{"text_format":"1","workbook":"xlsx","n_sheets":22,"sheets":["legenda","Gennaio","Febbraio","Marzo","Aprile","Maggio","Giugno","Luglio","Agosto","Settembre","Ottobre","Novembre","Dicembre","Bilancio","Riepilogo","Parametri","Copertina","ENTRATE","USCITE","SINTESI","Ricerca","Libero"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":21,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"legenda","index":0,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":false,"merged":[[2,0,3,3],[2,5,3,10],[26,0,28,8]]}
[]
[]
["ENTRATE",null,null,null,null,"USCITE"]
[]
[1,{"$f":"Bilancio!$B7","v":"Questue Sante Messe"},21,{"$f":"Bilancio!$B27","v":"Offerte straordinarie"},null,41,{"$f":"Bilancio!$G7","v":"Acqua"},61,{"$f":"Bilancio!$G27","v":"Imposte sui redditi"},81,{"$f":"Bilancio!$G47","v":"Un pane per amor di Dio"}]
[{"$f":"+A5+1","v":2},{"$f":"Bilancio!$B8","v":"Offerte sacramenti I.C. e matrimoni"},{"$f":"+C5+1","v":22},{"$f":"Bilancio!$B28","v":"Contributi da diocesi"},null,{"$f":"+F5+1","v":42},{"$f":"Bilancio!$G8","v":"Luce"},62,{"$f":"Bilancio!$G28","v":"CONTO NON ATTIVO"},82,{"$f":"Bilancio!$G48","v":"Giornata missionaria mondiale"}]
[3,{"$f":"Bilancio!$B9","v":"Offerte funerali"},23,{"$f":"Bilancio!$B29","v":"Contributi da CEI"},null,43,{"$f":"Bilancio!$G9","v":"Gas"},63,{"$f":"Bilancio!$G29","v":"CONTO NON ATTIVO"},83,{"$f":"Bilancio!$G49","v":"Giornata del seminario"}]
[4,{"$f":"Bilancio!$B10","v":"Offerte benedizione famiglie"},24,{"$f":"Bilancio!$B30","v":"Prestiti ottenuti"},null,44,{"$f":"Bilancio!$G10","v":"Telefono"},64,{"$f":"Bilancio!$G30","v":"Tassa diocesana"},84,{"$f":"Bilancio!$G50","v":"Raccolta Avvento"}]
[5,{"$f":"Bilancio!$B11","v":"Offerte altre feste e ricorrenze "},25,{"$f":"Bilancio!$B31","v":"Entrate nette da vendita beni mobili e immobili"},null,45,{"$f":"Bilancio!$G11","v":"Spese pulizia canonica, chiesa e patronato"},65,{"$f":"Bilancio!$G31","v":"acquisto mobili"},85,{"$f":"Bilancio!$G51","v":"Carità del papa"}]
[6,{"$f":"Bilancio!$B12","v":"Offerte varie"},26,{"$f":"Bilancio!$B32","v":"Eredità e donazioni"},null,46,{"$f":"Bilancio!$G12","v":"Quota parrocchiale a parroco e vicari"},66,{"$f":"Bilancio!$G32","v":"Acquisto apparecchi tecnologici e di stampa"},86,{"$f":"Bilancio!$G52","v":"Università cattolica"}]
[7,{"$f":"Bilancio!$B13","v":"Offerte per patronato"},27,{"$f":"Bilancio!$B33","v":"da assicurazioni"},null,47,{"$f":"Bilancio!$G13","v":"Stipendi al personale"},67,{"$f":"Bilancio!$G33","v":"Manutenzione ordinaria immobili e impianti"},87,{"$f":"Bilancio!$G53","v":"Giornata dei migranti"}]
[8,{"$f":"Bilancio!$B14","v":"Offerte da associaz. parrocchiali"},28,{"$f":"Bilancio!$B34","v":"Entrata straord. personalizzabile"},null,48,{"$f":"Bilancio!$G14","v":"Cancelleria"},68,{"$f":"Bilancio!$G34","v":"Rate mutui"},88,{"$f":"Bilancio!$G54","v":"Terra santa"}]
[9,{"$f":"Bilancio!$B15","v":"Ricavo candele votive"},29,{"$f":"Bilancio!$B35","v":"CONTO NON ATTIVO"},null,49,{"$f":"Bilancio!$G15","v":"Stampa e libri"},69,{"$f":"Bilancio!$G35","v":"Interessi passivi su c/c/"},89,{"$f":"Bilancio!$G55","v":"Intenzioni Sante Messe"}]
[10,{"$f":"Bilancio!$B16","v":"Raccolta per iniziative diocesane"},30,{"$f":"Bilancio!$B36","v":"CONTO NON ATTIVO"},null,50,{"$f":"Bilancio!$G16","v":"CONTO NON ATTIVO"},70,{"$f":"Bilancio!$G36","v":"Restituzione prestiti a privati"},90,{"$f":"Bilancio!$G56","v":"Altre raccolte straordinarie"}]
[11,{"$f":"Bilancio!$B17","v":"Interessi titoli di stato"},31,{"$f":"Bilancio!$B37","v":"Entrate attività parrocchiale 1"},null,51,{"$f":"Bilancio!$G17","v":"Paramenti e suppellettili sacre"},71,{"$f":"Bilancio!$G37","v":"Restauro chiesa"},91,{"$f":"Bilancio!$G57","v":"Uscite attività parrocchiale 1"}]
[12,{"$f":"Bilancio!$B18","v":"Proventi da azioni, obbligazioni,  titoli bancari"},32,{"$f":"Bilancio!$B38","v":"Entrate attività parrocchiale 2"},null,52,{"$f":"Bilancio!$G18","v":"Ostie, vino"},72,{"$f":"Bilancio!$G38","v":"Restauro canonica, patronato, altre strutture"},92,{"$f":"Bilancio!$G58","v":"Uscite attività parrocchiale 2"}]
[13,{"$f":"Bilancio!$B19","v":"Interessi c/c/"},33,{"$f":"Bilancio!$B39","v":"Entrate attività parrocchiale 3"},null,53,{"$f":"Bilancio!$G19","v":"Libri liturgici"},73,{"$f":"Bilancio!$G39","v":"Costruzione o rinnovo impianti elettrico, riscaldamento, altri"},93,{"$f":"Bilancio!$G59","v":"Uscite attività parrocchiale 3"}]
[14,{"$f":"Bilancio!$B20","v":"Locazioni immobili abitativi"},34,{"$f":"Bilancio!$B40","v":"Entrate attività parrocchiale 4"},null,54,{"$f":"Bilancio!$G20","v":"Offerte a celebranti occasionali"},74,{"$f":"Bilancio!$G40","v":"Offerte per carità"},94,{"$f":"Bilancio!$G60","v":"Uscite attività parrocchiale 4"}]
[15,{"$f":"Bilancio!$B21","v":"Affitti immobili commerciali"},35,{"$f":"Bilancio!$B41","v":"Entrate attività parrocchiale 5"},null,55,{"$f":"Bilancio!$G21","v":"Acquisto candele votive"},75,{"$f":"Bilancio!$G41","v":"Compensi professionali"},95,{"$f":"Bilancio!$G61","v":"Uscite attività parrocchiale 5"}]
[16,{"$f":"Bilancio!$B22","v":"Affitti terreni"},36,{"$f":"Bilancio!$B42","v":"Entrate attività parrocchiale 6"},null,56,{"$f":"Bilancio!$G22","v":"Assicurazioni RC - infortuni"},76,{"$f":"Bilancio!$G42","v":"Uscita straord. personalizzabile"},96,{"$f":"Bilancio!$G62","v":"Uscite attività parrocchiale 6"}]
[17,{"$f":"Bilancio!$B23","v":"Uso sale patronato o parrocchiali"},37,{"$f":"Bilancio!$B43","v":"Entrate attività parrocchiale 7"},null,57,{"$f":"Bilancio!$G23","v":"Assicurazioni Immobili"},77,{"$f":"Bilancio!$G43","v":"Manutenzione beni mobili e apparecchi"},97,{"$f":"Bilancio!$G63","v":"Uscite attività parrocchiale 7"}]
[18,{"$f":"Bilancio!$B24","v":"Contributi da enti pubblici"},38,{"$f":"Bilancio!$B44","v":"Entrate attività parrocchiale 8"},null,58,{"$f":"Bilancio!$G24","v":"Assicurazioni mezzi"},78,{"$f":"Bilancio!$G44","v":"CONTO NON ATTIVO"},98,{"$f":"Bilancio!$G64","v":"Uscite attività parrocchiale 8"}]
[19,{"$f":"Bilancio!$B25","v":"Contributi straordinari da privati"},39,{"$f":"Bilancio!$B45","v":"Entrate attività parrocchiale 9"},null,59,{"$f":"Bilancio!$G25","v":"Imposte immobili istituzionali"},79,{"$f":"Bilancio!$G45","v":"CONTO NON ATTIVO"},99,{"$f":"Bilancio!$G65","v":"Uscite attività parrocchiale 9"}]
[20,{"$f":"Bilancio!$B26","v":"Raccolte straordinarie"},40,{"$f":"Bilancio!$B46","v":"Entrate altre iniziative"},null,60,{"$f":"Bilancio!$G26","v":"Imposte immobili locati"},80,{"$f":"Bilancio!$G46","v":"CONTO NON ATTIVO"},100,{"$f":"Bilancio!$G66","v":"Uscite altre iniziative"}]
[]
[]
["Patriarcato di Venezia - Contabilità Parrocchiale vers. 2022.01a – Copyleft by Diego Righetti"]

{"sheet":"Gennaio","index":1,"n_rows":164,"n_cols":26,"rows_kept":164,"cut":false,"hidden":false,"merged":[[3,0,3,5],[3,13,3,14],[3,15,3,16],[0,0,0,11],[0,19,0,25]]}
[{"$f":"Bilancio!A1","v":"Parrocchia di  .  .  .  .  "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Bilancio!A1","v":"Parrocchia di  .  .  .  .  "}]
[]
["gg"," ","Descrizione",null,"Entrate","Uscite",null,"c/",null,"tipo",null,"Conto",null,"Entrate","Uscite","Entrate","Uscite"]
["   M e s e   d i   g e n n a i o ",null,null,null,null,null,null," ",null,null,null,{"$f":"Bilancio!$H$4","v":2021},null,"Cassa",null,"Banca",null,null,null,"Riepilogo mensile",null,{"$f":"A4","v":"   M e s e   d i   g e n n a i o "},null,null,null,{"$f":"IF(ROUND((+V6+V7+V72-Z72-Z76-Z77),2)<>0,\"squadratura\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H5),IF($H5<=40,INDEX(Bilancio!$B$7:$B$46,$H5),INDEX(Bilancio!$G$7:$G$66,SUM($H5, -40))),\" \")","v":" "},{"$f":"IF(AND($L5<>\"CONTO NON ATTIVO\",OR(J5=\"\",J5=\" \",J5=\"c\",J5=\"C\",J5=\"b\",J5=\"B\",J5=\"v\",J5=\"V\",J5=\"p\",J5=\"P\"),OR(AND(E5>0,OR(J5=\"\",J5=\" \",J5=\"c\",J5=\"C\",J5=\"b\",J5=\"B\"),H5<=40,H5>0),AND(E5>0,OR(J5=\"p\",J5=\"P\"),OR(H5=\"\",H5=\" \",H5=0)),AND(OR(E5=\"\",E5=\" \",E5=0),OR(F5=\"\",F5=\" \",F5=0)),AND(F5>0,OR(J5=\"\",J5=\" \",J5=\"c\",J5=\"C\",J5=\"b\",J5=\"B\"),H5>=41,H5<=100),AND(F5>0,OR(J5=\"v\",J5=\"V\"),OR(H5=\"\",H5=\" \",H5=0)))),IF(OR(E5=0,E5=\"\",E5=\" \",F5=0,F5=\"\",F5=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},{"$f":"IF(OR($J5=\"\",$J5=\" \",$J5=\"c\",$J5=\"C\",$J5=\"p\",$J5=\"P\"),$E5,0)","v":0},{"$f":"IF(OR($J5=\"\",$J5=\" \",$J5=\"c\",$J5=\"C\",$J5=\"v\",$J5=\"V\"),$F5,0)","v":0},{"$f":"IF(OR($J5=\"B\",$J5=\"b\"),$E5,IF(OR($J5=\"V\",$J5=\"v\"),$F5,0))","v":0},{"$f":"IF(OR($J5=\"B\",$J5=\"b\"),$F5,IF(OR($J5=\"p\",$J5=\"P\"),$E5,0))","v":0},null,null,"Riporto anno precedente"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H6),IF($H6<=40,INDEX(Bilancio!$B$7:$B$46,$H6),INDEX(Bilancio!$G$7:$G$66,SUM($H6, -40))),\" \")","v":" "},{"$f":"IF(AND($L6<>\"CONTO NON ATTIVO\",OR(J6=\"\",J6=\" \",J6=\"c\",J6=\"C\",J6=\"b\",J6=\"B\",J6=\"v\",J6=\"V\",J6=\"p\",J6=\"P\"),OR(AND(E6>0,OR(J6=\"\",J6=\" \",J6=\"c\",J6=\"C\",J6=\"b\",J6=\"B\"),H6<=40,H6>0),AND(E6>0,OR(J6=\"p\",J6=\"P\"),OR(H6=\"\",H6=\" \",H6=0)),AND(OR(E6=\"\",E6=\" \",E6=0),OR(F6=\"\",F6=\" \",F6=0)),AND(F6>0,OR(J6=\"\",J6=\" \",J6=\"c\",J6=\"C\",J6=\"b\",J6=\"B\"),H6>=41,H6<=100),AND(F6>0,OR(J6=\"v\",J6=\"V\"),OR(H6=\"\",H6=\" \",H6=0)))),IF(OR(E6=0,E6=\"\",E6=\" \",F6=0,F6=\"\",F6=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},{"$f":"IF(OR($J6=\"\",$J6=\" \",$J6=\"c\",$J6=\"C\",$J6=\"p\",$J6=\"P\"),$E6,0)","v":0},{"$f":"IF(OR($J6=\"\",$J6=\" \",$J6=\"c\",$J6=\"C\",$J6=\"v\",$J6=\"V\"),$F6,0)","v":0},{"$f":"IF(OR($J6=\"B\",$J6=\"b\"),$E6,IF(OR($J6=\"V\",$J6=\"v\"),$F6,0))","v":0},{"$f":"IF(OR($J6=\"B\",$J6=\"b\"),$F6,IF(OR($J6=\"p\",$J6=\"P\"),$E6,0))","v":0},null,null,"Cassa ===>",null,{"$f":"Bilancio!D4","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H7),IF($H7<=40,INDEX(Bilancio!$B$7:$B$46,$H7),INDEX(Bilancio!$G$7:$G$66,SUM($H7, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,"Banca ===>",null,{"$f":"Bilancio!D5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H8),IF($H8<=40,INDEX(Bilancio!$B$7:$B$46,$H8),INDEX(Bilancio!$G$7:$G$66,SUM($H8, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H9),IF($H9<=40,INDEX(Bilancio!$B$7:$B$46,$H9),INDEX(Bilancio!$G$7:$G$66,SUM($H9, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$7","v":"Questue Sante Messe"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A7,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$7","v":"Acqua"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F7,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H10),IF($H10<=40,INDEX(Bilancio!$B$7:$B$46,$H10),INDEX(Bilancio!$G$7:$G$66,SUM($H10, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$8","v":"Offerte sacramenti I.C. e matrimoni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A8,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$8","v":"Luce"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F8,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H11),IF($H11<=40,INDEX(Bilancio!$B$7:$B$46,$H11),INDEX(Bilancio!$G$7:$G$66,SUM($H11, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$9","v":"Offerte funerali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A9,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$9","v":"Gas"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F9,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H12),IF($H12<=40,INDEX(Bilancio!$B$7:$B$46,$H12),INDEX(Bilancio!$G$7:$G$66,SUM($H12, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$10","v":"Offerte benedizione famiglie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A10,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$10","v":"Telefono"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F10,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H13),IF($H13<=40,INDEX(Bilancio!$B$7:$B$46,$H13),INDEX(Bilancio!$G$7:$G$66,SUM($H13, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$11","v":"Offerte altre feste e ricorrenze "},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A11,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$11","v":"Spese pulizia canonica, chiesa e patronato"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F11,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H14),IF($H14<=40,INDEX(Bilancio!$B$7:$B$46,$H14),INDEX(Bilancio!$G$7:$G$66,SUM($H14, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$12","v":"Offerte varie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A12,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$12","v":"Quota parrocchiale a parroco e vicari"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F12,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H15),IF($H15<=40,INDEX(Bilancio!$B$7:$B$46,$H15),INDEX(Bilancio!$G$7:$G$66,SUM($H15, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$13","v":"Offerte per patronato"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A13,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$13","v":"Stipendi al personale"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F13,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H16),IF($H16<=40,INDEX(Bilancio!$B$7:$B$46,$H16),INDEX(Bilancio!$G$7:$G$66,SUM($H16, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$14","v":"Offerte da associaz. parrocchiali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A14,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$14","v":"Cancelleria"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F14,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H17),IF($H17<=40,INDEX(Bilancio!$B$7:$B$46,$H17),INDEX(Bilancio!$G$7:$G$66,SUM($H17, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$15","v":"Ricavo candele votive"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A15,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$15","v":"Stampa e libri"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F15,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H18),IF($H18<=40,INDEX(Bilancio!$B$7:$B$46,$H18),INDEX(Bilancio!$G$7:$G$66,SUM($H18, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$16","v":"Raccolta per iniziative diocesane"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A16,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$16","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F16,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H19),IF($H19<=40,INDEX(Bilancio!$B$7:$B$46,$H19),INDEX(Bilancio!$G$7:$G$66,SUM($H19, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$17","v":"Interessi titoli di stato"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A17,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$17","v":"Paramenti e suppellettili sacre"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F17,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H20),IF($H20<=40,INDEX(Bilancio!$B$7:$B$46,$H20),INDEX(Bilancio!$G$7:$G$66,SUM($H20, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$18","v":"Proventi da azioni, obbligazioni,  titoli bancari"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A18,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$18","v":"Ostie, vino"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F18,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H21),IF($H21<=40,INDEX(Bilancio!$B$7:$B$46,$H21),INDEX(Bilancio!$G$7:$G$66,SUM($H21, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$19","v":"Interessi c/c/"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A19,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$19","v":"Libri liturgici"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F19,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H22),IF($H22<=40,INDEX(Bilancio!$B$7:$B$46,$H22),INDEX(Bilancio!$G$7:$G$66,SUM($H22, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$20","v":"Locazioni immobili abitativi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A20,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$20","v":"Offerte a celebranti occasionali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F20,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H23),IF($H23<=40,INDEX(Bilancio!$B$7:$B$46,$H23),INDEX(Bilancio!$G$7:$G$66,SUM($H23, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$21","v":"Affitti immobili commerciali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A21,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$21","v":"Acquisto candele votive"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F21,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H24),IF($H24<=40,INDEX(Bilancio!$B$7:$B$46,$H24),INDEX(Bilancio!$G$7:$G$66,SUM($H24, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$22","v":"Affitti terreni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A22,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$22","v":"Assicurazioni RC - infortuni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F22,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H25),IF($H25<=40,INDEX(Bilancio!$B$7:$B$46,$H25),INDEX(Bilancio!$G$7:$G$66,SUM($H25, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$23","v":"Uso sale patronato o parrocchiali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A23,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$23","v":"Assicurazioni Immobili"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F23,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H26),IF($H26<=40,INDEX(Bilancio!$B$7:$B$46,$H26),INDEX(Bilancio!$G$7:$G$66,SUM($H26, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$24","v":"Contributi da enti pubblici"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A24,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$24","v":"Assicurazioni mezzi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F24,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H27),IF($H27<=40,INDEX(Bilancio!$B$7:$B$46,$H27),INDEX(Bilancio!$G$7:$G$66,SUM($H27, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$25","v":"Contributi straordinari da privati"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A25,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$25","v":"Imposte immobili istituzionali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F25,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H28),IF($H28<=40,INDEX(Bilancio!$B$7:$B$46,$H28),INDEX(Bilancio!$G$7:$G$66,SUM($H28, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$26","v":"Raccolte straordinarie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A26,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$26","v":"Imposte immobili locati"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F26,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H29),IF($H29<=40,INDEX(Bilancio!$B$7:$B$46,$H29),INDEX(Bilancio!$G$7:$G$66,SUM($H29, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$27","v":"Offerte straordinarie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A27,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$27","v":"Imposte sui redditi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F27,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H30),IF($H30<=40,INDEX(Bilancio!$B$7:$B$46,$H30),INDEX(Bilancio!$G$7:$G$66,SUM($H30, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$28","v":"Contributi da diocesi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A28,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$28","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F28,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H31),IF($H31<=40,INDEX(Bilancio!$B$7:$B$46,$H31),INDEX(Bilancio!$G$7:$G$66,SUM($H31, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$29","v":"Contributi da CEI"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A29,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$29","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F29,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H32),IF($H32<=40,INDEX(Bilancio!$B$7:$B$46,$H32),INDEX(Bilancio!$G$7:$G$66,SUM($H32, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$30","v":"Prestiti ottenuti"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A30,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$30","v":"Tassa diocesana"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F30,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H33),IF($H33<=40,INDEX(Bilancio!$B$7:$B$46,$H33),INDEX(Bilancio!$G$7:$G$66,SUM($H33, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$31","v":"Entrate nette da vendita beni mobili e immobili"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A31,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$31","v":"acquisto mobili"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F31,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H34),IF($H34<=40,INDEX(Bilancio!$B$7:$B$46,$H34),INDEX(Bilancio!$G$7:$G$66,SUM($H34, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$32","v":"Eredità e donazioni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A32,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$32","v":"Acquisto apparecchi tecnologici e di stampa"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F32,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H35),IF($H35<=40,INDEX(Bilancio!$B$7:$B$46,$H35),INDEX(Bilancio!$G$7:$G$66,SUM($H35, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$33","v":"da assicurazioni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A33,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$33","v":"Manutenzione ordinaria immobili e impianti"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F33,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H36),IF($H36<=40,INDEX(Bilancio!$B$7:$B$46,$H36),INDEX(Bilancio!$G$7:$G$66,SUM($H36, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$34","v":"Entrata straord. personalizzabile"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A34,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$34","v":"Rate mutui"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F34,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H37),IF($H37<=40,INDEX(Bilancio!$B$7:$B$46,$H37),INDEX(Bilancio!$G$7:$G$66,SUM($H37, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$35","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A35,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$35","v":"Interessi passivi su c/c/"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F35,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H38),IF($H38<=40,INDEX(Bilancio!$B$7:$B$46,$H38),INDEX(Bilancio!$G$7:$G$66,SUM($H38, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$36","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A36,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$36","v":"Restituzione prestiti a privati"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F36,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H39),IF($H39<=40,INDEX(Bilancio!$B$7:$B$46,$H39),INDEX(Bilancio!$G$7:$G$66,SUM($H39, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$37","v":"Entrate attività parrocchiale 1"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A37,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$37","v":"Restauro chiesa"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F37,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H40),IF($H40<=40,INDEX(Bilancio!$B$7:$B$46,$H40),INDEX(Bilancio!$G$7:$G$66,SUM($H40, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$38","v":"Entrate attività parrocchiale 2"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A38,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$38","v":"Restauro canonica, patronato, altre strutture"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F38,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H41),IF($H41<=40,INDEX(Bilancio!$B$7:$B$46,$H41),INDEX(Bilancio!$G$7:$G$66,SUM($H41, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$39","v":"Entrate attività parrocchiale 3"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A39,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$39","v":"Costruzione o rinnovo impianti elettrico, riscaldamento, altri"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F39,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H42),IF($H42<=40,INDEX(Bilancio!$B$7:$B$46,$H42),INDEX(Bilancio!$G$7:$G$66,SUM($H42, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$40","v":"Entrate attività parrocchiale 4"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A40,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$40","v":"Offerte per carità"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F40,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H43),IF($H43<=40,INDEX(Bilancio!$B$7:$B$46,$H43),INDEX(Bilancio!