{"text_format":"2","workbook":"xls","n_sheets":12,"sheets":["Input","Flussi Leasing","Flussi Prestito","Piano fin leasing","Piano fin. prestito","C.E. Ires Leasing","C.E. Irap Leasing","Piano imposte atto","Amm.to cesp.","Amm.to Riscatto","Riscatto","Piano fin leasing (IRES)"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":1,"defined_names":2,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Input","index":0,"n_rows":109,"n_cols":6,"rows_kept":109,"cut":false,"hidden":false,"merged":[[6,3,6,4]],"flags":["formulas_cached_only"]}
[]
[]
[]
[]
[]
[]
["NB.: COMPILARE SOLO LE PARTI IN GIALLO**","LEASING","FINANZIAMENTO","DATI PER L'AMMORTAMENTO FISCALE "]
["Dati Variabili",null,null,"Aliquota amm.to Cespite",0.25]
["Tipo Bene","STRUM. PURO O USO PUBBLICO",null,"Percentuale  acconto Imposte Reddito",1.015]
["Valore Bene (indicare in unità di Euro)",100000,100000,"Percentuale I acconto Imposte Reddito",0.4]
["Valore Bene comprensivo Imposte d'atto",100000,100000,"IPT",400]
["% Maxi Canone / % NON finanziabile Prestito",0.1,0.1,"Percentuale canoni leasing deducibili",1]
["Durata fiscale per deduzione canoni",24,null,"Percentuale deducibilità",1]
["Durata contratto (indicare in mesi)",24,24,"Soglia deducibilità",0]
["% Riscatto",0.1,null,"Importo deducibile canoni Leasing",93274.91375174785]
["Tasso nominale:",0.0325,0.0325,"Importo deducibile riscatto Leasing",10000]
["Margine commerciale",0.03,0.03,"Importo deducibile Prestito",100000]
["Tasso Base",0.0025,0.0025,"Percentuale detraibilità IVA",1]
["Finanziamento IPT (selezionare da menù a tendina SI o NO)","NO",null,"Aliquota Ires",0.275]
[null,null,null,"Aliquota Irap",0.039]
[null,null,null,"Aliquota IVA leasing",0.22]
[null,null,null,"Aliquota IVA su costo bene per prestito",0.22]
[]
[null,"LEASING","FINANZIAMENTO","DIFFERENZIALE","% diff VAN su Valore bene"]
["Van Netto imposte",30412.982992604506,29432.01426014899,980.9687324555161,0.009809687324555161]
[]
[]
["CALCOLO RATA PIANO FISCALE"]
["Calcolo Rata",80628.50200169509,109800]
[null,218.3688595879242,297.375]
[null,232.3844505865799,316.4614502433649]
[null,0.06418310296213492,0.06418310296213492]
["Rata:",3620.6484239890374,4930.603782588427]
["Maxi Canone",10000,12200]
["Imposta di  registro anticipata"]
["Costo Meno Primo Canone",90000,109800]
["Durata Anni",2,2]
["Rata:",3620.6484239890374,4930.603782588427]
[" Nr. rate: uguali",23,23]
["Riscatto",10000,0]
["Rate Annue",12,12]
[" Tasso periodale:",0.0027083333333333334,0.0027083333333333334]
["Tasso effettivo con dilaz.",0.03249999999999709,0.03249999999999442]
["Spread effettivo operazione",0.029999999999997088,0.029999999999994423]
["Tasso dilazione pagamento al fornitore",0.022,0.022]
["Tasso giornaliero dilaz.pag. fornitore",6.111111111111111e-05,6.111111111111111e-05]
["Giorni dilazione",0,0]
["Valore attuale pagamento dilazionato",90000,109800]
["Montante",93274.91375174787,125603.88699953382]
[]
["CALCOLO RATA PIANO FISCALE IRES"]
["Calcolo Rata",80628.50200169509]
[null,218.3688595879242]
[null,231.75677598495398]
[null,0.06418310296213492]
["Rata:",3610.8689871488423]
["Maxi Canone",10000]
["Imposta di  registro anticipata"]
["Costo Meno Primo Canone",90000]
["Durata Anni",2]
["Rata:",3610.8689871488423]
[" Nr. rate: uguali",23]
["Riscatto",10000]
["Rate Annue",12]
[" Tasso periodale:",0.0027083333333333334]
[" Tasso effettivo:",0]
["Tasso effettivo con dilaz.",0.030283536568537883]
["Spread effettivo operazione",0.027783536568537884]
["Tasso dilazione pagamento al fornitore",0.022]
["Tasso giornaliero dilaz.pag. fornitore",6.111111111111111e-05]
["Giorni dilazione",0]
["Valore attuale pagamento dilazionato",90000]
["Montante",93049.98670442337]
[]
[]
["Calcolo Rata",0]
[null,0]
[null,0]
[null,0.06706526553265735]
["Rata:",0]
["Maxi Canone",0]
["Imposta di  registro anticipata"]
["Costo Meno Primo Canone",0]
["Durata Anni",2]
["Rata:",0]
[" Nr. rate: uguali",24]
["Riscatto",0]
["Rate Annue",12]
[" Tasso periodale:",0.0027083333333333334]
[" Tasso effettivo:",0]
["Tasso effettivo con dilaz.",{"$error":"#NUM!"}]
["Spread effettivo operazione",{"$error":"#NUM!"}]
["Tasso dilazione pagamento al fornitore",0.022]
["Tasso giornaliero dilaz.pag. fornitore",6.111111111111111e-05]
["Giorni dilazione",0]
["Valore attuale pagamento dilazionato",0]
["Montante",0]
[]
["SI'"]
["NO"]
[]
["TIPO BENE","Periodo di ammortamento","% canoni leasing deducibili","% ded. Prestito","Soglia ded.","% detr. IVA"]
["STRUM. PURO O USO PUBBLICO",24,1,1,0,1]
["ASSEGN. USO PROM. CON RIFATT.URAZ.",24,1,0.7,0,1]
["ASSEGN. USO PROM. SENZA RIFATTURAZ.",24,1,0.7,0,0.4]
["NON ASSEGN. USO INTEGRALE",48,0.18075990000000003,0.2,18075.99,1]
["NON ASSEGN. USO NON INTEGRALE",48,0.18075990000000003,0.2,18075.99,0.4]
["PROFESSIONISTI",48,0.18075990000000003,0.2,18075.99,0.4]
["AGENTI",48,0.2582284,0.8,25822.84,1]

{"sheet":"Flussi Leasing","index":1,"n_rows":460,"n_cols":35,"rows_kept":460,"cut":false,"hidden":false,"merged":[[32,0,33,0],[38,0,38,10]],"flags":["formulas_cached_only"]}
["CONTO ECONOMICO IRES","Anno 1","Anno 2","Anno 3","Anno 4","Anno 5","Anno 6","Anno 7","Anno 8","Anno 9","Anno 10","Anno 11","Anno 12","Anno 13","Anno 14","Anno 15","Anno 16","Anno 17","Anno 18","Anno 19","Anno 20","Anno 21","Anno 22","Anno 23","Anno 24","Anno 25","Anno 26","Anno 27","Anno 28","Anno 29","Anno 30","Anno 31","Anno 32","Anno 33","Anno 34"]
["Canoni (quota capitale) per durata fiscale",43043.47826086932,46956.52173913017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Interessi",1566.2630986622637,1708.6506530861059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Totale costi canoni",44609.74135953158,48665.17239221628,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Ammortamento riscatto",0,0,1250,2500,2500,2500,1250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Totale costi riscato",0,0,1250,2500,2500,2500,1250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Risparmio fiscale leasing",12267.678873871186,13382.922407859478,343.75,687.5,687.5,687.5,343.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["IPT",400]
[]
["Risparmio fiscale leasing",110.00000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["EFFETTO FISCALE IRES",12377.678873871186,13382.922407859478,343.75,687.5,687.5,687.5,343.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["CONTO ECONOMICO IRAP","Anno 1","Anno 2","Anno 3","Anno 4","Anno 5","Anno 6","Anno 7","Anno 8","Anno 9","Anno 10","Anno 11","Anno 12","Anno 13","Anno 14","Anno 15","Anno 16","Anno 17","Anno 18","Anno 19","Anno 20","Anno 21","Anno 22","Anno 23","Anno 24","Anno 25","Anno 26","Anno 27","Anno 28","Anno 29","Anno 30","Anno 31","Anno 32","Anno 33","Anno 34"]
["Canoni (quota capitale) per durata ctr",43043.47826086932,46956.52173913017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Interessi"]
["Totale costi canoni",43043.47826086932,46956.52173913017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Ammortamento riscatto",0,0,1250,2500,2500,2500,1250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Totale costi riscato",0,0,1250,2500,2500,2500,1250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Risparmio fiscale leasing",1678.6956521739035,1831.3043478260765,48.75,97.5,97.5,97.5,48.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["IPT",400]
[]
["Risparmio fiscale leasing",15.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["EFFETTO FISCALE IRAP",1694.2956521739034,1831.3043478260765,48.75,97.5,97.5,97.5,48.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["IRES + IRAP","Anno 1","Anno 2","Anno 3","Anno 4","Anno 5","Anno 6","Anno 7","Anno 8","Anno 9","Anno 10","Anno 11","Anno 12","Anno 13","Anno 14","Anno 15","Anno 16","Anno 17","Anno 18","Anno 19","Anno 20","Anno 21","Anno 22","Anno 23","Anno 24","Anno 25","Anno 26","Anno 27","Anno 28","Anno 29","Anno 30","Anno 31","Anno 32","Anno 33","Anno 34"]
[null,14071.974526045089,15214.226755685555,392.5,785,785,785,392.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
["FLUSSI  MENSILI",{"$nulls":12},"VAN","VAN NETTO IMPOSTE"]
["Mesi","Valore bene","Maxicanone","Canoni","Prezzo di riscatto","Spese","Totale flussi contrattuali","Effetto fiscale imposte dirette","Effetto fiscale imposte indirette","IPT","Totale flussi netti","IPT attualizzata",null,4.729372449219227e-10,30412.982992604506,-30412.982992604033,null,"Note"]
["2001-01-01",100000,-10000,null,null,null,90000,null,-2200,-400,87400,-400,0,90000,87400,null,null,"pagamento IVA su maxicanone + quota IPT non finanziata (% maxicanone)",{"$nulls":8},"Piano finanziamento IPT su tot - quota non finanziata"]
["2001-02-01",null,null,-3620.6484239890374,null,null,-3620.6484239890374,null,1403.4573467224118,0,-2217.1910772666256,0,1,-3610.8689871488427,-2211.202404088885,null,null,"pagamento IVA 1 canone + deduzione IVA su maxicanone + quota IPT non finanziata (% maxicanone)"]
["2001-03-01",null,null,-3620.6484239890374,0,null,-3620.6484239890374,null,0,0,-3620.6484239890374,0,2,-3601.1159647443264,-3601.1159647443264]
["2001-04-01",null,null,-3620.6484239890374,0,null,-3620.6484239890374,null,0,0,-3620.6484239890374,0,3,-3591.3892854296214,-3591.3892854296214]
["2001-05-01",null,null,-3620.6484239890374,0,null,-3620.6484239890374,null,0,0,-3620.6484239890374,0,4,-3581.6888780515646,-3581.6888780515646]
["2001-06-01",null,null,-3620.6484239890374,0,null,-3620.6484239890374,null,0,0,-3620.6484239890374,0,5,-3572.0146716491813,-3572.0146716491813]
["2001-07-01",null,null,-3620.6484239890374,0,null,-3620.6484239890374,null,0,0,-3620.6484239890374,0,6,-3562.3665954531625,-3562.3665954531625]
["2001-08-01",null,null,-3620.6484239890374,0,null,-3620.6484239890374,null,0,0,-3620.6484239890374,0,7,-3552.7445788853483,-3552.7445788853483]
["2001-09-01",null,null,-3620.6484239890374,0,null,-3620.6484239890374,null,0,0,-3620.6484239890374,0,8,-3543.1485515582112,-3543.1485515582112]
["2001-10-01",null,null,-3620.6484239890374,0,null,-3620.6484239890374,null,0,0,-3620.6484239890374,0,9,-3533.578443274343,-3533.578443274343]
["2001-11-01",null,null,-3620.6484239890374,0,null,-3620.6484239890374,null,0,0,-3620.6484239890374,0,10,-3524.0341840259393,-3524.0341840259393]
["2001-12-01",null,null,-3620.6484239890374,0,null,-3620.6484239890374,null,0,0,-3620.6484239890374,0,11,-3514.5157039942883,-3514.5157039942883]
["2002-01-01",null,null,-3620.6484239890374,0,null,-3620.6484239890374,null,0,0,-3620.6484239890374,0,12,-3505.022933549259,-3505.022933549259]
["2002-02-01",null,null,-3620.6484239890374,0,null,-3620.6484239890374,null,0,0,-3620.6484239890374,0,13,-3495.5558032487934,-3495.5558032487934]
["2002-03-01",null,null,-3620.6484239890374,0,null,-3620.6484239890374,null,0,0,-3620.6484239890374,0,14,-3486.1142438383977,-3486.1142438383977]
["2002-04-01",null,null,-3620.6484239890374,0,null,-3620.6484239890374,null,0,0,-3620.6484239890374,0,15,-3476.6981862506354,-3476.6981862506354]
["2002-05-01",null,null,-3620.6484239890374,0,null,-3620.6484239890374,null,0,0,-3620.6484239890374,0,16,-3467.3075616046226,-3467.3075616046226]
["2002-06-01",null,null,-3620.6484239890374,0,null,-3620.6484239890374,19785.196183619395,0,0,16164.547759630357,0,17,-3457.9423012055245,15438.138955314387]
["2002-07-01",null,null,-3620.6484239890374,0,null,-3620.6484239890374,null,0,0,-3620.6484239890374,0,18,-3448.602336544051,-3448.602336544051]
["2002-08-01",null,null,-3620.6484239890374,0,null,-3620.6484239890374,null,0,0,-3620.6484239890374,0,19,-3439.2875992959575,-3439.2875992959575]
["2002-09-01",null,null,-3620.6484239890374,0,null,-3620.6484239890374,null,0,0,-3620.6484239890374,0,20,-3429.9980213215454,-3429.9980213215454]
["2002-10-01",null,null,-3620.6484239890374,0,null,-3620.6484239890374,null,0,0,-3620.6484239890374,0,21,-3420.73353466516,-3420.73353466516]
["2002-11-01",null,null,-3620.6484239890374,0,null,-3620.6484239890374,8569.832486361458,0,0,4949.18406237242,0,22,-3411.4940715547,4663.2840614815905]
["2002-12-01",null,null,-3620.6484239890374,0,null,-3620.6484239890374,null,0,0,-3620.6484239890374,0,23,-3402.279564401113,-3402.279564401113]
["2003-01-01",null,null,0,-10000,null,-10000,null,-1403.4573467224118,0,-11403.45734672241,0,24,-9371.497998304914,-10686.747769856454]
["2003-02-01",null,null,0,0,null,0,null,2200,0,2200,0,25,0,2056.160790818614]
["2003-03-01",null,null,0,0,null,0,null,0,0,0,0,26,0,0]
["2003-04-01",null,null,0,0,null,0,null,0,0,0,0,27,0,0]
["2003-05-01",null,null,0,0,null,0,null,0,0,0,0,28,0,0]
["2003-06-01",null,null,0,0,null,0,7108.148674558126,0,0,7108.148674558126,0,29,0,6571.921968495935]
["2003-07-01",null,null,0,0,null,0,null,0,0,0,0,30,0,0]
["2003-08-01",null,null,0,0,null,0,null,0,0,0,0,31,0,0]
["2003-09-01",null,null,0,0,null,0,null,0,0,0,0,32,0,0]
["2003-10-01",null,null,0,0,null,0,null,0,0,0,0,33,0,0]
["2003-11-01",null,null,0,0,null,0,9265.4640942125,0,0,9265.4640942125,0,34,0,8451.425182166837]
["2003-12-01",null,null,0,0,null,0,null,0,0,0,0,35,0,0]
["2004-01-01",null,null,0,0,null,0,null,0,0,0,0,36,0,0]
["2004-02-01",null,null,0,0,null,0,null,0,0,0,0,37,0,0]
["2004-03-01",null,null,0,0,null,0,null,0,0,0,0,38,0,0]
["2004-04-01",null,null,0,0,null,0,null,0,0,0,0,39,0,0]
["2004-05-01",null,null,0,0,null,0,null,0,0,0,0,40,0,0]
["2004-06-01",null,null,0,0,null,0,-14890.585157020838,0,0,-14890.585157020838,0,41,0,-13327.60670272408]
["2004-07-01",null,null,0,0,null,0,null,0,0,0,0,42,0,0]
["2004-08-01",null,null,0,0,null,0,null,0,0,0,0,43,0,0]
["2004-09-01",null,null,0,0,null,0,null,0,0,0,0,44,0,0]
["2004-10-01",null,null,0,0,null,0,null,0,0,0,0,45,0,0]
["2004-11-01",null,null,0,0,null,0,239.03249999999994,0,0,239.03249999999994,0,46,0,211.0688946735973]
["2004-12-01",null,null,0,0,null,0,null,0,0,0,0,47,0,0]
["2005-01-01",null,null,0,0,null,0,null,0,0,0,0,48,0,0]
["2005-02-01",null,null,0,0,null,0,null,0,0,0,0,49,0,0]
["2005-03-01",null,null,0,0,null,0,null,0,0,0,0,50,0,0]
["2005-04-01",null,null,0,0,null,0,null,0,0,0,0,51,0,0]
["2005-05-01",null,null,0,0,null,0,null,0,0,0,0,52,0,0]
["2005-06-01",null,null,0,0,null,0,705.3225,0,0,705.3225,0,53,0,611.128658539694]
["2005-07-01",null,null,0,0,null,0,null,0,0,0,0,54,0,0]
["2005-08-01",null,null,0,0,null,0,null,0,0,0,0,55,0,0]
["2005-09-01",null,null,0,0,null,0,null,0,0,0,0,56,0,0]
["2005-10-01",null,null,0,0,null,0,null,0,0,0,0,57,0,0]
["2005-11-01",null,null,0,0,null,0,478.0649999999999,0,0,478.0649999999999,0,58,0,408.65680936498]
["2005-12-01",null,null,0,0,null,0,null,0,0,0,0,59,0,0]
["2006-01-01",null,null,0,0,null,0,null,0,0,0,0,60,0,0]
["2006-02-01",null,null,0,0,null,0,null,0,0,0,0,61,0,0]
["2006-03-01",null,null,0,0,null,0,null,0,0,0,0,62,0,0]
["2006-04-01",null,null,0,0,null,0,null,0,0,0,0,63,0,0]
["2006-05-01",null,null,0,0,null,0,null,0,0,0,0,64,0,0]
["2006-06-01",null,null,0,0,null,0,306.935,0,0,306.935,0,65,0,257.45174186888437]
["2006-07-01",null,null,0,0,null,0,null,0,0,0,0,66,0,0]
["2006-08-01",null,null,0,0,null,0,null,0,0,0,0,67,0,0]
["2006-09-01",null,null,0,0,null,0,null,0,0,0,0,68,0,0]
["2006-10-01",null,null,0,0,null,0,null,0,0,0,0,69,0,0]
["2006-11-01",null,null,0,0,null,0,478.0649999999999,0,0,478.0649999999999,0,70,0,395.60634478760966]
["2006-12-01",null,null,0,0,null,0,null,0,0,0,0,71,0,0]
["2007-01-01",null,null,0,0,null,0,null,0,0,0,0,72,0,0]
["2007-02-01",null,null,0,0,null,0,null,0,0,0,0,73,0,0]
["2007-03-01",null,null,0,0,null,0,null,0,0,0,0,74,0,0]
["2007-04-01",null,null,0,0,null,0,null,0,0,0,0,75,0,0]
["2007-05-01",null,null,0,0,null,0,null,0,0,0,0,76,0,0]
["2007-06-01",null,null,0,0,null,0,306.935,0,0,306.935,0,77,0,249.23001458905964]
["2007-07-01",null,null,0,0,null,0,null,0,0,0,0,78,0,0]
["2007-08-01",null,null,0,0,null,0,null,0,0,0,0,79,0,0]
["2007-09-01",null,null,0,0,null,0,null,0,0,0,0,80,0,0]
["2007-10-01",null,null,0,0,null,0,null,0,0,0,0,81,0,0]
["2007-11-01",null,null,0,0,null,0,478.0649999999999,0,0,478.0649999999999,0,82,0,382.9726470957584]
["2007-12-01",null,null,0,0,null,0,null,0,0,0,0,83,0,0]
["2008-01-01",null,null,0,0,null,0,null,0,0,0,0,84,0,0]
["2008-02-01",null,null,0,0,null,0,null,0,0,0,0,85,0,0]
["2008-03-01",null,null,0,0,null,0,null,0,0,0,0,86,0,0]
["2008-04-01",null,null,0,0,null,0,null,0,0,0,0,87,0,0]
["2008-05-01",null,null,0,0,null,0,null,0,0,0,0,88,0,0]
["2008-06-01",null,null,0,0,null,0,-244.92,0,0,-244.92,0,89,0,-192.52302989215377]
["2008-07-01",null,null,0,0,null,0,null,0,0,0,0,90,0,0]
["2008-08-01",null,null,0,0,null,0,null,0,0,0,0,91,0,0]
["2008-09-01",null,null,0,0,null,0,null,0,0,0,0,92,0,0]
["2008-10-01",null,null,0,0,null,0,null,0,0,0,0,93,0,0]
["2008-11-01",null,null,0,0,null,0,239.03249999999994,0,0,239.03249999999994,0,94,0,185.37120341469034]
["2008-12-01",null,null,0,0,null,0,null,0,0,0,0,95,0,0]
["2009-01-01",null,null,0,0,null,0,null,0,0,0,0,96,0,0]
["2009-02-01",null,null,0,0,null,0,null,0,0,0,0,97,0,0]
["2009-03-01",null,null,0,0,null,0,null,0,0,0,0,98,0,0]
["2009-04-01",null,null,0,0,null,0,null,0,0,0,0,99,0,0]
["2009-05-01",null,null,0,0,null,0,null,0,0,0,0,100,0,0]
["2009-06-01",null,null,0,0,null,0,-398.3875,0,0,-398.3875,0,101,0,-303.1577316600332]
["2009-07-01",null,null,0,0,null,0,null,0,0,0,0,102,0,0]
["2009-08-01",null,null,0,0,null,0,null,0,0,0,0,103,0,0]
["2009-09-01",null,null,0,0,null,0,null,0,0,0,0,104,0,0]
["2009-10-01",null,null,0,0,null,0,null,0,0,0,0,105,0,0]
["2009-11-01",null,null,0,0,null,0,0,0,0,0,0,106,0,0]
["2009-12-01",null,null,0,0,null,0,null,0,0,0,0,107,0,0]
["2010-01-01",null,null,0,0,null,0,null,0,0,0,0,108,0,0]
["2010-02-01",null,null,0,0,null,0,null,0,0,0,0,109,0,0]
["2010-03-01",null,null,0,0,null,0,null,0,0,0,0,110,0,0]
["2010-04-01",null,null,0,0,null,0,null,0,0,0,0,111,0,0]
["2010-05-01",null,null,0,0,null,0,null,0,0,0,0,112,0,0]
["2010-06-01",null,null,0,0,null,0,0,0,0,0,0,113,0,0]
["2010-07-01",null,null,0,0,null,0,null,0,0,0,0,114,0,0]
["2010-08-01",null,null,0,0,null,0,null,0,0,0,0,115,0,0]
["2010-09-01",null,null,0,0,null,0,null,0,0,0,0,116,0,0]
["2010-10-01",null,null,0,0,null,0,null,0,0,0,0,117,0,0]
["2010-11-01",null,null,0,0,null,0,0,0,0,0,0,118,0,0]
["2010-12-01",null,null,0,0,null,0,null,0,0,0,0,119,0,0]
["2011-01-01",null,null,0,0,null,0,null,0,0,0,0,120,0,0]
["2011-02-01",null,null,0,0,null,0,null,0,0,0,0,121,0,0]
["2011-03-01",null,null,0,0,null,0,null,0,0,0,0,122,0,0]
["2011-04-01",null,null,0,0,null,0,null,0,0,0,0,123,0,0]
["2011-05-01",null,null,0,0,null,0,null,0,0,0,0,124,0,0]
["2011-06-01",null,null,0,0,null,0,0,0,0,0,0,125,0,0]
["2011-07-01",null,null,0,0,null,0,null,0,0,0,0,126,0,0]
["2011-08-01",null,null,0,0,null,0,null,0,0,0,0,127,0,0]
["2011-09-01",null,null,0,0,null,0,null,0,0,0,0,128,0,0]
["2011-10-01",null,null,0,0,null,0,null,0,0,0,0,129,0,0]
["2011-11-01",null,null,0,0,null,0,0,0,0,0,0,130,0,0]
["2011-12-01",null,null,0,0,null,0,null,0,0,0,0,131,0,0]
