{"text_format":"3","workbook":"xlsx","n_sheets":6,"sheets":["Listino Comm","Dettaglio ","Gara Unica","Valori medi","Provvigioni Base","Assegnaz APT"],"not_rendered":{"charts":1,"defined_names":6},"read":"whole","date_system":"1900"}

{"sheet":"Listino Comm","index":0,"n_rows":26,"n_cols":5,"rows_kept":26}
[null,"Prodotto/Servizio","Agente ","Senior","Teleseller"]
[null,"SIM Abbonamento MNP",{"v":40,"d":"€ 40"},{"v":44,"d":"€ 44"},{"$f":"C2/2","v":{"v":20,"d":"€ 20"}}]
[null,"SIM Abbonamento nuove",{"v":25,"d":"€ 25"},{"v":27.5,"d":"€ 28"},{"$f":"C3/2","v":{"v":12.5,"d":"€ 13"}}]
[null,"SIM ricaricabili MNP",{"v":15,"d":"€ 15"},{"v":16.5,"d":"€ 17"},{"v":7.5,"d":"€ 8"}]
[null,"SIM ricaricabili nuove",{"v":5,"d":"€ 5"},{"v":5.5,"d":"€ 6"},{"v":2.5,"d":"€ 3"}]
[null,"Opz. Broadband Medium",{"v":5,"d":"€ 5"},{"v":5.5,"d":"€ 6"},{"v":2.5,"d":"€ 3"}]
[null,"OPz. Broadband Large",{"v":7,"d":"€ 7"},{"v":7.7,"d":"€ 8"},{"v":3.5,"d":"€ 4"}]
[null,"Opz. Broadband XL",{"v":15,"d":"€ 15"},{"v":16.5,"d":"€ 17"},{"v":7.5,"d":"€ 8"}]
[null,"Opz. RTE/BB",{"v":10,"d":"€ 10"},{"v":11,"d":"€ 11"},{"v":5,"d":"€ 5"}]
[null,"Telefono Fisso",{"v":25,"d":"€ 25"},{"v":27.5,"d":"€ 28"},{"v":12.5,"d":"€ 13"}]
[null,"Internet Premium",{"v":5,"d":"€ 5"},{"v":5.5,"d":"€ 6"},{"v":2.5,"d":"€ 3"}]
[null,"Broadband Small",{"v":5,"d":"€ 5"},{"v":5.5,"d":"€ 6"},{"v":2.5,"d":"€ 3"}]
[null,"Broadband VF Full Optional",{"v":5,"d":"€ 5"},{"v":5.5,"d":"€ 6"},{"v":2.5,"d":"€ 3"}]
[null,"Servizio Fax",{"v":5,"d":"€ 5"},{"v":5.5,"d":"€ 6"},{"v":2.5,"d":"€ 3"}]
[null,"Broadband Large",{"v":15,"d":"€ 15"},{"v":16.5,"d":"€ 17"},{"v":7.5,"d":"€ 8"}]
[null,"Broadband XL",{"v":25,"d":"€ 25"},{"v":27.5,"d":"€ 28"},{"v":12.5,"d":"€ 13"}]
[null,"Broadband UL",{"v":35,"d":"€ 35"},{"v":38.5,"d":"€ 39"},{"v":17.5,"d":"€ 18"}]
[null,"Broadband Station",{"v":10,"d":"€ 10"},{"v":11,"d":"€ 11"},{"v":5,"d":"€ 5"}]
[null,"VRU (tutte)",{"v":120,"d":"€ 120"},{"v":132,"d":"€ 132"},{"v":60,"d":"€ 60"}]
[null,"VRU int. voce oltre 4°",{"v":10,"d":"€ 10"},{"v":11,"d":"€ 11"},{"v":5,"d":"€ 5"}]
[null,"VRU interno fax",{"v":10,"d":"€ 10"},{"v":11,"d":"€ 11"},{"v":5,"d":"€ 5"}]
[null,"VF ADSL GN",{"v":15,"d":"€ 15"},{"v":16.5,"d":"€ 17"},{"v":7.5,"d":"€ 8"}]