$G$7:$G$66,SUM($H43, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$41","v":"Entrate attività parrocchiale 5"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A41,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$41","v":"Compensi professionali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F41,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H44),IF($H44<=40,INDEX(Bilancio!$B$7:$B$46,$H44),INDEX(Bilancio!$G$7:$G$66,SUM($H44, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$42","v":"Entrate attività parrocchiale 6"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A42,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$42","v":"Uscita straord. personalizzabile"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F42,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H45),IF($H45<=40,INDEX(Bilancio!$B$7:$B$46,$H45),INDEX(Bilancio!$G$7:$G$66,SUM($H45, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$43","v":"Entrate attività parrocchiale 7"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A43,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$43","v":"Manutenzione beni mobili e apparecchi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F43,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H46),IF($H46<=40,INDEX(Bilancio!$B$7:$B$46,$H46),INDEX(Bilancio!$G$7:$G$66,SUM($H46, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$44","v":"Entrate attività parrocchiale 8"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A44,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$44","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F44,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H47),IF($H47<=40,INDEX(Bilancio!$B$7:$B$46,$H47),INDEX(Bilancio!$G$7:$G$66,SUM($H47, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$45","v":"Entrate attività parrocchiale 9"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A45,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$45","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F45,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H48),IF($H48<=40,INDEX(Bilancio!$B$7:$B$46,$H48),INDEX(Bilancio!$G$7:$G$66,SUM($H48, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$46","v":"Entrate altre iniziative"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A46,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$46","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F46,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H49),IF($H49<=40,INDEX(Bilancio!$B$7:$B$46,$H49),INDEX(Bilancio!$G$7:$G$66,SUM($H49, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$47","v":"Un pane per amor di Dio"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F47,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H50),IF($H50<=40,INDEX(Bilancio!$B$7:$B$46,$H50),INDEX(Bilancio!$G$7:$G$66,SUM($H50, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$48","v":"Giornata missionaria mondiale"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F48,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H51),IF($H51<=40,INDEX(Bilancio!$B$7:$B$46,$H51),INDEX(Bilancio!$G$7:$G$66,SUM($H51, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$49","v":"Giornata del seminario"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F49,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H52),IF($H52<=40,INDEX(Bilancio!$B$7:$B$46,$H52),INDEX(Bilancio!$G$7:$G$66,SUM($H52, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$50","v":"Raccolta Avvento"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F50,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H53),IF($H53<=40,INDEX(Bilancio!$B$7:$B$46,$H53),INDEX(Bilancio!$G$7:$G$66,SUM($H53, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$51","v":"Carità del papa"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F51,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H54),IF($H54<=40,INDEX(Bilancio!$B$7:$B$46,$H54),INDEX(Bilancio!$G$7:$G$66,SUM($H54, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$52","v":"Università cattolica"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F52,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H55),IF($H55<=40,INDEX(Bilancio!$B$7:$B$46,$H55),INDEX(Bilancio!$G$7:$G$66,SUM($H55, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$53","v":"Giornata dei migranti"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F53,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H56),IF($H56<=40,INDEX(Bilancio!$B$7:$B$46,$H56),INDEX(Bilancio!$G$7:$G$66,SUM($H56, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$54","v":"Terra santa"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F54,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H57),IF($H57<=40,INDEX(Bilancio!$B$7:$B$46,$H57),INDEX(Bilancio!$G$7:$G$66,SUM($H57, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$55","v":"Intenzioni Sante Messe"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F55,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H58),IF($H58<=40,INDEX(Bilancio!$B$7:$B$46,$H58),INDEX(Bilancio!$G$7:$G$66,SUM($H58, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$56","v":"Altre raccolte straordinarie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F56,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H59),IF($H59<=40,INDEX(Bilancio!$B$7:$B$46,$H59),INDEX(Bilancio!$G$7:$G$66,SUM($H59, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$57","v":"Uscite attività parrocchiale 1"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F57,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H60),IF($H60<=40,INDEX(Bilancio!$B$7:$B$46,$H60),INDEX(Bilancio!$G$7:$G$66,SUM($H60, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$58","v":"Uscite attività parrocchiale 2"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F58,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H61),IF($H61<=40,INDEX(Bilancio!$B$7:$B$46,$H61),INDEX(Bilancio!$G$7:$G$66,SUM($H61, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$59","v":"Uscite attività parrocchiale 3"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F59,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H62),IF($H62<=40,INDEX(Bilancio!$B$7:$B$46,$H62),INDEX(Bilancio!$G$7:$G$66,SUM($H62, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$60","v":"Uscite attività parrocchiale 4"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F60,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H63),IF($H63<=40,INDEX(Bilancio!$B$7:$B$46,$H63),INDEX(Bilancio!$G$7:$G$66,SUM($H63, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$61","v":"Uscite attività parrocchiale 5"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F61,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H64),IF($H64<=40,INDEX(Bilancio!$B$7:$B$46,$H64),INDEX(Bilancio!$G$7:$G$66,SUM($H64, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$62","v":"Uscite attività parrocchiale 6"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F62,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H65),IF($H65<=40,INDEX(Bilancio!$B$7:$B$46,$H65),INDEX(Bilancio!$G$7:$G$66,SUM($H65, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$63","v":"Uscite attività parrocchiale 7"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F63,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H66),IF($H66<=40,INDEX(Bilancio!$B$7:$B$46,$H66),INDEX(Bilancio!$G$7:$G$66,SUM($H66, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$64","v":"Uscite attività parrocchiale 8"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F64,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H67),IF($H67<=40,INDEX(Bilancio!$B$7:$B$46,$H67),INDEX(Bilancio!$G$7:$G$66,SUM($H67, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$65","v":"Uscite attività parrocchiale 9"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F65,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H68),IF($H68<=40,INDEX(Bilancio!$B$7:$B$46,$H68),INDEX(Bilancio!$G$7:$G$66,SUM($H68, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$66","v":"Uscite altre iniziative"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F66,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H69),IF($H69<=40,INDEX(Bilancio!$B$7:$B$46,$H69),INDEX(Bilancio!$G$7:$G$66,SUM($H69, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H70),IF($H70<=40,INDEX(Bilancio!$B$7:$B$46,$H70),INDEX(Bilancio!$G$7:$G$66,SUM($H70, -40))),\" \")","v":" "},{"$f":"IF(AND($L70<>\"CONTO NON ATTIVO\",OR(J70=\"\",J70=\" \",J70=\"c\",J70=\"C\",J70=\"b\",J70=\"B\",J70=\"v\",J70=\"V\",J70=\"p\",J70=\"P\"),OR(AND(E70>0,OR(J70=\"\",J70=\" \",J70=\"c\",J70=\"C\",J70=\"b\",J70=\"B\"),H70<=40,H70>0),AND(E70>0,OR(J70=\"p\",J70=\"P\"),OR(H70=\"\",H70=\" \",H70=0)),AND(OR(E70=\"\",E70=\" \",E70=0),OR(F70=\"\",F70=\" \",F70=0)),AND(F70>0,OR(J70=\"\",J70=\" \",J70=\"c\",J70=\"C\",J70=\"b\",J70=\"B\"),H70>=41,H70<=100),AND(F70>0,OR(J70=\"v\",J70=\"V\"),OR(H70=\"\",H70=\" \",H70=0)))),IF(OR(E70=0,E70=\"\",E70=\" \",F70=0,F70=\"\",F70=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},{"$f":"IF(OR($J70=\"\",$J70=\" \",$J70=\"c\",$J70=\"C\",$J70=\"p\",$J70=\"P\"),$E70,0)","v":0},{"$f":"IF(OR($J70=\"\",$J70=\" \",$J70=\"c\",$J70=\"C\",$J70=\"v\",$J70=\"V\"),$F70,0)","v":0},{"$f":"IF(OR($J70=\"B\",$J70=\"b\"),$E70,IF(OR($J70=\"V\",$J70=\"v\"),$F70,0))","v":0},{"$f":"IF(OR($J70=\"B\",$J70=\"b\"),$F70,IF(OR($J70=\"p\",$J70=\"P\"),$E70,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H71),IF($H71<=40,INDEX(Bilancio!$B$7:$B$46,$H71),INDEX(Bilancio!$G$7:$G$66,SUM($H71, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H72),IF($H72<=40,INDEX(Bilancio!$B$7:$B$46,$H72),INDEX(Bilancio!$G$7:$G$66,SUM($H72, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,"Totale entrate del mese",null,{"$f":"SUM(V9:V48)","v":0},null,"Totale uscite del mese",null,{"$f":"SUM(Z9:Z68)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H73),IF($H73<=40,INDEX(Bilancio!$B$7:$B$46,$H73),INDEX(Bilancio!$G$7:$G$66,SUM($H73, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H74),IF($H74<=40,INDEX(Bilancio!$B$7:$B$46,$H74),INDEX(Bilancio!$G$7:$G$66,SUM($H74, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H75),IF($H75<=40,INDEX(Bilancio!$B$7:$B$46,$H75),INDEX(Bilancio!$G$7:$G$66,SUM($H75, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,"Residuo fine mese"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H76),IF($H76<=40,INDEX(Bilancio!$B$7:$B$46,$H76),INDEX(Bilancio!$G$7:$G$66,SUM($H76, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,"Cassa ===>",null,{"$f":"+V6+N156-O156","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H77),IF($H77<=40,INDEX(Bilancio!$B$7:$B$46,$H77),INDEX(Bilancio!$G$7:$G$66,SUM($H77, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,"Banca ===>",null,{"$f":"+V7+P156-Q156","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H78),IF($H78<=40,INDEX(Bilancio!$B$7:$B$46,$H78),INDEX(Bilancio!$G$7:$G$66,SUM($H78, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H79),IF($H79<=40,INDEX(Bilancio!$B$7:$B$46,$H79),INDEX(Bilancio!$G$7:$G$66,SUM($H79, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H80),IF($H80<=40,INDEX(Bilancio!$B$7:$B$46,$H80),INDEX(Bilancio!$G$7:$G$66,SUM($H80, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H81),IF($H81<=40,INDEX(Bilancio!$B$7:$B$46,$H81),INDEX(Bilancio!$G$7:$G$66,SUM($H81, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H82),IF($H82<=40,INDEX(Bilancio!$B$7:$B$46,$H82),INDEX(Bilancio!$G$7:$G$66,SUM($H82, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H83),IF($H83<=40,INDEX(Bilancio!$B$7:$B$46,$H83),INDEX(Bilancio!$G$7:$G$66,SUM($H83, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H84),IF($H84<=40,INDEX(Bilancio!$B$7:$B$46,$H84),INDEX(Bilancio!$G$7:$G$66,SUM($H84, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H85),IF($H85<=40,INDEX(Bilancio!$B$7:$B$46,$H85),INDEX(Bilancio!$G$7:$G$66,SUM($H85, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H86),IF($H86<=40,INDEX(Bilancio!$B$7:$B$46,$H86),INDEX(Bilancio!$G$7:$G$66,SUM($H86, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H87),IF($H87<=40,INDEX(Bilancio!$B$7:$B$46,$H87),INDEX(Bilancio!$G$7:$G$66,SUM($H87, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H88),IF($H88<=40,INDEX(Bilancio!$B$7:$B$46,$H88),INDEX(Bilancio!$G$7:$G$66,SUM($H88, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H89),IF($H89<=40,INDEX(Bilancio!$B$7:$B$46,$H89),INDEX(Bilancio!$G$7:$G$66,SUM($H89, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H90),IF($H90<=40,INDEX(Bilancio!$B$7:$B$46,$H90),INDEX(Bilancio!$G$7:$G$66,SUM($H90, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H91),IF($H91<=40,INDEX(Bilancio!$B$7:$B$46,$H91),INDEX(Bilancio!$G$7:$G$66,SUM($H91, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H92),IF($H92<=40,INDEX(Bilancio!$B$7:$B$46,$H92),INDEX(Bilancio!$G$7:$G$66,SUM($H92, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H93),IF($H93<=40,INDEX(Bilancio!$B$7:$B$46,$H93),INDEX(Bilancio!$G$7:$G$66,SUM($H93, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H94),IF($H94<=40,INDEX(Bilancio!$B$7:$B$46,$H94),INDEX(Bilancio!$G$7:$G$66,SUM($H94, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H95),IF($H95<=40,INDEX(Bilancio!$B$7:$B$46,$H95),INDEX(Bilancio!$G$7:$G$66,SUM($H95, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H96),IF($H96<=40,INDEX(Bilancio!$B$7:$B$46,$H96),INDEX(Bilancio!$G$7:$G$66,SUM($H96, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H97),IF($H97<=40,INDEX(Bilancio!$B$7:$B$46,$H97),INDEX(Bilancio!$G$7:$G$66,SUM($H97, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H98),IF($H98<=40,INDEX(Bilancio!$B$7:$B$46,$H98),INDEX(Bilancio!$G$7:$G$66,SUM($H98, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H99),IF($H99<=40,INDEX(Bilancio!$B$7:$B$46,$H99),INDEX(Bilancio!$G$7:$G$66,SUM($H99, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H100),IF($H100<=40,INDEX(Bilancio!$B$7:$B$46,$H100),INDEX(Bilancio!$G$7:$G$66,SUM($H100, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H101),IF($H101<=40,INDEX(Bilancio!$B$7:$B$46,$H101),INDEX(Bilancio!$G$7:$G$66,SUM($H101, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H102),IF($H102<=40,INDEX(Bilancio!$B$7:$B$46,$H102),INDEX(Bilancio!$G$7:$G$66,SUM($H102, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H103),IF($H103<=40,INDEX(Bilancio!$B$7:$B$46,$H103),INDEX(Bilancio!$G$7:$G$66,SUM($H103, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H104),IF($H104<=40,INDEX(Bilancio!$B$7:$B$46,$H104),INDEX(Bilancio!$G$7:$G$66,SUM($H104, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H105),IF($H105<=40,INDEX(Bilancio!$B$7:$B$46,$H105),INDEX(Bilancio!$G$7:$G$66,SUM($H105, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H106),IF($H106<=40,INDEX(Bilancio!$B$7:$B$46,$H106),INDEX(Bilancio!$G$7:$G$66,SUM($H106, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H107),IF($H107<=40,INDEX(Bilancio!$B$7:$B$46,$H107),INDEX(Bilancio!$G$7:$G$66,SUM($H107, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H108),IF($H108<=40,INDEX(Bilancio!$B$7:$B$46,$H108),INDEX(Bilancio!$G$7:$G$66,SUM($H108, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H109),IF($H109<=40,INDEX(Bilancio!$B$7:$B$46,$H109),INDEX(Bilancio!$G$7:$G$66,SUM($H109, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H110),IF($H110<=40,INDEX(Bilancio!$B$7:$B$46,$H110),INDEX(Bilancio!$G$7:$G$66,SUM($H110, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H111),IF($H111<=40,INDEX(Bilancio!$B$7:$B$46,$H111),INDEX(Bilancio!$G$7:$G$66,SUM($H111, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H112),IF($H112<=40,INDEX(Bilancio!$B$7:$B$46,$H112),INDEX(Bilancio!$G$7:$G$66,SUM($H112, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H113),IF($H113<=40,INDEX(Bilancio!$B$7:$B$46,$H113),INDEX(Bilancio!$G$7:$G$66,SUM($H113, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H114),IF($H114<=40,INDEX(Bilancio!$B$7:$B$46,$H114),INDEX(Bilancio!$G$7:$G$66,SUM($H114, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H115),IF($H115<=40,INDEX(Bilancio!$B$7:$B$46,$H115),INDEX(Bilancio!$G$7:$G$66,SUM($H115, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H116),IF($H116<=40,INDEX(Bilancio!$B$7:$B$46,$H116),INDEX(Bilancio!$G$7:$G$66,SUM($H116, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H117),IF($H117<=40,INDEX(Bilancio!$B$7:$B$46,$H117),INDEX(Bilancio!$G$7:$G$66,SUM($H117, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H118),IF($H118<=40,INDEX(Bilancio!$B$7:$B$46,$H118),INDEX(Bilancio!$G$7:$G$66,SUM($H118, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H119),IF($H119<=40,INDEX(Bilancio!$B$7:$B$46,$H119),INDEX(Bilancio!$G$7:$G$66,SUM($H119, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H120),IF($H120<=40,INDEX(Bilancio!$B$7:$B$46,$H120),INDEX(Bilancio!$G$7:$G$66,SUM($H120, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H121),IF($H121<=40,INDEX(Bilancio!$B$7:$B$46,$H121),INDEX(Bilancio!$G$7:$G$66,SUM($H121, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H122),IF($H122<=40,INDEX(Bilancio!$B$7:$B$46,$H122),INDEX(Bilancio!$G$7:$G$66,SUM($H122, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H123),IF($H123<=40,INDEX(Bilancio!$B$7:$B$46,$H123),INDEX(Bilancio!$G$7:$G$66,SUM($H123, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H124),IF($H124<=40,INDEX(Bilancio!$B$7:$B$46,$H124),INDEX(Bilancio!$G$7:$G$66,SUM($H124, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H125),IF($H125<=40,INDEX(Bilancio!$B$7:$B$46,$H125),INDEX(Bilancio!$G$7:$G$66,SUM($H125, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H126),IF($H126<=40,INDEX(Bilancio!$B$7:$B$46,$H126),INDEX(Bilancio!$G$7:$G$66,SUM($H126, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H127),IF($H127<=40,INDEX(Bilancio!$B$7:$B$46,$H127),INDEX(Bilancio!$G$7:$G$66,SUM($H127, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H128),IF($H128<=40,INDEX(Bilancio!$B$7:$B$46,$H128),INDEX(Bilancio!$G$7:$G$66,SUM($H128, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H129),IF($H129<=40,INDEX(Bilancio!$B$7:$B$46,$H129),INDEX(Bilancio!$G$7:$G$66,SUM($H129, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H130),IF($H130<=40,INDEX(Bilancio!$B$7:$B$46,$H130),INDEX(Bilancio!$G$7:$G$66,SUM($H130, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H131),IF($H131<=40,INDEX(Bilancio!$B$7:$B$46,$H131),INDEX(Bilancio!$G$7:$G$66,SUM($H131, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H132),IF($H132<=40,INDEX(Bilancio!$B$7:$B$46,$H132),INDEX(Bilancio!$G$7:$G$66,SUM($H132, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H133),IF($H133<=40,INDEX(Bilancio!$B$7:$B$46,$H133),INDEX(Bilancio!$G$7:$G$66,SUM($H133, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H134),IF($H134<=40,INDEX(Bilancio!$B$7:$B$46,$H134),INDEX(Bilancio!$G$7:$G$66,SUM($H134, -40))),\" \")","v":" "},{"$f":"IF(AND($L134<>\"CONTO NON ATTIVO\",OR(J134=\"\",J134=\" \",J134=\"c\",J134=\"C\",J134=\"b\",J134=\"B\",J134=\"v\",J134=\"V\",J134=\"p\",J134=\"P\"),OR(AND(E134>0,OR(J134=\"\",J134=\" \",J134=\"c\",J134=\"C\",J134=\"b\",J134=\"B\"),H134<=40,H134>0),AND(E134>0,OR(J134=\"p\",J134=\"P\"),OR(H134=\"\",H134=\" \",H134=0)),AND(OR(E134=\"\",E134=\" \",E134=0),OR(F134=\"\",F134=\" \",F134=0)),AND(F134>0,OR(J134=\"\",J134=\" \",J134=\"c\",J134=\"C\",J134=\"b\",J134=\"B\"),H134>=41,H134<=100),AND(F134>0,OR(J134=\"v\",J134=\"V\"),OR(H134=\"\",H134=\" \",H134=0)))),IF(OR(E134=0,E134=\"\",E134=\" \",F134=0,F134=\"\",F134=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},{"$f":"IF(OR($J134=\"\",$J134=\" \",$J134=\"c\",$J134=\"C\",$J134=\"p\",$J134=\"P\"),$E134,0)","v":0},{"$f":"IF(OR($J134=\"\",$J134=\" \",$J134=\"c\",$J134=\"C\",$J134=\"v\",$J134=\"V\"),$F134,0)","v":0},{"$f":"IF(OR($J134=\"B\",$J134=\"b\"),$E134,IF(OR($J134=\"V\",$J134=\"v\"),$F134,0))","v":0},{"$f":"IF(OR($J134=\"B\",$J134=\"b\"),$F134,IF(OR($J134=\"p\",$J134=\"P\"),$E134,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H135),IF($H135<=40,INDEX(Bilancio!$B$7:$B$46,$H135),INDEX(Bilancio!$G$7:$G$66,SUM($H135, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H136),IF($H136<=40,INDEX(Bilancio!$B$7:$B$46,$H136),INDEX(Bilancio!$G$7:$G$66,SUM($H136, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H137),IF($H137<=40,INDEX(Bilancio!$B$7:$B$46,$H137),INDEX(Bilancio!$G$7:$G$66,SUM($H137, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H138),IF($H138<=40,INDEX(Bilancio!$B$7:$B$46,$H138),INDEX(Bilancio!$G$7:$G$66,SUM($H138, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H139),IF($H139<=40,INDEX(Bilancio!$B$7:$B$46,$H139),INDEX(Bilancio!$G$7:$G$66,SUM($H139, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H140),IF($H140<=40,INDEX(Bilancio!$B$7:$B$46,$H140),INDEX(Bilancio!$G$7:$G$66,SUM($H140, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H141),IF($H141<=40,INDEX(Bilancio!$B$7:$B$46,$H141),INDEX(Bilancio!$G$7:$G$66,SUM($H141, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H142),IF($H142<=40,INDEX(Bilancio!$B$7:$B$46,$H142),INDEX(Bilancio!$G$7:$G$66,SUM($H142, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H143),IF($H143<=40,INDEX(Bilancio!$B$7:$B$46,$H143),INDEX(Bilancio!$G$7:$G$66,SUM($H143, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H144),IF($H144<=40,INDEX(Bilancio!$B$7:$B$46,$H144),INDEX(Bilancio!$G$7:$G$66,SUM($H144, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H145),IF($H145<=40,INDEX(Bilancio!$B$7:$B$46,$H145),INDEX(Bilancio!$G$7:$G$66,SUM($H145, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H146),IF($H146<=40,INDEX(Bilancio!$B$7:$B$46,$H146),INDEX(Bilancio!$G$7:$G$66,SUM($H146, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H147),IF($H147<=40,INDEX(Bilancio!$B$7:$B$46,$H147),INDEX(Bilancio!$G$7:$G$66,SUM($H147, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H148),IF($H148<=40,INDEX(Bilancio!$B$7:$B$46,$H148),INDEX(Bilancio!$G$7:$G$66,SUM($H148, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H149),IF($H149<=40,INDEX(Bilancio!$B$7:$B$46,$H149),INDEX(Bilancio!$G$7:$G$66,SUM($H149, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H150),IF($H150<=40,INDEX(Bilancio!$B$7:$B$46,$H150),INDEX(Bilancio!$G$7:$G$66,SUM($H150, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H151),IF($H151<=40,INDEX(Bilancio!$B$7:$B$46,$H151),INDEX(Bilancio!$G$7:$G$66,SUM($H151, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H152),IF($H152<=40,INDEX(Bilancio!$B$7:$B$46,$H152),INDEX(Bilancio!$G$7:$G$66,SUM($H152, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H153),IF($H153<=40,INDEX(Bilancio!$B$7:$B$46,$H153),INDEX(Bilancio!$G$7:$G$66,SUM($H153, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H154),IF($H154<=40,INDEX(Bilancio!$B$7:$B$46,$H154),INDEX(Bilancio!$G$7:$G$66,SUM($H154, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,"T O T A L I",null,{"$f":"SUM(E5:E154)","v":0},{"$f":"SUM(F5:F154)","v":0},null,null,null,null,null," ",null,{"$f":"SUM(N5:N154)","v":0},{"$f":"SUM(O5:O154)","v":0},{"$f":"SUM(P5:P154)","v":0},{"$f":"SUM(Q5:Q154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"TODAY()","v":"2022-01-26"}]

{"sheet":"Febbraio","index":2,"n_rows":164,"n_cols":26,"rows_kept":164,"cut":false,"hidden":false,"merged":[[0,0,0,11],[0,19,0,25],[3,0,3,5],[3,13,3,14],[3,15,3,16]]}
[{"$f":"Bilancio!A1","v":"Parrocchia di  .  .  .  .  "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Bilancio!A1","v":"Parrocchia di  .  .  .  .  "}]
[]
["gg"," ","Descrizione",null,"Entrate","Uscite",null,"c/",null,"tipo",null,"Conto",null,"Entrate","Uscite","Entrate","Uscite"]
