"Nel protrarsi della Sua inadempienza, per quanto concerne l'importo in mora, mi vedrò costretto a richiedere quanto dovuto mediante diffida con raccomadata R.R. e conseguente aggravio di spese a Suo carico, prima di dar corso alla procedura coattiva per la riscossione delle somme dovute."]
[]
[]
[]
[null,null,"Se nel frattempo Lei avesse già effettuato il pagamento, non tenga conto della presente."]
[]
[null,null,"In attesa di un pronto riscontro, porgo distinti saluti."]
[]
[null,null,"[Luogo e data]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L'amministratore"]

{"sheet":"mCERTF","index":65,"n_rows":42,"n_cols":34,"rows_kept":42,"cut":false,"hidden":true,"merged":[[30,23,30,30],[34,12,34,13],[41,2,41,14],[37,12,37,13],[29,23,29,30],[12,18,12,28],[17,6,18,33],[23,2,23,33],[26,23,26,30],[20,2,20,33],[21,2,21,33],[22,2,22,33]]}
[null,"[Incaricato dell'Amministrazione]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Nome]"]
[null,"[Nome]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Indirizzo]\n"]
[null,"[Indirizzo amministratore]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[e-mail condominio]"]
[null,"[cellulare amministratore]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[numero c.c.p.]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[IBAN]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[C.F.]"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Gent.mi Sig.ri]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Condomino - Colonna C]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Colonna E o F]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Colonna F o G+H+I]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Colonna \"\" o G+H+I]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[millesimi]"]
[]
[]
[]
[null,null,"OGGETTO: ",null,null,null,"Certificazione redditi diversi derivanti dalla gestione condominiale ai fini dell'imposizione fiscale per l'anno 2021"]
[]
[]
[]
[null,null,"nella sua qualità di amministratore dello stabile sito in "]
[]
[null,null,"ATTESTA"]
[]
[null,null,"di aver conseguito proventi per conto del condominio sopracitato nel corso del 2021 per l'unità "]
[null,null,"immobiliare di proprietà comune  per un importo totale di ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"euro"]
[null,null,"Tali proventi sono quelli rilevati secondo il principio di cassa tra l' 01/01/2021 e il 31/12/2021. "]
[null,null,"Il riparto di tali proventi fra i condomini è fatto secondo la tabella A (della proprietà)"]
[null,null,"Millesimi del condomino in epigrafe"]
[null,null,"Importo di reddito proquota attribuito al condomino",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"euro"]
[]
[null,null,"I dati catastali dell'unità immobiliare di proprietà condominiale sono"]
[null,null,"Comune"]
[null,null,"Foglio",null,null,null,null,null,"Particella",null,null,null,null,null,"Sub"]
[null,null,"Indirizzo"]
[null,null,"Piano"]
[null,null,"Zona",null,null,null,null,null,"Categoria     ",null,null,null,null,null,"Classe ",null,null,null,null,"Consistenza"]
[null,null,"Rendita "]
[]
[]
[null,null,"[Luogo e data]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L'Amministratore"]

{"sheet":"mRATE","index":66,"n_rows":53,"n_cols":34,"rows_kept":53,"cut":false,"hidden":true,"merged":[[52,2,52,14],[40,9,40,12],[40,13,40,20],[40,21,40,26],[41,9,41,20],[41,21,41,26],[47,2,48,33],[38,9,38,12],[38,13,38,20],[38,21,38,26],[39,9,39,12],[39,13,39,20],[39,21,39,26],[36,9,36,12],[36,13,36,20],[36,21,36,26],[37,9,37,12],[37,13,37,20],[37,21,37,26],[34,9,34,12],[34,13,34,20],[34,21,34,26],[35,9,35,12],[35,13,35,20],[35,21,35,26],[31,2,33,33],[12,18,12,28],[17,2,18,33],[19,2,19,33],[21,2,22,33],[23,29,23,33],[24,2,25,33],[26,29,26,33],[27,29,27,33],[28,29,28,33],[29,29,29,33],[30,29,30,33]]}