[null,"VF ADSL GNP",{"v":50,"d":"€ 50"},{"v":55,"d":"€ 55"},{"v":25,"d":"€ 25"}]
[null,"Pack I-Phone only",{"v":5,"d":"€ 5"},{"v":5.5,"d":"€ 6"},{"v":2.5,"d":"€ 3"}]
[null,"Pack I-Phone ",{"v":10,"d":"€ 10"},{"v":11,"d":"€ 11"},{"v":5,"d":"€ 5"}]
[null,"Mobile start",{"v":5,"d":"€ 5"},{"v":5.5,"d":"€ 6"},{"v":2.5,"d":"€ 3"}]

{"sheet":"Dettaglio ","index":1,"n_rows":38,"n_cols":41,"rows_kept":38,"merged":[[0,0,0,11],[0,14,0,25],[0,28,0,39],[2,0,2,4],[2,8,2,11],[2,14,2,18],[2,22,2,25],[2,28,2,32],[2,36,2,39],[11,0,11,4],[11,8,11,11],[11,14,11,18],[11,22,11,25],[11,28,11,32],[11,36,11,39],[20,0,20,4],[20,8,20,11],[20,14,20,18],[20,22,20,25],[20,28,20,32],[20,36,20,39],[29,0,29,4],[29,8,29,11],[29,14,29,18],[29,22,29,25],[29,28,29,32],[29,36,29,39]]}
["RETE VENDITA",{"$nulls":13},"TELESELLING",{"$nulls":13},"TOTALI"]
[]
["Produzione",{"$nulls":7},"Quantità",{"$nulls":5},"Produzione",{"$nulls":7},"Quantità",{"$nulls":5},"Produzione",{"$nulls":7},"Quantità"]
["Sett","Sim","Vik","Vru","St. Gnp",null,"Agenti",null,"Sim","Vik","Vru","St. Gnp",null,null,"Sett","Sim","Vik","Vru","St. Gnp",null,"Telelling",null,"Sim","Vik","Vru","St. Gnp",null,null,"Sett","Sim","Vik","Vru","St. Gnp",null,"Totale",null,"Sim","Vik","Vru","St. Gnp"]
["Base",20,6,0,5,null,4,null,{"$f":"B5*G5","v":80},{"$f":"C5*G5","v":24},{"$f":"D5*G5","v":0},{"$f":"E5*G5","v":20},null,null,"Base",20,6,0,5,null,2,null,{"$f":"P5*U5","v":40},{"$f":"Q5*U5","v":12},{"$f":"R5*U5","v":0},{"$f":"S5*U5","v":10},null,null,"Base",20,6,0,5,null,{"$f":"G5+U5","v":6},null,{"$f":"AD5*AI5","v":120},{"$f":"AE5*AI5","v":36},{"$f":"AF5*AI5","v":0},{"$f":"AG5*AI5","v":30}]
["Adw",30,8,1,5,null,0,null,0,0,0,0,null,null,"Adw",30,8,1,5,null,0,null,0,0,0,0,null,null,"Adw",30,8,1,5,null,{"$f":"G6+U6","v":0},null,0,0,0,0]
["Senior",40,12,2,10,null,0,null,0,0,0,0,null,null,"Senior",40,12,2,10,null,1,null,{"$f":"P7*U7","v":40},{"$f":"Q7*U7","v":12},{"$f":"R7*U7","v":2},{"$f":"S7*U7","v":10},null,null,"Senior",40,12,2,10,null,1,null,{"$f":"AD7*AI7","v":40},{"$f":"AE7*AI7","v":12},{"$f":"AF7*AI7","v":2},{"$f":"AG7*AI7","v":10}]
[]
