{"text_format":"2","workbook":"xlsx","n_sheets":5,"sheets":["Cover","Summary","Input Costi","Input Ricavi","Pagina Grafici"],"not_rendered":{"charts":2,"images":1,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":"Cover","index":0,"n_rows":20,"n_cols":3,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
{"$rows_empty":10}
[null,null,"La trasparenza al servizio della salute"]
[]
[]
[null,null,"Pazienti.org"]
[null,null,"Business Plan"]
[]
[]
[]
[]
[null,null,"Dicembre 2009"]

{"sheet":"Summary","index":1,"n_rows":37,"n_cols":42,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
["Pazienti.org",{"$nulls":14},"Pazienti.org",{"$nulls":13},"Pazienti.org"]
["Business Plan - 2010",{"$nulls":14},"Business Plan - 2011",{"$nulls":13},"Business Plan - 2012"]
[{"$nulls":13},"Totale ",{"$nulls":13},"Totale ",{"$nulls":13},"Totale "]
[null,"2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2010",null,"2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2011",null,"2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2012"]
[]
["Costi"]
[]
["Costituzione e spese amministrative",{"$f":"'Input Costi'!B6","v":700},{"$f":"'Input Costi'!C6","v":0},{"$f":"'Input Costi'!D6","v":0},{"$f":"'Input Costi'!E6","v":0},{"$f":"'Input Costi'!F6","v":0},{"$f":"'Input Costi'!G6","v":0},{"$f":"'Input Costi'!H6","v":500},{"$f":"'Input Costi'!I6","v":0},{"$f":"'Input Costi'!J6","v":0},{"$f":"'Input Costi'!K6","v":0},{"$f":"'Input Costi'!L6","v":0},{"$f":"'Input Costi'!M6","v":0},{"$f":"SUM(B8:M8)","v":1200},null,{"$f":"'Input Costi'!N6","v":750},{"$f":"'Input Costi'!O6","v":0},{"$f":"'Input Costi'!P6","v":0},{"$f":"'Input Costi'!Q6","v":0},{"$f":"'Input Costi'!R6","v":0},{"$f":"'Input Costi'!S6","v":0},{"$f":"'Input Costi'!T6","v":750},{"$f":"'Input Costi'!U6","v":0},{"$f":"'Input Costi'!V6","v":0},{"$f":"'Input Costi'!W6","v":0},{"$f":"'Input Costi'!X6","v":0},{"$f":"'Input Costi'!Y6","v":0},{"$f":"SUM(P8:AA8)","v":1500},null,{"$f":"'Input Costi'!Z6","v":1000},{"$f":"'Input Costi'!AA6","v":0},{"$f":"'Input Costi'!AB6","v":0},{"$f":"'Input Costi'!AC6","v":0},{"$f":"'Input Costi'!AD6","v":0},{"$f":"'Input Costi'!AE6","v":0},{"$f":"'Input Costi'!AF6","v":1000},{"$f":"'Input Costi'!AG6","v":0},{"$f":"'Input Costi'!AH6","v":0},{"$f":"'Input Costi'!AI6","v":0},{"$f":"'Input Costi'!AJ6","v":0},{"$f":"'Input Costi'!AK6","v":0},{"$f":"SUM(AD8:AO8)","v":2000}]
["Adattamento software",{"$f":"'Input Costi'!B10","v":500},{"$f":"'Input Costi'!C10","v":500},{"$f":"'Input Costi'!D10","v":500},{"$f":"'Input Costi'!E10","v":0},{"$f":"'Input Costi'!F10","v":0},{"$f":"'Input Costi'!G10","v":0},{"$f":"'Input Costi'!H10","v":0},{"$f":"'Input Costi'!I10","v":0},{"$f":"'Input Costi'!J10","v":0},{"$f":"'Input Costi'!K10","v":0},{"$f":"'Input Costi'!L10","v":0},{"$f":"'Input Costi'!M10","v":0},{"$f":"SUM(B9:M9)","v":1500},null,{"$f":"'Input Costi'!N10","v":0},{"$f":"'Input Costi'!O10","v":0},{"$f":"'Input Costi'!P10","v":0},{"$f":"'Input Costi'!Q10","v":0},{"$f":"'Input Costi'!R10","v":0},{"$f":"'Input Costi'!S10","v":0},{"$f":"'Input Costi'!T10","v":0},{"$f":"'Input Costi'!U10","v":0},{"$f":"'Input Costi'!V10","v":0},{"$f":"'Input Costi'!W10","v":0},{"$f":"'Input Costi'!X10","v":0},{"$f":"'Input Costi'!Y10","v":0},{"$f":"SUM(P9:AA9)","v":0},null,{"$f":"'Input Costi'!Z10","v":0},{"$f":"'Input Costi'!AA10","v":0},{"$f":"'Input Costi'!AB10","v":0},{"$f":"'Input Costi'!AC10","v":0},{"$f":"'Input Costi'!AD10","v":0},{"$f":"'Input Costi'!AE10","v":0},{"$f":"'Input Costi'!AF10","v":0},{"$f":"'Input Costi'!AG10","v":0},{"$f":"'Input Costi'!AH10","v":0},{"$f":"'Input Costi'!AI10","v":0},{"$f":"'Input Costi'!AJ10","v":0},{"$f":"'Input Costi'!AK10","v":0},{"$f":"SUM(AD9:AO9)","v":0}]
["Project manager",{"$f":"'Input Costi'!B13","v":3000},{"$f":"'Input Costi'!C13","v":3000},{"$f":"'Input Costi'!D13","v":3000},{"$f":"'Input Costi'!E13","v":3000},{"$f":"'Input Costi'!F13","v":3000},{"$f":"'Input Costi'!G13","v":3000},{"$f":"'Input Costi'!H13","v":3000},{"$f":"'Input Costi'!I13","v":3000},{"$f":"'Input Costi'!J13","v":3000},{"$f":"'Input Costi'!K13","v":3000},{"$f":"'Input Costi'!L13","v":3000},{"$f":"'Input Costi'!M13","v":3000},36000,null,{"$f":"'Input Costi'!N13","v":3000},{"$f":"'Input Costi'!O13","v":3000},{"$f":"'Input Costi'!P13","v":3000},{"$f":"'Input Costi'!Q13","v":3000},{"$f":"'Input Costi'!R13","v":3000},{"$f":"'Input Costi'!S13","v":3000},{"$f":"'Input Costi'!T13","v":3000},{"$f":"'Input Costi'!U13","v":3000},{"$f":"'Input Costi'!V13","v":3000},{"$f":"'Input Costi'!W13","v":3000},{"$f":"'Input Costi'!X13","v":3000},{"$f":"'Input Costi'!Y13","v":3000},36000,null,{"$f":"'Input Costi'!Z12","v":6000},{"$f":"'Input Costi'!AA12","v":6000},{"$f":"'Input Costi'!AB12","v":6000},{"$f":"'Input Costi'!AC12","v":6000},{"$f":"'Input Costi'!AD12","v":6000},{"$f":"'Input Costi'!AE12","v":6000},{"$f":"'Input Costi'!AF12","v":6000},{"$f":"'Input Costi'!AG12","v":6000},{"$f":"'Input Costi'!AH12","v":6000},{"$f":"'Input Costi'!AI12","v":6000},{"$f":"'Input Costi'!AJ12","v":6000},{"$f":"'Input Costi'!AK12","v":6000},72000]
["Creazione database strutture sanitarie",{"$f":"'Input Costi'!B16","v":1000},{"$f":"'Input Costi'!C16","v":1000},{"$f":"'Input Costi'!D16","v":1000},{"$f":"'Input Costi'!E16","v":0},{"$f":"'Input Costi'!F16","v":0},{"$f":"'Input Costi'!G16","v":0},{"$f":"'Input Costi'!H16","v":0},{"$f":"'Input Costi'!I16","v":0},{"$f":"'Input Costi'!J16","v":0},{"$f":"'Input Costi'!K16","v":0},{"$f":"'Input Costi'!L16","v":0},{"$f":"'Input Costi'!M16","v":0},3000,null,{"$f":"'Input Costi'!N16","v":0},{"$f":"'Input Costi'!O16","v":0},{"$f":"'Input Costi'!P16","v":0},{"$f":"'Input Costi'!Q16","v":0},{"$f":"'Input Costi'!R16","v":0},{"$f":"'Input Costi'!S16","v":0},{"$f":"'Input Costi'!T16","v":0},{"$f":"'Input Costi'!U16","v":0},{"$f":"'Input Costi'!V16","v":0},{"$f":"'Input Costi'!W16","v":0},{"$f":"'Input Costi'!X16","v":0},{"$f":"'Input Costi'!Y16","v":0},0,null,{"$f":"'Input Costi'!Y16","v":0},{"$f":"'Input Costi'!Z16","v":0},{"$f":"'Input Costi'!AA16","v":0},{"$f":"'Input Costi'!AB16","v":0},{"$f":"'Input Costi'!AC16","v":0},{"$f":"'Input Costi'!AD16","v":0},{"$f":"'Input Costi'!AE16","v":0},{"$f":"'Input Costi'!AF16","v":0},{"$f":"'Input Costi'!AG16","v":0},{"$f":"'Input Costi'!AH16","v":0},{"$f":"'Input Costi'!AI16","v":0},{"$f":"'Input Costi'!AJ16","v":0},0]
