{"text_format":"3","workbook":"xls","n_sheets":7,"sheets":["setup","costi_fissi","BgtTemplate","BgtMergeTemplate","BudgetTot","prezzi_costi_medi","fogli_bgt"],"not_rendered":{"images":6,"macros":1,"external_links":2,"defined_names":25,"comments":13},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"setup","index":0,"n_rows":29,"n_cols":12,"rows_kept":29,"merged":[[1,1,1,5],[1,7,1,11],[2,1,2,10],[4,1,4,3],[4,7,4,9],[5,1,5,3],[5,7,5,9],[6,1,6,3],[6,7,6,9],[8,1,8,3],[10,1,10,3],[17,1,17,3],[28,1,28,3]],"flags":["formulas_cached_only"]}
[]
[null,"CREAZIONE FOGLI BUDGET",{"$nulls":5},"CONSOLIDAMENTO FOGLI BUDGET"]
[null,""]
[{"$nulls":5},"Creazione",{"$nulls":5},"Parziali"]
[null,"N. Aree",{"$nulls":5},"Aree",{"$nulls":3},1]
[null,"N. Segmenti",{"$nulls":5},"Segmenti",{"$nulls":3},1]
[null,"N. Periodi",{"$nulls":5},"Periodi",{"$nulls":3},1]
[]
[null,"Unità di misura vendite"]
[]
[null,"Tipologia di clienti"]
[{"$nulls":11},"Totale"]
[]
[]
[]
[]
[]
[null,"Linee di prodotto"]
{"$rows_empty":10}
[null,"Personalizza Template"]

{"sheet":"costi_fissi","index":1,"n_rows":26,"n_cols":36,"rows_kept":26,"flags":["formulas_cached_only"]}
[]
[]
[null,"COSTI FISSI ANNUALI NON ATTRIBUIBILI A UN'AREA, UN SEGMENTO O UN PERIODO"]
[]
[{"$nulls":3},"Preventivo",null,"Consuntivo",null,"Scostamento"]
[]
[null,"COSTI DI STRUTTURA",null,0,null,0,null,0]
[null,null,"Direzione",{"$nulls":4},0,{"$nulls":27},122]
[null,null,"Segreteria",{"$nulls":4},0,{"$nulls":27},123]
[null,null,"Personale commerciale",{"$nulls":4},0,{"$nulls":27},124]
[null,null,"Supporto tecnico",{"$nulls":4},0,{"$nulls":27},125]
[null,null,"Altri costi di struttura",{"$nulls":4},0,{"$nulls":27},126]
[]
[null,"COSTI FISSI DI MARKETING",null,0,null,0,null,0]
[null,null,"Materiale promozionale",{"$nulls":4},0,{"$nulls":27},127]
[null,null,"Viaggi e trasferte",{"$nulls":4},0,{"$nulls":27},128]
[null,null,"Fiere",{"$nulls":4},0,{"$nulls":27},129]
[null,null,"Pubblicità",{"$nulls":4},0,{"$nulls":27},130]
[null,null,"Spese rappresentanza",{"$nulls":4},0,{"$nulls":27},131]
[null,null,"Altri costi di marketing",{"$nulls":4},0,{"$nulls":27},132]
[]
[null,"COSTI PER LOGISTICA",{"$nulls":5},0,{"$nulls":27},133]
[]
[null,"ONERI FINANZIARI",{"$nulls":5},0,{"$nulls":27},134]
[]
[null,"TOTALE COSTI FISSI",null,0,null,0,null,0]

{"sheet":"BgtTemplate","index":2,"n_rows":392,"n_cols":36,"rows_kept":392,"flags":["formulas_cached_only"]}
[]
["Area"]
["Segm."]