[{"$nulls":6},"Pezzi",null,{"$f":"SUM(I5:I8)","v":80},{"$f":"SUM(J5:J8)","v":24},0,20,{"$f":"SUM(I9:L9)","v":124},{"$nulls":7},"Pezzi",null,{"$f":"SUM(W5:W8)","v":80},{"$f":"SUM(X5:X8)","v":24},{"$f":"SUM(Y5:Y8)","v":2},{"$f":"SUM(Z5:Z8)","v":20},{"$f":"SUM(W9:Z9)","v":126},{"$nulls":7},"Pezzi",null,{"$f":"SUM(AK5:AK8)","v":160},{"$f":"SUM(AL5:AL8)","v":48},{"$f":"SUM(AM5:AM8)","v":2},{"$f":"SUM(AN5:AN8)","v":40},{"$f":"SUM(AK9:AN9)","v":250}]
[]
[{"$nulls":6},"Pti",null,{"$f":"I9*3","v":240},{"$f":"J9*3","v":72},{"$f":"K9*4","v":0},{"$f":"L9*5","v":100},{"$f":"SUM(I11:L11)","v":412},{"$nulls":7},"Pti",null,{"$f":"W9*3","v":240},{"$f":"X9*3","v":72},{"$f":"Y9*4","v":8},{"$f":"Z9*5","v":100},{"$f":"SUM(W11:Z11)","v":420},{"$nulls":7},"Pti",null,{"$f":"AK9*3","v":480},{"$f":"AL9*3","v":144},{"$f":"AM9*4","v":8},{"$f":"AN9*5","v":200},{"$f":"SUM(AK11:AN11)","v":832}]
["Produzione",{"$nulls":7},"Quantità",{"$nulls":5},"Produzione",{"$nulls":7},"Quantità",{"$nulls":5},"Produzione",{"$nulls":7},"Quantità"]
["Ott","Sim","Vik","Vru","St. Gnp",null,"Agenti",null,"Sim","Vik","Vru","St. Gnp",null,null,"Ott","Sim","Vik","Vru","St. Gnp",null,"Telelling",null,"Sim","Vik","Vru","St. Gnp",null,null,"Ott","Sim","Vik","Vru","St. Gnp",null,"Totale",null,"Sim","Vik","Vru","St. Gnp"]
["Base",20,6,0,5,null,2,null,{"$f":"B14*G14","v":40},{"$f":"C14*G14","v":12},{"$f":"D14*G14","v":0},{"$f":"E14*G14","v":10},null,null,"Base",20,6,0,5,null,0,null,{"$f":"P14*U14","v":0},{"$f":"Q14*U14","v":0},{"$f":"R14*U14","v":0},{"$f":"S14*U14","v":0},null,null,"Base",20,6,0,5,null,{"$f":"G14+U14","v":2},null,{"$f":"AD14*AI14","v":40},{"$f":"AE14*AI14","v":12},{"$f":"AF14*AI14","v":0},{"$f":"AG14*AI14","v":10}]
["Adw",30,8,1,5,null,4,null,{"$f":"G15*B15","v":120},{"$f":"G15*C15","v":32},{"$f":"D15*G15","v":4},{"$f":"E15*G15","v":20},null,null,"Adw",30,8,1,5,null,2,null,{"$f":"U15*P15","v":60},{"$f":"U15*Q15","v":16},{"$f":"R15*U15","v":2},{"$f":"S15*U15","v":10},null,null,"Adw",30,8,1,5,null,6,null,{"$f":"AI15*AD15","v":180},{"$f":"AI15*AE15","v":48},{"$f":"AF15*AI15","v":6},{"$f":"AG15*AI15","v":30}]
["Senior",40,12,2,10,null,0,null,0,0,0,0,null,null,"Senior",40,12,2,10,null,1,null,{"$f":"U16*P16","v":40},{"$f":"U16*Q16","v":12},{"$f":"R16*U16","v":2},{"$f":"S16*U16","v":10},null,null,"Senior",40,12,2,10,null,1,null,{"$f":"AI16*AD16","v":40},{"$f":"AI16*AE16","v":12},{"$f":"AF16*AI16","v":2},{"$f":"AG16*AI16","v":10}]