["2012-01-01",null,null,0,0,null,0,null,0,0,0,0,132,0,0]
["2012-02-01",null,null,0,0,null,0,null,0,0,0,0,133,0,0]
["2012-03-01",null,null,0,0,null,0,null,0,0,0,0,134,0,0]
["2012-04-01",null,null,0,0,null,0,null,0,0,0,0,135,0,0]
["2012-05-01",null,null,0,0,null,0,null,0,0,0,0,136,0,0]
["2012-06-01",null,null,0,0,null,0,0,0,0,0,0,137,0,0]
["2012-07-01",null,null,0,0,null,0,null,0,0,0,0,138,0,0]
["2012-08-01",null,null,0,0,null,0,null,0,0,0,0,139,0,0]
["2012-09-01",null,null,0,0,null,0,null,0,0,0,0,140,0,0]
["2012-10-01",null,null,0,0,null,0,null,0,0,0,0,141,0,0]
["2012-11-01",null,null,0,0,null,0,0,0,0,0,0,142,0,0]
["2012-12-01",null,null,0,0,null,0,null,0,0,0,0,143,0,0]
["2013-01-01",null,null,0,0,null,0,null,0,0,0,0,144,0,0]
["2013-02-01",null,null,0,0,null,0,null,0,0,0,0,145,0,0]
["2013-03-01",null,null,0,0,null,0,null,0,0,0,0,146,0,0]
["2013-04-01",null,null,0,0,null,0,null,0,0,0,0,147,0,0]
["2013-05-01",null,null,0,0,null,0,null,0,0,0,0,148,0,0]
["2013-06-01",null,null,0,0,null,0,0,0,0,0,0,149,0,0]
["2013-07-01",null,null,0,0,null,0,null,0,0,0,0,150,0,0]
["2013-08-01",null,null,0,0,null,0,null,0,0,0,0,151,0,0]
["2013-09-01",null,null,0,0,null,0,null,0,0,0,0,152,0,0]
["2013-10-01",null,null,0,0,null,0,null,0,0,0,0,153,0,0]
["2013-11-01",null,null,0,0,null,0,0,0,0,0,0,154,0,0]
["2013-12-01",null,null,0,0,null,0,null,0,0,0,0,155,0,0]
["2014-01-01",null,null,0,0,null,0,null,0,0,0,0,156,0,0]
["2014-02-01",null,null,0,0,null,0,null,0,0,0,0,157,0,0]
["2014-03-01",null,null,0,0,null,0,null,0,0,0,0,158,0,0]
["2014-04-01",null,null,0,0,null,0,null,0,0,0,0,159,0,0]
["2014-05-01",null,null,0,0,null,0,null,0,0,0,0,160,0,0]
["2014-06-01",null,null,0,0,null,0,0,0,0,0,0,161,0,0]
["2014-07-01",null,null,0,0,null,0,null,0,0,0,0,162,0,0]
["2014-08-01",null,null,0,0,null,0,null,0,0,0,0,163,0,0]
["2014-09-01",null,null,0,0,null,0,null,0,0,0,0,164,0,0]
["2014-10-01",null,null,0,0,null,0,null,0,0,0,0,165,0,0]
["2014-11-01",null,null,0,0,null,0,0,0,0,0,0,166,0,0]
["2014-12-01",null,null,0,0,null,0,null,0,0,0,0,167,0,0]
["2015-01-01",null,null,0,0,null,0,null,0,0,0,0,168,0,0]
["2015-02-01",null,null,0,0,null,0,null,0,0,0,0,169,0,0]
["2015-03-01",null,null,0,0,null,0,null,0,0,0,0,170,0,0]
["2015-04-01",null,null,0,0,null,0,null,0,0,0,0,171,0,0]
["2015-05-01",null,null,0,0,null,0,null,0,0,0,0,172,0,0]
["2015-06-01",null,null,0,0,null,0,0,0,0,0,0,173,0,0]
["2015-07-01",null,null,0,0,null,0,null,0,0,0,0,174,0,0]
["2015-08-01",null,null,0,0,null,0,null,0,0,0,0,175,0,0]
["2015-09-01",null,null,0,0,null,0,null,0,0,0,0,176,0,0]
["2015-10-01",null,null,0,0,null,0,null,0,0,0,0,177,0,0]
["2015-11-01",null,null,0,0,null,0,0,0,0,0,0,178,0,0]
["2015-12-01",null,null,0,0,null,0,null,0,0,0,0,179,0,0]
["2016-01-01",null,null,0,0,null,0,null,0,0,0,0,180,0,0]
["2016-02-01",null,null,0,0,null,0,null,0,0,0,0,181,0,0]
["2016-03-01",null,null,0,0,null,0,null,0,0,0,0,182,0,0]
["2016-04-01",null,null,0,0,null,0,null,0,0,0,0,183,0,0]
["2016-05-01",null,null,0,0,null,0,null,0,0,0,0,184,0,0]
["2016-06-01",null,null,0,0,null,0,0,0,0,0,0,185,0,0]
["2016-07-01",null,null,0,0,null,0,null,0,0,0,0,186,0,0]
["2016-08-01",null,null,0,0,null,0,null,0,0,0,0,187,0,0]
["2016-09-01",null,null,0,0,null,0,null,0,0,0,0,188,0,0]
["2016-10-01",null,null,0,0,null,0,null,0,0,0,0,189,0,0]
["2016-11-01",null,null,0,0,null,0,0,0,0,0,0,190,0,0]
["2016-12-01",null,null,0,0,null,0,null,0,0,0,0,191,0,0]
["2017-01-01",null,null,0,0,null,0,null,0,0,0,0,192,0,0]
["2017-02-01",null,null,0,0,null,0,null,0,0,0,0,193,0,0]
["2017-03-01",null,null,0,0,null,0,null,0,0,0,0,194,0,0]
["2017-04-01",null,null,0,0,null,0,null,0,0,0,0,195,0,0]
["2017-05-01",null,null,0,0,null,0,null,0,0,0,0,196,0,0]
["2017-06-01",null,null,0,0,null,0,0,0,0,0,0,197,0,0]
["2017-07-01",null,null,0,0,null,0,null,0,0,0,0,198,0,0]
["2017-08-01",null,null,0,0,null,0,null,0,0,0,0,199,0,0]
["2017-09-01",null,null,0,0,null,0,null,0,0,0,0,200,0,0]
["2017-10-01",null,null,0,0,null,0,null,0,0,0,0,201,0,0]
["2017-11-01",null,null,0,0,null,0,0,0,0,0,0,202,0,0]
["2017-12-01",null,null,0,0,null,0,null,0,0,0,0,203,0,0]
["2018-01-01",null,null,0,0,null,0,null,0,0,0,0,204,0,0]
["2018-02-01",null,null,0,0,null,0,null,0,0,0,0,205,0,0]
["2018-03-01",null,null,0,0,null,0,null,0,0,0,0,206,0,0]
["2018-04-01",null,null,0,0,null,0,null,0,0,0,0,207,0,0]
["2018-05-01",null,null,0,0,null,0,null,0,0,0,0,208,0,0]
["2018-06-01",null,null,0,0,null,0,0,0,0,0,0,209,0,0]
["2018-07-01",null,null,0,0,null,0,null,0,0,0,0,210,0,0]
["2018-08-01",null,null,0,0,null,0,null,0,0,0,0,211,0,0]
["2018-09-01",null,null,0,0,null,0,null,0,0,0,0,212,0,0]
["2018-10-01",null,null,0,0,null,0,null,0,0,0,0,213,0,0]
["2018-11-01",null,null,0,0,null,0,0,0,0,0,0,214,0,0]
["2018-12-01",null,null,0,0,null,0,null,0,0,0,0,215,0,0]
["2019-01-01",null,null,0,0,null,0,null,0,0,0,0,216,0,0]
["2019-02-01",null,null,0,0,null,0,null,0,0,0,0,217,0,0]
["2019-03-01",null,null,0,0,null,0,null,0,0,0,0,218,0,0]
["2019-04-01",null,null,0,0,null,0,null,0,0,0,0,219,0,0]
["2019-05-01",null,null,0,0,null,0,null,0,0,0,0,220,0,0]
["2019-06-01",null,null,0,0,null,0,0,0,0,0,0,221,0,0]
["2019-07-01",null,null,0,0,null,0,null,0,0,0,0,222,0,0]
["2019-08-01",null,null,0,0,null,0,null,0,0,0,0,223,0,0]
["2019-09-01",null,null,0,0,null,0,null,0,0,0,0,224,0,0]
["2019-10-01",null,null,0,0,null,0,null,0,0,0,0,225,0,0]
["2019-11-01",null,null,0,0,null,0,0,0,0,0,0,226,0,0]
["2019-12-01",null,null,0,0,null,0,null,0,0,0,0,227,0,0]
["2020-01-01",null,null,0,0,null,0,null,0,0,0,0,228,0,0]
["2020-02-01",null,null,0,0,null,0,null,0,0,0,0,229,0,0]
["2020-03-01",null,null,0,0,null,0,null,0,0,0,0,230,0,0]
["2020-04-01",null,null,0,0,null,0,null,0,0,0,0,231,0,0]
["2020-05-01",null,null,0,0,null,0,null,0,0,0,0,232,0,0]
["2020-06-01",null,null,0,0,null,0,0,0,0,0,0,233,0,0]
["2020-07-01",null,null,0,0,null,0,null,0,0,0,0,234,0,0]
["2020-08-01",null,null,0,0,null,0,null,0,0,0,0,235,0,0]
["2020-09-01",null,null,0,0,null,0,null,0,0,0,0,236,0,0]
["2020-10-01",null,null,0,0,null,0,null,0,0,0,0,237,0,0]
["2020-11-01",null,null,0,0,null,0,0,0,0,0,0,238,0,0]
["2020-12-01",null,null,0,0,null,0,null,0,0,0,0,239,0,0]
["2021-01-01",null,null,0,0,null,0,null,0,0,0,0,240,0,0]
["2021-02-01",null,null,0,0,null,0,null,0,0,0,0,241,0,0]
["2021-03-01",null,null,0,0,null,0,null,0,0,0,0,242,0,0]
["2021-04-01",null,null,0,0,null,0,null,0,0,0,0,243,0,0]
["2021-05-01",null,null,0,0,null,0,null,0,0,0,0,244,0,0]
["2021-06-01",null,null,0,0,null,0,0,0,0,0,0,245,0,0]
["2021-07-01",null,null,0,0,null,0,null,0,0,0,0,246,0,0]
["2021-08-01",null,null,0,0,null,0,null,0,0,0,0,247,0,0]
["2021-09-01",null,null,0,0,null,0,null,0,0,0,0,248,0,0]
["2021-10-01",null,null,0,0,null,0,null,0,0,0,0,249,0,0]
["2021-11-01",null,null,0,0,null,0,0,0,0,0,0,250,0,0]
["2021-12-01",null,null,0,0,null,0,null,0,0,0,0,251,0,0]
["2022-01-01",null,null,0,0,null,0,null,0,0,0,0,252,0,0]
["2022-02-01",null,null,0,0,null,0,null,0,0,0,0,253,0,0]
["2022-03-01",null,null,0,0,null,0,null,0,0,0,0,254,0,0]
["2022-04-01",null,null,0,0,null,0,null,0,0,0,0,255,0,0]
["2022-05-01",null,null,0,0,null,0,null,0,0,0,0,256,0,0]
["2022-06-01",null,null,0,0,null,0,0,0,0,0,0,257,0,0]
["2022-07-01",null,null,0,0,null,0,null,0,0,0,0,258,0,0]
["2022-08-01",null,null,0,0,null,0,null,0,0,0,0,259,0,0]
["2022-09-01",null,null,0,0,null,0,null,0,0,0,0,260,0,0]
["2022-10-01",null,null,0,0,null,0,null,0,0,0,0,261,0,0]
["2022-11-01",null,null,0,0,null,0,0,0,0,0,0,262,0,0]
["2022-12-01",null,null,0,0,null,0,null,0,0,0,0,263,0,0]
["2023-01-01",null,null,0,0,null,0,null,0,0,0,0,264,0,0]
["2023-02-01",null,null,0,0,null,0,null,0,0,0,0,265,0,0]
["2023-03-01",null,null,0,0,null,0,null,0,0,0,0,266,0,0]
["2023-04-01",null,null,0,0,null,0,null,0,0,0,0,267,0,0]
["2023-05-01",null,null,0,0,null,0,null,0,0,0,0,268,0,0]
["2023-06-01",null,null,0,0,null,0,0,0,0,0,0,269,0,0]
["2023-07-01",null,null,0,0,null,0,null,0,0,0,0,270,0,0]
["2023-08-01",null,null,0,0,null,0,null,0,0,0,0,271,0,0]
["2023-09-01",null,null,0,0,null,0,null,0,0,0,0,272,0,0]
["2023-10-01",null,null,0,0,null,0,null,0,0,0,0,273,0,0]
["2023-11-01",null,null,0,0,null,0,0,0,0,0,0,274,0,0]
["2023-12-01",null,null,0,0,null,0,null,0,0,0,0,275,0,0]
["2024-01-01",null,null,0,0,null,0,null,0,0,0,0,276,0,0]
["2024-02-01",null,null,0,0,null,0,null,0,0,0,0,277,0,0]
["2024-03-01",null,null,0,0,null,0,null,0,0,0,0,278,0,0]
["2024-04-01",null,null,0,0,null,0,null,0,0,0,0,279,0,0]
["2024-05-01",null,null,0,0,null,0,null,0,0,0,0,280,0,0]
["2024-06-01",null,null,0,0,null,0,0,0,0,0,0,281,0,0]
["2024-07-01",null,null,0,0,null,0,null,0,0,0,0,282,0,0]
["2024-08-01",null,null,0,0,null,0,null,0,0,0,0,283,0,0]
["2024-09-01",null,null,0,0,null,0,null,0,0,0,0,284,0,0]
["2024-10-01",null,null,0,0,null,0,null,0,0,0,0,285,0,0]
["2024-11-01",null,null,0,0,null,0,0,0,0,0,0,286,0,0]
["2024-12-01",null,null,0,0,null,0,null,0,0,0,0,287,0,0]
["2025-01-01",null,null,0,0,null,0,null,0,0,0,0,288,0,0]
["2025-02-01",null,null,0,0,null,0,null,0,0,0,0,289,0,0]
["2025-03-01",null,null,0,0,null,0,null,0,0,0,0,290,0,0]
["2025-04-01",null,null,0,0,null,0,null,0,0,0,0,291,0,0]
["2025-05-01",null,null,0,0,null,0,null,0,0,0,0,292,0,0]
["2025-06-01",null,null,0,0,null,0,0,0,0,0,0,293,0,0]
["2025-07-01",null,null,0,0,null,0,null,0,0,0,0,294,0,0]
["2025-08-01",null,null,0,0,null,0,null,0,0,0,0,295,0,0]
["2025-09-01",null,null,0,0,null,0,null,0,0,0,0,296,0,0]
["2025-10-01",null,null,0,0,null,0,null,0,0,0,0,297,0,0]
["2025-11-01",null,null,0,0,null,0,0,0,0,0,0,298,0,0]
["2025-12-01",null,null,0,0,null,0,null,0,0,0,0,299,0,0]
["2026-01-01",null,null,0,0,null,0,null,0,0,0,0,300,0,0]
["2026-02-01",null,null,0,0,null,0,null,0,0,0,0,301,0,0]
["2026-03-01",null,null,0,0,null,0,null,0,0,0,0,302,0,0]
["2026-04-01",null,null,0,0,null,0,null,0,0,0,0,303,0,0]
["2026-05-01",null,null,0,0,null,0,null,0,0,0,0,304,0,0]
["2026-06-01",null,null,0,0,null,0,0,0,0,0,0,305,0,0]
["2026-07-01",null,null,0,0,null,0,null,0,0,0,0,306,0,0]
["2026-08-01",null,null,0,0,null,0,null,0,0,0,0,307,0,0]
["2026-09-01",null,null,0,0,null,0,null,0,0,0,0,308,0,0]
["2026-10-01",null,null,0,0,null,0,null,0,0,0,0,309,0,0]
["2026-11-01",null,null,0,0,null,0,0,0,0,0,0,310,0,0]
["2026-12-01",null,null,0,0,null,0,null,0,0,0,0,311,0,0]
["2027-01-01",null,null,0,0,null,0,null,0,0,0,0,312,0,0]
["2027-02-01",null,null,0,0,null,0,null,0,0,0,0,313,0,0]
["2027-03-01",null,null,0,0,null,0,null,0,0,0,0,314,0,0]
["2027-04-01",null,null,0,0,null,0,null,0,0,0,0,315,0,0]
["2027-05-01",null,null,0,0,null,0,null,0,0,0,0,316,0,0]
["2027-06-01",null,null,0,0,null,0,0,0,0,0,0,317,0,0]
["2027-07-01",null,null,0,0,null,0,null,0,0,0,0,318,0,0]
["2027-08-01",null,null,0,0,null,0,null,0,0,0,0,319,0,0]
["2027-09-01",null,null,0,0,null,0,null,0,0,0,0,320,0,0]
["2027-10-01",null,null,0,0,null,0,null,0,0,0,0,321,0,0]
["2027-11-01",null,null,0,0,null,0,0,0,0,0,0,322,0,0]
["2027-12-01",null,null,0,0,null,0,null,0,0,0,0,323,0,0]
["2028-01-01",null,null,0,0,null,0,null,0,0,0,0,324,0,0]
["2028-02-01",null,null,0,0,null,0,null,0,0,0,0,325,0,0]
["2028-03-01",null,null,0,0,null,0,null,0,0,0,0,326,0,0]
["2028-04-01",null,null,0,0,null,0,null,0,0,0,0,327,0,0]
["2028-05-01",null,null,0,0,null,0,null,0,0,0,0,328,0,0]
["2028-06-01",null,null,0,0,null,0,0,0,0,0,0,329,0,0]
["2028-07-01",null,null,0,0,null,0,null,0,0,0,0,330,0,0]
["2028-08-01",null,null,0,0,null,0,null,0,0,0,0,331,0,0]
["2028-09-01",null,null,0,0,null,0,null,0,0,0,0,332,0,0]
["2028-10-01",null,null,0,0,null,0,null,0,0,0,0,333,0,0]
["2028-11-01",null,null,0,0,null,0,0,0,0,0,0,334,0,0]
["2028-12-01",null,null,0,0,null,0,null,0,0,0,0,335,0,0]
["2029-01-01",null,null,0,0,null,0,null,0,0,0,0,336,0,0]
["2029-02-01",null,null,0,0,null,0,null,0,0,0,0,337,0,0]
["2029-03-01",null,null,0,0,null,0,null,0,0,0,0,338,0,0]
["2029-04-01",null,null,0,0,null,0,null,0,0,0,0,339,0,0]
["2029-05-01",null,null,0,0,null,0,null,0,0,0,0,340,0,0]
["2029-06-01",null,null,0,0,null,0,0,0,0,0,0,341,0,0]
["2029-07-01",null,null,0,0,null,0,null,0,0,0,0,342,0,0]
["2029-08-01",null,null,0,0,null,0,null,0,0,0,0,343,0,0]
["2029-09-01",null,null,0,0,null,0,null,0,0,0,0,344,0,0]
["2029-10-01",null,null,0,0,null,0,null,0,0,0,0,345,0,0]
["2029-11-01",null,null,0,0,null,0,0,0,0,0,0,346,0,0]
["2029-12-01",null,null,0,0,null,0,null,0,0,0,0,347,0,0]
["2030-01-01",null,null,0,0,null,0,null,0,0,0,0,348,0,0]
["2030-02-01",null,null,0,0,null,0,null,0,0,0,0,349,0,0]
["2030-03-01",null,null,0,0,null,0,null,0,0,0,0,350,0,0]
["2030-04-01",null,null,0,0,null,0,null,0,0,0,0,351,0,0]
["2030-05-01",null,null,0,0,null,0,null,0,0,0,0,352,0,0]
["2030-06-01",null,null,0,0,null,0,0,0,0,0,0,353,0,0]
["2030-07-01",null,null,0,0,null,0,null,0,0,0,0,354,0,0]
["2030-08-01",null,null,0,0,null,0,null,0,0,0,0,355,0,0]
["2030-09-01",null,null,0,0,null,0,null,0,0,0,0,356,0,0]
["2030-10-01",null,null,0,0,null,0,null,0,0,0,0,357,0,0]
["2030-11-01",null,null,0,0,null,0,0,0,0,0,0,358,0,0]
["2030-12-01",null,null,0,0,null,0,null,0,0,0,0,359,0,0]
["2031-01-01",null,null,0,0,null,0,null,0,0,0,0,360,0,0]
["2031-02-01",null,null,0,0,null,0,null,0,0,0,0,361,0,0]
["2031-03-01",null,null,0,0,null,0,null,0,0,0,0,362,0,0]
["2031-04-01",null,null,0,0,null,0,null,0,0,0,0,363,0,0]
["2031-05-01",null,null,0,0,null,0,null,0,0,0,0,364,0,0]
["2031-06-01",null,null,0,0,null,0,0,0,0,0,0,365,0,0]
["2031-07-01",null,null,0,0,null,0,null,0,0,0,0,366,0,0]
["2031-08-01",null,null,0,0,null,0,null,0,0,0,0,367,0,0]
["2031-09-01",null,null,0,0,null,0,null,0,0,0,0,368,0,0]
["2031-10-01",null,null,0,0,null,0,null,0,0,0,0,369,0,0]
["2031-11-01",null,null,0,0,null,0,0,0,0,0,0,370,0,0]
["2031-12-01",null,null,0,0,null,0,null,0,0,0,0,371,0,0]
["2032-01-01",null,null,0,0,null,0,null,0,0,0,0,372,0,0]
["2032-02-01",null,null,0,0,null,0,null,0,0,0,0,373,0,0]
["2032-03-01",null,null,0,0,null,0,null,0,0,0,0,374,0,0]
["2032-04-01",null,null,0,0,null,0,null,0,0,0,0,375,0,0]
["2032-05-01",null,null,0,0,null,0,null,0,0,0,0,376,0,0]
["2032-06-01",null,null,0,0,null,0,0,0,0,0,0,377,0,0]
["2032-07-01",null,null,0,0,null,0,null,0,0,0,0,378,0,0]
["2032-08-01",null,null,0,0,null,0,null,0,0,0,0,379,0,0]
["2032-09-01",null,null,0,0,null,0,null,0,0,0,0,380,0,0]
["2032-10-01",null,null,0,0,null,0,null,0,0,0,0,381,0,0]
["2032-11-01",null,null,0,0,null,0,0,0,0,0,0,382,0,0]
["2032-12-01",null,null,0,0,null,0,null,0,0,0,0,383,0,0]
["2033-01-01",null,null,0,0,null,0,null,0,0,0,0,384,0,0]
["2033-02-01",null,null,0,0,null,0,null,0,0,0,0,385,0,0]
["2033-03-01",null,null,0,0,null,0,null,0,0,0,0,386,0,0]
["2033-04-01",null,null,0,0,null,0,null,0,0,0,0,387,0,0]
["2033-05-01",null,null,0,0,null,0,null,0,0,0,0,388,0,0]
["2033-06-01",null,null,0,0,null,0,0,0,0,0,0,389,0,0]
["2033-07-01",null,null,0,0,null,0,null,0,0,0,0,390,0,0]
["2033-08-01",null,null,0,0,null,0,null,0,0,0,0,391,0,0]
["2033-09-01",null,null,0,0,null,0,null,0,0,0,0,392,0,0]
["2033-10-01",null,null,0,0,null,0,null,0,0,0,0,393,0,0]
["2033-11-01",null,null,0,0,null,0,0,0,0,0,0,394,0,0]
["2033-12-01",null,null,0,0,null,0,null,0,0,0,0,395,0,0]
["2034-01-01",null,null,0,0,null,0,null,0,0,0,0,396,0,0]
["2034-02-01",null,null,0,0,null,0,null,0,0,0,0,397,0,0]
["2034-03-01",null,null,0,0,null,0,null,0,0,0,0,398,0,0]
["2034-04-01",null,null,0,0,null,0,null,0,0,0,0,399,0,0]
["2034-05-01",null,null,0,0,null,0,null,0,0,0,0,400,0,0]
["2034-06-01",null,null,0,0,null,0,0,0,0,0,0,401,0,0]
["2034-07-01",null,null,0,0,null,0,null,0,0,0,0,402,0,0]
["2034-08-01",null,null,0,0,null,0,null,0,0,0,0,403,0,0]
["2034-09-01",null,null,0,0,null,0,null,0,0,0,0,404,0,0]
["2034-10-01",null,null,0,0,null,0,null,0,0,0,0,405,0,0]
["2034-11-01",null,null,0,0,null,0,0,0,0,0,0,406,0,0]
["2034-12-01",null,null,0,0,null,0,null,0,0,0,0,407,0,0]
["2035-01-01",null,null,0,0,null,0,null,0,0,0,0,408,0,0]
["2035-02-01",null,null,0,0,null,0,null,0,0,0,0,409,0,0]
["2035-03-01",null,null,0,0,null,0,null,0,0,0,0,410,0,0]
["2035-04-01",null,null,0,0,null,0,null,0,0,0,0,411,0,0]
["2035-05-01",null,null,0,0,null,0,null,0,0,0,0,412,0,0]
["2035-06-01",null,null,0,0,null,0,0,0,0,0,0,413,0,0]
["2035-07-01",null,null,0,0,null,0,null,0,0,0,0,414,0,0]
["2035-08-01",null,null,0,0,null,0,null,0,0,0,0,415,0,0]
["2035-09-01",null,null,0,0,null,0,null,0,0,0,0,416,0,0]
["2035-10-01",null,null,0,0,null,0,null,0,0,0,0,417,0,0]
["2035-11-01",null,null,0,0,null,0,0,0,0,0,0,418,0,0]
["2035-12-01",null,null,0,0,null,0,null,0,0,0,0,419,0,0]

{"sheet":"Flussi Prestito","index":2,"n_rows":452,"n_cols":35,"rows_kept":452,"cut":false,"hidden":false,"merged":[[24,0,25,0]],"flags":["formulas_cached_only"]}
["CONTO ECONOMICO IRES","Anno 1","Anno 2","Anno 3","Anno 4","Anno 5","Anno 6","Anno 7","Anno 8","Anno 9","Anno 10","Anno 11","Anno 12","Anno 13","Anno 14","Anno 15","Anno 16","Anno 17","Anno 18","Anno 19","Anno 20","Anno 21","Anno 22","Anno 23","Anno 24","Anno 25","Anno 26","Anno 27","Anno 28","Anno 29","Anno 30","Anno 31","Anno 32","Anno 33","Anno 34"]
["Interessi",2575.3289389157358,1028.5580606187693,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Risparmio fiscale",708.2154582018273,282.8534666701616,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Ammortamento normale cespite",12500,25000,25000,25000,12500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Risparmio fiscale",3437.5000000000005,6875.000000000001,6875.000000000001,6875.000000000001,3437.5000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["IPT",400]
["Risparmio fiscale",110.00000000000001]
[]
["EFFETTO FISCALE IRES",4255.7154582018275,7157.853466670163,6875.000000000001,6875.000000000001,3437.5000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["CONTO ECONOMICO IRAP","Anno 1","Anno 2","Anno 3","Anno 4","Anno 5","Anno 6","Anno 7","Anno 8","Anno 9","Anno 10","Anno 11","Anno 12","Anno 13","Anno 14","Anno 15","Anno 16","Anno 17","Anno 18","Anno 19","Anno 20","Anno 21","Anno 22","Anno 23","Anno 24","Anno 25","Anno 26","Anno 27","Anno 28","Anno 29","Anno 30","Anno 31","Anno 32","Anno 33","Anno 34"]
["Interessi"]
["Risparmio fiscale",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Ammortamento normale cespite",12500,25000,25000,25000,12500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Risparmio fiscale",487.5,975,975,975,487.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["IPT",400]
["Risparmio fiscale",15.6]
[]
["EFFETTO FISCALE IRAP",503.1,975,975,975,487.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Prestito IRES + IRAP","Anno 1","Anno 2","Anno 3","Anno 4","Anno 5","Anno 6","Anno 7","Anno 8","Anno 9","Anno 10","Anno 11","Anno 12","Anno 13","Anno 14","Anno 15","Anno 16","Anno 17","Anno 18","Anno 19","Anno 20","Anno 21","Anno 22","Anno 23","Anno 24","Anno 25","Anno 26","Anno 27","Anno 28","Anno 29","Anno 30","Anno 31","Anno 32","Anno 33","Anno 34"]
[null,4758.815458201828,8132.853466670163,7850.000000000001,7850.000000000001,3925.0000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