["   M e s e   d i   f e b b r a i o ",null,null,null,null,null,null," ",null,null,null,{"$f":"Bilancio!$H$4","v":2021},null,"Cassa",null,"Banca",null,null,null,"Riepilogo mensile",null,{"$f":"A4","v":"   M e s e   d i   f e b b r a i o "},null,null,null,{"$f":"IF(ROUND((+V6+V7+V72-Z72-Z76-Z77),2)<>0,\"squadratura\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H5),IF($H5<=40,INDEX(Bilancio!$B$7:$B$46,$H5),INDEX(Bilancio!$G$7:$G$66,SUM($H5, -40))),\" \")","v":" "},{"$f":"IF(AND($L5<>\"CONTO NON ATTIVO\",OR(J5=\"\",J5=\" \",J5=\"c\",J5=\"C\",J5=\"b\",J5=\"B\",J5=\"v\",J5=\"V\",J5=\"p\",J5=\"P\"),OR(AND(E5>0,OR(J5=\"\",J5=\" \",J5=\"c\",J5=\"C\",J5=\"b\",J5=\"B\"),H5<=40,H5>0),AND(E5>0,OR(J5=\"p\",J5=\"P\"),OR(H5=\"\",H5=\" \",H5=0)),AND(OR(E5=\"\",E5=\" \",E5=0),OR(F5=\"\",F5=\" \",F5=0)),AND(F5>0,OR(J5=\"\",J5=\" \",J5=\"c\",J5=\"C\",J5=\"b\",J5=\"B\"),H5>=41,H5<=100),AND(F5>0,OR(J5=\"v\",J5=\"V\"),OR(H5=\"\",H5=\" \",H5=0)))),IF(OR(E5=0,E5=\"\",E5=\" \",F5=0,F5=\"\",F5=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},{"$f":"IF(OR($J5=\"\",$J5=\" \",$J5=\"c\",$J5=\"C\",$J5=\"p\",$J5=\"P\"),$E5,0)","v":0},{"$f":"IF(OR($J5=\"\",$J5=\" \",$J5=\"c\",$J5=\"C\",$J5=\"v\",$J5=\"V\"),$F5,0)","v":0},{"$f":"IF(OR($J5=\"B\",$J5=\"b\"),$E5,IF(OR($J5=\"V\",$J5=\"v\"),$F5,0))","v":0},{"$f":"IF(OR($J5=\"B\",$J5=\"b\"),$F5,IF(OR($J5=\"p\",$J5=\"P\"),$E5,0))","v":0},null,null,"Riporto mese precedente"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H6),IF($H6<=40,INDEX(Bilancio!$B$7:$B$46,$H6),INDEX(Bilancio!$G$7:$G$66,SUM($H6, -40))),\" \")","v":" "},{"$f":"IF(AND($L6<>\"CONTO NON ATTIVO\",OR(J6=\"\",J6=\" \",J6=\"c\",J6=\"C\",J6=\"b\",J6=\"B\",J6=\"v\",J6=\"V\",J6=\"p\",J6=\"P\"),OR(AND(E6>0,OR(J6=\"\",J6=\" \",J6=\"c\",J6=\"C\",J6=\"b\",J6=\"B\"),H6<=40,H6>0),AND(E6>0,OR(J6=\"p\",J6=\"P\"),OR(H6=\"\",H6=\" \",H6=0)),AND(OR(E6=\"\",E6=\" \",E6=0),OR(F6=\"\",F6=\" \",F6=0)),AND(F6>0,OR(J6=\"\",J6=\" \",J6=\"c\",J6=\"C\",J6=\"b\",J6=\"B\"),H6>=41,H6<=100),AND(F6>0,OR(J6=\"v\",J6=\"V\"),OR(H6=\"\",H6=\" \",H6=0)))),IF(OR(E6=0,E6=\"\",E6=\" \",F6=0,F6=\"\",F6=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},{"$f":"IF(OR($J6=\"\",$J6=\" \",$J6=\"c\",$J6=\"C\",$J6=\"p\",$J6=\"P\"),$E6,0)","v":0},{"$f":"IF(OR($J6=\"\",$J6=\" \",$J6=\"c\",$J6=\"C\",$J6=\"v\",$J6=\"V\"),$F6,0)","v":0},{"$f":"IF(OR($J6=\"B\",$J6=\"b\"),$E6,IF(OR($J6=\"V\",$J6=\"v\"),$F6,0))","v":0},{"$f":"IF(OR($J6=\"B\",$J6=\"b\"),$F6,IF(OR($J6=\"p\",$J6=\"P\"),$E6,0))","v":0},null,null,"Cassa ===>",null,{"$f":"Gennaio!Z76","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H7),IF($H7<=40,INDEX(Bilancio!$B$7:$B$46,$H7),INDEX(Bilancio!$G$7:$G$66,SUM($H7, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,"Banca ===>",null,{"$f":"Gennaio!Z77","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H8),IF($H8<=40,INDEX(Bilancio!$B$7:$B$46,$H8),INDEX(Bilancio!$G$7:$G$66,SUM($H8, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H9),IF($H9<=40,INDEX(Bilancio!$B$7:$B$46,$H9),INDEX(Bilancio!$G$7:$G$66,SUM($H9, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$7","v":"Questue Sante Messe"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A7,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$7","v":"Acqua"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F7,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H10),IF($H10<=40,INDEX(Bilancio!$B$7:$B$46,$H10),INDEX(Bilancio!$G$7:$G$66,SUM($H10, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$8","v":"Offerte sacramenti I.C. e matrimoni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A8,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$8","v":"Luce"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F8,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H11),IF($H11<=40,INDEX(Bilancio!$B$7:$B$46,$H11),INDEX(Bilancio!$G$7:$G$66,SUM($H11, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$9","v":"Offerte funerali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A9,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$9","v":"Gas"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F9,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H12),IF($H12<=40,INDEX(Bilancio!$B$7:$B$46,$H12),INDEX(Bilancio!$G$7:$G$66,SUM($H12, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$10","v":"Offerte benedizione famiglie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A10,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$10","v":"Telefono"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F10,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H13),IF($H13<=40,INDEX(Bilancio!$B$7:$B$46,$H13),INDEX(Bilancio!$G$7:$G$66,SUM($H13, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$11","v":"Offerte altre feste e ricorrenze "},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A11,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$11","v":"Spese pulizia canonica, chiesa e patronato"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F11,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H14),IF($H14<=40,INDEX(Bilancio!$B$7:$B$46,$H14),INDEX(Bilancio!$G$7:$G$66,SUM($H14, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$12","v":"Offerte varie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A12,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$12","v":"Quota parrocchiale a parroco e vicari"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F12,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H15),IF($H15<=40,INDEX(Bilancio!$B$7:$B$46,$H15),INDEX(Bilancio!$G$7:$G$66,SUM($H15, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$13","v":"Offerte per patronato"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A13,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$13","v":"Stipendi al personale"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F13,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H16),IF($H16<=40,INDEX(Bilancio!$B$7:$B$46,$H16),INDEX(Bilancio!$G$7:$G$66,SUM($H16, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$14","v":"Offerte da associaz. parrocchiali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A14,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$14","v":"Cancelleria"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F14,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H17),IF($H17<=40,INDEX(Bilancio!$B$7:$B$46,$H17),INDEX(Bilancio!$G$7:$G$66,SUM($H17, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$15","v":"Ricavo candele votive"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A15,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$15","v":"Stampa e libri"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F15,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H18),IF($H18<=40,INDEX(Bilancio!$B$7:$B$46,$H18),INDEX(Bilancio!$G$7:$G$66,SUM($H18, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$16","v":"Raccolta per iniziative diocesane"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A16,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$16","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F16,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H19),IF($H19<=40,INDEX(Bilancio!$B$7:$B$46,$H19),INDEX(Bilancio!$G$7:$G$66,SUM($H19, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$17","v":"Interessi titoli di stato"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A17,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$17","v":"Paramenti e suppellettili sacre"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F17,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H20),IF($H20<=40,INDEX(Bilancio!$B$7:$B$46,$H20),INDEX(Bilancio!$G$7:$G$66,SUM($H20, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$18","v":"Proventi da azioni, obbligazioni,  titoli bancari"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A18,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$18","v":"Ostie, vino"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F18,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H21),IF($H21<=40,INDEX(Bilancio!$B$7:$B$46,$H21),INDEX(Bilancio!$G$7:$G$66,SUM($H21, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$19","v":"Interessi c/c/"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A19,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$19","v":"Libri liturgici"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F19,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H22),IF($H22<=40,INDEX(Bilancio!$B$7:$B$46,$H22),INDEX(Bilancio!$G$7:$G$66,SUM($H22, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$20","v":"Locazioni immobili abitativi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A20,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$20","v":"Offerte a celebranti occasionali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F20,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H23),IF($H23<=40,INDEX(Bilancio!$B$7:$B$46,$H23),INDEX(Bilancio!$G$7:$G$66,SUM($H23, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$21","v":"Affitti immobili commerciali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A21,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$21","v":"Acquisto candele votive"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F21,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H24),IF($H24<=40,INDEX(Bilancio!$B$7:$B$46,$H24),INDEX(Bilancio!$G$7:$G$66,SUM($H24, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$22","v":"Affitti terreni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A22,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$22","v":"Assicurazioni RC - infortuni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F22,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H25),IF($H25<=40,INDEX(Bilancio!$B$7:$B$46,$H25),INDEX(Bilancio!$G$7:$G$66,SUM($H25, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$23","v":"Uso sale patronato o parrocchiali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A23,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$23","v":"Assicurazioni Immobili"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F23,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H26),IF($H26<=40,INDEX(Bilancio!$B$7:$B$46,$H26),INDEX(Bilancio!$G$7:$G$66,SUM($H26, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$24","v":"Contributi da enti pubblici"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A24,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$24","v":"Assicurazioni mezzi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F24,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H27),IF($H27<=40,INDEX(Bilancio!$B$7:$B$46,$H27),INDEX(Bilancio!$G$7:$G$66,SUM($H27, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$25","v":"Contributi straordinari da privati"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A25,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$25","v":"Imposte immobili istituzionali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F25,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H28),IF($H28<=40,INDEX(Bilancio!$B$7:$B$46,$H28),INDEX(Bilancio!$G$7:$G$66,SUM($H28, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$26","v":"Raccolte straordinarie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A26,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$26","v":"Imposte immobili locati"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F26,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H29),IF($H29<=40,INDEX(Bilancio!$B$7:$B$46,$H29),INDEX(Bilancio!$G$7:$G$66,SUM($H29, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$27","v":"Offerte straordinarie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A27,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$27","v":"Imposte sui redditi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F27,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H30),IF($H30<=40,INDEX(Bilancio!$B$7:$B$46,$H30),INDEX(Bilancio!$G$7:$G$66,SUM($H30, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$28","v":"Contributi da diocesi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A28,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$28","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F28,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H31),IF($H31<=40,INDEX(Bilancio!$B$7:$B$46,$H31),INDEX(Bilancio!$G$7:$G$66,SUM($H31, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$29","v":"Contributi da CEI"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A29,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$29","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F29,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H32),IF($H32<=40,INDEX(Bilancio!$B$7:$B$46,$H32),INDEX(Bilancio!$G$7:$G$66,SUM($H32, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$30","v":"Prestiti ottenuti"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A30,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$30","v":"Tassa diocesana"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F30,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H33),IF($H33<=40,INDEX(Bilancio!$B$7:$B$46,$H33),INDEX(Bilancio!$G$7:$G$66,SUM($H33, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$31","v":"Entrate nette da vendita beni mobili e immobili"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A31,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$31","v":"acquisto mobili"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F31,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H34),IF($H34<=40,INDEX(Bilancio!$B$7:$B$46,$H34),INDEX(Bilancio!$G$7:$G$66,SUM($H34, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$32","v":"Eredità e donazioni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A32,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$32","v":"Acquisto apparecchi tecnologici e di stampa"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F32,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H35),IF($H35<=40,INDEX(Bilancio!$B$7:$B$46,$H35),INDEX(Bilancio!$G$7:$G$66,SUM($H35, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$33","v":"da assicurazioni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A33,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$33","v":"Manutenzione ordinaria immobili e impianti"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F33,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H36),IF($H36<=40,INDEX(Bilancio!$B$7:$B$46,$H36),INDEX(Bilancio!$G$7:$G$66,SUM($H36, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$34","v":"Entrata straord. personalizzabile"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A34,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$34","v":"Rate mutui"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F34,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H37),IF($H37<=40,INDEX(Bilancio!$B$7:$B$46,$H37),INDEX(Bilancio!$G$7:$G$66,SUM($H37, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$35","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A35,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$35","v":"Interessi passivi su c/c/"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F35,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H38),IF($H38<=40,INDEX(Bilancio!$B$7:$B$46,$H38),INDEX(Bilancio!$G$7:$G$66,SUM($H38, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$36","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A36,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$36","v":"Restituzione prestiti a privati"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F36,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H39),IF($H39<=40,INDEX(Bilancio!$B$7:$B$46,$H39),INDEX(Bilancio!$G$7:$G$66,SUM($H39, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$37","v":"Entrate attività parrocchiale 1"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A37,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$37","v":"Restauro chiesa"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F37,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H40),IF($H40<=40,INDEX(Bilancio!$B$7:$B$46,$H40),INDEX(Bilancio!$G$7:$G$66,SUM($H40, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$38","v":"Entrate attività parrocchiale 2"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A38,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$38","v":"Restauro canonica, patronato, altre strutture"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F38,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H41),IF($H41<=40,INDEX(Bilancio!$B$7:$B$46,$H41),INDEX(Bilancio!$G$7:$G$66,SUM($H41, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$39","v":"Entrate attività parrocchiale 3"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A39,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$39","v":"Costruzione o rinnovo impianti elettrico, riscaldamento, altri"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F39,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H42),IF($H42<=40,INDEX(Bilancio!$B$7:$B$46,$H42),INDEX(Bilancio!$G$7:$G$66,SUM($H42, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$40","v":"Entrate attività parrocchiale 4"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A40,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$40","v":"Offerte per carità"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F40,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H43),IF($H43<=40,INDEX(Bilancio!$B$7:$B$46,$H43),INDEX(Bilancio!$G$7:$G$66,SUM($H43, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$41","v":"Entrate attività parrocchiale 5"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A41,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$41","v":"Compensi professionali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F41,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H44),IF($H44<=40,INDEX(Bilancio!$B$7:$B$46,$H44),INDEX(Bilancio!$G$7:$G$66,SUM($H44, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$42","v":"Entrate attività parrocchiale 6"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A42,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$42","v":"Uscita straord. personalizzabile"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F42,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H45),IF($H45<=40,INDEX(Bilancio!$B$7:$B$46,$H45),INDEX(Bilancio!$G$7:$G$66,SUM($H45, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$43","v":"Entrate attività parrocchiale 7"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A43,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$43","v":"Manutenzione beni mobili e apparecchi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F43,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H46),IF($H46<=40,INDEX(Bilancio!$B$7:$B$46,$H46),INDEX(Bilancio!$G$7:$G$66,SUM($H46, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$44","v":"Entrate attività parrocchiale 8"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A44,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$44","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F44,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H47),IF($H47<=40,INDEX(Bilancio!$B$7:$B$46,$H47),INDEX(Bilancio!$G$7:$G$66,SUM($H47, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$45","v":"Entrate attività parrocchiale 9"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A45,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$45","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F45,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H48),IF($H48<=40,INDEX(Bilancio!$B$7:$B$46,$H48),INDEX(Bilancio!$G$7:$G$66,SUM($H48, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$46","v":"Entrate altre iniziative"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A46,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$46","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F46,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H49),IF($H49<=40,INDEX(Bilancio!$B$7:$B$46,$H49),INDEX(Bilancio!$G$7:$G$66,SUM($H49, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$47","v":"Un pane per amor di Dio"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F47,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H50),IF($H50<=40,INDEX(Bilancio!$B$7:$B$46,$H50),INDEX(Bilancio!$G$7:$G$66,SUM($H50, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$48","v":"Giornata missionaria mondiale"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F48,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H51),IF($H51<=40,INDEX(Bilancio!$B$7:$B$46,$H51),INDEX(Bilancio!$G$7:$G$66,SUM($H51, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$49","v":"Giornata del seminario"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F49,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H52),IF($H52<=40,INDEX(Bilancio!$B$7:$B$46,$H52),INDEX(Bilancio!$G$7:$G$66,SUM($H52, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$50","v":"Raccolta Avvento"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F50,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H53),IF($H53<=40,INDEX(Bilancio!$B$7:$B$46,$H53),INDEX(Bilancio!$G$7:$G$66,SUM($H53, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$51","v":"Carità del papa"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F51,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H54),IF($H54<=40,INDEX(Bilancio!$B$7:$B$46,$H54),INDEX(Bilancio!$G$7:$G$66,SUM($H54, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$52","v":"Università cattolica"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F52,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H55),IF($H55<=40,INDEX(Bilancio!$B$7:$B$46,$H55),INDEX(Bilancio!$G$7:$G$66,SUM($H55, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$53","v":"Giornata dei migranti"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F53,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H56),IF($H56<=40,INDEX(Bilancio!$B$7:$B$46,$H56),INDEX(Bilancio!$G$7:$G$66,SUM($H56, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$54","v":"Terra santa"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F54,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H57),IF($H57<=40,INDEX(Bilancio!$B$7:$B$46,$H57),INDEX(Bilancio!$G$7:$G$66,SUM($H57, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$55","v":"Intenzioni Sante Messe"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F55,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H58),IF($H58<=40,INDEX(Bilancio!$B$7:$B$46,$H58),INDEX(Bilancio!$G$7:$G$66,SUM($H58, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$56","v":"Altre raccolte straordinarie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F56,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H59),IF($H59<=40,INDEX(Bilancio!$B$7:$B$46,$H59),INDEX(Bilancio!$G$7:$G$66,SUM($H59, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$57","v":"Uscite attività parrocchiale 1"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F57,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H60),IF($H60<=40,INDEX(Bilancio!$B$7:$B$46,$H60),INDEX(Bilancio!$G$7:$G$66,SUM($H60, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$58","v":"Uscite attività parrocchiale 2"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F58,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H61),IF($H61<=40,INDEX(Bilancio!$B$7:$B$46,$H61),INDEX(Bilancio!$G$7:$G$66,SUM($H61, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$59","v":"Uscite attività parrocchiale 3"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F59,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H62),IF($H62<=40,INDEX(Bilancio!$B$7:$B$46,$H62),INDEX(Bilancio!$G$7:$G$66,SUM($H62, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$60","v":"Uscite attività parrocchiale 4"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F60,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H63),IF($H63<=40,INDEX(Bilancio!$B$7:$B$46,$H63),INDEX(Bilancio!$G$7:$G$66,SUM($H63, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$61","v":"Uscite attività parrocchiale 5"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F61,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H64),IF($H64<=40,INDEX(Bilancio!$B$7:$B$46,$H64),INDEX(Bilancio!$G$7:$G$66,SUM($H64, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$62","v":"Uscite attività parrocchiale 6"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F62,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H65),IF($H65<=40,INDEX(Bilancio!$B$7:$B$46,$H65),INDEX(Bilancio!$G$7:$G$66,SUM($H65, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$63","v":"Uscite attività parrocchiale 7"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F63,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H66),IF($H66<=40,INDEX(Bilancio!$B$7:$B$46,$H66),INDEX(Bilancio!$G$7:$G$66,SUM($H66, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$64","v":"Uscite attività parrocchiale 8"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F64,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H67),IF($H67<=40,INDEX(Bilancio!$B$7:$B$46,$H67),INDEX(Bilancio!$G$7:$G$66,SUM($H67, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$65","v":"Uscite attività parrocchiale 9"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F65,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H68),IF($H68<=40,INDEX(Bilancio!$B$7:$B$46,$H68),INDEX(Bilancio!$G$7:$G$66,SUM($H68, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$66","v":"Uscite altre iniziative"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F66,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H69),IF($H69<=40,INDEX(Bilancio!$B$7:$B$46,$H69),INDEX(Bilancio!$G$7:$G$66,SUM($H69, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H70),IF($H70<=40,INDEX(Bilancio!$B$7:$B$46,$H70),INDEX(Bilancio!