["Acquisto computer  e materiale di ufficio",{"$f":"'Input Costi'!B21","v":850},{"$f":"'Input Costi'!C21","v":50},{"$f":"'Input Costi'!D21","v":50},{"$f":"'Input Costi'!E21","v":50},{"$f":"'Input Costi'!F21","v":50},{"$f":"'Input Costi'!G21","v":50},{"$f":"'Input Costi'!H21","v":50},{"$f":"'Input Costi'!I21","v":50},{"$f":"'Input Costi'!J21","v":50},{"$f":"'Input Costi'!K21","v":50},{"$f":"'Input Costi'!L21","v":50},{"$f":"'Input Costi'!M21","v":50},1400,null,{"$f":"'Input Costi'!N21","v":1050},{"$f":"'Input Costi'!O21","v":50},{"$f":"'Input Costi'!P21","v":50},{"$f":"'Input Costi'!Q21","v":50},{"$f":"'Input Costi'!R21","v":50},{"$f":"'Input Costi'!S21","v":50},{"$f":"'Input Costi'!T21","v":50},{"$f":"'Input Costi'!U21","v":50},{"$f":"'Input Costi'!V21","v":50},{"$f":"'Input Costi'!W21","v":50},{"$f":"'Input Costi'!X21","v":50},{"$f":"'Input Costi'!Y21","v":50},1600,null,{"$f":"'Input Costi'!Z21","v":1050},{"$f":"'Input Costi'!AA21","v":50},{"$f":"'Input Costi'!AB21","v":50},{"$f":"'Input Costi'!AC21","v":50},{"$f":"'Input Costi'!AD21","v":50},{"$f":"'Input Costi'!AE21","v":50},{"$f":"'Input Costi'!AF21","v":50},{"$f":"'Input Costi'!AG21","v":50},{"$f":"'Input Costi'!AH21","v":50},{"$f":"'Input Costi'!AI21","v":50},{"$f":"'Input Costi'!AJ21","v":50},{"$f":"'Input Costi'!AK21","v":50},1600]
["Spese trasferta nazionale/internazionale",{"$f":"'Input Costi'!B25","v":300},{"$f":"'Input Costi'!C25","v":0},{"$f":"'Input Costi'!D25","v":0},{"$f":"'Input Costi'!E25","v":0},{"$f":"'Input Costi'!F25","v":0},{"$f":"'Input Costi'!G25","v":200},{"$f":"'Input Costi'!H25","v":200},{"$f":"'Input Costi'!I25","v":200},{"$f":"'Input Costi'!J25","v":200},{"$f":"'Input Costi'!K25","v":200},{"$f":"'Input Costi'!L25","v":200},{"$f":"'Input Costi'!M25","v":200},1700,null,{"$f":"'Input Costi'!N25","v":300},{"$f":"'Input Costi'!O25","v":300},{"$f":"'Input Costi'!P25","v":300},{"$f":"'Input Costi'!Q25","v":300},{"$f":"'Input Costi'!R25","v":400},{"$f":"'Input Costi'!S25","v":400},{"$f":"'Input Costi'!T25","v":400},{"$f":"'Input Costi'!U25","v":400},{"$f":"'Input Costi'!V25","v":400},{"$f":"'Input Costi'!W25","v":400},{"$f":"'Input Costi'!X25","v":400},{"$f":"'Input Costi'!Y25","v":400},4400,null,{"$f":"'Input Costi'!Z25","v":400},{"$f":"'Input Costi'!AA25","v":400},{"$f":"'Input Costi'!AB25","v":400},{"$f":"'Input Costi'!AC25","v":400},{"$f":"'Input Costi'!AD25","v":400},{"$f":"'Input Costi'!AE25","v":400},{"$f":"'Input Costi'!AF25","v":400},{"$f":"'Input Costi'!AG25","v":400},{"$f":"'Input Costi'!AH25","v":400},{"$f":"'Input Costi'!AI25","v":400},{"$f":"'Input Costi'!AJ25","v":400},{"$f":"'Input Costi'!AK25","v":400},4800]
["Studio e realizzazione campagna marketing per pazienti",{"$f":"'Input Costi'!B29","v":2000},{"$f":"'Input Costi'!C29","v":3000},{"$f":"'Input Costi'!D29","v":0},{"$f":"'Input Costi'!E29","v":5000},{"$f":"'Input Costi'!F29","v":5000},{"$f":"'Input Costi'!G29","v":0},{"$f":"'Input Costi'!H29","v":0},{"$f":"'Input Costi'!I29","v":0},{"$f":"'Input Costi'!J29","v":0},{"$f":"'Input Costi'!K29","v":0},{"$f":"'Input Costi'!L29","v":0},{"$f":"'Input Costi'!M29","v":0},15000,null,{"$f":"'Input Costi'!N28","v":0},{"$f":"'Input Costi'!O28","v":0},{"$f":"'Input Costi'!P28","v":0},{"$f":"'Input Costi'!Q28","v":0},{"$f":"'Input Costi'!R28","v":0},{"$f":"'Input Costi'!S28","v":0},{"$f":"'Input Costi'!T28","v":0},{"$f":"'Input Costi'!U28","v":0},{"$f":"'Input Costi'!V28","v":0},{"$f":"'Input Costi'!W28","v":0},{"$f":"'Input Costi'!X28","v":0},{"$f":"'Input Costi'!Y28","v":0},0,null,{"$f":"'Input Costi'!Z29","v":0},{"$f":"'Input Costi'!AA29","v":0},{"$f":"'Input Costi'!AB29","v":0},{"$f":"'Input Costi'!AC29","v":0},{"$f":"'Input Costi'!AD29","v":0},{"$f":"'Input Costi'!AE29","v":0},{"$f":"'Input Costi'!AF29","v":0},{"$f":"'Input Costi'!AG29","v":0},{"$f":"'Input Costi'!AH29","v":0},{"$f":"'Input Costi'!AI29","v":0},{"$f":"'Input Costi'!AJ29","v":0},{"$f":"'Input Costi'!AK29","v":0},0]
["Hosting piattaforma web",{"$f":"'Input Costi'!B30","v":100},{"$f":"'Input Costi'!C30","v":100},{"$f":"'Input Costi'!D30","v":100},{"$f":"'Input Costi'!E30","v":100},{"$f":"'Input Costi'!F30","v":100},{"$f":"'Input Costi'!G30","v":100},{"$f":"'Input Costi'!H30","v":100},{"$f":"'Input Costi'!I30","v":100},{"$f":"'Input Costi'!J30","v":100},{"$f":"'Input Costi'!K30","v":100},{"$f":"'Input Costi'!L30","v":100},{"$f":"'Input Costi'!M30","v":100},1200,null,{"$f":"'Input Costi'!N30","v":100},{"$f":"'Input Costi'!O30","v":100},{"$f":"'Input Costi'!P30","v":100},{"$f":"'Input Costi'!Q30","v":100},{"$f":"'Input Costi'!R30","v":100},{"$f":"'Input Costi'!S30","v":100},{"$f":"'Input Costi'!T30","v":100},{"$f":"'Input Costi'!U30","v":100},{"$f":"'Input Costi'!V30","v":100},{"$f":"'Input Costi'!W30","v":100},{"$f":"'Input Costi'!X30","v":100},{"$f":"'Input Costi'!Y30","v":100},1200,null,{"$f":"'Input Costi'!Z31","v":100},{"$f":"'Input Costi'!AA31","v":100},{"$f":"'Input Costi'!AB31","v":100},{"$f":"'Input Costi'!AC31","v":100},{"$f":"'Input Costi'!AD31","v":100},{"$f":"'Input Costi'!AE31","v":100},{"$f":"'Input Costi'!AF31","v":100},{"$f":"'Input Costi'!AG31","v":100},{"$f":"'Input Costi'!AH31","v":100},{"$f":"'Input Costi'!AI31","v":100},{"$f":"'Input Costi'!AJ31","v":100},{"$f":"'Input Costi'!AK31","v":100},1200]