["FLUSSI  MENSILI ",{"$nulls":13},"VAN","VAN NETTO IMPOSTE"]
["Mesi","Valore bene","Anticipo","Quota Interessi","Quota Capitale","Canoni","Prezzo di riscatto","Spese","Totale flussi contrattuali","Effetto fiscale imposte dirette","Effetto fiscale imposte indirette","IPT","Totale flussi netti",null,6.739355740137398e-10,29432.01426014899,-29432.014260148317]
["2001-01-01",122000,-12200,{"$nulls":5},109800,null,-22000,-400,87400,0,109800,87400,null,null,null,"Anno 1"]
["2001-02-01",null,null,297.375,4633.228782588427,-4930.603782588427,null,null,-4930.603782588427,null,22000,null,17069.396217411573,1,-4917.286132645844,17023.291469681186,null,null,null,"Anno 1"]
["2001-03-01",null,null,284.82667204715636,4645.77711054127,-4930.603782588427,null,null,-4930.603782588427,null,null,null,-4930.603782588427,2,-4904.004453916487,-4904.004453916487,null,null,null,"Anno 1"]
["2001-04-01",null,null,272.24435903944044,4658.359423548986,-4930.603782588427,null,null,-4930.603782588427,null,null,null,-4930.603782588427,3,-4890.758649241458,-4890.758649241458,null,null,null,"Anno 1"]
["2001-05-01",null,null,259.62796893399525,4670.9758136544315,-4930.603782588427,null,null,-4930.603782588427,null,null,null,-4930.603782588427,4,-4877.548621724288,-4877.548621724288,null,null,null,"Anno 1"]
["2001-06-01",null,null,246.97740943868118,4683.626373149746,-4930.603782588427,null,null,-4930.603782588427,null,null,null,-4930.603782588427,5,-4864.374274730227,-4864.374274730227,null,null,null,"Anno 1"]
["2001-07-01",null,null,234.29258801140062,4696.311194577026,-4930.603782588427,null,null,-4930.603782588427,null,null,null,-4930.603782588427,6,-4851.235511885537,-4851.235511885537,null,null,null,"Anno 1"]
["2001-08-01",null,null,221.57341185942118,4709.030370729006,-4930.603782588427,null,null,-4930.603782588427,null,null,null,-4930.603782588427,7,-4838.1322370767875,-4838.1322370767875,null,null,null,"Anno 1"]
["2001-09-01",null,null,208.8197879386968,4721.78399464973,-4930.603782588427,null,null,-4930.603782588427,null,null,null,-4930.603782588427,8,-4825.064354450151,-4825.064354450151,null,null,null,"Anno 1"]
["2001-10-01",null,null,196.03162295318714,4734.57215963524,-4930.603782588427,null,null,-4930.603782588427,null,null,null,-4930.603782588427,9,-4812.031768410706,-4812.031768410706,null,null,null,"Anno 1"]
["2001-11-01",null,null,183.20882335417502,4747.3949592342515,-4930.603782588427,null,null,-4930.603782588427,null,null,null,-4930.603782588427,10,-4799.03438362173,-4799.03438362173,null,null,null,"Anno 1"]
["2001-12-01",null,null,170.35129533958224,4760.252487248845,-4930.603782588427,null,null,-4930.603782588427,null,null,null,-4930.603782588427,11,-4786.072105004011,-4786.072105004011,null,null,null,"Anno 1"]
["2002-01-01",null,null,157.4589448532833,4773.1448377351435,-4930.603782588427,null,null,-4930.603782588427,null,null,null,-4930.603782588427,12,-4773.144837735145,-4773.144837735145,null,null,null,"Anno 2"]
["2002-02-01",null,null,144.53167758441728,4786.072105004009,-4930.603782588427,null,null,-4930.603782588427,null,null,null,-4930.603782588427,13,-4760.252487248846,-4760.252487248846,null,null,null,"Anno 2"]
["2002-03-01",null,null,131.56939896669812,4799.034383621729,-4930.603782588427,null,null,-4930.603782588427,null,null,null,-4930.603782588427,14,-4747.394959234252,-4747.394959234252,null,null,null,"Anno 2"]
["2002-04-01",null,null,118.5720141777226,4812.031768410704,-4930.603782588427,null,null,-4930.603782588427,null,null,null,-4930.603782588427,15,-4734.5721596352405,-4734.5721596352405,null,null,null,"Anno 2"]
["2002-05-01",null,null,105.53942813827692,4825.06435445015,-4930.603782588427,null,null,-4930.603782588427,null,null,null,-4930.603782588427,16,-4721.783994649731,-4721.783994649731,null,null,null,"Anno 2"]
["2002-06-01",null,null,92.4715455116411,4838.132237076786,-4930.603782588427,null,null,-4930.603782588427,6690.894534231769,null,null,1760.2907516433424,17,-4709.030370729006,1681.186113569698,null,null,null,"Anno 2"]
["2002-07-01",null,null,79.36827070289146,4851.235511885536,-4930.603782588427,null,null,-4930.603782588427,null,null,null,-4930.603782588427,18,-4696.311194577027,-4696.311194577027,null,null,null,"Anno 2"]
["2002-08-01",null,null,66.22950785820147,4864.374274730226,-4930.603782588427,null,null,-4930.603782588427,null,null,null,-4930.603782588427,19,-4683.626373149746,-4683.626373149746,null,null,null,"Anno 2"]
["2002-09-01",null,null,53.05516086414045,4877.548621724286,-4930.603782588427,null,null,-4930.603782588427,null,null,null,-4930.603782588427,20,-4670.975813654432,-4670.975813654432,null,null,null,"Anno 2"]
["2002-10-01",null,null,39.845133346970506,4890.758649241457,-4930.603782588427,null,null,-4930.603782588427,null,null,null,-4930.603782588427,21,-4658.359423548986,-4658.359423548986,null,null,null,"Anno 2"]
["2002-11-01",null,null,26.599328671941564,4904.0044539164855,-4930.603782588427,null,null,-4930.603782588427,2898.1186140449126,null,null,-2032.4851685435142,22,-4645.777110541271,-1915.0743985713339,null,null,null,"Anno 2"]
["2002-12-01",null,null,13.317649942584413,4917.286132645842,-4930.603782588427,null,null,-4930.603782588427,null,null,null,-4930.603782588427,23,-4633.228782588427,-4633.228782588427,null,null,null,"Anno 2"]
["2003-01-01",null,null,0,0,0,null,null,0,null,null,null,0,24,0,0,null,null,null,"Anno 3"]
["2003-02-01",null,null,0,0,0,null,null,0,null,null,null,0,25,0,0,null,null,null,"Anno 3"]
["2003-03-01",null,null,0,0,0,null,null,0,null,null,null,0,26,0,0,null,null,null,"Anno 3"]
["2003-04-01",null,null,0,0,0,null,null,0,null,null,null,0,27,0,0,null,null,null,"Anno 3"]
["2003-05-01",null,null,0,0,0,null,null,0,null,null,null,0,28,0,0,null,null,null,"Anno 3"]
["2003-06-01",null,null,0,0,0,null,null,0,6604.594284063393,null,null,6604.594284063393,29,0,6106.354868996481,null,null,null,"Anno 3"]
["2003-07-01",null,null,0,0,0,null,null,0,null,null,null,0,30,0,0,null,null,null,"Anno 3"]
["2003-08-01",null,null,0,0,0,null,null,0,null,null,null,0,31,0,0,null,null,null,"Anno 3"]
["2003-09-01",null,null,0,0,0,null,null,0,null,null,null,0,32,0,0,null,null,null,"Anno 3"]
["2003-10-01",null,null,0,0,0,null,null,0,null,null,null,0,33,0,0,null,null,null,"Anno 3"]
["2003-11-01",null,null,0,0,0,null,null,0,4952.907761202128,null,null,4952.907761202128,34,0,4517.7585226540095,null,null,null,"Anno 3"]
["2003-12-01",null,null,0,0,0,null,null,0,null,null,null,0,35,0,0,null,null,null,"Anno 3"]
["2004-01-01",null,null,0,0,0,null,null,0,null,null,null,0,36,0,0,null,null,null,"Anno 4"]
["2004-02-01",null,null,0,0,0,null,null,0,null,null,null,0,37,0,0,null,null,null,"Anno 4"]
["2004-03-01",null,null,0,0,0,null,null,0,null,null,null,0,38,0,0,null,null,null,"Anno 4"]
["2004-04-01",null,null,0,0,0,null,null,0,null,null,null,0,39,0,0,null,null,null,"Anno 4"]
["2004-05-01",null,null,0,0,0,null,null,0,null,null,null,0,40,0,0,null,null,null,"Anno 4"]
["2004-06-01",null,null,0,0,0,null,null,0,2782.253731329786,null,null,2782.253731329786,41,0,2490.2166763316573,null,null,null,"Anno 4"]
["2004-07-01",null,null,0,0,0,null,null,0,null,null,null,0,42,0,0,null,null,null,"Anno 4"]
["2004-08-01",null,null,0,0,0,null,null,0,null,null,null,0,43,0,0,null,null,null,"Anno 4"]
["2004-09-01",null,null,0,0,0,null,null,0,null,null,null,0,44,0,0,null,null,null,"Anno 4"]
["2004-10-01",null,null,0,0,0,null,null,0,null,null,null,0,45,0,0,null,null,null,"Anno 4"]
["2004-11-01",null,null,0,0,0,null,null,0,4780.65,null,null,4780.65,46,0,4221.377893471947,null,null,null,"Anno 4"]
["2004-12-01",null,null,0,0,0,null,null,0,null,null,null,0,47,0,0,null,null,null,"Anno 4"]
["2005-01-01",null,null,0,0,0,null,null,0,null,null,null,0,48,0,0,null,null,null,"Anno 5"]
["2005-02-01",null,null,0,0,0,null,null,0,null,null,null,0,49,0,0,null,null,null,"Anno 5"]
["2005-03-01",null,null,0,0,0,null,null,0,null,null,null,0,50,0,0,null,null,null,"Anno 5"]
["2005-04-01",null,null,0,0,0,null,null,0,null,null,null,0,51,0,0,null,null,null,"Anno 5"]
["2005-05-01",null,null,0,0,0,null,null,0,null,null,null,0,52,0,0,null,null,null,"Anno 5"]
["2005-06-01",null,null,0,0,0,null,null,0,3069.3500000000013,null,null,3069.3500000000013,53,0,2659.4469169618305,null,null,null,"Anno 5"]
["2005-07-01",null,null,0,0,0,null,null,0,null,null,null,0,54,0,0,null,null,null,"Anno 5"]
["2005-08-01",null,null,0,0,0,null,null,0,null,null,null,0,55,0,0,null,null,null,"Anno 5"]
["2005-09-01",null,null,0,0,0,null,null,0,null,null,null,0,56,0,0,null,null,null,"Anno 5"]
["2005-10-01",null,null,0,0,0,null,null,0,null,null,null,0,57,0,0,null,null,null,"Anno 5"]
["2005-11-01",null,null,0,0,0,null,null,0,4780.65,null,null,4780.65,58,0,4086.5680936498006,null,null,null,"Anno 5"]
["2005-12-01",null,null,0,0,0,null,null,0,null,null,null,0,59,0,0,null,null,null,"Anno 5"]
["2006-01-01",null,null,0,0,0,null,null,0,null,null,null,0,60,0,0,null,null,null,"Anno 6"]
["2006-02-01",null,null,0,0,0,null,null,0,null,null,null,0,61,0,0,null,null,null,"Anno 6"]
["2006-03-01",null,null,0,0,0,null,null,0,null,null,null,0,62,0,0,null,null,null,"Anno 6"]
["2006-04-01",null,null,0,0,0,null,null,0,null,null,null,0,63,0,0,null,null,null,"Anno 6"]
["2006-05-01",null,null,0,0,0,null,null,0,null,null,null,0,64,0,0,null,null,null,"Anno 6"]
["2006-06-01",null,null,0,0,0,null,null,0,-2449.1999999999994,null,null,-2449.1999999999994,65,0,-2054.3463801302278,null,null,null,"Anno 6"]
["2006-07-01",null,null,0,0,0,null,null,0,null,null,null,0,66,0,0,null,null,null,"Anno 6"]
["2006-08-01",null,null,0,0,0,null,null,0,null,null,null,0,67,0,0,null,null,null,"Anno 6"]
["2006-09-01",null,null,0,0,0,null,null,0,null,null,null,0,68,0,0,null,null,null,"Anno 6"]
["2006-10-01",null,null,0,0,0,null,null,0,null,null,null,0,69,0,0,null,null,null,"Anno 6"]
["2006-11-01",null,null,0,0,0,null,null,0,2390.325,null,null,2390.325,70,0,1978.0317239380486,null,null,null,"Anno 6"]
["2006-12-01",null,null,0,0,0,null,null,0,null,null,null,0,71,0,0,null,null,null,"Anno 6"]
["2007-01-01",null,null,0,0,0,null,null,0,null,null,null,0,72,0,0,null,null,null,"Anno 7"]
["2007-02-01",null,null,0,0,0,null,null,0,null,null,null,0,73,0,0,null,null,null,"Anno 7"]
["2007-03-01",null,null,0,0,0,null,null,0,null,null,null,0,74,0,0,null,null,null,"Anno 7"]
["2007-04-01",null,null,0,0,0,null,null,0,null,null,null,0,75,0,0,null,null,null,"Anno 7"]
["2007-05-01",null,null,0,0,0,null,null,0,null,null,null,0,76,0,0,null,null,null,"Anno 7"]
["2007-06-01",null,null,0,0,0,null,null,0,-3983.875,null,null,-3983.875,77,0,-3234.8908543209145,null,null,null,"Anno 7"]
["2007-07-01",null,null,0,0,0,null,null,0,null,null,null,0,78,0,0,null,null,null,"Anno 7"]
["2007-08-01",null,null,0,0,0,null,null,0,null,null,null,0,79,0,0,null,null,null,"Anno 7"]
["2007-09-01",null,null,0,0,0,null,null,0,null,null,null,0,80,0,0,null,null,null,"Anno 7"]
["2007-10-01",null,null,0,0,0,null,null,0,null,null,null,0,81,0,0,null,null,null,"Anno 7"]
["2007-11-01",null,null,0,0,0,null,null,0,0,null,null,0,82,0,0,null,null,null,"Anno 7"]
["2007-12-01",null,null,0,0,0,null,null,0,null,null,null,0,83,0,0,null,null,null,"Anno 7"]
["2008-01-01",null,null,0,0,0,null,null,0,null,null,null,0,84,0,0,null,null,null,"Anno 8"]
["2008-02-01",null,null,0,0,0,null,null,0,null,null,null,0,85,0,0,null,null,null,"Anno 8"]
["2008-03-01",null,null,0,0,0,null,null,0,null,null,null,0,86,0,0,null,null,null,"Anno 8"]
["2008-04-01",null,null,0,0,0,null,null,0,null,null,null,0,87,0,0,null,null,null,"Anno 8"]
["2008-05-01",null,null,0,0,0,null,null,0,null,null,null,0,88,0,0,null,null,null,"Anno 8"]
["2008-06-01",null,null,0,0,0,null,null,0,0,null,null,0,89,0,0,null,null,null,"Anno 8"]
["2008-07-01",null,null,0,0,0,null,null,0,null,null,null,0,90,0,0,null,null,null,"Anno 8"]
["2008-08-01",null,null,0,0,0,null,null,0,null,null,null,0,91,0,0,null,null,null,"Anno 8"]
["2008-09-01",null,null,0,0,0,null,null,0,null,null,null,0,92,0,0,null,null,null,"Anno 8"]
["2008-10-01",null,null,0,0,0,null,null,0,null,null,null,0,93,0,0,null,null,null,"Anno 8"]
["2008-11-01",null,null,0,0,0,null,null,0,0,null,null,0,94,0,0,null,null,null,"Anno 8"]
["2008-12-01",null,null,0,0,0,null,null,0,null,null,null,0,95,0,0,null,null,null,"Anno 8"]
["2009-01-01",null,null,0,0,0,null,null,0,null,null,null,0,96,0,0,null,null,null,"Anno 9"]
["2009-02-01",null,null,0,0,0,null,null,0,null,null,null,0,97,0,0,null,null,null,"Anno 9"]
["2009-03-01",null,null,0,0,0,null,null,0,null,null,null,0,98,0,0,null,null,null,"Anno 9"]
["2009-04-01",null,null,0,0,0,null,null,0,null,null,null,0,99,0,0,null,null,null,"Anno 9"]
["2009-05-01",null,null,0,0,0,null,null,0,null,null,null,0,100,0,0,null,null,null,"Anno 9"]
["2009-06-01",null,null,0,0,0,null,null,0,0,null,null,0,101,0,0,null,null,null,"Anno 9"]
["2009-07-01",null,null,0,0,0,null,null,0,null,null,null,0,102,0,0,null,null,null,"Anno 9"]
["2009-08-01",null,null,0,0,0,null,null,0,null,null,null,0,103,0,0,null,null,null,"Anno 9"]
["2009-09-01",null,null,0,0,0,null,null,0,null,null,null,0,104,0,0,null,null,null,"Anno 9"]
["2009-10-01",null,null,0,0,0,null,null,0,null,null,null,0,105,0,0,null,null,null,"Anno 9"]
["2009-11-01",null,null,0,0,0,null,null,0,0,null,null,0,106,0,0,null,null,null,"Anno 9"]
["2009-12-01",null,null,0,0,0,null,null,0,null,null,null,0,107,0,0,null,null,null,"Anno 9"]
["2010-01-01",null,null,0,0,0,null,null,0,null,null,null,0,108,0,0,null,null,null,"Anno 10"]
["2010-02-01",null,null,0,0,0,null,null,0,null,null,null,0,109,0,0,null,null,null,"Anno 10"]
["2010-03-01",null,null,0,0,0,null,null,0,null,null,null,0,110,0,0,null,null,null,"Anno 10"]
["2010-04-01",null,null,0,0,0,null,null,0,null,null,null,0,111,0,0,null,null,null,"Anno 10"]
["2010-05-01",null,null,0,0,0,null,null,0,null,null,null,0,112,0,0,null,null,null,"Anno 10"]
["2010-06-01",null,null,0,0,0,null,null,0,0,null,null,0,113,0,0,null,null,null,"Anno 10"]
["2010-07-01",null,null,0,0,0,null,null,0,null,null,null,0,114,0,0,null,null,null,"Anno 10"]
["2010-08-01",null,null,0,0,0,null,null,0,null,null,null,0,115,0,0,null,null,null,"Anno 10"]
["2010-09-01",null,null,0,0,0,null,null,0,null,null,null,0,116,0,0,null,null,null,"Anno 10"]
["2010-10-01",null,null,0,0,0,null,null,0,null,null,null,0,117,0,0,null,null,null,"Anno 10"]
["2010-11-01",null,null,0,0,0,null,null,0,0,null,null,0,118,0,0,null,null,null,"Anno 10"]
["2010-12-01",null,null,0,0,0,null,null,0,null,null,null,0,119,0,0,null,null,null,"Anno 10"]
["2011-01-01",null,null,0,0,0,null,null,0,null,null,null,0,120,0,0,null,null,null,"Anno 11"]
["2011-02-01",null,null,0,0,0,null,null,0,null,null,null,0,121,0,0,null,null,null,"Anno 11"]
["2011-03-01",null,null,0,0,0,null,null,0,null,null,null,0,122,0,0,null,null,null,"Anno 11"]
["2011-04-01",null,null,0,0,0,null,null,0,null,null,null,0,123,0,0,null,null,null,"Anno 11"]
["2011-05-01",null,null,0,0,0,null,null,0,null,null,null,0,124,0,0,null,null,null,"Anno 11"]
["2011-06-01",null,null,0,0,0,null,null,0,0,null,null,0,125,0,0,null,null,null,"Anno 11"]
["2011-07-01",null,null,0,0,0,null,null,0,null,null,null,0,126,0,0,null,null,null,"Anno 11"]
["2011-08-01",null,null,0,0,0,null,null,0,null,null,null,0,127,0,0,null,null,null,"Anno 11"]
["2011-09-01",null,null,0,0,0,null,null,0,null,null,null,0,128,0,0,null,null,null,"Anno 11"]
["2011-10-01",null,null,0,0,0,null,null,0,null,null,null,0,129,0,0,null,null,null,"Anno 11"]
["2011-11-01",null,null,0,0,0,null,null,0,0,null,null,0,130,0,0,null,null,null,"Anno 11"]
["2011-12-01",null,null,0,0,0,null,null,0,null,null,null,0,131,0,0,null,null,null,"Anno 11"]
["2012-01-01",null,null,0,0,0,null,null,0,null,null,null,0,132,0,0,null,null,null,"Anno 12"]
["2012-02-01",null,null,0,0,0,null,null,0,null,null,null,0,133,0,0,null,null,null,"Anno 12"]
["2012-03-01",null,null,0,0,0,null,null,0,null,null,null,0,134,0,0,null,null,null,"Anno 12"]
["2012-04-01",null,null,0,0,0,null,null,0,null,null,null,0,135,0,0,null,null,null,"Anno 12"]
["2012-05-01",null,null,0,0,0,null,null,0,null,null,null,0,136,0,0,null,null,null,"Anno 12"]
["2012-06-01",null,null,0,0,0,null,null,0,0,null,null,0,137,0,0,null,null,null,"Anno 12"]
["2012-07-01",null,null,0,0,0,null,null,0,null,null,null,0,138,0,0,null,null,null,"Anno 12"]
["2012-08-01",null,null,0,0,0,null,null,0,null,null,null,0,139,0,0,null,null,null,"Anno 12"]
["2012-09-01",null,null,0,0,0,null,null,0,null,null,null,0,140,0,0,null,null,null,"Anno 12"]
["2012-10-01",null,null,0,0,0,null,null,0,null,null,null,0,141,0,0,null,null,null,"Anno 12"]
["2012-11-01",null,null,0,0,0,null,null,0,0,null,null,0,142,0,0,null,null,null,"Anno 12"]
["2012-12-01",null,null,0,0,0,null,null,0,null,null,null,0,143,0,0,null,null,null,"Anno 12"]
["2013-01-01",null,null,0,0,0,null,null,0,null,null,null,0,144,0,0,null,null,null,"Anno 13"]
["2013-02-01",null,null,0,0,0,null,null,0,null,null,null,0,145,0,0,null,null,null,"Anno 13"]
["2013-03-01",null,null,0,0,0,null,null,0,null,null,null,0,146,0,0,null,null,null,"Anno 13"]
["2013-04-01",null,null,0,0,0,null,null,0,null,null,null,0,147,0,0,null,null,null,"Anno 13"]
["2013-05-01",null,null,0,0,0,null,null,0,null,null,null,0,148,0,0,null,null,null,"Anno 13"]
["2013-06-01",null,null,0,0,0,null,null,0,0,null,null,0,149,0,0,null,null,null,"Anno 13"]
["2013-07-01",null,null,0,0,0,null,null,0,null,null,null,0,150,0,0,null,null,null,"Anno 13"]
["2013-08-01",null,null,0,0,0,null,null,0,null,null,null,0,151,0,0,null,null,null,"Anno 13"]
["2013-09-01",null,null,0,0,0,null,null,0,null,null,null,0,152,0,0,null,null,null,"Anno 13"]
["2013-10-01",null,null,0,0,0,null,null,0,null,null,null,0,153,0,0,null,null,null,"Anno 13"]
["2013-11-01",null,null,0,0,0,null,null,0,0,null,null,0,154,0,0,null,null,null,"Anno 13"]
["2013-12-01",null,null,0,0,0,null,null,0,null,null,null,0,155,0,0,null,null,null,"Anno 13"]
["2014-01-01",null,null,0,0,0,null,null,0,null,null,null,0,156,0,0,null,null,null,"Anno 14"]
["2014-02-01",null,null,0,0,0,null,null,0,null,null,null,0,157,0,0,null,null,null,"Anno 14"]
["2014-03-01",null,null,0,0,0,null,null,0,null,null,null,0,158,0,0,null,null,null,"Anno 14"]
["2014-04-01",null,null,0,0,0,null,null,0,null,null,null,0,159,0,0,null,null,null,"Anno 14"]
["2014-05-01",null,null,0,0,0,null,null,0,null,null,null,0,160,0,0,null,null,null,"Anno 14"]
["2014-06-01",null,null,0,0,0,null,null,0,0,null,null,0,161,0,0,null,null,null,"Anno 14"]
["2014-07-01",null,null,0,0,0,null,null,0,null,null,null,0,162,0,0,null,null,null,"Anno 14"]
["2014-08-01",null,null,0,0,0,null,null,0,null,null,null,0,163,0,0,null,null,null,"Anno 14"]
["2014-09-01",null,null,0,0,0,null,null,0,null,null,null,0,164,0,0,null,null,null,"Anno 14"]
["2014-10-01",null,null,0,0,0,null,null,0,null,null,null,0,165,0,0,null,null,null,"Anno 14"]
