{"text_format":"1","workbook":"xlsx","n_sheets":26,"sheets":["Gennaio","Febbraio","Marzo","Aprile","Maggio","Giugno","Luglio","Agosto","Settembre","Ottobre","Novembre","Dicembre","Tutto","Click","Deposito","Planner","Tabelle","Tabloid","MacroTotali","Scadenzario","IPhone","Monica","Andrea","Ristrutturazione Piazza","Piano ammortamento","Foglio1"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":2,"defined_names":65,"comments":20,"pivot_tables":1},"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":"Gennaio","index":0,"n_rows":72,"n_cols":32,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
["Oggi è",null,"FcaBank","Arancio","Totale"]
[{"$f":"TODAY()","v":"2024-03-31"},null,{"$f":"Deposito!$R$20","v":15000},{"$f":"Deposito!$O$20","v":15000},{"$f":"SUM(C2+D2+E3)","v":30125.95},null,null,{"$f":"VLOOKUP($A$2,$A6:$E97,5)","v":125.94999999999959}]
[null,null,null,null,{"$f":"LOOKUP(2,1/(E:E<>\"\"),E:E)","v":125.94999999999959}]
["DATA","OPERAZIONE","DARE","AVERE","SALDO",null,null,null,null,"DARE"]
[null,null,null,null,{"$f":"Saldo_2023","v":141.44999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Giorni","Numeri","Numeri Per Calcolo Interessi","Interessi Lordi","Interessi Netti","Tasso Interessi","Ritenuta"]
["2024-01-01","Genius",2.15,null,{"$f":"IF(AND($A6=0),\"\",$E5-$C6+$D6)","v":139.29999999999998},null,null,null,null,4.96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!-A6<0,0,SUM(#REF!-A6))","v":{"$error":"#REF!"}},{"$f":"SUM(C6:D6)","v":2.15},{"$f":"E6*Z6","v":{"$error":"#REF!"}},{"$f":"(AB6*AE6/100)/365","v":{"$error":"#REF!"}},{"$f":"AC6-AF6","v":{"$error":"#REF!"}},1,{"$f":"(AC6*27/100)","v":{"$error":"#REF!"}}]
["2024-01-01","Carta Click Ricarica",50,null,{"$f":"IF(AND($A7=0),\"\",$E6-$C7+$D7)","v":89.299999999999983},null,null,null,null,8.6199999999999992]
["2024-01-02","Gasolio Golf",20,null,69.299999999999983]
["2024-01-03","Pensione Claudio",null,1948.51,2017.81]
["2024-01-03","Pensione Rosalba",null,1676.75,3694.56,null,null,null,null,15]
["2024-01-03","Benzina Panda Blu",50.01,null,3644.5499999999997,null,null,null,null,20]
["2024-01-03","Vitto",750,null,2894.5499999999997,null,null,null,null,150]
["2024-01-05","ParkinGo",62,null,2832.5499999999997,null,null,null,null,150]
["2024-01-05","Iphone",85.75,null,2746.7999999999997,null,null,null,null,500]
["2024-01-08","Monica",150,null,2596.7999999999997,null,null,null,null,214.24]
["2024-01-08","Andrea",150,null,2446.7999999999997,null,null,null,null,40]
["2024-01-10","Arancio_in",1381.14,null,1065.6599999999996,null,null,null,null,25.99]
["2024-01-10","AcquaEnna",0,null,1065.6599999999996,null,null,null,null,500]
["2024-01-11","TimVision",24.99,null,1040.6699999999996]
["2024-01-15","Vitto",300,null,740.66999999999962]
["2024-01-16","Bollo Golf",193.08,null,547.58999999999958]
["2024-01-16","Gasolio Golf",10,null,537.58999999999958]
["2024-01-18","Claudio",44.2,null,493.38999999999959]
["2024-01-19","Rosalba",11.44,null,481.94999999999959]
["2024-01-21","Infostrada",25.99,null,455.95999999999958]
["2024-01-22","Varie",30,null,425.95999999999958]
["2024-01-22","Benzina Panda Blu",50.01,null,375.94999999999959]
["2024-01-29","Vitto",250,null,125.94999999999959]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,{"$f":"IF(AND(A37=0),\"\",E36-C37+D37)","v":""}]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,{"$f":"IF(AND(A64=0),\"\",E63-C64+D64)","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,""]

{"sheet":"Febbraio","index":1,"n_rows":38,"n_cols":8,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
["Oggi è",null,"FcaBank","Arancio","Totale"]
[{"$f":"TODAY()","v":"2024-03-31"},null,{"$f":"Deposito!$R$20","v":15000},{"$f":"Deposito!$O$20","v":15000},{"$f":"SUM(C2+D2+E3)","v":30789.51},null,null,{"$f":"VLOOKUP($A$2,$A$6:$E$76,5)","v":789.50999999999954}]
[null,null,null,null,{"$f":"LOOKUP(2,1/(E:E<>\"\"),E:E)","v":789.50999999999954}]
["DATA","OPERAZIONE","DARE","AVERE","€   SALDO"]
[null,null,null,null,{"$f":"Gennaio!$E$3","v":125.94999999999959}]
["2024-02-01","Genius",2.15,null,{"$f":"IF(AND(A6=0),\"\",E5-C6+D6)","v":123.79999999999959}]
["2024-02-01","Pensione Claudio",null,1949.85,{"$f":"IF(AND(A7=0),\"\",E6-C7+D7)","v":2073.6499999999996}]
["2024-02-01","Pensione Rosalba",null,1676.78,3750.4299999999994]
["2024-02-01","Carta Click Ricarica",50,null,3700.4299999999994]
["2024-02-01","Tim Rosalba",15,null,3685.4299999999994]
["2024-02-01","Tim Claudio",15,null,3670.4299999999994]
["2024-02-01","Vitto",300,null,3370.4299999999994]
["2024-02-02","Luce Settimo",126.3,null,3244.1299999999992]
["2024-02-02","Luce Piazza",48.93,null,3195.1999999999994]
["2024-02-04","Vitto",31.31,null,3163.8899999999994]
["2024-02-05","Gasolio Golf",10,null,3153.8899999999994]
["2024-02-05","Iphone",85.75,null,3068.1399999999994]
["2024-02-05","Benzina Panda Blu",35,null,3033.1399999999994]
["2024-02-08","Tim Flexy",11.8,null,3021.3399999999992]
["2024-02-08","Andrea",250,null,2771.3399999999992]
["2024-02-09","Vitto",21.4,null,2749.9399999999991]
["2024-02-11","TimVision",29.99,null,2719.9499999999994]
["2024-02-13","Benzina Panda Blu",22.99,null,2696.9599999999996]
["2024-02-14","Vitto",550,null,2146.9599999999996]
["2024-02-15","Varie",50,null,2096.9599999999996]
["2024-02-17","Gasolio Golf",15,null,2081.9599999999996]
["2024-02-18","Monica",250,null,1831.9599999999996]
["2024-02-19","Benzina Beverly",9.42,null,1822.5399999999995]
["2024-02-20","Varie",72,null,1750.5399999999995]
["2024-02-21","Varie",90,null,1660.5399999999995]
["2024-02-21","Infostrada",25.47,null,1635.0699999999995]
["2024-02-21","Vitto",20.55,null,1614.5199999999995]
["2024-02-23","Varie",100,null,1514.5199999999995]
["2024-02-24","Benzina Panda Blu",25.01,null,1489.5099999999995]
["2024-02-29","Vitto",700,null,789.50999999999954]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]

{"sheet":"Marzo","index":2,"n_rows":36,"n_cols":29,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
["Oggi è",null,"FcaBank","Arancio","Totale"]
[{"$f":"TODAY()","v":"2024-03-31"},null,{"$f":"Deposito!R20","v":15000},{"$f":"Deposito!O20","v":15000},{"$f":"SUM($C$2+$D$2+$E$3)","v":30685.64},{"$f":"VLOOKUP($A$2,$A$6:$E$63,5)","v":685.63999999999942}]
[null,null,null,null,{"$f":"LOOKUP(2,1/(E:E<>\"\"),E:E)","v":685.63999999999942}]
["DATA","OPERAZIONE","DARE","AVERE","€   SALDO"]
[null,null,null,null,{"$f":"Febbraio!$E$3","v":789.50999999999954},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Giorni","Numeri","Numeri Per Calcolo Interessi","Interessi Lordi","Interessi Netti","Tasso Interessi","Ritenuta"]
["2024-03-01","Genius",2.15,null,{"$f":"IF(AND(A6=0),\"\",E5-C6+D6)","v":787.35999999999956},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!-A6<0,0,SUM(#REF!-A6))","v":{"$error":"#REF!"}},{"$f":"SUM(C6:D6)","v":2.15},{"$f":"E6*W6","v":{"$error":"#REF!"}},{"$f":"(Y6*AB6/100)/365","v":{"$error":"#REF!"}},{"$f":"Z6-AC6","v":{"$error":"#REF!"}},1,{"$f":"(Z6*27/100)","v":{"$error":"#REF!"}}]
["2024-03-01","Pensione Claudio",null,2006.02,2793.3799999999997]
["2024-03-01","Pensione Rosalba",null,1726.57,4519.95]
["2024-03-01","Tim Rosalba",15,null,4504.95]
["2024-03-01","Tim Claudio",15,null,4489.95]
["2024-03-01","Carta Click Ricarica",50,null,4439.95]
["2024-03-04","Arancio_in",1501.44,null,2938.5099999999998]
["2024-03-05","Benzina Panda Blu",50,null,2888.5099999999998]
["2024-03-05","Iphone",85.75,null,2802.7599999999998]
["2024-03-05","Varie",81,null,2721.7599999999998]
["2024-03-06","Assicurazione Golf",200,null,2521.7599999999998]
["2024-03-06","Gas Settimo",366.15,null,2155.6099999999997]
["2024-03-06","Carta Click Ricarica",50,null,2105.6099999999997]
["2024-03-08","Andrea",250,null,1855.6099999999997]
["2024-03-08","Tim Flexy",12.9,null,1842.7099999999996]
["2024-03-11","TimVision",33.979999999999997,null,1808.7299999999996]
["2024-03-11","Monica",null,174.84,1983.5699999999995]
["2024-03-13","Benzina Beverly",10,null,1973.5699999999995]
["2024-03-14","Vitto",500,null,1473.5699999999995]
["2024-03-15","Varie",null,367.47,1841.0399999999995]
["2024-03-16","Benzina Panda Blu",26,null,1815.0399999999995]
["2024-03-18","Monica",250,null,1565.0399999999995]
["2024-03-19","Vitto",250,null,1315.0399999999995]
["2024-03-23","Infostrada",25.99,null,1289.0499999999995]
["2024-03-25","Varie",20.100000000000001,null,1268.9499999999996]
["2024-03-26","Benzina Panda Blu",47.5,null,1221.4499999999996]
["2024-03-28","Luce Piazza",63.16,null,1158.2899999999995]
["2024-03-28","Luce Settimo",138.09,null,1020.1999999999995]
["2024-03-31","Competenze Banca",10.33,null,1009.8699999999994]
["2024-03-31","AcquaEnna",324.23,null,685.63999999999942]
[null,null,null,null,""]

{"sheet":"Aprile","index":3,"n_rows":41,"n_cols":31,"rows_kept":41,"cut":false,"hidden":false,"merged":[[0,6,0,7],[0,8,0,12]]}
["Oggi è",null,"FcaBank","Arancio","Totale"]
[{"$f":"TODAY()","v":"2024-03-31"},null,{"$f":"Deposito!$R$20","v":15000},{"$f":"Deposito!$O$20","v":15000},{"$f":"SUM($C$2+$D$2+$E$3)","v":29603.17},null,{"$f":"VLOOKUP(A2,A6:E36,5)","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"LOOKUP(2,1/(E:E<>\"\"),E:E)","v":-396.83000000000027}]
["DATA","OPERAZIONE","DARE","AVERE","€   SALDO"]
[null,null,null,null,{"$f":"Marzo!$E$3","v":685.63999999999942},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Giorni","Numeri","Numeri Per Calcolo Interessi","Interessi Lordi","Interessi Netti","Tasso Interessi","Ritenuta"]
["2024-04-01","Genius",2.15,null,{"$f":"IF(AND(A6=0),\"\",E5-C6+D6)","v":683.48999999999944},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!-A6<0,0,SUM(#REF!-A6))","v":{"$error":"#REF!"}},{"$f":"SUM(C6:D6)","v":2.15},{"$f":"E6*Y6","v":{"$error":"#REF!"}},{"$f":"(AA6*AD6/100)/365","v":{"$error":"#REF!"}},{"$f":"AB6-AE6","v":{"$error":"#REF!"}},1,{"$f":"(AB6*27/100)","v":{"$error":"#REF!"}}]
["2024-04-01","Competenze Banca",8.43,null,{"$f":"IF(AND(A7=0),\"\",E6-C7+D7)","v":675.05999999999949}]
["2024-04-02","Pensione Claudio",null,1962.7,2637.7599999999993]
["2024-04-02","Pensione Rosalba",null,1688.55,4326.3099999999995]
["2024-04-02","Carta Click Ricarica",50,null,4276.3099999999995]
["2024-04-02","Arancio_in",1500,null,2776.3099999999995]
["2024-04-03","Benzina Panda Blu",45,null,2731.3099999999995]
["2024-04-05","Varie",499.24,null,2232.0699999999997]
["2024-04-05","Varie",500,null,1732.0699999999997]
["2024-04-05","Iphone",85.75,null,1646.3199999999997]
["2024-04-07","Vitto",600,null,1046.3199999999997]
["2024-04-08","Tim Flexy",11.8,null,1034.5199999999998]
["2024-04-08","Monica",250,null,784.51999999999975]
["2024-04-08","Andrea",250,null,534.51999999999975]
["2024-04-11","Bollo Beverly",40.6,null,493.91999999999973]
["2024-04-11","Varie",40,null,453.91999999999973]
["2024-04-17","Benzina Beverly",10.02,null,443.89999999999975]
["2024-04-18","Benzina Panda Blu",45,null,398.89999999999975]
["2024-04-19","Gas Piazza",89.74,null,309.15999999999974]
["2024-04-20","Arancio_in",500,null,-190.84000000000026]
["2024-04-21","Infostrada",25.99,null,-216.83000000000027]
["2024-04-30","Tari Settimo",180,null,-396.83000000000027]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[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":"Maggio","index":4,"n_rows":53,"n_cols":31,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
["Oggi è",null,"FcaBank","Arancio","Totale"]
[{"$f":"TODAY()","v":"2024-03-31"},null,{"$f":"Deposito!$R$20","v":15000},{"$f":"Deposito!$O$20","v":15000},{"$f":"SUM($C$2+$D$2+$E$3)","v":31712.59},null,{"$f":"VLOOKUP(A2,A6:E86,5)","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"LOOKUP(2,1/(E:E<>\"\"),E:E)","v":1712.5900000000008}]
["DATA","OPERAZIONE","DARE","AVERE","€   SALDO"]
[null,null,null,null,{"$f":"Aprile!$E$3","v":-396.83000000000027},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Giorni","Numeri","Numeri Per Calcolo Interessi","Interessi Lordi","Interessi Netti","Tasso Interessi","Ritenuta"]
["2024-05-01","Genius",2.15,null,{"$f":"IF(AND(A6=0),\"\",E5-C6+D6)","v":-398.98000000000025},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!-A6<0,0,SUM(#REF!-A6))","v":{"$error":"#REF!"}},{"$f":"SUM(C6:D6)","v":2.15},{"$f":"E6*Y6","v":{"$error":"#REF!"}},{"$f":"(AA6*AD6/100)/365","v":{"$error":"#REF!"}},{"$f":"AB6-AE6","v":{"$error":"#REF!"}},1,{"$f":"(AB6*27/100)","v":{"$error":"#REF!"}}]
["2024-05-02","Pensione Claudio",null,1865.9,{"$f":"IF(AND(A7=0),\"\",E6-C7+D7)","v":1466.9199999999998}]
["2024-05-02","Pensione Rosalba",null,1586.02,3052.9399999999996]
["2024-05-02","Tim Claudio",15,null,3037.9399999999996]
["2024-05-02","Tim Rosalba",15,null,3022.9399999999996]
["2024-05-02","Carta Click Ricarica",50,null,2972.9399999999996]
["2024-05-02","Tari Settimo",204,null,2768.9399999999996]
["2024-05-02","Carta Click Ricarica",35,null,2733.9399999999996]
["2024-05-02","Gasolio Golf",30,null,2703.9399999999996]
["2024-05-03","Vitto",300,null,2403.9399999999996]
["2024-05-03","Arancio_in",1001.44,null,1402.4999999999995]
["2024-05-04","Assicurazione 500",244,null,1158.4999999999995]
["2024-05-04","Assicurazione Panda Blu",139.41,null,1019.0899999999996]
["2024-05-04","Benzina Beverly",10,null,1009.0899999999996]
["2024-05-05","AcquaEnna",18.87,null,990.21999999999957]
["2024-05-05","Varie",250,null,740.21999999999957]
["2024-05-05","Iphone",85.75,null,654.46999999999957]
["2024-05-05","Varie",500,null,154.46999999999957]
["2024-05-06","Varie",39.47,null,114.99999999999957]
["2024-05-08","Monica",250,null,-135.00000000000043]
["2024-05-08","Andrea",250,null,-385.00000000000045]
["2024-05-08","Tim Flexy",25.8,null,-410.80000000000047]
["2024-05-08","Varie",null,9.9499999999999993,-400.85000000000048]
["2024-05-11","Vitto",500,null,-900.85000000000048]
["2024-05-16","Gasolio Golf",50,null,-950.85000000000048]
["2024-05-19","Gas Settimo",301.25,null,-1252.1000000000004]
["2024-05-22","Infostrada",25.99,null,-1278.0900000000004]
["2024-05-22","Carta Click Ricarica",30,null,-1308.0900000000004]
["2024-05-23","Bonifico da FCA Bank",null,14000,12691.91]
["2024-05-23","Andrea",5000.8599999999997,null,7691.05]
["2024-05-23","Benzina Beverly",10,null,7681.05]
["2024-05-23","Varie",19.989999999999998,null,7661.06]
["2024-05-24","Andrea",5000.8599999999997,null,2660.2000000000007]
["2024-05-25","Carta Click Ricarica",50,null,2610.2000000000007]
["2024-05-26","Matilde",200,null,2410.2000000000007]
["2024-05-29","Vitto",500,null,1910.2000000000007]
["2024-05-30","Benzina Panda Blu",23.01,null,1887.1900000000007]
["2024-05-31","Luce Settimo",124.99,null,1762.2000000000007]
["2024-05-31","Luce Piazza",49.61,null,1712.5900000000008]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[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":"Giugno","index":5,"n_rows":54,"n_cols":31,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
["Oggi è",null,"FcaBank","Arancio","Totale"]
[{"$f":"TODAY()","v":"2024-03-31"},null,{"$f":"Deposito!$R$20","v":15000},{"$f":"Deposito!$O$20","v":15000},{"$f":"SUM($C$2+$D$2+$E$3)","v":29062.010000000002},null,{"$f":"VLOOKUP($A$2,$A6:$E96,5)","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"LOOKUP(2,1/(E:E<>\"\"),E:E)","v":-937.98999999999955}]
["DATA","OPERAZIONE","DARE","AVERE","€   SALDO"]
[null,null,null,null,{"$f":"Maggio!$E$3","v":1712.5900000000008},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Giorni","Numeri","Numeri Per Calcolo Interessi","Interessi Lordi","Interessi Netti","Tasso Interessi","Ritenuta"]
["2024-06-01","Genius",2.15,null,{"$f":"IF(AND(A6=0),\"\",E5-C6+D6)","v":1710.4400000000007},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!-A6<0,0,SUM(#REF!-A6))","v":{"$error":"#REF!"}},{"$f":"SUM(C6:D6)","v":2.15},{"$f":"E6*Y6","v":{"$error":"#REF!"}},{"$f":"(AA6*AD6/100)/365","v":{"$error":"#REF!"}},{"$f":"AB6-AE6","v":{"$error":"#REF!"}},1,{"$f":"(AB6*27/100)","v":{"$error":"#REF!"}}]
["2024-06-01","Pensione Claudio",null,1865.9,{"$f":"IF(AND(A7=0),\"\",E6-C7+D7)","v":3576.3400000000011}]
["2024-06-01","Pensione Rosalba",null,1586.02,5162.3600000000006]
["2024-06-01","Carta Click Ricarica",30,null,5132.3600000000006]
["2024-06-01","Tim Rosalba",15,null,5117.3600000000006]
["2024-06-01","Tim Claudio",15,null,5102.3600000000006]
["2024-06-01","Arancio_in",4001.44,null,1100.9200000000005]
["2024-06-01","Amministratore",362,null,738.92000000000053]
["2024-06-01","Rosalba",30.99,null,707.93000000000052]
["2024-06-02","Rosalba",29.9,null,678.03000000000054]
["2024-06-03","Rosalba",44.99,null,633.04000000000053]
["2024-06-03","Rosalba",30.25,null,602.79000000000053]
["2024-06-05","Gasolio Golf",30,null,572.79000000000053]
["2024-06-05","Varie",200,null,372.79000000000053]
["2024-06-07","Tari Piazza",77.5,null,295.29000000000053]
["2024-06-08","Monica",150,null,145.29000000000053]
["2024-06-08","Andrea",150,null,-4.7099999999994679]
["2024-06-08","Varie",1.3,null,-6.0099999999994678]
["2024-06-08","Iphone",85.75,null,-91.759999999999465]
["2024-06-09","Benzina Beverly",10,null,-101.75999999999947]
["2024-06-09","Vitto",600,null,-701.75999999999942]
["2024-06-10","Rosalba",68.84,null,-770.59999999999945]
["2024-06-12","Vitto",20.45,null,-791.0499999999995]
["2024-06-12","Benzina Panda Blu",21,null,-812.0499999999995]
["2024-06-16","Imu Piazza Claudio",132,null,-944.0499999999995]
["2024-06-16","Imu Piazza Rosalba",132,null,-1076.0499999999995]
["2024-06-19","Arancio_out",null,1300,223.9500000000005]
["2024-06-19","Rosalba",10.44,null,213.5100000000005]
["2024-06-21","Infostrada",25.99,null,187.52000000000049]
["2024-06-23","ParkinGo",38,null,149.52000000000049]
["2024-06-23","Benzina Panda Gialla",30,null,119.52000000000049]
["2024-06-24","Claudio",20.149999999999999,null,99.370000000000488]
["2024-06-24","Vitto",43.94,null,55.43000000000049]
["2024-06-26","AcquaEnna",60.52,null,-5.0899999999995131]
["2024-06-26","Varie",376.44,null,-381.52999999999952]
["2024-06-26","Vitto",500,null,-881.52999999999952]
["2024-06-27","Claudio",26.13,null,-907.65999999999951]
["2024-06-30","Competenze Banca",10.33,null,-917.98999999999955]
["2024-06-30","Carta Click Ricarica",20,null,-937.98999999999955]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[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":"Luglio","index":6,"n_rows":29,"n_cols":31,"rows_kept":29,"cut":false,"hidden":false,"merged":[[0,1,1,1]]}
["Oggi è",null,"FcaBank","Arancio","Totale"]
[{"$f":"TODAY()","v":"2024-03-31"},null,{"$f":"Deposito!$R$20","v":15000},{"$f":"Deposito!$O$20","v":15000},{"$f":"SUM($C$2+$D$2+$E$3)","v":28291.18},null,{"$f":"VLOOKUP($A$2,$A$6:$E$39,5)","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"LOOKUP(2,1/(E:E<>\"\"),E:E)","v":-1708.8199999999997}]
["DATA","OPERAZIONE","DARE","AVERE","€   SALDO"]
[null,null,null,null,{"$f":"Giugno!$E$3","v":-937.98999999999955},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Giorni","Numeri","Numeri Per Calcolo Interessi","Interessi Lordi","Interessi Netti","Tasso Interessi","Ritenuta"]
["2024-07-01","Genius",2.15,null,{"$f":"IF(AND(A6=0),\"\",E5-C6+D6)","v":-940.13999999999953},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!-A6<0,0,SUM(#REF!-A6))","v":{"$error":"#REF!"}},{"$f":"SUM(C6:D6)","v":2.15},{"$f":"F6*Y6","v":{"$error":"#REF!"}},{"$f":"(AA6*AD6/100)/365","v":{"$error":"#REF!"}},{"$f":"AB6-AE6","v":{"$error":"#REF!"}},1,{"$f":"(AB6*27/100)","v":{"$error":"#REF!"}}]
["2024-07-03","Pensione Claudio",null,1865.9,{"$f":"IF(AND(A7=0),\"\",E6-C7+D7)","v":925.76000000000056}]
["2024-07-03","Pensione Rosalba",null,1586.02,2511.7800000000007]
["2024-07-03","Amministratore",1260.8599999999999,null,1250.9200000000008]
["2024-07-08","Tim Flexy",11.8,null,1239.1200000000008]
["2024-07-08","Monica",150,null,{"$f":"IF(AND(A11=0),\"\",E10-C11+D11)","v":1089.1200000000008}]
["2024-07-08","Andrea",150,null,939.1200000000008]
["2024-07-08","Varie",927,null,12.1200000000008]
["2024-07-10","Monica",201.44,null,-189.3199999999992]
["2024-07-12","Vitto",600,null,-789.31999999999925]
["2024-07-13","Varie",60.44,null,-849.75999999999931]
["2024-07-18","Gas Settimo",151.22,null,-1000.9799999999993]
["2024-07-18","Arancio_out",null,4200,3199.0200000000004]
["2024-07-20","Amministratore",4112.76,null,-913.73999999999978]
["2024-07-22","Infostrada",25.99,null,-939.72999999999979]
["2024-07-28","Luce Piazza",59.38,null,-999.10999999999979]
["2024-07-28","Luce Settimo",107.21,null,-1106.3199999999997]
["2024-07-28","Vitto",500,null,-1606.3199999999997]
["2024-07-29","Varie",102.5,null,-1708.8199999999997]
[null,"Iphone",85.75,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,{"$f":"IF(AND(A28=0),\"\",E27-C28+D28)","v":""}]
[null,null,null,null,""]

{"sheet":"Agosto","index":7,"n_rows":28,"n_cols":31,"rows_kept":28,"cut":false,"hidden":false,"merged":[[0,1,1,1]]}
["Oggi è",null,"FcaBank","Arancio","Totale",null,{"$f":"VLOOKUP($A$2,$A$6:$E$82,5)","v":{"$error":"#N/A"}}]
[{"$f":"TODAY()","v":"2024-03-31"},null,{"$f":"Deposito!$R$20","v":15000},{"$f":"Deposito!$O$20","v":15000},{"$f":"SUM($C$2+$D$2+$E$3)","v":31853.71}]
[null,null,null,null,{"$f":"LOOKUP(2,1/(E:E<>\"\"),E:E)","v":1853.71}]
["DATA","OPERAZIONE","DARE","AVERE","€   SALDO"]
[null,null,null,null,{"$f":"Luglio!$E$3","v":-1708.8199999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Giorni","Numeri","Numeri Per Calcolo Interessi","Interessi Lordi","Interessi Netti","Tasso Interessi","Ritenuta"]
["2024-08-01","Genius",2.15,null,{"$f":"IF(AND(A6=0),\"\",E5-C6+D6)","v":-1710.9699999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!-A6<0,0,SUM(#REF!-A6))","v":{"$error":"#REF!"}},{"$f":"SUM(C6:D6)","v":2.15},{"$f":"E6*Y6","v":{"$error":"#REF!"}},{"$f":"(AA6*AD6/100)/365","v":{"$error":"#REF!"}},{"$f":"AB6-AE6","v":{"$error":"#REF!"}},1,{"$f":"(AB6*27/100)","v":{"$error":"#REF!"}}]
["2024-08-01","Pensione Claudio",null,1918.9,{"$f":"IF(AND(A7=0),\"\",E6-C7+D7)","v":207.93000000000029}]
["2024-08-01","Pensione Rosalba",null,1660.02,1867.9500000000003]
["2024-08-01","Carta Click Ricarica",50,null,1817.9500000000003]
["2024-08-01","Amministratore",319.5,null,1498.4500000000003]
["2024-08-02","Arancio_in",2001.44,null,-502.98999999999978]
["2024-08-03","Monica",72.75,null,-575.73999999999978]
["2024-08-07","Tim Claudio",15,null,-590.73999999999978]
["2024-08-08","Monica",150,null,-740.73999999999978]
["2024-08-08","Andrea",150,null,-890.73999999999978]
["2024-08-08","Tim Flexy",25.8,null,-916.53999999999974]
["2024-08-08","Gas Piazza",86.26,null,-1002.7999999999997]
["2024-08-11","Vitto",500,null,-1502.7999999999997]
["2024-08-16","Aruba",50,null,-1552.7999999999997]
["2024-08-21","Infostrada",25.99,null,-1578.7899999999997]
["2024-08-22","Tari Piazza",77.5,null,-1656.2899999999997]
["2024-08-22","Benzina Panda Gialla",20,null,-1676.2899999999997]
["2024-08-25","Vitto",150,null,-1826.2899999999997]
["2024-08-28","Arancio_out",null,4200,2373.71]
["2024-08-30","Benzina Panda Gialla",20,null,2353.71]
["2024-08-31","Vitto",500,null,1853.71]
[null,"Iphone",85.75,null,""]
[null,null,null,null,""]

{"sheet":"Settembre","index":8,"n_rows":39,"n_cols":7,"rows_kept":39,"cut":false,"hidden":false,"merged":[[0,8,0,12]]}
["Oggi è",null,"FcaBank","Arancio","Totale",{"$f":"SUMIF(Deposito!#REF!,\"Agosto\",Deposito!#REF!)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($A$2,$A6:$E78,5)","v":{"$error":"#N/A"}}]
[{"$f":"TODAY()","v":"2024-03-31"},null,{"$f":"Deposito!$R$20","v":15000},{"$f":"Deposito!$O$20","v":15000},{"$f":"SUM($C$2+$D$2+$E$3)","v":28236.05}]
[null,null,null,null,{"$f":"LOOKUP(2,1/(E:E<>\"\"),E:E)","v":-1763.950000000001}]
["DATA","OPERAZIONE","DARE","AVERE","€   SALDO"]
[null,null,null,null,{"$f":"Agosto!$E$3","v":1853.71}]
["2024-09-01","Genius",2.15,null,{"$f":"IF(AND(A6=0),\"\",E5-C6+D6)","v":1851.56}]
["2024-09-01","Pensione Claudio",null,1865.9,{"$f":"IF(AND(A7=0),\"\",E6-C7+D7)","v":3717.46}]
["2024-09-01","Pensione Rosalba",null,1586.02,5303.48]
["2024-09-01","Tim Claudio",15,null,5288.48]
["2024-09-01","Carta Click Ricarica",50,null,5238.4799999999996]
["2024-09-01","Revisione Panda Gialla",78.3,null,5160.1799999999994]
["2024-09-01","Tim Rosalba",15,null,5145.1799999999994]
["2024-09-08","Tim Flexy",39.9,null,5105.28]
["2024-09-08","Monica",150,null,4955.28]
["2024-09-08","Andrea",150,null,4805.28]
["2024-09-08","Vitto",260,null,4545.28]
["2024-09-08","Gas Settimo",53.83,null,4491.45]
["2024-09-09","Varie",26.05,null,4465.3999999999996]
["2024-09-09","Benzina Panda Blu",30,null,4435.3999999999996]
["2024-09-11","Bollo Panda Gialla",134.18,null,4301.2199999999993]
["2024-09-11","Vitto",300,null,4001.2199999999993]
["2024-09-11","TimVision",44.98,null,3956.2399999999993]
["2024-09-13","Amministratore",4112.75,null,-156.51000000000067]
["2024-09-14","Benzina Beverly",10,null,-166.51000000000067]
["2024-09-15","Carta Click Ricarica",230,null,-396.51000000000067]
["2024-09-15","Varie",30.44,null,-426.95000000000067]
["2024-09-18","Arancio_in",701.44,null,-1128.3900000000008]
["2024-09-20","Tim Claudio",5,null,-1133.3900000000008]
["2024-09-21","Infostrada",25.99,null,-1159.3800000000008]
["2024-09-21","Carta Click Ricarica",25,null,-1184.3800000000008]
["2024-09-24","Carta Click Ricarica",20,null,-1204.3800000000008]
["2024-09-27","Luce Settimo",59.89,null,-1264.2700000000009]
["2024-09-27","Luce Piazza",191.22,null,-1455.4900000000009]
["2024-09-27","Vitto",200,null,-1655.4900000000009]
["2024-09-28","Varie",17.13,null,-1672.620000000001]
["2024-09-28","Benzina Panda Blu",51,null,-1723.620000000001]
["2024-09-30","Competenze Banca",10.33,null,-1733.950000000001]
["2024-09-30","Carta Click Ricarica",30,null,-1763.950000000001]
[null,"Iphone",85.75,null,""]