["Spese Telefoniche",{"$f":"'Input Costi'!B32","v":200},{"$f":"'Input Costi'!C32","v":200},{"$f":"'Input Costi'!D32","v":200},{"$f":"'Input Costi'!E32","v":200},{"$f":"'Input Costi'!F32","v":200},{"$f":"'Input Costi'!G32","v":200},{"$f":"'Input Costi'!H32","v":300},{"$f":"'Input Costi'!I32","v":300},{"$f":"'Input Costi'!J32","v":300},{"$f":"'Input Costi'!K32","v":300},{"$f":"'Input Costi'!L32","v":300},{"$f":"'Input Costi'!M32","v":300},3000,null,{"$f":"'Input Costi'!N32","v":400},{"$f":"'Input Costi'!O32","v":400},{"$f":"'Input Costi'!P32","v":400},{"$f":"'Input Costi'!Q32","v":400},{"$f":"'Input Costi'!R32","v":400},{"$f":"'Input Costi'!S32","v":400},{"$f":"'Input Costi'!T32","v":400},{"$f":"'Input Costi'!U32","v":400},{"$f":"'Input Costi'!V32","v":400},{"$f":"'Input Costi'!W32","v":400},{"$f":"'Input Costi'!X32","v":400},{"$f":"'Input Costi'!Y32","v":400},4800,null,{"$f":"'Input Costi'!Z33","v":500},{"$f":"'Input Costi'!AA33","v":500},{"$f":"'Input Costi'!AB33","v":500},{"$f":"'Input Costi'!AC33","v":500},{"$f":"'Input Costi'!AD33","v":500},{"$f":"'Input Costi'!AE33","v":500},{"$f":"'Input Costi'!AF33","v":500},{"$f":"'Input Costi'!AG33","v":500},{"$f":"'Input Costi'!AH33","v":500},{"$f":"'Input Costi'!AI33","v":500},{"$f":"'Input Costi'!AJ33","v":500},{"$f":"'Input Costi'!AK33","v":500},6000]
["Studio e realizzazione campagna marketing per sottoscrittori",{"$f":"'Input Costi'!B37","v":0},{"$f":"'Input Costi'!C37","v":0},{"$f":"'Input Costi'!D37","v":0},{"$f":"'Input Costi'!E37","v":0},{"$f":"'Input Costi'!F37","v":0},{"$f":"'Input Costi'!G37","v":0},{"$f":"'Input Costi'!H37","v":0},{"$f":"'Input Costi'!I37","v":0},{"$f":"'Input Costi'!J37","v":0},{"$f":"'Input Costi'!K37","v":0},{"$f":"'Input Costi'!L37","v":0},{"$f":"'Input Costi'!M37","v":0},0,null,{"$f":"'Input Costi'!N37","v":7000},{"$f":"'Input Costi'!O37","v":8000},{"$f":"'Input Costi'!P37","v":0},{"$f":"'Input Costi'!Q37","v":0},{"$f":"'Input Costi'!R37","v":0},{"$f":"'Input Costi'!S37","v":0},{"$f":"'Input Costi'!T37","v":0},{"$f":"'Input Costi'!U37","v":0},{"$f":"'Input Costi'!V37","v":0},{"$f":"'Input Costi'!W37","v":0},{"$f":"'Input Costi'!X37","v":0},{"$f":"'Input Costi'!Y37","v":0},15000,null,{"$f":"'Input Costi'!Z37","v":5000},{"$f":"'Input Costi'!AA37","v":5000},{"$f":"'Input Costi'!AB37","v":0},{"$f":"'Input Costi'!AC37","v":0},{"$f":"'Input Costi'!AD37","v":0},{"$f":"'Input Costi'!AE37","v":0},{"$f":"'Input Costi'!AF37","v":0},{"$f":"'Input Costi'!AG37","v":0},{"$f":"'Input Costi'!AH37","v":0},{"$f":"'Input Costi'!AI37","v":0},{"$f":"'Input Costi'!AJ37","v":0},{"$f":"'Input Costi'!AK37","v":0},10000]
["Editor e moderatore",{"$f":"'Input Costi'!B40","v":0},{"$f":"'Input Costi'!C40","v":0},{"$f":"'Input Costi'!D40","v":0},{"$f":"'Input Costi'!E40","v":0},{"$f":"'Input Costi'!F40","v":0},{"$f":"'Input Costi'!G40","v":0},{"$f":"'Input Costi'!H40","v":0},{"$f":"'Input Costi'!I40","v":0},{"$f":"'Input Costi'!J40","v":0},{"$f":"'Input Costi'!K40","v":0},{"$f":"'Input Costi'!L40","v":0},{"$f":"'Input Costi'!M40","v":0},0,null,{"$f":"'Input Costi'!N40","v":3000},{"$f":"'Input Costi'!O40","v":3000},{"$f":"'Input Costi'!P40","v":3000},{"$f":"'Input Costi'!Q40","v":3000},{"$f":"'Input Costi'!R40","v":3000},{"$f":"'Input Costi'!S40","v":3000},{"$f":"'Input Costi'!T40","v":3000},{"$f":"'Input Costi'!U40","v":3000},{"$f":"'Input Costi'!V40","v":3000},{"$f":"'Input Costi'!W40","v":3000},{"$f":"'Input Costi'!X40","v":3000},{"$f":"'Input Costi'!Y40","v":3000},36000,null,{"$f":"'Input Costi'!Z40","v":6000},{"$f":"'Input Costi'!AA40","v":6000},{"$f":"'Input Costi'!AB40","v":6000},{"$f":"'Input Costi'!AC40","v":6000},{"$f":"'Input Costi'!AD40","v":6000},{"$f":"'Input Costi'!AE40","v":6000},{"$f":"'Input Costi'!AF40","v":6000},{"$f":"'Input Costi'!AG40","v":6000},{"$f":"'Input Costi'!AH40","v":6000},{"$f":"'Input Costi'!AI40","v":6000},{"$f":"'Input Costi'!AJ40","v":6000},{"$f":"'Input Costi'!AK40","v":6000},72000]
["Locazione ufficio",{"$f":"'Input Costi'!B43","v":0},{"$f":"'Input Costi'!C43","v":0},{"$f":"'Input Costi'!D43","v":0},{"$f":"'Input Costi'!E43","v":0},{"$f":"'Input Costi'!F43","v":0},{"$f":"'Input Costi'!G43","v":0},{"$f":"'Input Costi'!H43","v":0},{"$f":"'Input Costi'!I43","v":0},{"$f":"'Input Costi'!J43","v":0},{"$f":"'Input Costi'!K43","v":0},{"$f":"'Input Costi'!L43","v":0},{"$f":"'Input Costi'!M43","v":0},0,null,{"$f":"'Input Costi'!N43","v":1000},{"$f":"'Input Costi'!O43","v":1000},{"$f":"'Input Costi'!P43","v":1000},{"$f":"'Input Costi'!Q43","v":1000},{"$f":"'Input Costi'!R43","v":1000},{"$f":"'Input Costi'!S43","v":1000},{"$f":"'Input Costi'!T43","v":1000},{"$f":"'Input Costi'!U43","v":1000},{"$f":"'Input Costi'!V43","v":1000},{"$f":"'Input Costi'!W43","v":1000},{"$f":"'Input Costi'!X43","v":1000},{"$f":"'Input Costi'!Y43","v":1000},12000,null,{"$f":"'Input Costi'!Z43","v":2000},{"$f":"'Input Costi'!AA43","v":2000},{"$f":"'Input Costi'!AB43","v":2000},{"$f":"'Input Costi'!AC43","v":2000},{"$f":"'Input Costi'!AD43","v":2000},{"$f":"'Input Costi'!AE43","v":2000},{"$f":"'Input Costi'!AF43","v":2000},{"$f":"'Input Costi'!AG43","v":2000},{"$f":"'Input Costi'!AH43","v":2000},{"$f":"'Input Costi'!AI43","v":2000},{"$f":"'Input Costi'!AJ43","v":2000},{"$f":"'Input Costi'!AK43","v":2000},24000]