["Periodo"]
[]
[{"$nulls":10},"Preventivo",{"$nulls":7},"Consuntivo",{"$nulls":7},"Scostamenti"]
[]
[{"$nulls":3},"Torna a foglio setup",0,0,0,0,0,0,"Tot/Avg",null,0,0,0,0,0,0,"Tot/Avg",null,0,0,0,0,0,0,"Tot/Avg",{"$nulls":7},5]
[]
[null,null,"Visite a -->",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$nulls":7},10,1]
[null,null,"Ordini -->",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$nulls":8},2]
[null,null,"Tasso di chiusura",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0.0%"}]
[null,null,"Ordine medio ()",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[]
[null,null,"Breakdown prodotti",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[{"$nulls":3},0,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0.0%"},{"$nulls":15},15]
[{"$nulls":3},0,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0.0%"}]
[{"$nulls":3},0,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0.0%"}]
[{"$nulls":3},0,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0.0%"}]
[{"$nulls":3},0,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0.0%"}]
[{"$nulls":3},0,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0.0%"}]
[{"$nulls":3},0,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0.0%"}]
[{"$nulls":3},0,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0.0%"}]
[{"$nulls":3},0,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0.0%"}]
[{"$nulls":3},0,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0.0%"}]
[]
[null,null,"Ordini ()",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$nulls":8},3]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$nulls":7},20]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[]
[null,null,"Prezzi medi",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[]
[null,"RICAVI SU PRODOTTI",null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$nulls":8},4]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$nulls":7},30]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[]
[{"$nulls":9},"% Vend.",{"$nulls":7},"%"]
[null,"RICAVI PER SERVIZI",{"$nulls":7},{"v":0,"d":"0%"},0,{"$nulls":6},{"v":0,"d":"0.0%"},0,{"$nulls":7},0,{"$nulls":7},40,5]
[null,"ALTRI RICAVI",{"$nulls":7},{"v":0,"d":"0%"},0,{"$nulls":6},{"v":0,"d":"0.0%"},0,{"$nulls":7},0,{"$nulls":8},6]
[]
[null,"TOTALE RICAVI",{"$nulls":8},0,{"$nulls":7},0,{"$nulls":7},0]
[]
[null,null,"Costo Var. Un. Medio",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[]
[null,"COSTO DEL VENDUTO",null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$nulls":8},7]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$nulls":7},50]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[]
[null,null,"Provv. agenti (% su fatt.)",{"$nulls":7},{"v":0,"d":"0%"}]
[]
[null,null,"% Fatt. per provv.",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[{"$nulls":4},0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$nulls":15},75]
[]
[null,null,"Costi per provvigioni",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$nulls":7},80]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[]