{"sheet":"Ottobre","index":9,"n_rows":113,"n_cols":7,"rows_kept":113,"cut":false,"hidden":false,"merged":[]}
["Oggi è",null,"FcaBank","Arancio","Totale"]
[{"$f":"TODAY()","v":"2024-03-31"},null,{"$f":"Deposito!$R$20","v":15000},{"$f":"Deposito!$O$20","v":15000},{"$f":"SUM($C$2+$D$2+$E$3)","v":28796.46},null,{"$f":"VLOOKUP(A2,A6:E79,5)","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"LOOKUP(2,1/(E:E<>\"\"),E:E)","v":-1203.5400000000016}]
["DATA","OPERAZIONE","DARE","AVERE","SALDO"]
[null,null,null,null,{"$f":"Settembre!$E$3","v":-1763.950000000001}]
["2024-10-01","Genius",2.15,null,{"$f":"IF(AND(A6=0),\"\",E5-C6+D6)","v":-1766.100000000001}]
["2024-10-02","Pensione Claudio",null,1865.9,99.799999999999045]
["2024-10-02","Pensione Rosalba",null,1586.02,1685.819999999999]
["2024-10-02","Carta Click Ricarica",70,null,1615.819999999999]
["2024-10-02","Vitto",300,null,{"$f":"IF(AND(A10=0),\"\",E9-C10+D10)","v":1315.819999999999}]
["2024-10-02","Amministratore",319.5,null,996.31999999999903]
["2024-10-04","Revisione Panda Blu",80,null,916.31999999999903]
["2024-10-04","Bollo Panda Blu",134.18,null,782.13999999999896]
["2024-10-06","Benzina Beverly",10,null,772.13999999999896]
["2024-10-08","Monica",150,null,622.13999999999896]
["2024-10-08","Andrea",150,null,472.13999999999896]
["2024-10-08","Vitto",32.29,null,439.84999999999894]
["2024-10-09","Tim Flexy",39.9,null,399.94999999999897]
["2024-10-10","Benzina Panda Blu",40.01,null,359.93999999999897]
["2024-10-10","Vitto",500,null,-140.06000000000103]
["2024-10-11","TimVision",24.99,null,-165.05000000000103]
["2024-10-13","Arancio_out",null,14000,13834.949999999999]
["2024-10-13","FCABank_in",5001.4399999999996,null,8833.5099999999984]
["2024-10-15","Rosalba",85.18,null,8748.3299999999981]
["2024-10-16","FCABank_in",5001.4399999999996,null,3746.8899999999985]
["2024-10-17","FCABank_in",4001.44,null,-254.55000000000155]
["2024-10-18","Varie",250,null,-504.55000000000155]
["2024-10-19","ParkinGo",50,null,-554.55000000000155]
["2024-10-22","Infostrada",25.99,null,-580.54000000000156]
["2024-10-22","Varie",73,null,-653.54000000000156]
["2024-10-25","Vitto",150,null,-803.54000000000156]
["2024-10-27","Vitto",400,null,-1203.5400000000016]
[null,"Iphone",85.75,null,""]
[null,null,null,null,{"$f":"IF(AND(A34=0),\"\",E33-C34+D34)","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,{"$f":"IF(AND(A73=0),\"\",E72-C73+D73)","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,""]

{"sheet":"Novembre","index":10,"n_rows":37,"n_cols":31,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
["Oggi è",null,"FcaBank","Arancio","Totale"]
[{"$f":"TODAY()","v":"2024-03-31"},null,{"$f":"Deposito!$R$20","v":15000},{"$f":"Deposito!$O$20","v":15000},{"$f":"SUM($C$2+$D$2+$E$3)","v":28347.61},null,{"$f":"VLOOKUP($A$2,$A$6:$E$85,5)","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"LOOKUP(2,1/(E:E<>\"\"),E:E)","v":-1652.3900000000012},null,{"$f":"VLOOKUP($A$2,$A$6:$E$85,6)","v":{"$error":"#N/A"}}]
["DATA","OPERAZIONE","DARE","AVERE","SALDO"]
[null,null,null,null,{"$f":"Ottobre!$E$3","v":-1203.5400000000016},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Giorni","Numeri","Numeri Per Calcolo Interessi","Interessi Lordi","Interessi Netti","Tasso Interessi","Ritenuta"]
["2024-11-01","Genius",2.15,null,{"$f":"IF(AND(A6=0),\"\",E5-C6+D6)","v":-1205.6900000000016},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!-A6<0,0,SUM(#REF!-A6))","v":{"$error":"#REF!"}},{"$f":"SUM(C6:D6)","v":2.15},{"$f":"E6*Y6","v":{"$error":"#REF!"}},{"$f":"(AA6*AD6/100)/365","v":{"$error":"#REF!"}},{"$f":"AB6-AE6","v":{"$error":"#REF!"}},1,{"$f":"(AB6*27/100)","v":{"$error":"#REF!"}}]
["2024-11-02","Pensione Claudio",null,1865.9,{"$f":"IF(AND(A7=0),\"\",E6-C7+D7)","v":660.20999999999844}]
["2024-11-02","Pensione Rosalba",null,1586.02,2246.2299999999987]
["2024-11-02","Arancio_in",1001.44,null,1244.7899999999986]
["2024-11-02","Carta Click Ricarica",50,null,1194.7899999999986]
["2024-11-02","Tim Claudio",15,null,1179.7899999999986]
["2024-11-02","Tim Rosalba",15,null,1164.7899999999986]
["2024-11-03","Benzina Panda Blu",50,null,1114.7899999999986]
["2024-11-05","Varie",224,null,890.7899999999986]
["2024-11-05","Iphone",85.75,null,805.0399999999986]
["2024-11-06","Assicurazione Panda Blu",198,null,607.0399999999986]
["2024-11-06","Assicurazione 500",244.28,null,362.75999999999863]
["2024-11-07","Gas Settimo",49.94,null,312.81999999999863]
["2024-11-07","Rosalba",33,null,279.81999999999863]
["2024-11-07","Luxor Cla Ros",41.72,null,238.09999999999863]
["2024-11-08","Monica",150,null,88.09999999999863]
["2024-11-08","Andrea",150,null,-61.90000000000137]
["2024-11-10","Vitto",500,null,-561.90000000000134]
["2024-11-11","TimVision",24.99,null,-586.89000000000135]
["2024-11-15","Andrea",600.86,null,-1187.7500000000014]
["2024-11-16","Vitto",10.79,null,-1198.5400000000013]
["2024-11-20","Varie",202.75,null,-1401.2900000000013]
["2024-11-20","Infostrada",25.99,null,-1427.2800000000013]
["2024-11-21","Benzina Panda Blu",25,null,-1452.2800000000013]
["2024-11-23","Carta Click Ricarica",25,null,-1477.2800000000013]
["2024-11-28","Luce Piazza",62.32,null,-1539.6000000000013]
["2024-11-29","Luce Settimo",112.79,null,-1652.3900000000012]
[null,"Iphone",85.75,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]

{"sheet":"Dicembre","index":11,"n_rows":46,"n_cols":14,"rows_kept":46,"cut":false,"hidden":false,"merged":[[34,7,34,8],[34,9,34,13]]}
["Oggi è",null,"FcaBank","Arancio","Totale"]
[{"$f":"TODAY()","v":"2024-03-31"},null,{"$f":"Deposito!$R$20","v":15000},{"$f":"Deposito!$O$20","v":15000},{"$f":"SUM($C$2+$D$2+$E$3)","v":28265.64},{"$f":"VLOOKUP(A2,A6:E100,5)","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"LOOKUP(2,1/(E:E<>\"\"),E:E)","v":-1734.360000000001}]
["DATA","OPERAZIONE","DARE","AVERE","SALDO"]
[null,null,null,null,{"$f":"Novembre!$E$3","v":-1652.3900000000012}]
["2024-12-01","Genius",2.15,null,{"$f":"IF(AND(A6=0),\"\",E5-C6+D6)","v":-1654.5400000000013}]
["2024-12-01","Pensione Claudio",null,3716.92,2062.3799999999987,null,null,3716.92,null,{"$f":"H7-M7","v":449.77},null,null,3267.15]
["2024-12-01","Pensione Rosalba",null,3339.98,5402.3599999999988,null,null,3339.98,null,{"$f":"H8-M8","v":440.19999999999982},null,null,2899.78]
["2024-12-01","Gas Piazza",103.6,null,5298.7599999999984]
["2024-12-01","Carta Click Ricarica",30,null,{"$f":"IF(AND(A10=0),\"\",E9-C10+D10)","v":5268.7599999999984}]
["2024-12-01","Tim Claudio",15,null,5253.7599999999984]
["2024-12-01","Tim Rosalba",15,null,5238.7599999999984]
["2024-12-01","Vitto",92.59,null,5146.1699999999983]
["2024-12-02","Benzina Panda Blu",40,null,5106.1699999999983]
["2024-12-02","Vitto",450,null,4656.1699999999983]
["2024-12-02","Varie",19.149999999999999,null,4637.0199999999986]
["2024-12-04","Tari Settimo",95,null,4542.0199999999986]
["2024-12-04","Amministratore",320.82,null,4221.1999999999989]
["2024-12-04","Arancio_in",1001.44,null,3219.7599999999989]
["2024-12-05","Iphone",85.75,null,3134.0099999999989]
["2024-12-05","Gasolio Golf",10,null,3124.0099999999989]
["2024-12-07","Tim Flexy",18.8,null,3105.2099999999987]
["2024-12-07","Vitto",67.959999999999994,null,3037.2499999999986]
["2024-12-08","Monica",150,null,2887.2499999999986]
["2024-12-08","Andrea",150,null,2737.2499999999986]
["2024-12-08","Vitto",11.15,null,2726.0999999999985]
["2024-12-09","Carta Click Ricarica",60,null,2666.0999999999985]
["2024-12-11","TimVision",24.99,null,2641.1099999999988]
["2024-12-11","Natale",500,null,2141.1099999999988]
["2024-12-13","Vitto",500,null,1641.1099999999988]
["2024-12-16","Varie",65,null,1576.1099999999988]
["2024-12-16","Benzina Panda Blu",30,null,1546.1099999999988]
["2024-12-18","Imu Piazza Claudio",131,null,1415.1099999999988]
["2024-12-18","Imu Piazza Rosalba",131,null,1284.1099999999988]
["2024-12-18","Varie",58.35,null,1225.7599999999989,null,null,{"$f":"MONTH(Tabelle!G2)","v":3},null,{"$f":"Tabelle!G2","v":"2024-03-31"}]
["2024-12-20","Tari Piazza",79.5,null,1146.2599999999989]
["2024-12-21","Vitto",165.91,null,980.34999999999889,null,null,"LUN","MAR","MER","GIO","VEN","SAB","DOM"]
["2024-12-22","Infostrada",25.99,null,954.35999999999888,null,null,{"$f":"DATE(YEAR(J35),MONTH(J35),1)-WEEKDAY(DATE(YEAR(J35),MONTH(J35),1),2)+1","v":"2024-02-26"},{"$f":"H38+1","v":"2024-02-27"},"2024-02-28","2024-02-29","2024-03-01","2024-03-02","2024-03-03"]
["2024-12-27","Monica",702.75,null,251.60999999999888,null,null,{"$f":"N38+1","v":"2024-03-04"},"2024-03-05","2024-03-06","2024-03-07","2024-03-08","2024-03-09","2024-03-10"]
["2024-12-27","Andrea",700.86,null,-449.25000000000114,null,null,{"$f":"N39+1","v":"2024-03-11"},"2024-03-12","2024-03-13","2024-03-14","2024-03-15","2024-03-16","2024-03-17"]
["2024-12-27","Arancio_in",1001.44,null,-1450.6900000000012,null,null,{"$f":"N40+1","v":"2024-03-18"},"2024-03-19","2024-03-20","2024-03-21","2024-03-22","2024-03-23","2024-03-24"]
["2024-12-27","Gas Settimo",173.53,null,-1624.2200000000012,null,null,"2024-03-25","2024-03-26","2024-03-27","2024-03-28","2024-03-29","2024-03-30","2024-03-31"]
["2024-12-28","Vitto",100,null,-1724.2200000000012]
["2024-12-31","Competenze Banca",10.29,null,-1734.5100000000011]
["2024-12-31","Competenze Banca",null,0.15,-1734.360000000001]
[null,"Iphone",85.75]

{"sheet":"Tutto","index":12,"n_rows":88,"n_cols":10,"rows_kept":88,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
["DATA","OPERAZIONE","DARE","AVERE","SALDO"]
[null,null,null,null,{"$f":"Saldo_2023","v":141.44999999999999}]
["2024-01-01","Genius",2.15,null,{"$f":"IF(AND($A6=0),\"\",$E5-$C6+$D6)","v":139.29999999999998},null,"Etichette di riga","Somma di DARE","Somma di AVERE"]
["2024-01-01","Carta Click Ricarica",50,null,{"$f":"IF(AND($A7=0),\"\",$E6-$C7+$D7)","v":89.299999999999983},null,"AcquaEnna",0]
["2024-01-02","Gasolio Golf",20,null,69.299999999999983,null,"Andrea",400]
["2024-01-03","Pensione Claudio",null,1948.51,2017.81,null,"Arancio_in",1381.14]
["2024-01-03","Pensione Rosalba",null,1676.75,3694.56,null,"Benzina Beverly",9.42]
["2024-01-03","Benzina Panda Blu",50.01,null,3644.5499999999997,null,"Benzina Panda Blu",183.01999999999998]
["2024-01-03","Vitto",750,null,2894.5499999999997,null,"Bollo Golf",193.08]
["2024-01-05","ParkinGo",62,null,2832.5499999999997,null,"Carta Click Ricarica",100]
["2024-01-05","Iphone",85.75,null,2746.7999999999997,null,"Claudio",44.2]
["2024-01-08","Monica",150,null,2596.7999999999997,null,"Gasolio Golf",55]
["2024-01-08","Andrea",150,null,2446.7999999999997,null,"Genius",4.3]
["2024-01-10","Arancio_in",1381.14,null,1065.6599999999996,null,"Infostrada",51.459999999999994]
["2024-01-10","AcquaEnna",0,null,1065.6599999999996,null,"Iphone",171.5]
["2024-01-11","TimVision",24.99,null,1040.6699999999996,null,"Luce Piazza",48.93]
["2024-01-15","Vitto",300,null,740.66999999999962,null,"Luce Settimo",126.3]
["2024-01-16","Bollo Golf",193.08,null,547.58999999999958,null,"Monica",400]
["2024-01-16","Gasolio Golf",10,null,537.58999999999958,null,"ParkinGo",62]
["2024-01-18","Claudio",44.2,null,493.38999999999959,null,"Pensione Claudio",null,3898.3599999999997]
["2024-01-19","Rosalba",11.44,null,481.94999999999959,null,"Pensione Rosalba",null,3353.5299999999997]
["2024-01-21","Infostrada",25.99,null,455.95999999999958,null,"Rosalba",11.44]
["2024-01-22","Varie",30,null,425.95999999999958,null,"Tim Claudio",15]
["2024-01-22","Benzina Panda Blu",50.01,null,375.94999999999959,null,"Tim Flexy",11.8]
["2024-01-29","Vitto",250,null,125.94999999999959,null,"Tim Rosalba",15]
["2024-02-01","Genius",2.15,null,123.79999999999959,null,"TimVision",54.98]
["2024-02-01","Pensione Claudio",null,1949.85,2073.6499999999996,null,"Varie",342]
["2024-02-01","Pensione Rosalba",null,1676.78,3750.4299999999994,null,"Vitto",2923.26]
["2024-02-01","Carta Click Ricarica",50,null,3700.4299999999994,null,"(vuoto)"]
["2024-02-01","Tim Rosalba",15,null,3685.4299999999994,null,"Totale complessivo",6603.8300000000008,7251.8899999999994]
["2024-02-01","Tim Claudio",15,null,3670.4299999999994]
["2024-02-01","Vitto",300,null,3370.4299999999994]
["2024-02-02","Luce Settimo",126.3,null,3244.1299999999992]
["2024-02-02","Luce Piazza",48.93,null,3195.1999999999994]
["2024-02-04","Vitto",31.31,null,3163.8899999999994]
["2024-02-05","Gasolio Golf",10,null,3153.8899999999994]
["2024-02-05","Iphone",85.75,null,3068.1399999999994]
["2024-02-05","Benzina Panda Blu",35,null,3033.1399999999994]
["2024-02-08","Tim Flexy",11.8,null,3021.3399999999992]
["2024-02-08","Andrea",250,null,2771.3399999999992]
["2024-02-09","Vitto",21.4,null,2749.9399999999991]
["2024-02-11","TimVision",29.99,null,2719.9499999999994]
["2024-02-13","Benzina Panda Blu",22.99,null,2696.9599999999996]
["2024-02-14","Vitto",550,null,2146.9599999999996]
["2024-02-15","Varie",50,null,2096.9599999999996]
["2024-02-17","Gasolio Golf",15,null,2081.9599999999996]
["2024-02-18","Monica",250,null,1831.9599999999996]
["2024-02-19","Benzina Beverly",9.42,null,1822.5399999999995]
["2024-02-20","Varie",72,null,1750.5399999999995]
["2024-02-21","Varie",90,null,1660.5399999999995]
["2024-02-21","Infostrada",25.47,null,1635.0699999999995]
["2024-02-21","Vitto",20.55,null,1614.5199999999995]
["2024-02-23","Varie",100,null,1514.5199999999995]
["2024-02-24","Benzina Panda Blu",25.01,null,1489.5099999999995]
["2024-02-29","Vitto",700,null,789.50999999999954]
["2024-03-01","Genius",2.15,null,787.35999999999956,null,null,null,null,{"$f":"GETPIVOTDATA(\"Somma di AVERE\",$G$6)-GETPIVOTDATA(\"Somma di DARE\",$G$6)","v":648.05999999999858}]
["2024-03-01","Pensione Claudio",null,2006.02,2793.3799999999997]
["2024-03-01","Pensione Rosalba",null,1726.57,4519.95]
["2024-03-01","Tim Rosalba",15,null,4504.95]
["2024-03-01","Tim Claudio",15,null,4489.95]
["2024-03-01","Carta Click Ricarica",50,null,4439.95]
["2024-03-04","Arancio_in",1501.44,null,2938.5099999999998]
["2024-03-05","Benzina Panda Blu",50,null,2888.5099999999998]
["2024-03-05","Iphone",85.75,null,2802.7599999999998]
["2024-03-05","Varie",81,null,2721.7599999999998]
["2024-03-06","Assicurazione Golf",200,null,2521.7599999999998]
["2024-03-06","Gas Settimo",366.15,null,2155.6099999999997]
["2024-03-06","Carta Click Ricarica",50,null,{"$f":"IF(AND($A71=0),\"\",$E70-$C71+$D71)","v":2105.6099999999997}]
["2024-03-08","Andrea",250,null,1855.6099999999997]
["2024-03-08","Tim Flexy",12.9,null,1842.7099999999996]
["2024-03-11","TimVision",33.979999999999997,null,1808.7299999999996]
["2024-03-11","Monica",null,174.84,1983.5699999999995]
["2024-03-13","Benzina Beverly",10,null,1973.5699999999995]
["2024-03-14","Vitto",500,null,1473.5699999999995]
["2024-03-15","Varie",null,367.47,1841.0399999999995]
["2024-03-16","Benzina Panda Blu",26,null,1815.0399999999995]
["2024-03-18","Monica",250,null,1565.0399999999995]
["2024-03-19","Vitto",250,null,1315.0399999999995]
["2024-03-23","Infostrada",25.99,null,1289.0499999999995]
["2024-03-25","Varie",20.100000000000001,null,1268.9499999999996]
["2024-03-26","Benzina Panda Blu",47.5,null,1221.4499999999996]
["2024-03-28","Luce Piazza",63.16,null,1158.2899999999995]
["2024-03-28","Luce Settimo",138.09,null,1020.1999999999995]
["2024-03-31","Competenze Banca",10.33,null,1009.8699999999994]
["2024-03-31","AcquaEnna",324.23,null,685.63999999999942]

{"sheet":"Click","index":13,"n_rows":104,"n_cols":10,"rows_kept":104,"cut":false,"hidden":false,"merged":[[0,3,1,3]]}
[null,null,"Oggi è",null,"Totale Dare","Totale Avere",null,"Saldo Euro",null,{"$f":"VLOOKUP($C$2,$C4:$H163,6)","v":10.949999999999976}]
[null,null,{"$f":"TODAY()","v":"2024-03-31"},null,{"$f":"SUM(E4:E287)","v":391.36000000000007},{"$f":"SUM(F4:F20)","v":196},null,{"$f":"LOOKUP(2,1/(H:H<>\"\"),H:H)","v":10.949999999999976}]
[null,null,"DATA","OPERAZIONE","DARE","AVERE","NOME","€   SALDO"]
[null,null,"2023-12-31",null,null,null,null,7.31]
[null,null,"2024-01-01","Accredito",null,49,null,{"$f":"IF(AND(C5=0),\"\",$H4-$E5+$F5)","v":56.31}]
[null,null,"2024-01-03","Prelievo",9.99,null,"Iliad",{"$f":"IF(AND(C6=0),\"\",$H5-$E6+$F6)","v":46.32}]
[null,null,"2024-01-08","Prelievo",2.99,null,"Apple Rosalba",43.33]
[null,null,"2024-01-21","Prelievo",2.57,null,"EasyPark",40.76]
[null,null,"2024-01-25","Prelievo",29.9,null,"Svinando",10.86]
[null,null,"2024-01-28","Prelievo",7.59,null,"EasyPark",3.2699999999999996]
[null,null,"2024-02-01","Accredito",null,49,null,52.269999999999996]
[null,null,"2024-02-03","Prelievo",9.99,null,"Iliad",42.279999999999994]
[null,null,"2024-02-05","Prelievo",9.99,null,"Amazon",32.289999999999992]
[null,null,"2024-02-08","Prelievo",2.99,null,"Apple Rosalba",{"$f":"IF(AND(C14=0),\"\",$H13-$E14+$F14)","v":29.29999999999999}]
[null,null,"2024-02-18","Prelievo",6.32,null,"EasyPark",{"$f":"IF(AND(C15=0),\"\",$H14-$E15+$F15)","v":22.97999999999999}]
[null,null,"2024-02-25","Prelievo",7.59,null,"EasyPark",15.38999999999999]
[null,null,"2024-02-29","Prelievo",3.8,null,"EasyPark",11.589999999999989]
[null,null,"2024-03-01","Accredito",null,49,null,60.589999999999989]
[null,null,"2024-03-03","Prelievo",9.99,null,"Iliad",50.599999999999987]
[null,null,"2024-03-06","Accredito",null,49,null,99.6]
[null,null,"2024-03-06","Prelievo",59.96,null,"Ryanair",39.639999999999993]
[null,null,"2024-03-06","Accredito",null,199,null,238.64]
[null,null,"2024-03-06","Prelievo",182.62,null,"Prima Assic. Golf",56.019999999999982]
[null,null,"2024-03-08","Prelievo",2.99,null,"Apple Rosalba",53.02999999999998]
[null,null,"2024-03-09","Prelievo",5.0599999999999996,null,"EasyPark",47.969999999999978]
[null,null,"2024-03-18","Prelievo",20.8,null,"Amazon",27.169999999999977]
[null,null,"2024-03-23","Prelievo",1.74,null,"EasyPark",25.429999999999978]
[null,null,"2024-03-24","Prelievo",8.99,null,"Amazon",16.439999999999976]
[null,null,"2024-03-28","Prelievo",5.49,null,"Netflix",10.949999999999976]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,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(AND(C68=0),\"\",$H67-$E68+$F68)","v":""}]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,{"$f":"IF(AND(C85=0),\"\",$H84-$E85+$F85)","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(C86=0),\"\",$H85-$E86+$F86)","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(C87=0),\"\",$H86-$E87+$F87)","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(C88=0),\"\",$H87-$E88+$F88)","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,""]

{"sheet":"Deposito","index":14,"n_rows":20,"n_cols":21,"rows_kept":20,"cut":false,"hidden":false,"merged":[[1,12,1,18],[3,16,3,17],[3,13,3,14]]}
[]
[null,"2023-10-18",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U7+U5+U6)","v":30789.510000000002}]
[null,"Vincolati","Interessi","Totale","Tassa","Totale tasse","Netto annuale","Netto mensile","Netto giorno"]
[null,15000,4.2999999999999997E-2,{"$f":"B4*C4","v":645},0.2,{"$f":"D4*E4","v":129},{"$f":"D4-F4","v":516},{"$f":"G4/12","v":43},{"$f":"H4/31","v":1.3870967741935485},null,null,null,null,"Arancio",null,null,"FcaBank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arancio",{"$f":"LOOKUP(2,1/(O:O<>\"\"),O:O)","v":15000}]
[null,"Vincolati","importo","tasso lordo","tasso netto","imposta bollo","Interesse netto annuale","Interesse trimestrale","Vincolo",null,null,null,null,"2024-01-01",12000,null,"2023-10-18",15000,null,"FcaBank",{"$f":"LOOKUP(2,1/(R:R<>\"\"),R:R)","v":15000}]
[null,"2023-10-18",15000,4.2999999999999997E-2,{"$f":"D7*0.74","v":3.1819999999999994E-2},2E-3,{"$f":"(C7*E7)-(C7*F7)","v":447.2999999999999},{"$f":"C7*E7/4","v":119.32499999999997},"12M",null,null,null,null,null,null,null,null,null,null,"Unicredit",{"$f":"Febbraio!E3","v":789.50999999999954}]
[null,"2023-01-18",null,null,null,1.64,null,119,null,null,null,null,null,"Gennaio",{"$f":"1379.7+120.3","v":1500},null,"Gennaio"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Febbraio",1500,null,"Febbraio",null,null,"Totali",{"$f":"SUM(U5:U8)","v":30789.51}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Marzo",null,null,"Marzo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Aprile",null,null,"Aprile"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Maggio",null,null,"Maggio"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Giugno",null,null,"Giugno"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Luglio",null,null,"Luglio"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Agosto",null,null,"Agosto"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Settembre",null,null,"Settembre"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ottobre",null,null,"Ottobre"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Novembre",null,null,"Novembre"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Dicembre",null,null,"Dicembre"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O8:O19)+$O$6","v":15000},null,null,{"$f":"SUM(R8:R19)+$R$6","v":15000}]