$G$7:$G$66,SUM($H70, -40))),\" \")","v":" "},{"$f":"IF(AND($L70<>\"CONTO NON ATTIVO\",OR(J70=\"\",J70=\" \",J70=\"c\",J70=\"C\",J70=\"b\",J70=\"B\",J70=\"v\",J70=\"V\",J70=\"p\",J70=\"P\"),OR(AND(E70>0,OR(J70=\"\",J70=\" \",J70=\"c\",J70=\"C\",J70=\"b\",J70=\"B\"),H70<=40,H70>0),AND(E70>0,OR(J70=\"p\",J70=\"P\"),OR(H70=\"\",H70=\" \",H70=0)),AND(OR(E70=\"\",E70=\" \",E70=0),OR(F70=\"\",F70=\" \",F70=0)),AND(F70>0,OR(J70=\"\",J70=\" \",J70=\"c\",J70=\"C\",J70=\"b\",J70=\"B\"),H70>=41,H70<=100),AND(F70>0,OR(J70=\"v\",J70=\"V\"),OR(H70=\"\",H70=\" \",H70=0)))),IF(OR(E70=0,E70=\"\",E70=\" \",F70=0,F70=\"\",F70=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},{"$f":"IF(OR($J70=\"\",$J70=\" \",$J70=\"c\",$J70=\"C\",$J70=\"p\",$J70=\"P\"),$E70,0)","v":0},{"$f":"IF(OR($J70=\"\",$J70=\" \",$J70=\"c\",$J70=\"C\",$J70=\"v\",$J70=\"V\"),$F70,0)","v":0},{"$f":"IF(OR($J70=\"B\",$J70=\"b\"),$E70,IF(OR($J70=\"V\",$J70=\"v\"),$F70,0))","v":0},{"$f":"IF(OR($J70=\"B\",$J70=\"b\"),$F70,IF(OR($J70=\"p\",$J70=\"P\"),$E70,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H71),IF($H71<=40,INDEX(Bilancio!$B$7:$B$46,$H71),INDEX(Bilancio!$G$7:$G$66,SUM($H71, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H72),IF($H72<=40,INDEX(Bilancio!$B$7:$B$46,$H72),INDEX(Bilancio!$G$7:$G$66,SUM($H72, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,"Totale entrate del mese",null,{"$f":"SUM(V9:V48)","v":0},null,"Totale uscite del mese",null,{"$f":"SUM(Z9:Z68)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H73),IF($H73<=40,INDEX(Bilancio!$B$7:$B$46,$H73),INDEX(Bilancio!$G$7:$G$66,SUM($H73, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H74),IF($H74<=40,INDEX(Bilancio!$B$7:$B$46,$H74),INDEX(Bilancio!$G$7:$G$66,SUM($H74, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H75),IF($H75<=40,INDEX(Bilancio!$B$7:$B$46,$H75),INDEX(Bilancio!$G$7:$G$66,SUM($H75, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,"Residuo fine mese"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H76),IF($H76<=40,INDEX(Bilancio!$B$7:$B$46,$H76),INDEX(Bilancio!$G$7:$G$66,SUM($H76, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,"Cassa ===>",null,{"$f":"+V6+N156-O156","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H77),IF($H77<=40,INDEX(Bilancio!$B$7:$B$46,$H77),INDEX(Bilancio!$G$7:$G$66,SUM($H77, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,"Banca ===>",null,{"$f":"+V7+P156-Q156","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H78),IF($H78<=40,INDEX(Bilancio!$B$7:$B$46,$H78),INDEX(Bilancio!$G$7:$G$66,SUM($H78, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H79),IF($H79<=40,INDEX(Bilancio!$B$7:$B$46,$H79),INDEX(Bilancio!$G$7:$G$66,SUM($H79, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H80),IF($H80<=40,INDEX(Bilancio!$B$7:$B$46,$H80),INDEX(Bilancio!$G$7:$G$66,SUM($H80, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H81),IF($H81<=40,INDEX(Bilancio!$B$7:$B$46,$H81),INDEX(Bilancio!$G$7:$G$66,SUM($H81, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H82),IF($H82<=40,INDEX(Bilancio!$B$7:$B$46,$H82),INDEX(Bilancio!$G$7:$G$66,SUM($H82, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H83),IF($H83<=40,INDEX(Bilancio!$B$7:$B$46,$H83),INDEX(Bilancio!$G$7:$G$66,SUM($H83, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H84),IF($H84<=40,INDEX(Bilancio!$B$7:$B$46,$H84),INDEX(Bilancio!$G$7:$G$66,SUM($H84, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H85),IF($H85<=40,INDEX(Bilancio!$B$7:$B$46,$H85),INDEX(Bilancio!$G$7:$G$66,SUM($H85, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H86),IF($H86<=40,INDEX(Bilancio!$B$7:$B$46,$H86),INDEX(Bilancio!$G$7:$G$66,SUM($H86, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H87),IF($H87<=40,INDEX(Bilancio!$B$7:$B$46,$H87),INDEX(Bilancio!$G$7:$G$66,SUM($H87, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H88),IF($H88<=40,INDEX(Bilancio!$B$7:$B$46,$H88),INDEX(Bilancio!$G$7:$G$66,SUM($H88, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H89),IF($H89<=40,INDEX(Bilancio!$B$7:$B$46,$H89),INDEX(Bilancio!$G$7:$G$66,SUM($H89, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H90),IF($H90<=40,INDEX(Bilancio!$B$7:$B$46,$H90),INDEX(Bilancio!$G$7:$G$66,SUM($H90, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H91),IF($H91<=40,INDEX(Bilancio!$B$7:$B$46,$H91),INDEX(Bilancio!$G$7:$G$66,SUM($H91, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H92),IF($H92<=40,INDEX(Bilancio!$B$7:$B$46,$H92),INDEX(Bilancio!$G$7:$G$66,SUM($H92, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H93),IF($H93<=40,INDEX(Bilancio!$B$7:$B$46,$H93),INDEX(Bilancio!$G$7:$G$66,SUM($H93, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H94),IF($H94<=40,INDEX(Bilancio!$B$7:$B$46,$H94),INDEX(Bilancio!$G$7:$G$66,SUM($H94, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H95),IF($H95<=40,INDEX(Bilancio!$B$7:$B$46,$H95),INDEX(Bilancio!$G$7:$G$66,SUM($H95, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H96),IF($H96<=40,INDEX(Bilancio!$B$7:$B$46,$H96),INDEX(Bilancio!$G$7:$G$66,SUM($H96, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H97),IF($H97<=40,INDEX(Bilancio!$B$7:$B$46,$H97),INDEX(Bilancio!$G$7:$G$66,SUM($H97, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H98),IF($H98<=40,INDEX(Bilancio!$B$7:$B$46,$H98),INDEX(Bilancio!$G$7:$G$66,SUM($H98, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H99),IF($H99<=40,INDEX(Bilancio!$B$7:$B$46,$H99),INDEX(Bilancio!$G$7:$G$66,SUM($H99, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H100),IF($H100<=40,INDEX(Bilancio!$B$7:$B$46,$H100),INDEX(Bilancio!$G$7:$G$66,SUM($H100, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H101),IF($H101<=40,INDEX(Bilancio!$B$7:$B$46,$H101),INDEX(Bilancio!$G$7:$G$66,SUM($H101, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H102),IF($H102<=40,INDEX(Bilancio!$B$7:$B$46,$H102),INDEX(Bilancio!$G$7:$G$66,SUM($H102, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H103),IF($H103<=40,INDEX(Bilancio!$B$7:$B$46,$H103),INDEX(Bilancio!$G$7:$G$66,SUM($H103, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H104),IF($H104<=40,INDEX(Bilancio!$B$7:$B$46,$H104),INDEX(Bilancio!$G$7:$G$66,SUM($H104, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H105),IF($H105<=40,INDEX(Bilancio!$B$7:$B$46,$H105),INDEX(Bilancio!$G$7:$G$66,SUM($H105, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H106),IF($H106<=40,INDEX(Bilancio!$B$7:$B$46,$H106),INDEX(Bilancio!$G$7:$G$66,SUM($H106, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H107),IF($H107<=40,INDEX(Bilancio!$B$7:$B$46,$H107),INDEX(Bilancio!$G$7:$G$66,SUM($H107, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H108),IF($H108<=40,INDEX(Bilancio!$B$7:$B$46,$H108),INDEX(Bilancio!$G$7:$G$66,SUM($H108, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H109),IF($H109<=40,INDEX(Bilancio!$B$7:$B$46,$H109),INDEX(Bilancio!$G$7:$G$66,SUM($H109, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H110),IF($H110<=40,INDEX(Bilancio!$B$7:$B$46,$H110),INDEX(Bilancio!$G$7:$G$66,SUM($H110, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H111),IF($H111<=40,INDEX(Bilancio!$B$7:$B$46,$H111),INDEX(Bilancio!$G$7:$G$66,SUM($H111, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H112),IF($H112<=40,INDEX(Bilancio!$B$7:$B$46,$H112),INDEX(Bilancio!$G$7:$G$66,SUM($H112, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H113),IF($H113<=40,INDEX(Bilancio!$B$7:$B$46,$H113),INDEX(Bilancio!$G$7:$G$66,SUM($H113, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H114),IF($H114<=40,INDEX(Bilancio!$B$7:$B$46,$H114),INDEX(Bilancio!$G$7:$G$66,SUM($H114, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H115),IF($H115<=40,INDEX(Bilancio!$B$7:$B$46,$H115),INDEX(Bilancio!$G$7:$G$66,SUM($H115, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H116),IF($H116<=40,INDEX(Bilancio!$B$7:$B$46,$H116),INDEX(Bilancio!$G$7:$G$66,SUM($H116, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H117),IF($H117<=40,INDEX(Bilancio!$B$7:$B$46,$H117),INDEX(Bilancio!$G$7:$G$66,SUM($H117, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H118),IF($H118<=40,INDEX(Bilancio!$B$7:$B$46,$H118),INDEX(Bilancio!$G$7:$G$66,SUM($H118, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H119),IF($H119<=40,INDEX(Bilancio!$B$7:$B$46,$H119),INDEX(Bilancio!$G$7:$G$66,SUM($H119, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H120),IF($H120<=40,INDEX(Bilancio!$B$7:$B$46,$H120),INDEX(Bilancio!$G$7:$G$66,SUM($H120, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H121),IF($H121<=40,INDEX(Bilancio!$B$7:$B$46,$H121),INDEX(Bilancio!$G$7:$G$66,SUM($H121, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H122),IF($H122<=40,INDEX(Bilancio!$B$7:$B$46,$H122),INDEX(Bilancio!$G$7:$G$66,SUM($H122, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H123),IF($H123<=40,INDEX(Bilancio!$B$7:$B$46,$H123),INDEX(Bilancio!$G$7:$G$66,SUM($H123, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H124),IF($H124<=40,INDEX(Bilancio!$B$7:$B$46,$H124),INDEX(Bilancio!$G$7:$G$66,SUM($H124, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H125),IF($H125<=40,INDEX(Bilancio!$B$7:$B$46,$H125),INDEX(Bilancio!$G$7:$G$66,SUM($H125, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H126),IF($H126<=40,INDEX(Bilancio!$B$7:$B$46,$H126),INDEX(Bilancio!$G$7:$G$66,SUM($H126, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H127),IF($H127<=40,INDEX(Bilancio!$B$7:$B$46,$H127),INDEX(Bilancio!$G$7:$G$66,SUM($H127, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H128),IF($H128<=40,INDEX(Bilancio!$B$7:$B$46,$H128),INDEX(Bilancio!$G$7:$G$66,SUM($H128, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H129),IF($H129<=40,INDEX(Bilancio!$B$7:$B$46,$H129),INDEX(Bilancio!$G$7:$G$66,SUM($H129, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H130),IF($H130<=40,INDEX(Bilancio!$B$7:$B$46,$H130),INDEX(Bilancio!$G$7:$G$66,SUM($H130, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H131),IF($H131<=40,INDEX(Bilancio!$B$7:$B$46,$H131),INDEX(Bilancio!$G$7:$G$66,SUM($H131, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H132),IF($H132<=40,INDEX(Bilancio!$B$7:$B$46,$H132),INDEX(Bilancio!$G$7:$G$66,SUM($H132, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H133),IF($H133<=40,INDEX(Bilancio!$B$7:$B$46,$H133),INDEX(Bilancio!$G$7:$G$66,SUM($H133, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H134),IF($H134<=40,INDEX(Bilancio!$B$7:$B$46,$H134),INDEX(Bilancio!$G$7:$G$66,SUM($H134, -40))),\" \")","v":" "},{"$f":"IF(AND($L134<>\"CONTO NON ATTIVO\",OR(J134=\"\",J134=\" \",J134=\"c\",J134=\"C\",J134=\"b\",J134=\"B\",J134=\"v\",J134=\"V\",J134=\"p\",J134=\"P\"),OR(AND(E134>0,OR(J134=\"\",J134=\" \",J134=\"c\",J134=\"C\",J134=\"b\",J134=\"B\"),H134<=40,H134>0),AND(E134>0,OR(J134=\"p\",J134=\"P\"),OR(H134=\"\",H134=\" \",H134=0)),AND(OR(E134=\"\",E134=\" \",E134=0),OR(F134=\"\",F134=\" \",F134=0)),AND(F134>0,OR(J134=\"\",J134=\" \",J134=\"c\",J134=\"C\",J134=\"b\",J134=\"B\"),H134>=41,H134<=100),AND(F134>0,OR(J134=\"v\",J134=\"V\"),OR(H134=\"\",H134=\" \",H134=0)))),IF(OR(E134=0,E134=\"\",E134=\" \",F134=0,F134=\"\",F134=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},{"$f":"IF(OR($J134=\"\",$J134=\" \",$J134=\"c\",$J134=\"C\",$J134=\"p\",$J134=\"P\"),$E134,0)","v":0},{"$f":"IF(OR($J134=\"\",$J134=\" \",$J134=\"c\",$J134=\"C\",$J134=\"v\",$J134=\"V\"),$F134,0)","v":0},{"$f":"IF(OR($J134=\"B\",$J134=\"b\"),$E134,IF(OR($J134=\"V\",$J134=\"v\"),$F134,0))","v":0},{"$f":"IF(OR($J134=\"B\",$J134=\"b\"),$F134,IF(OR($J134=\"p\",$J134=\"P\"),$E134,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H135),IF($H135<=40,INDEX(Bilancio!$B$7:$B$46,$H135),INDEX(Bilancio!$G$7:$G$66,SUM($H135, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H136),IF($H136<=40,INDEX(Bilancio!$B$7:$B$46,$H136),INDEX(Bilancio!$G$7:$G$66,SUM($H136, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H137),IF($H137<=40,INDEX(Bilancio!$B$7:$B$46,$H137),INDEX(Bilancio!$G$7:$G$66,SUM($H137, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H138),IF($H138<=40,INDEX(Bilancio!$B$7:$B$46,$H138),INDEX(Bilancio!$G$7:$G$66,SUM($H138, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H139),IF($H139<=40,INDEX(Bilancio!$B$7:$B$46,$H139),INDEX(Bilancio!$G$7:$G$66,SUM($H139, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H140),IF($H140<=40,INDEX(Bilancio!$B$7:$B$46,$H140),INDEX(Bilancio!$G$7:$G$66,SUM($H140, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H141),IF($H141<=40,INDEX(Bilancio!$B$7:$B$46,$H141),INDEX(Bilancio!$G$7:$G$66,SUM($H141, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H142),IF($H142<=40,INDEX(Bilancio!$B$7:$B$46,$H142),INDEX(Bilancio!$G$7:$G$66,SUM($H142, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H143),IF($H143<=40,INDEX(Bilancio!$B$7:$B$46,$H143),INDEX(Bilancio!$G$7:$G$66,SUM($H143, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H144),IF($H144<=40,INDEX(Bilancio!$B$7:$B$46,$H144),INDEX(Bilancio!$G$7:$G$66,SUM($H144, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H145),IF($H145<=40,INDEX(Bilancio!$B$7:$B$46,$H145),INDEX(Bilancio!$G$7:$G$66,SUM($H145, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H146),IF($H146<=40,INDEX(Bilancio!$B$7:$B$46,$H146),INDEX(Bilancio!$G$7:$G$66,SUM($H146, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H147),IF($H147<=40,INDEX(Bilancio!$B$7:$B$46,$H147),INDEX(Bilancio!$G$7:$G$66,SUM($H147, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H148),IF($H148<=40,INDEX(Bilancio!$B$7:$B$46,$H148),INDEX(Bilancio!$G$7:$G$66,SUM($H148, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H149),IF($H149<=40,INDEX(Bilancio!$B$7:$B$46,$H149),INDEX(Bilancio!$G$7:$G$66,SUM($H149, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H150),IF($H150<=40,INDEX(Bilancio!$B$7:$B$46,$H150),INDEX(Bilancio!$G$7:$G$66,SUM($H150, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H151),IF($H151<=40,INDEX(Bilancio!$B$7:$B$46,$H151),INDEX(Bilancio!$G$7:$G$66,SUM($H151, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H152),IF($H152<=40,INDEX(Bilancio!$B$7:$B$46,$H152),INDEX(Bilancio!$G$7:$G$66,SUM($H152, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H153),IF($H153<=40,INDEX(Bilancio!$B$7:$B$46,$H153),INDEX(Bilancio!$G$7:$G$66,SUM($H153, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H154),IF($H154<=40,INDEX(Bilancio!$B$7:$B$46,$H154),INDEX(Bilancio!$G$7:$G$66,SUM($H154, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,"T O T A L I",null,{"$f":"SUM(E5:E154)","v":0},{"$f":"SUM(F5:F154)","v":0},null,null,null,null,null," ",null,{"$f":"SUM(N5:N154)","v":0},{"$f":"SUM(O5:O154)","v":0},{"$f":"SUM(P5:P154)","v":0},{"$f":"SUM(Q5:Q154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"TODAY()","v":"2022-01-26"}]

{"sheet":"Marzo","index":3,"n_rows":164,"n_cols":26,"rows_kept":164,"cut":false,"hidden":false,"merged":[[0,0,0,11],[0,19,0,25],[3,0,3,5],[3,13,3,14],[3,15,3,16]]}
[{"$f":"Bilancio!A1","v":"Parrocchia di  .  .  .  .  "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Bilancio!A1","v":"Parrocchia di  .  .  .  .  "}]
[]
["gg"," ","Descrizione",null,"Entrate","Uscite",null,"c/",null,"tipo",null,"Conto",null,"Entrate","Uscite","Entrate","Uscite"]
["   M e s e   d i   m a r z o ",null,null,null,null,null,null," ",null,null,null,{"$f":"Bilancio!$H$4","v":2021},null,"Cassa",null,"Banca",null,null,null,"Riepilogo mensile",null,{"$f":"A4","v":"   M e s e   d i   m a r z o "},null,null,null,{"$f":"IF(ROUND((+V6+V7+V72-Z72-Z76-Z77),2)<>0,\"squadratura\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H5),IF($H5<=40,INDEX(Bilancio!$B$7:$B$46,$H5),INDEX(Bilancio!$G$7:$G$66,SUM($H5, -40))),\" \")","v":" "},{"$f":"IF(AND($L5<>\"CONTO NON ATTIVO\",OR(J5=\"\",J5=\" \",J5=\"c\",J5=\"C\",J5=\"b\",J5=\"B\",J5=\"v\",J5=\"V\",J5=\"p\",J5=\"P\"),OR(AND(E5>0,OR(J5=\"\",J5=\" \",J5=\"c\",J5=\"C\",J5=\"b\",J5=\"B\"),H5<=40,H5>0),AND(E5>0,OR(J5=\"p\",J5=\"P\"),OR(H5=\"\",H5=\" \",H5=0)),AND(OR(E5=\"\",E5=\" \",E5=0),OR(F5=\"\",F5=\" \",F5=0)),AND(F5>0,OR(J5=\"\",J5=\" \",J5=\"c\",J5=\"C\",J5=\"b\",J5=\"B\"),H5>=41,H5<=100),AND(F5>0,OR(J5=\"v\",J5=\"V\"),OR(H5=\"\",H5=\" \",H5=0)))),IF(OR(E5=0,E5=\"\",E5=\" \",F5=0,F5=\"\",F5=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},{"$f":"IF(OR($J5=\"\",$J5=\" \",$J5=\"c\",$J5=\"C\",$J5=\"p\",$J5=\"P\"),$E5,0)","v":0},{"$f":"IF(OR($J5=\"\",$J5=\" \",$J5=\"c\",$J5=\"C\",$J5=\"v\",$J5=\"V\"),$F5,0)","v":0},{"$f":"IF(OR($J5=\"B\",$J5=\"b\"),$E5,IF(OR($J5=\"V\",$J5=\"v\"),$F5,0))","v":0},{"$f":"IF(OR($J5=\"B\",$J5=\"b\"),$F5,IF(OR($J5=\"p\",$J5=\"P\"),$E5,0))","v":0},null,null,"Riporto mese precedente"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H6),IF($H6<=40,INDEX(Bilancio!$B$7:$B$46,$H6),INDEX(Bilancio!$G$7:$G$66,SUM($H6, -40))),\" \")","v":" "},{"$f":"IF(AND($L6<>\"CONTO NON ATTIVO\",OR(J6=\"\",J6=\" \",J6=\"c\",J6=\"C\",J6=\"b\",J6=\"B\",J6=\"v\",J6=\"V\",J6=\"p\",J6=\"P\"),OR(AND(E6>0,OR(J6=\"\",J6=\" \",J6=\"c\",J6=\"C\",J6=\"b\",J6=\"B\"),H6<=40,H6>0),AND(E6>0,OR(J6=\"p\",J6=\"P\"),OR(H6=\"\",H6=\" \",H6=0)),AND(OR(E6=\"\",E6=\" \",E6=0),OR(F6=\"\",F6=\" \",F6=0)),AND(F6>0,OR(J6=\"\",J6=\" \",J6=\"c\",J6=\"C\",J6=\"b\",J6=\"B\"),H6>=41,H6<=100),AND(F6>0,OR(J6=\"v\",J6=\"V\"),OR(H6=\"\",H6=\" \",H6=0)))),IF(OR(E6=0,E6=\"\",E6=\" \",F6=0,F6=\"\",F6=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},{"$f":"IF(OR($J6=\"\",$J6=\" \",$J6=\"c\",$J6=\"C\",$J6=\"p\",$J6=\"P\"),$E6,0)","v":0},{"$f":"IF(OR($J6=\"\",$J6=\" \",$J6=\"c\",$J6=\"C\",$J6=\"v\",$J6=\"V\"),$F6,0)","v":0},{"$f":"IF(OR($J6=\"B\",$J6=\"b\"),$E6,IF(OR($J6=\"V\",$J6=\"v\"),$F6,0))","v":0},{"$f":"IF(OR($J6=\"B\",$J6=\"b\"),$F6,IF(OR($J6=\"p\",$J6=\"P\"),$E6,0))","v":0},null,null,"Cassa ===>",null,{"$f":"Febbraio!Z76","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H7),IF($H7<=40,INDEX(Bilancio!$B$7:$B$46,$H7),INDEX(Bilancio!$G$7:$G$66,SUM($H7, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,"Banca ===>",null,{"$f":"Febbraio!Z77","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H8),IF($H8<=40,INDEX(Bilancio!$B$7:$B$46,$H8),INDEX(Bilancio!$G$7:$G$66,SUM($H8, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H9),IF($H9<=40,INDEX(Bilancio!$B$7:$B$46,$H9),INDEX(Bilancio!$G$7:$G$66,SUM($H9, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$7","v":"Questue Sante Messe"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A7,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$7","v":"Acqua"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F7,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H10),IF($H10<=40,INDEX(Bilancio!$B$7:$B$46,$H10),INDEX(Bilancio!$G$7:$G$66,SUM($H10, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$8","v":"Offerte sacramenti I.C. e matrimoni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A8,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$8","v":"Luce"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F8,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H11),IF($H11<=40,INDEX(Bilancio!$B$7:$B$46,$H11),INDEX(Bilancio!$G$7:$G$66,SUM($H11, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$9","v":"Offerte funerali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A9,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$9","v":"Gas"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F9,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H12),IF($H12<=40,INDEX(Bilancio!$B$7:$B$46,$H12),INDEX(Bilancio!$G$7:$G$66,SUM($H12, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$10","v":"Offerte benedizione famiglie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A10,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$10","v":"Telefono"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F10,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H13),IF($H13<=40,INDEX(Bilancio!$B$7:$B$46,$H13),INDEX(Bilancio!$G$7:$G$66,SUM($H13, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$11","v":"Offerte altre feste e ricorrenze "},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A11,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$11","v":"Spese pulizia canonica, chiesa e patronato"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F11,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H14),IF($H14<=40,INDEX(Bilancio!$B$7:$B$46,$H14),INDEX(Bilancio!$G$7:$G$66,SUM($H14, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$12","v":"Offerte varie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A12,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$12","v":"Quota parrocchiale a parroco e vicari"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F12,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H15),IF($H15<=40,INDEX(Bilancio!$B$7:$B$46,$H15),INDEX(Bilancio!$G$7:$G$66,SUM($H15, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$13","v":"Offerte per patronato"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A13,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$13","v":"Stipendi al personale"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F13,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H16),IF($H16<=40,INDEX(Bilancio!$B$7:$B$46,$H16),INDEX(Bilancio!$G$7:$G$66,SUM($H16, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$14","v":"Offerte da associaz. parrocchiali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A14,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$14","v":"Cancelleria"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F14,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H17),IF($H17<=40,INDEX(Bilancio!$B$7:$B$46,$H17),INDEX(Bilancio!$G$7:$G$66,SUM($H17, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$15","v":"Ricavo candele votive"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A15,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$15","v":"Stampa e libri"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F15,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H18),IF($H18<=40,INDEX(Bilancio!$B$7:$B$46,$H18),INDEX(Bilancio!$G$7:$G$66,SUM($H18, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$16","v":"Raccolta per iniziative diocesane"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A16,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$16","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F16,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H19),IF($H19<=40,INDEX(Bilancio!$B$7:$B$46,$H19),INDEX(Bilancio!$G$7:$G$66,SUM($H19, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$17","v":"Interessi titoli di stato"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A17,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$17","v":"Paramenti e suppellettili sacre"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F17,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H20),IF($H20<=40,INDEX(Bilancio!$B$7:$B$46,$H20),INDEX(Bilancio!$G$7:$G$66,SUM($H20, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$18","v":"Proventi da azioni, obbligazioni,  titoli bancari"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A18,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$18","v":"Ostie, vino"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F18,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H21),IF($H21<=40,INDEX(Bilancio!$B$7:$B$46,$H21),INDEX(Bilancio!$G$7:$G$66,SUM($H21, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$19","v":"Interessi c/c/"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A19,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$19","v":"Libri liturgici"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F19,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H22),IF($H22<=40,INDEX(Bilancio!$B$7:$B$46,$H22),INDEX(Bilancio!$G$7:$G$66,SUM($H22, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$20","v":"Locazioni immobili abitativi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A20,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$20","v":"Offerte a celebranti occasionali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F20,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H23),IF($H23<=40,INDEX(Bilancio!$B$7:$B$46,$H23),INDEX(Bilancio!$G$7:$G$66,SUM($H23, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$21","v":"Affitti immobili commerciali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A21,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$21","v":"Acquisto candele votive"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F21,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H24),IF($H24<=40,INDEX(Bilancio!$B$7:$B$46,$H24),INDEX(Bilancio!$G$7:$G$66,SUM($H24, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$22","v":"Affitti terreni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A22,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$22","v":"Assicurazioni RC - infortuni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F22,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H25),IF($H25<=40,INDEX(Bilancio!$B$7:$B$46,$H25),INDEX(Bilancio!