["Ufficio stampa",{"$f":"'Input Costi'!B46","v":0},{"$f":"'Input Costi'!C46","v":0},{"$f":"'Input Costi'!D46","v":0},{"$f":"'Input Costi'!E46","v":0},{"$f":"'Input Costi'!F46","v":0},{"$f":"'Input Costi'!G46","v":0},{"$f":"'Input Costi'!H46","v":0},{"$f":"'Input Costi'!I46","v":0},{"$f":"'Input Costi'!J46","v":0},{"$f":"'Input Costi'!K46","v":0},{"$f":"'Input Costi'!L46","v":0},{"$f":"'Input Costi'!M46","v":0},0,null,{"$f":"'Input Costi'!N46","v":600},{"$f":"'Input Costi'!O46","v":600},{"$f":"'Input Costi'!P46","v":600},{"$f":"'Input Costi'!Q46","v":600},{"$f":"'Input Costi'!R46","v":600},{"$f":"'Input Costi'!S46","v":600},{"$f":"'Input Costi'!T46","v":600},{"$f":"'Input Costi'!U46","v":600},{"$f":"'Input Costi'!V46","v":600},{"$f":"'Input Costi'!W46","v":600},{"$f":"'Input Costi'!X46","v":600},{"$f":"'Input Costi'!Y46","v":600},7200,null,{"$f":"'Input Costi'!Z46","v":900},{"$f":"'Input Costi'!AA46","v":900},{"$f":"'Input Costi'!AB46","v":900},{"$f":"'Input Costi'!AC46","v":900},{"$f":"'Input Costi'!AD46","v":900},{"$f":"'Input Costi'!AE46","v":900},{"$f":"'Input Costi'!AF46","v":900},{"$f":"'Input Costi'!AG46","v":900},{"$f":"'Input Costi'!AH46","v":900},{"$f":"'Input Costi'!AI46","v":900},{"$f":"'Input Costi'!AJ46","v":900},{"$f":"'Input Costi'!AK46","v":900},10800]
["Consulenza legale",{"$f":"'Input Costi'!B49","v":0},{"$f":"'Input Costi'!C49","v":0},{"$f":"'Input Costi'!D49","v":0},{"$f":"'Input Costi'!E49","v":0},{"$f":"'Input Costi'!F49","v":0},{"$f":"'Input Costi'!G49","v":0},{"$f":"'Input Costi'!H49","v":0},{"$f":"'Input Costi'!I49","v":1000},{"$f":"'Input Costi'!J49","v":1000},{"$f":"'Input Costi'!K49","v":1000},{"$f":"'Input Costi'!L49","v":1000},{"$f":"'Input Costi'!M49","v":1000},5000,null,{"$f":"'Input Costi'!N49","v":1000},{"$f":"'Input Costi'!O49","v":1000},{"$f":"'Input Costi'!P49","v":1000},{"$f":"'Input Costi'!Q49","v":1000},{"$f":"'Input Costi'!R49","v":1000},{"$f":"'Input Costi'!S49","v":1000},{"$f":"'Input Costi'!T49","v":1000},{"$f":"'Input Costi'!U49","v":1000},{"$f":"'Input Costi'!V49","v":1000},{"$f":"'Input Costi'!W49","v":1000},{"$f":"'Input Costi'!X49","v":1000},{"$f":"'Input Costi'!Y49","v":1000},12000,null,{"$f":"'Input Costi'!Z49","v":1500},{"$f":"'Input Costi'!AA49","v":1500},{"$f":"'Input Costi'!AB49","v":1500},{"$f":"'Input Costi'!AC49","v":1500},{"$f":"'Input Costi'!AD49","v":1500},{"$f":"'Input Costi'!AE49","v":1500},{"$f":"'Input Costi'!AF49","v":1500},{"$f":"'Input Costi'!AG49","v":1500},{"$f":"'Input Costi'!AH49","v":1500},{"$f":"'Input Costi'!AI49","v":1500},{"$f":"'Input Costi'!AJ49","v":1500},{"$f":"'Input Costi'!AK49","v":1500},18000]
[]
["Totale Costi Mensile",{"$f":"SUM(B8:B21)","v":8650},7850,4850,8350,8350,3550,4150,4650,4650,4650,4650,4650,69000,null,{"$f":"SUM(P8:P21)","v":18200},17450,9450,9450,9550,9550,10300,9550,9550,9550,9550,9550,{"$f":"SUM(P23:AA23)","v":131700},null,{"$f":"SUM(AD8:AD21)","v":24450},22450,17450,17450,17450,17450,18450,17450,17450,17450,17450,17450,{"$f":"SUM(AD23:AO23)","v":222400}]
["Totale Costi Cumulativo (da Gen 2010)",{"$f":"B23","v":8650},{"$f":"B24+C23","v":16500},{"$f":"C24+D23","v":21350},29700,38050,41600,45750,50400,55050,59700,64350,69000,null,null,{"$f":"M24+P23","v":87200},{"$f":"P24+Q23","v":104650},{"$f":"Q24+R23","v":114100},123550,133100,142650,152950,162500,172050,181600,191150,200700,null,null,{"$f":"AD23+AA24","v":225150},{"$f":"AD24+AE23","v":247600},{"$f":"AE24+AF23","v":265050},{"$f":"AF24+AG23","v":282500},{"$f":"AG24+AH23","v":299950},{"$f":"AH24+AI23","v":317400},{"$f":"AI24+AJ23","v":335850},{"$f":"AJ24+AK23","v":353300},{"$f":"AK24+AL23","v":370750},{"$f":"AL24+AM23","v":388200},{"$f":"AM24+AN23","v":405650},{"$f":"AN24+AO23","v":423100}]
[]
[]
["Ricavi"]
[]
["Ospedali Pubblici",{"$f":"'Input Ricavi'!C20","v":0},{"$f":"'Input Ricavi'!D20","v":0},{"$f":"'Input Ricavi'!E20","v":0},{"$f":"'Input Ricavi'!F20","v":0},{"$f":"'Input Ricavi'!G20","v":0},{"$f":"'Input Ricavi'!H20","v":0},{"$f":"'Input Ricavi'!I20","v":0},{"$f":"'Input Ricavi'!J20","v":0},{"$f":"'Input Ricavi'!K20","v":735.75},{"$f":"'Input Ricavi'!L20","v":1471.5},{"$f":"'Input Ricavi'!M20","v":1471.5},{"$f":"'Input Ricavi'!N20","v":1962},null,null,{"$f":"'Input Ricavi'!O20","v":2452.5},{"$f":"'Input Ricavi'!P20","v":3678.75},{"$f":"'Input Ricavi'!Q20","v":4905},{"$f":"'Input Ricavi'!R20","v":4905},{"$f":"'Input Ricavi'!S20","v":4905},{"$f":"'Input Ricavi'!T20","v":6131.2500000000009},{"$f":"'Input Ricavi'!U20","v":6131.2500000000009},{"$f":"'Input Ricavi'!V20","v":6131.2500000000009},{"$f":"'Input Ricavi'!W20","v":7357.5},{"$f":"'Input Ricavi'!X20","v":7357.5},{"$f":"'Input Ricavi'!Y20","v":8583.75},{"$f":"'Input Ricavi'!Z20","v":8583.75},null,null,{"$f":"'Input Ricavi'!AA20","v":9810},{"$f":"'Input Ricavi'!AB20","v":9810},{"$f":"'Input Ricavi'!AC20","v":9810},{"$f":"'Input Ricavi'!AD20","v":11036.25},{"$f":"'Input Ricavi'!AE20","v":12262.500000000002},{"$f":"'Input Ricavi'!AF20","v":12262.500000000002},{"$f":"'Input Ricavi'!AG20","v":12262.500000000002},{"$f":"'Input Ricavi'!AH20","v":13488.75},{"$f":"'Input Ricavi'!AI20","v":14715},{"$f":"'Input Ricavi'!AJ20","v":14715},{"$f":"'Input Ricavi'!AK20","v":15941.25},{"$f":"'Input Ricavi'!AL20","v":15941.25}]
["Ospedali Privati",{"$f":"'Input Ricavi'!C21","v":0},{"$f":"'Input Ricavi'!D21","v":0},{"$f":"'Input Ricavi'!E21","v":0},{"$f":"'Input Ricavi'!F21","v":0},{"$f":"'Input Ricavi'!G21","v":0},{"$f":"'Input Ricavi'!H21","v":0},{"$f":"'Input Ricavi'!I21","v":0},{"$f":"'Input Ricavi'!J21","v":0},{"$f":"'Input Ricavi'!K21","v":624.375},{"$f":"'Input Ricavi'!L21","v":1248.75},{"$f":"'Input Ricavi'!M21","v":1248.75},{"$f":"'Input Ricavi'!N21","v":1665.0000000000002},null,null,{"$f":"'Input Ricavi'!O21","v":2081.25},{"$f":"'Input Ricavi'!P21","v":3121.8749999999995},{"$f":"'Input Ricavi'!Q21","v":4162.5},{"$f":"'Input Ricavi'!R21","v":4162.5},{"$f":"'Input Ricavi'!S21","v":4162.5},{"$f":"'Input Ricavi'!T21","v":5203.125},{"$f":"'Input Ricavi'!U21","v":5203.125},{"$f":"'Input Ricavi'!V21","v":5203.125},{"$f":"'Input Ricavi'!W21","v":6243.7499999999991},{"$f":"'Input Ricavi'!X21","v":6243.7499999999991},{"$f":"'Input Ricavi'!Y21","v":7284.375},{"$f":"'Input Ricavi'!Z21","v":7284.375},null,null,{"$f":"'Input Ricavi'!AA21","v":8325},{"$f":"'Input Ricavi'!AB21","v":8325},{"$f":"'Input Ricavi'!AC21","v":8325},{"$f":"'Input Ricavi'!AD21","v":9365.625},{"$f":"'Input Ricavi'!AE21","v":10406.25},{"$f":"'Input Ricavi'!AF21","v":10406.25},{"$f":"'Input Ricavi'!AG21","v":10406.25},{"$f":"'Input Ricavi'!AH21","v":11446.875},{"$f":"'Input Ricavi'!AI21","v":12487.499999999998},{"$f":"'Input Ricavi'!AJ21","v":12487.499999999998},{"$f":"'Input Ricavi'!AK21","v":13528.125000000002},{"$f":"'Input Ricavi'!AL21","v":13528.125000000002}]