[null,"Provvigioni su ricavi per servizi",{"$nulls":6},"% ricavi per servizi inclusi nelle provv.",{"v":0,"d":"0%"},0,{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},90]
[null,"Provvigioni su altri ricavi",{"$nulls":6},"% altri ricavi inclusi nelle provv.",{"v":0,"d":"0%"},0,{"$nulls":7},0,{"$nulls":7},0]
[]
[null,"TOT.PROVV. AGENTI",{"$nulls":8},0,{"$nulls":7},0,{"$nulls":7},0,{"$nulls":8},9]
[]
[null,"ALTRI COSTI VARIABILI",{"$nulls":7},"% Vend.",0,{"$nulls":6},"% Vend.",0,{"$nulls":7},0]
[{"$nulls":3},"Trasporti",{"$nulls":5},{"v":0,"d":"0%"},0,{"$nulls":6},{"v":0,"d":"0%"},0,{"$nulls":7},0,{"$nulls":7},100,10]
[{"$nulls":3},"Assicurazioni",{"$nulls":5},{"v":0,"d":"0%"},0,{"$nulls":6},{"v":0,"d":"0%"},0,{"$nulls":7},0,{"$nulls":8},11]
[{"$nulls":3},"Dazi",{"$nulls":5},{"v":0,"d":"0%"},0,{"$nulls":6},{"v":0,"d":"0%"},0,{"$nulls":7},0,{"$nulls":8},12]
[{"$nulls":3},"Altro",0,0,0,0,null,{"v":0,"d":"0%"},0,{"$nulls":6},{"v":0,"d":"0%"},0,{"$nulls":7},0,{"$nulls":8},13]
[]
[null,"TOTALE COSTI VARIABILI",{"$nulls":8},0,{"$nulls":7},0,{"$nulls":7},0]
[]
[null,"I MARGINE DI CONTRIBUZIONE",{"$nulls":8},0,{"$nulls":7},0,{"$nulls":7},0]
[]
[null,"Costo fisso venditori",{"$nulls":8},0,{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},110,14]
[]
[null,"Costo unitario per visita",{"$nulls":8},0,{"$nulls":7},0,{"$nulls":7},0]
[{"$nulls":3},"Viaggi e trasferte",{"$nulls":6},0,{"$nulls":7},0,{"$nulls":7},0]
[{"$nulls":3},"Documentazione",{"$nulls":6},0,{"$nulls":7},0,{"$nulls":7},0]
[{"$nulls":3},"Campioni gratuiti",{"$nulls":6},0,{"$nulls":7},0,{"$nulls":7},0]
[{"$nulls":3},"Altri costi",{"$nulls":6},0,{"$nulls":7},0,{"$nulls":7},0]
[]
[null,"Costi per visite",null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$nulls":7},120,15]
[]
[null,"Costi diretti di marketing",null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},"Materiale tecnico e promozionale",0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$nulls":7},130,16]
[{"$nulls":3},"Spese di rappresentanza",0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$nulls":8},17]
[{"$nulls":3},"Altri costi di marketing diretto",0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$nulls":8},18]
[{"$nulls":3},"Pubblicità",0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$nulls":8},19]
[{"$nulls":3},"Fiere",0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$nulls":8},20]
[{"$nulls":3},"Altri costi diretti",0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$nulls":8},21]
[]
[null,"TOTALE COSTI FISSI DIRETTI",{"$nulls":8},0,{"$nulls":7},0,{"$nulls":7},0]
[]
[null,"II MARGINE DI CONTRIBUZIONE",{"$nulls":8},0,{"$nulls":7},0,{"$nulls":7},0]
{"$rows_empty":246}
[{"$nulls":9},"ùùùù"]

{"sheet":"BgtMergeTemplate","index":3,"n_rows":975,"n_cols":29,"rows_kept":975,"flags":["formulas_cached_only"]}
[]
[{"$nulls":28},"Aree"]
[{"$nulls":28},"Segmenti"]
[{"$nulls":28},"Periodi"]
[]
[{"$nulls":3},"Torna a foglio setup",{"$nulls":6},"Preventivo",{"$nulls":7},"Consuntivo",{"$nulls":7},"Scostamenti"]
[]
[{"$nulls":10},"Tot/Avg",null,0,0,0,0,0,0,"Tot/Avg",null,0,0,0,0,0,0,"Tot/Avg"]
[]
