{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["BP_Startup_Restart"],"not_rendered":{"images":1,"external_links":1,"defined_names":35},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"BP_Startup_Restart","index":0,"n_rows":351,"n_cols":42,"rows_kept":351,"merged":[[3,0,3,9],[4,0,4,9],[6,2,6,4],[8,2,8,4],[10,2,10,4],[12,2,12,4],[14,2,14,4],[16,2,16,4],[18,2,18,9],[20,5,20,9],[26,5,26,9],[28,0,29,0],[52,2,52,9],[229,0,229,9]],"flags":["formulas_cached_only"]}
[]
[]
[]
["BUSINESS PLAN ECONOMICO-PATRIMONIALE",{"$nulls":11},"Start Up"]
["N.B.: COMPILARE SOLO LE CASELLE COLORATE IN GIALLO",{"$nulls":11},"Re Start"]
[]
["NOMINATIVO             : ",{"$nulls":11},12]
[{"$nulls":12},24]
["INDIRIZZO                 : ",{"$nulls":5},"CAP.    :"]
[]
["CITTA'                      : ",{"$nulls":5},"PROV.  :"]
[]
["TELEFONO                : "]
[]
["E-MAIL                : "]
[]
["RESPONSABILE          :  "]
[]
["TITOLO PROGETTO         :"]
[]
["INTERVENTO RICHIESTO        :     ",{"$nulls":4},"Selezionare una voce dal menu a tendina: Start Up o Re Start"]
[]
["FINANZIAMENTO RICHIESTO   :        ",null,null,"mila"]
[]
["IMPORTO INVESTIMENTO       :        ",null,null,"mila"]
[]
["DURATA PROGRAMMA DI INVESTIMENTO :",null,24,"mesi",null,"Selezionare una voce dal menu a tendina: 12 per una durata compresa tra 0-12 mesi; 24 per una durata compresa tra 13-24 mesi"]
[]
["ESERCIZI CONSIDERATI",null,"Entrata a regime",null,"Entrata a regime",null,"Regime",null,"Regime"]
[null,null,{"v":-2,"d":"-2 "},null,{"v":-1,"d":"-1 "},null,0,null,{"v":1,"d":"+1"}]
[]
["N° DIPENDENTI         :"]
[]
["CAPITALE SOCIALE (euro)     :",null,null,"mila",null,"mila",0,"mila",0,"mila"]
[]
[{"$nulls":3},"DISTRIBUZIONE DEL CAPITALE"]
["=",null,"=","=","=","=","=","=","=","="]
[null,null,"Entrata a regime",null,"Entrata a regime",null,"Regime",null,"Regime"]
["     COMPAGINE SOCIETARIA",null,{"v":-2,"d":"-2 "},null,-1,null,0,null,{"v":1,"d":"+1"}]
["=",null,"=","=","=","=","=","=","=","="]
[{"$nulls":3},"%",null,"%",null,"%",null,"%",0]
[{"$nulls":3},"%",null,"%",null,"%",null,"%",0]
[{"$nulls":3},"%",null,"%",null,"%",null,"%",0]
[{"$nulls":3},"%",null,"%",null,"%",null,"%",0]
[{"$nulls":3},"%",null,"%",null,"%",null,"%",0]
[{"$nulls":3},"%",null,"%",null,"%",null,"%",0]
[{"$nulls":3},"%",null,"%",null,"%",null,"%",0]
[{"$nulls":3},"%",null,"%",null,"%",null,"%",0]
[{"$nulls":3},"%",null,"%",null,"%",null,"%",0]
[{"$nulls":3},"%",null,"%",null,"%",null,"%",0]
["=",null,"=","=","=","=","=","=","=","="]
[]
["NOTA BENE                       :",null,"I dati economico-patrimoniali del Budget devono:\n- essere riportati in migliaia di euro;\n- essere sinteticamente commentati nel box \"Note\" in calce ai prospetti."]