["2014-11-01",null,null,0,0,0,null,null,0,0,null,null,0,166,0,0,null,null,null,"Anno 14"]
["2014-12-01",null,null,0,0,0,null,null,0,null,null,null,0,167,0,0,null,null,null,"Anno 14"]
["2015-01-01",null,null,0,0,0,null,null,0,null,null,null,0,168,0,0,null,null,null,"Anno 15"]
["2015-02-01",null,null,0,0,0,null,null,0,null,null,null,0,169,0,0,null,null,null,"Anno 15"]
["2015-03-01",null,null,0,0,0,null,null,0,null,null,null,0,170,0,0,null,null,null,"Anno 15"]
["2015-04-01",null,null,0,0,0,null,null,0,null,null,null,0,171,0,0,null,null,null,"Anno 15"]
["2015-05-01",null,null,0,0,0,null,null,0,null,null,null,0,172,0,0,null,null,null,"Anno 15"]
["2015-06-01",null,null,0,0,0,null,null,0,0,null,null,0,173,0,0,null,null,null,"Anno 15"]
["2015-07-01",null,null,0,0,0,null,null,0,null,null,null,0,174,0,0,null,null,null,"Anno 15"]
["2015-08-01",null,null,0,0,0,null,null,0,null,null,null,0,175,0,0,null,null,null,"Anno 15"]
["2015-09-01",null,null,0,0,0,null,null,0,null,null,null,0,176,0,0,null,null,null,"Anno 15"]
["2015-10-01",null,null,0,0,0,null,null,0,null,null,null,0,177,0,0,null,null,null,"Anno 15"]
["2015-11-01",null,null,0,0,0,null,null,0,0,null,null,0,178,0,0,null,null,null,"Anno 15"]
["2015-12-01",null,null,0,0,0,null,null,0,null,null,null,0,179,0,0,null,null,null,"Anno 15"]
["2016-01-01",null,null,0,0,0,null,null,0,null,null,null,0,180,0,0,null,null,null,"Anno 16"]
["2016-02-01",null,null,0,0,0,null,null,0,null,null,null,0,181,0,0,null,null,null,"Anno 16"]
["2016-03-01",null,null,0,0,0,null,null,0,null,null,null,0,182,0,0,null,null,null,"Anno 16"]
["2016-04-01",null,null,0,0,0,null,null,0,null,null,null,0,183,0,0,null,null,null,"Anno 16"]
["2016-05-01",null,null,0,0,0,null,null,0,null,null,null,0,184,0,0,null,null,null,"Anno 16"]
["2016-06-01",null,null,0,0,0,null,null,0,0,null,null,0,185,0,0,null,null,null,"Anno 16"]
["2016-07-01",null,null,0,0,0,null,null,0,null,null,null,0,186,0,0,null,null,null,"Anno 16"]
["2016-08-01",null,null,0,0,0,null,null,0,null,null,null,0,187,0,0,null,null,null,"Anno 16"]
["2016-09-01",null,null,0,0,0,null,null,0,null,null,null,0,188,0,0,null,null,null,"Anno 16"]
["2016-10-01",null,null,0,0,0,null,null,0,null,null,null,0,189,0,0,null,null,null,"Anno 16"]
["2016-11-01",null,null,0,0,0,null,null,0,0,null,null,0,190,0,0,null,null,null,"Anno 16"]
["2016-12-01",null,null,0,0,0,null,null,0,null,null,null,0,191,0,0,null,null,null,"Anno 16"]
["2017-01-01",null,null,0,0,0,null,null,0,null,null,null,0,192,0,0,null,null,null,"Anno 17"]
["2017-02-01",null,null,0,0,0,null,null,0,null,null,null,0,193,0,0,null,null,null,"Anno 17"]
["2017-03-01",null,null,0,0,0,null,null,0,null,null,null,0,194,0,0,null,null,null,"Anno 17"]
["2017-04-01",null,null,0,0,0,null,null,0,null,null,null,0,195,0,0,null,null,null,"Anno 17"]
["2017-05-01",null,null,0,0,0,null,null,0,null,null,null,0,196,0,0,null,null,null,"Anno 17"]
["2017-06-01",null,null,0,0,0,null,null,0,0,null,null,0,197,0,0,null,null,null,"Anno 17"]
["2017-07-01",null,null,0,0,0,null,null,0,null,null,null,0,198,0,0,null,null,null,"Anno 17"]
["2017-08-01",null,null,0,0,0,null,null,0,null,null,null,0,199,0,0,null,null,null,"Anno 17"]
["2017-09-01",null,null,0,0,0,null,null,0,null,null,null,0,200,0,0,null,null,null,"Anno 17"]
["2017-10-01",null,null,0,0,0,null,null,0,null,null,null,0,201,0,0,null,null,null,"Anno 17"]
["2017-11-01",null,null,0,0,0,null,null,0,0,null,null,0,202,0,0,null,null,null,"Anno 17"]
["2017-12-01",null,null,0,0,0,null,null,0,null,null,null,0,203,0,0,null,null,null,"Anno 17"]
["2018-01-01",null,null,0,0,0,null,null,0,null,null,null,0,204,0,0,null,null,null,"Anno 18"]
["2018-02-01",null,null,0,0,0,null,null,0,null,null,null,0,205,0,0,null,null,null,"Anno 18"]
["2018-03-01",null,null,0,0,0,null,null,0,null,null,null,0,206,0,0,null,null,null,"Anno 18"]
["2018-04-01",null,null,0,0,0,null,null,0,null,null,null,0,207,0,0,null,null,null,"Anno 18"]
["2018-05-01",null,null,0,0,0,null,null,0,null,null,null,0,208,0,0,null,null,null,"Anno 18"]
["2018-06-01",null,null,0,0,0,null,null,0,0,null,null,0,209,0,0,null,null,null,"Anno 18"]
["2018-07-01",null,null,0,0,0,null,null,0,null,null,null,0,210,0,0,null,null,null,"Anno 18"]
["2018-08-01",null,null,0,0,0,null,null,0,null,null,null,0,211,0,0,null,null,null,"Anno 18"]
["2018-09-01",null,null,0,0,0,null,null,0,null,null,null,0,212,0,0,null,null,null,"Anno 18"]
["2018-10-01",null,null,0,0,0,null,null,0,null,null,null,0,213,0,0,null,null,null,"Anno 18"]
["2018-11-01",null,null,0,0,0,null,null,0,0,null,null,0,214,0,0,null,null,null,"Anno 18"]
["2018-12-01",null,null,0,0,0,null,null,0,null,null,null,0,215,0,0,null,null,null,"Anno 18"]
["2019-01-01",null,null,0,0,0,null,null,0,null,null,null,0,216,0,0,null,null,null,"Anno 19"]
["2019-02-01",null,null,0,0,0,null,null,0,null,null,null,0,217,0,0,null,null,null,"Anno 19"]
["2019-03-01",null,null,0,0,0,null,null,0,null,null,null,0,218,0,0,null,null,null,"Anno 19"]
["2019-04-01",null,null,0,0,0,null,null,0,null,null,null,0,219,0,0,null,null,null,"Anno 19"]
["2019-05-01",null,null,0,0,0,null,null,0,null,null,null,0,220,0,0,null,null,null,"Anno 19"]
["2019-06-01",null,null,0,0,0,null,null,0,0,null,null,0,221,0,0,null,null,null,"Anno 19"]
["2019-07-01",null,null,0,0,0,null,null,0,null,null,null,0,222,0,0,null,null,null,"Anno 19"]
["2019-08-01",null,null,0,0,0,null,null,0,null,null,null,0,223,0,0,null,null,null,"Anno 19"]
["2019-09-01",null,null,0,0,0,null,null,0,null,null,null,0,224,0,0,null,null,null,"Anno 19"]
["2019-10-01",null,null,0,0,0,null,null,0,null,null,null,0,225,0,0,null,null,null,"Anno 19"]
["2019-11-01",null,null,0,0,0,null,null,0,0,null,null,0,226,0,0,null,null,null,"Anno 19"]
["2019-12-01",null,null,0,0,0,null,null,0,null,null,null,0,227,0,0,null,null,null,"Anno 19"]
["2020-01-01",null,null,0,0,0,null,null,0,null,null,null,0,228,0,0,null,null,null,"Anno 20"]
["2020-02-01",null,null,0,0,0,null,null,0,null,null,null,0,229,0,0,null,null,null,"Anno 20"]
["2020-03-01",null,null,0,0,0,null,null,0,null,null,null,0,230,0,0,null,null,null,"Anno 20"]
["2020-04-01",null,null,0,0,0,null,null,0,null,null,null,0,231,0,0,null,null,null,"Anno 20"]
["2020-05-01",null,null,0,0,0,null,null,0,null,null,null,0,232,0,0,null,null,null,"Anno 20"]
["2020-06-01",null,null,0,0,0,null,null,0,0,null,null,0,233,0,0,null,null,null,"Anno 20"]
["2020-07-01",null,null,0,0,0,null,null,0,null,null,null,0,234,0,0,null,null,null,"Anno 20"]
["2020-08-01",null,null,0,0,0,null,null,0,null,null,null,0,235,0,0,null,null,null,"Anno 20"]
["2020-09-01",null,null,0,0,0,null,null,0,null,null,null,0,236,0,0,null,null,null,"Anno 20"]
["2020-10-01",null,null,0,0,0,null,null,0,null,null,null,0,237,0,0,null,null,null,"Anno 20"]
["2020-11-01",null,null,0,0,0,null,null,0,0,null,null,0,238,0,0,null,null,null,"Anno 20"]
["2020-12-01",null,null,0,0,0,null,null,0,null,null,null,0,239,0,0,null,null,null,"Anno 20"]
["2021-01-01",null,null,0,0,0,null,null,0,null,null,null,0,240,0,0,null,null,null,"Anno 21"]
["2021-02-01",null,null,0,0,0,null,null,0,null,null,null,0,241,0,0,null,null,null,"Anno 21"]
["2021-03-01",null,null,0,0,0,null,null,0,null,null,null,0,242,0,0,null,null,null,"Anno 21"]
["2021-04-01",null,null,0,0,0,null,null,0,null,null,null,0,243,0,0,null,null,null,"Anno 21"]
["2021-05-01",null,null,0,0,0,null,null,0,null,null,null,0,244,0,0,null,null,null,"Anno 21"]
["2021-06-01",null,null,0,0,0,null,null,0,0,null,null,0,245,0,0,null,null,null,"Anno 21"]
["2021-07-01",null,null,0,0,0,null,null,0,null,null,null,0,246,0,0,null,null,null,"Anno 21"]
["2021-08-01",null,null,0,0,0,null,null,0,null,null,null,0,247,0,0,null,null,null,"Anno 21"]
["2021-09-01",null,null,0,0,0,null,null,0,null,null,null,0,248,0,0,null,null,null,"Anno 21"]
["2021-10-01",null,null,0,0,0,null,null,0,null,null,null,0,249,0,0,null,null,null,"Anno 21"]
["2021-11-01",null,null,0,0,0,null,null,0,0,null,null,0,250,0,0,null,null,null,"Anno 21"]
["2021-12-01",null,null,0,0,0,null,null,0,null,null,null,0,251,0,0,null,null,null,"Anno 21"]
["2022-01-01",null,null,0,0,0,null,null,0,null,null,null,0,252,0,0,null,null,null,"Anno 22"]
["2022-02-01",null,null,0,0,0,null,null,0,null,null,null,0,253,0,0,null,null,null,"Anno 22"]
["2022-03-01",null,null,0,0,0,null,null,0,null,null,null,0,254,0,0,null,null,null,"Anno 22"]
["2022-04-01",null,null,0,0,0,null,null,0,null,null,null,0,255,0,0,null,null,null,"Anno 22"]
["2022-05-01",null,null,0,0,0,null,null,0,null,null,null,0,256,0,0,null,null,null,"Anno 22"]
["2022-06-01",null,null,0,0,0,null,null,0,0,null,null,0,257,0,0,null,null,null,"Anno 22"]
["2022-07-01",null,null,0,0,0,null,null,0,null,null,null,0,258,0,0,null,null,null,"Anno 22"]
["2022-08-01",null,null,0,0,0,null,null,0,null,null,null,0,259,0,0,null,null,null,"Anno 22"]
["2022-09-01",null,null,0,0,0,null,null,0,null,null,null,0,260,0,0,null,null,null,"Anno 22"]
["2022-10-01",null,null,0,0,0,null,null,0,null,null,null,0,261,0,0,null,null,null,"Anno 22"]
["2022-11-01",null,null,0,0,0,null,null,0,0,null,null,0,262,0,0,null,null,null,"Anno 22"]
["2022-12-01",null,null,0,0,0,null,null,0,null,null,null,0,263,0,0,null,null,null,"Anno 22"]
["2023-01-01",null,null,0,0,0,null,null,0,null,null,null,0,264,0,0,null,null,null,"Anno 23"]
["2023-02-01",null,null,0,0,0,null,null,0,null,null,null,0,265,0,0,null,null,null,"Anno 23"]
["2023-03-01",null,null,0,0,0,null,null,0,null,null,null,0,266,0,0,null,null,null,"Anno 23"]
["2023-04-01",null,null,0,0,0,null,null,0,null,null,null,0,267,0,0,null,null,null,"Anno 23"]
["2023-05-01",null,null,0,0,0,null,null,0,null,null,null,0,268,0,0,null,null,null,"Anno 23"]
["2023-06-01",null,null,0,0,0,null,null,0,0,null,null,0,269,0,0,null,null,null,"Anno 23"]
["2023-07-01",null,null,0,0,0,null,null,0,null,null,null,0,270,0,0,null,null,null,"Anno 23"]
["2023-08-01",null,null,0,0,0,null,null,0,null,null,null,0,271,0,0,null,null,null,"Anno 23"]
["2023-09-01",null,null,0,0,0,null,null,0,null,null,null,0,272,0,0,null,null,null,"Anno 23"]
["2023-10-01",null,null,0,0,0,null,null,0,null,null,null,0,273,0,0,null,null,null,"Anno 23"]
["2023-11-01",null,null,0,0,0,null,null,0,0,null,null,0,274,0,0,null,null,null,"Anno 23"]
["2023-12-01",null,null,0,0,0,null,null,0,null,null,null,0,275,0,0,null,null,null,"Anno 23"]
["2024-01-01",null,null,0,0,0,null,null,0,null,null,null,0,276,0,0,null,null,null,"Anno 24"]
["2024-02-01",null,null,0,0,0,null,null,0,null,null,null,0,277,0,0,null,null,null,"Anno 24"]
["2024-03-01",null,null,0,0,0,null,null,0,null,null,null,0,278,0,0,null,null,null,"Anno 24"]
["2024-04-01",null,null,0,0,0,null,null,0,null,null,null,0,279,0,0,null,null,null,"Anno 24"]
["2024-05-01",null,null,0,0,0,null,null,0,null,null,null,0,280,0,0,null,null,null,"Anno 24"]
["2024-06-01",null,null,0,0,0,null,null,0,0,null,null,0,281,0,0,null,null,null,"Anno 24"]
["2024-07-01",null,null,0,0,0,null,null,0,null,null,null,0,282,0,0,null,null,null,"Anno 24"]
["2024-08-01",null,null,0,0,0,null,null,0,null,null,null,0,283,0,0,null,null,null,"Anno 24"]
["2024-09-01",null,null,0,0,0,null,null,0,null,null,null,0,284,0,0,null,null,null,"Anno 24"]
["2024-10-01",null,null,0,0,0,null,null,0,null,null,null,0,285,0,0,null,null,null,"Anno 24"]
["2024-11-01",null,null,0,0,0,null,null,0,0,null,null,0,286,0,0,null,null,null,"Anno 24"]
["2024-12-01",null,null,0,0,0,null,null,0,null,null,null,0,287,0,0,null,null,null,"Anno 24"]
["2025-01-01",null,null,0,0,0,null,null,0,null,null,null,0,288,0,0,null,null,null,"Anno 25"]
["2025-02-01",null,null,0,0,0,null,null,0,null,null,null,0,289,0,0,null,null,null,"Anno 25"]
["2025-03-01",null,null,0,0,0,null,null,0,null,null,null,0,290,0,0,null,null,null,"Anno 25"]
["2025-04-01",null,null,0,0,0,null,null,0,null,null,null,0,291,0,0,null,null,null,"Anno 25"]
["2025-05-01",null,null,0,0,0,null,null,0,null,null,null,0,292,0,0,null,null,null,"Anno 25"]
["2025-06-01",null,null,0,0,0,null,null,0,0,null,null,0,293,0,0,null,null,null,"Anno 25"]
["2025-07-01",null,null,0,0,0,null,null,0,null,null,null,0,294,0,0,null,null,null,"Anno 25"]
["2025-08-01",null,null,0,0,0,null,null,0,null,null,null,0,295,0,0,null,null,null,"Anno 25"]
["2025-09-01",null,null,0,0,0,null,null,0,null,null,null,0,296,0,0,null,null,null,"Anno 25"]
["2025-10-01",null,null,0,0,0,null,null,0,null,null,null,0,297,0,0,null,null,null,"Anno 25"]
["2025-11-01",null,null,0,0,0,null,null,0,0,null,null,0,298,0,0,null,null,null,"Anno 25"]
["2025-12-01",null,null,0,0,0,null,null,0,null,null,null,0,299,0,0,null,null,null,"Anno 25"]
["2026-01-01",null,null,0,0,0,null,null,0,null,null,null,0,300,0,0,null,null,null,"Anno 26"]
["2026-02-01",null,null,0,0,0,null,null,0,null,null,null,0,301,0,0,null,null,null,"Anno 26"]
["2026-03-01",null,null,0,0,0,null,null,0,null,null,null,0,302,0,0,null,null,null,"Anno 26"]
["2026-04-01",null,null,0,0,0,null,null,0,null,null,null,0,303,0,0,null,null,null,"Anno 26"]
["2026-05-01",null,null,0,0,0,null,null,0,null,null,null,0,304,0,0,null,null,null,"Anno 26"]
["2026-06-01",null,null,0,0,0,null,null,0,0,null,null,0,305,0,0,null,null,null,"Anno 26"]
["2026-07-01",null,null,0,0,0,null,null,0,null,null,null,0,306,0,0,null,null,null,"Anno 26"]
["2026-08-01",null,null,0,0,0,null,null,0,null,null,null,0,307,0,0,null,null,null,"Anno 26"]
["2026-09-01",null,null,0,0,0,null,null,0,null,null,null,0,308,0,0,null,null,null,"Anno 26"]
["2026-10-01",null,null,0,0,0,null,null,0,null,null,null,0,309,0,0,null,null,null,"Anno 26"]
["2026-11-01",null,null,0,0,0,null,null,0,0,null,null,0,310,0,0,null,null,null,"Anno 26"]
["2026-12-01",null,null,0,0,0,null,null,0,null,null,null,0,311,0,0,null,null,null,"Anno 26"]
["2027-01-01",null,null,0,0,0,null,null,0,null,null,null,0,312,0,0,null,null,null,"Anno 27"]
["2027-02-01",null,null,0,0,0,null,null,0,null,null,null,0,313,0,0,null,null,null,"Anno 27"]
["2027-03-01",null,null,0,0,0,null,null,0,null,null,null,0,314,0,0,null,null,null,"Anno 27"]
["2027-04-01",null,null,0,0,0,null,null,0,null,null,null,0,315,0,0,null,null,null,"Anno 27"]
["2027-05-01",null,null,0,0,0,null,null,0,null,null,null,0,316,0,0,null,null,null,"Anno 27"]
["2027-06-01",null,null,0,0,0,null,null,0,0,null,null,0,317,0,0,null,null,null,"Anno 27"]
["2027-07-01",null,null,0,0,0,null,null,0,null,null,null,0,318,0,0,null,null,null,"Anno 27"]
["2027-08-01",null,null,0,0,0,null,null,0,null,null,null,0,319,0,0,null,null,null,"Anno 27"]
["2027-09-01",null,null,0,0,0,null,null,0,null,null,null,0,320,0,0,null,null,null,"Anno 27"]
["2027-10-01",null,null,0,0,0,null,null,0,null,null,null,0,321,0,0,null,null,null,"Anno 27"]
["2027-11-01",null,null,0,0,0,null,null,0,0,null,null,0,322,0,0,null,null,null,"Anno 27"]
["2027-12-01",null,null,0,0,0,null,null,0,null,null,null,0,323,0,0,null,null,null,"Anno 27"]
["2028-01-01",null,null,0,0,0,null,null,0,null,null,null,0,324,0,0,null,null,null,"Anno 28"]
["2028-02-01",null,null,0,0,0,null,null,0,null,null,null,0,325,0,0,null,null,null,"Anno 28"]
["2028-03-01",null,null,0,0,0,null,null,0,null,null,null,0,326,0,0,null,null,null,"Anno 28"]
["2028-04-01",null,null,0,0,0,null,null,0,null,null,null,0,327,0,0,null,null,null,"Anno 28"]
["2028-05-01",null,null,0,0,0,null,null,0,null,null,null,0,328,0,0,null,null,null,"Anno 28"]
["2028-06-01",null,null,0,0,0,null,null,0,0,null,null,0,329,0,0,null,null,null,"Anno 28"]
["2028-07-01",null,null,0,0,0,null,null,0,null,null,null,0,330,0,0,null,null,null,"Anno 28"]
["2028-08-01",null,null,0,0,0,null,null,0,null,null,null,0,331,0,0,null,null,null,"Anno 28"]
["2028-09-01",null,null,0,0,0,null,null,0,null,null,null,0,332,0,0,null,null,null,"Anno 28"]
["2028-10-01",null,null,0,0,0,null,null,0,null,null,null,0,333,0,0,null,null,null,"Anno 28"]
["2028-11-01",null,null,0,0,0,null,null,0,0,null,null,0,334,0,0,null,null,null,"Anno 28"]
["2028-12-01",null,null,0,0,0,null,null,0,null,null,null,0,335,0,0,null,null,null,"Anno 28"]
["2029-01-01",null,null,0,0,0,null,null,0,null,null,null,0,336,0,0,null,null,null,"Anno 29"]
["2029-02-01",null,null,0,0,0,null,null,0,null,null,null,0,337,0,0,null,null,null,"Anno 29"]
["2029-03-01",null,null,0,0,0,null,null,0,null,null,null,0,338,0,0,null,null,null,"Anno 29"]
["2029-04-01",null,null,0,0,0,null,null,0,null,null,null,0,339,0,0,null,null,null,"Anno 29"]
["2029-05-01",null,null,0,0,0,null,null,0,null,null,null,0,340,0,0,null,null,null,"Anno 29"]
["2029-06-01",null,null,0,0,0,null,null,0,0,null,null,0,341,0,0,null,null,null,"Anno 29"]
["2029-07-01",null,null,0,0,0,null,null,0,null,null,null,0,342,0,0,null,null,null,"Anno 29"]
["2029-08-01",null,null,0,0,0,null,null,0,null,null,null,0,343,0,0,null,null,null,"Anno 29"]
["2029-09-01",null,null,0,0,0,null,null,0,null,null,null,0,344,0,0,null,null,null,"Anno 29"]
["2029-10-01",null,null,0,0,0,null,null,0,null,null,null,0,345,0,0,null,null,null,"Anno 29"]
["2029-11-01",null,null,0,0,0,null,null,0,0,null,null,0,346,0,0,null,null,null,"Anno 29"]
["2029-12-01",null,null,0,0,0,null,null,0,null,null,null,0,347,0,0,null,null,null,"Anno 29"]
["2030-01-01",null,null,0,0,0,null,null,0,null,null,null,0,348,0,0,null,null,null,"Anno 30"]
["2030-02-01",null,null,0,0,0,null,null,0,null,null,null,0,349,0,0,null,null,null,"Anno 30"]
["2030-03-01",null,null,0,0,0,null,null,0,null,null,null,0,350,0,0,null,null,null,"Anno 30"]
["2030-04-01",null,null,0,0,0,null,null,0,null,null,null,0,351,0,0,null,null,null,"Anno 30"]
["2030-05-01",null,null,0,0,0,null,null,0,null,null,null,0,352,0,0,null,null,null,"Anno 30"]
["2030-06-01",null,null,0,0,0,null,null,0,0,null,null,0,353,0,0,null,null,null,"Anno 30"]
["2030-07-01",null,null,0,0,0,null,null,0,null,null,null,0,354,0,0,null,null,null,"Anno 30"]
["2030-08-01",null,null,0,0,0,null,null,0,null,null,null,0,355,0,0,null,null,null,"Anno 30"]
["2030-09-01",null,null,0,0,0,null,null,0,null,null,null,0,356,0,0,null,null,null,"Anno 30"]
["2030-10-01",null,null,0,0,0,null,null,0,null,null,null,0,357,0,0,null,null,null,"Anno 30"]
["2030-11-01",null,null,0,0,0,null,null,0,0,null,null,0,358,0,0,null,null,null,"Anno 30"]
["2030-12-01",null,null,0,0,0,null,null,0,null,null,null,0,359,0,0,null,null,null,"Anno 30"]
["2031-01-01",null,null,0,0,0,null,null,0,null,null,null,0,360,0,0,null,null,null,"Anno 31"]
["2031-02-01",null,null,0,0,0,null,null,0,null,null,null,0,361,0,0,null,null,null,"Anno 31"]
["2031-03-01",null,null,0,0,0,null,null,0,null,null,null,0,362,0,0,null,null,null,"Anno 31"]
["2031-04-01",null,null,0,0,0,null,null,0,null,null,null,0,363,0,0,null,null,null,"Anno 31"]
["2031-05-01",null,null,0,0,0,null,null,0,null,null,null,0,364,0,0,null,null,null,"Anno 31"]
["2031-06-01",null,null,0,0,0,null,null,0,0,null,null,0,365,0,0,null,null,null,"Anno 31"]
["2031-07-01",null,null,0,0,0,null,null,0,null,null,null,0,366,0,0,null,null,null,"Anno 31"]
["2031-08-01",null,null,0,0,0,null,null,0,null,null,null,0,367,0,0,null,null,null,"Anno 31"]