$G$7:$G$66,SUM($H25, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$23","v":"Uso sale patronato o parrocchiali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A23,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$23","v":"Assicurazioni Immobili"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F23,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H26),IF($H26<=40,INDEX(Bilancio!$B$7:$B$46,$H26),INDEX(Bilancio!$G$7:$G$66,SUM($H26, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$24","v":"Contributi da enti pubblici"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A24,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$24","v":"Assicurazioni mezzi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F24,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H27),IF($H27<=40,INDEX(Bilancio!$B$7:$B$46,$H27),INDEX(Bilancio!$G$7:$G$66,SUM($H27, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$25","v":"Contributi straordinari da privati"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A25,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$25","v":"Imposte immobili istituzionali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F25,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H28),IF($H28<=40,INDEX(Bilancio!$B$7:$B$46,$H28),INDEX(Bilancio!$G$7:$G$66,SUM($H28, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$26","v":"Raccolte straordinarie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A26,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$26","v":"Imposte immobili locati"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F26,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H29),IF($H29<=40,INDEX(Bilancio!$B$7:$B$46,$H29),INDEX(Bilancio!$G$7:$G$66,SUM($H29, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$27","v":"Offerte straordinarie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A27,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$27","v":"Imposte sui redditi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F27,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H30),IF($H30<=40,INDEX(Bilancio!$B$7:$B$46,$H30),INDEX(Bilancio!$G$7:$G$66,SUM($H30, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$28","v":"Contributi da diocesi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A28,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$28","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F28,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H31),IF($H31<=40,INDEX(Bilancio!$B$7:$B$46,$H31),INDEX(Bilancio!$G$7:$G$66,SUM($H31, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$29","v":"Contributi da CEI"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A29,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$29","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F29,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H32),IF($H32<=40,INDEX(Bilancio!$B$7:$B$46,$H32),INDEX(Bilancio!$G$7:$G$66,SUM($H32, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$30","v":"Prestiti ottenuti"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A30,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$30","v":"Tassa diocesana"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F30,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H33),IF($H33<=40,INDEX(Bilancio!$B$7:$B$46,$H33),INDEX(Bilancio!$G$7:$G$66,SUM($H33, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$31","v":"Entrate nette da vendita beni mobili e immobili"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A31,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$31","v":"acquisto mobili"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F31,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H34),IF($H34<=40,INDEX(Bilancio!$B$7:$B$46,$H34),INDEX(Bilancio!$G$7:$G$66,SUM($H34, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$32","v":"Eredità e donazioni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A32,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$32","v":"Acquisto apparecchi tecnologici e di stampa"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F32,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H35),IF($H35<=40,INDEX(Bilancio!$B$7:$B$46,$H35),INDEX(Bilancio!$G$7:$G$66,SUM($H35, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$33","v":"da assicurazioni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A33,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$33","v":"Manutenzione ordinaria immobili e impianti"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F33,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H36),IF($H36<=40,INDEX(Bilancio!$B$7:$B$46,$H36),INDEX(Bilancio!$G$7:$G$66,SUM($H36, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$34","v":"Entrata straord. personalizzabile"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A34,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$34","v":"Rate mutui"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F34,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H37),IF($H37<=40,INDEX(Bilancio!$B$7:$B$46,$H37),INDEX(Bilancio!$G$7:$G$66,SUM($H37, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$35","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A35,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$35","v":"Interessi passivi su c/c/"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F35,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H38),IF($H38<=40,INDEX(Bilancio!$B$7:$B$46,$H38),INDEX(Bilancio!$G$7:$G$66,SUM($H38, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$36","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A36,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$36","v":"Restituzione prestiti a privati"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F36,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H39),IF($H39<=40,INDEX(Bilancio!$B$7:$B$46,$H39),INDEX(Bilancio!$G$7:$G$66,SUM($H39, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$37","v":"Entrate attività parrocchiale 1"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A37,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$37","v":"Restauro chiesa"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F37,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H40),IF($H40<=40,INDEX(Bilancio!$B$7:$B$46,$H40),INDEX(Bilancio!$G$7:$G$66,SUM($H40, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$38","v":"Entrate attività parrocchiale 2"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A38,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$38","v":"Restauro canonica, patronato, altre strutture"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F38,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H41),IF($H41<=40,INDEX(Bilancio!$B$7:$B$46,$H41),INDEX(Bilancio!$G$7:$G$66,SUM($H41, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$39","v":"Entrate attività parrocchiale 3"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A39,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$39","v":"Costruzione o rinnovo impianti elettrico, riscaldamento, altri"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F39,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H42),IF($H42<=40,INDEX(Bilancio!$B$7:$B$46,$H42),INDEX(Bilancio!$G$7:$G$66,SUM($H42, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$40","v":"Entrate attività parrocchiale 4"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A40,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$40","v":"Offerte per carità"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F40,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H43),IF($H43<=40,INDEX(Bilancio!$B$7:$B$46,$H43),INDEX(Bilancio!$G$7:$G$66,SUM($H43, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$41","v":"Entrate attività parrocchiale 5"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A41,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$41","v":"Compensi professionali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F41,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H44),IF($H44<=40,INDEX(Bilancio!$B$7:$B$46,$H44),INDEX(Bilancio!$G$7:$G$66,SUM($H44, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$42","v":"Entrate attività parrocchiale 6"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A42,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$42","v":"Uscita straord. personalizzabile"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F42,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H45),IF($H45<=40,INDEX(Bilancio!$B$7:$B$46,$H45),INDEX(Bilancio!$G$7:$G$66,SUM($H45, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$43","v":"Entrate attività parrocchiale 7"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A43,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$43","v":"Manutenzione beni mobili e apparecchi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F43,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H46),IF($H46<=40,INDEX(Bilancio!$B$7:$B$46,$H46),INDEX(Bilancio!$G$7:$G$66,SUM($H46, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$44","v":"Entrate attività parrocchiale 8"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A44,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$44","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F44,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H47),IF($H47<=40,INDEX(Bilancio!$B$7:$B$46,$H47),INDEX(Bilancio!$G$7:$G$66,SUM($H47, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$45","v":"Entrate attività parrocchiale 9"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A45,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$45","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F45,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H48),IF($H48<=40,INDEX(Bilancio!$B$7:$B$46,$H48),INDEX(Bilancio!$G$7:$G$66,SUM($H48, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$46","v":"Entrate altre iniziative"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A46,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$46","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F46,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H49),IF($H49<=40,INDEX(Bilancio!$B$7:$B$46,$H49),INDEX(Bilancio!$G$7:$G$66,SUM($H49, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$47","v":"Un pane per amor di Dio"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F47,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H50),IF($H50<=40,INDEX(Bilancio!$B$7:$B$46,$H50),INDEX(Bilancio!$G$7:$G$66,SUM($H50, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$48","v":"Giornata missionaria mondiale"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F48,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H51),IF($H51<=40,INDEX(Bilancio!$B$7:$B$46,$H51),INDEX(Bilancio!$G$7:$G$66,SUM($H51, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$49","v":"Giornata del seminario"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F49,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H52),IF($H52<=40,INDEX(Bilancio!$B$7:$B$46,$H52),INDEX(Bilancio!$G$7:$G$66,SUM($H52, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$50","v":"Raccolta Avvento"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F50,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H53),IF($H53<=40,INDEX(Bilancio!$B$7:$B$46,$H53),INDEX(Bilancio!$G$7:$G$66,SUM($H53, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$51","v":"Carità del papa"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F51,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H54),IF($H54<=40,INDEX(Bilancio!$B$7:$B$46,$H54),INDEX(Bilancio!$G$7:$G$66,SUM($H54, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$52","v":"Università cattolica"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F52,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H55),IF($H55<=40,INDEX(Bilancio!$B$7:$B$46,$H55),INDEX(Bilancio!$G$7:$G$66,SUM($H55, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$53","v":"Giornata dei migranti"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F53,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H56),IF($H56<=40,INDEX(Bilancio!$B$7:$B$46,$H56),INDEX(Bilancio!$G$7:$G$66,SUM($H56, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$54","v":"Terra santa"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F54,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H57),IF($H57<=40,INDEX(Bilancio!$B$7:$B$46,$H57),INDEX(Bilancio!$G$7:$G$66,SUM($H57, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$55","v":"Intenzioni Sante Messe"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F55,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H58),IF($H58<=40,INDEX(Bilancio!$B$7:$B$46,$H58),INDEX(Bilancio!$G$7:$G$66,SUM($H58, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$56","v":"Altre raccolte straordinarie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F56,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H59),IF($H59<=40,INDEX(Bilancio!$B$7:$B$46,$H59),INDEX(Bilancio!$G$7:$G$66,SUM($H59, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$57","v":"Uscite attività parrocchiale 1"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F57,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H60),IF($H60<=40,INDEX(Bilancio!$B$7:$B$46,$H60),INDEX(Bilancio!$G$7:$G$66,SUM($H60, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$58","v":"Uscite attività parrocchiale 2"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F58,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H61),IF($H61<=40,INDEX(Bilancio!$B$7:$B$46,$H61),INDEX(Bilancio!$G$7:$G$66,SUM($H61, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$59","v":"Uscite attività parrocchiale 3"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F59,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H62),IF($H62<=40,INDEX(Bilancio!$B$7:$B$46,$H62),INDEX(Bilancio!$G$7:$G$66,SUM($H62, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$60","v":"Uscite attività parrocchiale 4"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F60,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H63),IF($H63<=40,INDEX(Bilancio!$B$7:$B$46,$H63),INDEX(Bilancio!$G$7:$G$66,SUM($H63, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$61","v":"Uscite attività parrocchiale 5"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F61,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H64),IF($H64<=40,INDEX(Bilancio!$B$7:$B$46,$H64),INDEX(Bilancio!$G$7:$G$66,SUM($H64, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$62","v":"Uscite attività parrocchiale 6"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F62,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H65),IF($H65<=40,INDEX(Bilancio!$B$7:$B$46,$H65),INDEX(Bilancio!$G$7:$G$66,SUM($H65, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$63","v":"Uscite attività parrocchiale 7"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F63,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H66),IF($H66<=40,INDEX(Bilancio!$B$7:$B$46,$H66),INDEX(Bilancio!$G$7:$G$66,SUM($H66, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$64","v":"Uscite attività parrocchiale 8"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F64,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H67),IF($H67<=40,INDEX(Bilancio!$B$7:$B$46,$H67),INDEX(Bilancio!$G$7:$G$66,SUM($H67, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$65","v":"Uscite attività parrocchiale 9"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F65,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H68),IF($H68<=40,INDEX(Bilancio!$B$7:$B$46,$H68),INDEX(Bilancio!$G$7:$G$66,SUM($H68, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$66","v":"Uscite altre iniziative"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F66,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H69),IF($H69<=40,INDEX(Bilancio!$B$7:$B$46,$H69),INDEX(Bilancio!$G$7:$G$66,SUM($H69, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H70),IF($H70<=40,INDEX(Bilancio!$B$7:$B$46,$H70),INDEX(Bilancio!$G$7:$G$66,SUM($H70, -40))),\" \")","v":" "},{"$f":"IF(AND($L70<>\"CONTO NON ATTIVO\",OR(J70=\"\",J70=\" \",J70=\"c\",J70=\"C\",J70=\"b\",J70=\"B\",J70=\"v\",J70=\"V\",J70=\"p\",J70=\"P\"),OR(AND(E70>0,OR(J70=\"\",J70=\" \",J70=\"c\",J70=\"C\",J70=\"b\",J70=\"B\"),H70<=40,H70>0),AND(E70>0,OR(J70=\"p\",J70=\"P\"),OR(H70=\"\",H70=\" \",H70=0)),AND(OR(E70=\"\",E70=\" \",E70=0),OR(F70=\"\",F70=\" \",F70=0)),AND(F70>0,OR(J70=\"\",J70=\" \",J70=\"c\",J70=\"C\",J70=\"b\",J70=\"B\"),H70>=41,H70<=100),AND(F70>0,OR(J70=\"v\",J70=\"V\"),OR(H70=\"\",H70=\" \",H70=0)))),IF(OR(E70=0,E70=\"\",E70=\" \",F70=0,F70=\"\",F70=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},{"$f":"IF(OR($J70=\"\",$J70=\" \",$J70=\"c\",$J70=\"C\",$J70=\"p\",$J70=\"P\"),$E70,0)","v":0},{"$f":"IF(OR($J70=\"\",$J70=\" \",$J70=\"c\",$J70=\"C\",$J70=\"v\",$J70=\"V\"),$F70,0)","v":0},{"$f":"IF(OR($J70=\"B\",$J70=\"b\"),$E70,IF(OR($J70=\"V\",$J70=\"v\"),$F70,0))","v":0},{"$f":"IF(OR($J70=\"B\",$J70=\"b\"),$F70,IF(OR($J70=\"p\",$J70=\"P\"),$E70,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H71),IF($H71<=40,INDEX(Bilancio!$B$7:$B$46,$H71),INDEX(Bilancio!$G$7:$G$66,SUM($H71, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H72),IF($H72<=40,INDEX(Bilancio!$B$7:$B$46,$H72),INDEX(Bilancio!$G$7:$G$66,SUM($H72, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,"Totale entrate del mese",null,{"$f":"SUM(V9:V48)","v":0},null,"Totale uscite del mese",null,{"$f":"SUM(Z9:Z68)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H73),IF($H73<=40,INDEX(Bilancio!$B$7:$B$46,$H73),INDEX(Bilancio!$G$7:$G$66,SUM($H73, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H74),IF($H74<=40,INDEX(Bilancio!$B$7:$B$46,$H74),INDEX(Bilancio!$G$7:$G$66,SUM($H74, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H75),IF($H75<=40,INDEX(Bilancio!$B$7:$B$46,$H75),INDEX(Bilancio!$G$7:$G$66,SUM($H75, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,"Residuo fine mese"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H76),IF($H76<=40,INDEX(Bilancio!$B$7:$B$46,$H76),INDEX(Bilancio!$G$7:$G$66,SUM($H76, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,"Cassa ===>",null,{"$f":"+V6+N156-O156","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H77),IF($H77<=40,INDEX(Bilancio!$B$7:$B$46,$H77),INDEX(Bilancio!$G$7:$G$66,SUM($H77, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,"Banca ===>",null,{"$f":"+V7+P156-Q156","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H78),IF($H78<=40,INDEX(Bilancio!$B$7:$B$46,$H78),INDEX(Bilancio!$G$7:$G$66,SUM($H78, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H79),IF($H79<=40,INDEX(Bilancio!$B$7:$B$46,$H79),INDEX(Bilancio!$G$7:$G$66,SUM($H79, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H80),IF($H80<=40,INDEX(Bilancio!$B$7:$B$46,$H80),INDEX(Bilancio!$G$7:$G$66,SUM($H80, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H81),IF($H81<=40,INDEX(Bilancio!$B$7:$B$46,$H81),INDEX(Bilancio!$G$7:$G$66,SUM($H81, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H82),IF($H82<=40,INDEX(Bilancio!$B$7:$B$46,$H82),INDEX(Bilancio!$G$7:$G$66,SUM($H82, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H83),IF($H83<=40,INDEX(Bilancio!$B$7:$B$46,$H83),INDEX(Bilancio!$G$7:$G$66,SUM($H83, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H84),IF($H84<=40,INDEX(Bilancio!$B$7:$B$46,$H84),INDEX(Bilancio!$G$7:$G$66,SUM($H84, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H85),IF($H85<=40,INDEX(Bilancio!$B$7:$B$46,$H85),INDEX(Bilancio!$G$7:$G$66,SUM($H85, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H86),IF($H86<=40,INDEX(Bilancio!$B$7:$B$46,$H86),INDEX(Bilancio!$G$7:$G$66,SUM($H86, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H87),IF($H87<=40,INDEX(Bilancio!$B$7:$B$46,$H87),INDEX(Bilancio!$G$7:$G$66,SUM($H87, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H88),IF($H88<=40,INDEX(Bilancio!$B$7:$B$46,$H88),INDEX(Bilancio!$G$7:$G$66,SUM($H88, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H89),IF($H89<=40,INDEX(Bilancio!$B$7:$B$46,$H89),INDEX(Bilancio!$G$7:$G$66,SUM($H89, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H90),IF($H90<=40,INDEX(Bilancio!$B$7:$B$46,$H90),INDEX(Bilancio!$G$7:$G$66,SUM($H90, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H91),IF($H91<=40,INDEX(Bilancio!$B$7:$B$46,$H91),INDEX(Bilancio!$G$7:$G$66,SUM($H91, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H92),IF($H92<=40,INDEX(Bilancio!$B$7:$B$46,$H92),INDEX(Bilancio!$G$7:$G$66,SUM($H92, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H93),IF($H93<=40,INDEX(Bilancio!$B$7:$B$46,$H93),INDEX(Bilancio!$G$7:$G$66,SUM($H93, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H94),IF($H94<=40,INDEX(Bilancio!$B$7:$B$46,$H94),INDEX(Bilancio!$G$7:$G$66,SUM($H94, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H95),IF($H95<=40,INDEX(Bilancio!$B$7:$B$46,$H95),INDEX(Bilancio!$G$7:$G$66,SUM($H95, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H96),IF($H96<=40,INDEX(Bilancio!$B$7:$B$46,$H96),INDEX(Bilancio!$G$7:$G$66,SUM($H96, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H97),IF($H97<=40,INDEX(Bilancio!$B$7:$B$46,$H97),INDEX(Bilancio!$G$7:$G$66,SUM($H97, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H98),IF($H98<=40,INDEX(Bilancio!$B$7:$B$46,$H98),INDEX(Bilancio!$G$7:$G$66,SUM($H98, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H99),IF($H99<=40,INDEX(Bilancio!$B$7:$B$46,$H99),INDEX(Bilancio!$G$7:$G$66,SUM($H99, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H100),IF($H100<=40,INDEX(Bilancio!$B$7:$B$46,$H100),INDEX(Bilancio!$G$7:$G$66,SUM($H100, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H101),IF($H101<=40,INDEX(Bilancio!$B$7:$B$46,$H101),INDEX(Bilancio!$G$7:$G$66,SUM($H101, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H102),IF($H102<=40,INDEX(Bilancio!$B$7:$B$46,$H102),INDEX(Bilancio!$G$7:$G$66,SUM($H102, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H103),IF($H103<=40,INDEX(Bilancio!$B$7:$B$46,$H103),INDEX(Bilancio!$G$7:$G$66,SUM($H103, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H104),IF($H104<=40,INDEX(Bilancio!$B$7:$B$46,$H104),INDEX(Bilancio!$G$7:$G$66,SUM($H104, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H105),IF($H105<=40,INDEX(Bilancio!$B$7:$B$46,$H105),INDEX(Bilancio!$G$7:$G$66,SUM($H105, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H106),IF($H106<=40,INDEX(Bilancio!$B$7:$B$46,$H106),INDEX(Bilancio!$G$7:$G$66,SUM($H106, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H107),IF($H107<=40,INDEX(Bilancio!$B$7:$B$46,$H107),INDEX(Bilancio!$G$7:$G$66,SUM($H107, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H108),IF($H108<=40,INDEX(Bilancio!$B$7:$B$46,$H108),INDEX(Bilancio!$G$7:$G$66,SUM($H108, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H109),IF($H109<=40,INDEX(Bilancio!$B$7:$B$46,$H109),INDEX(Bilancio!$G$7:$G$66,SUM($H109, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H110),IF($H110<=40,INDEX(Bilancio!$B$7:$B$46,$H110),INDEX(Bilancio!$G$7:$G$66,SUM($H110, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H111),IF($H111<=40,INDEX(Bilancio!$B$7:$B$46,$H111),INDEX(Bilancio!$G$7:$G$66,SUM($H111, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H112),IF($H112<=40,INDEX(Bilancio!$B$7:$B$46,$H112),INDEX(Bilancio!$G$7:$G$66,SUM($H112, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H113),IF($H113<=40,INDEX(Bilancio!$B$7:$B$46,$H113),INDEX(Bilancio!$G$7:$G$66,SUM($H113, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H114),IF($H114<=40,INDEX(Bilancio!$B$7:$B$46,$H114),INDEX(Bilancio!$G$7:$G$66,SUM($H114, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H115),IF($H115<=40,INDEX(Bilancio!$B$7:$B$46,$H115),INDEX(Bilancio!$G$7:$G$66,SUM($H115, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H116),IF($H116<=40,INDEX(Bilancio!$B$7:$B$46,$H116),INDEX(Bilancio!$G$7:$G$66,SUM($H116, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H117),IF($H117<=40,INDEX(Bilancio!$B$7:$B$46,$H117),INDEX(Bilancio!$G$7:$G$66,SUM($H117, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H118),IF($H118<=40,INDEX(Bilancio!$B$7:$B$46,$H118),INDEX(Bilancio!$G$7:$G$66,SUM($H118, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H119),IF($H119<=40,INDEX(Bilancio!$B$7:$B$46,$H119),INDEX(Bilancio!$G$7:$G$66,SUM($H119, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H120),IF($H120<=40,INDEX(Bilancio!$B$7:$B$46,$H120),INDEX(Bilancio!$G$7:$G$66,SUM($H120, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H121),IF($H121<=40,INDEX(Bilancio!$B$7:$B$46,$H121),INDEX(Bilancio!$G$7:$G$66,SUM($H121, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H122),IF($H122<=40,INDEX(Bilancio!$B$7:$B$46,$H122),INDEX(Bilancio!$G$7:$G$66,SUM($H122, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H123),IF($H123<=40,INDEX(Bilancio!