{"sheet":"Planner","index":15,"n_rows":68,"n_cols":17,"rows_kept":68,"cut":false,"hidden":false,"merged":[[0,0,0,16]]}
["PLANNER"]
["MEDIE","OPERAZIONI","Gennaio",null,null,null,null,null,null,null,null,null,null,null,"TOTALI","%","OPERAZIONI"]
[]
[{"$f":"AVERAGE(C4:N4)","v":108.07666666666667},"AcquaEnna",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B4,Gennaio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B4,Febbraio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B4,Marzo!$C$6:$C$100)","v":324.23},null,null,null,null,null,null,null,null,null,{"$f":"SUM($C4:$N4)","v":324.23},{"$f":"IF($O4,$O4/$O$68,\"\")","v":1.493470929988858E-2},"AcquaEnna"]
[0,"Amministratore",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B5,Gennaio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B5,Febbraio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B5,Marzo!$C$6:$C$100)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM($C5:$N5)","v":0},{"$f":"IF($O5,$O5/$O$68,\"\")","v":""},"Amministratore"]
[216.66666666666666,"Andrea",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B6,Gennaio!$C$6:$C$100)","v":150},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B6,Febbraio!$C$6:$C$100)","v":250},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B6,Marzo!$C$6:$C$100)","v":250},null,null,null,null,null,null,null,null,null,650,2.9940354208208914E-2,"Andrea"]
[960.86,"Arancio_in",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B7,Gennaio!$C$6:$C$100)","v":1381.14},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B7,Febbraio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B7,Marzo!$C$6:$C$100)","v":1501.44},null,null,null,null,null,null,null,null,null,2882.58,0.13277764035922901,"Arancio_in"]
[0,"Arancio_out",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B8,Gennaio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B8,Febbraio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B8,Marzo!$C$6:$C$100)","v":0},null,null,null,null,null,null,null,null,null,0,"","Arancio_out"]
[0,"Aruba",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B9,Gennaio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B9,Febbraio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B9,Marzo!$C$6:$C$100)","v":0},null,null,null,null,null,null,null,null,null,0,"","Aruba"]
[0,"Assicurazione 500",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B10,Gennaio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B10,Febbraio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B10,Marzo!$C$6:$C$100)","v":0},null,null,null,null,null,null,null,null,null,0,"","Assicurazione 500"]
[0,"Assicurazione Beverly",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B11,Gennaio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B11,Febbraio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B11,Marzo!$C$6:$C$100)","v":0},null,null,null,null,null,null,null,null,null,0,"","Assicurazione Beverly"]
[66.666666666666671,"Assicurazione Golf",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B12,Gennaio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B12,Febbraio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B12,Marzo!$C$6:$C$100)","v":200},null,null,null,null,null,null,null,null,null,200,9.2124166794488975E-3,"Assicurazione Golf"]
[0,"Assicurazione Panda Blu",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B13,Gennaio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B13,Febbraio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B13,Marzo!$C$6:$C$100)","v":0},null,null,null,null,null,null,null,null,null,0,"","Assicurazione Panda Blu"]
[0,"Assicurazione Panda Gialla",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B14,Gennaio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B14,Febbraio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B14,Marzo!$C$6:$C$100)","v":0},null,null,null,null,null,null,null,null,null,0,"","Assicurazione Panda Gialla"]
[6.4733333333333336,"Benzina Beverly",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B15,Gennaio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B15,Febbraio!$C$6:$C$100)","v":9.42},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B15,Marzo!$C$6:$C$100)","v":10},null,null,null,null,null,null,null,null,null,19.420000000000002,8.9452565957448798E-4,"Benzina Beverly"]
[102.17333333333333,"Benzina Panda Blu",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B16,Gennaio!$C$6:$C$100)","v":100.02},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B16,Febbraio!$C$6:$C$100)","v":83},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B16,Marzo!$C$6:$C$100)","v":123.5},null,null,null,null,null,null,null,null,null,306.52,1.4118949802923379E-2,"Benzina Panda Blu"]
[0,"Benzina Panda Gialla",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B17,Gennaio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B17,Febbraio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B17,Marzo!$C$6:$C$100)","v":0},null,null,null,null,null,null,null,null,null,0,"","Benzina Panda Gialla"]
[0,"Bollo 500",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B18,Gennaio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B18,Febbraio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B18,Marzo!$C$6:$C$100)","v":0},null,null,null,null,null,null,null,null,null,0,"","Bollo 500"]
[0,"Bollo Beverly",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B19,Gennaio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B19,Febbraio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B19,Marzo!$C$6:$C$100)","v":0},null,null,null,null,null,null,null,null,null,0,"","Bollo Beverly"]
[64.36,"Bollo Golf",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B20,Gennaio!$C$6:$C$100)","v":193.08},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B20,Febbraio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B20,Marzo!$C$6:$C$100)","v":0},null,null,null,null,null,null,null,null,null,193.08,8.8936670623399657E-3,"Bollo Golf"]
[0,"Bollo Panda Blu",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B21,Gennaio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B21,Febbraio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B21,Marzo!$C$6:$C$100)","v":0},null,null,null,null,null,null,null,null,null,0,"","Bollo Panda Blu"]
[0,"Bollo Panda Gialla",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B22,Gennaio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B22,Febbraio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B22,Marzo!$C$6:$C$100)","v":0},null,null,null,null,null,null,null,null,null,0,"","Bollo Panda Gialla"]
[0,"Bonifico",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B23,Gennaio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B23,Febbraio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B23,Marzo!$C$6:$C$100)","v":0},null,null,null,null,null,null,null,null,null,0,"","Bonifico"]
[0,"Bonifico da FCA Bank",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B24,Gennaio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B24,Febbraio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B24,Marzo!$C$6:$C$100)","v":0},null,null,null,null,null,null,null,null,null,0,"","Bonifico da FCA Bank"]
[66.666666666666671,"Carta Click Ricarica",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B25,Gennaio!$C$6:$C$100)","v":50},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B25,Febbraio!$C$6:$C$100)","v":50},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B25,Marzo!$C$6:$C$100)","v":100},null,null,null,null,null,null,null,null,null,200,9.2124166794488975E-3,"Carta Click Ricarica"]
[0,"Clarima",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B26,Gennaio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B26,Febbraio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B26,Marzo!$C$6:$C$100)","v":0},null,null,null,null,null,null,null,null,null,0,"","Clarima"]
[14.733333333333334,"Claudio",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B27,Gennaio!$C$6:$C$100)","v":44.2},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B27,Febbraio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B27,Marzo!$C$6:$C$100)","v":0},null,null,null,null,null,null,null,null,null,44.2,2.0359440861582065E-3,"Claudio"]
[3.4433333333333334,"Competenze Banca",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B28,Gennaio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B28,Febbraio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B28,Marzo!$C$6:$C$100)","v":10.33},null,null,null,null,null,null,null,null,null,10.33,4.7582132149353554E-4,"Competenze Banca"]
[0,"Entrate Varie",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B29,Gennaio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B29,Febbraio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B29,Marzo!$C$6:$C$100)","v":0},null,null,null,null,null,null,null,null,null,0,"","Entrate Varie"]
[0,"FCABank_in",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B30,Gennaio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B30,Febbraio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B30,Marzo!$C$6:$C$100)","v":0},null,null,null,null,null,null,null,null,null,0,"","FCABank_in"]
[0,"Gas Piazza",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B31,Gennaio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B31,Febbraio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B31,Marzo!$C$6:$C$100)","v":0},null,null,null,null,null,null,null,null,null,0,"","Gas Piazza"]
[122.05,"Gas Settimo",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B32,Gennaio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B32,Febbraio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B32,Marzo!$C$6:$C$100)","v":366.15},null,null,null,null,null,null,null,null,null,366.15,1.6865631835901066E-2,"Gas Settimo"]
[18.333333333333332,"Gasolio Golf",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B33,Gennaio!$C$6:$C$100)","v":30},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B33,Febbraio!$C$6:$C$100)","v":25},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B33,Marzo!$C$6:$C$100)","v":0},null,null,null,null,null,null,null,null,null,55,2.5334145868484469E-3,"Gasolio Golf"]
[2.15,"Genius",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B34,Gennaio!$C$6:$C$100)","v":2.15},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B34,Febbraio!$C$6:$C$100)","v":2.15},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B34,Marzo!$C$6:$C$100)","v":2.15},null,null,null,null,null,null,null,null,null,6.4499999999999993,2.9710043791222689E-4,"Genius"]
[0,"Iliad Matilde",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B35,Gennaio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B35,Febbraio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B35,Marzo!$C$6:$C$100)","v":0},null,null,null,null,null,null,null,null,null,0,"","Iliad Matilde"]
[{"$f":"AVERAGE(C36:N36)","v":0},"Imu Piazza Claudio",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B36,Gennaio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B36,Febbraio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B36,Marzo!$C$6:$C$100)","v":0},null,null,null,null,null,null,null,null,null,0,"","Imu Piazza Claudio"]
[0,"Imu Piazza Rosalba",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B37,Gennaio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B37,Febbraio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B37,Marzo!$C$6:$C$100)","v":0},null,null,null,null,null,null,null,null,null,0,"","Imu Piazza Rosalba"]
[25.816666666666663,"Infostrada",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B38,Gennaio!$C$6:$C$100)","v":25.99},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B38,Febbraio!$C$6:$C$100)","v":25.47},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B38,Marzo!$C$6:$C$100)","v":25.99},null,null,null,null,null,null,null,null,null,77.449999999999989,3.567508359116585E-3,"Infostrada"]
[37.363333333333337,"Luce Piazza",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B39,Gennaio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B39,Febbraio!$C$6:$C$100)","v":48.93},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B39,Marzo!$C$6:$C$100)","v":63.16},null,null,null,null,null,null,null,null,null,112.09,5.1630989279971345E-3,"Luce Piazza"]
[88.13,"Luce Settimo",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B40,Gennaio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B40,Febbraio!$C$6:$C$100)","v":126.3},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B40,Marzo!$C$6:$C$100)","v":138.09},null,null,null,null,null,null,null,null,null,264.39,1.2178354229397469E-2,"Luce Settimo"]
[0,"Luxor Cla Ros",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B41,Gennaio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B41,Febbraio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B41,Marzo!$C$6:$C$100)","v":0},null,null,null,null,null,null,null,null,null,0,"","Luxor Cla Ros"]
[0,"Matilde",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B42,Gennaio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B42,Febbraio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B42,Marzo!$C$6:$C$100)","v":0},null,null,null,null,null,null,null,null,null,0,"","Matilde"]
[216.66666666666666,"Monica",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B43,Gennaio!$C$6:$C$100)","v":150},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B43,Febbraio!$C$6:$C$100)","v":250},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B43,Marzo!$C$6:$C$100)","v":250},null,null,null,null,null,null,null,null,null,650,2.9940354208208914E-2,"Monica"]
[0,"Natale",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B44,Gennaio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B44,Febbraio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B44,Marzo!$C$6:$C$100)","v":0},null,null,null,null,null,null,null,null,null,0,"","Natale"]
[20.666666666666668,"ParkinGo",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B45,Gennaio!$C$6:$C$100)","v":62},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B45,Febbraio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B45,Marzo!$C$6:$C$100)","v":0},null,null,null,null,null,null,null,null,null,62,2.8558491706291581E-3,"ParkinGo"]
[1968.1266666666663,"Pensione Claudio",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B46,Gennaio!$D$6:$D$100)","v":1948.51},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B46,Febbraio!$D$6:$D$100)","v":1949.85},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B46,Marzo!$D$6:$D$100)","v":2006.02},null,null,null,null,null,null,null,null,null,5904.3799999999992,0.27196804396902236,"Pensione Claudio"]
[1693.3666666666666,"Pensione Rosalba",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B47,Gennaio!$D$6:$D$100)","v":1676.75},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B47,Febbraio!$D$6:$D$100)","v":1676.78},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B47,Marzo!$D$6:$D$100)","v":1726.57},null,null,null,null,null,null,null,null,null,5080.0999999999995,0.23399998986634168,"Pensione Rosalba"]
[0,"Revisione 500",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B48,Gennaio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B48,Febbraio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B48,Marzo!$C$6:$C$100)","v":0},null,null,null,null,null,null,null,null,null,0,"","Revisione 500"]
[0,"Revisione Beverly",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B49,Gennaio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B49,Febbraio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B49,Marzo!$C$6:$C$100)","v":0},null,null,null,null,null,null,null,null,null,0,"","Revisione Beverly"]
[0,"Revisione Golf",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B50,Gennaio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B50,Febbraio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B50,Marzo!$C$6:$C$100)","v":0},null,null,null,null,null,null,null,null,null,0,"","Revisione Golf"]
[0,"Revisione Panda Blu",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B51,Gennaio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B51,Febbraio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B51,Marzo!$C$6:$C$100)","v":0},null,null,null,null,null,null,null,null,null,0,"","Revisione Panda Blu"]
[0,"Revisione Panda Gialla",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B52,Gennaio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B52,Febbraio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B52,Marzo!$C$6:$C$100)","v":0},null,null,null,null,null,null,null,null,null,0,"","Revisione Panda Gialla"]
[0,"Risparmio",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B53,Gennaio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B53,Febbraio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B53,Marzo!$C$6:$C$100)","v":0},null,null,null,null,null,null,null,null,null,0,"","Risparmio"]
[3.813333333333333,"Rosalba",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B54,Gennaio!$C$6:$C$100)","v":11.44},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B54,Febbraio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B54,Marzo!$C$6:$C$100)","v":0},null,null,null,null,null,null,null,null,null,11.44,5.2695023406447688E-4,"Rosalba"]
[0,"Tari Piazza",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B55,Gennaio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B55,Febbraio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B55,Marzo!$C$6:$C$100)","v":0},null,null,null,null,null,null,null,null,null,0,"","Tari Piazza"]
[0,"Tari Settimo",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B56,Gennaio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B56,Febbraio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B56,Marzo!$C$6:$C$100)","v":0},null,null,null,null,null,null,null,null,null,0,"","Tari Settimo"]
[10,"Tim Claudio",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B57,Gennaio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B57,Febbraio!$C$6:$C$100)","v":15},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B57,Marzo!$C$6:$C$100)","v":15},null,null,null,null,null,null,null,null,null,30,1.3818625019173345E-3,"Tim Claudio"]
[8.2333333333333343,"Tim Flexy",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B58,Gennaio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B58,Febbraio!$C$6:$C$100)","v":11.8},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B58,Marzo!$C$6:$C$100)","v":12.9},null,null,null,null,null,null,null,null,null,24.700000000000003,1.137733459911939E-3,"Tim Flexy"]
[10,"Tim Rosalba",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B59,Gennaio!$C$6:$C$100)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B59,Febbraio!$C$6:$C$100)","v":15},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B59,Marzo!$C$6:$C$100)","v":15},null,null,null,null,null,null,null,null,null,30,1.3818625019173345E-3,"Tim Rosalba"]
[29.653333333333332,"TimVision",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B60,Gennaio!$C$6:$C$100)","v":24.99},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B60,Febbraio!$C$6:$C$100)","v":29.99},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B60,Marzo!$C$6:$C$100)","v":33.979999999999997},null,null,null,null,null,null,null,null,null,88.96,4.0976829390188688E-3,"TimVision"]
[147.70000000000002,"Varie",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B61,Gennaio!$C$6:$C$100)","v":30},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B61,Febbraio!$C$6:$C$100)","v":312},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B61,Marzo!$C$6:$C$100)","v":101.1},null,null,null,null,null,null,null,null,null,443.1,2.0410109153319034E-2,"Varie"]
[1224.42,"Vitto",{"$f":"SUMIF(Gennaio!$B$6:$B$100,$B62,Gennaio!$C$6:$C$100)","v":1300},{"$f":"SUMIF(Febbraio!$B$6:$B$100,$B62,Febbraio!$C$6:$C$100)","v":1623.26},{"$f":"SUMIF(Marzo!$B$6:$B$100,$B62,Marzo!$C$6:$C$100)","v":750},null,null,null,null,null,null,null,null,null,3673.26,0.16919800845976229,"Vitto"]
[]
[]
[]
[]
[]
[null,null,{"$f":"SUM(C$4:C$62)-(C$46+C$47)","v":3555.0099999999993},2877.3199999999997,4293.0199999999986,0,0,0,0,0,0,0,0,0,{"$f":"SUM(O4:O62)","v":21709.829999999994}]

{"sheet":"Tabelle","index":16,"n_rows":65,"n_cols":23,"rows_kept":65,"cut":false,"hidden":false,"merged":[[3,4,4,4]]}
[]
[null,null,null,null,null,null,{"$f":"TODAY()","v":"2024-03-31"},{"$f":"YEAR(G2)","v":2024},"Gen","Feb","Mar","Apr","Mag","Giu","Lug","Ago","Set","Ott","Nov","Dic"]
[null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,null,"CAUSALE"]
[null,null,null,null,null,null,null,null,{"$f":"DATE($H$2,I$3,1)","v":"2024-01-01"},"2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01",null,"Saldo 2010",1336.59]
[null,null,null,1,"AcquaEnna",null,"PAGATO",null,{"$f":"I5+1","v":"2024-01-02"},{"$f":"J5+1","v":"2024-02-02"},{"$f":"K5+1","v":"2024-03-02"},{"$f":"L5+1","v":"2024-04-02"},{"$f":"M5+1","v":"2024-05-02"},{"$f":"N5+1","v":"2024-06-02"},{"$f":"O5+1","v":"2024-07-02"},{"$f":"P5+1","v":"2024-08-02"},{"$f":"Q5+1","v":"2024-09-02"},{"$f":"R5+1","v":"2024-10-02"},{"$f":"S5+1","v":"2024-11-02"},{"$f":"T5+1","v":"2024-12-02"},null,"Saldo 2011",930.52]
[null,null,null,2,"Amministratore",null,"DA PAGARE",null,"2024-01-03","2024-02-03","2024-03-03","2024-04-03","2024-05-03","2024-06-03","2024-07-03","2024-08-03","2024-09-03","2024-10-03","2024-11-03","2024-12-03",null,"Saldo 2012",769.26]
[null,null,null,3,"Andrea",null,null,null,"2024-01-04","2024-02-04","2024-03-04","2024-04-04","2024-05-04","2024-06-04","2024-07-04","2024-08-04","2024-09-04","2024-10-04","2024-11-04","2024-12-04",null,"Saldo 2013",848.46]
[null,null,null,4,"Arancio_in",null,null,null,"2024-01-05","2024-02-05","2024-03-05","2024-04-05","2024-05-05","2024-06-05","2024-07-05","2024-08-05","2024-09-05","2024-10-05","2024-11-05","2024-12-05",null,"Saldo 2014",207.75]
[null,null,null,5,"Arancio_out",null,null,null,"2024-01-06","2024-02-06","2024-03-06","2024-04-06","2024-05-06","2024-06-06","2024-07-06","2024-08-06","2024-09-06","2024-10-06","2024-11-06","2024-12-06",null,"Saldo 2015",-33]
[null,null,null,6,"Aruba",null,null,null,"2024-01-07","2024-02-07","2024-03-07","2024-04-07","2024-05-07","2024-06-07","2024-07-07","2024-08-07","2024-09-07","2024-10-07","2024-11-07","2024-12-07",null,"Saldo 2016",508.66]
[null,null,null,7,"Assicurazione 500",null,null,null,"2024-01-08","2024-02-08","2024-03-08","2024-04-08","2024-05-08","2024-06-08","2024-07-08","2024-08-08","2024-09-08","2024-10-08","2024-11-08","2024-12-08",null,"Saldo 2017",706]
[null,null,null,8,"Assicurazione Beverly",null,null,null,"2024-01-09","2024-02-09","2024-03-09","2024-04-09","2024-05-09","2024-06-09","2024-07-09","2024-08-09","2024-09-09","2024-10-09","2024-11-09","2024-12-09",null,"Saldo 2018",1276.23]
[null,null,null,9,"Assicurazione Golf",null,null,null,"2024-01-10","2024-02-10","2024-03-10","2024-04-10","2024-05-10","2024-06-10","2024-07-10","2024-08-10","2024-09-10","2024-10-10","2024-11-10","2024-12-10",null,"Saldo 2019",654.28]
[null,null,"Arancio",10,"Assicurazione Panda Blu",null,null,null,"2024-01-11","2024-02-11","2024-03-11","2024-04-11","2024-05-11","2024-06-11","2024-07-11","2024-08-11","2024-09-11","2024-10-11","2024-11-11","2024-12-11",null,"Saldo 2020",292.79000000000002]
[null,null,"Accredito",11,"Assicurazione Panda Gialla",null,null,null,"2024-01-12","2024-02-12","2024-03-12","2024-04-12","2024-05-12","2024-06-12","2024-07-12","2024-08-12","2024-09-12","2024-10-12","2024-11-12","2024-12-12",null,"Saldo 2021",1319.78]
[null,null,"Interessi",12,"Benzina Beverly",null,null,null,"2024-01-13","2024-02-13","2024-03-13","2024-04-13","2024-05-13","2024-06-13","2024-07-13","2024-08-13","2024-09-13","2024-10-13","2024-11-13","2024-12-13",null,"Saldo 2022",-338.59]
[null,null,"Prelievo",13,"Benzina Panda Blu",null,null,null,"2024-01-14","2024-02-14","2024-03-14","2024-04-14","2024-05-14","2024-06-14","2024-07-14","2024-08-14","2024-09-14","2024-10-14","2024-11-14","2024-12-14",null,"Saldo 2023",141.44999999999999]
[null,null,null,14,"Benzina Panda Gialla",null,null,null,"2024-01-15","2024-02-15","2024-03-15","2024-04-15","2024-05-15","2024-06-15","2024-07-15","2024-08-15","2024-09-15","2024-10-15","2024-11-15","2024-12-15"]
[null,null,null,15,"Bollo 500",null,null,null,"2024-01-16","2024-02-16","2024-03-16","2024-04-16","2024-05-16","2024-06-16","2024-07-16","2024-08-16","2024-09-16","2024-10-16","2024-11-16","2024-12-16"]
[null,null,"INGFCA",16,"Bollo Beverly",null,null,null,"2024-01-17","2024-02-17","2024-03-17","2024-04-17","2024-05-17","2024-06-17","2024-07-17","2024-08-17","2024-09-17","2024-10-17","2024-11-17","2024-12-17"]
[null,null,"Bonifico da Conto Arancio",17,"Bollo Golf",null,null,null,"2024-01-18","2024-02-18","2024-03-18","2024-04-18","2024-05-18","2024-06-18","2024-07-18","2024-08-18","2024-09-18","2024-10-18","2024-11-18","2024-12-18"]
[null,null,"Bonifico da FCA Bank",18,"Bollo Panda Blu",null,null,null,"2024-01-19","2024-02-19","2024-03-19","2024-04-19","2024-05-19","2024-06-19","2024-07-19","2024-08-19","2024-09-19","2024-10-19","2024-11-19","2024-12-19"]
[null,null,"Bonifico su Conto Arancio",19,"Bollo Panda Gialla",null,null,null,"2024-01-20","2024-02-20","2024-03-20","2024-04-20","2024-05-20","2024-06-20","2024-07-20","2024-08-20","2024-09-20","2024-10-20","2024-11-20","2024-12-20"]
[null,null,"Bonifico su FCA Bank",20,"Bonifico",null,null,null,"2024-01-21","2024-02-21","2024-03-21","2024-04-21","2024-05-21","2024-06-21","2024-07-21","2024-08-21","2024-09-21","2024-10-21","2024-11-21","2024-12-21"]
[null,null,null,21,"Bonifico da FCA Bank",null,null,null,"2024-01-22","2024-02-22","2024-03-22","2024-04-22","2024-05-22","2024-06-22","2024-07-22","2024-08-22","2024-09-22","2024-10-22","2024-11-22","2024-12-22"]
[null,null,null,22,"Carta Click Ricarica",null,null,null,"2024-01-23","2024-02-23","2024-03-23","2024-04-23","2024-05-23","2024-06-23","2024-07-23","2024-08-23","2024-09-23","2024-10-23","2024-11-23","2024-12-23"]
[null,null,null,23,"Claudio",null,null,null,"2024-01-24","2024-02-24","2024-03-24","2024-04-24","2024-05-24","2024-06-24","2024-07-24","2024-08-24","2024-09-24","2024-10-24","2024-11-24","2024-12-24"]
[null,null,null,24,"Competenze Banca",null,null,null,"2024-01-25","2024-02-25","2024-03-25","2024-04-25","2024-05-25","2024-06-25","2024-07-25","2024-08-25","2024-09-25","2024-10-25","2024-11-25","2024-12-25"]
[null,null,null,25,"Entrate Varie",null,null,null,"2024-01-26","2024-02-26","2024-03-26","2024-04-26","2024-05-26","2024-06-26","2024-07-26","2024-08-26","2024-09-26","2024-10-26","2024-11-26","2024-12-26"]
[null,null,null,26,"FCABank_in",null,null,null,"2024-01-27","2024-02-27","2024-03-27","2024-04-27","2024-05-27","2024-06-27","2024-07-27","2024-08-27","2024-09-27","2024-10-27","2024-11-27","2024-12-27"]
[null,null,null,27,"Gas Piazza",null,null,null,"2024-01-28","2024-02-28","2024-03-28","2024-04-28","2024-05-28","2024-06-28","2024-07-28","2024-08-28","2024-09-28","2024-10-28","2024-11-28","2024-12-28"]
[null,null,null,28,"Gas Settimo",null,null,null,"2024-01-29","2024-02-29","2024-03-29","2024-04-29","2024-05-29","2024-06-29","2024-07-29","2024-08-29","2024-09-29","2024-10-29","2024-11-29","2024-12-29"]
[null,null,null,29,"Gasolio Golf",null,null,null,{"$f":"I33+1","v":"2024-01-30"},null,{"$f":"K33+1","v":"2024-03-30"},"2024-04-30","2024-05-30","2024-06-30","2024-07-30","2024-08-30","2024-09-30","2024-10-30","2024-11-30","2024-12-30"]
[null,null,null,30,"Genius",null,null,null,{"$f":"I34+1","v":"2024-01-31"},null,{"$f":"K34+1","v":"2024-03-31"},null,{"$f":"M34+1","v":"2024-05-31"},null,{"$f":"O34+1","v":"2024-07-31"},{"$f":"P34+1","v":"2024-08-31"},null,{"$f":"R34+1","v":"2024-10-31"},null,{"$f":"T34+1","v":"2024-12-31"}]
[null,null,null,31,"Iliad Matilde"]
[null,null,null,32,"Imu Piazza Claudio"]
[null,null,null,33,"Imu Piazza Rosalba"]
[null,null,null,34,"Infostrada"]
[null,null,null,35,"Iphone"]
[null,null,null,36,"Luce Piazza"]
[null,null,null,37,"Luce Settimo"]
[null,null,null,38,"Luxor Cla Ros"]
[null,null,null,39,"Matilde"]
[null,null,null,40,"Monica"]
[null,null,null,41,"Natale"]
[null,null,null,42,"ParkinGo"]
[null,null,null,43,"Pensione Claudio"]
[null,null,null,44,"Pensione Rosalba"]
[null,null,null,45,"Revisione 500"]
[null,null,null,46,"Revisione Beverly"]
[null,null,null,47,"Revisione Golf"]
[null,null,null,48,"Revisione Panda Blu"]
[null,null,null,49,"Revisione Panda Gialla"]
[null,null,null,50,"Risparmio"]
[null,null,null,51,"Rosalba"]
[null,null,null,52,"Tari Piazza"]
[null,null,null,53,"Tari Settimo"]
[null,null,null,54,"Telepass"]
[null,null,null,55,"Tim Claudio"]
[null,null,null,56,"Tim Flexy"]
[null,null,null,57,"Tim Rosalba"]
[null,null,null,58,"TimVision"]
[null,null,null,59,"Varie"]
[null,null,null,60,"Vitto"]

{"sheet":"Tabloid","index":17,"n_rows":102,"n_cols":24,"rows_kept":102,"cut":false,"hidden":false,"merged":[[0,21,0,23],[49,1,49,3],[49,5,49,7],[49,9,49,11],[49,13,49,15],[49,17,49,19],[0,1,0,3],[0,5,0,7],[0,9,0,11],[0,13,0,15],[0,17,0,19],[49,21,49,23]]}
[null,"Gennaio",null,null,null,"Febbraio",null,null,null,"Marzo",null,null,null,"Aprile",null,null,null,"Maggio",null,null,null,"Giugno"]
[null,null,"Uscite","Entrate",null,null,"Uscite","Entrate",null,null,"Uscite","Entrate",null,null,"Uscite","Entrate",null,null,"Uscite","Entrate",null,null,"Uscite","Entrate"]
[null,null,null,141.44999999999999,null,null,null,125.94999999999959,null,null,null,789.50999999999954,null,null,null,1053.4699999999996,null,null,null,-5499.24,null,null,null,-2992.2099999999991]
[null,"Genius",2.15,null,null,"Genius",2.15,null,null,"Genius",2.15,null,null,"Genius",2.15,null,null,"Genius",2.15,null,null,"Genius",2.15]
[null,"Carta Click Ricarica",50,null,null,"Pensione Claudio",null,1949.85,null,"Pensione Claudio",null,2006.02,null,"Competenze Banca",8.43,null,null,"Pensione Claudio",null,1865.9,null,"Pensione Claudio",null,1865.9]
[null,"Gasolio Golf",20,null,null,"Pensione Rosalba",null,1676.78,null,"Pensione Rosalba",null,1726.57,null,"Pensione Claudio",null,1962.7,null,"Pensione Rosalba",null,1586.02,null,"Pensione Rosalba",null,1586.02]
[null,"Pensione Claudio",null,1948.51,null,"Carta Click Ricarica",50,null,null,"Tim Rosalba",15,null,null,"Pensione Rosalba",null,1688.55,null,"Tim Claudio",15,null,null,"Carta Click Ricarica",30]
[null,"Pensione Rosalba",null,1676.75,null,"Tim Rosalba",15,null,null,"Tim Claudio",15,null,null,"Carta Click Ricarica",50,null,null,"Tim Rosalba",15,null,null,"Tim Rosalba",15]
[null,"Benzina Panda Blu",50.01,null,null,"Tim Claudio",15,null,null,"Carta Click Ricarica",50,null,null,"Arancio_in",1500,null,null,"Carta Click Ricarica",50,null,null,"Tim Claudio",15]
[null,"Vitto",750,null,null,"Vitto",300,null,null,"Arancio_in",1501.44,null,null,"Benzina Panda Blu",45,null,null,"Tari Settimo",204,null,null,"Arancio_in",4001.44]
[null,"ParkinGo",62,null,null,"Luce Settimo",126.3,null,null,"Benzina Panda Blu",50,null,null,"Varie",499.24,null,null,"Carta Click Ricarica",35,null,null,"Amministratore",362]
[null,"Iphone",85.75,null,null,"Luce Piazza",48.93,null,null,"Iphone",85.75,null,null,"Varie",500,null,null,"Gasolio Golf",30,null,null,"Rosalba",30.99]
[null,"Monica",150,null,null,"Vitto",31.31,null,null,"Varie",81,null,null,"Iphone",85.75,null,null,"Vitto",300,null,null,"Rosalba",29.9]
[null,"Andrea",150,null,null,"Gasolio Golf",10,null,null,"Assicurazione Golf",200,null,null,"Vitto",600,null,null,"Arancio_in",1001.44,null,null,"Rosalba",44.99]
[null,"Arancio_in",1381.14,null,null,"Iphone",85.75,null,null,"Gas Settimo",366.15,null,null,"Tim Flexy",11.8,null,null,"Assicurazione 500",244,null,null,"Rosalba",30.25]
[null,"AcquaEnna",0,null,null,"Benzina Panda Blu",35,null,null,"Carta Click Ricarica",50,null,null,"Monica",250,null,null,"Assicurazione Panda Blu",139.41,null,null,"Gasolio Golf",30]
[null,"TimVision",24.99,null,null,"Tim Flexy",11.8,null,null,"Andrea",250,null,null,"Andrea",250,null,null,"Benzina Beverly",10,null,null,"Varie",200]
[null,"Vitto",300,null,null,"Andrea",250,null,null,"Tim Flexy",12.9,null,null,"Bollo Beverly",40.6,null,null,"AcquaEnna",18.87,null,null,"Tari Piazza",77.5]
[null,"Bollo Golf",193.08,null,null,"Vitto",21.4,null,null,"TimVision",33.979999999999997,null,null,"Varie",40,null,null,"Varie",250,null,null,"Monica",150]
[null,"Gasolio Golf",10,null,null,"TimVision",29.99,null,null,"Monica",null,174.84,null,"Benzina Beverly",10.02,null,null,"Iphone",85.75,null,null,"Andrea",150]
[null,"Claudio",44.2,null,null,"Benzina Panda Blu",22.99,null,null,"Benzina Beverly",10,null,null,"Benzina Panda Blu",45,null,null,"Varie",500,null,null,"Varie",1.3]
[null,"Rosalba",11.44,null,null,"Vitto",550,null,null,"Vitto",500,null,null,"Gas Piazza",89.74,null,null,"Varie",39.47,null,null,"Iphone",85.75]
[null,"Infostrada",25.99,null,null,"Varie",50,null,null,"Varie",null,367.47,null,"Arancio_in",500,null,null,"Monica",150,null,null,"Benzina Beverly",10]
[null,"Varie",30,null,null,"Gasolio Golf",15,null,null,"Benzina Panda Blu",26,null,null,"Infostrada",25.99,null,null,"Andrea",150,null,null,"Vitto",600]
[null,"Benzina Panda Blu",50.01,null,null,"Monica",250,null,null,"Monica",250,null,null,"Tari Settimo",180,null,null,"Tim Flexy",25.8,null,null,"Rosalba",68.84]
[null,"Vitto",250,null,null,"Benzina Beverly",9.42,null,null,"Vitto",250,null,null,null,null,null,null,"Varie",null,9.9499999999999993,null,"Vitto",20.45]
[null,null,null,null,null,"Varie",72,null,null,"Infostrada",25.99,null,null,null,null,null,null,"Vitto",500,null,null,"Benzina Panda Blu",21]
[null,null,null,null,null,"Varie",90,null,null,"Varie",20.100000000000001,null,null,null,null,null,null,"Gasolio Golf",50,null,null,"Imu Piazza Claudio",132]
[null,null,null,null,null,"Infostrada",25.47,null,null,"Benzina Panda Blu",47.5,null,null,null,null,null,null,"Gas Settimo",301.25,null,null,"Imu Piazza Rosalba",132]
[null,null,null,null,null,"Vitto",20.55,null,null,"Luce Piazza",63.16,null,null,null,null,null,null,"Infostrada",25.99,null,null,"Arancio_out",null,1300]
[null,null,null,null,null,"Varie",100,null,null,"Luce Settimo",138.09,null,null,null,null,null,null,"Carta Click Ricarica",30,null,null,"Rosalba",10.44]
[null,null,null,null,null,"Benzina Panda Blu",25.01,null,null,"Competenze Banca",10.33,null,null,null,null,null,null,"Bonifico da FCA Bank",null,14000,null,"Infostrada",25.99]
[null,null,null,null,null,"Vitto",700,null,null,"AcquaEnna",324.23,null,null,null,null,null,null,"Andrea",5000.8599999999997,null,null,"ParkinGo",38]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benzina Beverly",10,null,null,"Benzina Panda Gialla",30]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Varie",19.989999999999998,null,null,"Claudio",20.149999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Andrea",5000.8599999999997,null,null,"Vitto",43.94]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carta Click Ricarica",50,null,null,"AcquaEnna",60.52]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Matilde",200,null,null,"Varie",376.44]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vitto",500,null,null,"Vitto",500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benzina Panda Blu",23.01,null,null,"Claudio",26.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luce Settimo",124.99,null,null,"Competenze Banca",10.33]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luce Piazza",49.61,null,null,"Carta Click Ricarica",20]
[]
[]
[]
[]
[]
[]
[]
[null,"Luglio",null,null,null,"Agosto",null,null,null,"Settembre",null,null,null,"Ottobre",null,null,null,"Novembre",null,null,null,"Dicembre"]
[null,null,"Uscite","Entrate",null,null,"Uscite","Entrate",null,null,"Uscite","Entrate",null,null,"Uscite","Entrate",null,null,"Uscite","Entrate",null,null,"Uscite","Entrate"]
[null,null,null,937.81999999999834,null,null,null,166.98999999999785,null,null,null,3729.5199999999977,null,null,null,111.85999999999731,null,null,null,672.26999999999612,null,null,null,223.41999999999621]
[null,"Genius",2.15,null,null,"Genius",2.15,null,null,"Genius",2.15,null,null,"Genius",2.15,null,null,"Genius",2.15,null,null,"Genius",2.15]
[null,"Pensione Claudio",null,1865.9,null,"Pensione Claudio",null,1918.9,null,"Pensione Claudio",null,1865.9,null,"Pensione Claudio",null,1865.9,null,"Pensione Claudio",null,1865.9,null,"Pensione Claudio",null,3716.92]
[null,"Pensione Rosalba",null,1586.02,null,"Pensione Rosalba",null,1660.02,null,"Pensione Rosalba",null,1586.02,null,"Pensione Rosalba",null,1586.02,null,"Pensione Rosalba",null,1586.02,null,"Pensione Rosalba",null,3339.98]
[null,"Amministratore",1260.8599999999999,null,null,"Carta Click Ricarica",50,null,null,"Tim Claudio",15,null,null,"Carta Click Ricarica",70,null,null,"Arancio_in",1001.44,null,null,"Gas Piazza",103.6]
[null,"Tim Flexy",11.8,null,null,"Amministratore",319.5,null,null,"Carta Click Ricarica",50,null,null,"Vitto",300,null,null,"Carta Click Ricarica",50,null,null,"Carta Click Ricarica",30]
[null,"Monica",150,null,null,"Arancio_in",2001.44,null,null,"Revisione Panda Gialla",78.3,null,null,"Amministratore",319.5,null,null,"Tim Claudio",15,null,null,"Tim Claudio",15]
[null,"Andrea",150,null,null,"Monica",72.75,null,null,"Tim Rosalba",15,null,null,"Revisione Panda Blu",80,null,null,"Tim Rosalba",15,null,null,"Tim Rosalba",15]
[null,"Varie",927,null,null,"Tim Claudio",15,null,null,"Tim Flexy",39.9,null,null,"Bollo Panda Blu",134.18,null,null,"Benzina Panda Blu",50,null,null,"Vitto",92.59]
[null,"Monica",201.44,null,null,"Monica",150,null,null,"Monica",150,null,null,"Benzina Beverly",10,null,null,"Varie",224,null,null,"Benzina Panda Blu",40]
[null,"Vitto",600,null,null,"Andrea",150,null,null,"Andrea",150,null,null,"Monica",150,null,null,"Iphone",85.75,null,null,"Vitto",450]
[null,"Varie",60.44,null,null,"Tim Flexy",25.8,null,null,"Vitto",260,null,null,"Andrea",150,null,null,"Assicurazione Panda Blu",198,null,null,"Varie",19.149999999999999]
[null,"Gas Settimo",151.22,null,null,"Gas Piazza",86.26,null,null,"Gas Settimo",53.83,null,null,"Vitto",32.29,null,null,"Assicurazione 500",244.28,null,null,"Tari Settimo",95]
[null,"Arancio_out",null,4200,null,"Vitto",500,null,null,"Varie",26.05,null,null,"Tim Flexy",39.9,null,null,"Gas Settimo",49.94,null,null,"Amministratore",320.82]
[null,"Amministratore",4112.76,null,null,"Aruba",50,null,null,"Benzina Panda Blu",30,null,null,"Benzina Panda Blu",40.01,null,null,"Rosalba",33,null,null,"Arancio_in",1001.44]
[null,"Infostrada",25.99,null,null,"Infostrada",25.99,null,null,"Bollo Panda Gialla",134.18,null,null,"Vitto",500,null,null,"Luxor Cla Ros",41.72,null,null,"Iphone",85.75]
[null,"Luce Piazza",59.38,null,null,"Tari Piazza",77.5,null,null,"Vitto",300,null,null,"TimVision",24.99,null,null,"Monica",150,null,null,"Gasolio Golf",10]
[null,"Luce Settimo",107.21,null,null,"Benzina Panda Gialla",20,null,null,"TimVision",44.98,null,null,"Arancio_out",null,14000,null,"Andrea",150,null,null,"Tim Flexy",18.8]
[null,"Vitto",500,null,null,"Vitto",150,null,null,"Amministratore",4112.75,null,null,"FCABank_in",5001.4399999999996,null,null,"Vitto",500,null,null,"Vitto",67.959999999999994]
[null,"Varie",102.5,null,null,"Arancio_out",null,4200,null,"Benzina Beverly",10,null,null,"Rosalba",85.18,null,null,"TimVision",24.99,null,null,"Monica",150]
[null,null,null,null,null,"Benzina Panda Gialla",20,null,null,"Carta Click Ricarica",230,null,null,"FCABank_in",5001.4399999999996,null,null,"Andrea",600.86,null,null,"Andrea",150]
[null,null,null,null,null,"Vitto",500,null,null,"Varie",30.44,null,null,"FCABank_in",4001.44,null,null,"Vitto",10.79,null,null,"Vitto",11.15]
[null,null,null,null,null,null,null,null,null,"Arancio_in",701.44,null,null,"Varie",250,null,null,"Varie",202.75,null,null,"Carta Click Ricarica",60]
[null,null,null,null,null,null,null,null,null,"Tim Claudio",5,null,null,"ParkinGo",50,null,null,"Infostrada",25.99,null,null,"TimVision",24.99]
[null,null,null,null,null,null,null,null,null,"Infostrada",25.99,null,null,"Infostrada",25.99,null,null,"Benzina Panda Blu",25,null,null,"Natale",500]
[null,null,null,null,null,null,null,null,null,"Carta Click Ricarica",25,null,null,"Varie",73,null,null,"Carta Click Ricarica",25,null,null,"Vitto",500]
[null,null,null,null,null,null,null,null,null,"Carta Click Ricarica",20,null,null,"Vitto",150,null,null,"Luce Piazza",62.32,null,null,"Varie",65]
[null,null,null,null,null,null,null,null,null,"Luce Settimo",59.89,null,null,"Vitto",400,null,null,"Luce Settimo",112.79,null,null,"Benzina Panda Blu",30]
[null,null,null,null,null,null,null,null,null,"Luce Piazza",191.22,null,null,null,null,null,null,null,null,null,null,"Imu Piazza Claudio",131]
[null,null,null,null,null,null,null,null,null,"Vitto",200,null,null,null,null,null,null,null,null,null,null,"Imu Piazza Rosalba",131]
[null,null,null,null,null,null,null,null,null,"Varie",17.13,null,null,null,null,null,null,null,null,null,null,"Varie",58.35]
[null,null,null,null,null,null,null,null,null,"Benzina Panda Blu",51,null,null,null,null,null,null,null,null,null,null,"Tari Piazza",79.5]
[null,null,null,null,null,null,null,null,null,"Competenze Banca",18.95,null,null,null,null,null,null,null,null,null,null,"Vitto",165.91]
[null,null,null,null,null,null,null,null,null,"Carta Click Ricarica",30,null,null,null,null,null,null,null,null,null,null,"Infostrada",25.99]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monica",702.75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Andrea",700.86]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arancio_in",1001.44]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas Settimo",173.53]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vitto",100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Competenze Banca",10.29]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Competenze Banca",null,0.15]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"SUM(C53:C99)","v":8422.75},{"$f":"SUM(D52:D99)","v":8589.739999999998},null,null,{"$f":"SUM(G53:G99)","v":4216.3900000000003},{"$f":"SUM(H52:H99)","v":7945.909999999998},null,null,{"$f":"SUM(K53:K99)","v":7078.2000000000007},{"$f":"SUM(L52:L99)","v":7181.4399999999987},null,null,{"$f":"SUM(O53:O99)","v":16891.509999999998},{"$f":"SUM(P52:P99)","v":17563.78},null,null,{"$f":"SUM(S53:S99)","v":3900.77},{"$f":"SUM(T52:T99)","v":4124.1899999999969},null,null,{"$f":"SUM(W53:W99)","v":7139.0199999999986},{"$f":"SUM(X52:X99)","v":7280.4699999999957}]
[]
[null,null,{"$f":"D100-C100","v":166.98999999999796},null,null,null,{"$f":"H100-G100","v":3729.5199999999977},null,null,null,{"$f":"L100-K100","v":103.23999999999796},null,null,null,{"$f":"P100-O100","v":672.27000000000044},null,null,null,{"$f":"T100-S100","v":223.41999999999689},null,null,null,{"$f":"X100-W100","v":141.44999999999709}]