["2031-09-01",null,null,0,0,0,null,null,0,null,null,null,0,368,0,0,null,null,null,"Anno 31"]
["2031-10-01",null,null,0,0,0,null,null,0,null,null,null,0,369,0,0,null,null,null,"Anno 31"]
["2031-11-01",null,null,0,0,0,null,null,0,0,null,null,0,370,0,0,null,null,null,"Anno 31"]
["2031-12-01",null,null,0,0,0,null,null,0,null,null,null,0,371,0,0,null,null,null,"Anno 31"]
["2032-01-01",null,null,0,0,0,null,null,0,null,null,null,0,372,0,0,null,null,null,"Anno 32"]
["2032-02-01",null,null,0,0,0,null,null,0,null,null,null,0,373,0,0,null,null,null,"Anno 32"]
["2032-03-01",null,null,0,0,0,null,null,0,null,null,null,0,374,0,0,null,null,null,"Anno 32"]
["2032-04-01",null,null,0,0,0,null,null,0,null,null,null,0,375,0,0,null,null,null,"Anno 32"]
["2032-05-01",null,null,0,0,0,null,null,0,null,null,null,0,376,0,0,null,null,null,"Anno 32"]
["2032-06-01",null,null,0,0,0,null,null,0,0,null,null,0,377,0,0,null,null,null,"Anno 32"]
["2032-07-01",null,null,0,0,0,null,null,0,null,null,null,0,378,0,0,null,null,null,"Anno 32"]
["2032-08-01",null,null,0,0,0,null,null,0,null,null,null,0,379,0,0,null,null,null,"Anno 32"]
["2032-09-01",null,null,0,0,0,null,null,0,null,null,null,0,380,0,0,null,null,null,"Anno 32"]
["2032-10-01",null,null,0,0,0,null,null,0,null,null,null,0,381,0,0,null,null,null,"Anno 32"]
["2032-11-01",null,null,0,0,0,null,null,0,0,null,null,0,382,0,0,null,null,null,"Anno 32"]
["2032-12-01",null,null,0,0,0,null,null,0,null,null,null,0,383,0,0,null,null,null,"Anno 32"]
["2033-01-01",null,null,0,0,0,null,null,0,null,null,null,0,384,0,0,null,null,null,"Anno 33"]
["2033-02-01",null,null,0,0,0,null,null,0,null,null,null,0,385,0,0,null,null,null,"Anno 33"]
["2033-03-01",null,null,0,0,0,null,null,0,null,null,null,0,386,0,0,null,null,null,"Anno 33"]
["2033-04-01",null,null,0,0,0,null,null,0,null,null,null,0,387,0,0,null,null,null,"Anno 33"]
["2033-05-01",null,null,0,0,0,null,null,0,null,null,null,0,388,0,0,null,null,null,"Anno 33"]
["2033-06-01",null,null,0,0,0,null,null,0,0,null,null,0,389,0,0,null,null,null,"Anno 33"]
["2033-07-01",null,null,0,0,0,null,null,0,null,null,null,0,390,0,0,null,null,null,"Anno 33"]
["2033-08-01",null,null,0,0,0,null,null,0,null,null,null,0,391,0,0,null,null,null,"Anno 33"]
["2033-09-01",null,null,0,0,0,null,null,0,null,null,null,0,392,0,0,null,null,null,"Anno 33"]
["2033-10-01",null,null,0,0,0,null,null,0,null,null,null,0,393,0,0,null,null,null,"Anno 33"]
["2033-11-01",null,null,0,0,0,null,null,0,0,null,null,0,394,0,0,null,null,null,"Anno 33"]
["2033-12-01",null,null,0,0,0,null,null,0,null,null,null,0,395,0,0,null,null,null,"Anno 33"]
["2034-01-01",null,null,0,0,0,null,null,0,null,null,null,0,396,0,0,null,null,null,"Anno 34"]
["2034-02-01",null,null,0,0,0,null,null,0,null,null,null,0,397,0,0,null,null,null,"Anno 34"]
["2034-03-01",null,null,0,0,0,null,null,0,null,null,null,0,398,0,0,null,null,null,"Anno 34"]
["2034-04-01",null,null,0,0,0,null,null,0,null,null,null,0,399,0,0,null,null,null,"Anno 34"]
["2034-05-01",null,null,0,0,0,null,null,0,null,null,null,0,400,0,0,null,null,null,"Anno 34"]
["2034-06-01",null,null,0,0,0,null,null,0,0,null,null,0,401,0,0,null,null,null,"Anno 34"]
["2034-07-01",null,null,0,0,0,null,null,0,null,null,null,0,402,0,0,null,null,null,"Anno 34"]
["2034-08-01",null,null,0,0,0,null,null,0,null,null,null,0,403,0,0,null,null,null,"Anno 34"]
["2034-09-01",null,null,0,0,0,null,null,0,null,null,null,0,404,0,0,null,null,null,"Anno 34"]
["2034-10-01",null,null,0,0,0,null,null,0,null,null,null,0,405,0,0,null,null,null,"Anno 34"]
["2034-11-01",null,null,0,0,0,null,null,0,0,null,null,0,406,0,0,null,null,null,"Anno 34"]
["2034-12-01",null,null,0,0,0,null,null,0,null,null,null,0,407,0,0,null,null,null,"Anno 34"]
["2035-01-01",null,null,0,0,0,null,null,0,null,null,null,0,408,0,0,null,null,null,"Anno 35"]
["2035-02-01",null,null,0,0,0,null,null,0,null,null,null,0,409,0,0,null,null,null,"Anno 35"]
["2035-03-01",null,null,0,0,0,null,null,0,null,null,null,0,410,0,0,null,null,null,"Anno 35"]
["2035-04-01",null,null,0,0,0,null,null,0,null,null,null,0,411,0,0,null,null,null,"Anno 35"]
["2035-05-01",null,null,0,0,0,null,null,0,null,null,null,0,412,0,0,null,null,null,"Anno 35"]
["2035-06-01",null,null,0,0,0,null,null,0,0,null,null,0,413,0,0,null,null,null,"Anno 35"]
["2035-07-01",null,null,0,0,0,null,null,0,null,null,null,0,414,0,0,null,null,null,"Anno 35"]
["2035-08-01",null,null,0,0,0,null,null,0,null,null,null,0,415,0,0,null,null,null,"Anno 35"]
["2035-09-01",null,null,0,0,0,null,null,0,null,null,null,0,416,0,0,null,null,null,"Anno 35"]
["2035-10-01",null,null,0,0,0,null,null,0,null,null,null,0,417,0,0,null,null,null,"Anno 35"]
["2035-11-01",null,null,0,0,0,null,null,0,0,null,null,0,418,0,0,null,null,null,"Anno 35"]
["2035-12-01",null,null,0,0,0,null,null,0,null,null,null,0,419,0,0,null,null,null,"Anno 35"]

{"sheet":"Piano fin leasing","index":3,"n_rows":495,"n_cols":7,"rows_kept":495,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[null,null,"Rate","Quota int.","Quota cap.","Debito Residuo","Tasso Lordo"]
[]
["GENNAIO",{"$nulls":5},0.03249999999999709]
["Anno 1",null,434.7826086956522,null,null,90000,-90000]
["Anno 1",1,3620.6484239890374,243.75,3376.8984239890374,86623.10157601096,3620.6484239890374]
["Anno 1",2,3620.6484239890374,234.6042334350297,3386.044190554008,83237.05738545695,3620.6484239890374]
["Anno 1",3,3620.6484239890374,225.43369708561258,3395.214726903425,79841.84265855353,3620.6484239890374]
["Anno 1",4,3620.6484239890374,216.23832386691583,3404.4101001221215,76437.4325584314,3620.6484239890374]
["Anno 1",5,3620.6484239890374,207.0180465124184,3413.630377476619,73023.8021809548,3620.6484239890374]
["Anno 1",6,3620.6484239890374,197.77279757341924,3422.875626415618,69600.92655453918,3620.6484239890374]
["Anno 1",7,3620.6484239890374,188.50250941854364,3432.145914570494,66168.7806399687,3620.6484239890374]
["Anno 1",8,3620.6484239890374,179.20711423324855,3441.441309755789,62727.339330212904,3620.6484239890374]
["Anno 1",9,3620.6484239890374,169.88654401932664,3450.7618799697107,59276.577450243196,3620.6484239890374]
["Anno 1",10,3620.6484239890374,160.54073059440867,3460.1076933946288,55816.469756848564,3620.6484239890374]
["Anno 1",11,3620.6484239890374,151.16960559146486,3469.4788183975725,52346.990938450996,3620.6484239890374]
["Anno 2",12,3620.6484239890374,141.77310045830478,3478.8753235307327,48868.115614920265,3620.6484239890374]
["Anno 2",13,3620.6484239890374,132.3511464570757,3488.2972775319618,45379.8183373883,3620.6484239890374]
["Anno 2",14,3620.6484239890374,122.90367466375999,3497.7447493252776,41882.07358806302,3620.6484239890374]
["Anno 2",15,3620.6484239890374,113.43061596767069,3507.2178080213666,38374.85578004166,3620.6484239890374]
["Anno 2",16,3620.6484239890374,103.93190107094617,3516.7165229180914,34858.13925712357,3620.6484239890374]
["Anno 2",17,3620.6484239890374,94.407460488043,3526.2409635009944,31331.898293622577,3620.6484239890374]
["Anno 2",18,3620.6484239890374,84.85722454522781,3535.7911994438095,27796.107094178766,3620.6484239890374]
["Anno 2",19,3620.6484239890374,75.2811233800675,3545.36730060897,24250.739793569795,3620.6484239890374]
["Anno 2",20,3620.6484239890374,65.6790869409182,3554.969337048119,20695.770456521677,3620.6484239890374]
["Anno 2",21,3620.6484239890374,56.051044986412876,3564.5973790026246,17131.17307751905,3620.6484239890374]
["Anno 2",22,3620.6484239890374,46.396927084947436,3574.25149690409,13556.921580614962,3620.6484239890374]
["Anno 2",23,3620.6484239890374,36.71666261416552,3583.9317613748717,9972.98981924009,3620.6484239890374]
["Anno 3",0,10000,27.010180760441912,9972.989819239558,0,10000]
["Anno 3",0,0,0,0,0,0]
["Anno 3",0,0,0,0,0,0]
["Anno 3",0,0,0,0,0,0]
["Anno 3",0,0,0,0,0,0]
["Anno 3",0,0,0,0,0,0]
["Anno 3",0,0,0,0,0,0]
["Anno 3",0,0,0,0,0,0]
["Anno 3",0,0,0,0,0,0]
["Anno 3",0,0,0,0,0,0]
["Anno 3",0,0,0,0,0,0]
["Anno 3",0,0,0,0,0,0]
["Anno 4",0,0,0,0,0,0]
["Anno 4",0,0,0,0,0,0]
["Anno 4",0,0,0,0,0,0]
["Anno 4",0,0,0,0,0,0]
["Anno 4",0,0,0,0,0,0]
["Anno 4",0,0,0,0,0,0]
["Anno 4",0,0,0,0,0,0]
["Anno 4",0,0,0,0,0,0]
["Anno 4",0,0,0,0,0,0]
["Anno 4",0,0,0,0,0,0]
["Anno 4",0,0,0,0,0,0]
["Anno 4",0,0,0,0,0,0]
["Anno 5",0,0,0,0,0,0]
["Anno 5",0,0,0,0,0,0]
["Anno 5",0,0,0,0,0,0]
["Anno 5",0,0,0,0,0,0]
["Anno 5",0,0,0,0,0,0]
["Anno 5",0,0,0,0,0,0]
["Anno 5",0,0,0,0,0,0]
["Anno 5",0,0,0,0,0,0]
["Anno 5",0,0,0,0,0,0]
["Anno 5",0,0,0,0,0,0]
["Anno 5",0,0,0,0,0,0]
["Anno 5",0,0,0,0,0,0]
["Anno 6",0,0,0,0,0,0]
["Anno 6",0,0,0,0,0,0]
["Anno 6",0,0,0,0,0,0]
["Anno 6",0,0,0,0,0,0]
["Anno 6",0,0,0,0,0,0]
["Anno 6",0,0,0,0,0,0]
["Anno 6",0,0,0,0,0,0]
["Anno 6",0,0,0,0,0,0]
["Anno 6",0,0,0,0,0,0]
["Anno 6",0,0,0,0,0,0]
["Anno 6",0,0,0,0,0,0]
["Anno 6",0,0,0,0,0,0]
["Anno 7",0,0,0,0,0,0]
["Anno 7",0,0,0,0,0,0]
["Anno 7",0,0,0,0,0,0]
["Anno 7",0,0,0,0,0,0]
["Anno 7",0,0,0,0,0,0]
["Anno 7",0,0,0,0,0,0]
["Anno 7",0,0,0,0,0,0]
["Anno 7",0,0,0,0,0,0]
["Anno 7",0,0,0,0,0,0]
["Anno 7",0,0,0,0,0,0]
["Anno 7",0,0,0,0,0,0]
["Anno 7",0,0,0,0,0,0]
["Anno 8",0,0,0,0,0,0]
["Anno 8",0,0,0,0,0,0]
["Anno 8",0,0,0,0,0,0]
["Anno 8",0,0,0,0,0,0]
["Anno 8",0,0,0,0,0,0]
["Anno 8",0,0,0,0,0,0]
["Anno 8",0,0,0,0,0,0]
["Anno 8",0,0,0,0,0,0]
["Anno 8",0,0,0,0,0,0]
["Anno 8",0,0,0,0,0,0]
["Anno 8",0,0,0,0,0,0]
["Anno 8",0,0,0,0,0,0]
["Anno 9",0,0,0,0,0,0]
["Anno 9",0,0,0,0,0,0]
["Anno 9",0,0,0,0,0,0]
["Anno 9",0,0,0,0,0,0]
["Anno 9",0,0,0,0,0,0]
["Anno 9",0,0,0,0,0,0]
["Anno 9",0,0,0,0,0,0]
["Anno 9",0,0,0,0,0,0]
["Anno 9",0,0,0,0,0,0]
["Anno 9",0,0,0,0,0,0]
["Anno 9",0,0,0,0,0,0]
["Anno 9",0,0,0,0,0,0]
["Anno 10",0,0,0,0,0,0]
["Anno 10",0,0,0,0,0,0]
["Anno 10",0,0,0,0,0,0]
["Anno 10",0,0,0,0,0,0]
["Anno 10",0,0,0,0,0,0]
["Anno 10",0,0,0,0,0,0]
["Anno 10",0,0,0,0,0,0]
["Anno 10",0,0,0,0,0,0]
["Anno 10",0,0,0,0,0,0]
["Anno 10",0,0,0,0,0,0]
["Anno 10",0,0,0,0,0,0]
["Anno 10",0,0,0,0,0,0]
["Anno 11",0,0,0,0,0,0]
["Anno 11",0,0,0,0,0,0]
["Anno 11",0,0,0,0,0,0]
["Anno 11",0,0,0,0,0,0]
["Anno 11",0,0,0,0,0,0]
["Anno 11",0,0,0,0,0,0]
["Anno 11",0,0,0,0,0,0]
["Anno 11",0,0,0,0,0,0]
["Anno 11",0,0,0,0,0,0]
["Anno 11",0,0,0,0,0,0]
["Anno 11",0,0,0,0,0,0]
["Anno 11",0,0,0,0,0,0]
["Anno 12",0,0,0,0,0,0]
["Anno 12",0,0,0,0,0,0]
["Anno 12",0,0,0,0,0,0]
["Anno 12",0,0,0,0,0,0]
["Anno 12",0,0,0,0,0,0]
["Anno 12",0,0,0,0,0,0]
["Anno 12",0,0,0,0,0,0]
["Anno 12",0,0,0,0,0,0]
["Anno 12",0,0,0,0,0,0]
["Anno 12",0,0,0,0,0,0]
["Anno 12",0,0,0,0,0,0]
["Anno 12",0,0,0,0,0,0]
["Anno 13",0,0,0,0,0,0]
["Anno 13",0,0,0,0,0,0]
["Anno 13",0,0,0,0,0,0]
["Anno 13",0,0,0,0,0,0]
["Anno 13",0,0,0,0,0,0]
["Anno 13",0,0,0,0,0,0]
["Anno 13",0,0,0,0,0,0]
["Anno 13",0,0,0,0,0,0]
["Anno 13",0,0,0,0,0,0]
["Anno 13",0,0,0,0,0,0]
["Anno 13",0,0,0,0,0,0]
["Anno 13",0,0,0,0,0,0]
["Anno 14",0,0,0,0,0,0]
["Anno 14",0,0,0,0,0,0]
["Anno 14",0,0,0,0,0,0]
["Anno 14",0,0,0,0,0,0]
["Anno 14",0,0,0,0,0,0]
["Anno 14",0,0,0,0,0,0]
["Anno 14",0,0,0,0,0,0]
["Anno 14",0,0,0,0,0,0]
["Anno 14",0,0,0,0,0,0]
["Anno 14",0,0,0,0,0,0]
["Anno 14",0,0,0,0,0,0]
["Anno 14",0,0,0,0,0,0]
["Anno 15",0,0,0,0,0,0]
["Anno 15",0,0,0,0,0,0]
["Anno 15",0,0,0,0,0,0]
["Anno 15",0,0,0,0,0,0]
["Anno 15",0,0,0,0,0,0]
["Anno 15",0,0,0,0,0,0]
["Anno 15",0,0,0,0,0,0]
["Anno 15",0,0,0,0,0,0]
["Anno 15",0,0,0,0,0,0]
["Anno 15",0,0,0,0,0,0]
["Anno 15",0,0,0,0,0,0]
["Anno 15",0,0,0,0,0,0]
["Anno 16",0,0,0,0,0,0]
["Anno 16",0,0,0,0,0,0]
["Anno 16",0,0,0,0,0,0]
["Anno 16",0,0,0,0,0,0]
["Anno 16",0,0,0,0,0,0]
["Anno 16",0,0,0,0,0,0]
["Anno 16",0,0,0,0,0,0]
["Anno 16",0,0,0,0,0,0]
["Anno 16",0,0,0,0,0,0]
["Anno 16",0,0,0,0,0,0]
["Anno 16",0,0,0,0,0,0]
["Anno 16",0,0,0,0,0,0]
["Anno 17",0,0,0,0,0,0]
["Anno 17",0,0,0,0,0,0]
["Anno 17",0,0,0,0,0,0]
["Anno 17",0,0,0,0,0,0]
["Anno 17",0,0,0,0,0,0]
["Anno 17",0,0,0,0,0,0]
["Anno 17",0,0,0,0,0,0]
["Anno 17",0,0,0,0,0,0]
["Anno 17",0,0,0,0,0,0]
["Anno 17",0,0,0,0,0,0]
["Anno 17",0,0,0,0,0,0]
["Anno 17",0,0,0,0,0,0]
["Anno 18",0,0,0,0,0,0]
["Anno 18",0,0,0,0,0,0]
["Anno 18",0,0,0,0,0,0]
["Anno 18",0,0,0,0,0,0]
["Anno 18",0,0,0,0,0,0]
["Anno 18",0,0,0,0,0,0]
["Anno 18",0,0,0,0,0,0]
["Anno 18",0,0,0,0,0,0]
["Anno 18",0,0,0,0,0,0]
["Anno 18",0,0,0,0,0,0]
["Anno 18",0,0,0,0,0,0]
["Anno 18",0,0,0,0,0,0]
["Anno 19",0,0,0,0,0,0]
["Anno 19",0,0,0,0,0,0]
["Anno 19",0,0,0,0,0,0]
["Anno 19",0,0,0,0,0,0]
["Anno 19",0,0,0,0,0,0]
["Anno 19",0,0,0,0,0,0]
["Anno 19",0,0,0,0,0,0]
["Anno 19",0,0,0,0,0,0]
["Anno 19",0,0,0,0,0,0]
["Anno 19",0,0,0,0,0,0]
["Anno 19",0,0,0,0,0,0]
["Anno 19",0,0,0,0,0,0]
["Anno 20",0,0,0,0,0,0]
["Anno 20",0,0,0,0,0,0]
["Anno 20",0,0,0,0,0,0]
["Anno 20",0,0,0,0,0,0]
["Anno 20",0,0,0,0,0,0]
["Anno 20",0,0,0,0,0,0]
["Anno 20",0,0,0,0,0,0]
["Anno 20",0,0,0,0,0,0]
["Anno 20",0,0,0,0,0,0]
["Anno 20",0,0,0,0,0,0]
["Anno 20",0,0,0,0,0,0]
["Anno 20",0,0,0,0,0,0]
["Anno 21",0,0,0,0,0,0]
["Anno 21",0,0,0,0,0,0]
["Anno 21",0,0,0,0,0,0]
["Anno 21",0,0,0,0,0,0]
["Anno 21",0,0,0,0,0,0]
["Anno 21",0,0,0,0,0,0]
["Anno 21",0,0,0,0,0,0]
["Anno 21",0,0,0,0,0,0]
["Anno 21",0,0,0,0,0,0]
["Anno 21",0,0,0,0,0,0]
["Anno 21",0,0,0,0,0,0]
["Anno 21",0,0,0,0,0,0]
["Anno 22",0,0,0,0,0,0]
["Anno 22",0,0,0,0,0,0]
["Anno 22",0,0,0,0,0,0]
["Anno 22",0,0,0,0,0,0]
["Anno 22",0,0,0,0,0,0]
["Anno 22",0,0,0,0,0,0]
["Anno 22",0,0,0,0,0,0]
["Anno 22",0,0,0,0,0,0]
["Anno 22",0,0,0,0,0,0]
["Anno 22",0,0,0,0,0,0]
["Anno 22",0,0,0,0,0,0]
["Anno 22",0,0,0,0,0,0]
["Anno 23",0,0,0,0,0,0]
["Anno 23",0,0,0,0,0,0]
["Anno 23",0,0,0,0,0,0]
["Anno 23",0,0,0,0,0,0]
["Anno 23",0,0,0,0,0,0]
["Anno 23",0,0,0,0,0,0]
["Anno 23",0,0,0,0,0,0]
["Anno 23",0,0,0,0,0,0]
["Anno 23",0,0,0,0,0,0]
["Anno 23",0,0,0,0,0,0]
["Anno 23",0,0,0,0,0,0]
["Anno 23",0,0,0,0,0,0]
["Anno 24",0,0,0,0,0,0]
["Anno 24",0,0,0,0,0,0]
["Anno 24",0,0,0,0,0,0]
["Anno 24",0,0,0,0,0,0]
["Anno 24",0,0,0,0,0,0]
["Anno 24",0,0,0,0,0,0]
["Anno 24",0,0,0,0,0,0]
["Anno 24",0,0,0,0,0,0]
["Anno 24",0,0,0,0,0,0]
["Anno 24",0,0,0,0,0,0]
["Anno 24",0,0,0,0,0,0]
["Anno 24",0,0,0,0,0,0]
["Anno 25",0,0,0,0,0,0]
["Anno 25",0,0,0,0,0,0]
["Anno 25",0,0,0,0,0,0]
["Anno 25",0,0,0,0,0,0]
["Anno 25",0,0,0,0,0,0]
["Anno 25",0,0,0,0,0,0]
["Anno 25",0,0,0,0,0,0]
["Anno 25",0,0,0,0,0,0]
["Anno 25",0,0,0,0,0,0]
["Anno 25",0,0,0,0,0,0]
["Anno 25",0,0,0,0,0,0]
["Anno 25",0,0,0,0,0,0]
["Anno 26",0,0,0,0,0,0]
["Anno 26",0,0,0,0,0,0]
["Anno 26",0,0,0,0,0,0]
["Anno 26",0,0,0,0,0,0]
["Anno 26",0,0,0,0,0,0]
["Anno 26",0,0,0,0,0,0]
["Anno 26",0,0,0,0,0,0]
["Anno 26",0,0,0,0,0,0]
["Anno 26",0,0,0,0,0,0]
["Anno 26",0,0,0,0,0,0]
["Anno 26",0,0,0,0,0,0]
["Anno 26",0,0,0,0,0,0]
["Anno 27",0,0,0,0,0,0]
["Anno 27",0,0,0,0,0,0]
["Anno 27",0,0,0,0,0,0]
["Anno 27",0,0,0,0,0,0]
["Anno 27",0,0,0,0,0,0]
["Anno 27",0,0,0,0,0,0]
["Anno 27",0,0,0,0,0,0]
["Anno 27",0,0,0,0,0,0]
["Anno 27",0,0,0,0,0,0]
["Anno 27",0,0,0,0,0,0]
["Anno 27",0,0,0,0,0,0]
["Anno 27",0,0,0,0,0,0]
["Anno 28",0,0,0,0,0,0]
["Anno 28",0,0,0,0,0,0]
["Anno 28",0,0,0,0,0,0]
["Anno 28",0,0,0,0,0,0]
["Anno 28",0,0,0,0,0,0]
["Anno 28",0,0,0,0,0,0]
["Anno 28",0,0,0,0,0,0]
["Anno 28",0,0,0,0,0,0]
["Anno 28",0,0,0,0,0,0]
["Anno 28",0,0,0,0,0,0]
["Anno 28",0,0,0,0,0,0]
["Anno 28",0,0,0,0,0,0]
["Anno 29",0,0,0,0,0,0]
["Anno 29",0,0,0,0,0,0]
["Anno 29",0,0,0,0,0,0]
["Anno 29",0,0,0,0,0,0]
["Anno 29",0,0,0,0,0,0]
["Anno 29",0,0,0,0,0,0]
["Anno 29",0,0,0,0,0,0]
["Anno 29",0,0,0,0,0,0]
["Anno 29",0,0,0,0,0,0]
["Anno 29",0,0,0,0,0,0]
["Anno 29",0,0,0,0,0,0]
["Anno 29",0,0,0,0,0,0]
["Anno 30",0,0,0,0,0,0]
["Anno 30",0,0,0,0,0,0]
["Anno 30",0,0,0,0,0,0]
["Anno 30",0,0,0,0,0,0]
["Anno 30",0,0,0,0,0,0]
["Anno 30",0,0,0,0,0,0]
["Anno 30",0,0,0,0,0,0]
["Anno 30",0,0,0,0,0,0]
["Anno 30",0,0,0,0,0,0]
["Anno 30",0,0,0,0,0,0]
["Anno 30",0,0,0,0,0,0]
["Anno 30",0,0,0,0,0,0]
["Anno 31",0,0,0,0,0,0]
["Anno 31",0,0,0,0,0,0]
["Anno 31",0,0,0,0,0,0]
["Anno 31",0,0,0,0,0,0]
["Anno 31",0,0,0,0,0,0]
["Anno 31",0,0,0,0,0,0]
["Anno 31",0,0,0,0,0,0]
["Anno 31",0,0,0,0,0,0]
["Anno 31",0,0,0,0,0,0]
["Anno 31",0,0,0,0,0,0]
["Anno 31",0,0,0,0,0,0]
["Anno 31",0,0,0,0,0,0]
["Anno 32",0,0,0,0,0,0]
["Anno 32",0,0,0,0,0,0]
["Anno 32",0,0,0,0,0,0]
["Anno 32",0,0,0,0,0,0]
["Anno 32",0,0,0,0,0,0]
["Anno 32",0,0,0,0,0,0]
["Anno 32",0,0,0,0,0,0]
["Anno 32",0,0,0,0,0,0]
["Anno 32",0,0,0,0,0,0]
["Anno 32",0,0,0,0,0,0]
["Anno 32",0,0,0,0,0,0]
["Anno 32",0,0,0,0,0,0]
["Anno 33",0,0,0,0,0,0]
["Anno 33",0,0,0,0,0,0]
["Anno 33",0,0,0,0,0,0]
["Anno 33",0,0,0,0,0,0]
["Anno 33",0,0,0,0,0,0]
["Anno 33",0,0,0,0,0,0]
["Anno 33",0,0,0,0,0,0]
["Anno 33",0,0,0,0,0,0]
["Anno 33",0,0,0,0,0,0]
["Anno 33",0,0,0,0,0,0]
["Anno 33",0,0,0,0,0,0]
["Anno 33",0,0,0,0,0,0]
["Anno 34",0,0,0,0,0,0]
["Anno 34",0,0,0,0,0,0]
["Anno 34",0,0,0,0,0,0]
["Anno 34",0,0,0,0,0,0]
["Anno 34",0,0,0,0,0,0]
["Anno 34",0,0,0,0,0,0]
["Anno 34",0,0,0,0,0,0]
["Anno 34",0,0,0,0,0,0]
["Anno 34",0,0,0,0,0,0]
["Anno 34",0,0,0,0,0,0]
["Anno 34",0,0,0,0,0,0]
["Anno 34",0,0,0,0,0,0]
["Anno 35",0,0,0,0,0,0]
["Anno 35",0,0,0,0,0,0]
["Anno 35",0,0,0,0,0,0]
["Anno 35",0,0,0,0,0,0]
["Anno 35",0,0,0,0,0,0]
["Anno 35",0,0,0,0,0,0]
["Anno 35",0,0,0,0,0,0]
["Anno 35",0,0,0,0,0,0]
["Anno 35",0,0,0,0,0,0]
["Anno 35",0,0,0,0,0,0]
["Anno 35",0,0,0,0,0,0]
["Anno 35",0,0,0,0,0,0]
["Anno 36",0,0,0,0,0,0]
["Anno 36",0,0,0,0,0,0]
["Anno 36",0,0,0,0,0,0]
["Anno 36",0,0,0,0,0,0]
["Anno 36",0,0,0,0,0,0]
["Anno 36",0,0,0,0,0,0]
["Anno 36",0,0,0,0,0,0]
["Anno 36",0,0,0,0,0,0]
["Anno 36",0,0,0,0,0,0]
["Anno 36",0,0,0,0,0,0]
["Anno 36",0,0,0,0,0,0]
["Anno 36",0,0,0,0,0,0]
["Anno 37",0,0,0,0,0,0]
["Anno 37",0,0,0,0,0,0]
["Anno 37",0,0,0,0,0,0]
["Anno 37",0,0,0,0,0,0]
["Anno 37",0,0,0,0,0,0]
["Anno 37",0,0,0,0,0,0]
["Anno 37",0,0,0,0,0,0]
["Anno 37",0,0,0,0,0,0]
["Anno 37",0,0,0,0,0,0]
["Anno 37",0,0,0,0,0,0]
["Anno 37",0,0,0,0,0,0]
["Anno 37",0,0,0,0,0,0]
["Anno 38",0,0,0,0,0,0]
["Anno 38",0,0,0,0,0,0]
["Anno 38",0,0,0,0,0,0]
["Anno 38",0,0,0,0,0,0]
["Anno 38",0,0,0,0,0,0]
["Anno 38",0,0,0,0,0,0]
["Anno 38",0,0,0,0,0,0]
["Anno 38",0,0,0,0,0,0]
["Anno 38",0,0,0,0,0,0]
["Anno 38",0,0,0,0,0,0]
["Anno 38",0,0,0,0,0,0]
["Anno 38",0,0,0,0,0,0]
["Anno 39",0,0,0,0,0,0]
["Anno 39",0,0,0,0,0,0]
["Anno 39",0,0,0,0,0,0]
["Anno 39",0,0,0,0,0,0]
["Anno 39",0,0,0,0,0,0]
["Anno 39",0,0,0,0,0,0]
["Anno 39",0,0,0,0,0,0]
["Anno 39",0,0,0,0,0,0]
["Anno 39",0,0,0,0,0,0]
["Anno 39",0,0,0,0,0,0]
["Anno 39",0,0,0,0,0,0]
["Anno 39",0,0,0,0,0,0]
["Anno 40",0,0,0,0,0,0]
["Anno 40",0,0,0,0,0,0]
["Anno 40",0,0,0,0,0,0]
["Anno 40",0,0,0,0,0,0]
["Anno 40",0,0,0,0,0,0]
["Anno 40",0,0,0,0,0,0]
["Anno 40",0,0,0,0,0,0]
["Anno 40",0,0,0,0,0,0]
["Anno 40",0,0,0,0,0,0]
["Anno 40",0,0,0,0,0,0]
["Anno 40",0,0,0,0,0,0]
["Anno 40",0,0,0,0,0,0]
["Anno 41",0,0,0,0,0,0]
["Anno 41",0,0,0,0,0,0]
["Anno 41",0,0,0,0,0,0]
["Anno 41",0,0,0,0,0,0]
["Anno 41",0,0,0,0,0,0]
["Anno 41",0,0,0,0,0,0]
["Anno 41",0,0,0,0,0,0]
["Anno 41",0,0,0,0,0,0]
["Anno 41",0,0,0,0,0,0]
["Anno 41",0,0,0,0,0,0]
["Anno 41",0,0,0,0,0,0]
["Anno 41",0,0,0,0,0,0]