$B$7:$B$46,$H123),INDEX(Bilancio!$G$7:$G$66,SUM($H123, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H124),IF($H124<=40,INDEX(Bilancio!$B$7:$B$46,$H124),INDEX(Bilancio!$G$7:$G$66,SUM($H124, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H125),IF($H125<=40,INDEX(Bilancio!$B$7:$B$46,$H125),INDEX(Bilancio!$G$7:$G$66,SUM($H125, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H126),IF($H126<=40,INDEX(Bilancio!$B$7:$B$46,$H126),INDEX(Bilancio!$G$7:$G$66,SUM($H126, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H127),IF($H127<=40,INDEX(Bilancio!$B$7:$B$46,$H127),INDEX(Bilancio!$G$7:$G$66,SUM($H127, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H128),IF($H128<=40,INDEX(Bilancio!$B$7:$B$46,$H128),INDEX(Bilancio!$G$7:$G$66,SUM($H128, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H129),IF($H129<=40,INDEX(Bilancio!$B$7:$B$46,$H129),INDEX(Bilancio!$G$7:$G$66,SUM($H129, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H130),IF($H130<=40,INDEX(Bilancio!$B$7:$B$46,$H130),INDEX(Bilancio!$G$7:$G$66,SUM($H130, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H131),IF($H131<=40,INDEX(Bilancio!$B$7:$B$46,$H131),INDEX(Bilancio!$G$7:$G$66,SUM($H131, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H132),IF($H132<=40,INDEX(Bilancio!$B$7:$B$46,$H132),INDEX(Bilancio!$G$7:$G$66,SUM($H132, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H133),IF($H133<=40,INDEX(Bilancio!$B$7:$B$46,$H133),INDEX(Bilancio!$G$7:$G$66,SUM($H133, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H134),IF($H134<=40,INDEX(Bilancio!$B$7:$B$46,$H134),INDEX(Bilancio!$G$7:$G$66,SUM($H134, -40))),\" \")","v":" "},{"$f":"IF(AND($L134<>\"CONTO NON ATTIVO\",OR(J134=\"\",J134=\" \",J134=\"c\",J134=\"C\",J134=\"b\",J134=\"B\",J134=\"v\",J134=\"V\",J134=\"p\",J134=\"P\"),OR(AND(E134>0,OR(J134=\"\",J134=\" \",J134=\"c\",J134=\"C\",J134=\"b\",J134=\"B\"),H134<=40,H134>0),AND(E134>0,OR(J134=\"p\",J134=\"P\"),OR(H134=\"\",H134=\" \",H134=0)),AND(OR(E134=\"\",E134=\" \",E134=0),OR(F134=\"\",F134=\" \",F134=0)),AND(F134>0,OR(J134=\"\",J134=\" \",J134=\"c\",J134=\"C\",J134=\"b\",J134=\"B\"),H134>=41,H134<=100),AND(F134>0,OR(J134=\"v\",J134=\"V\"),OR(H134=\"\",H134=\" \",H134=0)))),IF(OR(E134=0,E134=\"\",E134=\" \",F134=0,F134=\"\",F134=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},{"$f":"IF(OR($J134=\"\",$J134=\" \",$J134=\"c\",$J134=\"C\",$J134=\"p\",$J134=\"P\"),$E134,0)","v":0},{"$f":"IF(OR($J134=\"\",$J134=\" \",$J134=\"c\",$J134=\"C\",$J134=\"v\",$J134=\"V\"),$F134,0)","v":0},{"$f":"IF(OR($J134=\"B\",$J134=\"b\"),$E134,IF(OR($J134=\"V\",$J134=\"v\"),$F134,0))","v":0},{"$f":"IF(OR($J134=\"B\",$J134=\"b\"),$F134,IF(OR($J134=\"p\",$J134=\"P\"),$E134,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H135),IF($H135<=40,INDEX(Bilancio!$B$7:$B$46,$H135),INDEX(Bilancio!$G$7:$G$66,SUM($H135, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H136),IF($H136<=40,INDEX(Bilancio!$B$7:$B$46,$H136),INDEX(Bilancio!$G$7:$G$66,SUM($H136, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H137),IF($H137<=40,INDEX(Bilancio!$B$7:$B$46,$H137),INDEX(Bilancio!$G$7:$G$66,SUM($H137, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H138),IF($H138<=40,INDEX(Bilancio!$B$7:$B$46,$H138),INDEX(Bilancio!$G$7:$G$66,SUM($H138, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H139),IF($H139<=40,INDEX(Bilancio!$B$7:$B$46,$H139),INDEX(Bilancio!$G$7:$G$66,SUM($H139, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H140),IF($H140<=40,INDEX(Bilancio!$B$7:$B$46,$H140),INDEX(Bilancio!$G$7:$G$66,SUM($H140, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H141),IF($H141<=40,INDEX(Bilancio!$B$7:$B$46,$H141),INDEX(Bilancio!$G$7:$G$66,SUM($H141, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H142),IF($H142<=40,INDEX(Bilancio!$B$7:$B$46,$H142),INDEX(Bilancio!$G$7:$G$66,SUM($H142, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H143),IF($H143<=40,INDEX(Bilancio!$B$7:$B$46,$H143),INDEX(Bilancio!$G$7:$G$66,SUM($H143, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H144),IF($H144<=40,INDEX(Bilancio!$B$7:$B$46,$H144),INDEX(Bilancio!$G$7:$G$66,SUM($H144, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H145),IF($H145<=40,INDEX(Bilancio!$B$7:$B$46,$H145),INDEX(Bilancio!$G$7:$G$66,SUM($H145, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H146),IF($H146<=40,INDEX(Bilancio!$B$7:$B$46,$H146),INDEX(Bilancio!$G$7:$G$66,SUM($H146, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H147),IF($H147<=40,INDEX(Bilancio!$B$7:$B$46,$H147),INDEX(Bilancio!$G$7:$G$66,SUM($H147, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H148),IF($H148<=40,INDEX(Bilancio!$B$7:$B$46,$H148),INDEX(Bilancio!$G$7:$G$66,SUM($H148, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H149),IF($H149<=40,INDEX(Bilancio!$B$7:$B$46,$H149),INDEX(Bilancio!$G$7:$G$66,SUM($H149, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H150),IF($H150<=40,INDEX(Bilancio!$B$7:$B$46,$H150),INDEX(Bilancio!$G$7:$G$66,SUM($H150, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H151),IF($H151<=40,INDEX(Bilancio!$B$7:$B$46,$H151),INDEX(Bilancio!$G$7:$G$66,SUM($H151, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H152),IF($H152<=40,INDEX(Bilancio!$B$7:$B$46,$H152),INDEX(Bilancio!$G$7:$G$66,SUM($H152, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H153),IF($H153<=40,INDEX(Bilancio!$B$7:$B$46,$H153),INDEX(Bilancio!$G$7:$G$66,SUM($H153, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H154),IF($H154<=40,INDEX(Bilancio!$B$7:$B$46,$H154),INDEX(Bilancio!$G$7:$G$66,SUM($H154, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,"T O T A L I",null,{"$f":"SUM(E5:E154)","v":0},{"$f":"SUM(F5:F154)","v":0},null,null,null,null,null," ",null,{"$f":"SUM(N5:N154)","v":0},{"$f":"SUM(O5:O154)","v":0},{"$f":"SUM(P5:P154)","v":0},{"$f":"SUM(Q5:Q154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"TODAY()","v":"2022-01-26"}]

{"sheet":"Aprile","index":4,"n_rows":164,"n_cols":26,"rows_kept":164,"cut":false,"hidden":false,"merged":[[0,0,0,11],[0,19,0,25],[3,0,3,5],[3,13,3,14],[3,15,3,16]]}
[{"$f":"Bilancio!A1","v":"Parrocchia di  .  .  .  .  "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Bilancio!A1","v":"Parrocchia di  .  .  .  .  "}]
[]
["gg"," ","Descrizione",null,"Entrate","Uscite",null,"c/",null,"tipo",null,"Conto",null,"Entrate","Uscite","Entrate","Uscite"]
["   M e s e   d i   a p r i l e ",null,null,null,null,null,null," ",null,null,null,{"$f":"Bilancio!$H$4","v":2021},null,"Cassa",null,"Banca",null,null,null,"Riepilogo mensile",null,{"$f":"A4","v":"   M e s e   d i   a p r i l e "},null,null,null,{"$f":"IF(ROUND((+V6+V7+V72-Z72-Z76-Z77),2)<>0,\"squadratura\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H5),IF($H5<=40,INDEX(Bilancio!$B$7:$B$46,$H5),INDEX(Bilancio!$G$7:$G$66,SUM($H5, -40))),\" \")","v":" "},{"$f":"IF(AND($L5<>\"CONTO NON ATTIVO\",OR(J5=\"\",J5=\" \",J5=\"c\",J5=\"C\",J5=\"b\",J5=\"B\",J5=\"v\",J5=\"V\",J5=\"p\",J5=\"P\"),OR(AND(E5>0,OR(J5=\"\",J5=\" \",J5=\"c\",J5=\"C\",J5=\"b\",J5=\"B\"),H5<=40,H5>0),AND(E5>0,OR(J5=\"p\",J5=\"P\"),OR(H5=\"\",H5=\" \",H5=0)),AND(OR(E5=\"\",E5=\" \",E5=0),OR(F5=\"\",F5=\" \",F5=0)),AND(F5>0,OR(J5=\"\",J5=\" \",J5=\"c\",J5=\"C\",J5=\"b\",J5=\"B\"),H5>=41,H5<=100),AND(F5>0,OR(J5=\"v\",J5=\"V\"),OR(H5=\"\",H5=\" \",H5=0)))),IF(OR(E5=0,E5=\"\",E5=\" \",F5=0,F5=\"\",F5=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},{"$f":"IF(OR($J5=\"\",$J5=\" \",$J5=\"c\",$J5=\"C\",$J5=\"p\",$J5=\"P\"),$E5,0)","v":0},{"$f":"IF(OR($J5=\"\",$J5=\" \",$J5=\"c\",$J5=\"C\",$J5=\"v\",$J5=\"V\"),$F5,0)","v":0},{"$f":"IF(OR($J5=\"B\",$J5=\"b\"),$E5,IF(OR($J5=\"V\",$J5=\"v\"),$F5,0))","v":0},{"$f":"IF(OR($J5=\"B\",$J5=\"b\"),$F5,IF(OR($J5=\"p\",$J5=\"P\"),$E5,0))","v":0},null,null,"Riporto mese precedente"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H6),IF($H6<=40,INDEX(Bilancio!$B$7:$B$46,$H6),INDEX(Bilancio!$G$7:$G$66,SUM($H6, -40))),\" \")","v":" "},{"$f":"IF(AND($L6<>\"CONTO NON ATTIVO\",OR(J6=\"\",J6=\" \",J6=\"c\",J6=\"C\",J6=\"b\",J6=\"B\",J6=\"v\",J6=\"V\",J6=\"p\",J6=\"P\"),OR(AND(E6>0,OR(J6=\"\",J6=\" \",J6=\"c\",J6=\"C\",J6=\"b\",J6=\"B\"),H6<=40,H6>0),AND(E6>0,OR(J6=\"p\",J6=\"P\"),OR(H6=\"\",H6=\" \",H6=0)),AND(OR(E6=\"\",E6=\" \",E6=0),OR(F6=\"\",F6=\" \",F6=0)),AND(F6>0,OR(J6=\"\",J6=\" \",J6=\"c\",J6=\"C\",J6=\"b\",J6=\"B\"),H6>=41,H6<=100),AND(F6>0,OR(J6=\"v\",J6=\"V\"),OR(H6=\"\",H6=\" \",H6=0)))),IF(OR(E6=0,E6=\"\",E6=\" \",F6=0,F6=\"\",F6=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},{"$f":"IF(OR($J6=\"\",$J6=\" \",$J6=\"c\",$J6=\"C\",$J6=\"p\",$J6=\"P\"),$E6,0)","v":0},{"$f":"IF(OR($J6=\"\",$J6=\" \",$J6=\"c\",$J6=\"C\",$J6=\"v\",$J6=\"V\"),$F6,0)","v":0},{"$f":"IF(OR($J6=\"B\",$J6=\"b\"),$E6,IF(OR($J6=\"V\",$J6=\"v\"),$F6,0))","v":0},{"$f":"IF(OR($J6=\"B\",$J6=\"b\"),$F6,IF(OR($J6=\"p\",$J6=\"P\"),$E6,0))","v":0},null,null,"Cassa ===>",null,{"$f":"Marzo!Z76","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H7),IF($H7<=40,INDEX(Bilancio!$B$7:$B$46,$H7),INDEX(Bilancio!$G$7:$G$66,SUM($H7, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,"Banca ===>",null,{"$f":"Marzo!Z77","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H8),IF($H8<=40,INDEX(Bilancio!$B$7:$B$46,$H8),INDEX(Bilancio!$G$7:$G$66,SUM($H8, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H9),IF($H9<=40,INDEX(Bilancio!$B$7:$B$46,$H9),INDEX(Bilancio!$G$7:$G$66,SUM($H9, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$7","v":"Questue Sante Messe"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A7,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$7","v":"Acqua"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F7,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H10),IF($H10<=40,INDEX(Bilancio!$B$7:$B$46,$H10),INDEX(Bilancio!$G$7:$G$66,SUM($H10, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$8","v":"Offerte sacramenti I.C. e matrimoni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A8,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$8","v":"Luce"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F8,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H11),IF($H11<=40,INDEX(Bilancio!$B$7:$B$46,$H11),INDEX(Bilancio!$G$7:$G$66,SUM($H11, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$9","v":"Offerte funerali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A9,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$9","v":"Gas"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F9,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H12),IF($H12<=40,INDEX(Bilancio!$B$7:$B$46,$H12),INDEX(Bilancio!$G$7:$G$66,SUM($H12, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$10","v":"Offerte benedizione famiglie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A10,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$10","v":"Telefono"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F10,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H13),IF($H13<=40,INDEX(Bilancio!$B$7:$B$46,$H13),INDEX(Bilancio!$G$7:$G$66,SUM($H13, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$11","v":"Offerte altre feste e ricorrenze "},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A11,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$11","v":"Spese pulizia canonica, chiesa e patronato"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F11,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H14),IF($H14<=40,INDEX(Bilancio!$B$7:$B$46,$H14),INDEX(Bilancio!$G$7:$G$66,SUM($H14, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$12","v":"Offerte varie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A12,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$12","v":"Quota parrocchiale a parroco e vicari"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F12,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H15),IF($H15<=40,INDEX(Bilancio!$B$7:$B$46,$H15),INDEX(Bilancio!$G$7:$G$66,SUM($H15, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$13","v":"Offerte per patronato"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A13,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$13","v":"Stipendi al personale"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F13,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H16),IF($H16<=40,INDEX(Bilancio!$B$7:$B$46,$H16),INDEX(Bilancio!$G$7:$G$66,SUM($H16, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$14","v":"Offerte da associaz. parrocchiali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A14,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$14","v":"Cancelleria"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F14,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H17),IF($H17<=40,INDEX(Bilancio!$B$7:$B$46,$H17),INDEX(Bilancio!$G$7:$G$66,SUM($H17, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$15","v":"Ricavo candele votive"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A15,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$15","v":"Stampa e libri"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F15,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H18),IF($H18<=40,INDEX(Bilancio!$B$7:$B$46,$H18),INDEX(Bilancio!$G$7:$G$66,SUM($H18, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$16","v":"Raccolta per iniziative diocesane"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A16,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$16","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F16,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H19),IF($H19<=40,INDEX(Bilancio!$B$7:$B$46,$H19),INDEX(Bilancio!$G$7:$G$66,SUM($H19, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$17","v":"Interessi titoli di stato"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A17,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$17","v":"Paramenti e suppellettili sacre"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F17,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H20),IF($H20<=40,INDEX(Bilancio!$B$7:$B$46,$H20),INDEX(Bilancio!$G$7:$G$66,SUM($H20, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$18","v":"Proventi da azioni, obbligazioni,  titoli bancari"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A18,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$18","v":"Ostie, vino"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F18,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H21),IF($H21<=40,INDEX(Bilancio!$B$7:$B$46,$H21),INDEX(Bilancio!$G$7:$G$66,SUM($H21, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$19","v":"Interessi c/c/"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A19,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$19","v":"Libri liturgici"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F19,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H22),IF($H22<=40,INDEX(Bilancio!$B$7:$B$46,$H22),INDEX(Bilancio!$G$7:$G$66,SUM($H22, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$20","v":"Locazioni immobili abitativi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A20,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$20","v":"Offerte a celebranti occasionali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F20,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H23),IF($H23<=40,INDEX(Bilancio!$B$7:$B$46,$H23),INDEX(Bilancio!$G$7:$G$66,SUM($H23, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$21","v":"Affitti immobili commerciali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A21,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$21","v":"Acquisto candele votive"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F21,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H24),IF($H24<=40,INDEX(Bilancio!$B$7:$B$46,$H24),INDEX(Bilancio!$G$7:$G$66,SUM($H24, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$22","v":"Affitti terreni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A22,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$22","v":"Assicurazioni RC - infortuni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F22,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H25),IF($H25<=40,INDEX(Bilancio!$B$7:$B$46,$H25),INDEX(Bilancio!$G$7:$G$66,SUM($H25, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$23","v":"Uso sale patronato o parrocchiali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A23,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$23","v":"Assicurazioni Immobili"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F23,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H26),IF($H26<=40,INDEX(Bilancio!$B$7:$B$46,$H26),INDEX(Bilancio!$G$7:$G$66,SUM($H26, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$24","v":"Contributi da enti pubblici"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A24,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$24","v":"Assicurazioni mezzi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F24,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H27),IF($H27<=40,INDEX(Bilancio!$B$7:$B$46,$H27),INDEX(Bilancio!$G$7:$G$66,SUM($H27, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$25","v":"Contributi straordinari da privati"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A25,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$25","v":"Imposte immobili istituzionali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F25,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H28),IF($H28<=40,INDEX(Bilancio!$B$7:$B$46,$H28),INDEX(Bilancio!$G$7:$G$66,SUM($H28, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$26","v":"Raccolte straordinarie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A26,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$26","v":"Imposte immobili locati"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F26,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H29),IF($H29<=40,INDEX(Bilancio!$B$7:$B$46,$H29),INDEX(Bilancio!$G$7:$G$66,SUM($H29, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$27","v":"Offerte straordinarie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A27,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$27","v":"Imposte sui redditi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F27,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H30),IF($H30<=40,INDEX(Bilancio!$B$7:$B$46,$H30),INDEX(Bilancio!$G$7:$G$66,SUM($H30, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$28","v":"Contributi da diocesi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A28,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$28","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F28,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H31),IF($H31<=40,INDEX(Bilancio!$B$7:$B$46,$H31),INDEX(Bilancio!$G$7:$G$66,SUM($H31, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$29","v":"Contributi da CEI"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A29,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$29","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F29,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H32),IF($H32<=40,INDEX(Bilancio!$B$7:$B$46,$H32),INDEX(Bilancio!$G$7:$G$66,SUM($H32, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$30","v":"Prestiti ottenuti"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A30,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$30","v":"Tassa diocesana"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F30,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H33),IF($H33<=40,INDEX(Bilancio!$B$7:$B$46,$H33),INDEX(Bilancio!$G$7:$G$66,SUM($H33, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$31","v":"Entrate nette da vendita beni mobili e immobili"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A31,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$31","v":"acquisto mobili"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F31,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H34),IF($H34<=40,INDEX(Bilancio!$B$7:$B$46,$H34),INDEX(Bilancio!$G$7:$G$66,SUM($H34, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$32","v":"Eredità e donazioni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A32,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$32","v":"Acquisto apparecchi tecnologici e di stampa"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F32,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H35),IF($H35<=40,INDEX(Bilancio!$B$7:$B$46,$H35),INDEX(Bilancio!$G$7:$G$66,SUM($H35, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$33","v":"da assicurazioni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A33,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$33","v":"Manutenzione ordinaria immobili e impianti"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F33,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H36),IF($H36<=40,INDEX(Bilancio!$B$7:$B$46,$H36),INDEX(Bilancio!$G$7:$G$66,SUM($H36, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$34","v":"Entrata straord. personalizzabile"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A34,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$34","v":"Rate mutui"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F34,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H37),IF($H37<=40,INDEX(Bilancio!$B$7:$B$46,$H37),INDEX(Bilancio!$G$7:$G$66,SUM($H37, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$35","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A35,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$35","v":"Interessi passivi su c/c/"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F35,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H38),IF($H38<=40,INDEX(Bilancio!$B$7:$B$46,$H38),INDEX(Bilancio!$G$7:$G$66,SUM($H38, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$36","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A36,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$36","v":"Restituzione prestiti a privati"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F36,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H39),IF($H39<=40,INDEX(Bilancio!$B$7:$B$46,$H39),INDEX(Bilancio!$G$7:$G$66,SUM($H39, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$37","v":"Entrate attività parrocchiale 1"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A37,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$37","v":"Restauro chiesa"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F37,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H40),IF($H40<=40,INDEX(Bilancio!$B$7:$B$46,$H40),INDEX(Bilancio!$G$7:$G$66,SUM($H40, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$38","v":"Entrate attività parrocchiale 2"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A38,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$38","v":"Restauro canonica, patronato, altre strutture"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F38,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H41),IF($H41<=40,INDEX(Bilancio!$B$7:$B$46,$H41),INDEX(Bilancio!$G$7:$G$66,SUM($H41, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$39","v":"Entrate attività parrocchiale 3"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A39,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$39","v":"Costruzione o rinnovo impianti elettrico, riscaldamento, altri"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F39,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H42),IF($H42<=40,INDEX(Bilancio!$B$7:$B$46,$H42),INDEX(Bilancio!$G$7:$G$66,SUM($H42, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$40","v":"Entrate attività parrocchiale 4"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A40,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$40","v":"Offerte per carità"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F40,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H43),IF($H43<=40,INDEX(Bilancio!$B$7:$B$46,$H43),INDEX(Bilancio!$G$7:$G$66,SUM($H43, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$41","v":"Entrate attività parrocchiale 5"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A41,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$41","v":"Compensi professionali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F41,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H44),IF($H44<=40,INDEX(Bilancio!$B$7:$B$46,$H44),INDEX(Bilancio!$G$7:$G$66,SUM($H44, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$42","v":"Entrate attività parrocchiale 6"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A42,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$42","v":"Uscita straord. personalizzabile"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F42,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H45),IF($H45<=40,INDEX(Bilancio!$B$7:$B$46,$H45),INDEX(Bilancio!