[]
[{"$nulls":6},"Pezzi",null,{"$f":"SUM(I14:I17)","v":160},{"$f":"SUM(J14:J17)","v":44},{"$f":"SUM(K14:K17)","v":4},{"$f":"SUM(L14:L17)","v":30},{"$f":"SUM(I18:L18)","v":238},{"$nulls":7},"Pezzi",null,{"$f":"SUM(W14:W17)","v":100},{"$f":"SUM(X14:X17)","v":28},{"$f":"SUM(Y14:Y17)","v":4},{"$f":"SUM(Z14:Z17)","v":20},{"$f":"SUM(W18:Z18)","v":152},{"$nulls":7},"Pezzi",null,{"$f":"SUM(AK14:AK17)","v":260},{"$f":"SUM(AL14:AL17)","v":72},{"$f":"SUM(AM14:AM17)","v":8},{"$f":"SUM(AN14:AN17)","v":50},{"$f":"SUM(AK18:AN18)","v":390}]
[]
[{"$nulls":6},"Pti",null,{"$f":"I18*3","v":480},{"$f":"J18*3","v":132},{"$f":"K18*4","v":16},{"$f":"L18*5","v":150},{"$f":"SUM(I20:L20)","v":778},{"$nulls":7},"Pti",null,{"$f":"W18*3","v":300},{"$f":"X18*3","v":84},{"$f":"Y18*4","v":16},{"$f":"Z18*5","v":100},{"$f":"SUM(W20:Z20)","v":500},{"$nulls":7},"Pti",null,{"$f":"AK18*3","v":780},{"$f":"AL18*3","v":216},{"$f":"AM18*4","v":32},{"$f":"AN18*5","v":250},{"$f":"SUM(AK20:AN20)","v":1278}]
["Produzione",{"$nulls":7},"Quantità",{"$nulls":5},"Produzione",{"$nulls":7},"Quantità",{"$nulls":5},"Produzione",{"$nulls":7},"Quantità"]
["Nov","Sim","Vik","Vru","St. Gnp",null,"Agenti",null,"Sim","Vik","Vru","St. Gnp",null,null,"Nov","Sim","Vik","Vru","St. Gnp",null,"Telelling",null,"Sim","Vik","Vru","St. Gnp",null,null,"Nov","Sim","Vik","Vru","St. Gnp",null,"Totale",null,"Sim","Vik","Vru","St. Gnp"]
["Base",20,6,0,5,null,3,null,{"$f":"B23*G23","v":60},{"$f":"C23*G23","v":18},{"$f":"D23*G23","v":0},{"$f":"E23*G23","v":15},null,null,"Base",20,6,0,5,null,0,null,{"$f":"P23*U23","v":0},{"$f":"Q23*U23","v":0},{"$f":"R23*U23","v":0},{"$f":"S23*U23","v":0},null,null,"Base",20,6,0,5,null,{"$f":"G23+U23","v":3},null,{"$f":"AD23*AI23","v":60},{"$f":"AE23*AI23","v":18},{"$f":"AF23*AI23","v":0},{"$f":"AG23*AI23","v":15}]
["Adw",30,8,1,5,null,6,null,{"$f":"G24*B24","v":180},{"$f":"G24*C24","v":48},{"$f":"D24*G24","v":6},{"$f":"E24*G24","v":30},null,null,"Adw",30,8,1,5,null,2,null,{"$f":"U24*P24","v":60},{"$f":"U24*Q24","v":16},{"$f":"R24*U24","v":2},{"$f":"S24*U24","v":10},null,null,"Adw",30,8,1,5,null,8,null,{"$f":"AI24*AD24","v":240},{"$f":"AI24*AE24","v":64},{"$f":"AF24*AI24","v":8},{"$f":"AG24*AI24","v":40}]