{"sheet":"Piano fin. prestito","index":4,"n_rows":501,"n_cols":6,"rows_kept":501,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[null,"Rate","Quota int.","Quota cap.","Debito Residuo","Tasso Lordo"]
[]
[{"$nulls":5},0.03249999999999442]
[1,0,null,null,109800,-109800]
[2,4930.603782588427,297.375,4633.228782588427,105166.77121741157,4930.603782588427]
[3,4930.603782588427,284.82667204715636,4645.77711054127,100520.9941068703,4930.603782588427]
[4,4930.603782588427,272.24435903944044,4658.359423548986,95862.63468332132,4930.603782588427]
[5,4930.603782588427,259.62796893399525,4670.9758136544315,91191.65886966689,4930.603782588427]
[6,4930.603782588427,246.97740943868118,4683.626373149746,86508.03249651715,4930.603782588427]
[7,4930.603782588427,234.29258801140062,4696.311194577026,81811.72130194012,4930.603782588427]
[8,4930.603782588427,221.57341185942118,4709.030370729006,77102.69093121112,4930.603782588427]
[9,4930.603782588427,208.8197879386968,4721.78399464973,72380.9069365614,4930.603782588427]
[10,4930.603782588427,196.03162295318714,4734.57215963524,67646.33477692616,4930.603782588427]
[11,4930.603782588427,183.20882335417502,4747.3949592342515,62898.939817691906,4930.603782588427]
[12,4930.603782588427,170.35129533958224,4760.252487248845,58138.68733044306,4930.603782588427]
[13,4930.603782588427,157.4589448532833,4773.1448377351435,53365.54249270792,4930.603782588427]
[14,4930.603782588427,144.53167758441728,4786.072105004009,48579.470387703914,4930.603782588427]
[15,4930.603782588427,131.56939896669812,4799.034383621729,43780.436004082185,4930.603782588427]
[16,4930.603782588427,118.5720141777226,4812.031768410704,38968.40423567148,4930.603782588427]
[17,4930.603782588427,105.53942813827692,4825.06435445015,34143.33988122133,4930.603782588427]
[18,4930.603782588427,92.4715455116411,4838.132237076786,29305.207644144542,4930.603782588427]
[19,4930.603782588427,79.36827070289146,4851.235511885536,24453.972132259005,4930.603782588427]
[20,4930.603782588427,66.22950785820147,4864.374274730226,19589.59785752878,4930.603782588427]
[21,4930.603782588427,53.05516086414045,4877.548621724286,14712.049235804494,4930.603782588427]
[22,4930.603782588427,39.845133346970506,4890.758649241457,9821.290586563038,4930.603782588427]
[23,4930.603782588427,26.599328671941564,4904.0044539164855,4917.286132646553,4930.603782588427]
[24,4930.603782588427,13.317649942584413,4917.286132645842,7.10315362084657e-10,4930.603782588427]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]
[0,0,0,0,0,0]

{"sheet":"C.E. Ires Leasing","index":5,"n_rows":411,"n_cols":4,"rows_kept":411,"cut":false,"hidden":false,"merged":[[1,0,1,3]],"flags":["formulas_cached_only"]}
[null,"Canoni medi mensili (IRES) suddivisi per anno"]
[]
["mese","anno","quota capitale","quota interesse"]
[1,"Anno 1"]
[2,"Anno 1",3913.043478260847,142.38755442384215]
[3,"Anno 1",3913.043478260847,142.38755442384215]
[4,"Anno 1",3913.043478260847,142.38755442384215]
[5,"Anno 1",3913.043478260847,142.38755442384215]
[6,"Anno 1",3913.043478260847,142.38755442384215]
[7,"Anno 1",3913.043478260847,142.38755442384215]
[8,"Anno 1",3913.043478260847,142.38755442384215]
[9,"Anno 1",3913.043478260847,142.38755442384215]
[10,"Anno 1",3913.043478260847,142.38755442384215]
[11,"Anno 1",3913.043478260847,142.38755442384215]
[12,"Anno 1",3913.043478260847,142.38755442384215]
[13,"Anno 2",3913.043478260847,142.38755442384215]
[14,"Anno 2",3913.043478260847,142.38755442384215]
[15,"Anno 2",3913.043478260847,142.38755442384215]
[16,"Anno 2",3913.043478260847,142.38755442384215]
[17,"Anno 2",3913.043478260847,142.38755442384215]
[18,"Anno 2",3913.043478260847,142.38755442384215]
[19,"Anno 2",3913.043478260847,142.38755442384215]
[20,"Anno 2",3913.043478260847,142.38755442384215]
[21,"Anno 2",3913.043478260847,142.38755442384215]
[22,"Anno 2",3913.043478260847,142.38755442384215]
[23,"Anno 2",3913.043478260847,142.38755442384215]
[24,"Anno 2",3913.043478260847,142.38755442384215]
[25,"Anno 3",0,0]
[26,"Anno 3",0,0]
[27,"Anno 3",0,0]
[28,"Anno 3",0,0]
[29,"Anno 3",0,0]
[30,"Anno 3",0,0]
[31,"Anno 3",0,0]
[32,"Anno 3",0,0]
[33,"Anno 3",0,0]
[34,"Anno 3",0,0]
[35,"Anno 3",0,0]
[36,"Anno 3",0,0]
[37,"Anno 4",0,0]
[38,"Anno 4",0,0]
[39,"Anno 4",0,0]
[40,"Anno 4",0,0]
[41,"Anno 4",0,0]
[42,"Anno 4",0,0]
[43,"Anno 4",0,0]
[44,"Anno 4",0,0]
[45,"Anno 4",0,0]
[46,"Anno 4",0,0]
[47,"Anno 4",0,0]
[48,"Anno 4",0,0]
[49,"Anno 5",0,0]
[50,"Anno 5",0,0]
[51,"Anno 5",0,0]
[52,"Anno 5",0,0]
[53,"Anno 5",0,0]
[54,"Anno 5",0,0]
[55,"Anno 5",0,0]
[56,"Anno 5",0,0]
[57,"Anno 5",0,0]
[58,"Anno 5",0,0]
[59,"Anno 5",0,0]
[60,"Anno 5",0,0]
[61,"Anno 6",0,0]
[62,"Anno 6",0,0]
[63,"Anno 6",0,0]
[64,"Anno 6",0,0]
[65,"Anno 6",0,0]
[66,"Anno 6",0,0]
[67,"Anno 6",0,0]
[68,"Anno 6",0,0]
[69,"Anno 6",0,0]
[70,"Anno 6",0,0]
[71,"Anno 6",0,0]
[72,"Anno 6",0,0]
[73,"Anno 7",0,0]
[74,"Anno 7",0,0]
[75,"Anno 7",0,0]
[76,"Anno 7",0,0]
[77,"Anno 7",0,0]
[78,"Anno 7",0,0]
[79,"Anno 7",0,0]
[80,"Anno 7",0,0]
[81,"Anno 7",0,0]
[82,"Anno 7",0,0]
[83,"Anno 7",0,0]
[84,"Anno 7",0,0]
[85,"Anno 8",0,0]
[86,"Anno 8",0,0]
[87,"Anno 8",0,0]
[88,"Anno 8",0,0]
[89,"Anno 8",0,0]
[90,"Anno 8",0,0]
[91,"Anno 8",0,0]
[92,"Anno 8",0,0]
[93,"Anno 8",0,0]
[94,"Anno 8",0,0]
[95,"Anno 8",0,0]
[96,"Anno 8",0,0]
[97,"Anno 9",0,0]
[98,"Anno 9",0,0]
[99,"Anno 9",0,0]
[100,"Anno 9",0,0]
[101,"Anno 9",0,0]
[102,"Anno 9",0,0]
[103,"Anno 9",0,0]
[104,"Anno 9",0,0]
[105,"Anno 9",0,0]
[106,"Anno 9",0,0]
[107,"Anno 9",0,0]
[108,"Anno 9",0,0]
[109,"Anno 10",0,0]
[110,"Anno 10",0,0]
[111,"Anno 10",0,0]
[112,"Anno 10",0,0]
[113,"Anno 10",0,0]
[114,"Anno 10",0,0]
[115,"Anno 10",0,0]
[116,"Anno 10",0,0]
[117,"Anno 10",0,0]
[118,"Anno 10",0,0]
[119,"Anno 10",0,0]
[120,"Anno 10",0,0]
[121,"Anno 11",0,0]
[122,"Anno 11",0,0]
[123,"Anno 11",0,0]
[124,"Anno 11",0,0]
[125,"Anno 11",0,0]
[126,"Anno 11",0,0]
[127,"Anno 11",0,0]
[128,"Anno 11",0,0]
[129,"Anno 11",0,0]
[130,"Anno 11",0,0]
[131,"Anno 11",0,0]
[132,"Anno 11",0,0]
[133,"Anno 12",0,0]
[134,"Anno 12",0,0]
[135,"Anno 12",0,0]
[136,"Anno 12",0,0]
[137,"Anno 12",0,0]
[138,"Anno 12",0,0]
[139,"Anno 12",0,0]
[140,"Anno 12",0,0]
[141,"Anno 12",0,0]
[142,"Anno 12",0,0]
[143,"Anno 12",0,0]
[144,"Anno 12",0,0]
[145,"Anno 13",0,0]
[146,"Anno 13",0,0]
[147,"Anno 13",0,0]
[148,"Anno 13",0,0]
[149,"Anno 13",0,0]
[150,"Anno 13",0,0]
[151,"Anno 13",0,0]
[152,"Anno 13",0,0]
[153,"Anno 13",0,0]
[154,"Anno 13",0,0]
[155,"Anno 13",0,0]
[156,"Anno 13",0,0]
[157,"Anno 14",0,0]
[158,"Anno 14",0,0]
[159,"Anno 14",0,0]
[160,"Anno 14",0,0]
[161,"Anno 14",0,0]
[162,"Anno 14",0,0]
[163,"Anno 14",0,0]
[164,"Anno 14",0,0]
[165,"Anno 14",0,0]
[166,"Anno 14",0,0]
[167,"Anno 14",0,0]
[168,"Anno 14",0,0]
[169,"Anno 15",0,0]
[170,"Anno 15",0,0]
[171,"Anno 15",0,0]
[172,"Anno 15",0,0]
[173,"Anno 15",0,0]
[174,"Anno 15",0,0]
[175,"Anno 15",0,0]
[176,"Anno 15",0,0]
[177,"Anno 15",0,0]
[178,"Anno 15",0,0]
[179,"Anno 15",0,0]
[180,"Anno 15",0,0]
[181,"Anno 16",0,0]
[182,"Anno 16",0,0]
[183,"Anno 16",0,0]
[184,"Anno 16",0,0]
[185,"Anno 16",0,0]
[186,"Anno 16",0,0]
[187,"Anno 16",0,0]
[188,"Anno 16",0,0]
[189,"Anno 16",0,0]
[190,"Anno 16",0,0]
[191,"Anno 16",0,0]
[192,"Anno 16",0,0]
[193,"Anno 17",0,0]
[194,"Anno 17",0,0]
[195,"Anno 17",0,0]
[196,"Anno 17",0,0]
[197,"Anno 17",0,0]
[198,"Anno 17",0,0]
[199,"Anno 17",0,0]
[200,"Anno 17",0,0]
[201,"Anno 17",0,0]
[202,"Anno 17",0,0]
[203,"Anno 17",0,0]
[204,"Anno 17",0,0]
[205,"Anno 18",0,0]
[206,"Anno 18",0,0]
[207,"Anno 18",0,0]
[208,"Anno 18",0,0]
[209,"Anno 18",0,0]
[210,"Anno 18",0,0]
[211,"Anno 18",0,0]
[212,"Anno 18",0,0]
[213,"Anno 18",0,0]
[214,"Anno 18",0,0]
[215,"Anno 18",0,0]
[216,"Anno 18",0,0]
[217,"Anno 19",0,0]
[218,"Anno 19",0,0]
[219,"Anno 19",0,0]
[220,"Anno 19",0,0]
[221,"Anno 19",0,0]
[222,"Anno 19",0,0]
[223,"Anno 19",0,0]
[224,"Anno 19",0,0]
[225,"Anno 19",0,0]
[226,"Anno 19",0,0]
[227,"Anno 19",0,0]
[228,"Anno 19",0,0]
[229,"Anno 20",0,0]
[230,"Anno 20",0,0]
[231,"Anno 20",0,0]
[232,"Anno 20",0,0]
[233,"Anno 20",0,0]
[234,"Anno 20",0,0]
[235,"Anno 20",0,0]
[236,"Anno 20",0,0]
[237,"Anno 20",0,0]
[238,"Anno 20",0,0]
[239,"Anno 20",0,0]
[240,"Anno 20",0,0]
[241,"Anno 21",0,0]
[242,"Anno 21",0,0]
[243,"Anno 21",0,0]
[244,"Anno 21",0,0]
[245,"Anno 21",0,0]
[246,"Anno 21",0,0]
[247,"Anno 21",0,0]
[248,"Anno 21",0,0]
[249,"Anno 21",0,0]
[250,"Anno 21",0,0]
[251,"Anno 21",0,0]
[252,"Anno 21",0,0]
[253,"Anno 22",0,0]
[254,"Anno 22",0,0]
[255,"Anno 22",0,0]
[256,"Anno 22",0,0]
[257,"Anno 22",0,0]
[258,"Anno 22",0,0]
[259,"Anno 22",0,0]
[260,"Anno 22",0,0]
[261,"Anno 22",0,0]
[262,"Anno 22",0,0]
[263,"Anno 22",0,0]
[264,"Anno 22",0,0]
[265,"Anno 23",0,0]
[266,"Anno 23",0,0]
[267,"Anno 23",0,0]
[268,"Anno 23",0,0]
[269,"Anno 23",0,0]
[270,"Anno 23",0,0]
[271,"Anno 23",0,0]
[272,"Anno 23",0,0]
[273,"Anno 23",0,0]
[274,"Anno 23",0,0]
[275,"Anno 23",0,0]
[276,"Anno 23",0,0]
[277,"Anno 24",0,0]
[278,"Anno 24",0,0]
[279,"Anno 24",0,0]
[280,"Anno 24",0,0]
[281,"Anno 24",0,0]
[282,"Anno 24",0,0]
[283,"Anno 24",0,0]
[284,"Anno 24",0,0]
[285,"Anno 24",0,0]
[286,"Anno 24",0,0]
[287,"Anno 24",0,0]
[288,"Anno 24",0,0]
[289,"Anno 25",0,0]
[290,"Anno 25",0,0]
[291,"Anno 25",0,0]
[292,"Anno 25",0,0]
[293,"Anno 25",0,0]
[294,"Anno 25",0,0]
[295,"Anno 25",0,0]
[296,"Anno 25",0,0]
[297,"Anno 25",0,0]
[298,"Anno 25",0,0]
[299,"Anno 25",0,0]
[300,"Anno 25",0,0]
[301,"Anno 26",0,0]
[302,"Anno 26",0,0]
[303,"Anno 26",0,0]
[304,"Anno 26",0,0]
[305,"Anno 26",0,0]
[306,"Anno 26",0,0]
[307,"Anno 26",0,0]
[308,"Anno 26",0,0]
[309,"Anno 26",0,0]
[310,"Anno 26",0,0]
[311,"Anno 26",0,0]
[312,"Anno 26",0,0]
[313,"Anno 27",0,0]
[314,"Anno 27",0,0]
[315,"Anno 27",0,0]
[316,"Anno 27",0,0]
[317,"Anno 27",0,0]
[318,"Anno 27",0,0]
[319,"Anno 27",0,0]
[320,"Anno 27",0,0]
[321,"Anno 27",0,0]
[322,"Anno 27",0,0]
[323,"Anno 27",0,0]
[324,"Anno 27",0,0]
[325,"Anno 28",0,0]
[326,"Anno 28",0,0]
[327,"Anno 28",0,0]
[328,"Anno 28",0,0]
[329,"Anno 28",0,0]
[330,"Anno 28",0,0]
[331,"Anno 28",0,0]
[332,"Anno 28",0,0]
[333,"Anno 28",0,0]
[334,"Anno 28",0,0]
[335,"Anno 28",0,0]
[336,"Anno 28",0,0]
[337,"Anno 29",0,0]
[338,"Anno 29",0,0]
[339,"Anno 29",0,0]
[340,"Anno 29",0,0]
[341,"Anno 29",0,0]
[342,"Anno 29",0,0]
[343,"Anno 29",0,0]
[344,"Anno 29",0,0]
[345,"Anno 29",0,0]
[346,"Anno 29",0,0]
[347,"Anno 29",0,0]
[348,"Anno 29",0,0]
[349,"Anno 30",0,0]
[350,"Anno 30",0,0]
[351,"Anno 30",0,0]
[352,"Anno 30",0,0]
[353,"Anno 30",0,0]
[354,"Anno 30",0,0]
[355,"Anno 30",0,0]
[356,"Anno 30",0,0]
[357,"Anno 30",0,0]
[358,"Anno 30",0,0]
[359,"Anno 30",0,0]
[360,"Anno 30",0,0]
[361,"Anno 31",0,0]
[362,"Anno 31",0,0]
[363,"Anno 31",0,0]
[364,"Anno 31",0,0]
[365,"Anno 31",0,0]
[366,"Anno 31",0,0]
[367,"Anno 31",0,0]
[368,"Anno 31",0,0]
[369,"Anno 31",0,0]
[370,"Anno 31",0,0]
[371,"Anno 31",0,0]
[372,"Anno 31",0,0]
[373,"Anno 32",0,0]
[374,"Anno 32",0,0]
[375,"Anno 32",0,0]
[376,"Anno 32",0,0]
[377,"Anno 32",0,0]
[378,"Anno 32",0,0]
[379,"Anno 32",0,0]
[380,"Anno 32",0,0]
[381,"Anno 32",0,0]
[382,"Anno 32",0,0]
[383,"Anno 32",0,0]
[384,"Anno 32",0,0]
[385,"Anno 33",0,0]
[386,"Anno 33",0,0]
[387,"Anno 33",0,0]
[388,"Anno 33",0,0]
[389,"Anno 33",0,0]
[390,"Anno 33",0,0]
[391,"Anno 33",0,0]
[392,"Anno 33",0,0]
[393,"Anno 33",0,0]
[394,"Anno 33",0,0]
[395,"Anno 33",0,0]
[396,"Anno 33",0,0]
[397,"Anno 34",0,0]
[398,"Anno 34",0,0]
[399,"Anno 34",0,0]
[400,"Anno 34",0,0]
[401,"Anno 34",0,0]
[402,"Anno 34",0,0]
[403,"Anno 34",0,0]
[404,"Anno 34",0,0]
[405,"Anno 34",0,0]
[406,"Anno 34",0,0]
[407,"Anno 34",0,0]
[408,"Anno 34",0,0]

{"sheet":"C.E. Irap Leasing","index":6,"n_rows":411,"n_cols":4,"rows_kept":411,"cut":false,"hidden":false,"merged":[[1,0,1,3]],"flags":["formulas_cached_only"]}
[null,"Canoni medi mensili (IRAP) suddivisi per anno"]
[]
["mese","anno","quota capitale","quota interesse"]
[1,"Anno 1"]
[2,"Anno 1",3913.043478260847,142.38755442384215]
[3,"Anno 1",3913.043478260847,142.38755442384215]
[4,"Anno 1",3913.043478260847,142.38755442384215]
[5,"Anno 1",3913.043478260847,142.38755442384215]
[6,"Anno 1",3913.043478260847,142.38755442384215]
[7,"Anno 1",3913.043478260847,142.38755442384215]
[8,"Anno 1",3913.043478260847,142.38755442384215]
[9,"Anno 1",3913.043478260847,142.38755442384215]
[10,"Anno 1",3913.043478260847,142.38755442384215]
[11,"Anno 1",3913.043478260847,142.38755442384215]
[12,"Anno 1",3913.043478260847,142.38755442384215]
[13,"Anno 2",3913.043478260847,142.38755442384215]
[14,"Anno 2",3913.043478260847,142.38755442384215]
[15,"Anno 2",3913.043478260847,142.38755442384215]
[16,"Anno 2",3913.043478260847,142.38755442384215]
[17,"Anno 2",3913.043478260847,142.38755442384215]
[18,"Anno 2",3913.043478260847,142.38755442384215]
[19,"Anno 2",3913.043478260847,142.38755442384215]
[20,"Anno 2",3913.043478260847,142.38755442384215]
[21,"Anno 2",3913.043478260847,142.38755442384215]
[22,"Anno 2",3913.043478260847,142.38755442384215]
[23,"Anno 2",3913.043478260847,142.38755442384215]
[24,"Anno 2",3913.043478260847,142.38755442384215]
[25,"Anno 3",0,0]
[26,"Anno 3",0,0]
[27,"Anno 3",0,0]
[28,"Anno 3",0,0]
[29,"Anno 3",0,0]
[30,"Anno 3",0,0]
[31,"Anno 3",0,0]
[32,"Anno 3",0,0]
[33,"Anno 3",0,0]
[34,"Anno 3",0,0]
[35,"Anno 3",0,0]
[36,"Anno 3",0,0]
[37,"Anno 4",0,0]
[38,"Anno 4",0,0]
[39,"Anno 4",0,0]
[40,"Anno 4",0,0]
[41,"Anno 4",0,0]
[42,"Anno 4",0,0]
[43,"Anno 4",0,0]
[44,"Anno 4",0,0]
[45,"Anno 4",0,0]
[46,"Anno 4",0,0]
[47,"Anno 4",0,0]
[48,"Anno 4",0,0]
[49,"Anno 5",0,0]
[50,"Anno 5",0,0]
[51,"Anno 5",0,0]
[52,"Anno 5",0,0]
[53,"Anno 5",0,0]
[54,"Anno 5",0,0]
[55,"Anno 5",0,0]
[56,"Anno 5",0,0]
[57,"Anno 5",0,0]
[58,"Anno 5",0,0]
[59,"Anno 5",0,0]
[60,"Anno 5",0,0]
[61,"Anno 6",0,0]
[62,"Anno 6",0,0]
[63,"Anno 6",0,0]
[64,"Anno 6",0,0]
[65,"Anno 6",0,0]
[66,"Anno 6",0,0]
[67,"Anno 6",0,0]
[68,"Anno 6",0,0]
[69,"Anno 6",0,0]
[70,"Anno 6",0,0]
[71,"Anno 6",0,0]
[72,"Anno 6",0,0]
[73,"Anno 7",0,0]
[74,"Anno 7",0,0]
[75,"Anno 7",0,0]
[76,"Anno 7",0,0]
[77,"Anno 7",0,0]
[78,"Anno 7",0,0]
[79,"Anno 7",0,0]
[80,"Anno 7",0,0]
[81,"Anno 7",0,0]
[82,"Anno 7",0,0]
[83,"Anno 7",0,0]
[84,"Anno 7",0,0]
[85,"Anno 8",0,0]
[86,"Anno 8",0,0]
[87,"Anno 8",0,0]
[88,"Anno 8",0,0]
[89,"Anno 8",0,0]
[90,"Anno 8",0,0]
[91,"Anno 8",0,0]
[92,"Anno 8",0,0]
[93,"Anno 8",0,0]
[94,"Anno 8",0,0]
[95,"Anno 8",0,0]
[96,"Anno 8",0,0]
[97,"Anno 9",0,0]
[98,"Anno 9",0,0]
[99,"Anno 9",0,0]
[100,"Anno 9",0,0]
[101,"Anno 9",0,0]
[102,"Anno 9",0,0]
[103,"Anno 9",0,0]
[104,"Anno 9",0,0]
[105,"Anno 9",0,0]
[106,"Anno 9",0,0]
[107,"Anno 9",0,0]
[108,"Anno 9",0,0]
[109,"Anno 10",0,0]
[110,"Anno 10",0,0]
[111,"Anno 10",0,0]
[112,"Anno 10",0,0]
[113,"Anno 10",0,0]
[114,"Anno 10",0,0]
[115,"Anno 10",0,0]
[116,"Anno 10",0,0]
[117,"Anno 10",0,0]
[118,"Anno 10",0,0]
[119,"Anno 10",0,0]
[120,"Anno 10",0,0]
[121,"Anno 11",0,0]
[122,"Anno 11",0,0]
[123,"Anno 11",0,0]
[124,"Anno 11",0,0]
[125,"Anno 11",0,0]
[126,"Anno 11",0,0]
[127,"Anno 11",0,0]
[128,"Anno 11",0,0]
[129,"Anno 11",0,0]
[130,"Anno 11",0,0]
[131,"Anno 11",0,0]
[132,"Anno 11",0,0]
[133,"Anno 12",0,0]
[134,"Anno 12",0,0]
[135,"Anno 12",0,0]
[136,"Anno 12",0,0]
[137,"Anno 12",0,0]
[138,"Anno 12",0,0]
[139,"Anno 12",0,0]
[140,"Anno 12",0,0]
[141,"Anno 12",0,0]
[142,"Anno 12",0,0]
[143,"Anno 12",0,0]
[144,"Anno 12",0,0]
[145,"Anno 13",0,0]
[146,"Anno 13",0,0]
[147,"Anno 13",0,0]
[148,"Anno 13",0,0]
[149,"Anno 13",0,0]
[150,"Anno 13",0,0]
[151,"Anno 13",0,0]
[152,"Anno 13",0,0]
[153,"Anno 13",0,0]
[154,"Anno 13",0,0]
[155,"Anno 13",0,0]
[156,"Anno 13",0,0]
[157,"Anno 14",0,0]
[158,"Anno 14",0,0]
[159,"Anno 14",0,0]
[160,"Anno 14",0,0]
[161,"Anno 14",0,0]
[162,"Anno 14",0,0]
[163,"Anno 14",0,0]
[164,"Anno 14",0,0]
[165,"Anno 14",0,0]
[166,"Anno 14",0,0]
[167,"Anno 14",0,0]
[168,"Anno 14",0,0]
[169,"Anno 15",0,0]
[170,"Anno 15",0,0]
[171,"Anno 15",0,0]
[172,"Anno 15",0,0]
[173,"Anno 15",0,0]
[174,"Anno 15",0,0]
[175,"Anno 15",0,0]
[176,"Anno 15",0,0]
[177,"Anno 15",0,0]
[178,"Anno 15",0,0]
[179,"Anno 15",0,0]
[180,"Anno 15",0,0]
[181,"Anno 16",0,0]
[182,"Anno 16",0,0]
[183,"Anno 16",0,0]
[184,"Anno 16",0,0]
[185,"Anno 16",0,0]
[186,"Anno 16",0,0]
[187,"Anno 16",0,0]
[188,"Anno 16",0,0]
[189,"Anno 16",0,0]
[190,"Anno 16",0,0]
[191,"Anno 16",0,0]
[192,"Anno 16",0,0]
[193,"Anno 17",0,0]
[194,"Anno 17",0,0]
[195,"Anno 17",0,0]
[196,"Anno 17",0,0]
[197,"Anno 17",0,0]
[198,"Anno 17",0,0]
[199,"Anno 17",0,0]
[200,"Anno 17",0,0]
[201,"Anno 17",0,0]
[202,"Anno 17",0,0]
[203,"Anno 17",0,0]
[204,"Anno 17",0,0]
[205,"Anno 18",0,0]
[206,"Anno 18",0,0]
[207,"Anno 18",0,0]
[208,"Anno 18",0,0]
[209,"Anno 18",0,0]
[210,"Anno 18",0,0]
[211,"Anno 18",0,0]
[212,"Anno 18",0,0]
[213,"Anno 18",0,0]
[214,"Anno 18",0,0]
[215,"Anno 18",0,0]
[216,"Anno 18",0,0]
[217,"Anno 19",0,0]
[218,"Anno 19",0,0]
[219,"Anno 19",0,0]
[220,"Anno 19",0,0]
[221,"Anno 19",0,0]
[222,"Anno 19",0,0]
[223,"Anno 19",0,0]
[224,"Anno 19",0,0]
[225,"Anno 19",0,0]
[226,"Anno 19",0,0]
[227,"Anno 19",0,0]
[228,"Anno 19",0,0]
[229,"Anno 20",0,0]
[230,"Anno 20",0,0]
[231,"Anno 20",0,0]
[232,"Anno 20",0,0]
[233,"Anno 20",0,0]
[234,"Anno 20",0,0]
[235,"Anno 20",0,0]
[236,"Anno 20",0,0]
[237,"Anno 20",0,0]
[238,"Anno 20",0,0]
[239,"Anno 20",0,0]
[240,"Anno 20",0,0]
[241,"Anno 21",0,0]
[242,"Anno 21",0,0]
[243,"Anno 21",0,0]
[244,"Anno 21",0,0]
[245,"Anno 21",0,0]
[246,"Anno 21",0,0]
[247,"Anno 21",0,0]
[248,"Anno 21",0,0]
[249,"Anno 21",0,0]
[250,"Anno 21",0,0]
[251,"Anno 21",0,0]
[252,"Anno 21",0,0]
[253,"Anno 22",0,0]
[254,"Anno 22",0,0]
[255,"Anno 22",0,0]
[256,"Anno 22",0,0]
[257,"Anno 22",0,0]
[258,"Anno 22",0,0]
[259,"Anno 22",0,0]
[260,"Anno 22",0,0]
[261,"Anno 22",0,0]
[262,"Anno 22",0,0]
[263,"Anno 22",0,0]
[264,"Anno 22",0,0]
[265,"Anno 23",0,0]
[266,"Anno 23",0,0]
[267,"Anno 23",0,0]
[268,"Anno 23",0,0]
[269,"Anno 23",0,0]
[270,"Anno 23",0,0]
[271,"Anno 23",0,0]
[272,"Anno 23",0,0]
[273,"Anno 23",0,0]
[274,"Anno 23",0,0]
[275,"Anno 23",0,0]
[276,"Anno 23",0,0]
[277,"Anno 24",0,0]
[278,"Anno 24",0,0]
[279,"Anno 24",0,0]
[280,"Anno 24",0,0]
[281,"Anno 24",0,0]
[282,"Anno 24",0,0]
[283,"Anno 24",0,0]
[284,"Anno 24",0,0]
[285,"Anno 24",0,0]
[286,"Anno 24",0,0]
[287,"Anno 24",0,0]
[288,"Anno 24",0,0]
[289,"Anno 25",0,0]
[290,"Anno 25",0,0]
[291,"Anno 25",0,0]
[292,"Anno 25",0,0]
[293,"Anno 25",0,0]
[294,"Anno 25",0,0]
[295,"Anno 25",0,0]
[296,"Anno 25",0,0]
[297,"Anno 25",0,0]
[298,"Anno 25",0,0]
[299,"Anno 25",0,0]
[300,"Anno 25",0,0]
[301,"Anno 26",0,0]
[302,"Anno 26",0,0]
[303,"Anno 26",0,0]
[304,"Anno 26",0,0]
[305,"Anno 26",0,0]
[306,"Anno 26",0,0]
[307,"Anno 26",0,0]
[308,"Anno 26",0,0]
[309,"Anno 26",0,0]
[310,"Anno 26",0,0]
[311,"Anno 26",0,0]
[312,"Anno 26",0,0]
[313,"Anno 27",0,0]
[314,"Anno 27",0,0]
[315,"Anno 27",0,0]
[316,"Anno 27",0,0]
[317,"Anno 27",0,0]
[318,"Anno 27",0,0]
[319,"Anno 27",0,0]
[320,"Anno 27",0,0]