[]
["Totale Ricavi Mensile",{"$f":"B30+B29","v":0},{"$f":"C30+C29","v":0},0,0,0,0,0,0,1360.125,2720.25,2720.25,3627,{"$f":"SUM(B32:M32)","v":10427.625},null,{"$f":"P30+P29","v":4533.75},{"$f":"Q30+Q29","v":6800.625},9067.5,9067.5,9067.5,11334.375,11334.375,11334.375,13601.25,13601.25,15868.125,15868.125,{"$f":"SUM(P32:AA32)","v":131478.75},null,{"$f":"AD30+AD29","v":18135},{"$f":"AE30+AE29","v":18135},18135,20401.875,22668.75,22668.75,22668.75,24935.625,27202.5,27202.5,29469.375,29469.375,{"$f":"SUM(AD32:AO32)","v":281092.5}]
["Totale Ricavi Cumulativo (da Gen 2010)",{"$f":"B32","v":0},{"$f":"B33+C32","v":0},{"$f":"C33+D32","v":0},0,0,0,0,0,1360.125,4080.375,6800.625,10427.625,null,null,{"$f":"M33+P32","v":14961.375},{"$f":"P33+Q32","v":21762},{"$f":"Q33+R32","v":30829.5},39897,48964.5,60298.875,71633.25,82967.625,96568.875,110170.125,126038.25,141906.375,null,null,{"$f":"AD32+AA33","v":160041.375},{"$f":"AD33+AE32","v":178176.375},{"$f":"AE33+AF32","v":196311.375},{"$f":"AF33+AG32","v":216713.25},{"$f":"AG33+AH32","v":239382},{"$f":"AH33+AI32","v":262050.75},{"$f":"AI33+AJ32","v":284719.5},{"$f":"AJ33+AK32","v":309655.125},{"$f":"AK33+AL32","v":336857.625},{"$f":"AL33+AM32","v":364060.125},{"$f":"AM33+AN32","v":393529.5},{"$f":"AN33+AO32","v":422998.875}]
[]
[]
["Fabbisogno/(Rimborso) Capitale",{"$f":"B23-B32","v":8650},{"$f":"C23-C32","v":7850},4850,8350,8350,3550,4150,4650,3289.875,1929.75,1929.75,1023,null,null,{"$f":"P23-P32","v":13666.25},10649.375,382.5,382.5,482.5,-1784.375,-1034.375,-1784.375,-4051.25,-4051.25,-6318.125,-6318.125,null,null,{"$f":"AD23-AD32","v":6315},4315,-685,-2951.875,-5218.75,-5218.75,-4218.75,-7485.625,-9752.5,-9752.5,-12019.375,-12019.375]
["Fabbisogno/(Rimborso) Capitale Cumulativo",{"$f":"B36","v":8650},{"$f":"B37+C36","v":16500},{"$f":"C37+D36","v":21350},29700,38050,41600,45750,50400,53689.875,55619.625,57549.375,58572.375,null,null,{"$f":"M37+P36","v":72238.625},{"$f":"P37+Q36","v":82888},{"$f":"Q37+R36","v":83270.5},83653,84135.5,82351.125,81316.75,79532.375,75481.125,71429.875,65111.75,58793.625,null,null,{"$f":"AA37+AD36","v":65108.625},{"$f":"AE36+AD37","v":69423.625},{"$f":"AF36+AE37","v":68738.625},65786.75,60568,55349.25,51130.5,43644.875,33892.375,24139.875,12120.5,101.125]

{"sheet":"Input Costi","index":2,"n_rows":51,"n_cols":37,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
[null,"2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01"]
[]
["Costituzione e spese amministrative"]
["spese di costituzione dell'associazione ",200]
["spese consulenze commercialista  ",500,{"$nulls":5},500,{"$nulls":5},750,{"$nulls":5},750,{"$nulls":5},1000,{"$nulls":5},1000]
["tot",{"$f":"B4+B5","v":700},{"$f":"C4+C5","v":0},0,0,0,0,500,0,0,0,0,0,750,0,0,0,0,0,750,0,0,0,0,0,{"$f":"Z4+Z5","v":1000},0,0,0,0,0,1000,0,0,0,0,0]
["Adattamento software"]
["traduzione da inglese a italiano",200]
["modifiche ed eventuali sviluppi del software",300,500,500]
["tot",{"$f":"B9+B8","v":500},{"$f":"C9+C8","v":500},500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z9+Z8","v":0},{"$f":"AA9+AA8","v":0},{"$f":"AB9+AB8","v":0},{"$f":"AC9+AC8","v":0},{"$f":"AD9+AD8","v":0},{"$f":"AE9+AE8","v":0},{"$f":"AF9+AF8","v":0},{"$f":"AG9+AG8","v":0},{"$f":"AH9+AH8","v":0},{"$f":"AI9+AI8","v":0},{"$f":"AJ9+AJ8","v":0},{"$f":"AK9+AK8","v":0}]
["Project manager"]
["emolumento lordo mensile",3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000]
["tot",{"$f":"B12","v":3000},{"$f":"C12","v":3000},3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,{"$f":"Z12","v":6000},{"$f":"AA12","v":6000},{"$f":"AB12","v":6000},{"$f":"AC12","v":6000},{"$f":"AD12","v":6000},{"$f":"AE12","v":6000},{"$f":"AF12","v":6000},{"$f":"AG12","v":6000},{"$f":"AH12","v":6000},{"$f":"AI12","v":6000},{"$f":"AJ12","v":6000},{"$f":"AK12","v":6000}]
["Creazione database strutture sanitarie"]
["acquisto di database gia' esistenti",1000,1000,1000]
["tot",{"$f":"B15","v":1000},{"$f":"C15","v":1000},1000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z15","v":0},{"$f":"AA15","v":0},{"$f":"AB15","v":0},{"$f":"AC15","v":0},{"$f":"AD15","v":0},{"$f":"AE15","v":0},{"$f":"AF15","v":0},{"$f":"AG15","v":0},{"$f":"AH15","v":0},{"$f":"AI15","v":0},{"$f":"AJ15","v":0},{"$f":"AK15","v":0}]
["Acquisto computer  e materiale di ufficio"]
["acquisto primo computer 2010",800]
["acquisto computer 2011 e 2012",0,{"$nulls":11},1000,{"$nulls":11},1000]
["acquisto materiale da cancelleria",50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50]
["tot",{"$f":"SUM(B18:B20)","v":850},{"$f":"SUM(C18:C20)","v":50},50,50,50,50,50,50,50,50,50,50,1050,50,50,50,50,50,50,50,50,50,50,50,{"$f":"SUM(Z18:Z20)","v":1050},{"$f":"SUM(AA18:AA20)","v":50},{"$f":"SUM(AB18:AB20)","v":50},{"$f":"SUM(AC18:AC20)","v":50},{"$f":"SUM(AD18:AD20)","v":50},{"$f":"SUM(AE18:AE20)","v":50},{"$f":"SUM(AF18:AF20)","v":50},{"$f":"SUM(AG18:AG20)","v":50},{"$f":"SUM(AH18:AH20)","v":50},{"$f":"SUM(AI18:AI20)","v":50},{"$f":"SUM(AJ18:AJ20)","v":50},{"$f":"SUM(AK18:AK20)","v":50}]
["Spese trasferta nazionale/internazionale"]
["trasferta a Sheffield per finalizzare accordi internazionali",300]
["trasferte nazionali per promuovere sottoscrizioni",{"$nulls":5},200,200,200,200,200,200,200,300,300,300,300,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400]