{"sheet":"MacroTotali","index":18,"n_rows":269,"n_cols":16,"rows_kept":269,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,"€   SALDO"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Saldo_2022","v":-338.59},null,null,{"$f":"VLOOKUP(Tabelle!G2,I3:M500,5)","v":149.14999999999733}]
[null,null,null,null,null,null,null,null,"2023-01-03","Genius",4.96,null,{"$f":"$M2-$K3+$L3","v":-343.54999999999995}]
[null,null,null,null,null,null,null,null,"2023-01-03","Competenze Banca",8.6199999999999992,null,{"$f":"$M3-$K4+$L4","v":-352.16999999999996}]
[null,null,null,null,null,null,null,null,"2023-01-03","Pensione Claudio",null,1781.92,1429.75]
["2024-02-01","Genius",2.15,null,null,null,null,null,"2023-01-03","Pensione Rosalba",null,1590.65,3020.4]
["2024-02-01","Pensione Claudio",null,1949.85,null,null,null,null,"2023-01-03","Carta Click Ricarica",70,null,2950.4]
["2024-02-01","Pensione Rosalba",null,1676.78,null,null,null,null,"2023-01-03","Tim Claudio",15,null,2935.4]
["2024-02-01","Carta Click Ricarica",50,null,null,null,null,null,"2023-01-03","Tim Rosalba",15,null,2920.4]
["2024-02-01","Tim Rosalba",15,null,null,null,null,null,"2023-01-05","Varie",500,null,2420.4]
["2024-02-01","Tim Claudio",15,null,null,null,null,null,"2023-01-06","Benzina Panda Blu",45,null,2375.4]
["2024-02-01","Vitto",300,null,null,null,null,null,"2023-01-06","Gasolio Golf",20,null,2355.4]
["2024-02-02","Luce Settimo",126.3,null,null,null,null,null,"2023-01-06","Vitto",47.49,null,2307.9100000000003]
["2024-02-02","Luce Piazza",48.93,null,null,null,null,null,"2023-01-08","Monica",150,null,2157.9100000000003]
["2024-02-04","Vitto",31.31,null,null,null,null,null,"2023-01-08","Andrea",150,null,2007.9100000000003]
["2024-02-05","Gasolio Golf",10,null,null,null,null,null,"2023-01-09","Varie",92,null,1915.9100000000003]
["2024-02-05","Iphone",85.75,null,null,null,null,null,"2023-01-09","Carta Click Ricarica",20,null,1895.9100000000003]
["2024-02-05","Benzina Panda Blu",35,null,null,null,null,null,"2023-01-09","Vitto",500,null,1395.9100000000003]
["2024-02-08","Tim Flexy",11.8,null,null,null,null,null,"2023-01-13","Gasolio Golf",20,null,1375.9100000000003]
["2024-02-08","Andrea",250,null,null,null,null,null,"2023-01-15","Varie",6,null,1369.9100000000003]
["2024-02-09","Vitto",21.4,null,null,null,null,null,"2023-01-16","Bollo Golf",214.24,null,1155.6700000000003]
["2024-02-11","TimVision",29.99,null,null,null,null,null,"2023-01-17","Varie",null,25951.360000000001,27107.030000000002]
["2024-02-13","Benzina Panda Blu",22.99,null,null,null,null,null,"2023-01-18","Arancio_in",5001.26,null,22105.770000000004]
["2024-02-14","Vitto",550,null,null,null,null,null,"2023-01-19","Arancio_in",5001.26,null,17104.510000000002]
["2024-02-15","Varie",50,null,null,null,null,null,"2023-01-19","Benzina Panda Blu",40,null,17064.510000000002]
["2024-02-17","Gasolio Golf",15,null,null,null,null,null,"2023-01-21","Infostrada",25.99,null,17038.52]
["2024-02-18","Monica",250,null,null,null,null,null,"2023-01-23","Arancio_in",5001.26,null,12037.26]
["2024-02-19","Benzina Beverly",9.42,null,null,null,null,null,"2023-01-24","Arancio_in",5001.26,null,7036]
["2024-02-20","Varie",72,null,null,null,null,null,"2023-01-25","Arancio_in",4001.26,null,3034.74]
["2024-02-21","Varie",90,null,null,null,null,null,"2023-01-26","Vitto",62.51,null,2972.2299999999996]
["2024-02-21","Infostrada",25.47,null,null,null,null,null,"2023-01-30","Vitto",500,null,2472.2299999999996]
["2024-02-21","Vitto",20.55,null,null,null,null,null,"2023-01-31","Varie",8,null,2464.2299999999996]
["2024-02-23","Varie",100,null,null,null,null,null,"2023-02-01","Genius",4.96,null,2459.2699999999995]
["2024-02-24","Benzina Panda Blu",25.01,null,null,null,null,null,"2023-02-01","Pensione Claudio",null,1783.37,4242.6399999999994]
["2024-02-29","Vitto",700,null,null,null,null,null,"2023-02-01","Pensione Rosalba",null,1592.76,5835.4]
[null,null,null,null,null,null,null,null,"2023-02-01","Carta Click Ricarica",70,null,5765.4]
[null,null,null,null,null,null,null,null,"2023-02-01","Benzina Panda Blu",35.01,null,5730.3899999999994]
[null,null,null,null,null,null,null,null,"2023-02-01","Luxor Cla Ros",36.96,null,5693.4299999999994]
[null,null,null,null,null,null,null,null,"2023-02-01","Monica",2001.26,null,3692.1699999999992]
[null,null,null,null,null,null,null,null,"2023-02-02","Gasolio Golf",10,null,3682.1699999999992]
[null,null,null,null,null,null,null,null,"2023-02-02","Luce Settimo",91.43,null,3590.7399999999993]
[null,null,null,null,null,null,null,null,"2023-02-02","Luce Piazza",43.4,null,3547.3399999999992]
[null,null,null,null,null,null,null,null,"2023-02-02","Andrea",2000.68,null,1546.6599999999992]
[null,null,null,null,null,null,null,null,"2023-02-05","Varie",500,null,1046.6599999999992]
[null,null,null,null,null,null,null,null,"2023-02-06","Varie",630,null,416.65999999999917]
[null,null,null,null,null,null,null,null,"2023-02-08","Tim Flexy",11.8,null,404.85999999999916]
[null,null,null,null,null,null,null,null,"2023-02-08","Monica",150,null,254.85999999999916]
[null,null,null,null,null,null,null,null,"2023-02-08","Andrea",150,null,104.85999999999916]
[null,null,null,null,null,null,null,null,"2023-02-09","Carta Click Ricarica",null,10.83,115.68999999999916]
[null,null,null,null,null,null,null,null,"2023-02-09","Carta Click Ricarica",20,null,95.689999999999159]
[null,null,null,null,null,null,null,null,"2023-02-09","Vitto",500,null,-404.31000000000085]
[null,null,null,null,null,null,null,null,"2023-02-09","Carta Click Ricarica",30,null,-434.31000000000085]
[null,null,null,null,null,null,null,null,"2023-02-11","Benzina Panda Blu",30.01,null,-464.32000000000085]
[null,null,null,null,null,null,null,null,"2023-02-17","Benzina Panda Blu",20.010000000000002,null,-484.33000000000084]
[null,null,null,null,null,null,null,null,"2023-02-21","Infostrada",25.99,null,-510.32000000000085]
[null,null,null,null,null,null,null,null,"2023-02-21","Monica",null,300,-210.32000000000085]
[null,null,null,null,null,null,null,null,"2023-02-22","Monica",20,null,-230.32000000000085]
[null,null,null,null,null,null,null,null,"2023-02-25","Varie",59.95,null,-290.27000000000083]
[null,null,null,null,null,null,null,null,"2023-02-27","Carta Click Ricarica",860,null,-1150.2700000000009]
[null,null,null,null,null,null,null,null,"2023-03-01","Pensione Claudio",null,2048.3000000000002,898.02999999999929]
[null,null,null,null,null,null,null,null,"2023-03-01","Pensione Rosalba",null,1586.02,2484.0499999999993]
[null,null,null,null,null,null,null,null,"2023-03-01","Vitto",750,null,1734.0499999999993]
[null,null,null,null,null,null,null,null,"2023-03-01","Tim Rosalba",15,null,1719.0499999999993]
[null,null,null,null,null,null,null,null,"2023-03-01","Tim Claudio",15,null,1704.0499999999993]
[null,null,null,null,null,null,null,null,"2023-03-01","Benzina Panda Blu",30,null,1674.0499999999993]
[null,null,null,null,null,null,null,null,"2023-03-01","Carta Click Ricarica",50,null,1624.0499999999993]
[null,null,null,null,null,null,null,null,"2023-03-01","Genius",4.96,null,1619.0899999999992]
[null,null,null,null,null,null,null,null,"2023-03-05","Varie",500,null,{"$f":"$M67-$K68+$L68","v":1119.0899999999992}]
[null,null,null,null,null,null,null,null,"2023-03-06","Assicurazione Golf",368.28,null,750.80999999999926]
[null,null,null,null,null,null,null,null,"2023-03-06","Gasolio Golf",50,null,700.80999999999926]
[null,null,null,null,null,null,null,null,"2023-03-06","Revisione Golf",80,null,620.80999999999926]
[null,null,null,null,null,null,null,null,"2023-03-06","Assicurazione Panda Gialla",150.47999999999999,null,470.32999999999925]
[null,null,null,null,null,null,null,null,"2023-03-06","Arancio_out",null,5936.1,6406.4299999999994]
[null,null,null,null,null,null,null,null,"2023-03-07","FCABank_in",1001.26,null,5405.1699999999992]
[null,null,null,null,null,null,null,null,"2023-03-08","Monica",150,null,5255.1699999999992]
[null,null,null,null,null,null,null,null,"2023-03-08","Andrea",150,null,5105.1699999999992]
[null,null,null,null,null,null,null,null,"2023-03-08","Varie",177.56,null,4927.6099999999988]
[null,null,null,null,null,null,null,null,"2023-03-09","Carta Click Ricarica",65,null,4862.6099999999988]
[null,null,null,null,null,null,null,null,"2023-03-14","Vitto",500,null,4362.6099999999988]
[null,null,null,null,null,null,null,null,"2023-03-14","Benzina Panda Blu",50.01,null,4312.5999999999985]
[null,null,null,null,null,null,null,null,"2023-03-16","Arancio_out",null,15000,19312.599999999999]
[null,null,null,null,null,null,null,null,"2023-03-16","Monica",5001.26,null,14311.339999999998]
[null,null,null,null,null,null,null,null,"2023-03-18","Gas Settimo",224.04,null,14087.299999999997]
[null,null,null,null,null,null,null,null,"2023-03-20","Monica",5001.26,null,9086.0399999999972]
[null,null,null,null,null,null,null,null,"2023-03-20","Varie",750,null,8336.0399999999972]
[null,null,null,null,null,null,null,null,"2023-03-21","Monica",5001.26,null,3334.779999999997]
[null,null,null,null,null,null,null,null,"2023-03-21","Varie",750,null,2584.779999999997]
[null,null,null,null,null,null,null,null,"2023-03-21","Varie",61.1,null,2523.6799999999971]
[null,null,null,null,null,null,null,null,"2023-03-23","Varie",250,null,2273.6799999999971]
[null,null,null,null,null,null,null,null,"2023-03-24","Infostrada",25.99,null,2247.6899999999973]
[null,null,null,null,null,null,null,null,"2023-03-27","Vitto",12.35,null,2235.3399999999974]
[null,null,null,null,null,null,null,null,"2023-03-28","Luce Piazza",45.78,null,2189.5599999999972]
[null,null,null,null,null,null,null,null,"2023-03-28","Luce Settimo",111.29,null,2078.2699999999973]
[null,null,null,null,null,null,null,null,"2023-03-31","Competenze Banca",10.33,null,2067.9399999999973]
[null,null,null,null,null,null,null,null,"2023-04-01","Genius",4.96,3000,5062.9799999999977]
[null,null,null,null,null,null,null,null,"2023-04-01","Vitto",500,null,4562.9799999999977]
[null,null,null,null,null,null,null,null,"2023-04-01","Carta Click Ricarica",50,null,4512.9799999999977]
[null,null,null,null,null,null,null,null,"2023-04-01","Competenze Banca",8.43,null,4504.5499999999975]
[null,null,null,null,null,null,null,null,"2023-04-03","Pensione Claudio",null,1865.9,6370.4499999999971]
[null,null,null,null,null,null,null,null,"2023-04-03","Pensione Rosalba",null,1586.02,7956.4699999999975]
[null,null,null,null,null,null,null,null,"2023-04-03","Benzina Panda Blu",45,null,7911.4699999999975]
[null,null,null,null,null,null,null,null,"2023-04-03","Assicurazione Beverly",129,null,7782.4699999999975]
[null,null,null,null,null,null,null,null,"2023-04-03","Carta Click Ricarica",130,null,7652.4699999999975]
[null,null,null,null,null,null,null,null,"2023-04-04","Arancio_in",5001.4399999999996,null,2651.0299999999979]
[null,null,null,null,null,null,null,null,"2023-04-05","Varie",499.24,null,2151.7899999999981]
[null,null,null,null,null,null,null,null,"2023-04-05","Revisione 500",80,null,2071.7899999999981]
[null,null,null,null,null,null,null,null,"2023-04-05","Revisione Beverly",78.3,null,1993.4899999999982]
[null,null,null,null,null,null,null,null,"2023-04-07","Vitto",600,null,1393.4899999999982]
[null,null,null,null,null,null,null,null,"2023-04-08","Tim Flexy",11.8,null,1381.6899999999982]
[null,null,null,null,null,null,null,null,"2023-04-08","Monica",150,null,1231.6899999999982]
[null,null,null,null,null,null,null,null,"2023-04-08","Andrea",150,null,1081.6899999999982]
[null,null,null,null,null,null,null,null,"2023-04-11","Bollo 500",134.18,null,947.50999999999817]
[null,null,null,null,null,null,null,null,"2023-04-11","Bollo Beverly",40.6,null,906.90999999999815]
[null,null,null,null,null,null,null,null,"2023-04-11","Varie",40,null,866.90999999999815]
[null,null,null,null,null,null,null,null,"2023-04-11","Arancio_out",null,15000,15866.909999999998]
[null,null,null,null,null,null,null,null,"2023-04-12","Monica",5001.4399999999996,null,10865.469999999998]
[null,null,null,null,null,null,null,null,"2023-04-13","Monica",5001.4399999999996,null,5864.0299999999979]
[null,null,null,null,null,null,null,null,"2023-04-17","Benzina Beverly",10.02,null,5854.0099999999975]
[null,null,null,null,null,null,null,null,"2023-04-17","Monica",5001.4399999999996,null,852.56999999999789]
[null,null,null,null,null,null,null,null,"2023-04-18","Benzina Panda Blu",45,null,807.56999999999789]
[null,null,null,null,null,null,null,null,"2023-04-18","Andrea",200,null,607.56999999999789]
[null,null,null,null,null,null,null,null,"2023-04-19","Gas Piazza",89.74,null,517.82999999999788]
[null,null,null,null,null,null,null,null,"2023-04-21","Infostrada",25.99,null,491.83999999999787]
[null,null,null,null,null,null,null,null,"2023-04-27","Vitto",84.36,null,407.47999999999786]
[null,null,null,null,null,null,null,null,"2023-04-28","Vitto",250,null,157.47999999999786]
[null,null,null,null,null,null,null,null,"2023-05-01","Genius",2.15,null,155.32999999999785]
[null,null,null,null,null,null,null,null,"2023-05-02","Pensione Claudio",null,1865.9,2021.229999999998]
[null,null,null,null,null,null,null,null,"2023-05-02","Pensione Rosalba",null,1586.02,3607.2499999999982]
[null,null,null,null,null,null,null,null,"2023-05-02","Tim Claudio",15,null,3592.2499999999982]
[null,null,null,null,null,null,null,null,"2023-05-02","Tim Rosalba",15,null,3577.2499999999982]
[null,null,null,null,null,null,null,null,"2023-05-02","Carta Click Ricarica",50,null,3527.2499999999982]
[null,null,null,null,null,null,null,null,"2023-05-02","Tari Settimo",204,null,{"$f":"$M131-$K132+$L132","v":3323.2499999999982}]
[null,null,null,null,null,null,null,null,"2023-05-02","Carta Click Ricarica",35,null,3288.2499999999982]
[null,null,null,null,null,null,null,null,"2023-05-02","Gasolio Golf",30,null,3258.2499999999982]
[null,null,null,null,null,null,null,null,"2023-05-03","Vitto",300,null,2958.2499999999982]
[null,null,null,null,null,null,null,null,"2023-05-03","Arancio_in",1001.44,null,1956.8099999999981]
[null,null,null,null,null,null,null,null,"2023-05-04","Assicurazione 500",244,null,1712.8099999999981]
[null,null,null,null,null,null,null,null,"2023-05-04","Assicurazione Panda Blu",139.41,null,1573.399999999998]
[null,null,null,null,null,null,null,null,"2023-05-04","Benzina Beverly",10,null,1563.399999999998]
[null,null,null,null,null,null,null,null,"2023-05-05","AcquaEnna",18.87,null,1544.5299999999982]
[null,null,null,null,null,null,null,null,"2023-05-06","Varie",39.47,null,1505.0599999999981]
[null,null,null,null,null,null,null,null,"2023-05-08","Monica",150,null,1355.0599999999981]
[null,null,null,null,null,null,null,null,"2023-05-08","Andrea",150,null,1205.0599999999981]
[null,null,null,null,null,null,null,null,"2023-05-08","Tim Flexy",25.8,null,1179.2599999999982]
[null,null,null,null,null,null,null,null,"2023-05-08","Varie",null,9.9499999999999993,1189.2099999999982]
[null,null,null,null,null,null,null,null,"2023-05-11","Vitto",500,null,689.20999999999822]
[null,null,null,null,null,null,null,null,"2023-05-16","Gasolio Golf",50,null,639.20999999999822]
[null,null,null,null,null,null,null,null,"2023-05-19","Gas Settimo",301.25,null,337.95999999999822]
[null,null,null,null,null,null,null,null,"2023-05-22","Infostrada",25.99,null,311.96999999999821]
[null,null,null,null,null,null,null,null,"2023-05-22","Carta Click Ricarica",30,null,281.96999999999821]
[null,null,null,null,null,null,null,null,"2023-05-23","Bonifico da FCA Bank",null,14000,14281.969999999998]
[null,null,null,null,null,null,null,null,"2023-05-23","Andrea",5000.8599999999997,null,9281.1099999999969]
[null,null,null,null,null,null,null,null,"2023-05-23","Benzina Beverly",10,null,9271.1099999999969]
[null,null,null,null,null,null,null,null,"2023-05-23","Varie",19.989999999999998,null,9251.1199999999972]
[null,null,null,null,null,null,null,null,"2023-05-24","Andrea",5000.8599999999997,null,4250.2599999999975]
[null,null,null,null,null,null,null,null,"2023-05-25","Carta Click Ricarica",50,null,4200.2599999999975]
[null,null,null,null,null,null,null,null,"2023-05-26","Matilde",200,null,4000.2599999999975]
[null,null,null,null,null,null,null,null,"2023-05-29","Vitto",500,null,3500.2599999999975]
[null,null,null,null,null,null,null,null,"2023-05-30","Benzina Panda Blu",23.01,null,3477.2499999999973]
[null,null,null,null,null,null,null,null,"2023-05-31","Luce Settimo",124.99,null,3352.2599999999975]
[null,null,null,null,null,null,null,null,"2023-05-31","Luce Piazza",49.61,null,3302.6499999999974]
[null,null,null,null,null,null,null,null,"2023-06-01","Genius",2.15,null,3300.4999999999973]
[null,null,null,null,null,null,null,null,"2023-06-01","Pensione Claudio",null,1865.9,5166.3999999999978]
[null,null,null,null,null,null,null,null,"2023-06-01","Pensione Rosalba",null,1586.02,6752.4199999999983]
[null,null,null,null,null,null,null,null,"2023-06-01","Carta Click Ricarica",30,null,6722.4199999999983]
[null,null,null,null,null,null,null,null,"2023-06-01","Tim Rosalba",15,null,6707.4199999999983]
[null,null,null,null,null,null,null,null,"2023-06-01","Tim Claudio",15,null,6692.4199999999983]
[null,null,null,null,null,null,null,null,"2023-06-01","Arancio_in",4001.44,null,2690.9799999999982]
[null,null,null,null,null,null,null,null,"2023-06-01","Amministratore",362,null,2328.9799999999982]
[null,null,null,null,null,null,null,null,"2023-06-01","Rosalba",30.99,null,2297.9899999999984]
[null,null,null,null,null,null,null,null,"2023-06-02","Rosalba",29.9,null,2268.0899999999983]
[null,null,null,null,null,null,null,null,"2023-06-03","Rosalba",44.99,null,2223.0999999999985]
[null,null,null,null,null,null,null,null,"2023-06-03","Rosalba",30.25,null,2192.8499999999985]
[null,null,null,null,null,null,null,null,"2023-06-05","Gasolio Golf",30,null,2162.8499999999985]
[null,null,null,null,null,null,null,null,"2023-06-07","Tari Piazza",77.5,null,2085.3499999999985]
[null,null,null,null,null,null,null,null,"2023-06-08","Monica",150,null,1935.3499999999985]
[null,null,null,null,null,null,null,null,"2023-06-08","Andrea",150,null,1785.3499999999985]
[null,null,null,null,null,null,null,null,"2023-06-08","Varie",1.3,null,1784.0499999999986]
[null,null,null,null,null,null,null,null,"2023-06-09","Benzina Beverly",10,null,1774.0499999999986]
[null,null,null,null,null,null,null,null,"2023-06-09","Vitto",600,null,1174.0499999999986]
[null,null,null,null,null,null,null,null,"2023-06-10","Rosalba",68.84,null,1105.2099999999987]
[null,null,null,null,null,null,null,null,"2023-06-12","Vitto",20.45,null,1084.7599999999986]
[null,null,null,null,null,null,null,null,"2023-06-12","Benzina Panda Blu",21,null,1063.7599999999986]
[null,null,null,null,null,null,null,null,"2023-06-16","Imu Piazza Claudio",132,null,931.75999999999863]
[null,null,null,null,null,null,null,null,"2023-06-16","Imu Piazza Rosalba",132,null,799.75999999999863]
[null,null,null,null,null,null,null,null,"2023-06-19","Arancio_out",null,1300,2099.7599999999984]
[null,null,null,null,null,null,null,null,"2023-06-19","Rosalba",10.44,null,2089.3199999999983]
[null,null,null,null,null,null,null,null,"2023-06-21","Infostrada",25.99,null,2063.3299999999986]
[null,null,null,null,null,null,null,null,"2023-06-23","ParkinGo",38,null,2025.3299999999986]
[null,null,null,null,null,null,null,null,"2023-06-23","Benzina Panda Gialla",30,null,1995.3299999999986]
[null,null,null,null,null,null,null,null,"2023-06-24","Claudio",20.149999999999999,null,1975.1799999999985]
[null,null,null,null,null,null,null,null,"2023-06-24","Vitto",43.94,null,1931.2399999999984]
[null,null,null,null,null,null,null,null,"2023-06-26","AcquaEnna",60.52,null,1870.7199999999984]
[null,null,null,null,null,null,null,null,"2023-06-26","Varie",376.44,null,1494.2799999999984]
[null,null,null,null,null,null,null,null,"2023-06-26","Vitto",500,null,994.27999999999838]
[null,null,null,null,null,null,null,null,"2023-06-27","Claudio",26.13,null,{"$f":"$M195-$K196+$L196","v":968.14999999999839}]
[null,null,null,null,null,null,null,null,"2023-06-30","Competenze Banca",10.33,null,957.81999999999834]
[null,null,null,null,null,null,null,null,"2023-06-30","Carta Click Ricarica",20,null,937.81999999999834]
[null,null,null,null,null,null,null,null,"2023-07-01","Genius",2.15,null,935.66999999999837]
[null,null,null,null,null,null,null,null,"2023-07-03","Pensione Claudio",null,1865.9,2801.5699999999983]
[null,null,null,null,null,null,null,null,"2023-07-03","Pensione Rosalba",null,1586.02,4387.5899999999983]
[null,null,null,null,null,null,null,null,"2023-07-03","Amministratore",1260.8599999999999,null,3126.7299999999987]
[null,null,null,null,null,null,null,null,"2023-07-08","Tim Flexy",11.8,null,3114.9299999999985]
[null,null,null,null,null,null,null,null,"2023-07-08","Monica",150,null,2964.9299999999985]
[null,null,null,null,null,null,null,null,"2023-07-08","Andrea",150,null,2814.9299999999985]
[null,null,null,null,null,null,null,null,"2023-07-08","Varie",927,null,1887.9299999999985]
[null,null,null,null,null,null,null,null,"2023-07-10","Monica",201.44,null,1686.4899999999984]
[null,null,null,null,null,null,null,null,"2023-07-12","Vitto",600,null,1086.4899999999984]
[null,null,null,null,null,null,null,null,"2023-07-13","Varie",60.44,null,1026.0499999999984]
[null,null,null,null,null,null,null,null,"2023-07-18","Gas Settimo",151.22,null,874.82999999999834]
[null,null,null,null,null,null,null,null,"2023-07-18","Arancio_out",null,4200,5074.8299999999981]
[null,null,null,null,null,null,null,null,"2023-07-20","Amministratore",4112.76,null,962.06999999999789]
[null,null,null,null,null,null,null,null,"2023-07-22","Infostrada",25.99,null,936.07999999999788]
[null,null,null,null,null,null,null,null,"2023-07-28","Luce Piazza",59.38,null,876.69999999999789]
[null,null,null,null,null,null,null,null,"2023-07-28","Luce Settimo",107.21,null,769.48999999999785]
[null,null,null,null,null,null,null,null,"2023-07-28","Vitto",500,null,269.48999999999785]
[null,null,null,null,null,null,null,null,"2023-07-29","Varie",102.5,null,166.98999999999785]
[null,null,null,null,null,null,null,null,"2023-08-01","Genius",2.15,null,164.83999999999784]
[null,null,null,null,null,null,null,null,"2023-08-01","Pensione Claudio",null,1918.9,2083.739999999998]
[null,null,null,null,null,null,null,null,"2023-08-01","Pensione Rosalba",null,1660.02,3743.7599999999979]
[null,null,null,null,null,null,null,null,"2023-08-01","Carta Click Ricarica",50,null,3693.7599999999979]
[null,null,null,null,null,null,null,null,"2023-08-01","Amministratore",319.5,null,3374.2599999999979]
[null,null,null,null,null,null,null,null,"2023-08-02","Arancio_in",2001.44,null,1372.8199999999979]
[null,null,null,null,null,null,null,null,"2023-08-03","Monica",72.75,null,1300.0699999999979]
[null,null,null,null,null,null,null,null,"2023-08-07","Tim Claudio",15,null,1285.0699999999979]
[null,null,null,null,null,null,null,null,"2023-08-08","Monica",150,null,1135.0699999999979]
[null,null,null,null,null,null,null,null,"2023-08-08","Andrea",150,null,985.06999999999789]
[null,null,null,null,null,null,null,null,"2023-08-08","Tim Flexy",25.8,null,959.26999999999794]
[null,null,null,null,null,null,null,null,"2023-08-08","Gas Piazza",86.26,null,873.00999999999794]
[null,null,null,null,null,null,null,null,"2023-08-11","Vitto",500,null,373.00999999999794]
[null,null,null,null,null,null,null,null,"2023-08-16","Aruba",50,null,323.00999999999794]
[null,null,null,null,null,null,null,null,"2023-08-21","Infostrada",25.99,null,297.01999999999794]
[null,null,null,null,null,null,null,null,"2023-08-22","Tari Piazza",77.5,null,219.51999999999794]
[null,null,null,null,null,null,null,null,"2023-08-22","Benzina Panda Gialla",20,null,199.51999999999794]
[null,null,null,null,null,null,null,null,"2023-08-25","Vitto",150,null,49.519999999997935]
[null,null,null,null,null,null,null,null,"2023-08-28","Arancio_out",null,4200,4249.5199999999977]
[null,null,null,null,null,null,null,null,"2023-08-30","Benzina Panda Gialla",20,null,4229.5199999999977]
[null,null,null,null,null,null,null,null,"2023-08-31","Vitto",500,null,3729.5199999999977]
[null,null,null,null,null,null,null,null,"2023-09-01","Genius",2.15,null,3727.3699999999976]
[null,null,null,null,null,null,null,null,"2023-09-01","Pensione Claudio",null,1865.9,5593.2699999999977]
[null,null,null,null,null,null,null,null,"2023-09-01","Pensione Rosalba",null,1586.02,7179.2899999999972]
[null,null,null,null,null,null,null,null,"2023-09-01","Tim Claudio",15,null,7164.2899999999972]
[null,null,null,null,null,null,null,null,"2023-09-01","Carta Click Ricarica",50,null,7114.2899999999972]
[null,null,null,null,null,null,null,null,"2023-09-01","Revisione Panda Gialla",78.3,null,7035.9899999999971]
[null,null,null,null,null,null,null,null,"2023-09-01","Tim Rosalba",15,null,7020.9899999999971]
[null,null,null,null,null,null,null,null,"2023-09-08","Tim Flexy",39.9,null,6981.0899999999974]
[null,null,null,null,null,null,null,null,"2023-09-08","Monica",150,null,6831.0899999999974]
[null,null,null,null,null,null,null,null,"2023-09-08","Andrea",150,null,6681.0899999999974]
[null,null,null,null,null,null,null,null,"2023-09-08","Vitto",260,null,6421.0899999999974]
[null,null,null,null,null,null,null,null,"2023-09-08","Gas Settimo",53.83,null,6367.2599999999975]
[null,null,null,null,null,null,null,null,"2023-09-09","Varie",26.05,null,6341.2099999999973]
[null,null,null,null,null,null,null,null,"2023-09-09","Benzina Panda Blu",30,null,6311.2099999999973]
[null,null,null,null,null,null,null,null,"2023-09-11","Bollo Panda Gialla",134.18,null,6177.029999999997]
[null,null,null,null,null,null,null,null,"2023-09-11","Vitto",300,null,5877.029999999997]
[null,null,null,null,null,null,null,null,"2023-09-11","TimVision",44.98,null,5832.0499999999975]
[null,null,null,null,null,null,null,null,"2023-09-13","Amministratore",4112.75,null,1719.2999999999975]
[null,null,null,null,null,null,null,null,"2023-09-14","Benzina Beverly",10,null,1709.2999999999975]
[null,null,null,null,null,null,null,null,"2023-09-15","Carta Click Ricarica",230,null,1479.2999999999975]
[null,null,null,null,null,null,null,null,"2023-09-15","Varie",30.44,null,1448.8599999999974]
[null,null,null,null,null,null,null,null,"2023-09-18","Arancio_in",701.44,null,{"$f":"$M259-$K260+$L260","v":747.41999999999734}]
[null,null,null,null,null,null,null,null,"2023-09-20","Tim Claudio",5,null,742.41999999999734]
[null,null,null,null,null,null,null,null,"2023-09-21","Infostrada",25.99,null,716.42999999999734]
[null,null,null,null,null,null,null,null,"2023-09-21","Carta Click Ricarica",25,null,691.42999999999734]
[null,null,null,null,null,null,null,null,"2023-09-24","Carta Click Ricarica",20,null,671.42999999999734]
[null,null,null,null,null,null,null,null,"2023-09-27","Luce Settimo",59.89,null,611.53999999999735]
[null,null,null,null,null,null,null,null,"2023-09-27","Luce Piazza",191.22,null,420.31999999999732]
[null,null,null,null,null,null,null,null,"2023-09-27","Vitto",200,null,220.31999999999732]
[null,null,null,null,null,null,null,null,"2023-09-30","AcquaEnna",52.22,null,168.09999999999732]
[null,null,null,null,null,null,null,null,"2023-09-30","Competenze Banca",18.95,null,149.14999999999733]