$G$7:$G$66,SUM($H45, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$43","v":"Entrate attività parrocchiale 7"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A43,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$43","v":"Manutenzione beni mobili e apparecchi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F43,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H46),IF($H46<=40,INDEX(Bilancio!$B$7:$B$46,$H46),INDEX(Bilancio!$G$7:$G$66,SUM($H46, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$44","v":"Entrate attività parrocchiale 8"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A44,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$44","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F44,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H47),IF($H47<=40,INDEX(Bilancio!$B$7:$B$46,$H47),INDEX(Bilancio!$G$7:$G$66,SUM($H47, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$45","v":"Entrate attività parrocchiale 9"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A45,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$45","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F45,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H48),IF($H48<=40,INDEX(Bilancio!$B$7:$B$46,$H48),INDEX(Bilancio!$G$7:$G$66,SUM($H48, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$46","v":"Entrate altre iniziative"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A46,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$46","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F46,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H49),IF($H49<=40,INDEX(Bilancio!$B$7:$B$46,$H49),INDEX(Bilancio!$G$7:$G$66,SUM($H49, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$47","v":"Un pane per amor di Dio"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F47,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H50),IF($H50<=40,INDEX(Bilancio!$B$7:$B$46,$H50),INDEX(Bilancio!$G$7:$G$66,SUM($H50, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$48","v":"Giornata missionaria mondiale"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F48,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H51),IF($H51<=40,INDEX(Bilancio!$B$7:$B$46,$H51),INDEX(Bilancio!$G$7:$G$66,SUM($H51, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$49","v":"Giornata del seminario"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F49,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H52),IF($H52<=40,INDEX(Bilancio!$B$7:$B$46,$H52),INDEX(Bilancio!$G$7:$G$66,SUM($H52, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$50","v":"Raccolta Avvento"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F50,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H53),IF($H53<=40,INDEX(Bilancio!$B$7:$B$46,$H53),INDEX(Bilancio!$G$7:$G$66,SUM($H53, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$51","v":"Carità del papa"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F51,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H54),IF($H54<=40,INDEX(Bilancio!$B$7:$B$46,$H54),INDEX(Bilancio!$G$7:$G$66,SUM($H54, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$52","v":"Università cattolica"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F52,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H55),IF($H55<=40,INDEX(Bilancio!$B$7:$B$46,$H55),INDEX(Bilancio!$G$7:$G$66,SUM($H55, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$53","v":"Giornata dei migranti"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F53,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H56),IF($H56<=40,INDEX(Bilancio!$B$7:$B$46,$H56),INDEX(Bilancio!$G$7:$G$66,SUM($H56, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$54","v":"Terra santa"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F54,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H57),IF($H57<=40,INDEX(Bilancio!$B$7:$B$46,$H57),INDEX(Bilancio!$G$7:$G$66,SUM($H57, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$55","v":"Intenzioni Sante Messe"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F55,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H58),IF($H58<=40,INDEX(Bilancio!$B$7:$B$46,$H58),INDEX(Bilancio!$G$7:$G$66,SUM($H58, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$56","v":"Altre raccolte straordinarie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F56,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H59),IF($H59<=40,INDEX(Bilancio!$B$7:$B$46,$H59),INDEX(Bilancio!$G$7:$G$66,SUM($H59, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$57","v":"Uscite attività parrocchiale 1"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F57,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H60),IF($H60<=40,INDEX(Bilancio!$B$7:$B$46,$H60),INDEX(Bilancio!$G$7:$G$66,SUM($H60, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$58","v":"Uscite attività parrocchiale 2"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F58,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H61),IF($H61<=40,INDEX(Bilancio!$B$7:$B$46,$H61),INDEX(Bilancio!$G$7:$G$66,SUM($H61, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$59","v":"Uscite attività parrocchiale 3"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F59,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H62),IF($H62<=40,INDEX(Bilancio!$B$7:$B$46,$H62),INDEX(Bilancio!$G$7:$G$66,SUM($H62, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$60","v":"Uscite attività parrocchiale 4"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F60,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H63),IF($H63<=40,INDEX(Bilancio!$B$7:$B$46,$H63),INDEX(Bilancio!$G$7:$G$66,SUM($H63, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$61","v":"Uscite attività parrocchiale 5"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F61,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H64),IF($H64<=40,INDEX(Bilancio!$B$7:$B$46,$H64),INDEX(Bilancio!$G$7:$G$66,SUM($H64, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$62","v":"Uscite attività parrocchiale 6"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F62,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H65),IF($H65<=40,INDEX(Bilancio!$B$7:$B$46,$H65),INDEX(Bilancio!$G$7:$G$66,SUM($H65, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$63","v":"Uscite attività parrocchiale 7"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F63,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H66),IF($H66<=40,INDEX(Bilancio!$B$7:$B$46,$H66),INDEX(Bilancio!$G$7:$G$66,SUM($H66, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$64","v":"Uscite attività parrocchiale 8"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F64,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H67),IF($H67<=40,INDEX(Bilancio!$B$7:$B$46,$H67),INDEX(Bilancio!$G$7:$G$66,SUM($H67, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$65","v":"Uscite attività parrocchiale 9"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F65,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H68),IF($H68<=40,INDEX(Bilancio!$B$7:$B$46,$H68),INDEX(Bilancio!$G$7:$G$66,SUM($H68, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$66","v":"Uscite altre iniziative"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F66,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H69),IF($H69<=40,INDEX(Bilancio!$B$7:$B$46,$H69),INDEX(Bilancio!$G$7:$G$66,SUM($H69, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H70),IF($H70<=40,INDEX(Bilancio!$B$7:$B$46,$H70),INDEX(Bilancio!$G$7:$G$66,SUM($H70, -40))),\" \")","v":" "},{"$f":"IF(AND($L70<>\"CONTO NON ATTIVO\",OR(J70=\"\",J70=\" \",J70=\"c\",J70=\"C\",J70=\"b\",J70=\"B\",J70=\"v\",J70=\"V\",J70=\"p\",J70=\"P\"),OR(AND(E70>0,OR(J70=\"\",J70=\" \",J70=\"c\",J70=\"C\",J70=\"b\",J70=\"B\"),H70<=40,H70>0),AND(E70>0,OR(J70=\"p\",J70=\"P\"),OR(H70=\"\",H70=\" \",H70=0)),AND(OR(E70=\"\",E70=\" \",E70=0),OR(F70=\"\",F70=\" \",F70=0)),AND(F70>0,OR(J70=\"\",J70=\" \",J70=\"c\",J70=\"C\",J70=\"b\",J70=\"B\"),H70>=41,H70<=100),AND(F70>0,OR(J70=\"v\",J70=\"V\"),OR(H70=\"\",H70=\" \",H70=0)))),IF(OR(E70=0,E70=\"\",E70=\" \",F70=0,F70=\"\",F70=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},{"$f":"IF(OR($J70=\"\",$J70=\" \",$J70=\"c\",$J70=\"C\",$J70=\"p\",$J70=\"P\"),$E70,0)","v":0},{"$f":"IF(OR($J70=\"\",$J70=\" \",$J70=\"c\",$J70=\"C\",$J70=\"v\",$J70=\"V\"),$F70,0)","v":0},{"$f":"IF(OR($J70=\"B\",$J70=\"b\"),$E70,IF(OR($J70=\"V\",$J70=\"v\"),$F70,0))","v":0},{"$f":"IF(OR($J70=\"B\",$J70=\"b\"),$F70,IF(OR($J70=\"p\",$J70=\"P\"),$E70,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H71),IF($H71<=40,INDEX(Bilancio!$B$7:$B$46,$H71),INDEX(Bilancio!$G$7:$G$66,SUM($H71, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H72),IF($H72<=40,INDEX(Bilancio!$B$7:$B$46,$H72),INDEX(Bilancio!$G$7:$G$66,SUM($H72, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,"Totale entrate del mese",null,{"$f":"SUM(V9:V48)","v":0},null,"Totale uscite del mese",null,{"$f":"SUM(Z9:Z68)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H73),IF($H73<=40,INDEX(Bilancio!$B$7:$B$46,$H73),INDEX(Bilancio!$G$7:$G$66,SUM($H73, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H74),IF($H74<=40,INDEX(Bilancio!$B$7:$B$46,$H74),INDEX(Bilancio!$G$7:$G$66,SUM($H74, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H75),IF($H75<=40,INDEX(Bilancio!$B$7:$B$46,$H75),INDEX(Bilancio!$G$7:$G$66,SUM($H75, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,"Residuo fine mese"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H76),IF($H76<=40,INDEX(Bilancio!$B$7:$B$46,$H76),INDEX(Bilancio!$G$7:$G$66,SUM($H76, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,"Cassa ===>",null,{"$f":"+V6+N156-O156","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H77),IF($H77<=40,INDEX(Bilancio!$B$7:$B$46,$H77),INDEX(Bilancio!$G$7:$G$66,SUM($H77, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,"Banca ===>",null,{"$f":"+V7+P156-Q156","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H78),IF($H78<=40,INDEX(Bilancio!$B$7:$B$46,$H78),INDEX(Bilancio!$G$7:$G$66,SUM($H78, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H79),IF($H79<=40,INDEX(Bilancio!$B$7:$B$46,$H79),INDEX(Bilancio!$G$7:$G$66,SUM($H79, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H80),IF($H80<=40,INDEX(Bilancio!$B$7:$B$46,$H80),INDEX(Bilancio!$G$7:$G$66,SUM($H80, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H81),IF($H81<=40,INDEX(Bilancio!$B$7:$B$46,$H81),INDEX(Bilancio!$G$7:$G$66,SUM($H81, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H82),IF($H82<=40,INDEX(Bilancio!$B$7:$B$46,$H82),INDEX(Bilancio!$G$7:$G$66,SUM($H82, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H83),IF($H83<=40,INDEX(Bilancio!$B$7:$B$46,$H83),INDEX(Bilancio!$G$7:$G$66,SUM($H83, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H84),IF($H84<=40,INDEX(Bilancio!$B$7:$B$46,$H84),INDEX(Bilancio!$G$7:$G$66,SUM($H84, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H85),IF($H85<=40,INDEX(Bilancio!$B$7:$B$46,$H85),INDEX(Bilancio!$G$7:$G$66,SUM($H85, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H86),IF($H86<=40,INDEX(Bilancio!$B$7:$B$46,$H86),INDEX(Bilancio!$G$7:$G$66,SUM($H86, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H87),IF($H87<=40,INDEX(Bilancio!$B$7:$B$46,$H87),INDEX(Bilancio!$G$7:$G$66,SUM($H87, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H88),IF($H88<=40,INDEX(Bilancio!$B$7:$B$46,$H88),INDEX(Bilancio!$G$7:$G$66,SUM($H88, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H89),IF($H89<=40,INDEX(Bilancio!$B$7:$B$46,$H89),INDEX(Bilancio!$G$7:$G$66,SUM($H89, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H90),IF($H90<=40,INDEX(Bilancio!$B$7:$B$46,$H90),INDEX(Bilancio!$G$7:$G$66,SUM($H90, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H91),IF($H91<=40,INDEX(Bilancio!$B$7:$B$46,$H91),INDEX(Bilancio!$G$7:$G$66,SUM($H91, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H92),IF($H92<=40,INDEX(Bilancio!$B$7:$B$46,$H92),INDEX(Bilancio!$G$7:$G$66,SUM($H92, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H93),IF($H93<=40,INDEX(Bilancio!$B$7:$B$46,$H93),INDEX(Bilancio!$G$7:$G$66,SUM($H93, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H94),IF($H94<=40,INDEX(Bilancio!$B$7:$B$46,$H94),INDEX(Bilancio!$G$7:$G$66,SUM($H94, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H95),IF($H95<=40,INDEX(Bilancio!$B$7:$B$46,$H95),INDEX(Bilancio!$G$7:$G$66,SUM($H95, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H96),IF($H96<=40,INDEX(Bilancio!$B$7:$B$46,$H96),INDEX(Bilancio!$G$7:$G$66,SUM($H96, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H97),IF($H97<=40,INDEX(Bilancio!$B$7:$B$46,$H97),INDEX(Bilancio!$G$7:$G$66,SUM($H97, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H98),IF($H98<=40,INDEX(Bilancio!$B$7:$B$46,$H98),INDEX(Bilancio!$G$7:$G$66,SUM($H98, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H99),IF($H99<=40,INDEX(Bilancio!$B$7:$B$46,$H99),INDEX(Bilancio!$G$7:$G$66,SUM($H99, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H100),IF($H100<=40,INDEX(Bilancio!$B$7:$B$46,$H100),INDEX(Bilancio!$G$7:$G$66,SUM($H100, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H101),IF($H101<=40,INDEX(Bilancio!$B$7:$B$46,$H101),INDEX(Bilancio!$G$7:$G$66,SUM($H101, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H102),IF($H102<=40,INDEX(Bilancio!$B$7:$B$46,$H102),INDEX(Bilancio!$G$7:$G$66,SUM($H102, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H103),IF($H103<=40,INDEX(Bilancio!$B$7:$B$46,$H103),INDEX(Bilancio!$G$7:$G$66,SUM($H103, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H104),IF($H104<=40,INDEX(Bilancio!$B$7:$B$46,$H104),INDEX(Bilancio!$G$7:$G$66,SUM($H104, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H105),IF($H105<=40,INDEX(Bilancio!$B$7:$B$46,$H105),INDEX(Bilancio!$G$7:$G$66,SUM($H105, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H106),IF($H106<=40,INDEX(Bilancio!$B$7:$B$46,$H106),INDEX(Bilancio!$G$7:$G$66,SUM($H106, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H107),IF($H107<=40,INDEX(Bilancio!$B$7:$B$46,$H107),INDEX(Bilancio!$G$7:$G$66,SUM($H107, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H108),IF($H108<=40,INDEX(Bilancio!$B$7:$B$46,$H108),INDEX(Bilancio!$G$7:$G$66,SUM($H108, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H109),IF($H109<=40,INDEX(Bilancio!$B$7:$B$46,$H109),INDEX(Bilancio!$G$7:$G$66,SUM($H109, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H110),IF($H110<=40,INDEX(Bilancio!$B$7:$B$46,$H110),INDEX(Bilancio!$G$7:$G$66,SUM($H110, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H111),IF($H111<=40,INDEX(Bilancio!$B$7:$B$46,$H111),INDEX(Bilancio!$G$7:$G$66,SUM($H111, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H112),IF($H112<=40,INDEX(Bilancio!$B$7:$B$46,$H112),INDEX(Bilancio!$G$7:$G$66,SUM($H112, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H113),IF($H113<=40,INDEX(Bilancio!$B$7:$B$46,$H113),INDEX(Bilancio!$G$7:$G$66,SUM($H113, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H114),IF($H114<=40,INDEX(Bilancio!$B$7:$B$46,$H114),INDEX(Bilancio!$G$7:$G$66,SUM($H114, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H115),IF($H115<=40,INDEX(Bilancio!$B$7:$B$46,$H115),INDEX(Bilancio!$G$7:$G$66,SUM($H115, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H116),IF($H116<=40,INDEX(Bilancio!$B$7:$B$46,$H116),INDEX(Bilancio!$G$7:$G$66,SUM($H116, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H117),IF($H117<=40,INDEX(Bilancio!$B$7:$B$46,$H117),INDEX(Bilancio!$G$7:$G$66,SUM($H117, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H118),IF($H118<=40,INDEX(Bilancio!$B$7:$B$46,$H118),INDEX(Bilancio!$G$7:$G$66,SUM($H118, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H119),IF($H119<=40,INDEX(Bilancio!$B$7:$B$46,$H119),INDEX(Bilancio!$G$7:$G$66,SUM($H119, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H120),IF($H120<=40,INDEX(Bilancio!$B$7:$B$46,$H120),INDEX(Bilancio!$G$7:$G$66,SUM($H120, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H121),IF($H121<=40,INDEX(Bilancio!$B$7:$B$46,$H121),INDEX(Bilancio!$G$7:$G$66,SUM($H121, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H122),IF($H122<=40,INDEX(Bilancio!$B$7:$B$46,$H122),INDEX(Bilancio!$G$7:$G$66,SUM($H122, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H123),IF($H123<=40,INDEX(Bilancio!$B$7:$B$46,$H123),INDEX(Bilancio!$G$7:$G$66,SUM($H123, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H124),IF($H124<=40,INDEX(Bilancio!$B$7:$B$46,$H124),INDEX(Bilancio!$G$7:$G$66,SUM($H124, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H125),IF($H125<=40,INDEX(Bilancio!$B$7:$B$46,$H125),INDEX(Bilancio!$G$7:$G$66,SUM($H125, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H126),IF($H126<=40,INDEX(Bilancio!$B$7:$B$46,$H126),INDEX(Bilancio!$G$7:$G$66,SUM($H126, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H127),IF($H127<=40,INDEX(Bilancio!$B$7:$B$46,$H127),INDEX(Bilancio!$G$7:$G$66,SUM($H127, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H128),IF($H128<=40,INDEX(Bilancio!$B$7:$B$46,$H128),INDEX(Bilancio!$G$7:$G$66,SUM($H128, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H129),IF($H129<=40,INDEX(Bilancio!$B$7:$B$46,$H129),INDEX(Bilancio!$G$7:$G$66,SUM($H129, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H130),IF($H130<=40,INDEX(Bilancio!$B$7:$B$46,$H130),INDEX(Bilancio!$G$7:$G$66,SUM($H130, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H131),IF($H131<=40,INDEX(Bilancio!$B$7:$B$46,$H131),INDEX(Bilancio!$G$7:$G$66,SUM($H131, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H132),IF($H132<=40,INDEX(Bilancio!$B$7:$B$46,$H132),INDEX(Bilancio!$G$7:$G$66,SUM($H132, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H133),IF($H133<=40,INDEX(Bilancio!$B$7:$B$46,$H133),INDEX(Bilancio!$G$7:$G$66,SUM($H133, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H134),IF($H134<=40,INDEX(Bilancio!$B$7:$B$46,$H134),INDEX(Bilancio!$G$7:$G$66,SUM($H134, -40))),\" \")","v":" "},{"$f":"IF(AND($L134<>\"CONTO NON ATTIVO\",OR(J134=\"\",J134=\" \",J134=\"c\",J134=\"C\",J134=\"b\",J134=\"B\",J134=\"v\",J134=\"V\",J134=\"p\",J134=\"P\"),OR(AND(E134>0,OR(J134=\"\",J134=\" \",J134=\"c\",J134=\"C\",J134=\"b\",J134=\"B\"),H134<=40,H134>0),AND(E134>0,OR(J134=\"p\",J134=\"P\"),OR(H134=\"\",H134=\" \",H134=0)),AND(OR(E134=\"\",E134=\" \",E134=0),OR(F134=\"\",F134=\" \",F134=0)),AND(F134>0,OR(J134=\"\",J134=\" \",J134=\"c\",J134=\"C\",J134=\"b\",J134=\"B\"),H134>=41,H134<=100),AND(F134>0,OR(J134=\"v\",J134=\"V\"),OR(H134=\"\",H134=\" \",H134=0)))),IF(OR(E134=0,E134=\"\",E134=\" \",F134=0,F134=\"\",F134=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},{"$f":"IF(OR($J134=\"\",$J134=\" \",$J134=\"c\",$J134=\"C\",$J134=\"p\",$J134=\"P\"),$E134,0)","v":0},{"$f":"IF(OR($J134=\"\",$J134=\" \",$J134=\"c\",$J134=\"C\",$J134=\"v\",$J134=\"V\"),$F134,0)","v":0},{"$f":"IF(OR($J134=\"B\",$J134=\"b\"),$E134,IF(OR($J134=\"V\",$J134=\"v\"),$F134,0))","v":0},{"$f":"IF(OR($J134=\"B\",$J134=\"b\"),$F134,IF(OR($J134=\"p\",$J134=\"P\"),$E134,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H135),IF($H135<=40,INDEX(Bilancio!$B$7:$B$46,$H135),INDEX(Bilancio!$G$7:$G$66,SUM($H135, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H136),IF($H136<=40,INDEX(Bilancio!$B$7:$B$46,$H136),INDEX(Bilancio!$G$7:$G$66,SUM($H136, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H137),IF($H137<=40,INDEX(Bilancio!$B$7:$B$46,$H137),INDEX(Bilancio!$G$7:$G$66,SUM($H137, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H138),IF($H138<=40,INDEX(Bilancio!$B$7:$B$46,$H138),INDEX(Bilancio!$G$7:$G$66,SUM($H138, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H139),IF($H139<=40,INDEX(Bilancio!$B$7:$B$46,$H139),INDEX(Bilancio!$G$7:$G$66,SUM($H139, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H140),IF($H140<=40,INDEX(Bilancio!$B$7:$B$46,$H140),INDEX(Bilancio!$G$7:$G$66,SUM($H140, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H141),IF($H141<=40,INDEX(Bilancio!$B$7:$B$46,$H141),INDEX(Bilancio!$G$7:$G$66,SUM($H141, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H142),IF($H142<=40,INDEX(Bilancio!$B$7:$B$46,$H142),INDEX(Bilancio!$G$7:$G$66,SUM($H142, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H143),IF($H143<=40,INDEX(Bilancio!$B$7:$B$46,$H143),INDEX(Bilancio!$G$7:$G$66,SUM($H143, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H144),IF($H144<=40,INDEX(Bilancio!$B$7:$B$46,$H144),INDEX(Bilancio!$G$7:$G$66,SUM($H144, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H145),IF($H145<=40,INDEX(Bilancio!$B$7:$B$46,$H145),INDEX(Bilancio!$G$7:$G$66,SUM($H145, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H146),IF($H146<=40,INDEX(Bilancio!$B$7:$B$46,$H146),INDEX(Bilancio!$G$7:$G$66,SUM($H146, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H147),IF($H147<=40,INDEX(Bilancio!$B$7:$B$46,$H147),INDEX(Bilancio!$G$7:$G$66,SUM($H147, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H148),IF($H148<=40,INDEX(Bilancio!$B$7:$B$46,$H148),INDEX(Bilancio!$G$7:$G$66,SUM($H148, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H149),IF($H149<=40,INDEX(Bilancio!$B$7:$B$46,$H149),INDEX(Bilancio!$G$7:$G$66,SUM($H149, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H150),IF($H150<=40,INDEX(Bilancio!$B$7:$B$46,$H150),INDEX(Bilancio!$G$7:$G$66,SUM($H150, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H151),IF($H151<=40,INDEX(Bilancio!$B$7:$B$46,$H151),INDEX(Bilancio!$G$7:$G$66,SUM($H151, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H152),IF($H152<=40,INDEX(Bilancio!$B$7:$B$46,$H152),INDEX(Bilancio!$G$7:$G$66,SUM($H152, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H153),IF($H153<=40,INDEX(Bilancio!$B$7:$B$46,$H153),INDEX(Bilancio!$G$7:$G$66,SUM($H153, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H154),IF($H154<=40,INDEX(Bilancio!$B$7:$B$46,$H154),INDEX(Bilancio!$G$7:$G$66,SUM($H154, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,"T O T A L I",null,{"$f":"SUM(E5:E154)","v":0},{"$f":"SUM(F5:F154)","v":0},null,null,null,null,null," ",null,{"$f":"SUM(N5:N154)","v":0},{"$f":"SUM(O5:O154)","v":0},{"$f":"SUM(P5:P154)","v":0},{"$f":"SUM(Q5:Q154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"TODAY()","v":"2022-01-26"}]

{"sheet":"Maggio","index":5,"n_rows":164,"n_cols":26,"rows_kept":164,"cut":false,"hidden":false,"merged":[[0,0,0,11],[0,19,0,25],[3,0,3,5],[3,13,3,14],[3,15,3,16]]}
[{"$f":"Bilancio!A1","v":"Parrocchia di  .  .  .  .  "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Bilancio!A1","v":"Parrocchia di  .  .  .  .  "}]
[]
["gg"," ","Descrizione",null,"Entrate","Uscite",null,"c/",null,"tipo",null,"Conto",null,"Entrate","Uscite","Entrate","Uscite"]