[321,"Anno 27",0,0]
[322,"Anno 27",0,0]
[323,"Anno 27",0,0]
[324,"Anno 27",0,0]
[325,"Anno 28",0,0]
[326,"Anno 28",0,0]
[327,"Anno 28",0,0]
[328,"Anno 28",0,0]
[329,"Anno 28",0,0]
[330,"Anno 28",0,0]
[331,"Anno 28",0,0]
[332,"Anno 28",0,0]
[333,"Anno 28",0,0]
[334,"Anno 28",0,0]
[335,"Anno 28",0,0]
[336,"Anno 28",0,0]
[337,"Anno 29",0,0]
[338,"Anno 29",0,0]
[339,"Anno 29",0,0]
[340,"Anno 29",0,0]
[341,"Anno 29",0,0]
[342,"Anno 29",0,0]
[343,"Anno 29",0,0]
[344,"Anno 29",0,0]
[345,"Anno 29",0,0]
[346,"Anno 29",0,0]
[347,"Anno 29",0,0]
[348,"Anno 29",0,0]
[349,"Anno 30",0,0]
[350,"Anno 30",0,0]
[351,"Anno 30",0,0]
[352,"Anno 30",0,0]
[353,"Anno 30",0,0]
[354,"Anno 30",0,0]
[355,"Anno 30",0,0]
[356,"Anno 30",0,0]
[357,"Anno 30",0,0]
[358,"Anno 30",0,0]
[359,"Anno 30",0,0]
[360,"Anno 30",0,0]
[361,"Anno 31",0,0]
[362,"Anno 31",0,0]
[363,"Anno 31",0,0]
[364,"Anno 31",0,0]
[365,"Anno 31",0,0]
[366,"Anno 31",0,0]
[367,"Anno 31",0,0]
[368,"Anno 31",0,0]
[369,"Anno 31",0,0]
[370,"Anno 31",0,0]
[371,"Anno 31",0,0]
[372,"Anno 31",0,0]
[373,"Anno 32",0,0]
[374,"Anno 32",0,0]
[375,"Anno 32",0,0]
[376,"Anno 32",0,0]
[377,"Anno 32",0,0]
[378,"Anno 32",0,0]
[379,"Anno 32",0,0]
[380,"Anno 32",0,0]
[381,"Anno 32",0,0]
[382,"Anno 32",0,0]
[383,"Anno 32",0,0]
[384,"Anno 32",0,0]
[385,"Anno 33",0,0]
[386,"Anno 33",0,0]
[387,"Anno 33",0,0]
[388,"Anno 33",0,0]
[389,"Anno 33",0,0]
[390,"Anno 33",0,0]
[391,"Anno 33",0,0]
[392,"Anno 33",0,0]
[393,"Anno 33",0,0]
[394,"Anno 33",0,0]
[395,"Anno 33",0,0]
[396,"Anno 33",0,0]
[397,"Anno 34",0,0]
[398,"Anno 34",0,0]
[399,"Anno 34",0,0]
[400,"Anno 34",0,0]
[401,"Anno 34",0,0]
[402,"Anno 34",0,0]
[403,"Anno 34",0,0]
[404,"Anno 34",0,0]
[405,"Anno 34",0,0]
[406,"Anno 34",0,0]
[407,"Anno 34",0,0]
[408,"Anno 34",0,0]

{"sheet":"Piano imposte atto","index":7,"n_rows":495,"n_cols":7,"rows_kept":495,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[null,null,"Rate","Quota int.","Quota cap.","Debito Residuo","Tasso Lordo"]
[]
["GENNAIO",{"$nulls":5},{"$error":"#NUM!"}]
["Anno 1",null,0,null,null,0]
["Anno 1",1,0,0,0,0,0]
["Anno 1",2,0,0,0,0,0]
["Anno 1",3,0,0,0,0,0]
["Anno 1",4,0,0,0,0,0]
["Anno 1",5,0,0,0,0,0]
["Anno 1",6,0,0,0,0,0]
["Anno 1",7,0,0,0,0,0]
["Anno 1",8,0,0,0,0,0]
["Anno 1",9,0,0,0,0,0]
["Anno 1",10,0,0,0,0,0]
["Anno 1",11,0,0,0,0,0]
["Anno 2",12,0,0,0,0,0]
["Anno 2",13,0,0,0,0,0]
["Anno 2",14,0,0,0,0,0]
["Anno 2",15,0,0,0,0,0]
["Anno 2",16,0,0,0,0,0]
["Anno 2",17,0,0,0,0,0]
["Anno 2",18,0,0,0,0,0]
["Anno 2",19,0,0,0,0,0]
["Anno 2",20,0,0,0,0,0]
["Anno 2",21,0,0,0,0,0]
["Anno 2",22,0,0,0,0,0]
["Anno 2",23,0,0,0,0,0]
["Anno 3",0,0,0,0,0,0]
["Anno 3",0,0,0,0,0,0]
["Anno 3",0,0,0,0,0,0]
["Anno 3",0,0,0,0,0,0]
["Anno 3",0,0,0,0,0,0]
["Anno 3",0,0,0,0,0,0]
["Anno 3",0,0,0,0,0,0]
["Anno 3",0,0,0,0,0,0]
["Anno 3",0,0,0,0,0,0]
["Anno 3",0,0,0,0,0,0]
["Anno 3",0,0,0,0,0,0]
["Anno 3",0,0,0,0,0,0]
["Anno 4",0,0,0,0,0,0]
["Anno 4",0,0,0,0,0,0]
["Anno 4",0,0,0,0,0,0]
["Anno 4",0,0,0,0,0,0]
["Anno 4",0,0,0,0,0,0]
["Anno 4",0,0,0,0,0,0]
["Anno 4",0,0,0,0,0,0]
["Anno 4",0,0,0,0,0,0]
["Anno 4",0,0,0,0,0,0]
["Anno 4",0,0,0,0,0,0]
["Anno 4",0,0,0,0,0,0]
["Anno 4",0,0,0,0,0,0]
["Anno 5",0,0,0,0,0,0]
["Anno 5",0,0,0,0,0,0]
["Anno 5",0,0,0,0,0,0]
["Anno 5",0,0,0,0,0,0]
["Anno 5",0,0,0,0,0,0]
["Anno 5",0,0,0,0,0,0]
["Anno 5",0,0,0,0,0,0]
["Anno 5",0,0,0,0,0,0]
["Anno 5",0,0,0,0,0,0]
["Anno 5",0,0,0,0,0,0]
["Anno 5",0,0,0,0,0,0]
["Anno 5",0,0,0,0,0,0]
["Anno 6",0,0,0,0,0,0]
["Anno 6",0,0,0,0,0,0]
["Anno 6",0,0,0,0,0,0]
["Anno 6",0,0,0,0,0,0]
["Anno 6",0,0,0,0,0,0]
["Anno 6",0,0,0,0,0,0]
["Anno 6",0,0,0,0,0,0]
["Anno 6",0,0,0,0,0,0]
["Anno 6",0,0,0,0,0,0]
["Anno 6",0,0,0,0,0,0]
["Anno 6",0,0,0,0,0,0]
["Anno 6",0,0,0,0,0,0]
["Anno 7",0,0,0,0,0,0]
["Anno 7",0,0,0,0,0,0]
["Anno 7",0,0,0,0,0,0]
["Anno 7",0,0,0,0,0,0]
["Anno 7",0,0,0,0,0,0]
["Anno 7",0,0,0,0,0,0]
["Anno 7",0,0,0,0,0,0]
["Anno 7",0,0,0,0,0,0]
["Anno 7",0,0,0,0,0,0]
["Anno 7",0,0,0,0,0,0]
["Anno 7",0,0,0,0,0,0]
["Anno 7",0,0,0,0,0,0]
["Anno 8",0,0,0,0,0,0]
["Anno 8",0,0,0,0,0,0]
["Anno 8",0,0,0,0,0,0]
["Anno 8",0,0,0,0,0,0]
["Anno 8",0,0,0,0,0,0]
["Anno 8",0,0,0,0,0,0]
["Anno 8",0,0,0,0,0,0]
["Anno 8",0,0,0,0,0,0]
["Anno 8",0,0,0,0,0,0]
["Anno 8",0,0,0,0,0,0]
["Anno 8",0,0,0,0,0,0]
["Anno 8",0,0,0,0,0,0]
["Anno 9",0,0,0,0,0,0]
["Anno 9",0,0,0,0,0,0]
["Anno 9",0,0,0,0,0,0]
["Anno 9",0,0,0,0,0,0]
["Anno 9",0,0,0,0,0,0]
["Anno 9",0,0,0,0,0,0]
["Anno 9",0,0,0,0,0,0]
["Anno 9",0,0,0,0,0,0]
["Anno 9",0,0,0,0,0,0]
["Anno 9",0,0,0,0,0,0]
["Anno 9",0,0,0,0,0,0]
["Anno 9",0,0,0,0,0,0]
["Anno 10",0,0,0,0,0,0]
["Anno 10",0,0,0,0,0,0]
["Anno 10",0,0,0,0,0,0]
["Anno 10",0,0,0,0,0,0]
["Anno 10",0,0,0,0,0,0]
["Anno 10",0,0,0,0,0,0]
["Anno 10",0,0,0,0,0,0]
["Anno 10",0,0,0,0,0,0]
["Anno 10",0,0,0,0,0,0]
["Anno 10",0,0,0,0,0,0]
["Anno 10",0,0,0,0,0,0]
["Anno 10",0,0,0,0,0,0]
["Anno 11",0,0,0,0,0,0]
["Anno 11",0,0,0,0,0,0]
["Anno 11",0,0,0,0,0,0]
["Anno 11",0,0,0,0,0,0]
["Anno 11",0,0,0,0,0,0]
["Anno 11",0,0,0,0,0,0]
["Anno 11",0,0,0,0,0,0]
["Anno 11",0,0,0,0,0,0]
["Anno 11",0,0,0,0,0,0]
["Anno 11",0,0,0,0,0,0]
["Anno 11",0,0,0,0,0,0]
["Anno 11",0,0,0,0,0,0]
["Anno 12",0,0,0,0,0,0]
["Anno 12",0,0,0,0,0,0]
["Anno 12",0,0,0,0,0,0]
["Anno 12",0,0,0,0,0,0]
["Anno 12",0,0,0,0,0,0]
["Anno 12",0,0,0,0,0,0]
["Anno 12",0,0,0,0,0,0]
["Anno 12",0,0,0,0,0,0]
["Anno 12",0,0,0,0,0,0]
["Anno 12",0,0,0,0,0,0]
["Anno 12",0,0,0,0,0,0]
["Anno 12",0,0,0,0,0,0]
["Anno 13",0,0,0,0,0,0]
["Anno 13",0,0,0,0,0,0]
["Anno 13",0,0,0,0,0,0]
["Anno 13",0,0,0,0,0,0]
["Anno 13",0,0,0,0,0,0]
["Anno 13",0,0,0,0,0,0]
["Anno 13",0,0,0,0,0,0]
["Anno 13",0,0,0,0,0,0]
["Anno 13",0,0,0,0,0,0]
["Anno 13",0,0,0,0,0,0]
["Anno 13",0,0,0,0,0,0]
["Anno 13",0,0,0,0,0,0]
["Anno 14",0,0,0,0,0,0]
["Anno 14",0,0,0,0,0,0]
["Anno 14",0,0,0,0,0,0]
["Anno 14",0,0,0,0,0,0]
["Anno 14",0,0,0,0,0,0]
["Anno 14",0,0,0,0,0,0]
["Anno 14",0,0,0,0,0,0]
["Anno 14",0,0,0,0,0,0]
["Anno 14",0,0,0,0,0,0]
["Anno 14",0,0,0,0,0,0]
["Anno 14",0,0,0,0,0,0]
["Anno 14",0,0,0,0,0,0]
["Anno 15",0,0,0,0,0,0]
["Anno 15",0,0,0,0,0,0]
["Anno 15",0,0,0,0,0,0]
["Anno 15",0,0,0,0,0,0]
["Anno 15",0,0,0,0,0,0]
["Anno 15",0,0,0,0,0,0]
["Anno 15",0,0,0,0,0,0]
["Anno 15",0,0,0,0,0,0]
["Anno 15",0,0,0,0,0,0]
["Anno 15",0,0,0,0,0,0]
["Anno 15",0,0,0,0,0,0]
["Anno 15",0,0,0,0,0,0]
["Anno 16",0,0,0,0,0,0]
["Anno 16",0,0,0,0,0,0]
["Anno 16",0,0,0,0,0,0]
["Anno 16",0,0,0,0,0,0]
["Anno 16",0,0,0,0,0,0]
["Anno 16",0,0,0,0,0,0]
["Anno 16",0,0,0,0,0,0]
["Anno 16",0,0,0,0,0,0]
["Anno 16",0,0,0,0,0,0]
["Anno 16",0,0,0,0,0,0]
["Anno 16",0,0,0,0,0,0]
["Anno 16",0,0,0,0,0,0]
["Anno 17",0,0,0,0,0,0]
["Anno 17",0,0,0,0,0,0]
["Anno 17",0,0,0,0,0,0]
["Anno 17",0,0,0,0,0,0]
["Anno 17",0,0,0,0,0,0]
["Anno 17",0,0,0,0,0,0]
["Anno 17",0,0,0,0,0,0]
["Anno 17",0,0,0,0,0,0]
["Anno 17",0,0,0,0,0,0]
["Anno 17",0,0,0,0,0,0]
["Anno 17",0,0,0,0,0,0]
["Anno 17",0,0,0,0,0,0]
["Anno 18",0,0,0,0,0,0]
["Anno 18",0,0,0,0,0,0]
["Anno 18",0,0,0,0,0,0]
["Anno 18",0,0,0,0,0,0]
["Anno 18",0,0,0,0,0,0]
["Anno 18",0,0,0,0,0,0]
["Anno 18",0,0,0,0,0,0]
["Anno 18",0,0,0,0,0,0]
["Anno 18",0,0,0,0,0,0]
["Anno 18",0,0,0,0,0,0]
["Anno 18",0,0,0,0,0,0]
["Anno 18",0,0,0,0,0,0]
["Anno 19",0,0,0,0,0,0]
["Anno 19",0,0,0,0,0,0]
["Anno 19",0,0,0,0,0,0]
["Anno 19",0,0,0,0,0,0]
["Anno 19",0,0,0,0,0,0]
["Anno 19",0,0,0,0,0,0]
["Anno 19",0,0,0,0,0,0]
["Anno 19",0,0,0,0,0,0]
["Anno 19",0,0,0,0,0,0]
["Anno 19",0,0,0,0,0,0]
["Anno 19",0,0,0,0,0,0]
["Anno 19",0,0,0,0,0,0]
["Anno 20",0,0,0,0,0,0]
["Anno 20",0,0,0,0,0,0]
["Anno 20",0,0,0,0,0,0]
["Anno 20",0,0,0,0,0,0]
["Anno 20",0,0,0,0,0,0]
["Anno 20",0,0,0,0,0,0]
["Anno 20",0,0,0,0,0,0]
["Anno 20",0,0,0,0,0,0]
["Anno 20",0,0,0,0,0,0]
["Anno 20",0,0,0,0,0,0]
["Anno 20",0,0,0,0,0,0]
["Anno 20",0,0,0,0,0,0]
["Anno 21",0,0,0,0,0,0]
["Anno 21",0,0,0,0,0,0]
["Anno 21",0,0,0,0,0,0]
["Anno 21",0,0,0,0,0,0]
["Anno 21",0,0,0,0,0,0]
["Anno 21",0,0,0,0,0,0]
["Anno 21",0,0,0,0,0,0]
["Anno 21",0,0,0,0,0,0]
["Anno 21",0,0,0,0,0,0]
["Anno 21",0,0,0,0,0,0]
["Anno 21",0,0,0,0,0,0]
["Anno 21",0,0,0,0,0,0]
["Anno 22",0,0,0,0,0,0]
["Anno 22",0,0,0,0,0,0]
["Anno 22",0,0,0,0,0,0]
["Anno 22",0,0,0,0,0,0]
["Anno 22",0,0,0,0,0,0]
["Anno 22",0,0,0,0,0,0]
["Anno 22",0,0,0,0,0,0]
["Anno 22",0,0,0,0,0,0]
["Anno 22",0,0,0,0,0,0]
["Anno 22",0,0,0,0,0,0]
["Anno 22",0,0,0,0,0,0]
["Anno 22",0,0,0,0,0,0]
["Anno 23",0,0,0,0,0,0]
["Anno 23",0,0,0,0,0,0]
["Anno 23",0,0,0,0,0,0]
["Anno 23",0,0,0,0,0,0]
["Anno 23",0,0,0,0,0,0]
["Anno 23",0,0,0,0,0,0]
["Anno 23",0,0,0,0,0,0]
["Anno 23",0,0,0,0,0,0]
["Anno 23",0,0,0,0,0,0]
["Anno 23",0,0,0,0,0,0]
["Anno 23",0,0,0,0,0,0]
["Anno 23",0,0,0,0,0,0]
["Anno 24",0,0,0,0,0,0]
["Anno 24",0,0,0,0,0,0]
["Anno 24",0,0,0,0,0,0]
["Anno 24",0,0,0,0,0,0]
["Anno 24",0,0,0,0,0,0]
["Anno 24",0,0,0,0,0,0]
["Anno 24",0,0,0,0,0,0]
["Anno 24",0,0,0,0,0,0]
["Anno 24",0,0,0,0,0,0]
["Anno 24",0,0,0,0,0,0]
["Anno 24",0,0,0,0,0,0]
["Anno 24",0,0,0,0,0,0]
["Anno 25",0,0,0,0,0,0]
["Anno 25",0,0,0,0,0,0]
["Anno 25",0,0,0,0,0,0]
["Anno 25",0,0,0,0,0,0]
["Anno 25",0,0,0,0,0,0]
["Anno 25",0,0,0,0,0,0]
["Anno 25",0,0,0,0,0,0]
["Anno 25",0,0,0,0,0,0]
["Anno 25",0,0,0,0,0,0]
["Anno 25",0,0,0,0,0,0]
["Anno 25",0,0,0,0,0,0]
["Anno 25",0,0,0,0,0,0]
["Anno 26",0,0,0,0,0,0]
["Anno 26",0,0,0,0,0,0]
["Anno 26",0,0,0,0,0,0]
["Anno 26",0,0,0,0,0,0]
["Anno 26",0,0,0,0,0,0]
["Anno 26",0,0,0,0,0,0]
["Anno 26",0,0,0,0,0,0]
["Anno 26",0,0,0,0,0,0]
["Anno 26",0,0,0,0,0,0]
["Anno 26",0,0,0,0,0,0]
["Anno 26",0,0,0,0,0,0]
["Anno 26",0,0,0,0,0,0]
["Anno 27",0,0,0,0,0,0]
["Anno 27",0,0,0,0,0,0]
["Anno 27",0,0,0,0,0,0]
["Anno 27",0,0,0,0,0,0]
["Anno 27",0,0,0,0,0,0]
["Anno 27",0,0,0,0,0,0]
["Anno 27",0,0,0,0,0,0]
["Anno 27",0,0,0,0,0,0]
["Anno 27",0,0,0,0,0,0]
["Anno 27",0,0,0,0,0,0]
["Anno 27",0,0,0,0,0,0]
["Anno 27",0,0,0,0,0,0]
["Anno 28",0,0,0,0,0,0]
["Anno 28",0,0,0,0,0,0]
["Anno 28",0,0,0,0,0,0]
["Anno 28",0,0,0,0,0,0]
["Anno 28",0,0,0,0,0,0]
["Anno 28",0,0,0,0,0,0]
["Anno 28",0,0,0,0,0,0]
["Anno 28",0,0,0,0,0,0]
["Anno 28",0,0,0,0,0,0]
["Anno 28",0,0,0,0,0,0]
["Anno 28",0,0,0,0,0,0]
["Anno 28",0,0,0,0,0,0]
["Anno 29",0,0,0,0,0,0]
["Anno 29",0,0,0,0,0,0]
["Anno 29",0,0,0,0,0,0]
["Anno 29",0,0,0,0,0,0]
["Anno 29",0,0,0,0,0,0]
["Anno 29",0,0,0,0,0,0]
["Anno 29",0,0,0,0,0,0]
["Anno 29",0,0,0,0,0,0]
["Anno 29",0,0,0,0,0,0]
["Anno 29",0,0,0,0,0,0]
["Anno 29",0,0,0,0,0,0]
["Anno 29",0,0,0,0,0,0]
["Anno 30",0,0,0,0,0,0]
["Anno 30",0,0,0,0,0,0]
["Anno 30",0,0,0,0,0,0]
["Anno 30",0,0,0,0,0,0]
["Anno 30",0,0,0,0,0,0]
["Anno 30",0,0,0,0,0,0]
["Anno 30",0,0,0,0,0,0]
["Anno 30",0,0,0,0,0,0]
["Anno 30",0,0,0,0,0,0]
["Anno 30",0,0,0,0,0,0]
["Anno 30",0,0,0,0,0,0]
["Anno 30",0,0,0,0,0,0]
["Anno 31",0,0,0,0,0,0]
["Anno 31",0,0,0,0,0,0]
["Anno 31",0,0,0,0,0,0]
["Anno 31",0,0,0,0,0,0]
["Anno 31",0,0,0,0,0,0]
["Anno 31",0,0,0,0,0,0]
["Anno 31",0,0,0,0,0,0]
["Anno 31",0,0,0,0,0,0]
["Anno 31",0,0,0,0,0,0]
["Anno 31",0,0,0,0,0,0]
["Anno 31",0,0,0,0,0,0]
["Anno 31",0,0,0,0,0,0]
["Anno 32",0,0,0,0,0,0]
["Anno 32",0,0,0,0,0,0]
["Anno 32",0,0,0,0,0,0]
["Anno 32",0,0,0,0,0,0]
["Anno 32",0,0,0,0,0,0]
["Anno 32",0,0,0,0,0,0]
["Anno 32",0,0,0,0,0,0]
["Anno 32",0,0,0,0,0,0]
["Anno 32",0,0,0,0,0,0]
["Anno 32",0,0,0,0,0,0]
["Anno 32",0,0,0,0,0,0]
["Anno 32",0,0,0,0,0,0]
["Anno 33",0,0,0,0,0,0]
["Anno 33",0,0,0,0,0,0]
["Anno 33",0,0,0,0,0,0]
["Anno 33",0,0,0,0,0,0]
["Anno 33",0,0,0,0,0,0]
["Anno 33",0,0,0,0,0,0]
["Anno 33",0,0,0,0,0,0]
["Anno 33",0,0,0,0,0,0]
["Anno 33",0,0,0,0,0,0]
["Anno 33",0,0,0,0,0,0]
["Anno 33",0,0,0,0,0,0]
["Anno 33",0,0,0,0,0,0]
["Anno 34",0,0,0,0,0,0]
["Anno 34",0,0,0,0,0,0]
["Anno 34",0,0,0,0,0,0]
["Anno 34",0,0,0,0,0,0]
["Anno 34",0,0,0,0,0,0]
["Anno 34",0,0,0,0,0,0]
["Anno 34",0,0,0,0,0,0]
["Anno 34",0,0,0,0,0,0]
["Anno 34",0,0,0,0,0,0]
["Anno 34",0,0,0,0,0,0]
["Anno 34",0,0,0,0,0,0]
["Anno 34",0,0,0,0,0,0]
["Anno 35",0,0,0,0,0,0]
["Anno 35",0,0,0,0,0,0]
["Anno 35",0,0,0,0,0,0]
["Anno 35",0,0,0,0,0,0]
["Anno 35",0,0,0,0,0,0]
["Anno 35",0,0,0,0,0,0]
["Anno 35",0,0,0,0,0,0]
["Anno 35",0,0,0,0,0,0]
["Anno 35",0,0,0,0,0,0]
["Anno 35",0,0,0,0,0,0]
["Anno 35",0,0,0,0,0,0]
["Anno 35",0,0,0,0,0,0]
["Anno 36",0,0,0,0,0,0]
["Anno 36",0,0,0,0,0,0]
["Anno 36",0,0,0,0,0,0]
["Anno 36",0,0,0,0,0,0]
["Anno 36",0,0,0,0,0,0]
["Anno 36",0,0,0,0,0,0]
["Anno 36",0,0,0,0,0,0]
["Anno 36",0,0,0,0,0,0]
["Anno 36",0,0,0,0,0,0]
["Anno 36",0,0,0,0,0,0]
["Anno 36",0,0,0,0,0,0]
["Anno 36",0,0,0,0,0,0]
["Anno 37",0,0,0,0,0,0]
["Anno 37",0,0,0,0,0,0]
["Anno 37",0,0,0,0,0,0]
["Anno 37",0,0,0,0,0,0]
["Anno 37",0,0,0,0,0,0]
["Anno 37",0,0,0,0,0,0]
["Anno 37",0,0,0,0,0,0]
["Anno 37",0,0,0,0,0,0]
["Anno 37",0,0,0,0,0,0]
["Anno 37",0,0,0,0,0,0]
["Anno 37",0,0,0,0,0,0]
["Anno 37",0,0,0,0,0,0]
["Anno 38",0,0,0,0,0,0]
["Anno 38",0,0,0,0,0,0]
["Anno 38",0,0,0,0,0,0]
["Anno 38",0,0,0,0,0,0]
["Anno 38",0,0,0,0,0,0]
["Anno 38",0,0,0,0,0,0]
["Anno 38",0,0,0,0,0,0]
["Anno 38",0,0,0,0,0,0]
["Anno 38",0,0,0,0,0,0]
["Anno 38",0,0,0,0,0,0]
["Anno 38",0,0,0,0,0,0]
["Anno 38",0,0,0,0,0,0]
["Anno 39",0,0,0,0,0,0]
["Anno 39",0,0,0,0,0,0]
["Anno 39",0,0,0,0,0,0]
["Anno 39",0,0,0,0,0,0]
["Anno 39",0,0,0,0,0,0]
["Anno 39",0,0,0,0,0,0]
["Anno 39",0,0,0,0,0,0]
["Anno 39",0,0,0,0,0,0]
["Anno 39",0,0,0,0,0,0]
["Anno 39",0,0,0,0,0,0]
["Anno 39",0,0,0,0,0,0]
["Anno 39",0,0,0,0,0,0]
["Anno 40",0,0,0,0,0,0]
["Anno 40",0,0,0,0,0,0]
["Anno 40",0,0,0,0,0,0]
["Anno 40",0,0,0,0,0,0]
["Anno 40",0,0,0,0,0,0]
["Anno 40",0,0,0,0,0,0]
["Anno 40",0,0,0,0,0,0]
["Anno 40",0,0,0,0,0,0]
["Anno 40",0,0,0,0,0,0]
["Anno 40",0,0,0,0,0,0]
["Anno 40",0,0,0,0,0,0]
["Anno 40",0,0,0,0,0,0]
["Anno 41",0,0,0,0,0,0]
["Anno 41",0,0,0,0,0,0]
["Anno 41",0,0,0,0,0,0]
["Anno 41"]
["Anno 41"]
["Anno 41"]
["Anno 41"]
["Anno 41"]
["Anno 41"]
["Anno 41"]
["Anno 41"]
["Anno 41"]

{"sheet":"Amm.to cesp.","index":8,"n_rows":33,"n_cols":36,"rows_kept":33,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Valore bene",100000,null,"Aliquota amm.to",0.25]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,"Totale"]
[0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.055,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.09,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.115,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.25,12500,25000,25000,25000,12500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100000]
[0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.315,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Totale",12500,25000,25000,25000,12500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100000]

{"sheet":"Amm.to Riscatto","index":9,"n_rows":33,"n_cols":36,"rows_kept":33,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Prezzo Riscatto",10000,null,"Aliquota amm.to",0.25]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,"Totale"]
[0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.055,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.09,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.115,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.25,1250,2500,2500,2500,1250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000]
[0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.315,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Totale",1250,2500,2500,2500,1250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000]

{"sheet":"Riscatto","index":10,"n_rows":50,"n_cols":78,"rows_kept":50,"cut":false,"hidden":false,"merged":[[0,0,0,9]],"flags":["formulas_cached_only"]}
["INIZIO CALCOLO AMM.TO RISCATTO CONTRATTI CON DECORRENZA DA GENNAIO"]
["Anni",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74]
[2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":41},23]
[3,null,null,1250,2500,2500,2500,1250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":39},24,35]
[4,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":38},36,47]
[5,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":37},48,59]
[6,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":36},60,71]
[7,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":35},72,83]
[8,{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":34},84,95]
[9,{"$nulls":8},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":33},96,107]
[10,{"$nulls":9},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":32},108,119]
[11,{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":31},120,131]
[12,{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":30},132,143]
[13,{"$nulls":12},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":29},144,155]
[14,{"$nulls":13},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":28},156,167]
[15,{"$nulls":14},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":27},168,179]
[16,{"$nulls":15},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":26},180,191]
[17,{"$nulls":16},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":25},192,203]
[18,{"$nulls":17},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":24},204,215]
[19,{"$nulls":18},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":23},216,227]
[20,{"$nulls":19},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":22},228,239]
[21,{"$nulls":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":21},240,251]
[22,{"$nulls":21},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":20},252,263]
[23,{"$nulls":22},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":19},264,275]
[24,{"$nulls":23},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":18},276,287]
[25,{"$nulls":24},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":17},288,299]
[26,{"$nulls":25},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":16},300,311]
[27,{"$nulls":26},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":15},312,323]
[28,{"$nulls":27},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":14},324,335]
[29,{"$nulls":28},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":13},336,347]
[30,{"$nulls":29},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},348,359]
[31,{"$nulls":30},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":11},360,371]
[32,{"$nulls":31},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":10},372,383]
[33,{"$nulls":32},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":9},384,395]
[34,{"$nulls":33},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":8},396,407]
[35,{"$nulls":34},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},408,419]
[36,{"$nulls":35},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},420,431]
[37,{"$nulls":36},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":5},432,443]
[38,{"$nulls":37},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":4},444,455]
[39,{"$nulls":38},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,456,467]
[40,{"$nulls":39},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,468,479]
[41,{"$nulls":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,480,491]