["tot",{"$f":"SUM(B23:B24)","v":300},{"$f":"SUM(C23:C24)","v":0},0,0,0,200,200,200,200,200,200,200,300,300,300,300,400,400,400,400,400,400,400,400,{"$f":"SUM(Z23:Z24)","v":400},{"$f":"SUM(AA23:AA24)","v":400},{"$f":"SUM(AB23:AB24)","v":400},{"$f":"SUM(AC23:AC24)","v":400},{"$f":"SUM(AD23:AD24)","v":400},{"$f":"SUM(AE23:AE24)","v":400},{"$f":"SUM(AF23:AF24)","v":400},{"$f":"SUM(AG23:AG24)","v":400},{"$f":"SUM(AH23:AH24)","v":400},{"$f":"SUM(AI23:AI24)","v":400},{"$f":"SUM(AJ23:AJ24)","v":400},{"$f":"SUM(AK23:AK24)","v":400}]
["Studio e realizzazione campagna marketing rivolta ai pazienti"]
["ideazione campagna di marketing",2000,3000]
["pubblicita' via web, deliverables nei luoghi di pertinenza, inserzioni su riviste specialistiche, comunicazione con i medici di base",null,null,null,5000,5000]
["tot",{"$f":"SUM(B27:B28)","v":2000},{"$f":"SUM(C27:C28)","v":3000},0,5000,5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Z27:Z28)","v":0},{"$f":"SUM(AA27:AA28)","v":0},{"$f":"SUM(AB27:AB28)","v":0},{"$f":"SUM(AC27:AC28)","v":0},{"$f":"SUM(AD27:AD28)","v":0},{"$f":"SUM(AE27:AE28)","v":0},{"$f":"SUM(AF27:AF28)","v":0},{"$f":"SUM(AG27:AG28)","v":0},{"$f":"SUM(AH27:AH28)","v":0},{"$f":"SUM(AI27:AI28)","v":0},{"$f":"SUM(AJ27:AJ28)","v":0},{"$f":"SUM(AK27:AK28)","v":0}]
["Hosting piattaforma web",100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
["tot",{"$f":"B30","v":100},{"$f":"C30","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"Z30","v":100},{"$f":"AA30","v":100},{"$f":"AB30","v":100},{"$f":"AC30","v":100},{"$f":"AD30","v":100},{"$f":"AE30","v":100},{"$f":"AF30","v":100},{"$f":"AG30","v":100},{"$f":"AH30","v":100},{"$f":"AI30","v":100},{"$f":"AJ30","v":100},{"$f":"AK30","v":100}]
["Spese Telefoniche",200,200,200,200,200,200,300,300,300,300,300,300,400,400,400,400,400,400,400,400,400,400,400,400,500,500,500,500,500,500,500,500,500,500,500,500]
["tot",{"$f":"B32","v":200},{"$f":"C32","v":200},200,200,200,200,300,300,300,300,300,300,400,400,400,400,400,400,400,400,400,400,400,400,{"$f":"Z32","v":500},{"$f":"AA32","v":500},{"$f":"AB32","v":500},{"$f":"AC32","v":500},{"$f":"AD32","v":500},{"$f":"AE32","v":500},{"$f":"AF32","v":500},{"$f":"AG32","v":500},{"$f":"AH32","v":500},{"$f":"AI32","v":500},{"$f":"AJ32","v":500},{"$f":"AK32","v":500}]
["Studio e realizzazione campagna marketing per sottoscrittori"]
["ideazione campagna di marketing",{"$nulls":12},2000,3000]
["materiale informativo per la vendita delle sottoscrizioni",{"$nulls":12},5000,5000,{"$nulls":10},5000,5000]
["tot",{"$f":"SUM(B35:B36)","v":0},{"$f":"SUM(C35:C36)","v":0},0,0,0,0,0,0,0,0,0,0,7000,8000,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Z35:Z36)","v":5000},{"$f":"SUM(AA35:AA36)","v":5000},{"$f":"SUM(AB35:AB36)","v":0},{"$f":"SUM(AC35:AC36)","v":0},{"$f":"SUM(AD35:AD36)","v":0},{"$f":"SUM(AE35:AE36)","v":0},{"$f":"SUM(AF35:AF36)","v":0},{"$f":"SUM(AG35:AG36)","v":0},{"$f":"SUM(AH35:AH36)","v":0},{"$f":"SUM(AI35:AI36)","v":0},{"$f":"SUM(AJ35:AJ36)","v":0},{"$f":"SUM(AK35:AK36)","v":0}]
["Editor e moderatore"]
["emolumento lordo mensile",{"$nulls":12},3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000]
["tot",{"$f":"B39","v":0},{"$f":"C39","v":0},0,0,0,0,0,0,0,0,0,0,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,{"$f":"Z39","v":6000},{"$f":"AA39","v":6000},{"$f":"AB39","v":6000},{"$f":"AC39","v":6000},{"$f":"AD39","v":6000},{"$f":"AE39","v":6000},{"$f":"AF39","v":6000},{"$f":"AG39","v":6000},{"$f":"AH39","v":6000},{"$f":"AI39","v":6000},{"$f":"AJ39","v":6000},{"$f":"AK39","v":6000}]
["Locazione ufficio"]
["ufficio di una stanza in centro milano",{"$nulls":12},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
["tot",{"$f":"B42","v":0},{"$f":"C42","v":0},0,0,0,0,0,0,0,0,0,0,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"Z42","v":2000},{"$f":"AA42","v":2000},{"$f":"AB42","v":2000},{"$f":"AC42","v":2000},{"$f":"AD42","v":2000},{"$f":"AE42","v":2000},{"$f":"AF42","v":2000},{"$f":"AG42","v":2000},{"$f":"AH42","v":2000},{"$f":"AI42","v":2000},{"$f":"AJ42","v":2000},{"$f":"AK42","v":2000}]
["Ufficio stampa"]
["consulenza esterna",{"$nulls":12},600,600,600,600,600,600,600,600,600,600,600,600,900,900,900,900,900,900,900,900,900,900,900,900]
["tot",{"$f":"B45","v":0},{"$f":"C45","v":0},0,0,0,0,0,0,0,0,0,0,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"Z45","v":900},{"$f":"AA45","v":900},{"$f":"AB45","v":900},{"$f":"AC45","v":900},{"$f":"AD45","v":900},{"$f":"AE45","v":900},{"$f":"AF45","v":900},{"$f":"AG45","v":900},{"$f":"AH45","v":900},{"$f":"AI45","v":900},{"$f":"AJ45","v":900},{"$f":"AK45","v":900}]
["Consulenza legale"]
["consulenza esterna",{"$nulls":7},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500]
["tot",{"$f":"B48","v":0},{"$f":"C48","v":0},0,0,0,0,0,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"Z48","v":1500},{"$f":"AA48","v":1500},{"$f":"AB48","v":1500},{"$f":"AC48","v":1500},{"$f":"AD48","v":1500},{"$f":"AE48","v":1500},{"$f":"AF48","v":1500},{"$f":"AG48","v":1500},{"$f":"AH48","v":1500},{"$f":"AI48","v":1500},{"$f":"AJ48","v":1500},{"$f":"AK48","v":1500}]
[]