{"sheet":"Scadenzario","index":19,"n_rows":17,"n_cols":20,"rows_kept":17,"cut":false,"hidden":false,"merged":[[6,15,6,16]]}
[]
[]
[]
[]
[]
[null,null,"Gennaio","Febbraio","Marzo","Aprile","Maggio","Giugno","Luglio","Agosto","Settembre","Ottobre","Novembre","Dicembre",null,null,null,"TOTALE","DATO","DA DARE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DENTISTA CLAUDIO",null,7850,{"$f":"SUM(D2:D3)","v":0},{"$f":"R7-S7","v":7850}]
[null,"Assicurazione 500",{"$f":"SUMIF(Gennaio!$B$6:$B$29,$B8,Gennaio!$C$6:$C$29)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$26,$B8,Febbraio!$C$6:$C$26)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$21,$B8,Marzo!$C$6:$C$21)","v":0},{"$f":"SUMIF(Aprile!$B$6:$B$22,$B8,Aprile!$C$6:$C$22)","v":0},{"$f":"SUMIF(Maggio!$B$6:$B$35,$B8,Maggio!$C$6:$C$35)","v":244},{"$f":"SUMIF(Giugno!$B$6:$B$32,$B8,Giugno!$C$6:$C$32)","v":0},{"$f":"SUMIF(Luglio!$B$6:$B$28,$B8,Luglio!$C$6:$C$28)","v":0},{"$f":"SUMIF(Agosto!$B$6:$B$31,$B8,Agosto!$C$6:$C$31)","v":0},{"$f":"SUMIF(Settembre!$B$6:$B$30,$B8,Settembre!$C$6:$C$30)","v":0},{"$f":"SUMIF(Ottobre!$B$6:$B$30,$B8,Ottobre!$C$6:$C$30)","v":0},{"$f":"SUMIF(Novembre!$B$6:$B$36,$B8,Novembre!$C$6:$C$36)","v":244.28},{"$f":"SUMIF(Dicembre!$B$6:$B$31,$B8,Dicembre!$C$6:$C$31)","v":0}]
[null,"Assicurazione Beverly",{"$f":"SUMIF(Gennaio!$B$6:$B$29,$B9,Gennaio!$C$6:$C$29)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$26,$B9,Febbraio!$C$6:$C$26)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$21,$B9,Marzo!$C$6:$C$21)","v":0},{"$f":"SUMIF(Aprile!$B$6:$B$22,$B9,Aprile!$C$6:$C$22)","v":0},{"$f":"SUMIF(Maggio!$B$6:$B$35,$B9,Maggio!$C$6:$C$35)","v":0},{"$f":"SUMIF(Giugno!$B$6:$B$32,$B9,Giugno!$C$6:$C$32)","v":0},{"$f":"SUMIF(Luglio!$B$6:$B$28,$B9,Luglio!$C$6:$C$28)","v":0},{"$f":"SUMIF(Agosto!$B$6:$B$31,$B9,Agosto!$C$6:$C$31)","v":0},{"$f":"SUMIF(Settembre!$B$6:$B$30,$B9,Settembre!$C$6:$C$30)","v":0},{"$f":"SUMIF(Ottobre!$B$6:$B$30,$B9,Ottobre!$C$6:$C$30)","v":0},{"$f":"SUMIF(Novembre!$B$6:$B$36,$B9,Novembre!$C$6:$C$36)","v":0},{"$f":"SUMIF(Dicembre!$B$6:$B$31,$B9,Dicembre!$C$6:$C$31)","v":0},null,"2009-02-16",2000,"Pagato con assegno"]
[null,"Assicurazione Golf",{"$f":"SUMIF(Gennaio!$B$6:$B$29,$B10,Gennaio!$C$6:$C$29)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$26,$B10,Febbraio!$C$6:$C$26)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$21,$B10,Marzo!$C$6:$C$21)","v":200},{"$f":"SUMIF(Aprile!$B$6:$B$22,$B10,Aprile!$C$6:$C$22)","v":0},{"$f":"SUMIF(Maggio!$B$6:$B$35,$B10,Maggio!$C$6:$C$35)","v":0},{"$f":"SUMIF(Giugno!$B$6:$B$32,$B10,Giugno!$C$6:$C$32)","v":0},{"$f":"SUMIF(Luglio!$B$6:$B$28,$B10,Luglio!$C$6:$C$28)","v":0},{"$f":"SUMIF(Agosto!$B$6:$B$31,$B10,Agosto!$C$6:$C$31)","v":0},{"$f":"SUMIF(Settembre!$B$6:$B$30,$B10,Settembre!$C$6:$C$30)","v":0},{"$f":"SUMIF(Ottobre!$B$6:$B$30,$B10,Ottobre!$C$6:$C$30)","v":0},{"$f":"SUMIF(Novembre!$B$6:$B$36,$B10,Novembre!$C$6:$C$36)","v":0},{"$f":"SUMIF(Dicembre!$B$6:$B$31,$B10,Dicembre!$C$6:$C$31)","v":0},null,"2009-03-02",2000,"Pagato con assegno"]
[null,"Assicurazione Panda Blu",{"$f":"SUMIF(Gennaio!$B$6:$B$29,$B11,Gennaio!$C$6:$C$29)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$26,$B11,Febbraio!$C$6:$C$26)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$21,$B11,Marzo!$C$6:$C$21)","v":0},{"$f":"SUMIF(Aprile!$B$6:$B$22,$B11,Aprile!$C$6:$C$22)","v":0},{"$f":"SUMIF(Maggio!$B$6:$B$35,$B11,Maggio!$C$6:$C$35)","v":139.41},{"$f":"SUMIF(Giugno!$B$6:$B$32,$B11,Giugno!$C$6:$C$32)","v":0},{"$f":"SUMIF(Luglio!$B$6:$B$28,$B11,Luglio!$C$6:$C$28)","v":0},{"$f":"SUMIF(Agosto!$B$6:$B$31,$B11,Agosto!$C$6:$C$31)","v":0},{"$f":"SUMIF(Settembre!$B$6:$B$30,$B11,Settembre!$C$6:$C$30)","v":0},{"$f":"SUMIF(Ottobre!$B$6:$B$30,$B11,Ottobre!$C$6:$C$30)","v":0},{"$f":"SUMIF(Novembre!$B$6:$B$36,$B11,Novembre!$C$6:$C$36)","v":198},{"$f":"SUMIF(Dicembre!$B$6:$B$31,$B11,Dicembre!$C$6:$C$31)","v":0},null,"2009-03-16",2000,"Pagato con assegno"]
[null,"Assicurazione Panda Gialla",{"$f":"SUMIF(Gennaio!$B$6:$B$29,$B12,Gennaio!$C$6:$C$29)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$26,$B12,Febbraio!$C$6:$C$26)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$21,$B12,Marzo!$C$6:$C$21)","v":0},{"$f":"SUMIF(Aprile!$B$6:$B$22,$B12,Aprile!$C$6:$C$22)","v":0},{"$f":"SUMIF(Maggio!$B$6:$B$35,$B12,Maggio!$C$6:$C$35)","v":0},{"$f":"SUMIF(Giugno!$B$6:$B$32,$B12,Giugno!$C$6:$C$32)","v":0},{"$f":"SUMIF(Luglio!$B$6:$B$28,$B12,Luglio!$C$6:$C$28)","v":0},{"$f":"SUMIF(Agosto!$B$6:$B$31,$B12,Agosto!$C$6:$C$31)","v":0},{"$f":"SUMIF(Settembre!$B$6:$B$30,$B12,Settembre!$C$6:$C$30)","v":0},{"$f":"SUMIF(Ottobre!$B$6:$B$30,$B12,Ottobre!$C$6:$C$30)","v":0},{"$f":"SUMIF(Novembre!$B$6:$B$36,$B12,Novembre!$C$6:$C$36)","v":0},{"$f":"SUMIF(Dicembre!$B$6:$B$31,$B12,Dicembre!$C$6:$C$31)","v":0},null,"2009-03-27",1500,"Pagato con assegno"]
[null,"Bollo 500",{"$f":"SUMIF(Gennaio!$B$6:$B$29,$B13,Gennaio!$C$6:$C$29)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$26,$B13,Febbraio!$C$6:$C$26)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$21,$B13,Marzo!$C$6:$C$21)","v":0},{"$f":"SUMIF(Aprile!$B$6:$B$22,$B13,Aprile!$C$6:$C$22)","v":0},{"$f":"SUMIF(Maggio!$B$6:$B$35,$B13,Maggio!$C$6:$C$35)","v":0},{"$f":"SUMIF(Giugno!$B$6:$B$32,$B13,Giugno!$C$6:$C$32)","v":0},{"$f":"SUMIF(Luglio!$B$6:$B$28,$B13,Luglio!$C$6:$C$28)","v":0},{"$f":"SUMIF(Agosto!$B$6:$B$31,$B13,Agosto!$C$6:$C$31)","v":0},{"$f":"SUMIF(Settembre!$B$6:$B$30,$B13,Settembre!$C$6:$C$30)","v":0},{"$f":"SUMIF(Ottobre!$B$6:$B$30,$B13,Ottobre!$C$6:$C$30)","v":0},{"$f":"SUMIF(Novembre!$B$6:$B$36,$B13,Novembre!$C$6:$C$36)","v":0},{"$f":"SUMIF(Dicembre!$B$6:$B$31,$B13,Dicembre!$C$6:$C$31)","v":0},null,"2009-09-22",350,"Pagato con assegno"]
[null,"Bollo Beverly",{"$f":"SUMIF(Gennaio!$B$6:$B$29,$B14,Gennaio!$C$6:$C$29)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$26,$B14,Febbraio!$C$6:$C$26)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$21,$B14,Marzo!$C$6:$C$21)","v":0},{"$f":"SUMIF(Aprile!$B$6:$B$22,$B14,Aprile!$C$6:$C$22)","v":40.6},{"$f":"SUMIF(Maggio!$B$6:$B$35,$B14,Maggio!$C$6:$C$35)","v":0},{"$f":"SUMIF(Giugno!$B$6:$B$32,$B14,Giugno!$C$6:$C$32)","v":0},{"$f":"SUMIF(Luglio!$B$6:$B$28,$B14,Luglio!$C$6:$C$28)","v":0},{"$f":"SUMIF(Agosto!$B$6:$B$31,$B14,Agosto!$C$6:$C$31)","v":0},{"$f":"SUMIF(Settembre!$B$6:$B$30,$B14,Settembre!$C$6:$C$30)","v":0},{"$f":"SUMIF(Ottobre!$B$6:$B$30,$B14,Ottobre!$C$6:$C$30)","v":0},{"$f":"SUMIF(Novembre!$B$6:$B$36,$B14,Novembre!$C$6:$C$36)","v":0},{"$f":"SUMIF(Dicembre!$B$6:$B$31,$B14,Dicembre!$C$6:$C$31)","v":0}]
[null,"Bollo Golf",{"$f":"SUMIF(Gennaio!$B$6:$B$29,$B15,Gennaio!$C$6:$C$29)","v":193.08},{"$f":"SUMIF(Febbraio!$B$6:$B$26,$B15,Febbraio!$C$6:$C$26)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$21,$B15,Marzo!$C$6:$C$21)","v":0},{"$f":"SUMIF(Aprile!$B$6:$B$22,$B15,Aprile!$C$6:$C$22)","v":0},{"$f":"SUMIF(Maggio!$B$6:$B$35,$B15,Maggio!$C$6:$C$35)","v":0},{"$f":"SUMIF(Giugno!$B$6:$B$32,$B15,Giugno!$C$6:$C$32)","v":0},{"$f":"SUMIF(Luglio!$B$6:$B$28,$B15,Luglio!$C$6:$C$28)","v":0},{"$f":"SUMIF(Agosto!$B$6:$B$31,$B15,Agosto!$C$6:$C$31)","v":0},{"$f":"SUMIF(Settembre!$B$6:$B$30,$B15,Settembre!$C$6:$C$30)","v":0},{"$f":"SUMIF(Ottobre!$B$6:$B$30,$B15,Ottobre!$C$6:$C$30)","v":0},{"$f":"SUMIF(Novembre!$B$6:$B$36,$B15,Novembre!$C$6:$C$36)","v":0},{"$f":"SUMIF(Dicembre!$B$6:$B$31,$B15,Dicembre!$C$6:$C$31)","v":0}]
[null,"Bollo Panda Blu",{"$f":"SUMIF(Gennaio!$B$6:$B$29,$B16,Gennaio!$C$6:$C$29)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$26,$B16,Febbraio!$C$6:$C$26)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$21,$B16,Marzo!$C$6:$C$21)","v":0},{"$f":"SUMIF(Aprile!$B$6:$B$22,$B16,Aprile!$C$6:$C$22)","v":0},{"$f":"SUMIF(Maggio!$B$6:$B$35,$B16,Maggio!$C$6:$C$35)","v":0},{"$f":"SUMIF(Giugno!$B$6:$B$32,$B16,Giugno!$C$6:$C$32)","v":0},{"$f":"SUMIF(Luglio!$B$6:$B$28,$B16,Luglio!$C$6:$C$28)","v":0},{"$f":"SUMIF(Agosto!$B$6:$B$31,$B16,Agosto!$C$6:$C$31)","v":0},{"$f":"SUMIF(Settembre!$B$6:$B$30,$B16,Settembre!$C$6:$C$30)","v":0},{"$f":"SUMIF(Ottobre!$B$6:$B$30,$B16,Ottobre!$C$6:$C$30)","v":134.18},{"$f":"SUMIF(Novembre!$B$6:$B$36,$B16,Novembre!$C$6:$C$36)","v":0},{"$f":"SUMIF(Dicembre!$B$6:$B$31,$B16,Dicembre!$C$6:$C$31)","v":0}]
[null,"Bollo Panda Gialla",{"$f":"SUMIF(Gennaio!$B$6:$B$29,$B17,Gennaio!$C$6:$C$29)","v":0},{"$f":"SUMIF(Febbraio!$B$6:$B$26,$B17,Febbraio!$C$6:$C$26)","v":0},{"$f":"SUMIF(Marzo!$B$6:$B$21,$B17,Marzo!$C$6:$C$21)","v":0},{"$f":"SUMIF(Aprile!$B$6:$B$22,$B17,Aprile!$C$6:$C$22)","v":0},{"$f":"SUMIF(Maggio!$B$6:$B$35,$B17,Maggio!$C$6:$C$35)","v":0},{"$f":"SUMIF(Giugno!$B$6:$B$32,$B17,Giugno!$C$6:$C$32)","v":0},{"$f":"SUMIF(Luglio!$B$6:$B$28,$B17,Luglio!$C$6:$C$28)","v":0},{"$f":"SUMIF(Agosto!$B$6:$B$31,$B17,Agosto!$C$6:$C$31)","v":0},{"$f":"SUMIF(Settembre!$B$6:$B$30,$B17,Settembre!$C$6:$C$30)","v":134.18},{"$f":"SUMIF(Ottobre!$B$6:$B$30,$B17,Ottobre!$C$6:$C$30)","v":0},{"$f":"SUMIF(Novembre!$B$6:$B$36,$B17,Novembre!$C$6:$C$36)","v":0},{"$f":"SUMIF(Dicembre!$B$6:$B$31,$B17,Dicembre!$C$6:$C$31)","v":0}]

{"sheet":"IPhone","index":20,"n_rows":19,"n_cols":15,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"mensile",null,"totale"]
[]
[null,null,null,null,null,null,"Totale dare",null,"Pagato",null,"Da Pagare",null,{"$f":"E11+E25","v":85.75},null,{"$f":"K8+K25","v":600.25}]
[null,1,"Novembre",null,85.75,"PAGATO",1029,null,{"$f":"SUMIF(F8:F19,I7,(E8:E19))","v":428.75},null,{"$f":"G8-I8","v":600.25}]
[null,2,"Dicembre",null,85.75,"PAGATO"]
[null,3,"Gennaio",null,85.75,"PAGATO",{"$f":"COUNT(B8:B19)&\" \"&\"rate\"","v":"12 rate"},null,{"$f":"COUNTIF(F8:F19,I7)&\" \"&\"rate\"","v":"5 rate"},null,{"$f":"COUNTIF(F8:F19,K7)&\" \"&\"rate\"","v":"7 rate"}]
[null,4,"Febbraio",null,85.75,"PAGATO"]
[null,5,"Marzo",null,85.75,"PAGATO"]
[null,6,"Aprile",null,85.75,"DA PAGARE"]
[null,7,"Maggio",null,85.75,"DA PAGARE"]
[null,8,"Giugno",null,85.75,"DA PAGARE"]
[null,9,"Luglio",null,85.75,"DA PAGARE"]
[null,10,"Agosto",null,85.75,"DA PAGARE"]
[null,11,"Settembre",null,85.75,"DA PAGARE"]
[null,12,"Ottobre",null,85.75,"DA PAGARE"]