[42]
[43]
["Totale",0,0,1250,2500,2500,2500,1250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,1250]

{"sheet":"Piano fin leasing (IRES)","index":11,"n_rows":496,"n_cols":8,"rows_kept":496,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}
[null,null,null,"Rate","Quota int.","Quota cap.","Debito Residuo","Tasso Lordo"]
[]
[{"$nulls":7},0.030283536568537883]
["GENNAIO","DICEMBRE",null,434.7826086956522,null,null,90000,-90000]
["Anno 1","Anno 1",1,3610.8689871488423,null,3610.8689871488423,86389.13101285115,3610.8689871488423]
["Anno 1","Anno 2",2,3610.8689871488423,233.9705631598052,3376.898423989037,83012.23258886211,3610.8689871488423]
["Anno 1","Anno 2",3,3610.8689871488423,224.8247965948349,3386.0441905540074,79626.1883983081,3610.8689871488423]
["Anno 1","Anno 2",4,3610.8689871488423,215.6542602454178,3395.2147269034244,76230.97367140469,3610.8689871488423]
["Anno 1","Anno 2",5,3610.8689871488423,206.45888702672104,3404.410100122121,72826.56357128256,3610.8689871488423]
["Anno 1","Anno 2",6,3610.8689871488423,197.23860967222362,3413.630377476619,69412.93319380595,3610.8689871488423]
["Anno 1","Anno 2",7,3610.8689871488423,187.99336073322445,3422.8756264156177,65990.05756739034,3610.8689871488423]
["Anno 1","Anno 2",8,3610.8689871488423,178.72307257834885,3432.1459145704935,62557.91165281984,3610.8689871488423]
["Anno 1","Anno 2",9,3610.8689871488423,169.42767739305376,3441.4413097557886,59116.47034306405,3610.8689871488423]
["Anno 1","Anno 2",10,3610.8689871488423,160.10710717913182,3450.7618799697107,55665.70846309434,3610.8689871488423]
["Anno 1","Anno 2",11,3610.8689871488423,150.76129375421385,3460.1076933946283,52205.60076969971,3610.8689871488423]
["Anno 1","Anno 2",12,3610.8689871488423,141.39016875127007,3469.478818397572,48736.12195130214,3610.8689871488423]
["Anno 2","Anno 2",13,3610.8689871488423,131.99366361810996,3478.875323530732,45257.24662777141,3610.8689871488423]
["Anno 2","Anno 3",14,3610.8689871488423,122.57170961688091,3488.2972775319613,41768.94935023945,3610.8689871488423]
["Anno 2","Anno 3",15,3610.8689871488423,113.12423782356517,3497.744749325277,38271.20460091417,3610.8689871488423]
["Anno 2","Anno 3",16,3610.8689871488423,103.65117912747588,3507.217808021366,34763.98679289281,3610.8689871488423]
["Anno 2","Anno 3",17,3610.8689871488423,94.15246423075135,3516.716522918091,31247.270269974717,3610.8689871488423]
["Anno 2","Anno 3",18,3610.8689871488423,84.6280236478482,3526.240963500994,27721.029306473723,3610.8689871488423]
["Anno 2","Anno 3",19,3610.8689871488423,75.077787705033,3535.791199443809,24185.238107029916,3610.8689871488423]
["Anno 2","Anno 3",20,3610.8689871488423,65.5016865398727,3545.36730060897,20639.870806420946,3610.8689871488423]
["Anno 2","Anno 3",21,3610.8689871488423,55.8996501007234,3554.969337048119,17084.901469372828,3610.8689871488423]
["Anno 2","Anno 3",22,3610.8689871488423,46.27160814621808,3564.597379002624,13520.304090370204,3610.8689871488423]
["Anno 2","Anno 3",23,3610.8689871488423,36.61749024475264,3574.2514969040894,9946.052593466115,3610.8689871488423]
["Anno 2","Anno 3",0,10000,26.937225773970727,9973.06277422603,0,10000]
["Anno 3","Anno 3",0,0,0,0,0,0]
["Anno 3","Anno 4",0,0,0,0,0,0]
["Anno 3","Anno 4",0,0,0,0,0,0]
["Anno 3","Anno 4",0,0,0,0,0,0]
["Anno 3","Anno 4",0,0,0,0,0,0]
["Anno 3","Anno 4",0,0,0,0,0,0]
["Anno 3","Anno 4",0,0,0,0,0,0]
["Anno 3","Anno 4",0,0,0,0,0,0]
["Anno 3","Anno 4",0,0,0,0,0,0]
["Anno 3","Anno 4",0,0,0,0,0,0]
["Anno 3","Anno 4",0,0,0,0,0,0]
["Anno 3","Anno 4",0,0,0,0,0,0]
["Anno 4","Anno 4",0,0,0,0,0,0]
["Anno 4","Anno 5",0,0,0,0,0,0]
["Anno 4","Anno 5",0,0,0,0,0,0]
["Anno 4","Anno 5",0,0,0,0,0,0]
["Anno 4","Anno 5",0,0,0,0,0,0]
["Anno 4","Anno 5",0,0,0,0,0,0]
["Anno 4","Anno 5",0,0,0,0,0,0]
["Anno 4","Anno 5",0,0,0,0,0,0]
["Anno 4","Anno 5",0,0,0,0,0,0]
["Anno 4","Anno 5",0,0,0,0,0,0]
["Anno 4","Anno 5",0,0,0,0,0,0]
["Anno 4","Anno 5",0,0,0,0,0,0]
["Anno 5","Anno 5",0,0,0,0,0,0]
["Anno 5","Anno 6",0,0,0,0,0,0]
["Anno 5","Anno 6",0,0,0,0,0,0]
["Anno 5","Anno 6",0,0,0,0,0,0]
["Anno 5","Anno 6",0,0,0,0,0,0]
["Anno 5","Anno 6",0,0,0,0,0,0]
["Anno 5","Anno 6",0,0,0,0,0,0]
["Anno 5","Anno 6",0,0,0,0,0,0]
["Anno 5","Anno 6",0,0,0,0,0,0]
["Anno 5","Anno 6",0,0,0,0,0,0]
["Anno 5","Anno 6",0,0,0,0,0,0]
["Anno 5","Anno 6",0,0,0,0,0,0]
["Anno 6","Anno 6",0,0,0,0,0,0]
["Anno 6","Anno 7",0,0,0,0,0,0]
["Anno 6","Anno 7",0,0,0,0,0,0]
["Anno 6","Anno 7",0,0,0,0,0,0]
["Anno 6","Anno 7",0,0,0,0,0,0]
["Anno 6","Anno 7",0,0,0,0,0,0]
["Anno 6","Anno 7",0,0,0,0,0,0]
["Anno 6","Anno 7",0,0,0,0,0,0]
["Anno 6","Anno 7",0,0,0,0,0,0]
["Anno 6","Anno 7",0,0,0,0,0,0]
["Anno 6","Anno 7",0,0,0,0,0,0]
["Anno 6","Anno 7",0,0,0,0,0,0]
["Anno 7","Anno 7",0,0,0,0,0,0]
["Anno 7","Anno 8",0,0,0,0,0,0]
["Anno 7","Anno 8",0,0,0,0,0,0]
["Anno 7","Anno 8",0,0,0,0,0,0]
["Anno 7","Anno 8",0,0,0,0,0,0]
["Anno 7","Anno 8",0,0,0,0,0,0]
["Anno 7","Anno 8",0,0,0,0,0,0]
["Anno 7","Anno 8",0,0,0,0,0,0]
["Anno 7","Anno 8",0,0,0,0,0,0]
["Anno 7","Anno 8",0,0,0,0,0,0]
["Anno 7","Anno 8",0,0,0,0,0,0]
["Anno 7","Anno 8",0,0,0,0,0,0]
["Anno 8","Anno 8",0,0,0,0,0,0]
["Anno 8","Anno 9",0,0,0,0,0,0]
["Anno 8","Anno 9",0,0,0,0,0,0]
["Anno 8","Anno 9",0,0,0,0,0,0]
["Anno 8","Anno 9",0,0,0,0,0,0]
["Anno 8","Anno 9",0,0,0,0,0,0]
["Anno 8","Anno 9",0,0,0,0,0,0]
["Anno 8","Anno 9",0,0,0,0,0,0]
["Anno 8","Anno 9",0,0,0,0,0,0]
["Anno 8","Anno 9",0,0,0,0,0,0]
["Anno 8","Anno 9",0,0,0,0,0,0]
["Anno 8","Anno 9",0,0,0,0,0,0]
["Anno 9","Anno 9",0,0,0,0,0,0]
["Anno 9","Anno 10",0,0,0,0,0,0]
["Anno 9","Anno 10",0,0,0,0,0,0]
["Anno 9","Anno 10",0,0,0,0,0,0]
["Anno 9","Anno 10",0,0,0,0,0,0]
["Anno 9","Anno 10",0,0,0,0,0,0]
["Anno 9","Anno 10",0,0,0,0,0,0]
["Anno 9","Anno 10",0,0,0,0,0,0]
["Anno 9","Anno 10",0,0,0,0,0,0]
["Anno 9","Anno 10",0,0,0,0,0,0]
["Anno 9","Anno 10",0,0,0,0,0,0]
["Anno 9","Anno 10",0,0,0,0,0,0]
["Anno 10","Anno 10",0,0,0,0,0,0]
["Anno 10","Anno 11",0,0,0,0,0,0]
["Anno 10","Anno 11",0,0,0,0,0,0]
["Anno 10","Anno 11",0,0,0,0,0,0]
["Anno 10","Anno 11",0,0,0,0,0,0]
["Anno 10","Anno 11",0,0,0,0,0,0]
["Anno 10","Anno 11",0,0,0,0,0,0]
["Anno 10","Anno 11",0,0,0,0,0,0]
["Anno 10","Anno 11",0,0,0,0,0,0]
["Anno 10","Anno 11",0,0,0,0,0,0]
["Anno 10","Anno 11",0,0,0,0,0,0]
["Anno 10","Anno 11",0,0,0,0,0,0]
["Anno 11","Anno 11",0,0,0,0,0,0]
["Anno 11","Anno 12",0,0,0,0,0,0]
["Anno 11","Anno 12",0,0,0,0,0,0]
["Anno 11","Anno 12",0,0,0,0,0,0]
["Anno 11","Anno 12",0,0,0,0,0,0]
["Anno 11","Anno 12",0,0,0,0,0,0]
["Anno 11","Anno 12",0,0,0,0,0,0]
["Anno 11","Anno 12",0,0,0,0,0,0]
["Anno 11","Anno 12",0,0,0,0,0,0]
["Anno 11","Anno 12",0,0,0,0,0,0]
["Anno 11","Anno 12",0,0,0,0,0,0]
["Anno 11","Anno 12",0,0,0,0,0,0]
["Anno 12","Anno 12",0,0,0,0,0,0]
["Anno 12","Anno 13",0,0,0,0,0,0]
["Anno 12","Anno 13",0,0,0,0,0,0]
["Anno 12","Anno 13",0,0,0,0,0,0]
["Anno 12","Anno 13",0,0,0,0,0,0]
["Anno 12","Anno 13",0,0,0,0,0,0]
["Anno 12","Anno 13",0,0,0,0,0,0]
["Anno 12","Anno 13",0,0,0,0,0,0]
["Anno 12","Anno 13",0,0,0,0,0,0]
["Anno 12","Anno 13",0,0,0,0,0,0]
["Anno 12","Anno 13",0,0,0,0,0,0]
["Anno 12","Anno 13",0,0,0,0,0,0]
["Anno 13","Anno 13",0,0,0,0,0,0]
["Anno 13","Anno 14",0,0,0,0,0,0]
["Anno 13","Anno 14",0,0,0,0,0,0]
["Anno 13","Anno 14",0,0,0,0,0,0]
["Anno 13","Anno 14",0,0,0,0,0,0]
["Anno 13","Anno 14",0,0,0,0,0,0]
["Anno 13","Anno 14",0,0,0,0,0,0]
["Anno 13","Anno 14",0,0,0,0,0,0]
["Anno 13","Anno 14",0,0,0,0,0,0]
["Anno 13","Anno 14",0,0,0,0,0,0]
["Anno 13","Anno 14",0,0,0,0,0,0]
["Anno 13","Anno 14",0,0,0,0,0,0]
["Anno 14","Anno 14",0,0,0,0,0,0]
["Anno 14","Anno 15",0,0,0,0,0,0]
["Anno 14","Anno 15",0,0,0,0,0,0]
["Anno 14","Anno 15",0,0,0,0,0,0]
["Anno 14","Anno 15",0,0,0,0,0,0]
["Anno 14","Anno 15",0,0,0,0,0,0]
["Anno 14","Anno 15",0,0,0,0,0,0]
["Anno 14","Anno 15",0,0,0,0,0,0]
["Anno 14","Anno 15",0,0,0,0,0,0]
["Anno 14","Anno 15",0,0,0,0,0,0]
["Anno 14","Anno 15",0,0,0,0,0,0]
["Anno 14","Anno 15",0,0,0,0,0,0]
["Anno 15","Anno 15",0,0,0,0,0,0]
["Anno 15","Anno 16",0,0,0,0,0,0]
["Anno 15","Anno 16",0,0,0,0,0,0]
["Anno 15","Anno 16",0,0,0,0,0,0]
["Anno 15","Anno 16",0,0,0,0,0,0]
["Anno 15","Anno 16",0,0,0,0,0,0]
["Anno 15","Anno 16",0,0,0,0,0,0]
["Anno 15","Anno 16",0,0,0,0,0,0]
["Anno 15","Anno 16",0,0,0,0,0,0]
["Anno 15","Anno 16",0,0,0,0,0,0]
["Anno 15","Anno 16",0,0,0,0,0,0]
["Anno 15","Anno 16",0,0,0,0,0,0]
["Anno 16","Anno 16",0,0,0,0,0,0]
["Anno 16","Anno 17",0,0,0,0,0,0]
["Anno 16","Anno 17",0,0,0,0,0,0]
["Anno 16","Anno 17",0,0,0,0,0,0]
["Anno 16","Anno 17",0,0,0,0,0,0]
["Anno 16","Anno 17",0,0,0,0,0,0]
["Anno 16","Anno 17",0,0,0,0,0,0]
["Anno 16","Anno 17",0,0,0,0,0,0]
["Anno 16","Anno 17",0,0,0,0,0,0]
["Anno 16","Anno 17",0,0,0,0,0,0]
["Anno 16","Anno 17",0,0,0,0,0,0]
["Anno 16","Anno 17",0,0,0,0,0,0]
["Anno 17","Anno 17",0,0,0,0,0,0]
["Anno 17","Anno 18",0,0,0,0,0,0]
["Anno 17","Anno 18",0,0,0,0,0,0]
["Anno 17","Anno 18",0,0,0,0,0,0]
["Anno 17","Anno 18",0,0,0,0,0,0]
["Anno 17","Anno 18",0,0,0,0,0,0]
["Anno 17","Anno 18",0,0,0,0,0,0]
["Anno 17","Anno 18",0,0,0,0,0,0]
["Anno 17","Anno 18",0,0,0,0,0,0]
["Anno 17","Anno 18",0,0,0,0,0,0]
["Anno 17","Anno 18",0,0,0,0,0,0]
["Anno 17","Anno 18",0,0,0,0,0,0]
["Anno 18","Anno 18",0,0,0,0,0,0]
["Anno 18","Anno 19",0,0,0,0,0,0]
["Anno 18","Anno 19",0,0,0,0,0,0]
["Anno 18","Anno 19",0,0,0,0,0,0]
["Anno 18","Anno 19",0,0,0,0,0,0]
["Anno 18","Anno 19",0,0,0,0,0,0]
["Anno 18","Anno 19",0,0,0,0,0,0]
["Anno 18","Anno 19",0,0,0,0,0,0]
["Anno 18","Anno 19",0,0,0,0,0,0]
["Anno 18","Anno 19",0,0,0,0,0,0]
["Anno 18","Anno 19",0,0,0,0,0,0]
["Anno 18","Anno 19",0,0,0,0,0,0]
["Anno 19","Anno 19",0,0,0,0,0,0]
["Anno 19","Anno 20",0,0,0,0,0,0]
["Anno 19","Anno 20",0,0,0,0,0,0]
["Anno 19","Anno 20",0,0,0,0,0,0]
["Anno 19","Anno 20",0,0,0,0,0,0]
["Anno 19","Anno 20",0,0,0,0,0,0]
["Anno 19","Anno 20",0,0,0,0,0,0]
["Anno 19","Anno 20",0,0,0,0,0,0]
["Anno 19","Anno 20",0,0,0,0,0,0]
["Anno 19","Anno 20",0,0,0,0,0,0]
["Anno 19","Anno 20",0,0,0,0,0,0]
["Anno 19","Anno 20",0,0,0,0,0,0]
["Anno 20","Anno 20",0,0,0,0,0,0]
["Anno 20","Anno 21",0,0,0,0,0,0]
["Anno 20","Anno 21",0,0,0,0,0,0]
["Anno 20","Anno 21",0,0,0,0,0,0]
["Anno 20","Anno 21",0,0,0,0,0,0]
["Anno 20","Anno 21",0,0,0,0,0,0]
["Anno 20","Anno 21",0,0,0,0,0,0]
["Anno 20","Anno 21",0,0,0,0,0,0]
["Anno 20","Anno 21",0,0,0,0,0,0]
["Anno 20","Anno 21",0,0,0,0,0,0]
["Anno 20","Anno 21",0,0,0,0,0,0]
["Anno 20","Anno 21",0,0,0,0,0,0]
["Anno 21","Anno 21",0,0,0,0,0,0]
["Anno 21","Anno 22",0,0,0,0,0,0]
["Anno 21","Anno 22",0,0,0,0,0,0]
["Anno 21","Anno 22",0,0,0,0,0,0]
["Anno 21","Anno 22",0,0,0,0,0,0]
["Anno 21","Anno 22",0,0,0,0,0,0]
["Anno 21","Anno 22",0,0,0,0,0,0]
["Anno 21","Anno 22",0,0,0,0,0,0]
["Anno 21","Anno 22",0,0,0,0,0,0]
["Anno 21","Anno 22",0,0,0,0,0,0]
["Anno 21","Anno 22",0,0,0,0,0,0]
["Anno 21","Anno 22",0,0,0,0,0,0]
["Anno 22","Anno 22",0,0,0,0,0,0]
["Anno 22","Anno 23",0,0,0,0,0,0]
["Anno 22","Anno 23",0,0,0,0,0,0]
["Anno 22","Anno 23",0,0,0,0,0,0]
["Anno 22","Anno 23",0,0,0,0,0,0]
["Anno 22","Anno 23",0,0,0,0,0,0]
["Anno 22","Anno 23",0,0,0,0,0,0]
["Anno 22","Anno 23",0,0,0,0,0,0]
["Anno 22","Anno 23",0,0,0,0,0,0]
["Anno 22","Anno 23",0,0,0,0,0,0]
["Anno 22","Anno 23",0,0,0,0,0,0]
["Anno 22","Anno 23",0,0,0,0,0,0]
["Anno 23","Anno 23",0,0,0,0,0,0]
["Anno 23","Anno 24",0,0,0,0,0,0]
["Anno 23","Anno 24",0,0,0,0,0,0]
["Anno 23","Anno 24",0,0,0,0,0,0]
["Anno 23","Anno 24",0,0,0,0,0,0]
["Anno 23","Anno 24",0,0,0,0,0,0]
["Anno 23","Anno 24",0,0,0,0,0,0]
["Anno 23","Anno 24",0,0,0,0,0,0]
["Anno 23","Anno 24",0,0,0,0,0,0]
["Anno 23","Anno 24",0,0,0,0,0,0]
["Anno 23","Anno 24",0,0,0,0,0,0]
["Anno 23","Anno 24",0,0,0,0,0,0]
["Anno 24","Anno 24",0,0,0,0,0,0]
["Anno 24","Anno 25",0,0,0,0,0,0]
["Anno 24","Anno 25",0,0,0,0,0,0]
["Anno 24","Anno 25",0,0,0,0,0,0]
["Anno 24","Anno 25",0,0,0,0,0,0]
["Anno 24","Anno 25",0,0,0,0,0,0]
["Anno 24","Anno 25",0,0,0,0,0,0]
["Anno 24","Anno 25",0,0,0,0,0,0]
["Anno 24","Anno 25",0,0,0,0,0,0]
["Anno 24","Anno 25",0,0,0,0,0,0]
["Anno 24","Anno 25",0,0,0,0,0,0]
["Anno 24","Anno 25",0,0,0,0,0,0]
["Anno 25","Anno 25",0,0,0,0,0,0]
["Anno 25","Anno 26",0,0,0,0,0,0]
["Anno 25","Anno 26",0,0,0,0,0,0]
["Anno 25","Anno 26",0,0,0,0,0,0]
["Anno 25","Anno 26",0,0,0,0,0,0]
["Anno 25","Anno 26",0,0,0,0,0,0]
["Anno 25","Anno 26",0,0,0,0,0,0]
["Anno 25","Anno 26",0,0,0,0,0,0]
["Anno 25","Anno 26",0,0,0,0,0,0]
["Anno 25","Anno 26",0,0,0,0,0,0]
["Anno 25","Anno 26",0,0,0,0,0,0]
["Anno 25","Anno 26",0,0,0,0,0,0]
["Anno 26","Anno 26",0,0,0,0,0,0]
["Anno 26","Anno 27",0,0,0,0,0,0]
["Anno 26","Anno 27",0,0,0,0,0,0]
["Anno 26","Anno 27",0,0,0,0,0,0]
["Anno 26","Anno 27",0,0,0,0,0,0]
["Anno 26","Anno 27",0,0,0,0,0,0]
["Anno 26","Anno 27",0,0,0,0,0,0]
["Anno 26","Anno 27",0,0,0,0,0,0]
["Anno 26","Anno 27",0,0,0,0,0,0]
["Anno 26","Anno 27",0,0,0,0,0,0]
["Anno 26","Anno 27",0,0,0,0,0,0]
["Anno 26","Anno 27",0,0,0,0,0,0]
["Anno 27","Anno 27",0,0,0,0,0,0]
["Anno 27","Anno 28",0,0,0,0,0,0]
["Anno 27","Anno 28",0,0,0,0,0,0]
["Anno 27","Anno 28",0,0,0,0,0,0]
["Anno 27","Anno 28",0,0,0,0,0,0]
["Anno 27","Anno 28",0,0,0,0,0,0]
["Anno 27","Anno 28",0,0,0,0,0,0]
["Anno 27","Anno 28",0,0,0,0,0,0]
["Anno 27","Anno 28",0,0,0,0,0,0]
["Anno 27","Anno 28",0,0,0,0,0,0]
["Anno 27","Anno 28",0,0,0,0,0,0]
["Anno 27","Anno 28",0,0,0,0,0,0]
["Anno 28","Anno 28",0,0,0,0,0,0]
["Anno 28","Anno 29",0,0,0,0,0,0]
["Anno 28","Anno 29",0,0,0,0,0,0]
["Anno 28","Anno 29",0,0,0,0,0,0]
["Anno 28","Anno 29",0,0,0,0,0,0]
["Anno 28","Anno 29",0,0,0,0,0,0]
["Anno 28","Anno 29",0,0,0,0,0,0]
["Anno 28","Anno 29",0,0,0,0,0,0]
["Anno 28","Anno 29",0,0,0,0,0,0]
["Anno 28","Anno 29",0,0,0,0,0,0]
["Anno 28","Anno 29",0,0,0,0,0,0]
["Anno 28","Anno 29",0,0,0,0,0,0]
["Anno 29","Anno 29",0,0,0,0,0,0]
["Anno 29","Anno 30",0,0,0,0,0,0]
["Anno 29","Anno 30",0,0,0,0,0,0]
["Anno 29","Anno 30",0,0,0,0,0,0]
["Anno 29","Anno 30",0,0,0,0,0,0]
["Anno 29","Anno 30",0,0,0,0,0,0]
["Anno 29","Anno 30",0,0,0,0,0,0]
["Anno 29","Anno 30",0,0,0,0,0,0]
["Anno 29","Anno 30",0,0,0,0,0,0]
["Anno 29","Anno 30",0,0,0,0,0,0]
["Anno 29","Anno 30",0,0,0,0,0,0]
["Anno 29","Anno 30",0,0,0,0,0,0]
["Anno 30","Anno 30",0,0,0,0,0,0]
["Anno 30","Anno 31",0,0,0,0,0,0]
["Anno 30","Anno 31",0,0,0,0,0,0]
["Anno 30","Anno 31",0,0,0,0,0,0]
["Anno 30","Anno 31",0,0,0,0,0,0]
["Anno 30","Anno 31",0,0,0,0,0,0]
["Anno 30","Anno 31",0,0,0,0,0,0]
["Anno 30","Anno 31",0,0,0,0,0,0]
["Anno 30","Anno 31",0,0,0,0,0,0]
["Anno 30","Anno 31",0,0,0,0,0,0]
["Anno 30","Anno 31",0,0,0,0,0,0]
["Anno 30","Anno 31",0,0,0,0,0,0]
["Anno 31","Anno 31",0,0,0,0,0,0]
["Anno 31","Anno 32",0,0,0,0,0,0]
["Anno 31","Anno 32",0,0,0,0,0,0]
["Anno 31","Anno 32",0,0,0,0,0,0]
["Anno 31","Anno 32",0,0,0,0,0,0]
["Anno 31","Anno 32",0,0,0,0,0,0]
["Anno 31","Anno 32",0,0,0,0,0,0]
["Anno 31","Anno 32",0,0,0,0,0,0]
["Anno 31","Anno 32",0,0,0,0,0,0]
["Anno 31","Anno 32",0,0,0,0,0,0]
["Anno 31","Anno 32",0,0,0,0,0,0]
["Anno 31","Anno 32",0,0,0,0,0,0]
["Anno 32","Anno 32",0,0,0,0,0,0]
["Anno 32","Anno 33",0,0,0,0,0,0]
["Anno 32","Anno 33",0,0,0,0,0,0]
["Anno 32","Anno 33",0,0,0,0,0,0]
["Anno 32","Anno 33",0,0,0,0,0,0]
["Anno 32","Anno 33",0,0,0,0,0,0]
["Anno 32","Anno 33",0,0,0,0,0,0]
["Anno 32","Anno 33",0,0,0,0,0,0]
["Anno 32","Anno 33",0,0,0,0,0,0]
["Anno 32","Anno 33",0,0,0,0,0,0]
["Anno 32","Anno 33",0,0,0,0,0,0]
["Anno 32","Anno 33",0,0,0,0,0,0]
["Anno 33","Anno 33",0,0,0,0,0,0]
["Anno 33","Anno 34",0,0,0,0,0,0]
["Anno 33","Anno 34",0,0,0,0,0,0]
["Anno 33","Anno 34",0,0,0,0,0,0]
["Anno 33","Anno 34",0,0,0,0,0,0]
["Anno 33","Anno 34",0,0,0,0,0,0]
["Anno 33","Anno 34",0,0,0,0,0,0]
["Anno 33","Anno 34",0,0,0,0,0,0]
["Anno 33","Anno 34",0,0,0,0,0,0]
["Anno 33","Anno 34",0,0,0,0,0,0]
["Anno 33","Anno 34",0,0,0,0,0,0]
["Anno 33","Anno 34",0,0,0,0,0,0]
["Anno 34","Anno 34",0,0,0,0,0,0]
["Anno 34","Anno 35",0,0,0,0,0,0]
["Anno 34","Anno 35",0,0,0,0,0,0]
["Anno 34","Anno 35",0,0,0,0,0,0]
["Anno 34","Anno 35",0,0,0,0,0,0]
["Anno 34","Anno 35",0,0,0,0,0,0]
["Anno 34","Anno 35",0,0,0,0,0,0]
["Anno 34","Anno 35",0,0,0,0,0,0]
["Anno 34","Anno 35",0,0,0,0,0,0]
["Anno 34","Anno 35",0,0,0,0,0,0]
["Anno 34","Anno 35",0,0,0,0,0,0]
["Anno 34","Anno 35",0,0,0,0,0,0]
["Anno 35","Anno 35",0,0,0,0,0,0]
["Anno 35","Anno 36",0,0,0,0,0,0]
["Anno 35","Anno 36",0,0,0,0,0,0]
["Anno 35","Anno 36",0,0,0,0,0,0]
["Anno 35","Anno 36",0,0,0,0,0,0]
["Anno 35","Anno 36",0,0,0,0,0,0]
["Anno 35","Anno 36",0,0,0,0,0,0]
["Anno 35","Anno 36",0,0,0,0,0,0]
["Anno 35","Anno 36",0,0,0,0,0,0]
["Anno 35","Anno 36",0,0,0,0,0,0]
["Anno 35","Anno 36",0,0,0,0,0,0]
["Anno 35","Anno 36",0,0,0,0,0,0]
["Anno 36","Anno 36",0,0,0,0,0,0]
["Anno 36","Anno 37",0,0,0,0,0,0]
["Anno 36","Anno 37",0,0,0,0,0,0]
["Anno 36","Anno 37",0,0,0,0,0,0]
["Anno 36","Anno 37",0,0,0,0,0,0]
["Anno 36","Anno 37",0,0,0,0,0,0]
["Anno 36","Anno 37",0,0,0,0,0,0]
["Anno 36","Anno 37",0,0,0,0,0,0]
["Anno 36","Anno 37",0,0,0,0,0,0]
["Anno 36","Anno 37",0,0,0,0,0,0]
["Anno 36","Anno 37",0,0,0,0,0,0]
["Anno 36","Anno 37",0,0,0,0,0,0]
["Anno 37","Anno 37",0,0,0,0,0,0]
["Anno 37","Anno 38",0,0,0,0,0,0]
["Anno 37","Anno 38",0,0,0,0,0,0]
["Anno 37","Anno 38",0,0,0,0,0,0]
["Anno 37","Anno 38",0,0,0,0,0,0]
["Anno 37","Anno 38",0,0,0,0,0,0]
["Anno 37","Anno 38",0,0,0,0,0,0]
["Anno 37","Anno 38",0,0,0,0,0,0]
["Anno 37","Anno 38",0,0,0,0,0,0]
["Anno 37","Anno 38",0,0,0,0,0,0]
["Anno 37","Anno 38",0,0,0,0,0,0]
["Anno 37","Anno 38",0,0,0,0,0,0]
["Anno 38","Anno 38",0,0,0,0,0,0]
["Anno 38","Anno 39",0,0,0,0,0,0]
["Anno 38","Anno 39",0,0,0,0,0,0]
["Anno 38","Anno 39",0,0,0,0,0,0]
["Anno 38","Anno 39",0,0,0,0,0,0]
["Anno 38","Anno 39",0,0,0,0,0,0]
["Anno 38","Anno 39",0,0,0,0,0,0]
["Anno 38","Anno 39",0,0,0,0,0,0]
["Anno 38","Anno 39",0,0,0,0,0,0]
["Anno 38","Anno 39",0,0,0,0,0,0]
["Anno 38","Anno 39",0,0,0,0,0,0]
["Anno 38","Anno 39",0,0,0,0,0,0]
["Anno 39","Anno 39",0,0,0,0,0,0]
["Anno 39","Anno 40",0,0,0,0,0,0]
["Anno 39","Anno 40",0,0,0,0,0,0]
["Anno 39","Anno 40",0,0,0,0,0,0]
["Anno 39","Anno 40",0,0,0,0,0,0]
["Anno 39","Anno 40",0,0,0,0,0,0]
["Anno 39","Anno 40",0,0,0,0,0,0]
["Anno 39","Anno 40",0,0,0,0,0,0]
["Anno 39","Anno 40",0,0,0,0,0,0]
["Anno 39","Anno 40",0,0,0,0,0,0]
["Anno 39","Anno 40",0,0,0,0,0,0]
["Anno 39","Anno 40",0,0,0,0,0,0]
["Anno 40","Anno 40",0,0,0,0,0,0]
["Anno 40","Anno 41",0,0,0,0,0,0]
["Anno 40","Anno 41",0,0,0,0,0,0]
["Anno 40","Anno 41",0,0,0,0,0,0]
["Anno 40","Anno 41",0,0,0,0,0,0]
["Anno 40","Anno 41",0,0,0,0,0,0]
["Anno 40","Anno 41",0,0,0,0,0,0]
["Anno 40","Anno 41",0,0,0,0,0,0]
["Anno 40","Anno 41",0,0,0,0,0,0]
["Anno 40","Anno 41",0,0,0,0,0,0]
["Anno 40","Anno 41",0,0,0,0,0,0]
["Anno 40","Anno 41",0,0,0,0,0,0]
["Anno 41","Anno 41",0,0,0,0,0,0]
["Anno 41",null,0,0,0,0,0,0]
["Anno 41"]
["Anno 41"]
["Anno 41"]
["Anno 41"]
["Anno 41"]
["Anno 41"]
["Anno 41"]
["Anno 41"]
["Anno 41"]
["Anno 41"]