["Senior",40,12,2,10,null,0,null,{"$f":"G25*B25","v":0},{"$f":"G25*C25","v":0},{"$f":"D25*G25","v":0},{"$f":"E25*G25","v":0},null,null,"Senior",40,12,2,10,null,1,null,{"$f":"U25*P25","v":40},{"$f":"U25*Q25","v":12},{"$f":"R25*U25","v":2},{"$f":"S25*U25","v":10},null,null,"Senior",40,12,2,10,null,1,null,{"$f":"AI25*AD25","v":40},{"$f":"AI25*AE25","v":12},{"$f":"AF25*AI25","v":2},{"$f":"AG25*AI25","v":10}]
[]
[{"$nulls":6},"Pezzi",null,{"$f":"SUM(I23:I26)","v":240},{"$f":"SUM(J23:J26)","v":66},{"$f":"SUM(K23:K26)","v":6},{"$f":"SUM(L23:L26)","v":45},{"$f":"SUM(I27:L27)","v":357},{"$nulls":7},"Pezzi",null,{"$f":"SUM(W23:W26)","v":100},{"$f":"SUM(X23:X26)","v":28},{"$f":"SUM(Y23:Y26)","v":4},{"$f":"SUM(Z23:Z26)","v":20},{"$f":"SUM(W27:Z27)","v":152},{"$nulls":7},"Pezzi",null,{"$f":"SUM(AK23:AK26)","v":340},{"$f":"SUM(AL23:AL26)","v":94},{"$f":"SUM(AM23:AM26)","v":10},{"$f":"SUM(AN23:AN26)","v":65},{"$f":"SUM(AK27:AN27)","v":509}]
[]
[{"$nulls":6},"Pti",null,{"$f":"I27*3","v":720},{"$f":"J27*3","v":198},{"$f":"K27*4","v":24},{"$f":"L27*5","v":225},{"$f":"SUM(I29:L29)","v":1167},{"$nulls":7},"Pti",null,{"$f":"W27*3","v":300},{"$f":"X27*3","v":84},{"$f":"Y27*4","v":16},{"$f":"Z27*5","v":100},{"$f":"SUM(W29:Z29)","v":500},{"$nulls":7},"Pti",null,{"$f":"AK27*3","v":1020},{"$f":"AL27*3","v":282},{"$f":"AM27*4","v":40},{"$f":"AN27*5","v":325},{"$f":"SUM(AK29:AN29)","v":1667}]
["Produzione",{"$nulls":7},"Quantità",{"$nulls":5},"Produzione",{"$nulls":7},"Quantità",{"$nulls":5},"Produzione",{"$nulls":7},"Quantità"]
["Dic","Sim","Vik","Vru","St. Gnp",null,"Agenti",null,"Sim","Vik","Vru","St. Gnp",null,null,"Dic","Sim","Vik","Vru","St. Gnp",null,"Telelling",null,"Sim","Vik","Vru","St. Gnp",null,null,"Dic","Sim","Vik","Vru","St. Gnp",null,"Totale",null,"Sim","Vik","Vru","St. Gnp"]
["Base",20,6,0,5,null,1,null,{"$f":"B32*G32","v":20},{"$f":"C32*G32","v":6},{"$f":"D32*G32","v":0},{"$f":"E32*G32","v":5},null,null,"Base",20,6,0,5,null,0,null,{"$f":"P32*U32","v":0},{"$f":"Q32*U32","v":0},{"$f":"R32*U32","v":0},{"$f":"S32*U32","v":0},null,null,"Base",20,6,0,5,null,{"$f":"G32+U32","v":1},null,{"$f":"AD32*AI32","v":20},{"$f":"AE32*AI32","v":6},{"$f":"AF32*AI32","v":0},{"$f":"AG32*AI32","v":5}]