{"sheet":"Monica","index":21,"n_rows":160,"n_cols":12,"rows_kept":160,"cut":false,"hidden":false,"merged":[[135,3,138,3],[2,0,2,1],[2,2,3,2],[2,3,3,3],[71,3,74,3],[131,0,131,14]]}
["Rapporto IT 81 R 02008 31035 000001138967 - CAMPAGNA CLAUDIO, TERMINI ROSALBA"]
[]
["Data",null,"Descrizione","EUR",null,null,null,"già dati","da dare"]
["Operazione","Valuta",null,null,null,null,null,"NUMERO","RATE"]
["2008-06-04","2008-06-04","DISPOSIZIONE DI BONIFICO BONIFICO A GALANTE/CAMPAGNA PER VERSAMENTO DA PAPA  COMM.        4,00",20004]
["2008-07-28","2008-07-28","DISPOSIZIONE DI BONIFICO BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO COMM.      1,00",-201,null,{"$f":"-D5","v":-20004},null,1,59,null,null,"Totali"]
["2008-09-01","2008-08-26","DISPOSIZIONE DI BONIFICO BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO",-200,null,{"$f":"SUM(D6:D65)","v":-12001},null,{"$f":"IF(AND(D7=0),\"\",H6+1)","v":2},{"$f":"IF(AND(D7=0),\"\",I6-1)","v":58},null,null,{"$f":"SUM(F10+D72+D136)","v":89105.489999999991}]
["2008-10-01","2008-09-25","DISPOSIZIONE DI BONIFICO BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO",-200,null,null,null,3,57]
["2008-10-31","2008-10-28","DISPOSIZIONE DI BONIFICO BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO",-200,null,null,null,4,56]
["2008-12-01","2008-11-25","DISPOSIZIONE DI BONIFICO BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO",-200,null,{"$f":"-(F6+F7)","v":32005},null,5,55]
["2008-12-31","2008-12-28","DISPOSIZIONE DI BONIFICO BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO",-200,null,null,null,6,54]
["2009-01-30","2009-01-27","DISPOSIZIONE DI BONIFICO BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO",-200,null,null,null,7,53]
["2009-02-27","2009-02-24","DISPOSIZIONE DI BONIFICO BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO",-200,null,null,null,8,52]
["2009-04-01","2009-03-26","DISPOSIZIONE DI BONIFICO BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO",-200,null,null,null,9,51]
["2009-04-30","2009-04-27","DISPOSIZIONE DI BONIFICO BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO",-200,null,null,null,10,50]
["2009-06-01","2009-05-26","DISPOSIZIONE DI BONIFICO BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO",-200,null,null,null,11,49]
["2009-07-01","2009-06-25","DISPOSIZIONE DI BONIFICO BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO",-200,null,null,null,12,48]
["2009-07-31","2009-07-28","DISPOSIZIONE DI BONIFICO BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO",-200,null,null,null,13,47]
["2009-09-01","2009-08-26","DISPOSIZIONE DI BONIFICO BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO",-200,null,null,null,14,46]
["2009-10-01","2009-09-27","DISPOSIZIONE DI BONIFICO BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO",-200,null,null,null,15,45]
["2009-10-30","2009-10-27","DISPOSIZIONE DI BONIFICO BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO",-200,null,null,null,16,44]
["2009-12-01","2009-11-30","DISPOSIZIONE DI BONIFICO BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO",-200,null,null,null,17,43]
["2009-12-31","2009-12-31","DISPOSIZIONE DI BONIFICO BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO",-200,null,null,null,18,42]
["2010-02-01","2010-01-29","DISPOSIZIONE DI BONIFICO BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO",-200,null,null,null,19,41]
["2010-02-26","2010-02-26","DISPOSIZIONE DI BONIFICO BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO",-200,null,null,null,20,40]
["2010-03-31","2010-03-31","DISPOSIZIONE DI BONIFICO BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO",-200,null,null,null,21,39]
["2010-04-29","2010-04-29","DISPOSIZIONE DI BONIFICO BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO",-200,null,null,null,22,38]
["2010-05-31","2010-05-31","DISPOSIZIONE DI BONIFICO BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO",-200,null,null,null,23,37]
["2010-06-30","2010-06-30","DISPOSIZIONE DI BONIFICO CRO OPERAZIONE 36656828101 BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO",-200,null,null,null,24,36]
["2010-07-29","2010-07-29","CRO OPERAZIONE 36734136602  BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA   PER CONTRIBUTO MUTUO",-200,null,null,null,25,35]
["2010-08-31","2010-08-31","BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA  PER CONTRIBUTO MUTUO   CRO OPERAZIONE 36812552602",-200,null,null,null,26,34]
["2010-09-30","2010-09-30","BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA  PER CONTRIBUTO MUTUO   CRO OPERAZIONE 36889308111",-200,null,null,null,{"$f":"IF(AND(D32=0),\"\",H31+1)","v":27},{"$f":"IF(AND(D32=0),\"\",I31-1)","v":33}]
["2010-10-28","2010-10-28","DISPOSIZIONE DI BONIFICO BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO CRO OPERAZIONE 36965297112",-200,null,null,null,{"$f":"IF(AND(D33=0),\"\",H32+1)","v":28},{"$f":"IF(AND(D33=0),\"\",I32-1)","v":32}]
["2010-11-30","2010-11-30","BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO CRO OPERAZIONE 37096595711",-200,null,null,null,29,31]
["2010-12-30","2010-12-30","DISPOSIZIONE DI BONIFICO BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO CRO OPERAZIONE 37237575006",-200,null,null,null,30,30]
["2011-01-31","2011-01-31","DISPOSIZIONE DI BONIFICO BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO CRO OPERAZIONE 37347769304",-200,null,null,null,31,29]
["2011-02-28","2011-02-28","DISPOSIZIONE DI BONIFICO BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO CRO OPERAZIONE 37467365303",-200,null,null,null,32,28]
["2011-03-31","2011-03-31","DISPOSIZIONE DI BONIFICO BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO CRO OPERAZIONE 37596525112",-200,null,null,null,33,27]
["2011-04-28","2011-04-28","DISPOSIZIONE DI BONIFICO BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO CRO OPERAZIONE 37711098302",-200,null,null,null,34,26]
["2011-05-31","2011-05-31","DISPOSIZIONE DI BONIFICO BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO CRO OPERAZIONE 37844151901",-200,null,null,null,35,25]
["2011-06-30","2011-06-30","BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO CRO OPERAZIONE 37971731112",-200,null,null,null,36,24]
["2011-07-29","2011-07-29","BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO CRO OPERAZIONE 38098378008",-200,null,null,null,37,23]
["2011-08-31","2011-08-31","BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO CRO OPERAZIONE 38217292706",-200,null,null,null,38,22]
["2011-09-29","2011-09-29","BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO CRO OPERAZIONE 38330073802",-200,null,null,null,39,21]
["2011-10-28","2011-10-28","BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO CRO OPERAZIONE 38455379906",-200,null,null,null,40,20]
["2011-11-30","2011-11-30","BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO CRO OPERAZIONE 38588582702",-200,null,null,null,41,19]
["2011-12-29","2011-12-29","DISPOSIZIONE DI BONIFICO BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO CRO OPERAZIONE 38725115808",-200,null,null,null,42,18]
["2012-01-31","2012-01-31","BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO CRO OPERAZIONE 38842689411",-200,null,null,null,43,17]
["2012-02-29","2012-02-29","DISPOSIZIONE DI BONIFICO BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO CRO OPERAZIONE 38967017410",-200,null,null,null,44,16]
["2012-03-29","2012-03-29","BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO CRO OPERAZIONE 39095503705",-200,null,null,null,45,15]
["2012-04-27","2012-04-27","DISPOSIZIONE DI BONIFICO BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO CRO OPERAZIONE 39220995507",-200,null,null,null,46,14]
["2012-05-31","2012-05-31","BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO CRO OPERAZIONE 39358108211",-200,null,null,null,47,13]
["2012-06-28","2012-06-28","BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO CRO OPERAZIONE 39483162102",-200,null,null,null,48,12]
["2012-07-31","2012-07-31","BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO CRO OPERAZIONE 39623849402",-200,null,null,null,49,11]
["2012-08-30","2012-08-30","DISPOSIZIONE DI BONIFICO BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO CRO OPERAZIONE 39742009608",-200,null,null,null,50,10]
["2012-09-28","2012-09-28","DISPOSIZIONE DI BONIFICO BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO CRO OPERAZIONE 39864600403",-200,null,null,null,51,9]
["2012-10-30","2012-10-30","BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO CRO OPERAZIONE 39997106601",-200,null,null,null,52,8]
["2012-11-29","2012-11-29","DISPOSIZIONE DI BONIFICO BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO CRO OPERAZIONE 35129717508",-200,null,null,null,53,7]
["2012-12-28","2012-12-28","DISPOSIZIONE DI BONIFICO BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO CRO OPERAZIONE 35281291311",-200,null,null,null,54,6]
["2013-01-31","2013-01-31","BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO CRO OPERAZIONE 35404516708",-200,null,null,null,55,5]
["2013-02-28","2013-02-28","DISPOSIZIONE DI BONIFICO BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO CRO OPERAZIONE 35529042812",-200,null,null,null,{"$f":"IF(AND(D61=0),\"\",H60+1)","v":56},{"$f":"IF(AND(D61=0),\"\",I60-1)","v":4}]
["2013-03-28","2013-03-28","BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO CRO OPERAZIONE 35655212608",-200,null,null,null,57,3]
["2013-04-29","2013-04-29","BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO CRO OPERAZIONE 35781785909",-200,null,null,null,{"$f":"IF(AND(D63=0),\"\",H62+1)","v":58},{"$f":"IF(AND(D63=0),\"\",I62-1)","v":2}]
["2013-05-30","2013-05-30","BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO CRO OPERAZIONE 35781785909",-200,null,null,null,59,1]
["2013-06-28","2013-06-28","BONIFICO A  GALANTE MANUEL CAMPAGNA MONICA PER CONTRIBUTO MUTUO CRO OPERAZIONE 35781785909",-200,null,null,null,60,0]
[]
[null,null,null,{"$f":"SUM(D6:D65)","v":-12001}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(D68=0),\"\",H65+1)","v":""},{"$f":"IF(AND(D68=0),\"\",I65-1)","v":""},null,{"$f":"IF(AND(A68=0),\"\",TODAY()+$I68*30)","v":""}]
[null,null,null,null,null,null,null,null,null,null,""]
["Data","Euro","Totale"]
[]
["2014-06-17",100,{"$f":"B71+B72","v":100},{"$f":"SUM(B72:B124)","v":14100.49}]
["2014-07-17",100,{"$f":"IF(B73,C72+B73,\"\")","v":200},null,null,null,"Dentista Matilde"]
["2014-08-17",100,{"$f":"IF(B74,C73+B74,\"\")","v":300}]
["2014-09-17",100,400,null,null,null,"Monica","Papà"]
["2014-10-17",100,500]
["2014-11-14",100,600,null,null,null,75,75,{"$f":"$G77+$H77","v":150}]
["2014-12-19",3000,3600]
["2015-01-16",100,3700]
["2015-02-16",100,3800]
["2015-03-16",100,3900]
["2015-04-16",100,4000]
["2015-05-20",140,4140]
["2015-06-20",140,4280]
["2015-07-20",140,4420]
["2015-08-20",140,4560]
["2015-09-20",140,4700]
["2015-10-20",140,4840]
["2015-11-20",140,4980]
["2015-12-20",140,5120]
["2016-01-20",140,5260]
["2016-02-20",140,5400]
["2016-03-20",140,{"$f":"IF(B93,C92+B93,\"\")","v":5540}]
["2016-04-20",140,5680]
["2016-05-20",140,5820]
["2016-06-20",140,5960]
["2016-07-20",140,6100]
["2016-08-20",140,6240]
["2016-09-20",140,6380]
["2016-10-20",140,6520]
["2016-11-20",140,6660]
["2016-12-20",140,6800]
["2017-01-20",140,6940]
["2017-02-20",140,7080]
["2017-03-20",140,7220]
["2017-04-20",140,7360]
["2017-05-20",140,7500]
["2017-06-20",140,7640]
["2017-07-20",140,7780]
["2017-08-20",140,7920]
["2017-09-20",140,8060]
["2017-10-20",140,8200]
["2017-11-20",140,8340]
["2017-12-20",140,8480]
["2018-01-20",140,8620]
["2018-02-20",140,8760]
["2018-03-20",140,8900]
["2018-04-20",140,9040]
["2018-05-20",140,9180]
["2018-06-20",140,9320]
["2018-07-20",140,9460]
["2018-08-20",140,9600]
["2018-09-20",140,9740]
["2018-10-03",4360.49,14100.49]
[null,null,""]
[null,null,""]
[]
[]
[]
[]
[]
["In occasione dell'inizio del pagamento del mutuo della nuova casa di Andrea vengono accreditate mensilmente e per 36 mesi 150 euro, sia a Monica che ad Andrea"]
[]
[]
[]
["2022-01-08",150,150,{"$f":"SUM($B$136:$B$160)+$J$146","v":43000},null,"2021-12-24",null,"Regalo di Natale",null,1000]
["2022-02-08",150,{"$f":"IF(AND($B137=0),\"\",($C136+$B137))","v":300},null,null,"2022-05-30",null,"Regalo",null,2000]
["2022-03-08",150,{"$f":"IF(AND($B138=0),\"\",($C137+$B138))","v":450},null,null,"2022-08-03",null,"Regalo",null,1000]
["2022-04-08",150,600,null,null,"2022-09-21",null,"Estinzione cucina",null,2300]
["2022-05-08",150,750,null,null,"2022-12-22",null,"Regalo di Natale",null,250]
["2022-06-08",150,900,null,null,"2023-02-01",null,"Estinzione Affitto casa",null,2000]
["2022-07-08",150,1050,null,null,"2023-03-15",null,"Anticipo acquisto casa",null,15000]
["2022-08-08",150,1200,null,null,"2023-04-15",null,"Anticipo acquisto casa",null,15000]
["2022-09-08",150,1350,null,null,"2023-12-27",null,"Regalo di Natale",null,700]
["2022-10-08",150,1500]
["2022-11-08",150,1650,null,null,null,null,null,null,{"$f":"SUM(J136:J145)","v":39250}]
["2022-12-08",150,1800]
["2023-01-08",150,1950]
["2023-02-08",150,2100]
["2023-03-08",150,2250]
["2023-04-08",150,2400]
["2023-05-08",150,2550]
["2023-06-08",150,2700]
["2023-07-08",150,2850]
["2023-08-08",150,3000]
["2023-09-08",150,3150]
["2023-10-08",150,3300]
["2023-11-08",150,3450]
["2023-12-08",150,3600]
["2024-01-08",150,3750]

{"sheet":"Andrea","index":22,"n_rows":160,"n_cols":12,"rows_kept":160,"cut":false,"hidden":false,"merged":[[135,3,138,3],[2,0,2,1],[2,2,3,2],[2,3,3,3],[72,3,75,3],[131,0,131,14]]}
["Rapporto IT 81 R 02008 31035 000001138967 - CAMPAGNA CLAUDIO, TERMINI ROSALBA"]
[]
["Data",null,"Descrizione","EUR",null,null,null,"già dati","da dare"]
["Operazione","Valuta",null,null,null,null,null,"NUMERO","RATE"]
["2008-06-04","2008-06-04","DISPOSIZIONE DI BONIFICO BONIFICO A CAMPAGNA ANDREA PER VERSAMENTO DA PAPA  COMM.        3,00",-20003]
["2009-06-10","2009-06-04","DISPOSIZIONE DI BONIFICO BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP",-200,null,{"$f":"D5","v":-20003},null,1,59]
["2009-07-10","2009-07-06","DISPOSIZIONE DI BONIFICO BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP",-200,null,{"$f":"SUM(D6:D65)","v":-12000},null,{"$f":"IF(AND(D7=0),\"\",H6+1)","v":2},{"$f":"IF(AND(D7=0),\"\",I6-1)","v":58},null,null,{"$f":"SUM(F10+D73+D136)","v":68223}]
["2009-08-10","2009-08-04","DISPOSIZIONE DI BONIFICO BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP",-200,null,null,null,3,57]
["2009-09-10","2009-09-06","DISPOSIZIONE DI BONIFICO BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP",-200,null,null,null,4,56]
["2009-10-09","2009-10-06","DISPOSIZIONE DI BONIFICO BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP",-200,null,{"$f":"-(F6+F7)","v":32003},null,5,55]
["2009-11-10","2009-11-09","DISPOSIZIONE DI BONIFICO BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP",-200,null,null,null,6,54]
["2009-12-10","2009-12-09","DISPOSIZIONE DI BONIFICO BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP",-200,null,null,null,7,53]
["2010-01-08","2010-01-08","DISPOSIZIONE DI BONIFICO BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP",-200,null,null,null,8,52]
["2010-02-10","2010-02-09","DISPOSIZIONE DI BONIFICO BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP",-200,null,null,null,9,51]
["2010-03-09","2010-03-09","DISPOSIZIONE DI BONIFICO BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP",-200,null,null,null,10,50]
["2010-04-08","2010-04-08","DISPOSIZIONE DI BONIFICO BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP",-200,null,null,null,11,49]
["2010-05-07","2010-05-07","DISPOSIZIONE DI BONIFICO BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP",-200,null,null,null,12,48]
["2010-06-09","2010-06-09","DISPOSIZIONE DI BONIFICO BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP",-200,null,null,null,13,47]
["2010-07-08","2010-07-08","DISPOSIZIONE DI BONIFICO CRO OPERAZIONE 36677805911 BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP",-200,null,null,null,14,46]
["2010-08-09","2010-08-09","BONIFICO A  CAMPAGNA ANDREA  PER CONTRIBUTO MUTUO MAMMA PAP   CRO OPERAZIONE 36760793607",-200,null,null,null,15,45]
["2010-09-09","2010-09-09","BONIFICO A  CAMPAGNA ANDREA  PER CONTRIBUTO MUTUO MAMMA PAP   CRO OPERAZIONE 36834263006",-200,null,null,null,16,44]
["2010-10-07","2010-10-07","BONIFICO A  CAMPAGNA ANDREA  PER CONTRIBUTO MUTUO MAMMA PAP   CRO OPERAZIONE 36909348507",-200,null,null,null,{"$f":"IF(AND(D22=0),\"\",H21+1)","v":17},{"$f":"IF(AND(D22=0),\"\",I21-1)","v":43}]
["2010-11-09","2010-11-09","BONIFICO A  CAMPAGNA ANDREA  PER CONTRIBUTO MUTUO MAMMA PAP   CRO OPERAZIONE 37004285500",-200,null,null,null,{"$f":"IF(AND(D23=0),\"\",H22+1)","v":18},{"$f":"IF(AND(D23=0),\"\",I22-1)","v":42}]
["2010-12-09","2010-12-09","BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP CRO OPERAZIONE 37134937709",-200,null,null,null,19,41]
["2011-01-07","2011-01-07","DISPOSIZIONE DI BONIFICO BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP CRO OPERAZIONE 37264718400",-200,null,null,null,20,40]
["2011-02-09","2011-02-09","DISPOSIZIONE DI BONIFICO BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP CRO OPERAZIONE 37384673805",-200,null,null,null,21,39]
["2011-03-09","2011-03-09","DISPOSIZIONE DI BONIFICO BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP CRO OPERAZIONE 37504699612",-200,null,null,null,22,38]
["2011-04-07","2011-04-07","DISPOSIZIONE DI BONIFICO BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP CRO OPERAZIONE 37627183403",-200,null,null,null,23,37]
["2011-05-09","2011-05-09","DISPOSIZIONE DI BONIFICO BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP CRO OPERAZIONE 37750667904",-200,null,null,null,24,36]
["2011-06-09","2011-06-09","DISPOSIZIONE DI BONIFICO BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP CRO OPERAZIONE 37879088303",-200,null,null,null,25,35]
["2011-07-07","2011-06-09","DISPOSIZIONE DI BONIFICO BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP CRO OPERAZIONE 37879088303",-200,null,null,null,26,34]
["2011-08-09","2011-08-09","DISPOSIZIONE DI BONIFICO BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP CRO OPERAZIONE 38138275210",-200,null,null,null,27,33]
["2011-09-08","2011-09-08","BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP CRO OPERAZIONE 38247792700",-200,null,null,null,28,32]
["2011-10-07","2011-10-07","DISPOSIZIONE DI BONIFICO BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP CRO OPERAZIONE 38367327801",-200,null,null,null,29,31]
["2011-11-09","2011-11-09","DISPOSIZIONE DI BONIFICO BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP CRO OPERAZIONE 38495352407",-200,null,null,null,30,30]
["2011-12-09","2011-12-09","DISPOSIZIONE DI BONIFICO BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP CRO OPERAZIONE 38495352407",-200,null,null,null,31,29]
["2012-01-09","2012-01-09","BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP CRO OPERAZIONE 38755579200",-200,null,null,null,32,28]
["2012-02-09","2012-02-09","DISPOSIZIONE DI BONIFICO BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP CRO OPERAZIONE 38879734009",-200,null,null,null,33,27]
["2012-03-08","2012-03-08","BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP CRO OPERAZIONE 39002917200",-200,null,null,null,34,26]
["2012-04-06","2012-04-06","DISPOSIZIONE DI BONIFICO BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP CRO OPERAZIONE 39134929108",-200,null,null,null,35,25]
["2012-05-09","2012-05-09","BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP CRO OPERAZIONE 39262508205",-200,null,null,null,36,24]
["2012-06-07","2012-06-07","DISPOSIZIONE DI BONIFICO BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP CRO OPERAZIONE 39392574505",-200,null,null,null,37,23]
["2012-07-09","2012-07-09","DISPOSIZIONE DI BONIFICO BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP CRO OPERAZIONE 39525759909",-200,null,null,null,38,22]
["2012-08-09","2012-08-09","DISPOSIZIONE DI BONIFICO BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP CRO OPERAZIONE 39665425901",-200,null,null,null,39,21]
["2012-09-07","2012-09-07","BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP CRO OPERAZIONE 39773512306",-200,null,null,null,40,20]
["2012-10-09","2012-10-09","DISPOSIZIONE DI BONIFICO BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP CRO OPERAZIONE 39907424107",-200,null,null,null,41,19]
["2012-11-08","2012-11-08","BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP CRO OPERAZIONE 35036266301",-200,null,null,null,42,18]
["2012-12-07","2012-12-07","DISPOSIZIONE DI BONIFICO BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP CRO OPERAZIONE 35169979202",-200,null,null,null,43,17]
["2013-01-09","2013-01-09","BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP CRO OPERAZIONE 35313843500",-200,null,null,null,44,16]
["2013-02-07","2013-02-07","BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP CRO OPERAZIONE 35436367011",-200,null,null,null,45,15]
["2013-03-07","2013-03-07","BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP CRO OPERAZIONE 35562683202",-200,null,null,null,46,14]
["2013-04-09","2013-04-09","BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP CRO OPERAZIONE 35698646403",-200,null,null,null,47,13]
["2013-05-09","2013-05-09","BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP CRO OPERAZIONE 35698646403",-200,null,null,null,48,12]
["2013-06-07","2013-06-07","BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP CRO OPERAZIONE 35698646403",-200,null,null,null,49,11]
["2013-07-09","2013-07-09","BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP CRO OPERAZIONE 35698646403",-200,null,null,null,50,10]
["2013-08-08","2013-08-08","DISPOSIZIONE DI BONIFICO BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP CRO OPERAZIONE 36221038100",-200,null,null,null,51,9]
["2013-09-09","2013-09-09","BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP CRO OPERAZIONE 36334911108",-200,null,null,null,52,8]
["2013-10-09","2013-10-09","BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP CRO OPERAZIONE 36464228406",-200,null,null,null,53,7]
["2013-11-07","2013-11-07","DISPOSIZIONE DI BONIFICO BONIFICO A  CAMPAGNA ANDREA PER CONTRIBUTO MUTUO MAMMA PAP CRO OPERAZIONE 36587819810",-200,null,null,null,54,6]
["2013-12-09","2013-12-09","DISPOSIZIONE DI BONIFICO BONIFICO SEPA A  CAMPAGNA ANDREA PER  CONTRIBUTO MUTUO MAMMA PAP COMM              0,00 SPESE              0,00",-200,null,null,null,55,5]
["2014-01-09","2014-01-09","BONIFICO SEPA A  CAMPAGNA ANDREA PER  CONTRIBUTO MUTUO MAMMA PAP COMM              0,00 SPESE              0,00 COMM SERV              0,00",-200,null,null,null,{"$f":"IF(AND(D61=0),\"\",H60+1)","v":56},{"$f":"IF(AND(D61=0),\"\",I60-1)","v":4}]
["2014-02-07","2014-02-07","DISPOSIZIONE DI BONIFICO BONIFICO SEPA A  CAMPAGNA ANDREA PER  CONTRIBUTO MUTUO MAMMA PAP COMM              0,00 SPESE              0,00 TRN 1101140380015981",-200,null,null,null,57,3]
["2014-03-07","2014-03-07","BONIFICO SEPA A  CAMPAGNA ANDREA PER  CONTRIBUTO MUTUO MAMMA PAP COMM              0,00 SPESE              0,00 COMM SERV              0,00",-200,null,null,null,58,2]
["2014-04-09","2014-04-09","BONIFICO SEPA A  CAMPAGNA ANDREA PER  CONTRIBUTO MUTUO MAMMA PAP COMM              0,00 SPESE              0,00 COMM SERV              0,00",-200,null,null,null,59,1]
["2014-05-08","2014-05-08","BONIFICO SEPA A  CAMPAGNA ANDREA PER  CONTRIBUTO MUTUO MAMMA PAP COMM              0,00 SPESE              0,00 COMM SERV              0,00",-200,null,null,null,{"$f":"IF(AND(D65=0),\"\",H64+1)","v":60},{"$f":"IF(AND(D65=0),\"\",I64-1)","v":0}]
[]
[null,null,null,{"$f":"SUM(D6:D65)","v":-12000}]
[]
[null,null,null,null,null,null,null,{"$f":"IF(AND(D69=0),\"\",H65+1)","v":""},{"$f":"IF(AND(D69=0),\"\",I65-1)","v":""},null,{"$f":"IF(AND(A69=0),\"\",TODAY()+$I69*30)","v":""}]
[]
["Data","Euro","Totale"]
[]
["2014-06-17",100,{"$f":"B72+B73","v":100},{"$f":"SUM(B73:B125)","v":13740}]
["2014-07-17",100,{"$f":"IF(B74,C73+B74,\"\")","v":200}]
["2014-08-17",100,300]
["2014-09-17",100,400]
["2014-10-17",100,500]
["2014-11-14",100,600]
["2014-12-18",3000,3600]
["2015-01-16",100,3700]
["2015-02-16",100,3800]
["2015-03-16",100,3900]
["2015-04-16",100,4000]
["2015-05-20",140,4140]
["2015-06-20",140,4280]
["2015-07-20",140,4420]
["2015-08-20",140,4560]
["2015-09-20",140,4700]
["2015-10-20",140,4840]
["2015-11-20",140,4980]
["2015-12-20",140,5120]
["2016-01-20",140,5260]
["2016-02-20",140,5400]
["2016-03-20",140,{"$f":"IF(B94,C93+B94,\"\")","v":5540}]
["2016-04-20",140,5680]
["2016-05-20",140,5820]
["2016-06-20",140,5960]
["2016-07-20",140,6100]
["2016-08-20",140,6240]
["2016-09-20",140,6380]
["2016-10-20",140,6520]
["2016-11-20",140,6660]
["2016-12-20",140,6800]
["2017-01-20",140,6940]
["2017-02-20",140,7080]
["2017-03-20",140,7220]
["2017-04-20",140,7360]
["2017-05-20",140,{"$f":"IF(B108,C107+B108,\"\")","v":7500}]
["2017-06-20",140,7640]
["2017-07-20",140,7780]
["2017-08-20",140,7920]
["2017-09-20",140,8060]
["2017-10-20",140,8200]
["2017-11-20",140,8340]
["2017-12-20",140,8480]
["2018-01-20",140,8620]
["2018-02-20",140,8760]
["2018-03-20",140,8900]
["2018-04-20",140,9040]
["2018-05-20",140,9180]
["2018-06-20",140,9320]
["2018-07-20",140,9460]
["2018-08-20",140,9600]
["2018-09-20",140,9740]
["2018-10-04",4000,13740]
[]
[]
[]
[]
[]
[]
["In occasione dell'inizio del pagamento del mutuo della nuova casa di Andrea vengono accreditate mensilmente e per 36 mesi 150 euro, sia ad Andrea che a Monica"]
[]
[]
[]
["2022-01-08",150,{"$f":"B135+B136","v":150},{"$f":"SUM($B$136:$B$160)+$J$146","v":22480},null,"2021-12-24",null,"Regalo di Natale",null,1000]
["2022-02-08",150,{"$f":"IF(AND($B137=0),\"\",($C136+$B137))","v":300},null,null,"2022-04-11",null,"Regalo tv compleanno",null,230]
["2022-03-08",150,{"$f":"IF(AND($B138=0),\"\",($C137+$B138))","v":450},null,null,"2022-06-20",null,"Regalo",null,2000]
["2022-04-08",150,600,null,null,"2022-09-22",null,"Regalo",null,2300]
["2022-05-08",150,750,null,null,"2022-12-22",null,"Regalo di Natale",null,500]
["2022-06-08",150,900,null,null,"2023-02-01",null,"Regalo",null,2000]
["2022-07-08",150,1050,null,null,"2023-05-23",null,"Deposito FCABANK Andrea",null,10000]
["2022-08-08",150,1200,null,null,"2023-12-27",null,"Regalo di Natale",null,700]
["2022-09-08",150,1350]
["2022-10-08",150,1500]
["2022-11-08",150,1650,null,null,null,null,null,null,{"$f":"SUM(J136:J145)","v":18730}]
["2022-12-08",150,1800]
["2023-01-08",150,1950]
["2023-02-08",150,2100]
["2023-03-08",150,2250]
["2023-04-08",150,2400]
["2023-05-08",150,2550]
["2023-06-08",150,2700]
["2023-07-08",150,2850]
["2023-08-08",150,3000]
["2023-09-08",150,3150]
["2023-10-08",150,3300]
["2023-11-08",150,3450]
["2023-12-08",150,3600]
["2024-01-08",150,3750]

{"sheet":"Ristrutturazione Piazza","index":23,"n_rows":18,"n_cols":30,"rows_kept":18,"cut":false,"hidden":false,"merged":[[0,5,0,6],[0,7,0,11]]}
["Oggi è",null,"Totale uscite",null,null,{"$f":"MONTH(Tabelle!G2)","v":3},null,{"$f":"Tabelle!G2","v":"2024-03-31"}]
[{"$f":"TODAY()","v":"2024-03-31"},null,{"$f":"SUM(C6:C64930)","v":3637.64},null,null,{"$f":"VLOOKUP(A2,A6:C39,5)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,"LUN","MAR","MER","GIO","VEN","SAB","DOM"]
["DATA","OPERAZIONE","DARE",null,null,{"$f":"DATE(YEAR(H1),MONTH(H1),1)-WEEKDAY(DATE(YEAR(H1),MONTH(H1),1),2)+1","v":"2024-02-26"},{"$f":"F4+1","v":"2024-02-27"},"2024-02-28","2024-02-29","2024-03-01","2024-03-02","2024-03-03"]
[null,null,null,null,null,{"$f":"L4+1","v":"2024-03-04"},"2024-03-05","2024-03-06","2024-03-07","2024-03-08","2024-03-09","2024-03-10",null,null,null,null,null,null,null,null,null,null,null,"Giorni","Numeri","Numeri Per Calcolo Interessi","Interessi Lordi","Interessi Netti","Tasso Interessi","Ritenuta"]
["2017-09-14","Varie",90.85,null,null,{"$f":"L5+1","v":"2024-03-11"},"2024-03-12","2024-03-13","2024-03-14","2024-03-15","2024-03-16","2024-03-17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!-A6<0,0,SUM(#REF!-A6))","v":{"$error":"#REF!"}},{"$f":"SUM(C6:C6)","v":90.85},{"$f":"#REF!*X6","v":{"$error":"#REF!"}},{"$f":"(Z6*AC6/100)/365","v":{"$error":"#REF!"}},{"$f":"AA6-AD6","v":{"$error":"#REF!"}},1,{"$f":"(AA6*27/100)","v":{"$error":"#REF!"}}]
["2017-09-14","Varie",116.9,null,null,{"$f":"L6+1","v":"2024-03-18"},"2024-03-19","2024-03-20","2024-03-21","2024-03-22","2024-03-23","2024-03-24"]
["2017-09-22","Bancomat",500,null,null,"2024-03-25","2024-03-26","2024-03-27","2024-03-28","2024-03-29","2024-03-30","2024-03-31"]
["2017-10-01","Bancomat",139.4]
["2017-10-05","Bancomat",700,687]
["2017-10-06","Bancomat",500]
["2017-10-06","Bancomat",215]
["2017-10-10","Bancomat",500]
["2017-10-10","Bancomat",88.29]
["2017-10-11","Bancomat",20.2]
["2017-10-11","Varie",40]
["2017-10-11","Varie",27]
["2017-10-13","Varie",700]

{"sheet":"Piano ammortamento","index":24,"n_rows":56,"n_cols":7,"rows_kept":56,"cut":false,"hidden":false,"merged":[[0,1,0,6]]}
[null,"Piano di ammortamento di un prestito a rate costanti"]
[]
[null,"Importo prestito",30000,"Durata in anni",5,"Data Prestito","2021-12-01"]
[null,"Tasso annuo",4.4999999999999998E-2,"N. rate in un anno",12]
[]
[null,"N. rata","Scandenza","Importo rata","Quota capitale","Quota interessi","Debito residuo"]
[1,{"$f":"IF(AND($C$3<>\"\",$C$4<>\"\",$E$3<>\"\",$E$4<>\"\",$G$3<>\"\",$E$3*$E$4>=A7),A7,\"\")","v":1},{"$f":"IF(AND($C$3<>\"\",$C$4<>\"\",$E$3<>\"\",$E$4<>\"\",$G$3<>\"\",B7<>\"\"),DATE(YEAR($G$3),MONTH($G$3)+B7*12/$E$4,DAY($G$3)),\"\")","v":"2022-01-01"},{"$f":"IF(AND($C$3<>\"\",$C$4<>\"\",$E$3<>\"\",$E$4<>\"\",$G$3<>\"\",B7<>\"\"),-PMT($C$4/$E$4,$E$3*$E$4,$C$3),\"\")","v":559.29057724549943},{"$f":"IF(AND($C$3<>\"\",$C$4<>\"\",$E$3<>\"\",$E$4<>\"\",$G$3<>\"\",B7<>\"\"),-PPMT($C$4/$E$4,B7,$E$3*$E$4,$C$3),\"\")","v":446.79057724549949},{"$f":"IF(AND($C$3<>\"\",$C$4<>\"\",$E$3<>\"\",$E$4<>\"\",$G$3<>\"\",B7<>\"\"),-IPMT($C$4/$E$4,B7,$E$3*$E$4,$C$3),\"\")","v":112.5},{"$f":"IF(AND($C$3<>\"\",$C$4<>\"\",$E$3<>\"\",$E$4<>\"\",$G$3<>\"\",B7<>\"\"),C3-E7,\"\")","v":29553.209422754502}]
[2,2,"2022-02-01",559.29057724549943,448.46604191017008,110.82453533532937,{"$f":"IF(AND($C$3<>\"\",$C$4<>\"\",$E$3<>\"\",$E$4<>\"\",$G$3<>\"\",B8<>\"\"),G7-E8,\"\")","v":29104.743380844331}]
[3,3,"2022-03-01",559.29057724549943,450.14778956733323,109.14278767816623,28654.595591276997]
[4,4,"2022-04-01",559.29057724549943,451.83584377821069,107.45473346728873,28202.759747498785]
[5,5,"2022-05-01",559.29057724549943,453.53022819237896,105.76034905312044,27749.229519306406]
[6,6,"2022-06-01",559.29057724549943,455.23096654810041,104.05961069739902,27293.998552758305]
[7,7,"2022-07-01",559.29057724549943,456.93808267265581,102.35249457284364,26837.060470085649]
[8,8,"2022-08-01",559.29057724549943,458.6516004826783,100.63897676282119,26378.408869602972]
[9,9,"2022-09-01",559.29057724549943,460.37154398448831,98.919033261011123,25918.037325618483]
[10,10,"2022-10-01",559.29057724549943,462.09793727443014,97.192639971069326,25455.939388344053]
[11,11,"2022-11-01",559.29057724549943,463.83080453920923,95.459772706290195,24992.108583804846]
[12,12,"2022-12-01",559.29057724549943,465.57017005623129,93.720407189268172,24526.538413748614]
[13,{"$f":"IF(AND($C$3<>\"\",$C$4<>\"\",$E$3<>\"\",$E$4<>\"\",$G$3<>\"\",$E$3*$E$4>=A19),A19,\"\")","v":13},{"$f":"IF(AND($C$3<>\"\",$C$4<>\"\",$E$3<>\"\",$E$4<>\"\",$G$3<>\"\",B19<>\"\"),DATE(YEAR($G$3),MONTH($G$3)+B19*12/$E$4,DAY($G$3)),\"\")","v":"2023-01-01"},{"$f":"IF(AND($C$3<>\"\",$C$4<>\"\",$E$3<>\"\",$E$4<>\"\",$G$3<>\"\",B19<>\"\"),-PMT($C$4/$E$4,$E$3*$E$4,$C$3),\"\")","v":559.29057724549943},{"$f":"IF(AND($C$3<>\"\",$C$4<>\"\",$E$3<>\"\",$E$4<>\"\",$G$3<>\"\",B19<>\"\"),-PPMT($C$4/$E$4,B19,$E$3*$E$4,$C$3),\"\")","v":467.31605819394218},{"$f":"IF(AND($C$3<>\"\",$C$4<>\"\",$E$3<>\"\",$E$4<>\"\",$G$3<>\"\",B19<>\"\"),-IPMT($C$4/$E$4,B19,$E$3*$E$4,$C$3),\"\")","v":91.974519051557294},{"$f":"IF(AND($C$3<>\"\",$C$4<>\"\",$E$3<>\"\",$E$4<>\"\",$G$3<>\"\",B19<>\"\"),G18-E19,\"\")","v":24059.222355554673}]
[14,14,"2023-02-01",559.29057724549943,469.0684934121694,90.222083833330004,23590.153862142502]
[15,15,"2023-03-01",559.29057724549943,470.82750026246509,88.463076983034398,23119.326361880037]
[16,16,"2023-04-01",559.29057724549943,472.59310338844932,86.697473857050142,22646.733258491589]
[17,17,"2023-05-01",559.29057724549943,474.36532752615602,84.925249719343455,22172.367930965433]
[18,18,"2023-06-01",559.29057724549943,476.14419750437912,83.14637974112037,21696.223733461055]
[19,19,"2023-07-01",559.29057724549943,477.92973824502053,81.360839000478947,21218.293995216034]
[20,20,"2023-08-01",559.29057724549943,479.72197476343939,79.568602482060129,20738.572020452593]
[21,21,"2023-09-01",559.29057724549943,481.52093216880229,77.769645076697216,20257.051088283792]
[22,22,"2023-10-01",559.29057724549943,483.32663566443523,75.963941581064205,19773.724452619357]
[23,23,"2023-11-01",559.29057724549943,485.13911054817686,74.15146669732259,19288.585342071179]
[24,24,"2023-12-01",559.29057724549943,486.95838221273254,72.332195032766919,18801.626959858448]
[25,25,"2024-01-01",559.29057724549943,488.78447614603027,70.506101099469177,18312.842483712418]
[26,26,"2024-02-01",559.29057724549943,490.6174179315779,68.673159313921573,17822.22506578084]
[27,27,"2024-03-01",559.29057724549943,492.45723324882135,66.833343996678153,17329.767832532019]
[28,28,"2024-04-01",559.29057724549943,494.30394787350446,64.986629371995051,16835.463884658515]
[29,29,"2024-05-01",559.29057724549943,496.1575876780301,63.132989567469416,16339.306296980485]
[30,30,"2024-06-01",559.29057724549943,498.01817863182271,61.272398613676806,15841.288118348662]
[31,31,"2024-07-01",559.29057724549943,499.88574680169199,59.404830443807469,15341.40237154697]
[32,32,"2024-08-01",559.29057724549943,501.76031835219828,57.530258893301124,14839.642053194772]
[33,33,"2024-09-01",559.29057724549943,503.64191954601904,55.648657699480374,14336.000133648753]
[34,34,"2024-10-01",559.29057724549943,505.53057674431665,53.760000501182802,13830.469556904436]
[35,35,"2024-11-01",559.29057724549943,507.42631640710783,51.86426083839163,13323.043240497329]
[36,36,"2024-12-01",559.29057724549943,509.32916509363451,49.96141215186497,12813.714075403694]
[37,37,"2025-01-01",559.29057724549943,511.23914946273561,48.051427782763845,12302.474925940958]
[38,38,"2025-02-01",559.29057724549943,513.15629627322096,46.134280972278582,11789.318629667738]
[39,39,"2025-03-01",559.29057724549943,515.0806323842454,44.209944861254009,11274.237997283491]
[40,40,"2025-04-01",559.29057724549943,517.01218475568635,42.278392489813093,10757.225812527806]
[41,41,"2025-05-01",559.29057724549943,518.95098044852011,40.339596796979265,10238.274832079285]
[42,42,"2025-06-01",559.29057724549943,520.89704662520217,38.393530620297312,9717.3777854540822]
[43,43,"2025-07-01",559.29057724549943,522.8504105500466,36.440166695452803,9194.5273749040352]
[44,44,"2025-08-01",559.29057724549943,524.81109958960928,34.479477655890129,8669.7162753144257]
[45,45,"2025-09-01",559.29057724549943,526.77914121307037,32.511436032429089,8142.9371341013557]
[46,46,"2025-10-01",559.29057724549943,528.7545629926193,30.536014252880076,7614.1825711087367]
[47,47,"2025-11-01",559.29057724549943,530.73739260384173,28.553184641657754,7083.445178504895]
[48,48,"2025-12-01",559.29057724549943,532.72765782610611,26.562919419393353,6550.7175206787888]
[49,49,"2026-01-01",559.29057724549943,534.72538654295397,24.565190702545451,6015.9921341358349]
[50,50,"2026-02-01",559.29057724549943,536.73060674249007,22.559970503009374,5479.2615273933452]