["|::"]
[null,null,"Entrata a regime",null,"Entrata a regime",null,"Regime",null,"Regime"]
["     ATTIVO        €. 000",null,{"v":-2,"d":"-2 "},"%",{"v":-1,"d":"-1 "},"%",0,"%",{"v":1,"d":"+1"},"%"]
["     ~~~~~~",null,"-","-","-","-","-","-","-","-"]
["1.1  Terreni-Fabbricati industriali",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["1.2  Impianti e macchinari",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["1.3  Altre attrezz. materiali",null,null,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["1.4  Oneri da ammortizzare",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["1.5  Investimenti in corso",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["     ----------------------------------------------------------",null,"-","-","-","-","-","-","-","-",{"$nulls":31},"|::"]
["1.6  TOT.IMMOBILIZZ. TEC./IMM.",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"}]
["     ----------------------------------------------------------",null,"-","-","-","-","-","-","-","-"]
["1.7  -F.do ammort. beni materiali",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["1.8  -F.do ammort. beni immat.",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["     ----------------------------------------------------------",null,"-","-","-","-","-","-","-","-"]
["1.   TOT.IMMOBILIZZ.TEC. NETTE",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"}]
["     ----------------------------------------------------------",null,"-","-","-","-","-","-","-","-"]
["2.1  Partecipazioni",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["2.2  Crediti vs contr./coll.",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["2.3  Dep. cauz/Imm.fin.diverse",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["2.4  Crediti comm. > 12 mesi",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["2.5  ...........................",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["     ----------------------------------------------------------",null,"-","-","-","-","-","-","-","-"]
["2.6  TOT.IMMOBILIZZ. FIN/COMM.",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"}]
["2.7  meno:-Fondo sval.imm.fin.",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["     ----------------------------------------------------------",null,"-","-","-","-","-","-","-","-"]
["2.   TOT. IMM.FIN./COMM.NETTE",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"}]
["     ==================================",null,"=","=","=","=","=","=","=","="]
["3.   TOT.ATTIVO IMM.NETTO(1+2)",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"}]
["     =================================",null,"=","=","=","=","=","=","=","="]
["4.1  Scorte (MP)",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["4.2  Scorte (SL+PF)",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["4.3  Fornitori c/ant.per merci",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["4.4  meno: -Anticipi clienti",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["4.5        -F.do oscill. merci",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["     ----------------------------------------------------------",null,"-","-","-","-","-","-","-","-"]
["4.   MAGAZZINO",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"}]
["     ----------------------------------------------------------",null,"-","-","-","-","-","-","-","-"]
["5.1  Clienti e cambiali attive",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["5.2  Crediti finanz. a breve",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["5.3  Altri crediti a breve",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["5.4  Lavori in corso",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["5.5  Ratei e risconti attivi",null,null,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["5.6  .....................",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["5.7  meno: -F.do rischi crediti",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["5.8        -Altri fondi",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["     ----------------------------------------------------------",null,"-","-","-","-","-","-","-","-"]
["5.   ATTIVO NETTO REALIZZABILE",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"}]
["     ----------------------------------------------------------",null,"-","-","-","-","-","-","-","-"]
["6.1  Titoli",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["6.2  Cassa,banche,c/c postali",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["6.3  meno: -F.do sval.titoli",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["     ----------------------------------------------------------",null,"-","-","-","-","-","-","-","-"]
["6.   ATTIVO NETTO DISPONIBILE",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"}]
["     =================================",null,"=","=","=","=","=","=","=","="]
["7.   TOT.ATTIVITA'BREVE(4+5+6)",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"}]
["     =================================",null,"=","=","=","=","=","=","=","="]
["8.   TOTALE ATTIVO (3+7)",null,0,100,0,{"v":100,"d":"100.0"},0,{"v":100,"d":"100.0"},0,{"v":100,"d":"100.0"}]
["     =================================",null,"=","=","=","=","=","=","=","="]
["|::"]
[null,null,"Entrata a regime",null,"Entrata a regime",null,"Regime",null,"Regime"]
["     PASSIVO            €. 000",null,{"v":-2,"d":"-2 "},"%",{"v":-1,"d":"-1 "},"%",0,"%",{"v":1,"d":"+1"},"%"]
["     ~~~~~~~",null,"-","-","-","-","-","-","-","-"]
["9.1  Capitale sociale",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["9.2  Riserva ord./straord.",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["9.3  Riserve tassate",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["9.4  Fondi riv. monetarie",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["9.5  Fondi assimilab a riserve",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["9.6  c/c soci illimit. respons",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["9.7  Vers.in conto aumento CS",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["9.8  F.do sovraprezzo azioni",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["9.9  Utile(+)/Perd.(-) es prec",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["9.10 Utile(+)/Perd(-) esercizio",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["9.11 ..........................",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
[]
["9.   CAPITALE PROPRIO",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"}]
["     ----------------------------------------------------------",null,"-","-","-","-","-","-","-","-"]
["10.1  Fondo per TFR personale",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["10.2  F.di per trattam. quiescenza ed altri",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
[]
["10.   TOTALE  FONDI",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"}]
["     ----------------------------------------------------------",null,"-","-","-","-","-","-","-","-"]
["11.1 Obbligazioni",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["11.2 Finanziamenti a M/L t.",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["11.3 Finanziamento soci",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["11.4 Debiti finanz. a M/L t.",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["11.5 Altri debiti > 12 mesi",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