["Adw",30,8,1,5,null,9,null,{"$f":"G33*B33","v":270},{"$f":"G33*C33","v":72},{"$f":"D33*G33","v":9},{"$f":"E33*G33","v":45},null,null,"Adw",30,8,1,5,null,2,null,{"$f":"U33*P33","v":60},{"$f":"U33*Q33","v":16},{"$f":"R33*U33","v":2},{"$f":"S33*U33","v":10},null,null,"Adw",30,8,1,5,null,11,null,{"$f":"AI33*AD33","v":330},{"$f":"AI33*AE33","v":88},{"$f":"AF33*AI33","v":11},{"$f":"AG33*AI33","v":55}]
["Senior",40,12,2,10,null,0,null,{"$f":"G34*B34","v":0},{"$f":"G34*C34","v":0},{"$f":"D34*G34","v":0},{"$f":"E34*G34","v":0},null,null,"Senior",40,12,2,10,null,1,null,{"$f":"U34*P34","v":40},{"$f":"U34*Q34","v":12},{"$f":"R34*U34","v":2},{"$f":"S34*U34","v":10},null,null,"Senior",40,12,2,10,null,1,null,{"$f":"AI34*AD34","v":40},{"$f":"AI34*AE34","v":12},{"$f":"AF34*AI34","v":2},{"$f":"AG34*AI34","v":10}]
[]
[{"$nulls":6},"Pezzi",null,{"$f":"SUM(I32:I35)","v":290},{"$f":"SUM(J32:J35)","v":78},{"$f":"SUM(K32:K35)","v":9},{"$f":"SUM(L32:L35)","v":50},{"$f":"SUM(I36:L36)","v":427},{"$nulls":7},"Pezzi",null,{"$f":"SUM(W32:W35)","v":100},{"$f":"SUM(X32:X35)","v":28},{"$f":"SUM(Y32:Y35)","v":4},{"$f":"SUM(Z32:Z35)","v":20},{"$f":"SUM(W36:Z36)","v":152},{"$nulls":7},"Pezzi",null,{"$f":"SUM(AK32:AK35)","v":390},{"$f":"SUM(AL32:AL35)","v":106},{"$f":"SUM(AM32:AM35)","v":13},{"$f":"SUM(AN32:AN35)","v":70},{"$f":"SUM(AK36:AN36)","v":579}]
[]
[{"$nulls":6},"Pti",null,{"$f":"I36*3","v":870},{"$f":"J36*3","v":234},{"$f":"K36*4","v":36},{"$f":"L36*5","v":250},{"$f":"SUM(I38:L38)","v":1390},{"$nulls":7},"Pti",null,{"$f":"W36*3","v":300},{"$f":"X36*3","v":84},{"$f":"Y36*4","v":16},{"$f":"Z36*5","v":100},{"$f":"SUM(W38:Z38)","v":500},{"$nulls":7},"Pti",null,{"$f":"AK36*3","v":1170},{"$f":"AL36*3","v":318},{"$f":"AM36*4","v":52},{"$f":"AN36*5","v":350},{"$f":"SUM(AK38:AN38)","v":1890}]

{"sheet":"Gara Unica","index":2,"n_rows":17,"n_cols":3,"rows_kept":17}
[]
[null,"Contributo FM 2 alla Gara Unica"]
[]
[]
[null,"Mese","Punti"]
[null,"Settembre",832]
[null,"Ottobre",{"v":1064,"d":"1,064"}]
[null,"Novembre",{"v":1667,"d":"1,667"}]
[null,"Dicembre",{"v":1890,"d":"1,890"}]
[]
[null,"Punti GU ",{"$f":"SUM(C6:C10)","v":{"v":5453,"d":"5,453"}}]
[]
[{"v":10,"d":"10 €"},"Tgt Low",{"$f":"C11*10","v":{"v":54530,"d":"€ 54,530.00"}}]
[]
[{"v":20,"d":"20 €"},"Tgt High",{"$f":"C11*20","v":{"v":109060,"d":"€ 109,060.00"}}]