{"sheet":"Foglio1","index":25,"n_rows":843,"n_cols":12,"rows_kept":843,"cut":false,"hidden":false,"merged":[[7,9,10,9],[12,9,13,9]]}
["Loan Amortization Schedule"]
["https://www.vertex42.com/ExcelTemplates/loan-amortization-schedule.html",null,null,null,null,null,null,{"$f":"\"© 2008-\" & YEAR(TODAY()) & \" Vertex42 LLC\"","v":"© 2008-2024 Vertex42 LLC"}]
[]
[]
[]
[]
["Loan Information",null,null,null,null,"Summary",null,null,null,"About This Worksheet",null,"Frequency"]
[null,null,"Loan Amount",200000,null,null,"Rate (per period)",{"$f":"((1+D9/D17)^(D17/D16))-1","v":5.833333333333357E-3},null,"This spreadsheet creates an amortization schedule for a fixed-rate loan, with optional extra payments. See the Help worksheet for more details. Edit cells within gray borders.",null,"Annual"]
[null,null,"Annual Interest Rate",7.0000000000000007E-2,null,null,"Total Payments",{"$f":"SUM(F63:F842)+SUM(G63:G842)","v":323577.83999999991},null,null,null,"Semi-Annual"]
[null,null,"Term of Loan in Years",15,null,null,"Total Interest",{"$f":"SUM(F62:F842)","v":123577.83999999994},null,null,null,"Quarterly"]
[null,null,"First Payment Date","2016-01-01",null,null,"Est. Interest Savings",{"$f":"IF(AND(SUM(D63:D842)=0,roundOpt),\" - \",(nper*(-PMT(rate,nper,loan_amount,,pmtType))-loan_amount)-H10)","v":" - "},null,null,null,"Bi-Monthly"]
[null,null,"Payment Frequency","Monthly",null,null,null,{"$f":"IF(AND(NOT(H842=\"\"),H842>0.004),\"ERROR: Limit is \"&OFFSET(A843,-1,0,1,1)&\" payments\",\".\")","v":"."},null,null,null,"Monthly"]
[null,null,"Compound Period",{"$f":"D12","v":"Monthly"},null,null,null,{"$f":"IF(D17>D16,\"Warning: negative amortization\",\".\")","v":"."},null,"An unlocked commercial version of this template is available:",null,"Semi-Monthly"]
[null,null,"Payment Type","End of Period",null,null,null,null,null,null,null,"Bi-Weekly"]
[null,null,"Rounding","On",null,null,null,null,null,"Purchase the Unlocked Version",null,"Weekly"]
[null,null,"Periods Per Year",12]
[null,null,"Compound Period",12]
[null,null,"Payment Type",0]
[null,null,"Months Per Period",{"$f":"12/$D$16","v":1}]
[null,null,"Number of Periods",{"$f":"$D$10*$D$16","v":180}]
[null,null,"Rounding Option",{"$f":"(D15=\"On\")","v":true}]
[null,null,null,null,null,null,null,"[42]"]
[null,null,{"$f":"D12&\" Payment\"","v":"Monthly Payment"},{"$f":"IF(roundOpt,ROUND(-PMT(rate,nper,$D$8,,pmtType),2),-PMT(rate,nper,$D$8,,pmtType))","v":1797.66}]
[]
["Yearly Summary"]
[null,"Year","Payments","Additional Payments",null,"Interest Paid","Principal Paid","Year-End\n Balance",null,"Hide rows in the summary table that you do not want to display."]
[null,null,null,null,null,null,null,{"$f":"loan_amount","v":200000}]
[null,{"$f":"YEAR(fpdate)","v":2016},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B28,12,31),$C$62:$C$843)-SUM(C$27:C27)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B28,12,31),$D$62:$D$843)-SUM(D$27:D27)","v":0},null,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B28,12,31),$F$62:$F$843)-SUM(F$27:F27)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B28,12,31),$G$62:$G$843)-SUM(G$27:G27)","v":0},{"$f":"H27-G28","v":200000}]
[null,{"$f":"B28+1","v":2017},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B29,12,31),$C$62:$C$843)-SUM(C$27:C28)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B29,12,31),$D$62:$D$843)-SUM(D$27:D28)","v":0},null,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B29,12,31),$F$62:$F$843)-SUM(F$27:F28)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B29,12,31),$G$62:$G$843)-SUM(G$27:G28)","v":0},{"$f":"H28-G29","v":200000}]
[null,{"$f":"B29+1","v":2018},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B30,12,31),$C$62:$C$843)-SUM(C$27:C29)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B30,12,31),$D$62:$D$843)-SUM(D$27:D29)","v":0},null,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B30,12,31),$F$62:$F$843)-SUM(F$27:F29)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B30,12,31),$G$62:$G$843)-SUM(G$27:G29)","v":0},{"$f":"H29-G30","v":200000}]
[null,{"$f":"B30+1","v":2019},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B31,12,31),$C$62:$C$843)-SUM(C$27:C30)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B31,12,31),$D$62:$D$843)-SUM(D$27:D30)","v":0},null,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B31,12,31),$F$62:$F$843)-SUM(F$27:F30)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B31,12,31),$G$62:$G$843)-SUM(G$27:G30)","v":0},{"$f":"H30-G31","v":200000}]
[null,{"$f":"B31+1","v":2020},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B32,12,31),$C$62:$C$843)-SUM(C$27:C31)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B32,12,31),$D$62:$D$843)-SUM(D$27:D31)","v":0},null,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B32,12,31),$F$62:$F$843)-SUM(F$27:F31)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B32,12,31),$G$62:$G$843)-SUM(G$27:G31)","v":0},{"$f":"H31-G32","v":200000}]
[null,2021,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B33,12,31),$C$62:$C$843)-SUM(C$27:C32)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B33,12,31),$D$62:$D$843)-SUM(D$27:D32)","v":0},null,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B33,12,31),$F$62:$F$843)-SUM(F$27:F32)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B33,12,31),$G$62:$G$843)-SUM(G$27:G32)","v":0},200000]
[null,2022,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B34,12,31),$C$62:$C$843)-SUM(C$27:C33)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B34,12,31),$D$62:$D$843)-SUM(D$27:D33)","v":0},null,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B34,12,31),$F$62:$F$843)-SUM(F$27:F33)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B34,12,31),$G$62:$G$843)-SUM(G$27:G33)","v":0},200000]
[null,2023,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B35,12,31),$C$62:$C$843)-SUM(C$27:C34)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B35,12,31),$D$62:$D$843)-SUM(D$27:D34)","v":0},null,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B35,12,31),$F$62:$F$843)-SUM(F$27:F34)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B35,12,31),$G$62:$G$843)-SUM(G$27:G34)","v":0},200000]
[null,2024,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B36,12,31),$C$62:$C$843)-SUM(C$27:C35)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B36,12,31),$D$62:$D$843)-SUM(D$27:D35)","v":0},null,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B36,12,31),$F$62:$F$843)-SUM(F$27:F35)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B36,12,31),$G$62:$G$843)-SUM(G$27:G35)","v":0},200000]
[null,2025,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B37,12,31),$C$62:$C$843)-SUM(C$27:C36)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B37,12,31),$D$62:$D$843)-SUM(D$27:D36)","v":0},null,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B37,12,31),$F$62:$F$843)-SUM(F$27:F36)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B37,12,31),$G$62:$G$843)-SUM(G$27:G36)","v":0},200000]
[null,2026,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B38,12,31),$C$62:$C$843)-SUM(C$27:C37)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B38,12,31),$D$62:$D$843)-SUM(D$27:D37)","v":0},null,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B38,12,31),$F$62:$F$843)-SUM(F$27:F37)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B38,12,31),$G$62:$G$843)-SUM(G$27:G37)","v":0},200000]
[null,2027,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B39,12,31),$C$62:$C$843)-SUM(C$27:C38)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B39,12,31),$D$62:$D$843)-SUM(D$27:D38)","v":0},null,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B39,12,31),$F$62:$F$843)-SUM(F$27:F38)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B39,12,31),$G$62:$G$843)-SUM(G$27:G38)","v":0},200000]
[null,2028,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B40,12,31),$C$62:$C$843)-SUM(C$27:C39)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B40,12,31),$D$62:$D$843)-SUM(D$27:D39)","v":0},null,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B40,12,31),$F$62:$F$843)-SUM(F$27:F39)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B40,12,31),$G$62:$G$843)-SUM(G$27:G39)","v":0},200000]
[null,2029,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B41,12,31),$C$62:$C$843)-SUM(C$27:C40)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B41,12,31),$D$62:$D$843)-SUM(D$27:D40)","v":0},null,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B41,12,31),$F$62:$F$843)-SUM(F$27:F40)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B41,12,31),$G$62:$G$843)-SUM(G$27:G40)","v":0},200000]
[null,2030,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B42,12,31),$C$62:$C$843)-SUM(C$27:C41)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B42,12,31),$D$62:$D$843)-SUM(D$27:D41)","v":0},null,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B42,12,31),$F$62:$F$843)-SUM(F$27:F41)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B42,12,31),$G$62:$G$843)-SUM(G$27:G41)","v":0},200000]
[null,2031,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B43,12,31),$C$62:$C$843)-SUM(C$27:C42)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B43,12,31),$D$62:$D$843)-SUM(D$27:D42)","v":0},null,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B43,12,31),$F$62:$F$843)-SUM(F$27:F42)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B43,12,31),$G$62:$G$843)-SUM(G$27:G42)","v":0},200000]
[null,2032,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B44,12,31),$C$62:$C$843)-SUM(C$27:C43)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B44,12,31),$D$62:$D$843)-SUM(D$27:D43)","v":0},null,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B44,12,31),$F$62:$F$843)-SUM(F$27:F43)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B44,12,31),$G$62:$G$843)-SUM(G$27:G43)","v":0},200000]
[null,2033,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B45,12,31),$C$62:$C$843)-SUM(C$27:C44)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B45,12,31),$D$62:$D$843)-SUM(D$27:D44)","v":0},null,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B45,12,31),$F$62:$F$843)-SUM(F$27:F44)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B45,12,31),$G$62:$G$843)-SUM(G$27:G44)","v":0},200000]
[null,2034,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B46,12,31),$C$62:$C$843)-SUM(C$27:C45)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B46,12,31),$D$62:$D$843)-SUM(D$27:D45)","v":0},null,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B46,12,31),$F$62:$F$843)-SUM(F$27:F45)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B46,12,31),$G$62:$G$843)-SUM(G$27:G45)","v":0},200000]
[null,2035,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B47,12,31),$C$62:$C$843)-SUM(C$27:C46)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B47,12,31),$D$62:$D$843)-SUM(D$27:D46)","v":0},null,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B47,12,31),$F$62:$F$843)-SUM(F$27:F46)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B47,12,31),$G$62:$G$843)-SUM(G$27:G46)","v":0},200000]
[null,2036,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B48,12,31),$C$62:$C$843)-SUM(C$27:C47)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B48,12,31),$D$62:$D$843)-SUM(D$27:D47)","v":0},null,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B48,12,31),$F$62:$F$843)-SUM(F$27:F47)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B48,12,31),$G$62:$G$843)-SUM(G$27:G47)","v":0},200000]
[null,2037,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B49,12,31),$C$62:$C$843)-SUM(C$27:C48)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B49,12,31),$D$62:$D$843)-SUM(D$27:D48)","v":0},null,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B49,12,31),$F$62:$F$843)-SUM(F$27:F48)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B49,12,31),$G$62:$G$843)-SUM(G$27:G48)","v":0},200000]
[null,2038,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B50,12,31),$C$62:$C$843)-SUM(C$27:C49)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B50,12,31),$D$62:$D$843)-SUM(D$27:D49)","v":0},null,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B50,12,31),$F$62:$F$843)-SUM(F$27:F49)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B50,12,31),$G$62:$G$843)-SUM(G$27:G49)","v":0},200000]
[null,2039,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B51,12,31),$C$62:$C$843)-SUM(C$27:C50)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B51,12,31),$D$62:$D$843)-SUM(D$27:D50)","v":0},null,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B51,12,31),$F$62:$F$843)-SUM(F$27:F50)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B51,12,31),$G$62:$G$843)-SUM(G$27:G50)","v":0},200000]
[null,2040,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B52,12,31),$C$62:$C$843)-SUM(C$27:C51)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B52,12,31),$D$62:$D$843)-SUM(D$27:D51)","v":0},null,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B52,12,31),$F$62:$F$843)-SUM(F$27:F51)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B52,12,31),$G$62:$G$843)-SUM(G$27:G51)","v":0},200000]
[null,2041,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B53,12,31),$C$62:$C$843)-SUM(C$27:C52)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B53,12,31),$D$62:$D$843)-SUM(D$27:D52)","v":0},null,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B53,12,31),$F$62:$F$843)-SUM(F$27:F52)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B53,12,31),$G$62:$G$843)-SUM(G$27:G52)","v":0},200000]
[null,2042,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B54,12,31),$C$62:$C$843)-SUM(C$27:C53)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B54,12,31),$D$62:$D$843)-SUM(D$27:D53)","v":0},null,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B54,12,31),$F$62:$F$843)-SUM(F$27:F53)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B54,12,31),$G$62:$G$843)-SUM(G$27:G53)","v":0},200000]
[null,2043,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B55,12,31),$C$62:$C$843)-SUM(C$27:C54)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B55,12,31),$D$62:$D$843)-SUM(D$27:D54)","v":0},null,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B55,12,31),$F$62:$F$843)-SUM(F$27:F54)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B55,12,31),$G$62:$G$843)-SUM(G$27:G54)","v":0},200000]
[null,2044,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B56,12,31),$C$62:$C$843)-SUM(C$27:C55)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B56,12,31),$D$62:$D$843)-SUM(D$27:D55)","v":0},null,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B56,12,31),$F$62:$F$843)-SUM(F$27:F55)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B56,12,31),$G$62:$G$843)-SUM(G$27:G55)","v":0},200000]
[null,2045,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B57,12,31),$C$62:$C$843)-SUM(C$27:C56)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B57,12,31),$D$62:$D$843)-SUM(D$27:D56)","v":0},null,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B57,12,31),$F$62:$F$843)-SUM(F$27:F56)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B57,12,31),$G$62:$G$843)-SUM(G$27:G56)","v":0},200000]
[null,2046,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B58,12,31),$C$62:$C$843)-SUM(C$27:C57)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B58,12,31),$D$62:$D$843)-SUM(D$27:D57)","v":0},null,{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B58,12,31),$F$62:$F$843)-SUM(F$27:F57)","v":0},{"$f":"SUMIF($B$62:$B$843,\"<=\"&DATE($B58,12,31),$G$62:$G$843)-SUM(G$27:G57)","v":0},200000]
[]
["Amortization Schedule"]
["No.","Due\nDate","Payment\nDue","Additional Payment",null,"Interest","Principal","Balance"]
[null,null,null,null,null,null,null,{"$f":"$D$8","v":200000}]
[{"$f":"IF(H62=\"\",\"\",IF(roundOpt,IF(OR(A62>=nper,ROUND(H62,2)<=0),\"\",A62+1),IF(OR(A62>=nper,H62<=0),\"\",A62+1)))","v":1},{"$f":"IF(A63=\"\",\"\",IF(periods_per_year=26,IF(A63=1,fpdate,B62+14),IF(periods_per_year=52,IF(A63=1,fpdate,B62+7),IF(periods_per_year=24,IF(A63=1,fpdate,IF(fpdate=EOMONTH(fpdate,0),IF(ISODD(A63),EOMONTH(EDATE(fpdate,(A63-1)/2),0),EDATE(DATE(YEAR(fpdate),MONTH(fpdate)+1,15),(A63-1)/2)),IF(DAY(fpdate)=15,IF(ISODD(A63),EDATE(fpdate,(A63-1)/2),EOMONTH(EDATE(fpdate,(A63-1)/2),0)),IF(DAY(fpdate)<=14,IF(ISODD(A63),EDATE(fpdate,(A63-1)/2),EDATE(MIN(fpdate+15,EOMONTH(fpdate,0)),(A63-1)/2)),EDATE(IF(ISODD(A63),fpdate,fpdate-15),A63/2))))),IF(A63=1,fpdate,EDATE(fpdate,months_per_period*(A63-1)))))))","v":{"$error":"#NAME?"}},{"$f":"IF(A63=\"\",\"\",IF(roundOpt,IF(OR(A63=nper,payment>ROUND((1+rate)*H62,2)),ROUND((1+rate)*H62,2),payment),IF(OR(A63=nper,payment>(1+rate)*H62),(1+rate)*H62,payment)))","v":1797.66},null,null,{"$f":"IF(A63=\"\",\"\",IF(AND(A63=1,pmtType=1),0,IF(roundOpt,ROUND(rate*H62,2),rate*H62)))","v":1166.67},{"$f":"IF(A63=\"\",\"\",C63-F63+D63)","v":630.99},{"$f":"IF(A63=\"\",\"\",H62-G63)","v":199369.01}]
[2,{"$error":"#NAME?"},1797.66,null,null,1162.99,634.67000000000007,198734.34]
[3,{"$error":"#NAME?"},1797.66,null,null,1159.28,638.38000000000011,198095.96]
[4,{"$error":"#NAME?"},1797.66,null,null,1155.56,642.10000000000014,197453.86]
[5,{"$error":"#NAME?"},1797.66,null,null,1151.81,645.85000000000014,196808.00999999998]
[6,{"$error":"#NAME?"},1797.66,null,null,1148.05,649.61000000000013,196158.4]
[7,{"$error":"#NAME?"},1797.66,null,null,1144.26,653.40000000000009,195505]
[8,{"$error":"#NAME?"},1797.66,null,null,1140.45,657.21,194847.79]
[9,{"$error":"#NAME?"},1797.66,null,null,1136.6099999999999,661.05000000000018,194186.74000000002]
[10,{"$error":"#NAME?"},1797.66,null,null,1132.76,664.90000000000009,193521.84000000003]
[11,{"$error":"#NAME?"},1797.66,null,null,1128.8800000000001,668.78,192853.06000000003]
[12,{"$error":"#NAME?"},1797.66,null,null,1124.98,672.68000000000006,192180.38000000003]
[13,{"$error":"#NAME?"},1797.66,null,null,1121.05,676.61000000000013,191503.77000000005]
[14,{"$error":"#NAME?"},1797.66,null,null,1117.1099999999999,680.55000000000018,190823.22000000006]
[15,{"$error":"#NAME?"},1797.66,null,null,1113.1400000000001,684.52,190138.70000000007]
[16,{"$error":"#NAME?"},1797.66,null,null,1109.1400000000001,688.52,189450.18000000008]
[17,{"$error":"#NAME?"},1797.66,null,null,1105.1300000000001,692.53,188757.65000000008]
[18,{"$error":"#NAME?"},1797.66,null,null,1101.0899999999999,696.57000000000016,188061.08000000007]
[19,{"$error":"#NAME?"},1797.66,null,null,1097.02,700.6400000000001,187360.44000000006]
[20,{"$error":"#NAME?"},1797.66,null,null,1092.94,704.72,186655.72000000006]
[21,{"$error":"#NAME?"},1797.66,null,null,1088.83,708.83000000000015,185946.89000000007]
[22,{"$error":"#NAME?"},1797.66,null,null,1084.69,712.97,185233.92000000007]
[23,{"$error":"#NAME?"},1797.66,null,null,1080.53,717.13000000000011,184516.79000000007]
[24,{"$error":"#NAME?"},1797.66,null,null,1076.3499999999999,721.31000000000017,183795.48000000007]
[25,{"$error":"#NAME?"},1797.66,null,null,1072.1400000000001,725.52,183069.96000000008]
[26,{"$error":"#NAME?"},1797.66,null,null,1067.9100000000001,729.75,182340.21000000008]
[27,{"$error":"#NAME?"},1797.66,null,null,1063.6500000000001,734.01,181606.20000000007]
[28,{"$error":"#NAME?"},1797.66,null,null,1059.3699999999999,738.29000000000019,180867.91000000006]
[29,{"$error":"#NAME?"},1797.66,null,null,1055.06,742.60000000000014,180125.31000000006]
[30,{"$error":"#NAME?"},1797.66,null,null,1050.73,746.93000000000006,179378.38000000006]
[31,{"$error":"#NAME?"},1797.66,null,null,1046.3699999999999,751.29000000000019,178627.09000000005]
[32,{"$error":"#NAME?"},1797.66,null,null,1041.99,755.67000000000007,177871.42000000004]
[33,{"$error":"#NAME?"},1797.66,null,null,1037.58,760.08000000000015,177111.34000000005]
[34,{"$error":"#NAME?"},1797.66,null,null,1033.1500000000001,764.51,176346.83000000005]
[35,{"$error":"#NAME?"},1797.66,null,null,1028.69,768.97,175577.86000000004]
[36,{"$error":"#NAME?"},1797.66,null,null,1024.2,773.46,174804.40000000005]
[37,{"$error":"#NAME?"},1797.66,null,null,1019.69,777.97,174026.43000000005]
[38,{"$error":"#NAME?"},1797.66,null,null,1015.15,782.5100000000001,173243.92000000004]
[39,{"$error":"#NAME?"},1797.66,null,null,1010.59,787.07,172456.85000000003]
[40,{"$error":"#NAME?"},1797.66,null,null,1006,791.66000000000008,171665.19000000003]
[41,{"$error":"#NAME?"},1797.66,null,null,1001.38,796.28000000000009,170868.91000000003]
[42,{"$error":"#NAME?"},1797.66,null,null,996.74,800.92000000000007,170067.99000000002]
[43,{"$error":"#NAME?"},1797.66,null,null,992.06,805.60000000000014,169262.39]
[44,{"$error":"#NAME?"},1797.66,null,null,987.36,810.30000000000007,168452.09000000003]
[45,{"$error":"#NAME?"},1797.66,null,null,982.64,815.0200000000001,167637.07000000004]
[46,{"$error":"#NAME?"},1797.66,null,null,977.88,819.78000000000009,166817.29000000004]
[47,{"$error":"#NAME?"},1797.66,null,null,973.1,824.56000000000006,165992.73000000004]
[48,{"$error":"#NAME?"},1797.66,null,null,968.29,829.37000000000012,165163.36000000004]
[49,{"$error":"#NAME?"},1797.66,null,null,963.45,834.21,164329.15000000005]
[50,{"$error":"#NAME?"},1797.66,null,null,958.59,839.07,163490.08000000005]
[51,{"$error":"#NAME?"},1797.66,null,null,953.69,843.97,162646.11000000004]
[52,{"$error":"#NAME?"},1797.66,null,null,948.77,848.8900000000001,161797.22000000003]
[53,{"$error":"#NAME?"},1797.66,null,null,943.82,853.84,160943.38000000003]
[54,{"$error":"#NAME?"},1797.66,null,null,938.84,858.82,160084.56000000003]
[55,{"$error":"#NAME?"},1797.66,null,null,933.83,863.83,159220.73000000004]
[56,{"$error":"#NAME?"},1797.66,null,null,928.79,868.87000000000012,158351.86000000004]
[57,{"$error":"#NAME?"},1797.66,null,null,923.72,873.94,157477.92000000004]
[58,{"$error":"#NAME?"},1797.66,null,null,918.62,879.04000000000008,156598.88000000003]
[59,{"$error":"#NAME?"},1797.66,null,null,913.49,884.17000000000007,155714.71000000002]
[60,{"$error":"#NAME?"},1797.66,null,null,908.34,889.32,154825.39000000001]
[61,{"$error":"#NAME?"},1797.66,null,null,903.15,894.5100000000001,153930.88]
[62,{"$error":"#NAME?"},1797.66,null,null,897.93,899.73000000000013,153031.15]
[63,{"$error":"#NAME?"},1797.66,null,null,892.68,904.98000000000013,152126.16999999998]
[64,{"$error":"#NAME?"},1797.66,null,null,887.4,910.2600000000001,151215.90999999997]
[{"$f":"IF(H126=\"\",\"\",IF(roundOpt,IF(OR(A126>=nper,ROUND(H126,2)<=0),\"\",A126+1),IF(OR(A126>=nper,H126<=0),\"\",A126+1)))","v":65},{"$f":"IF(A127=\"\",\"\",IF(periods_per_year=26,IF(A127=1,fpdate,B126+14),IF(periods_per_year=52,IF(A127=1,fpdate,B126+7),IF(periods_per_year=24,IF(A127=1,fpdate,IF(fpdate=EOMONTH(fpdate,0),IF(ISODD(A127),EOMONTH(EDATE(fpdate,(A127-1)/2),0),EDATE(DATE(YEAR(fpdate),MONTH(fpdate)+1,15),(A127-1)/2)),IF(DAY(fpdate)=15,IF(ISODD(A127),EDATE(fpdate,(A127-1)/2),EOMONTH(EDATE(fpdate,(A127-1)/2),0)),IF(DAY(fpdate)<=14,IF(ISODD(A127),EDATE(fpdate,(A127-1)/2),EDATE(MIN(fpdate+15,EOMONTH(fpdate,0)),(A127-1)/2)),EDATE(IF(ISODD(A127),fpdate,fpdate-15),A127/2))))),IF(A127=1,fpdate,EDATE(fpdate,months_per_period*(A127-1)))))))","v":{"$error":"#NAME?"}},{"$f":"IF(A127=\"\",\"\",IF(roundOpt,IF(OR(A127=nper,payment>ROUND((1+rate)*H126,2)),ROUND((1+rate)*H126,2),payment),IF(OR(A127=nper,payment>(1+rate)*H126),(1+rate)*H126,payment)))","v":1797.66},null,null,{"$f":"IF(A127=\"\",\"\",IF(AND(A127=1,pmtType=1),0,IF(roundOpt,ROUND(rate*H126,2),rate*H126)))","v":882.09},{"$f":"IF(A127=\"\",\"\",C127-F127+D127)","v":915.57},{"$f":"IF(A127=\"\",\"\",H126-G127)","v":150300.33999999997}]