["TOTALE",{"$f":"B49+B46+B43+B40+B37+B33+B29+B25+B31+B21+B16+B13+B10+B6","v":8650},{"$f":"C49+C46+C43+C40+C37+C33+C29+C25+C31+C21+C16+C13+C10+C6","v":7850},4850,8350,8350,3550,4150,4650,4650,4650,4650,4650,18200,17450,9450,9450,9550,9550,10300,9550,9550,9550,9550,9550,{"$f":"Z49+Z46+Z43+Z40+Z37+Z33+Z29+Z25+Z31+Z21+Z16+Z13+Z10+Z6","v":24450},{"$f":"AA49+AA46+AA43+AA40+AA37+AA33+AA29+AA25+AA31+AA21+AA16+AA13+AA10+AA6","v":22450},{"$f":"AB49+AB46+AB43+AB40+AB37+AB33+AB29+AB25+AB31+AB21+AB16+AB13+AB10+AB6","v":17450},{"$f":"AC49+AC46+AC43+AC40+AC37+AC33+AC29+AC25+AC31+AC21+AC16+AC13+AC10+AC6","v":17450},{"$f":"AD49+AD46+AD43+AD40+AD37+AD33+AD29+AD25+AD31+AD21+AD16+AD13+AD10+AD6","v":17450},{"$f":"AE49+AE46+AE43+AE40+AE37+AE33+AE29+AE25+AE31+AE21+AE16+AE13+AE10+AE6","v":17450},{"$f":"AF49+AF46+AF43+AF40+AF37+AF33+AF29+AF25+AF31+AF21+AF16+AF13+AF10+AF6","v":18450},{"$f":"AG49+AG46+AG43+AG40+AG37+AG33+AG29+AG25+AG31+AG21+AG16+AG13+AG10+AG6","v":17450},{"$f":"AH49+AH46+AH43+AH40+AH37+AH33+AH29+AH25+AH31+AH21+AH16+AH13+AH10+AH6","v":17450},{"$f":"AI49+AI46+AI43+AI40+AI37+AI33+AI29+AI25+AI31+AI21+AI16+AI13+AI10+AI6","v":17450},{"$f":"AJ49+AJ46+AJ43+AJ40+AJ37+AJ33+AJ29+AJ25+AJ31+AJ21+AJ16+AJ13+AJ10+AJ6","v":17450},{"$f":"AK49+AK46+AK43+AK40+AK37+AK33+AK29+AK25+AK31+AK21+AK16+AK13+AK10+AK6","v":17450}]

{"sheet":"Input Ricavi","index":3,"n_rows":22,"n_cols":38,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[null,null,"2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01"]
[]
["Numero Ospedali"]
["Pubblici",null,654,654,654,654,654,654,654,654,654,654,654,654,654,654,654,654,654,654,654,654,654,654,654,654,654,654,654,654,654,654,654,654,654,654,654,654]
["Privati",null,555,555,555,555,555,555,555,555,555,555,555,555,555,555,555,555,555,555,555,555,555,555,555,555,555,555,555,555,555,555,555,555,555,555,555,555]
["tot",null,{"$f":"C4+C5","v":1209},{"$f":"D4+D5","v":1209},1209,1209,1209,1209,1209,1209,1209,1209,1209,1209,1209,1209,1209,1209,1209,1209,1209,1209,1209,1209,1209,1209,{"$f":"AA4+AA5","v":1209},1209,1209,1209,1209,1209,1209,1209,1209,1209,1209,1209]
["Hit Ratio"]
["Pubblici",null,0,0,0,0,0,0,0,0,1.5E-3,3.0000000000000001E-3,3.0000000000000001E-3,4.0000000000000001E-3,5.0000000000000001E-3,7.4999999999999997E-3,0.01,0.01,0.01,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.7500000000000002E-2,1.7500000000000002E-2,0.02,0.02,0.02,2.2499999999999999E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.75E-2,0.03,0.03,3.2500000000000001E-2,3.2500000000000001E-2]
["Privati",null,0,0,0,0,0,0,0,0,1.5E-3,3.0000000000000001E-3,3.0000000000000001E-3,4.0000000000000001E-3,5.0000000000000001E-3,7.4999999999999997E-3,0.01,0.01,0.01,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.7500000000000002E-2,1.7500000000000002E-2,0.02,0.02,0.02,2.2499999999999999E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.75E-2,0.03,0.03,3.2500000000000001E-2,3.2500000000000001E-2]
["tot"]
["Sottoscrizioni (Numero)"]
["Pubblici",null,{"$f":"C8*C4","v":0},{"$f":"D8*D4","v":0},0,0,0,0,0,0,0.98099999999999998,1.962,1.962,2.6160000000000001,3.27,4.9050000000000002,6.54,6.54,6.54,8.1750000000000007,8.1750000000000007,8.1750000000000007,9.81,9.81,11.445,11.445,{"$f":"AA8*AA4","v":13.08},13.08,13.08,14.715,16.350000000000001,16.350000000000001,16.350000000000001,{"$f":"AH8*AH4","v":17.984999999999999},{"$f":"AI8*AI4","v":19.62},19.62,21.254999999999999,21.254999999999999]
["Privati",null,{"$f":"C9*C5","v":0},{"$f":"D9*D5","v":0},0,0,0,0,0,0,0.83250000000000002,1.665,1.665,2.2200000000000002,2.7749999999999999,4.1624999999999996,5.55,5.55,5.55,6.9375,6.9375,6.9375,8.3249999999999993,8.3249999999999993,9.7125000000000004,9.7125000000000004,{"$f":"AA9*AA5","v":11.1},11.1,11.1,12.487499999999999,13.875,13.875,13.875,{"$f":"AH9*AH5","v":15.262499999999999},{"$f":"AI9*AI5","v":16.649999999999999},16.649999999999999,18.037500000000001,18.037500000000001]
["tot",null,{"$f":"C13+C12","v":0},{"$f":"D13+D12","v":0},0,0,0,0,0,0,1.8134999999999999,3.6269999999999998,3.6269999999999998,4.8360000000000003,6.0449999999999999,9.067499999999999,12.09,12.09,12.09,15.112500000000001,15.112500000000001,15.112500000000001,18.134999999999998,18.134999999999998,21.157499999999999,21.157499999999999,{"$f":"AA13+AA12","v":24.18},24.18,24.18,27.202500000000001,30.225000000000001,30.225000000000001,30.225000000000001,33.247500000000002,36.269999999999996,36.269999999999996,39.292500000000004,39.292500000000004]
["Sottoscrizioni (fees mensili)"]
["Pubblici",9000,{"$f":"$B$16/12","v":750},{"$f":"$B$16/12","v":750},750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750]
["Privati",9000,{"$f":"$B$17/12","v":750},{"$f":"$B$17/12","v":750},750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750]
[]
["Sottoscrizioni (fatturato)"]
["Pubblici",null,{"$f":"C16*C12","v":0},{"$f":"D16*D12","v":0},0,0,0,0,0,0,735.75,1471.5,1471.5,1962,2452.5,3678.75,4905,4905,4905,6131.2500000000009,6131.2500000000009,6131.2500000000009,7357.5,7357.5,8583.75,8583.75,{"$f":"AA16*AA12","v":9810},9810,9810,11036.25,12262.500000000002,12262.500000000002,12262.500000000002,13488.75,14715,14715,15941.25,15941.25]
["Privati",null,{"$f":"C17*C13","v":0},{"$f":"D17*D13","v":0},0,0,0,0,0,0,624.375,1248.75,1248.75,1665.0000000000002,2081.25,3121.8749999999995,4162.5,4162.5,4162.5,5203.125,5203.125,5203.125,6243.7499999999991,6243.7499999999991,7284.375,7284.375,{"$f":"AA17*AA13","v":8325},8325,8325,9365.625,10406.25,10406.25,10406.25,11446.875,12487.499999999998,12487.499999999998,13528.125000000002,13528.125000000002]
["tot",null,{"$f":"C21+C20","v":0},{"$f":"D21+D20","v":0},{"$f":"E21+E20","v":0},{"$f":"F21+F20","v":0},{"$f":"G21+G20","v":0},{"$f":"H21+H20","v":0},{"$f":"I21+I20","v":0},{"$f":"J21+J20","v":0},{"$f":"K21+K20","v":1360.125},{"$f":"L21+L20","v":2720.25},{"$f":"M21+M20","v":2720.25},{"$f":"N21+N20","v":3627},{"$f":"O21+O20","v":4533.75},{"$f":"P21+P20","v":6800.625},{"$f":"Q21+Q20","v":9067.5},{"$f":"R21+R20","v":9067.5},{"$f":"S21+S20","v":9067.5},{"$f":"T21+T20","v":11334.375},{"$f":"U21+U20","v":11334.375},{"$f":"V21+V20","v":11334.375},{"$f":"W21+W20","v":13601.25},{"$f":"X21+X20","v":13601.25},{"$f":"Y21+Y20","v":15868.125},{"$f":"Z21+Z20","v":15868.125},18135,18135,18135,20401.875,22668.75,22668.75,22668.75,24935.625,27202.5,27202.5,29469.375,{"$f":"AL21+AL20","v":29469.375}]