[]
[{"v":30,"d":"30 €"},"Tgt xtra",{"$f":"C11*30","v":{"v":163590,"d":"€ 163,590.00"}}]

{"sheet":"Valori medi","index":3,"n_rows":23,"n_cols":8,"rows_kept":23}
[]
[]
[null,"Introiti Lordi FM2"]
[]
[]
[]
[]
[null,"Pezzi","Sim","Vik","Vru","St. Gnp"]
[null,"Sett",{"$f":"'Dettaglio '!AK9","v":160},{"$f":"'Dettaglio '!AL9","v":48},{"$f":"'Dettaglio '!AM9","v":2},{"$f":"'Dettaglio '!AN9","v":40}]
[null,"Ott",{"$f":"'Dettaglio '!AK18","v":260},{"$f":"'Dettaglio '!AL18","v":72},{"$f":"'Dettaglio '!AM18","v":8},{"$f":"'Dettaglio '!AN18","v":50}]
[null,"Nov",{"$f":"'Dettaglio '!AK27","v":340},{"$f":"'Dettaglio '!AL27","v":94},{"$f":"'Dettaglio '!AM27","v":10},{"$f":"'Dettaglio '!AN27","v":65}]
[null,"Dic",{"$f":"'Dettaglio '!AK36","v":390},{"$f":"'Dettaglio '!AL36","v":106},{"$f":"'Dettaglio '!AM36","v":13},{"$f":"'Dettaglio '!AN36","v":70}]
[]
[null,null,{"$f":"SUM(C9:C13)","v":{"v":1150,"d":"1,150"}},{"$f":"SUM(D9:D13)","v":320},33,225]
[]
[null,"Val medio",{"v":80,"d":"€ 80.00"},{"v":35,"d":"€ 35.00"},{"v":200,"d":"€ 200.00"},{"v":120,"d":"€ 120.00"}]
[]
[null,null,{"$f":"C14*C16","v":{"v":92000,"d":"€ 92,000.00"}},{"$f":"D14*D16","v":{"v":11200,"d":"€ 11,200.00"}},{"v":6600,"d":"€ 6,600.00"},{"v":27000,"d":"€ 27,000.00"},null,{"$f":"SUM(C18:G18)","v":{"v":136800,"d":"€ 136,800.00"}}]
[]
[]
[{"$nulls":6},{"$f":"'Gara Unica'!B17","v":"Tgt xtra"},{"$f":"'Gara Unica'!C17","v":{"v":163590,"d":"€ 163,590.00"}}]
[]
[{"$nulls":6},"Tot Quart",{"$f":"SUM(H18:H21)","v":{"v":300390,"d":"€ 300,390.00"}}]

{"sheet":"Provvigioni Base","index":4,"n_rows":26,"n_cols":8,"rows_kept":26}
[null,"Provvigioni Base Agenti "]
[]
[null,{"$f":"'Valori medi'!B8","v":"Pezzi"},{"$f":"'Valori medi'!C8","v":"Sim"},{"$f":"'Valori medi'!D8","v":"Vik"},{"$f":"'Valori medi'!E8","v":"Vru"},{"$f":"'Valori medi'!F8","v":"St. Gnp"}]
[null,{"$f":"'Valori medi'!B9","v":"Sett"},{"$f":"'Dettaglio '!I9","v":80},{"$f":"'Dettaglio '!J9","v":24},{"$f":"'Dettaglio '!K9","v":0},{"$f":"'Dettaglio '!L9","v":20}]
[null,{"$f":"'Valori medi'!B10","v":"Ott"},{"$f":"'Dettaglio '!I18","v":160},{"$f":"'Dettaglio '!J18","v":44},{"$f":"'Dettaglio '!K18","v":4},{"$f":"'Dettaglio '!L18","v":30}]