[null,"[Incaricato dell'Amministrazione]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Nome]"]
[null,"[Nome]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Indirizzo]\n"]
[null,"[Indirizzo amministratore]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[e-mail condominio]"]
[null,"[cellulare amministratore]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[numero c.c.p.]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[IBAN]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[C.F.]"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Gent.mi Sig.ri]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Condomino - Colonna C]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Colonna E o F]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Colonna F o G+H+I]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Colonna \"\" o G+H+I]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[millesimi]"]
[]
[]
[]
[null,null,"OGGETTO: SITUAZIONE CONTABILE e RATEIZZAZIONE DEI CONTRIBUTI CONDOMINIALI PER L'ESERCIZIO 2022"]
[]
[null,null,"(Bilancio preventivo in corso di approvazione)"]
[]
[null,null,"Dal prospetto di ripartizione delle spese preventivate per l'esercizio 2022, non ancora approvato dall'Assemblea per mancata convocazione causa pandemia, risulta a suo carico il contributo annuale di "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"euro"]
[null,null,"Dal prospetto di ripartizione del rendiconto consuntivo relativo all' esercizio 2021, non ancora approvato dall'Assemblea causa pandemia, risulta un conguaglio"]
[]
[null,null,"a suo debito",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"euro"]
[null,null,"a suo credito",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"euro"]
[null,null,"Pertanto l'ammontare dovuto è pari a ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"euro",null,null,{"$f":"AD24+AD27-AD28","v":0}]
[null,null,"Risultano ancora delle quote arretrate non versate per ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"euro"]
[null,null,"Totale dovuto",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"euro",null,null,{"$f":"AD29+AD30","v":0}]
[null,null,"Il versamento di tale importo può essere frazionato per come riportato nel sottostante prospetto, con le relative scadenze. Il prospetto non tiene conto di eventuali versamenti effettuati dopo il primo gennaio dell'esercizio in corso."]
[]
[]
[null,null,null,null,null,null,null,null,null,"Rata",null,null,null,"Scad.",null,null,null,null,null,null,null,"Importo"]
[null,null,null,null,null,null,null,null,null,"Arretrati"]
[null,null,null,null,null,null,null,null,null,"Conguaglio"]
[null,null,null,null,null,null,null,null,null,"1a"]
[null,null,null,null,null,null,null,null,null,"2a"]
[null,null,null,null,null,null,null,null,null,"3a"]
[null,null,null,null,null,null,null,null,null,"4a"]
[null,null,null,null,null,null,null,null,null,"Totale euro",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V36:V41)","v":0}]
[]
[null,null,"I pagamenti possono essere eseguiti secondo una delle seguenti modalità :"]
[null,null,"·","[direttamente all’Amministratore in contanti o Assegno Bancario intestato a ]"]
[null,null,"·","[tramite Bonifico  intestato a ]"]
[null,null,"·","[tramite versamento su c.c.p. ]"]
[null,null,"È gradito in ogni caso l'anticipo, in tutto o in parte, del versamento delle rate, al fine di agevolare e ottimizzare la gestione del Condominio."]
[]
[]
[null,null,"Distinti saluti."]