[]
["11.  TOTALE DEBITI A M/L T.",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"}]
["     =================================",null,"=","=","=","=","=","=","=","="]
["12.  RISORSE STAB.FIN.(9+10+11)",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"}]
["     =================================",null,"=","=","=","=","=","=","=","="]
["13.1 Banche (compresi pagherò,anticip in divisa, c. gar)",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["13.2 Quote annuali debiti a M/L",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["13.3 Altri debiti fin. a breve",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["13.4 Fornitori e cambiali pass.",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["13.5 Altri debiti a breve",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["13.6 Utile da distribuire",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["13.7 Ratei e risconti passivi",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["13.8 Fondo imposte e tasse",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["13.9..................................",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
[]
["13.  TOTALE DEBITI A BREVE",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"}]
["     =================================",null,"=","=","=","=","=","=","=","="]
["14.  TOTALE PASSIVO (12+13)",null,0,100,0,{"v":100,"d":"100.0"},0,{"v":100,"d":"100.0"},0,{"v":100,"d":"100.0"}]
["     =================================",null,"=","=","=","=","=","=","=","="]
[]
["     CONTI D'ORDINE"]
["     ~~~~~~~~~~~~~~"]
["15.  Circolazione cambiaria",null,0,null,0,null,0,null,0,null,0]
["16.  Impegni leasing",null,0,null,0,null,0,null,0,null,0]
["17.  Garanzie prestate",null,0,null,0,null,0,null,0,null,0]
["18.  Altri",null,0,null,0,null,0,null,0,null,0]
["|::"]
[null,null,"Entrata a regime",null,"Entrata a regime",null,"Regime",null,"Regime"]
["     CONTO ECONOMICO        €. 000",null,{"v":-2,"d":"-2 "},"%",{"v":-1,"d":"-1 "},"%",0,"%",{"v":1,"d":"+1"},"%"]
["     ~~~~~~~~~~~~~~~",null,"-","-","-","-","-","-","-","-"]
["19.  Fatturato netto         ",null,0,100,0,{"v":100,"d":"100.0"},0,{"v":100,"d":"100.0"},0,{"v":100,"d":"100.0"}]
["     ----------------------------------------------------------",null,"-","-","-","-","-","-","-","-"]
["20. (-/+)Variaz. materie prime",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["21. (-)Acquisti",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["22. (-)Oneri esterni",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["23. (-)Ammortamenti tecnici",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["24. (-)Salari,stip.e contr.",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["25. (-)Accantonamento F.do TFR",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["20. (-/+)Variazione  SL + PF",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["27. (+)Capitalizz. costi ind.",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["     ----------------------------------------------------------",null,"-","-","-","-","-","-","-","-"]
["28.  COSTO PRODOTTI VENDUTI  ",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"}]
["     ==================================",null,"=","=","=","=","=","=","=","="]
["29.  MARGINE LORDO IND. (19-28)",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"}]
["     ==================================",null,"=","=","=","=","=","=","=","="]
["30. (-)Costi gen/amministrativi",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["31. (-)Costi di commercializz.",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["32. (-)Accantonamento F.do Quiescenza",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["33. (+)Capitalizz.costi gen-com",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["34. (-) ……………………….",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["     ----------------------------------------------------------",null,"-","-","-","-","-","-","-","-"]
["35.  COSTI DI STRUTTURA      ",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"}]
["     ==================================",null,"=","=","=","=","=","=","=","="]
["36.  RISULTATO OPERATIVO (19-28-35)",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"}]
["     ==================================",null,"=","=","=","=","=","=","=","="]
["37. (-)Oneri finanziari",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["38. (+)Proventi finanziari",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["     ----------------------------------------------------------",null,"-","-","-","-","-","-","-","-"]
["39.  SALDO GESTIONE FINANZIARIA",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"}]
["     ----------------------------------------------------------",null,"-","-","-","-","-","-","-","-"]
["40. (-)Accantonamenti ordinari",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["41. (+)Utilizzo fondi accanton.",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["42. (-)Oneri diversi",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["43. (+)Proventi diversi",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["44. (-) ……………........",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["     ----------------------------------------------------------",null,"-","-","-","-","-","-","-","-"]
["45.  SALDO GESTIONE AREA RISCHI",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"}]
["     ==================================",null,"=","=","=","=","=","=","=","="]
["46.  RISULTATO CORRENTE ",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"}]
["     (19-28-35-39-45)"]
["     ==================================",null,"=","=","=","=","=","=","=","="]
["47. (+)Rivalutaz. e plusvalenze",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["48. (-)Svalutaz. e minusvalenze",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["49. (-)Oneri straordinari",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["50. (+)Proventi straordinari",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["51. (-)Ammortamenti anticipati",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["     ----------------------------------------------------------",null,"-","-","-","-","-","-","-","-"]
["52.  SALDO GESTIONE EXTRA CARAT ",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"}]
["     ----------------------------------------------------------",null,"-","-","-","-","-","-","-","-"]
["53. (-)Oneri tributari",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["54. (-)Accant.Imposte e Tasse",null,null,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["55. (+)Utilizzo f.do imp/riserve",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0]
["     ----------------------------------------------------------",null,"-","-","-","-","-","-","-","-"]
["56.  ONERI TRIBUTARI NETTI   ",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"}]
["     ==================================",null,"=","=","=","=","=","=","=","="]
["57.  RISULTATO NETTO (46-52-56)",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"}]
["     ==================================",null,"=","=","=","=","=","=","=","="]
["|::"]
["NOTE"]
[]
["|::"]
{"$rows_empty":108}
["\\M",null,null,"/FGZN"]
[]
["\\Z",null,null,"/FGZS"]
[]
[]
[]
[]
[]
["\\D",null,null,"{MENUINVIS}{FININVIS}"]
[{"$nulls":3},"/zfd1~"]
[{"$nulls":3},"@ADESSO{CALCOLA}~"]
[{"$nulls":3},"{FINVIS}{MENUVIS}"]