[null,null,"Visite a -->",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[null,null,"Ordini -->",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[null,null,"Tasso di chiusura",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0.0%"}]
[null,null,"Ordine medio (mq)",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[]
[null,null,"Breakdown prodotti",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[{"$nulls":4},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0.0%"}]
[{"$nulls":4},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0.0%"}]
[{"$nulls":4},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0.0%"}]
[{"$nulls":4},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0.0%"}]
[{"$nulls":4},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0.0%"}]
[{"$nulls":4},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0.0%"}]
[{"$nulls":4},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0.0%"}]
[{"$nulls":4},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0.0%"}]
[{"$nulls":4},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0.0%"}]
[{"$nulls":4},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0.0%"}]
[]
[null,null,"Ordini (mq)",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[]
[null,null,"Prezzi medi",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[]
[null,"RICAVI SU PRODOTTI",null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[]
[{"$nulls":9},"% Vend.",{"$nulls":7},"%"]
[null,"RICAVI PER SERVIZI",{"$nulls":7},{"v":0,"d":"0.0%"},0,{"$nulls":6},{"v":0,"d":"0.0%"},0,{"$nulls":7},0]
[null,"ALTRI RICAVI",{"$nulls":7},{"v":0,"d":"0.0%"},0,{"$nulls":6},{"v":0,"d":"0.0%"},0,{"$nulls":7},0]
[]
[null,"TOTALE RICAVI",{"$nulls":8},0,{"$nulls":7},0,{"$nulls":7},0]
[]
[null,null,"Costo Var. Un. Medio",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[]
[null,"COSTO DEL VENDUTO",null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[]
[null,null,"Provv. agenti (% su fatt.)",{"$nulls":7},{"v":0,"d":"0%"}]
[]
[null,null,"% Fatt. per provv.",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[{"$nulls":4},0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[]
[null,null,"Costi per provvigioni",null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[]
[null,"Provvigioni su ricavi per servizi",{"$nulls":6},"% ricavi per servizi inclusi nelle provv.",{"v":0,"d":"0%"},0,{"$nulls":7},0,{"$nulls":7},0]
[null,"Provvigioni su altri ricavi",{"$nulls":6},"% altri ricavi inclusi nelle provv.",{"v":0,"d":"0%"},0,{"$nulls":7},0,{"$nulls":7},0]
[]
[null,"TOT.PROVV. AGENTI",{"$nulls":8},0,{"$nulls":7},0,{"$nulls":7},0]
[]
[null,"ALTRI COSTI VARIABILI",{"$nulls":7},"% Vend.",0,{"$nulls":6},"% Vend.",0,{"$nulls":7},0]
[{"$nulls":3},"Trasporti",{"$nulls":5},{"v":0,"d":"0%"},0,{"$nulls":6},{"v":0,"d":"0%"},0,{"$nulls":7},0]
[{"$nulls":3},"Assicurazioni",{"$nulls":5},{"v":0,"d":"0%"},0,{"$nulls":6},{"v":0,"d":"0%"},0,{"$nulls":7},0]
[{"$nulls":3},"Dazi",{"$nulls":5},{"v":0,"d":"0%"},0,{"$nulls":6},{"v":0,"d":"0%"},0,{"$nulls":7},0]
[{"$nulls":3},"Altro",{"$nulls":5},{"v":0,"d":"0%"},0,{"$nulls":6},{"v":0,"d":"0%"},0,{"$nulls":7},0]
[]
[null,"TOTALE COSTI VARIABILI",{"$nulls":8},0,{"$nulls":7},0,{"$nulls":7},0]