[]
[null,null,"[Luogo e data]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L'amministratore"]

{"sheet":"mDIFFIDA","index":67,"n_rows":54,"n_cols":34,"rows_kept":54,"cut":false,"hidden":true,"merged":[[53,2,53,14],[31,5,31,24],[31,25,31,30],[32,5,32,24],[32,25,32,30],[33,5,33,24],[33,25,33,30],[34,5,34,24],[34,25,34,30],[36,2,38,33],[39,2,40,33],[41,2,42,33],[28,5,28,24],[28,25,28,30],[29,5,29,24],[29,25,29,30],[30,5,30,24],[30,25,30,30],[25,5,25,24],[25,25,25,30],[26,5,26,24],[26,25,26,30],[27,5,27,24],[27,25,27,30],[22,5,22,24],[22,25,22,30],[23,5,23,24],[23,25,23,30],[24,5,24,24],[24,25,24,30],[19,2,20,33],[10,38,10,41],[11,38,11,41],[12,18,12,28],[12,38,12,41],[17,1,17,33]]}
[null,"[Incaricato dell'Amministrazione]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Nome]"]
[null,"[Nome]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Indirizzo]\n"]
[null,"[Indirizzo amministratore]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[e-mail condominio]"]
[null,"[cellulare amministratore]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[numero c.c.p.]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[IBAN]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[C.F.]"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Gent.mi Sig.ri]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Condomino - Colonna C]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Colonna E o F]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Colonna F o G+H+I]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Colonna \"\" o G+H+I]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[millesimi]"]
[]
[]
[]
[null,"OGGETTO: DIFFIDA PER MANCATO VERSAMENTO CONTRIBUTI CONDOMINIALI"]
[]
[null,null,"Premessa la seguente Sua situazione per i contributi condominiali scaduti alla data della presente e non ancora pagati"]
[]
[]
[null,null,null,null,null,"Contributo non versato",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Importo"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"TOTALE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z24:AE34)","v":0}]
[]
[null,null,"Con la presente Le sollecito il pagamento dei contributi condominiali di cui sopra, entro il termine perentorio di giorni 15 (quindici) dal ricevimento della presente raccomandata. Ove per data di ricevimento è da intendersi quella comunicata da POSTE ITALIANE come data di consegna o di rilascio dell'avviso di giacenza."]
[]
[]
[null,null,"Le preannuncio che in difetto di quanto sopra, sarò costretto, mio malgrado, senza ulteriori avvisi, al recupero coatto delle somme dovute, con aggravio a suo carico delle maggior spese."]
[]
[null,null,"La presente vale quale diffida e formale messa in mora, ai sensi e per gli effetti dell'art. 1219 C.C. e ad ogni effetto di legge e, come tale, interruttiva di ogni termine prescrizionale."]
[]
[]
[null,null,"I pagamenti possono essere eseguiti secondo una delle seguenti modalità :"]
[null,null,"·","[direttamente all’Amministratore in contanti o Assegno Bancario intestato a ]"]
[null,null,"·","[tramite Bonifico  intestato a ]"]
[null,null,"·","[tramite versamento su c.c.p. ]"]
[]
[null,null,"Se nel frattempo Lei avesse già effettuato il pagamento, non tenga conto della presente."]
[]
[null,null,"In attesa di un pronto riscontro, porgo distinti saluti."]
[]
[null,null,"[Luogo e data]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L'amministratore"]

{"sheet":"mCONVAS","index":68,"n_rows":41,"n_cols":34,"rows_kept":41,"cut":false,"hidden":true,"merged":[[12,18,12,28],[17,1,17,33],[40,3,40,15],[19,2,19,34],[21,2,21,34],[23,4,23,34],[24,4,24,34],[25,4,25,34],[26,4,26,34],[27,4,27,34],[28,4,28,34],[37,2,37,34],[29,4,29,34],[30,4,30,34],[32,2,32,34],[33,2,33,34],[35,2,35,34]]}
[null,"[Incaricato dell'Amministrazione]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Nome]"]
[null,"[Nome]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Indirizzo]\n"]
[null,"[Indirizzo amministratore]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[e-mail condominio]"]
[null,"[cellulare amministratore]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[numero c.c.p.]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[IBAN]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[C.F.]"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Gent.mi Sig.ri]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Condomino - Colonna C]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Colonna E o F]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Colonna F o G+H+I]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Colonna \"\" o G+H+I]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[millesimi]"]
[]
[]
[]
[null,"CONVOCAZIONE ASSEMBLEA ORDINARIA"]
[]
[null,null,"La S.V. è invitata all'Assemblea Ordinaria che si terrà in prima convocazione il giorno lunedì  5-luglio-2021 alle ore 19,000 presso i locali condominiali di Via XXXXX n. 38 e, eventualmente, nel caso non si raggiunga il numero legale, in seconda convocazione, il giorno seguente martedì 6-luglio-2021 alle ore 16,30, sempre nello stesso luogo per discutere e deliberare sui punti del seguente:"]