[null,{"$f":"'Valori medi'!B11","v":"Nov"},{"$f":"'Dettaglio '!I27","v":240},{"$f":"'Dettaglio '!J27","v":66},{"$f":"'Dettaglio '!K27","v":6},{"$f":"'Dettaglio '!L27","v":45}]
[null,{"$f":"'Valori medi'!B12","v":"Dic"},{"$f":"'Dettaglio '!I36","v":290},{"$f":"'Dettaglio '!J36","v":78},{"$f":"'Dettaglio '!K36","v":9},{"$f":"'Dettaglio '!L36","v":50}]
[]
[null,"Totale",{"$f":"SUM(C4:C8)","v":770},{"$f":"SUM(D4:D8)","v":212},19,145]
[]
[null,"Val medio",{"v":40,"d":"€ 40.00"},{"v":20,"d":"€ 20.00"},{"v":120,"d":"€ 120.00"},{"v":50,"d":"€ 50.00"}]
[]
[null,null,{"$f":"C9*C11","v":{"v":30800,"d":"€ 30,800.00"}},{"$f":"D9*D11","v":{"v":4240,"d":"€ 4,240.00"}},{"v":2280,"d":"€ 2,280.00"},{"v":7250,"d":"€ 7,250.00"},null,{"$f":"SUM(C13:G13)","v":{"v":44570,"d":"€ 44,570.00"}}]
[]
[null,"Provvigioni Base Teleseller"]
[]
[null,"Pezzi","Sim","Vik","Vru","St. Gnp"]
[null,"Sett",80,24,0,20]
[null,"Ott",{"$f":"'Dettaglio '!W27","v":100},{"$f":"'Dettaglio '!X27","v":28},{"$f":"'Dettaglio '!Y27","v":4},{"$f":"'Dettaglio '!Z27","v":20}]
[null,"Nov",{"$f":"'Dettaglio '!W27","v":100},{"$f":"'Dettaglio '!X27","v":28},{"$f":"'Dettaglio '!Y27","v":4},{"$f":"'Dettaglio '!Z27","v":20}]
[null,"Dic",{"$f":"'Dettaglio '!W36","v":100},{"$f":"'Dettaglio '!X36","v":28},{"$f":"'Dettaglio '!Y36","v":4},{"$f":"'Dettaglio '!Z36","v":20}]
[null,"Totale",{"$f":"SUM(C18:C21)","v":380},{"$f":"SUM(D18:D21)","v":108},12,80]
[]
[null,"Val medio",{"v":20,"d":"€ 20.00"},{"v":10,"d":"€ 10.00"},{"v":60,"d":"€ 60.00"},{"v":50,"d":"€ 50.00"}]
[]
[null,null,{"$f":"C22*C24","v":{"v":7600,"d":"€ 7,600.00"}},{"$f":"D22*D24","v":{"v":1080,"d":"€ 1,080.00"}},{"v":720,"d":"€ 720.00"},{"v":4000,"d":"€ 4,000.00"},null,{"$f":"SUM(C26:G26)","v":{"v":13400,"d":"€ 13,400.00"}}]

{"sheet":"Assegnaz APT","index":5,"n_rows":13,"n_cols":8,"rows_kept":13}
[]
[{"$nulls":3},"gg lav"]
[null,null,"Consulenti",20,"Apt gg",null,"APT Mese","Tot "]
[]
[null,"Sett",4,{"$f":"D3*C5","v":80},3,null,{"$f":"D5*E5","v":240}]
[]
[null,"Ott",6,{"$f":"D3*C7","v":120},3,null,{"$f":"D7*E7","v":360}]
[]
[null,"Nov",9,{"$f":"C9*D3","v":180},3,null,{"$f":"D9*E9","v":540}]
[]
[null,"Dic",10,{"$f":"C11*D3","v":200},3,null,{"$f":"D11*E11","v":600}]
[]
[{"$nulls":6},{"$f":"SUM(G5:G11)","v":1740},{"$f":"G13*25","v":{"v":43500,"d":"€ 43,500.00"}}]