[]
[null,"I MARGINE DI CONTRIBUZIONE",{"$nulls":8},0,{"$nulls":7},0,{"$nulls":7},0]
[]
[null,"Costo fisso venditori",{"$nulls":8},0,{"$nulls":7},0,{"$nulls":7},0]
[]
[null,"Costo unitario per visita",{"$nulls":8},0,{"$nulls":7},0,{"$nulls":7},0]
[{"$nulls":3},"Viaggi e trasferte",{"$nulls":6},0,{"$nulls":7},0,{"$nulls":7},0]
[{"$nulls":3},"Documentazione",{"$nulls":6},0,{"$nulls":7},0,{"$nulls":7},0]
[{"$nulls":3},"Campioni gratuiti",{"$nulls":6},0,{"$nulls":7},0,{"$nulls":7},0]
[{"$nulls":3},"Altri costi",{"$nulls":6},0,{"$nulls":7},0,{"$nulls":7},0]
[]
[null,"Costi per visite",null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[]
[null,"Costi diretti di marketing",null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},"Materiale tecnico e promozionale",0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},"Spese di rappresentanza",0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},"Altri costi di marketing diretto",0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},"Pubblicità",0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},"Fiere",0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},"Altri costi diretti",0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[]
[null,"TOTALE COSTI FISSI DIRETTI",{"$nulls":8},0,{"$nulls":7},0,{"$nulls":7},0]
[]
[null,"II MARGINE DI CONTRIBUZIONE",{"$nulls":8},0,{"$nulls":7},0,{"$nulls":7},0]
{"$rows_empty":246}
[{"$nulls":9},"ùùùù"]
{"$rows_empty":582}
[{"$nulls":4},0,0,0,0,0,0]

{"sheet":"BudgetTot","index":4,"n_rows":75,"n_cols":36,"rows_kept":75,"flags":["formulas_cached_only"]}
[]
["BUDGET COMPLESSIVO"]
["Area",null,null,"Tutte"]
["Segm.",null,null,"Tutti"]
["Trim.",null,null,"Tutti"]
[]
[{"$nulls":4},"Preventivo",null,"Consuntivo",null,"Scostamenti"]
[]
[null,null,"Visite a -->",{"$nulls":5},0,{"$nulls":26},1]
[null,null,"Ordini -->",{"$nulls":5},0,{"$nulls":26},2]
[]
[]
[null,null,"Ordini (mq)",{"$nulls":5},0,{"$nulls":26},3]
[]
[null,null,"Prezzi medi",null,0,null,0,null,0]
[]
[null,"RICAVI SU PRODOTTI",{"$nulls":6},0,{"$nulls":26},4]
[null,"RICAVI PER SERVIZI",{"$nulls":6},0,{"$nulls":26},5]
[null,"ALTRI RICAVI",{"$nulls":6},0,{"$nulls":26},6]
[]
[null,"TOTALE RICAVI",null,null,0,null,0,null,0]
[]
[null,null,"Costo Var. Un. Medio",null,0,null,0,null,0]
[{"$nulls":8},0]
[null,"COSTO DEL VENDUTO",{"$nulls":6},0,{"$nulls":26},7]
[null,"TOT. PROVV. P.USA",{"$nulls":6},0,{"$nulls":26},8]
[null,"TOT.PROVV. AGENTI",{"$nulls":6},0,{"$nulls":26},9]
[null,"ALTRI COSTI VARIABILI",null,null,0,null,0,null,0]
[null,null,"Trasporti",{"$nulls":5},0,{"$nulls":26},10]
[null,null,"Assicurazioni",{"$nulls":5},0,{"$nulls":26},11]
[null,null,"Dazi",{"$nulls":5},0,{"$nulls":26},12]
[null,null,"Altro",{"$nulls":5},0,{"$nulls":26},13]
[{"$nulls":8},0]
[null,"TOTALE COSTI VARIABILI",null,null,0,null,0,null,0]
[{"$nulls":8},0]
[null,"I MARGINE DI CONTRIBUZIONE",null,null,0,null,0,null,0]
[{"$nulls":8},0]
[null,"Costi fissi venditori",{"$nulls":6},0,{"$nulls":26},14]
[{"$nulls":8},0]
[null,"Costi per visite",{"$nulls":6},0,{"$nulls":26},15]
[{"$nulls":8},0]
[null,"Costi diretti di marketing",null,null,0,null,0,null,0]