[66,{"$error":"#NAME?"},1797.66,null,null,876.75,920.91000000000008,149379.42999999996]
[67,{"$error":"#NAME?"},1797.66,null,null,871.38,926.28000000000009,148453.14999999997]
[68,{"$error":"#NAME?"},1797.66,null,null,865.98,931.68000000000006,147521.46999999997]
[69,{"$error":"#NAME?"},1797.66,null,null,860.54,937.12000000000012,146584.34999999998]
[70,{"$error":"#NAME?"},1797.66,null,null,855.08,942.58,145641.76999999999]
[71,{"$error":"#NAME?"},1797.66,null,null,849.58,948.08,144693.69]
[72,{"$error":"#NAME?"},1797.66,null,null,844.05,953.61000000000013,143740.08000000002]
[73,{"$error":"#NAME?"},1797.66,null,null,838.48,959.18000000000006,142780.90000000002]
[74,{"$error":"#NAME?"},1797.66,null,null,832.89,964.7700000000001,141816.13000000003]
[75,{"$error":"#NAME?"},1797.66,null,null,827.26,970.40000000000009,140845.73000000004]
[76,{"$error":"#NAME?"},1797.66,null,null,821.6,976.06000000000006,139869.67000000004]
[77,{"$error":"#NAME?"},1797.66,null,null,815.91,981.75000000000011,138887.92000000004]
[78,{"$error":"#NAME?"},1797.66,null,null,810.18,987.48000000000013,137900.44000000003]
[79,{"$error":"#NAME?"},1797.66,null,null,804.42,993.24000000000012,136907.20000000004]
[80,{"$error":"#NAME?"},1797.66,null,null,798.63,999.03000000000009,135908.17000000004]
[81,{"$error":"#NAME?"},1797.66,null,null,792.8,1004.8600000000001,134903.31000000006]
[82,{"$error":"#NAME?"},1797.66,null,null,786.94,1010.72,133892.59000000005]
[83,{"$error":"#NAME?"},1797.66,null,null,781.04,1016.6200000000001,132875.97000000006]
[84,{"$error":"#NAME?"},1797.66,null,null,775.11,1022.5500000000001,131853.42000000007]
[85,{"$error":"#NAME?"},1797.66,null,null,769.14,1028.52,130824.90000000007]
[86,{"$error":"#NAME?"},1797.66,null,null,763.15,1034.5100000000002,129790.39000000007]
[87,{"$error":"#NAME?"},1797.66,null,null,757.11,1040.5500000000002,128749.84000000007]
[88,{"$error":"#NAME?"},1797.66,null,null,751.04,1046.6200000000001,127703.22000000007]
[89,{"$error":"#NAME?"},1797.66,null,null,744.94,1052.72,126650.50000000007]
[90,{"$error":"#NAME?"},1797.66,null,null,738.79,1058.8700000000001,125591.63000000008]
[91,{"$error":"#NAME?"},1797.66,null,null,732.62,1065.04,124526.59000000008]
[92,{"$error":"#NAME?"},1797.66,null,null,726.41,1071.25,123455.34000000008]
[93,{"$error":"#NAME?"},1797.66,null,null,720.16,1077.5,122377.84000000008]
[94,{"$error":"#NAME?"},1797.66,null,null,713.87,1083.79,121294.05000000009]
[95,{"$error":"#NAME?"},1797.66,null,null,707.55,1090.1100000000001,120203.94000000009]
[96,{"$error":"#NAME?"},1797.66,null,null,701.19,1096.47,119107.47000000009]
[97,{"$error":"#NAME?"},1797.66,null,null,694.79,1102.8700000000001,118004.60000000009]
[98,{"$error":"#NAME?"},1797.66,null,null,688.36,1109.3000000000002,116895.30000000009]
[99,{"$error":"#NAME?"},1797.66,null,null,681.89,1115.77,115779.53000000009]
[100,{"$error":"#NAME?"},1797.66,null,null,675.38,1122.2800000000002,114657.25000000009]
[101,{"$error":"#NAME?"},1797.66,null,null,668.83,1128.83,113528.42000000009]
[102,{"$error":"#NAME?"},1797.66,null,null,662.25,1135.4100000000001,112393.01000000008]
[103,{"$error":"#NAME?"},1797.66,null,null,655.63,1142.0300000000002,111250.98000000008]
[104,{"$error":"#NAME?"},1797.66,null,null,648.96,1148.7,110102.28000000009]
[105,{"$error":"#NAME?"},1797.66,null,null,642.26,1155.4000000000001,108946.88000000009]
[106,{"$error":"#NAME?"},1797.66,null,null,635.52,1162.1400000000001,107784.74000000009]
[107,{"$error":"#NAME?"},1797.66,null,null,628.74,1168.92,106615.82000000009]
[108,{"$error":"#NAME?"},1797.66,null,null,621.92999999999995,1175.73,105440.0900000001]
[109,{"$error":"#NAME?"},1797.66,null,null,615.07000000000005,1182.5900000000001,104257.5000000001]
[110,{"$error":"#NAME?"},1797.66,null,null,608.16999999999996,1189.4900000000002,103068.0100000001]
[111,{"$error":"#NAME?"},1797.66,null,null,601.23,1196.43,101871.5800000001]
[112,{"$error":"#NAME?"},1797.66,null,null,594.25,1203.4100000000001,100668.1700000001]
[113,{"$error":"#NAME?"},1797.66,null,null,587.23,1210.43,99457.740000000107]
[114,{"$error":"#NAME?"},1797.66,null,null,580.16999999999996,1217.4900000000002,98240.250000000102]
[115,{"$error":"#NAME?"},1797.66,null,null,573.07000000000005,1224.5900000000001,97015.660000000105]
[116,{"$error":"#NAME?"},1797.66,null,null,565.91999999999996,1231.7400000000002,95783.9200000001]
[117,{"$error":"#NAME?"},1797.66,null,null,558.74,1238.92,94545.000000000102]
[118,{"$error":"#NAME?"},1797.66,null,null,551.51,1246.1500000000001,93298.850000000108]
[119,{"$error":"#NAME?"},1797.66,null,null,544.24,1253.42,92045.430000000109]
[120,{"$error":"#NAME?"},1797.66,null,null,536.92999999999995,1260.73,90784.700000000114]
[121,{"$error":"#NAME?"},1797.66,null,null,529.58000000000004,1268.08,89516.620000000112]
[122,{"$error":"#NAME?"},1797.66,null,null,522.17999999999995,1275.48,88241.140000000116]
[123,{"$error":"#NAME?"},1797.66,null,null,514.74,1282.92,86958.220000000118]
[124,{"$error":"#NAME?"},1797.66,null,null,507.26,1290.4000000000001,85667.820000000123]
[125,{"$error":"#NAME?"},1797.66,null,null,499.73,1297.93,84369.89000000013]
[126,{"$error":"#NAME?"},1797.66,null,null,492.16,1305.5,83064.39000000013]
[127,{"$error":"#NAME?"},1797.66,null,null,484.54,1313.1200000000001,81751.270000000135]
[128,{"$error":"#NAME?"},1797.66,null,null,476.88,1320.7800000000002,80430.490000000136]
[{"$f":"IF(H190=\"\",\"\",IF(roundOpt,IF(OR(A190>=nper,ROUND(H190,2)<=0),\"\",A190+1),IF(OR(A190>=nper,H190<=0),\"\",A190+1)))","v":129},{"$f":"IF(A191=\"\",\"\",IF(periods_per_year=26,IF(A191=1,fpdate,B190+14),IF(periods_per_year=52,IF(A191=1,fpdate,B190+7),IF(periods_per_year=24,IF(A191=1,fpdate,IF(fpdate=EOMONTH(fpdate,0),IF(ISODD(A191),EOMONTH(EDATE(fpdate,(A191-1)/2),0),EDATE(DATE(YEAR(fpdate),MONTH(fpdate)+1,15),(A191-1)/2)),IF(DAY(fpdate)=15,IF(ISODD(A191),EDATE(fpdate,(A191-1)/2),EOMONTH(EDATE(fpdate,(A191-1)/2),0)),IF(DAY(fpdate)<=14,IF(ISODD(A191),EDATE(fpdate,(A191-1)/2),EDATE(MIN(fpdate+15,EOMONTH(fpdate,0)),(A191-1)/2)),EDATE(IF(ISODD(A191),fpdate,fpdate-15),A191/2))))),IF(A191=1,fpdate,EDATE(fpdate,months_per_period*(A191-1)))))))","v":{"$error":"#NAME?"}},{"$f":"IF(A191=\"\",\"\",IF(roundOpt,IF(OR(A191=nper,payment>ROUND((1+rate)*H190,2)),ROUND((1+rate)*H190,2),payment),IF(OR(A191=nper,payment>(1+rate)*H190),(1+rate)*H190,payment)))","v":1797.66},null,null,{"$f":"IF(A191=\"\",\"\",IF(AND(A191=1,pmtType=1),0,IF(roundOpt,ROUND(rate*H190,2),rate*H190)))","v":469.18},{"$f":"IF(A191=\"\",\"\",C191-F191+D191)","v":1328.48},{"$f":"IF(A191=\"\",\"\",H190-G191)","v":79102.01000000014}]
[130,{"$error":"#NAME?"},1797.66,null,null,461.43,1336.23,77765.780000000144]
[131,{"$error":"#NAME?"},1797.66,null,null,453.63,1344.0300000000002,76421.750000000146]
[132,{"$error":"#NAME?"},1797.66,null,null,445.79,1351.8700000000001,75069.88000000015]
[133,{"$error":"#NAME?"},1797.66,null,null,437.91,1359.75,73710.13000000015]
[134,{"$error":"#NAME?"},1797.66,null,null,429.98,1367.68,72342.450000000157]
[135,{"$error":"#NAME?"},1797.66,null,null,422,1375.66,70966.790000000154]
[136,{"$error":"#NAME?"},1797.66,null,null,413.97,1383.69,69583.100000000151]
[137,{"$error":"#NAME?"},1797.66,null,null,405.9,1391.7600000000002,68191.340000000157]
[138,{"$error":"#NAME?"},1797.66,null,null,397.78,1399.88,66791.460000000152]
[139,{"$error":"#NAME?"},1797.66,null,null,389.62,1408.04,65383.420000000151]
[140,{"$error":"#NAME?"},1797.66,null,null,381.4,1416.2600000000002,63967.160000000149]
[141,{"$error":"#NAME?"},1797.66,null,null,373.14,1424.52,62542.640000000152]
[142,{"$error":"#NAME?"},1797.66,null,null,364.83,1432.8300000000002,61109.81000000015]
[143,{"$error":"#NAME?"},1797.66,null,null,356.47,1441.19,59668.620000000148]
[144,{"$error":"#NAME?"},1797.66,null,null,348.07,1449.5900000000001,58219.030000000144]
[145,{"$error":"#NAME?"},1797.66,null,null,339.61,1458.0500000000002,56760.980000000141]
[146,{"$error":"#NAME?"},1797.66,null,null,331.11,1466.5500000000002,55294.430000000139]
[147,{"$error":"#NAME?"},1797.66,null,null,322.55,1475.1100000000001,53819.320000000138]
[148,{"$error":"#NAME?"},1797.66,null,null,313.95,1483.71,52335.610000000139]
[149,{"$error":"#NAME?"},1797.66,null,null,305.29000000000002,1492.3700000000001,50843.240000000136]
[150,{"$error":"#NAME?"},1797.66,null,null,296.58999999999997,1501.0700000000002,49342.170000000136]
[151,{"$error":"#NAME?"},1797.66,null,null,287.83,1509.8300000000002,47832.340000000135]
[152,{"$error":"#NAME?"},1797.66,null,null,279.02,1518.64,46313.700000000135]
[153,{"$error":"#NAME?"},1797.66,null,null,270.16000000000003,1527.5,44786.200000000135]
[154,{"$error":"#NAME?"},1797.66,null,null,261.25,1536.41,43249.790000000132]
[155,{"$error":"#NAME?"},1797.66,null,null,252.29,1545.3700000000001,41704.420000000129]
[156,{"$error":"#NAME?"},1797.66,null,null,243.28,1554.38,40150.040000000132]
[157,{"$error":"#NAME?"},1797.66,null,null,234.21,1563.45,38586.590000000135]
[158,{"$error":"#NAME?"},1797.66,null,null,225.09,1572.5700000000002,37014.020000000135]
[159,{"$error":"#NAME?"},1797.66,null,null,215.92,1581.74,35432.280000000137]
[160,{"$error":"#NAME?"},1797.66,null,null,206.69,1590.97,33841.310000000136]
[161,{"$error":"#NAME?"},1797.66,null,null,197.41,1600.25,32241.060000000136]
[162,{"$error":"#NAME?"},1797.66,null,null,188.07,1609.5900000000001,30631.470000000136]
[163,{"$error":"#NAME?"},1797.66,null,null,178.68,1618.98,29012.490000000136]
[164,{"$error":"#NAME?"},1797.66,null,null,169.24,1628.42,27384.070000000138]
[165,{"$error":"#NAME?"},1797.66,null,null,159.74,1637.92,25746.15000000014]
[166,{"$error":"#NAME?"},1797.66,null,null,150.19,1647.47,24098.680000000139]
[167,{"$error":"#NAME?"},1797.66,null,null,140.58000000000001,1657.0800000000002,22441.600000000137]
[168,{"$error":"#NAME?"},1797.66,null,null,130.91,1666.75,20774.850000000137]
[169,{"$error":"#NAME?"},1797.66,null,null,121.19,1676.47,19098.380000000136]
[170,{"$error":"#NAME?"},1797.66,null,null,111.41,1686.25,17412.130000000136]
[171,{"$error":"#NAME?"},1797.66,null,null,101.57,1696.0900000000001,15716.040000000135]
[172,{"$error":"#NAME?"},1797.66,null,null,91.68,1705.98,14010.060000000136]
[173,{"$error":"#NAME?"},1797.66,null,null,81.73,1715.93,12294.130000000136]
[174,{"$error":"#NAME?"},1797.66,null,null,71.72,1725.94,10568.190000000135]
[175,{"$error":"#NAME?"},1797.66,null,null,61.65,1736.01,8832.1800000001349]
[176,{"$error":"#NAME?"},1797.66,null,null,51.52,1746.14,7086.0400000001346]
[177,{"$error":"#NAME?"},1797.66,null,null,41.34,1756.3200000000002,5329.720000000134]
[178,{"$error":"#NAME?"},1797.66,null,null,31.09,1766.5700000000002,3563.1500000001338]
[179,{"$error":"#NAME?"},1797.66,null,null,20.79,1776.8700000000001,1786.2800000001337]
[180,{"$error":"#NAME?"},1796.7,null,null,10.42,1786.28,1.3369572116062045E-10]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
[{"$f":"IF(H254=\"\",\"\",IF(roundOpt,IF(OR(A254>=nper,ROUND(H254,2)<=0),\"\",A254+1),IF(OR(A254>=nper,H254<=0),\"\",A254+1)))","v":""},{"$f":"IF(A255=\"\",\"\",IF(periods_per_year=26,IF(A255=1,fpdate,B254+14),IF(periods_per_year=52,IF(A255=1,fpdate,B254+7),IF(periods_per_year=24,IF(A255=1,fpdate,IF(fpdate=EOMONTH(fpdate,0),IF(ISODD(A255),EOMONTH(EDATE(fpdate,(A255-1)/2),0),EDATE(DATE(YEAR(fpdate),MONTH(fpdate)+1,15),(A255-1)/2)),IF(DAY(fpdate)=15,IF(ISODD(A255),EDATE(fpdate,(A255-1)/2),EOMONTH(EDATE(fpdate,(A255-1)/2),0)),IF(DAY(fpdate)<=14,IF(ISODD(A255),EDATE(fpdate,(A255-1)/2),EDATE(MIN(fpdate+15,EOMONTH(fpdate,0)),(A255-1)/2)),EDATE(IF(ISODD(A255),fpdate,fpdate-15),A255/2))))),IF(A255=1,fpdate,EDATE(fpdate,months_per_period*(A255-1)))))))","v":""},{"$f":"IF(A255=\"\",\"\",IF(roundOpt,IF(OR(A255=nper,payment>ROUND((1+rate)*H254,2)),ROUND((1+rate)*H254,2),payment),IF(OR(A255=nper,payment>(1+rate)*H254),(1+rate)*H254,payment)))","v":""},null,null,{"$f":"IF(A255=\"\",\"\",IF(AND(A255=1,pmtType=1),0,IF(roundOpt,ROUND(rate*H254,2),rate*H254)))","v":""},{"$f":"IF(A255=\"\",\"\",C255-F255+D255)","v":""},{"$f":"IF(A255=\"\",\"\",H254-G255)","v":""}]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
[{"$f":"IF(H318=\"\",\"\",IF(roundOpt,IF(OR(A318>=nper,ROUND(H318,2)<=0),\"\",A318+1),IF(OR(A318>=nper,H318<=0),\"\",A318+1)))","v":""},{"$f":"IF(A319=\"\",\"\",IF(periods_per_year=26,IF(A319=1,fpdate,B318+14),IF(periods_per_year=52,IF(A319=1,fpdate,B318+7),IF(periods_per_year=24,IF(A319=1,fpdate,IF(fpdate=EOMONTH(fpdate,0),IF(ISODD(A319),EOMONTH(EDATE(fpdate,(A319-1)/2),0),EDATE(DATE(YEAR(fpdate),MONTH(fpdate)+1,15),(A319-1)/2)),IF(DAY(fpdate)=15,IF(ISODD(A319),EDATE(fpdate,(A319-1)/2),EOMONTH(EDATE(fpdate,(A319-1)/2),0)),IF(DAY(fpdate)<=14,IF(ISODD(A319),EDATE(fpdate,(A319-1)/2),EDATE(MIN(fpdate+15,EOMONTH(fpdate,0)),(A319-1)/2)),EDATE(IF(ISODD(A319),fpdate,fpdate-15),A319/2))))),IF(A319=1,fpdate,EDATE(fpdate,months_per_period*(A319-1)))))))","v":""},{"$f":"IF(A319=\"\",\"\",IF(roundOpt,IF(OR(A319=nper,payment>ROUND((1+rate)*H318,2)),ROUND((1+rate)*H318,2),payment),IF(OR(A319=nper,payment>(1+rate)*H318),(1+rate)*H318,payment)))","v":""},null,null,{"$f":"IF(A319=\"\",\"\",IF(AND(A319=1,pmtType=1),0,IF(roundOpt,ROUND(rate*H318,2),rate*H318)))","v":""},{"$f":"IF(A319=\"\",\"\",C319-F319+D319)","v":""},{"$f":"IF(A319=\"\",\"\",H318-G319)","v":""}]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
[{"$f":"IF(H382=\"\",\"\",IF(roundOpt,IF(OR(A382>=nper,ROUND(H382,2)<=0),\"\",A382+1),IF(OR(A382>=nper,H382<=0),\"\",A382+1)))","v":""},{"$f":"IF(A383=\"\",\"\",IF(periods_per_year=26,IF(A383=1,fpdate,B382+14),IF(periods_per_year=52,IF(A383=1,fpdate,B382+7),IF(periods_per_year=24,IF(A383=1,fpdate,IF(fpdate=EOMONTH(fpdate,0),IF(ISODD(A383),EOMONTH(EDATE(fpdate,(A383-1)/2),0),EDATE(DATE(YEAR(fpdate),MONTH(fpdate)+1,15),(A383-1)/2)),IF(DAY(fpdate)=15,IF(ISODD(A383),EDATE(fpdate,(A383-1)/2),EOMONTH(EDATE(fpdate,(A383-1)/2),0)),IF(DAY(fpdate)<=14,IF(ISODD(A383),EDATE(fpdate,(A383-1)/2),EDATE(MIN(fpdate+15,EOMONTH(fpdate,0)),(A383-1)/2)),EDATE(IF(ISODD(A383),fpdate,fpdate-15),A383/2))))),IF(A383=1,fpdate,EDATE(fpdate,months_per_period*(A383-1)))))))","v":""},{"$f":"IF(A383=\"\",\"\",IF(roundOpt,IF(OR(A383=nper,payment>ROUND((1+rate)*H382,2)),ROUND((1+rate)*H382,2),payment),IF(OR(A383=nper,payment>(1+rate)*H382),(1+rate)*H382,payment)))","v":""},null,null,{"$f":"IF(A383=\"\",\"\",IF(AND(A383=1,pmtType=1),0,IF(roundOpt,ROUND(rate*H382,2),rate*H382)))","v":""},{"$f":"IF(A383=\"\",\"\",C383-F383+D383)","v":""},{"$f":"IF(A383=\"\",\"\",H382-G383)","v":""}]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
[{"$f":"IF(H446=\"\",\"\",IF(roundOpt,IF(OR(A446>=nper,ROUND(H446,2)<=0),\"\",A446+1),IF(OR(A446>=nper,H446<=0),\"\",A446+1)))","v":""},{"$f":"IF(A447=\"\",\"\",IF(periods_per_year=26,IF(A447=1,fpdate,B446+14),IF(periods_per_year=52,IF(A447=1,fpdate,B446+7),IF(periods_per_year=24,IF(A447=1,fpdate,IF(fpdate=EOMONTH(fpdate,0),IF(ISODD(A447),EOMONTH(EDATE(fpdate,(A447-1)/2),0),EDATE(DATE(YEAR(fpdate),MONTH(fpdate)+1,15),(A447-1)/2)),IF(DAY(fpdate)=15,IF(ISODD(A447),EDATE(fpdate,(A447-1)/2),EOMONTH(EDATE(fpdate,(A447-1)/2),0)),IF(DAY(fpdate)<=14,IF(ISODD(A447),EDATE(fpdate,(A447-1)/2),EDATE(MIN(fpdate+15,EOMONTH(fpdate,0)),(A447-1)/2)),EDATE(IF(ISODD(A447),fpdate,fpdate-15),A447/2))))),IF(A447=1,fpdate,EDATE(fpdate,months_per_period*(A447-1)))))))","v":""},{"$f":"IF(A447=\"\",\"\",IF(roundOpt,IF(OR(A447=nper,payment>ROUND((1+rate)*H446,2)),ROUND((1+rate)*H446,2),payment),IF(OR(A447=nper,payment>(1+rate)*H446),(1+rate)*H446,payment)))","v":""},null,null,{"$f":"IF(A447=\"\",\"\",IF(AND(A447=1,pmtType=1),0,IF(roundOpt,ROUND(rate*H446,2),rate*H446)))","v":""},{"$f":"IF(A447=\"\",\"\",C447-F447+D447)","v":""},{"$f":"IF(A447=\"\",\"\",H446-G447)","v":""}]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
[{"$f":"IF(H510=\"\",\"\",IF(roundOpt,IF(OR(A510>=nper,ROUND(H510,2)<=0),\"\",A510+1),IF(OR(A510>=nper,H510<=0),\"\",A510+1)))","v":""},{"$f":"IF(A511=\"\",\"\",IF(periods_per_year=26,IF(A511=1,fpdate,B510+14),IF(periods_per_year=52,IF(A511=1,fpdate,B510+7),IF(periods_per_year=24,IF(A511=1,fpdate,IF(fpdate=EOMONTH(fpdate,0),IF(ISODD(A511),EOMONTH(EDATE(fpdate,(A511-1)/2),0),EDATE(DATE(YEAR(fpdate),MONTH(fpdate)+1,15),(A511-1)/2)),IF(DAY(fpdate)=15,IF(ISODD(A511),EDATE(fpdate,(A511-1)/2),EOMONTH(EDATE(fpdate,(A511-1)/2),0)),IF(DAY(fpdate)<=14,IF(ISODD(A511),EDATE(fpdate,(A511-1)/2),EDATE(MIN(fpdate+15,EOMONTH(fpdate,0)),(A511-1)/2)),EDATE(IF(ISODD(A511),fpdate,fpdate-15),A511/2))))),IF(A511=1,fpdate,EDATE(fpdate,months_per_period*(A511-1)))))))","v":""},{"$f":"IF(A511=\"\",\"\",IF(roundOpt,IF(OR(A511=nper,payment>ROUND((1+rate)*H510,2)),ROUND((1+rate)*H510,2),payment),IF(OR(A511=nper,payment>(1+rate)*H510),(1+rate)*H510,payment)))","v":""},null,null,{"$f":"IF(A511=\"\",\"\",IF(AND(A511=1,pmtType=1),0,IF(roundOpt,ROUND(rate*H510,2),rate*H510)))","v":""},{"$f":"IF(A511=\"\",\"\",C511-F511+D511)","v":""},{"$f":"IF(A511=\"\",\"\",H510-G511)","v":""}]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
[{"$f":"IF(H574=\"\",\"\",IF(roundOpt,IF(OR(A574>=nper,ROUND(H574,2)<=0),\"\",A574+1),IF(OR(A574>=nper,H574<=0),\"\",A574+1)))","v":""},{"$f":"IF(A575=\"\",\"\",IF(periods_per_year=26,IF(A575=1,fpdate,B574+14),IF(periods_per_year=52,IF(A575=1,fpdate,B574+7),IF(periods_per_year=24,IF(A575=1,fpdate,IF(fpdate=EOMONTH(fpdate,0),IF(ISODD(A575),EOMONTH(EDATE(fpdate,(A575-1)/2),0),EDATE(DATE(YEAR(fpdate),MONTH(fpdate)+1,15),(A575-1)/2)),IF(DAY(fpdate)=15,IF(ISODD(A575),EDATE(fpdate,(A575-1)/2),EOMONTH(EDATE(fpdate,(A575-1)/2),0)),IF(DAY(fpdate)<=14,IF(ISODD(A575),EDATE(fpdate,(A575-1)/2),EDATE(MIN(fpdate+15,EOMONTH(fpdate,0)),(A575-1)/2)),EDATE(IF(ISODD(A575),fpdate,fpdate-15),A575/2))))),IF(A575=1,fpdate,EDATE(fpdate,months_per_period*(A575-1)))))))","v":""},{"$f":"IF(A575=\"\",\"\",IF(roundOpt,IF(OR(A575=nper,payment>ROUND((1+rate)*H574,2)),ROUND((1+rate)*H574,2),payment),IF(OR(A575=nper,payment>(1+rate)*H574),(1+rate)*H574,payment)))","v":""},null,null,{"$f":"IF(A575=\"\",\"\",IF(AND(A575=1,pmtType=1),0,IF(roundOpt,ROUND(rate*H574,2),rate*H574)))","v":""},{"$f":"IF(A575=\"\",\"\",C575-F575+D575)","v":""},{"$f":"IF(A575=\"\",\"\",H574-G575)","v":""}]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
[{"$f":"IF(H638=\"\",\"\",IF(roundOpt,IF(OR(A638>=nper,ROUND(H638,2)<=0),\"\",A638+1),IF(OR(A638>=nper,H638<=0),\"\",A638+1)))","v":""},{"$f":"IF(A639=\"\",\"\",IF(periods_per_year=26,IF(A639=1,fpdate,B638+14),IF(periods_per_year=52,IF(A639=1,fpdate,B638+7),IF(periods_per_year=24,IF(A639=1,fpdate,IF(fpdate=EOMONTH(fpdate,0),IF(ISODD(A639),EOMONTH(EDATE(fpdate,(A639-1)/2),0),EDATE(DATE(YEAR(fpdate),MONTH(fpdate)+1,15),(A639-1)/2)),IF(DAY(fpdate)=15,IF(ISODD(A639),EDATE(fpdate,(A639-1)/2),EOMONTH(EDATE(fpdate,(A639-1)/2),0)),IF(DAY(fpdate)<=14,IF(ISODD(A639),EDATE(fpdate,(A639-1)/2),EDATE(MIN(fpdate+15,EOMONTH(fpdate,0)),(A639-1)/2)),EDATE(IF(ISODD(A639),fpdate,fpdate-15),A639/2))))),IF(A639=1,fpdate,EDATE(fpdate,months_per_period*(A639-1)))))))","v":""},{"$f":"IF(A639=\"\",\"\",IF(roundOpt,IF(OR(A639=nper,payment>ROUND((1+rate)*H638,2)),ROUND((1+rate)*H638,2),payment),IF(OR(A639=nper,payment>(1+rate)*H638),(1+rate)*H638,payment)))","v":""},null,null,{"$f":"IF(A639=\"\",\"\",IF(AND(A639=1,pmtType=1),0,IF(roundOpt,ROUND(rate*H638,2),rate*H638)))","v":""},{"$f":"IF(A639=\"\",\"\",C639-F639+D639)","v":""},{"$f":"IF(A639=\"\",\"\",H638-G639)","v":""}]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
[{"$f":"IF(H702=\"\",\"\",IF(roundOpt,IF(OR(A702>=nper,ROUND(H702,2)<=0),\"\",A702+1),IF(OR(A702>=nper,H702<=0),\"\",A702+1)))","v":""},{"$f":"IF(A703=\"\",\"\",IF(periods_per_year=26,IF(A703=1,fpdate,B702+14),IF(periods_per_year=52,IF(A703=1,fpdate,B702+7),IF(periods_per_year=24,IF(A703=1,fpdate,IF(fpdate=EOMONTH(fpdate,0),IF(ISODD(A703),EOMONTH(EDATE(fpdate,(A703-1)/2),0),EDATE(DATE(YEAR(fpdate),MONTH(fpdate)+1,15),(A703-1)/2)),IF(DAY(fpdate)=15,IF(ISODD(A703),EDATE(fpdate,(A703-1)/2),EOMONTH(EDATE(fpdate,(A703-1)/2),0)),IF(DAY(fpdate)<=14,IF(ISODD(A703),EDATE(fpdate,(A703-1)/2),EDATE(MIN(fpdate+15,EOMONTH(fpdate,0)),(A703-1)/2)),EDATE(IF(ISODD(A703),fpdate,fpdate-15),A703/2))))),IF(A703=1,fpdate,EDATE(fpdate,months_per_period*(A703-1)))))))","v":""},{"$f":"IF(A703=\"\",\"\",IF(roundOpt,IF(OR(A703=nper,payment>ROUND((1+rate)*H702,2)),ROUND((1+rate)*H702,2),payment),IF(OR(A703=nper,payment>(1+rate)*H702),(1+rate)*H702,payment)))","v":""},null,null,{"$f":"IF(A703=\"\",\"\",IF(AND(A703=1,pmtType=1),0,IF(roundOpt,ROUND(rate*H702,2),rate*H702)))","v":""},{"$f":"IF(A703=\"\",\"\",C703-F703+D703)","v":""},{"$f":"IF(A703=\"\",\"\",H702-G703)","v":""}]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
[{"$f":"IF(H766=\"\",\"\",IF(roundOpt,IF(OR(A766>=nper,ROUND(H766,2)<=0),\"\",A766+1),IF(OR(A766>=nper,H766<=0),\"\",A766+1)))","v":""},{"$f":"IF(A767=\"\",\"\",IF(periods_per_year=26,IF(A767=1,fpdate,B766+14),IF(periods_per_year=52,IF(A767=1,fpdate,B766+7),IF(periods_per_year=24,IF(A767=1,fpdate,IF(fpdate=EOMONTH(fpdate,0),IF(ISODD(A767),EOMONTH(EDATE(fpdate,(A767-1)/2),0),EDATE(DATE(YEAR(fpdate),MONTH(fpdate)+1,15),(A767-1)/2)),IF(DAY(fpdate)=15,IF(ISODD(A767),EDATE(fpdate,(A767-1)/2),EOMONTH(EDATE(fpdate,(A767-1)/2),0)),IF(DAY(fpdate)<=14,IF(ISODD(A767),EDATE(fpdate,(A767-1)/2),EDATE(MIN(fpdate+15,EOMONTH(fpdate,0)),(A767-1)/2)),EDATE(IF(ISODD(A767),fpdate,fpdate-15),A767/2))))),IF(A767=1,fpdate,EDATE(fpdate,months_per_period*(A767-1)))))))","v":""},{"$f":"IF(A767=\"\",\"\",IF(roundOpt,IF(OR(A767=nper,payment>ROUND((1+rate)*H766,2)),ROUND((1+rate)*H766,2),payment),IF(OR(A767=nper,payment>(1+rate)*H766),(1+rate)*H766,payment)))","v":""},null,null,{"$f":"IF(A767=\"\",\"\",IF(AND(A767=1,pmtType=1),0,IF(roundOpt,ROUND(rate*H766,2),rate*H766)))","v":""},{"$f":"IF(A767=\"\",\"\",C767-F767+D767)","v":""},{"$f":"IF(A767=\"\",\"\",H766-G767)","v":""}]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
["","","",null,null,"","",""]
[{"$f":"IF(H830=\"\",\"\",IF(roundOpt,IF(OR(A830>=nper,ROUND(H830,2)<=0),\"\",A830+1),IF(OR(A830>=nper,H830<=0),\"\",A830+1)))","v":""},{"$f":"IF(A831=\"\",\"\",IF(periods_per_year=26,IF(A831=1,fpdate,B830+14),IF(periods_per_year=52,IF(A831=1,fpdate,B830+7),IF(periods_per_year=24,IF(A831=1,fpdate,IF(fpdate=EOMONTH(fpdate,0),IF(ISODD(A831),EOMONTH(EDATE(fpdate,(A831-1)/2),0),EDATE(DATE(YEAR(fpdate),MONTH(fpdate)+1,15),(A831-1)/2)),IF(DAY(fpdate)=15,IF(ISODD(A831),EDATE(fpdate,(A831-1)/2),EOMONTH(EDATE(fpdate,(A831-1)/2),0)),IF(DAY(fpdate)<=14,IF(ISODD(A831),EDATE(fpdate,(A831-1)/2),EDATE(MIN(fpdate+15,EOMONTH(fpdate,0)),(A831-1)/2)),EDATE(IF(ISODD(A831),fpdate,fpdate-15),A831/2))))),IF(A831=1,fpdate,EDATE(fpdate,months_per_period*(A831-1)))))))","v":""},{"$f":"IF(A831=\"\",\"\",IF(roundOpt,IF(OR(A831=nper,payment>ROUND((1+rate)*H830,2)),ROUND((1+rate)*H830,2),payment),IF(OR(A831=nper,payment>(1+rate)*H830),(1+rate)*H830,payment)))","v":""},null,null,{"$f":"IF(A831=\"\",\"\",IF(AND(A831=1,pmtType=1),0,IF(roundOpt,ROUND(rate*H830,2),rate*H830)))","v":""},{"$f":"IF(A831=\"\",\"\",C831-F831+D831)","v":""},{"$f":"IF(A831=\"\",\"\",H830-G831)","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,"End"]