{"sheet":"Pagina Grafici","index":4,"n_rows":6,"n_cols":37,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"'Input Costi'!B1","v":"2010-01-01"},{"$f":"'Input Costi'!C1","v":"2010-02-01"},{"$f":"'Input Costi'!D1","v":"2010-03-01"},{"$f":"'Input Costi'!E1","v":"2010-04-01"},{"$f":"'Input Costi'!F1","v":"2010-05-01"},{"$f":"'Input Costi'!G1","v":"2010-06-01"},{"$f":"'Input Costi'!H1","v":"2010-07-01"},{"$f":"'Input Costi'!I1","v":"2010-08-01"},{"$f":"'Input Costi'!J1","v":"2010-09-01"},{"$f":"'Input Costi'!K1","v":"2010-10-01"},{"$f":"'Input Costi'!L1","v":"2010-11-01"},{"$f":"'Input Costi'!M1","v":"2010-12-01"},{"$f":"'Input Costi'!N1","v":"2011-01-01"},{"$f":"'Input Costi'!O1","v":"2011-02-01"},{"$f":"'Input Costi'!P1","v":"2011-03-01"},{"$f":"'Input Costi'!Q1","v":"2011-04-01"},{"$f":"'Input Costi'!R1","v":"2011-05-01"},{"$f":"'Input Costi'!S1","v":"2011-06-01"},{"$f":"'Input Costi'!T1","v":"2011-07-01"},{"$f":"'Input Costi'!U1","v":"2011-08-01"},{"$f":"'Input Costi'!V1","v":"2011-09-01"},{"$f":"'Input Costi'!W1","v":"2011-10-01"},{"$f":"'Input Costi'!X1","v":"2011-11-01"},{"$f":"'Input Costi'!Y1","v":"2011-12-01"},{"$f":"'Input Costi'!Z1","v":"2012-01-01"},{"$f":"'Input Costi'!AA1","v":"2012-02-01"},{"$f":"'Input Costi'!AB1","v":"2012-03-01"},{"$f":"'Input Costi'!AC1","v":"2012-04-01"},{"$f":"'Input Costi'!AD1","v":"2012-05-01"},{"$f":"'Input Costi'!AE1","v":"2012-06-01"},{"$f":"'Input Costi'!AF1","v":"2012-07-01"},{"$f":"'Input Costi'!AG1","v":"2012-08-01"},{"$f":"'Input Costi'!AH1","v":"2012-09-01"},{"$f":"'Input Costi'!AI1","v":"2012-10-01"},{"$f":"'Input Costi'!AJ1","v":"2012-11-01"},{"$f":"'Input Costi'!AK1","v":"2012-12-01"}]
["Ricavi",{"$f":"'Input Ricavi'!C22","v":0},{"$f":"'Input Ricavi'!D22","v":0},{"$f":"'Input Ricavi'!E22","v":0},{"$f":"'Input Ricavi'!F22","v":0},{"$f":"'Input Ricavi'!G22","v":0},{"$f":"'Input Ricavi'!H22","v":0},{"$f":"'Input Ricavi'!I22","v":0},{"$f":"'Input Ricavi'!J22","v":0},{"$f":"'Input Ricavi'!K22","v":1360.125},{"$f":"'Input Ricavi'!L22","v":2720.25},{"$f":"'Input Ricavi'!M22","v":2720.25},{"$f":"'Input Ricavi'!N22","v":3627},{"$f":"'Input Ricavi'!O22","v":4533.75},{"$f":"'Input Ricavi'!P22","v":6800.625},{"$f":"'Input Ricavi'!Q22","v":9067.5},{"$f":"'Input Ricavi'!R22","v":9067.5},{"$f":"'Input Ricavi'!S22","v":9067.5},{"$f":"'Input Ricavi'!T22","v":11334.375},{"$f":"'Input Ricavi'!U22","v":11334.375},{"$f":"'Input Ricavi'!V22","v":11334.375},{"$f":"'Input Ricavi'!W22","v":13601.25},{"$f":"'Input Ricavi'!X22","v":13601.25},{"$f":"'Input Ricavi'!Y22","v":15868.125},{"$f":"'Input Ricavi'!Z22","v":15868.125},{"$f":"'Input Ricavi'!AA22","v":18135},{"$f":"'Input Ricavi'!AB22","v":18135},{"$f":"'Input Ricavi'!AC22","v":18135},{"$f":"'Input Ricavi'!AD22","v":20401.875},{"$f":"'Input Ricavi'!AE22","v":22668.75},{"$f":"'Input Ricavi'!AF22","v":22668.75},{"$f":"'Input Ricavi'!AG22","v":22668.75},{"$f":"'Input Ricavi'!AH22","v":24935.625},{"$f":"'Input Ricavi'!AI22","v":27202.5},{"$f":"'Input Ricavi'!AJ22","v":27202.5},{"$f":"'Input Ricavi'!AK22","v":29469.375},{"$f":"'Input Ricavi'!AL22","v":29469.375}]
["Costi",{"$f":"'Input Costi'!B51","v":8650},{"$f":"'Input Costi'!C51","v":7850},{"$f":"'Input Costi'!D51","v":4850},{"$f":"'Input Costi'!E51","v":8350},{"$f":"'Input Costi'!F51","v":8350},{"$f":"'Input Costi'!G51","v":3550},{"$f":"'Input Costi'!H51","v":4150},{"$f":"'Input Costi'!I51","v":4650},{"$f":"'Input Costi'!J51","v":4650},{"$f":"'Input Costi'!K51","v":4650},{"$f":"'Input Costi'!L51","v":4650},{"$f":"'Input Costi'!M51","v":4650},{"$f":"'Input Costi'!N51","v":18200},{"$f":"'Input Costi'!O51","v":17450},{"$f":"'Input Costi'!P51","v":9450},{"$f":"'Input Costi'!Q51","v":9450},{"$f":"'Input Costi'!R51","v":9550},{"$f":"'Input Costi'!S51","v":9550},{"$f":"'Input Costi'!T51","v":10300},{"$f":"'Input Costi'!U51","v":9550},{"$f":"'Input Costi'!V51","v":9550},{"$f":"'Input Costi'!W51","v":9550},{"$f":"'Input Costi'!X51","v":9550},{"$f":"'Input Costi'!Y51","v":9550},{"$f":"'Input Costi'!Z51","v":24450},{"$f":"'Input Costi'!AA51","v":22450},{"$f":"'Input Costi'!AB51","v":17450},{"$f":"'Input Costi'!AC51","v":17450},{"$f":"'Input Costi'!AD51","v":17450},{"$f":"'Input Costi'!AE51","v":17450},{"$f":"'Input Costi'!AF51","v":18450},{"$f":"'Input Costi'!AG51","v":17450},{"$f":"'Input Costi'!AH51","v":17450},{"$f":"'Input Costi'!AI51","v":17450},{"$f":"'Input Costi'!AJ51","v":17450},{"$f":"'Input Costi'!AK51","v":17450}]
[]
[null,{"$f":"B1","v":"2010-01-01"},{"$f":"C1","v":"2010-02-01"},"2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01"]
["Fabbisogno",{"$f":"Summary!B37","v":8650},{"$f":"Summary!C37","v":16500},{"$f":"Summary!D37","v":21350},{"$f":"Summary!E37","v":29700},{"$f":"Summary!F37","v":38050},{"$f":"Summary!G37","v":41600},{"$f":"Summary!H37","v":45750},{"$f":"Summary!I37","v":50400},{"$f":"Summary!J37","v":53689.875},{"$f":"Summary!K37","v":55619.625},{"$f":"Summary!L37","v":57549.375},{"$f":"Summary!M37","v":58572.375},{"$f":"Summary!P37","v":72238.625},{"$f":"Summary!Q37","v":82888},{"$f":"Summary!R37","v":83270.5},{"$f":"Summary!S37","v":83653},{"$f":"Summary!T37","v":84135.5},{"$f":"Summary!U37","v":82351.125},{"$f":"Summary!V37","v":81316.75},{"$f":"Summary!W37","v":79532.375},{"$f":"Summary!X37","v":75481.125},{"$f":"Summary!Y37","v":71429.875},{"$f":"Summary!Z37","v":65111.75},{"$f":"Summary!AA37","v":58793.625},{"$f":"Summary!AD37","v":65108.625},{"$f":"Summary!AE37","v":69423.625},{"$f":"Summary!AF37","v":68738.625},{"$f":"Summary!AG37","v":65786.75},{"$f":"Summary!AH37","v":60568},{"$f":"Summary!AI37","v":55349.25},{"$f":"Summary!AJ37","v":51130.5},{"$f":"Summary!AK37","v":43644.875},{"$f":"Summary!AL37","v":33892.375},{"$f":"Summary!AM37","v":24139.875},{"$f":"Summary!AN37","v":12120.5},{"$f":"Summary!AO37","v":101.125}]