[null,null,"Materiale tecnico e promozionale",{"$nulls":5},0,{"$nulls":26},16]
[null,null,"Spese di rappresentanza",{"$nulls":5},0,{"$nulls":26},17]
[null,null,"Altri costi di marketing diretto",{"$nulls":5},0,{"$nulls":26},18]
[null,null,"Pubblicità",{"$nulls":5},0,{"$nulls":26},19]
[null,null,"Fiere",{"$nulls":5},0,{"$nulls":26},20]
[null,null,"Altri costi diretti",{"$nulls":5},0,{"$nulls":26},21]
[{"$nulls":8},0]
[null,"TOTALE COSTI FISSI DIRETTI",null,null,0,null,0,null,0]
[{"$nulls":8},0]
[null,"II MARGINE DI CONTRIBUZIONE",null,null,0,null,0,null,0]
[{"$nulls":8},0]
[null,"COSTI DI STRUTTURA",null,null,0,null,0,null,0]
[null,null,"Direzione",{"$nulls":5},0,{"$nulls":26},122]
[null,null,"Segreteria",{"$nulls":5},0,{"$nulls":26},123]
[null,null,"Personale commerciale",{"$nulls":5},0,{"$nulls":26},124]
[null,null,"Supporto tecnico",{"$nulls":5},0,{"$nulls":26},125]
[null,null,"Altri costi di struttura",{"$nulls":5},0,{"$nulls":26},126]
[{"$nulls":8},0]
[null,"COSTI FISSI DI MARKETING",null,null,0,null,0,null,0]
[null,null,"Materiale promozionale",{"$nulls":5},0,{"$nulls":26},127]
[null,null,"Viaggi e trasferte",{"$nulls":5},0,{"$nulls":26},128]
[null,null,"Fiere",{"$nulls":5},0,{"$nulls":26},129]
[null,null,"Pubblicità",{"$nulls":5},0,{"$nulls":26},130]
[null,null,"Spese rappresentanza",{"$nulls":5},0,{"$nulls":26},131]
[null,null,"Altri costi di marketing",{"$nulls":5},0,{"$nulls":26},132]
[{"$nulls":8},0]
[null,"COSTI PER LOGISTICA",{"$nulls":6},0,{"$nulls":26},133]
[{"$nulls":8},0]
[null,"ONERI FINANZIARI",{"$nulls":6},0,{"$nulls":26},134]
[{"$nulls":8},0]
[null,"TOTALE COSTI FISSI",null,null,0,null,0,null,0]
[{"$nulls":8},0]
[null,"MARGINE OPERATIVO",null,null,0,null,0,null,0]

{"sheet":"prezzi_costi_medi","index":5,"n_rows":30,"n_cols":16,"rows_kept":30,"flags":["formulas_cached_only"]}
[]
[]
["CALCOLO PREZZO E COSTO MEDIO UNITARIO",{"$nulls":6},"CALCOLO DEI COSTI DI TRASPORTO"]
[]
[null,"Linea di prodotto:"]
[{"$nulls":5},"Area"]
[{"$nulls":5},"Dist. (km)"]
[]
[null,"Prodotti","Quantità","Quantità %","Prezzo","Costo unit.",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},{"$error":"#DIV/0!"}]
[{"$nulls":3},{"$error":"#DIV/0!"}]
[{"$nulls":3},{"$error":"#DIV/0!"}]
[{"$nulls":3},{"$error":"#DIV/0!"}]
[{"$nulls":3},{"$error":"#DIV/0!"}]
[{"$nulls":3},{"$error":"#DIV/0!"}]
[{"$nulls":3},{"$error":"#DIV/0!"}]
[{"$nulls":3},{"$error":"#DIV/0!"}]
[{"$nulls":3},{"$error":"#DIV/0!"}]
[{"$nulls":3},{"$error":"#DIV/0!"}]
[{"$nulls":3},{"$error":"#DIV/0!"}]
[{"$nulls":3},{"$error":"#DIV/0!"}]
[{"$nulls":3},{"$error":"#DIV/0!"}]
[{"$nulls":3},{"$error":"#DIV/0!"}]
[{"$nulls":3},{"$error":"#DIV/0!"}]
[{"$nulls":3},{"$error":"#DIV/0!"}]
[{"$nulls":3},{"$error":"#DIV/0!"}]
[{"$nulls":3},{"$error":"#DIV/0!"}]
[{"$nulls":3},{"$error":"#DIV/0!"}]
[{"$nulls":3},{"$error":"#DIV/0!"}]
[null,"Totali:",0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,0,0,0,0,0,0,0,0,0]

{"sheet":"fogli_bgt","index":6,"n_rows":3,"n_cols":3,"rows_kept":3,"hidden":true,"flags":["formulas_cached_only"]}
["N. Aree",null,2]
["N. Segmenti",null,2]
["N. Periodi",null,1]