[]
[null,null,"ORDINE DEL GIORNO"]
[]
[null,null,1,null,"RELAZIONE E COMUNICAZIONI VARIE DA PARTE DELL'AMMINISTRATORE"]
[null,null,2,null,"APPROVAZIONE RESOCONTO DI GESTIONE AL 31-12-2019 E RIPARTO DELLE SPESE FRA I CONDOMINI"]
[null,null,3,null,"APPROVAZIONE RESOCONTO DI GESTIONE AL 31-12-2020 E RIPARTO DELLE SPESE FRA I CONDOMINI"]
[null,null,4,null,"APPROVAZIONE BILANCIO PREVENTIVO PER L'ESERCIZIO 2021 E RIPARTO DELLE SPESE FRA I CONDOMINI "]
[null,null,5,null,"NOMINA o CONFERMA AMMINISTRATORE"]
[null,null,6,null,"DISCUSSIONE SU LAVORI SISMABONUS e ECOBONUS, APPROVAZIONE DELLE CONDIZIONI PER PROSEGUIRE L'ITER REALIZZATIVO DI TALI LAVORI"]
[null,null,7,null,"DISCUSSIONE E APPROVAZIONE MESSA IN OPERA TELECAMERE DI SICUREZZA INGRESSI CIVICO XX e CIVICO zz"]
[null,null,8,null,"VARIE ED EVENTUALI"]
[]
[null,null,"Si ricorda che a causa della pandemia, durante l'assemblea in presenza, occorre rispettare le disposizioni in materia di distanziamento sociale e uso dei dispositivi di protezione individuale.\n"]
[null,null,"Vista l'importanza, è auspicabile che la S.V. sia personalmente presente in assemblea, ma in caso di impedimento può delegare un'altra persona a rappresentarla; si allega quindi un modello di delega."]
[]
[null,null,"Si allegano i documenti da approvare e si rammenta che per quanto concerne i punti 2-3 e 4 dell'OdG basta il quorum di un terzo per la validità costitutiva in seconda convocazione, mentre per il punto 5 occorre il quorum di 500/1000 per la nomina o di 1/3 per la conferma. "]
[]
[null,null,"L’amministratore dichiara la propria disponibilità a fornire tutti i chiarimenti sui documenti allegati all'o.d.g. su appuntamento telefonico, di mattina e in orario studio e ad esibire i documenti giustificativi delle spese."]
[]
[]
[null,null,null,"[Luogo e data]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L'amministratore"]

{"sheet":"mDELEGA","index":69,"n_rows":29,"n_cols":34,"rows_kept":29,"cut":false,"hidden":true,"merged":[[12,18,12,28],[17,1,17,33],[21,10,21,33],[23,2,24,33]]}
[null,"[Incaricato dell'Amministrazione]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Nome]"]
[null,"[Nome]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Indirizzo]\n"]
[null,"[Indirizzo amministratore]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[e-mail condominio]"]
[null,"[cellulare amministratore]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[numero c.c.p.]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[IBAN]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[C.F.]"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Gent.mi Sig.ri]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Condomino - Colonna C]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Colonna E o F]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Colonna F o G+H+I]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Colonna \"\" o G+H+I]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[millesimi]"]
[]
[]
[]
[null,"DELEGA DI RAPPRESENTANZA ASSEMBLEA"]
[]
[null,null,"Il/La sottoscritto/a ",null,null,null,null,null,null,null,"________________________________________________________________","________________________________________________________________","________________________________________________________________","________________________________________________________________","________________________________________________________________","________________________________________________________________","________________________________________________________________","________________________________________________________________","________________________________________________________________","________________________________________________________________","________________________________________________________________","________________________________________________________________","________________________________________________________________","________________________________________________________________","________________________________________________________________","________________________________________________________________","________________________________________________________________","________________________________________________________________","________________________________________________________________","________________________________________________________________","________________________________________________________________","________________________________________________________________","________________________________________________________________"]
[]
[null,null,"delega il sig./ la sig.ra ",null,null,null,null,null,null,null,"________________________________________________________________"]
[]
[null,null,"a rappresentarlo/la nell'Assemblea dei Condomini convocata per giorno  lunedì 5-luglio-2021 ore 19,00 in prima convocazione e per giorno martedì 6-luglio-2021 ore 16,30 in eventuale seconda convocazione ed a votare gli argomenti posti all'ordine del giorno, con promessa, sin d'ora, di approvare ogni decisione del delegato/a."]
[]
[]
[null,null,"_____________________, lì ______________________"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In fede"]

{"sheet":"mRCCA","index":70,"n_rows":40,"n_cols":34,"rows_kept":40,"cut":false,"hidden":true,"merged":[[12,18,12,28],[17,2,17,34],[19,10,19,33],[21,2,22,33],[31,2,32,33]]}
[null,"[Incaricato dell'Amministrazione]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Nome]"]
[null,"[Nome]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Indirizzo]\n"]
[null,"[Indirizzo amministratore]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[e-mail condominio]"]
[null,"[cellulare amministratore]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[numero c.c.p.]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[IBAN]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[C.F.]"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Gent.mi Sig.ri]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Condomino - Colonna C]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Colonna E o F]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Colonna F o G+H+I]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[\"\" o Colonna G+H+I]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[millesimi]"]
[]
[]
[]
[null,null,"RICEVUTA DI AVVENUTA CONSEGNA CONVOCAZIONE ASSEMBLEA"]
[]
[null,null,"Il/La sottoscritto/a",null,null,null,null,null,null,null,"_____________________________________________________________"]
[]
[null,null,"dichiara di aver ricevuta dall'Amministratore la lettera, con tutti gli allegati, di convocazione dell'Assemblea Condominiale per i giorni 5 e 6 luglio 2021, rispettivamente in prima e seconda convocazione. "]
[]
[null,null,"Dichiara inoltre di aver accettato tale lettera in qualità di "]
[]
[null,null,null,"¨",null,"Condomino intestatario"]
[]
[null,null,null,"¨",null,"Familiare"]
[]
[null,null,null,"¨",null,"____________________________"]
[]
[null,null,"e si impegna, se non condomino intestario , a far avere il tutto, nel più breve tempo possibile, al condomino intestatario."]
[]
[]
[]
[]
[null,null,"La consegna è avvenuta in data  ______________________"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In fede"]

{"sheet":"mRCDC","index":71,"n_rows":42,"n_cols":34,"rows_kept":42,"cut":false,"hidden":true,"merged":[[12,18,12,28],[19,10,19,33],[21,2,21,33],[35,2,36,33],[39,2,39,33]]}
[null,"[Incaricato dell'Amministrazione]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Nome]"]
[null,"[Nome]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Indirizzo]\n"]
[null,"[Indirizzo amministratore]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[e-mail condominio]"]
[null,"[cellulare amministratore]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[numero c.c.p.]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[IBAN]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[C.F.]"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Gent.mi Sig.ri]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Condomino - Colonna C]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Colonna E o F]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Colonna F o G+H+I]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Colonna \"\" o G+H+I]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[millesimi]"]
[]
[]
[]
[null,null,"RICEVUTA DI AVVENUTA CONSEGNA DI DOCUMENTI"]
[]
[null,null,"Il/La sottoscritto/a   ",null,null,null,null,null,null,null,"________________________________________________________________"]
[]
[null,null,"dichiara di aver ricevuto dall'Amministratore i seguenti documenti condominiali, indirizzati all'intestatario del presente modulo:"]
[]
[null,null,"●"," il verbale relativo all'assemblea condominiale di giorno 24/05/2018"]
[null,null,"●"," il verbale relativo all'assemblea condominiale di giorno 25/05/2018"]
[null,null,"●","informativa sulla privacy ai sensi del GDPR 679/2016"]
[]
[null,null,"Dichiara inoltre di aver accettato tali documenti in qualità di "]
[]
[null,null,null,"¨",null,"Condomino intestatario"]
[]
[null,null,null,"¨",null,"Familiare"]
[]
[null,null,null,"¨",null,"____________________________"]
[]
[null,null,"e si impegna, se non condomino intestario , a farli avere, nel più breve tempo possibile, al condomino intestatario."]
[]
[]
[]
[null,null,"La consegna è avvenuta in data  ______________________"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In fede"]