["   M e s e   d i   m a g g i o ",null,null,null,null,null,null," ",null,null,null,{"$f":"Bilancio!$H$4","v":2021},null,"Cassa",null,"Banca",null,null,null,"Riepilogo mensile",null,{"$f":"A4","v":"   M e s e   d i   m a g g i o "},null,null,null,{"$f":"IF(ROUND((+V6+V7+V72-Z72-Z76-Z77),2)<>0,\"squadratura\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H5),IF($H5<=40,INDEX(Bilancio!$B$7:$B$46,$H5),INDEX(Bilancio!$G$7:$G$66,SUM($H5, -40))),\" \")","v":" "},{"$f":"IF(AND($L5<>\"CONTO NON ATTIVO\",OR(J5=\"\",J5=\" \",J5=\"c\",J5=\"C\",J5=\"b\",J5=\"B\",J5=\"v\",J5=\"V\",J5=\"p\",J5=\"P\"),OR(AND(E5>0,OR(J5=\"\",J5=\" \",J5=\"c\",J5=\"C\",J5=\"b\",J5=\"B\"),H5<=40,H5>0),AND(E5>0,OR(J5=\"p\",J5=\"P\"),OR(H5=\"\",H5=\" \",H5=0)),AND(OR(E5=\"\",E5=\" \",E5=0),OR(F5=\"\",F5=\" \",F5=0)),AND(F5>0,OR(J5=\"\",J5=\" \",J5=\"c\",J5=\"C\",J5=\"b\",J5=\"B\"),H5>=41,H5<=100),AND(F5>0,OR(J5=\"v\",J5=\"V\"),OR(H5=\"\",H5=\" \",H5=0)))),IF(OR(E5=0,E5=\"\",E5=\" \",F5=0,F5=\"\",F5=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},{"$f":"IF(OR($J5=\"\",$J5=\" \",$J5=\"c\",$J5=\"C\",$J5=\"p\",$J5=\"P\"),$E5,0)","v":0},{"$f":"IF(OR($J5=\"\",$J5=\" \",$J5=\"c\",$J5=\"C\",$J5=\"v\",$J5=\"V\"),$F5,0)","v":0},{"$f":"IF(OR($J5=\"B\",$J5=\"b\"),$E5,IF(OR($J5=\"V\",$J5=\"v\"),$F5,0))","v":0},{"$f":"IF(OR($J5=\"B\",$J5=\"b\"),$F5,IF(OR($J5=\"p\",$J5=\"P\"),$E5,0))","v":0},null,null,"Riporto mese precedente"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H6),IF($H6<=40,INDEX(Bilancio!$B$7:$B$46,$H6),INDEX(Bilancio!$G$7:$G$66,SUM($H6, -40))),\" \")","v":" "},{"$f":"IF(AND($L6<>\"CONTO NON ATTIVO\",OR(J6=\"\",J6=\" \",J6=\"c\",J6=\"C\",J6=\"b\",J6=\"B\",J6=\"v\",J6=\"V\",J6=\"p\",J6=\"P\"),OR(AND(E6>0,OR(J6=\"\",J6=\" \",J6=\"c\",J6=\"C\",J6=\"b\",J6=\"B\"),H6<=40,H6>0),AND(E6>0,OR(J6=\"p\",J6=\"P\"),OR(H6=\"\",H6=\" \",H6=0)),AND(OR(E6=\"\",E6=\" \",E6=0),OR(F6=\"\",F6=\" \",F6=0)),AND(F6>0,OR(J6=\"\",J6=\" \",J6=\"c\",J6=\"C\",J6=\"b\",J6=\"B\"),H6>=41,H6<=100),AND(F6>0,OR(J6=\"v\",J6=\"V\"),OR(H6=\"\",H6=\" \",H6=0)))),IF(OR(E6=0,E6=\"\",E6=\" \",F6=0,F6=\"\",F6=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},{"$f":"IF(OR($J6=\"\",$J6=\" \",$J6=\"c\",$J6=\"C\",$J6=\"p\",$J6=\"P\"),$E6,0)","v":0},{"$f":"IF(OR($J6=\"\",$J6=\" \",$J6=\"c\",$J6=\"C\",$J6=\"v\",$J6=\"V\"),$F6,0)","v":0},{"$f":"IF(OR($J6=\"B\",$J6=\"b\"),$E6,IF(OR($J6=\"V\",$J6=\"v\"),$F6,0))","v":0},{"$f":"IF(OR($J6=\"B\",$J6=\"b\"),$F6,IF(OR($J6=\"p\",$J6=\"P\"),$E6,0))","v":0},null,null,"Cassa ===>",null,{"$f":"Aprile!Z76","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H7),IF($H7<=40,INDEX(Bilancio!$B$7:$B$46,$H7),INDEX(Bilancio!$G$7:$G$66,SUM($H7, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,"Banca ===>",null,{"$f":"Aprile!Z77","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H8),IF($H8<=40,INDEX(Bilancio!$B$7:$B$46,$H8),INDEX(Bilancio!$G$7:$G$66,SUM($H8, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H9),IF($H9<=40,INDEX(Bilancio!$B$7:$B$46,$H9),INDEX(Bilancio!$G$7:$G$66,SUM($H9, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$7","v":"Questue Sante Messe"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A7,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$7","v":"Acqua"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F7,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H10),IF($H10<=40,INDEX(Bilancio!$B$7:$B$46,$H10),INDEX(Bilancio!$G$7:$G$66,SUM($H10, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$8","v":"Offerte sacramenti I.C. e matrimoni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A8,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$8","v":"Luce"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F8,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H11),IF($H11<=40,INDEX(Bilancio!$B$7:$B$46,$H11),INDEX(Bilancio!$G$7:$G$66,SUM($H11, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$9","v":"Offerte funerali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A9,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$9","v":"Gas"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F9,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H12),IF($H12<=40,INDEX(Bilancio!$B$7:$B$46,$H12),INDEX(Bilancio!$G$7:$G$66,SUM($H12, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$10","v":"Offerte benedizione famiglie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A10,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$10","v":"Telefono"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F10,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H13),IF($H13<=40,INDEX(Bilancio!$B$7:$B$46,$H13),INDEX(Bilancio!$G$7:$G$66,SUM($H13, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$11","v":"Offerte altre feste e ricorrenze "},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A11,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$11","v":"Spese pulizia canonica, chiesa e patronato"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F11,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H14),IF($H14<=40,INDEX(Bilancio!$B$7:$B$46,$H14),INDEX(Bilancio!$G$7:$G$66,SUM($H14, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$12","v":"Offerte varie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A12,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$12","v":"Quota parrocchiale a parroco e vicari"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F12,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H15),IF($H15<=40,INDEX(Bilancio!$B$7:$B$46,$H15),INDEX(Bilancio!$G$7:$G$66,SUM($H15, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$13","v":"Offerte per patronato"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A13,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$13","v":"Stipendi al personale"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F13,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H16),IF($H16<=40,INDEX(Bilancio!$B$7:$B$46,$H16),INDEX(Bilancio!$G$7:$G$66,SUM($H16, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$14","v":"Offerte da associaz. parrocchiali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A14,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$14","v":"Cancelleria"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F14,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H17),IF($H17<=40,INDEX(Bilancio!$B$7:$B$46,$H17),INDEX(Bilancio!$G$7:$G$66,SUM($H17, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$15","v":"Ricavo candele votive"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A15,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$15","v":"Stampa e libri"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F15,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H18),IF($H18<=40,INDEX(Bilancio!$B$7:$B$46,$H18),INDEX(Bilancio!$G$7:$G$66,SUM($H18, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$16","v":"Raccolta per iniziative diocesane"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A16,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$16","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F16,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H19),IF($H19<=40,INDEX(Bilancio!$B$7:$B$46,$H19),INDEX(Bilancio!$G$7:$G$66,SUM($H19, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$17","v":"Interessi titoli di stato"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A17,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$17","v":"Paramenti e suppellettili sacre"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F17,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H20),IF($H20<=40,INDEX(Bilancio!$B$7:$B$46,$H20),INDEX(Bilancio!$G$7:$G$66,SUM($H20, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$18","v":"Proventi da azioni, obbligazioni,  titoli bancari"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A18,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$18","v":"Ostie, vino"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F18,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H21),IF($H21<=40,INDEX(Bilancio!$B$7:$B$46,$H21),INDEX(Bilancio!$G$7:$G$66,SUM($H21, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$19","v":"Interessi c/c/"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A19,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$19","v":"Libri liturgici"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F19,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H22),IF($H22<=40,INDEX(Bilancio!$B$7:$B$46,$H22),INDEX(Bilancio!$G$7:$G$66,SUM($H22, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$20","v":"Locazioni immobili abitativi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A20,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$20","v":"Offerte a celebranti occasionali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F20,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H23),IF($H23<=40,INDEX(Bilancio!$B$7:$B$46,$H23),INDEX(Bilancio!$G$7:$G$66,SUM($H23, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$21","v":"Affitti immobili commerciali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A21,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$21","v":"Acquisto candele votive"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F21,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H24),IF($H24<=40,INDEX(Bilancio!$B$7:$B$46,$H24),INDEX(Bilancio!$G$7:$G$66,SUM($H24, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$22","v":"Affitti terreni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A22,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$22","v":"Assicurazioni RC - infortuni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F22,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H25),IF($H25<=40,INDEX(Bilancio!$B$7:$B$46,$H25),INDEX(Bilancio!$G$7:$G$66,SUM($H25, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$23","v":"Uso sale patronato o parrocchiali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A23,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$23","v":"Assicurazioni Immobili"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F23,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H26),IF($H26<=40,INDEX(Bilancio!$B$7:$B$46,$H26),INDEX(Bilancio!$G$7:$G$66,SUM($H26, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$24","v":"Contributi da enti pubblici"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A24,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$24","v":"Assicurazioni mezzi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F24,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H27),IF($H27<=40,INDEX(Bilancio!$B$7:$B$46,$H27),INDEX(Bilancio!$G$7:$G$66,SUM($H27, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$25","v":"Contributi straordinari da privati"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A25,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$25","v":"Imposte immobili istituzionali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F25,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H28),IF($H28<=40,INDEX(Bilancio!$B$7:$B$46,$H28),INDEX(Bilancio!$G$7:$G$66,SUM($H28, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$26","v":"Raccolte straordinarie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A26,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$26","v":"Imposte immobili locati"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F26,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H29),IF($H29<=40,INDEX(Bilancio!$B$7:$B$46,$H29),INDEX(Bilancio!$G$7:$G$66,SUM($H29, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$27","v":"Offerte straordinarie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A27,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$27","v":"Imposte sui redditi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F27,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H30),IF($H30<=40,INDEX(Bilancio!$B$7:$B$46,$H30),INDEX(Bilancio!$G$7:$G$66,SUM($H30, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$28","v":"Contributi da diocesi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A28,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$28","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F28,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H31),IF($H31<=40,INDEX(Bilancio!$B$7:$B$46,$H31),INDEX(Bilancio!$G$7:$G$66,SUM($H31, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$29","v":"Contributi da CEI"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A29,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$29","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F29,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H32),IF($H32<=40,INDEX(Bilancio!$B$7:$B$46,$H32),INDEX(Bilancio!$G$7:$G$66,SUM($H32, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$30","v":"Prestiti ottenuti"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A30,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$30","v":"Tassa diocesana"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F30,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H33),IF($H33<=40,INDEX(Bilancio!$B$7:$B$46,$H33),INDEX(Bilancio!$G$7:$G$66,SUM($H33, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$31","v":"Entrate nette da vendita beni mobili e immobili"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A31,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$31","v":"acquisto mobili"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F31,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H34),IF($H34<=40,INDEX(Bilancio!$B$7:$B$46,$H34),INDEX(Bilancio!$G$7:$G$66,SUM($H34, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$32","v":"Eredità e donazioni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A32,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$32","v":"Acquisto apparecchi tecnologici e di stampa"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F32,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H35),IF($H35<=40,INDEX(Bilancio!$B$7:$B$46,$H35),INDEX(Bilancio!$G$7:$G$66,SUM($H35, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$33","v":"da assicurazioni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A33,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$33","v":"Manutenzione ordinaria immobili e impianti"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F33,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H36),IF($H36<=40,INDEX(Bilancio!$B$7:$B$46,$H36),INDEX(Bilancio!$G$7:$G$66,SUM($H36, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$34","v":"Entrata straord. personalizzabile"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A34,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$34","v":"Rate mutui"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F34,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H37),IF($H37<=40,INDEX(Bilancio!$B$7:$B$46,$H37),INDEX(Bilancio!$G$7:$G$66,SUM($H37, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$35","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A35,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$35","v":"Interessi passivi su c/c/"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F35,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H38),IF($H38<=40,INDEX(Bilancio!$B$7:$B$46,$H38),INDEX(Bilancio!$G$7:$G$66,SUM($H38, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$36","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A36,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$36","v":"Restituzione prestiti a privati"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F36,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H39),IF($H39<=40,INDEX(Bilancio!$B$7:$B$46,$H39),INDEX(Bilancio!$G$7:$G$66,SUM($H39, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$37","v":"Entrate attività parrocchiale 1"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A37,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$37","v":"Restauro chiesa"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F37,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H40),IF($H40<=40,INDEX(Bilancio!$B$7:$B$46,$H40),INDEX(Bilancio!$G$7:$G$66,SUM($H40, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$38","v":"Entrate attività parrocchiale 2"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A38,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$38","v":"Restauro canonica, patronato, altre strutture"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F38,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H41),IF($H41<=40,INDEX(Bilancio!$B$7:$B$46,$H41),INDEX(Bilancio!$G$7:$G$66,SUM($H41, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$39","v":"Entrate attività parrocchiale 3"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A39,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$39","v":"Costruzione o rinnovo impianti elettrico, riscaldamento, altri"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F39,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H42),IF($H42<=40,INDEX(Bilancio!$B$7:$B$46,$H42),INDEX(Bilancio!$G$7:$G$66,SUM($H42, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$40","v":"Entrate attività parrocchiale 4"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A40,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$40","v":"Offerte per carità"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F40,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H43),IF($H43<=40,INDEX(Bilancio!$B$7:$B$46,$H43),INDEX(Bilancio!$G$7:$G$66,SUM($H43, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$41","v":"Entrate attività parrocchiale 5"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A41,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$41","v":"Compensi professionali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F41,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H44),IF($H44<=40,INDEX(Bilancio!$B$7:$B$46,$H44),INDEX(Bilancio!$G$7:$G$66,SUM($H44, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$42","v":"Entrate attività parrocchiale 6"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A42,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$42","v":"Uscita straord. personalizzabile"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F42,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H45),IF($H45<=40,INDEX(Bilancio!$B$7:$B$46,$H45),INDEX(Bilancio!$G$7:$G$66,SUM($H45, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$43","v":"Entrate attività parrocchiale 7"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A43,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$43","v":"Manutenzione beni mobili e apparecchi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F43,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H46),IF($H46<=40,INDEX(Bilancio!$B$7:$B$46,$H46),INDEX(Bilancio!$G$7:$G$66,SUM($H46, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$44","v":"Entrate attività parrocchiale 8"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A44,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$44","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F44,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H47),IF($H47<=40,INDEX(Bilancio!$B$7:$B$46,$H47),INDEX(Bilancio!$G$7:$G$66,SUM($H47, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$45","v":"Entrate attività parrocchiale 9"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A45,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$45","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F45,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H48),IF($H48<=40,INDEX(Bilancio!$B$7:$B$46,$H48),INDEX(Bilancio!$G$7:$G$66,SUM($H48, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$46","v":"Entrate altre iniziative"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A46,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$46","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F46,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H49),IF($H49<=40,INDEX(Bilancio!$B$7:$B$46,$H49),INDEX(Bilancio!$G$7:$G$66,SUM($H49, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$47","v":"Un pane per amor di Dio"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F47,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H50),IF($H50<=40,INDEX(Bilancio!$B$7:$B$46,$H50),INDEX(Bilancio!$G$7:$G$66,SUM($H50, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$48","v":"Giornata missionaria mondiale"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F48,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H51),IF($H51<=40,INDEX(Bilancio!$B$7:$B$46,$H51),INDEX(Bilancio!$G$7:$G$66,SUM($H51, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$49","v":"Giornata del seminario"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F49,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H52),IF($H52<=40,INDEX(Bilancio!$B$7:$B$46,$H52),INDEX(Bilancio!$G$7:$G$66,SUM($H52, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$50","v":"Raccolta Avvento"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F50,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H53),IF($H53<=40,INDEX(Bilancio!$B$7:$B$46,$H53),INDEX(Bilancio!$G$7:$G$66,SUM($H53, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$51","v":"Carità del papa"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F51,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H54),IF($H54<=40,INDEX(Bilancio!$B$7:$B$46,$H54),INDEX(Bilancio!$G$7:$G$66,SUM($H54, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$52","v":"Università cattolica"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F52,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H55),IF($H55<=40,INDEX(Bilancio!$B$7:$B$46,$H55),INDEX(Bilancio!$G$7:$G$66,SUM($H55, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$53","v":"Giornata dei migranti"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F53,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H56),IF($H56<=40,INDEX(Bilancio!$B$7:$B$46,$H56),INDEX(Bilancio!$G$7:$G$66,SUM($H56, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$54","v":"Terra santa"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F54,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H57),IF($H57<=40,INDEX(Bilancio!$B$7:$B$46,$H57),INDEX(Bilancio!$G$7:$G$66,SUM($H57, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$55","v":"Intenzioni Sante Messe"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F55,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H58),IF($H58<=40,INDEX(Bilancio!$B$7:$B$46,$H58),INDEX(Bilancio!$G$7:$G$66,SUM($H58, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$56","v":"Altre raccolte straordinarie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F56,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H59),IF($H59<=40,INDEX(Bilancio!$B$7:$B$46,$H59),INDEX(Bilancio!$G$7:$G$66,SUM($H59, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$57","v":"Uscite attività parrocchiale 1"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F57,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H60),IF($H60<=40,INDEX(Bilancio!$B$7:$B$46,$H60),INDEX(Bilancio!$G$7:$G$66,SUM($H60, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$58","v":"Uscite attività parrocchiale 2"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F58,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H61),IF($H61<=40,INDEX(Bilancio!$B$7:$B$46,$H61),INDEX(Bilancio!$G$7:$G$66,SUM($H61, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$59","v":"Uscite attività parrocchiale 3"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F59,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H62),IF($H62<=40,INDEX(Bilancio!$B$7:$B$46,$H62),INDEX(Bilancio!$G$7:$G$66,SUM($H62, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$60","v":"Uscite attività parrocchiale 4"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F60,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H63),IF($H63<=40,INDEX(Bilancio!$B$7:$B$46,$H63),INDEX(Bilancio!$G$7:$G$66,SUM($H63, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$61","v":"Uscite attività parrocchiale 5"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F61,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H64),IF($H64<=40,INDEX(Bilancio!$B$7:$B$46,$H64),INDEX(Bilancio!$G$7:$G$66,SUM($H64, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$62","v":"Uscite attività parrocchiale 6"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F62,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H65),IF($H65<=40,INDEX(Bilancio!$B$7:$B$46,$H65),INDEX(Bilancio!$G$7:$G$66,SUM($H65, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$63","v":"Uscite attività parrocchiale 7"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F63,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H66),IF($H66<=40,INDEX(Bilancio!$B$7:$B$46,$H66),INDEX(Bilancio!$G$7:$G$66,SUM($H66, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$64","v":"Uscite attività parrocchiale 8"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F64,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H67),IF($H67<=40,INDEX(Bilancio!$B$7:$B$46,$H67),INDEX(Bilancio!$G$7:$G$66,SUM($H67, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$65","v":"Uscite attività parrocchiale 9"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F65,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H68),IF($H68<=40,INDEX(Bilancio!$B$7:$B$46,$H68),INDEX(Bilancio!$G$7:$G$66,SUM($H68, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$66","v":"Uscite altre iniziative"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F66,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H69),IF($H69<=40,INDEX(Bilancio!$B$7:$B$46,$H69),INDEX(Bilancio!$G$7:$G$66,SUM($H69, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H70),IF($H70<=40,INDEX(Bilancio!$B$7:$B$46,$H70),INDEX(Bilancio!$G$7:$G$66,SUM($H70, -40))),\" \")","v":" "},{"$f":"IF(AND($L70<>\"CONTO NON ATTIVO\",OR(J70=\"\",J70=\" \",J70=\"c\",J70=\"C\",J70=\"b\",J70=\"B\",J70=\"v\",J70=\"V\",J70=\"p\",J70=\"P\"),OR(AND(E70>0,OR(J70=\"\",J70=\" \",J70=\"c\",J70=\"C\",J70=\"b\",J70=\"B\"),H70<=40,H70>0),AND(E70>0,OR(J70=\"p\",J70=\"P\"),OR(H70=\"\",H70=\" \",H70=0)),AND(OR(E70=\"\",E70=\" \",E70=0),OR(F70=\"\",F70=\" \",F70=0)),AND(F70>0,OR(J70=\"\",J70=\" \",J70=\"c\",J70=\"C\",J70=\"b\",J70=\"B\"),H70>=41,H70<=100),AND(F70>0,OR(J70=\"v\",J70=\"V\"),OR(H70=\"\",H70=\" \",H70=0)))),IF(OR(E70=0,E70=\"\",E70=\" \",F70=0,F70=\"\",F70=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},{"$f":"IF(OR($J70=\"\",$J70=\" \",$J70=\"c\",$J70=\"C\",$J70=\"p\",$J70=\"P\"),$E70,0)","v":0},{"$f":"IF(OR($J70=\"\",$J70=\" \",$J70=\"c\",$J70=\"C\",$J70=\"v\",$J70=\"V\"),$F70,0)","v":0},{"$f":"IF(OR($J70=\"B\",$J70=\"b\"),$E70,IF(OR($J70=\"V\",$J70=\"v\"),$F70,0))","v":0},{"$f":"IF(OR($J70=\"B\",$J70=\"b\"),$F70,IF(OR($J70=\"p\",$J70=\"P\"),$E70,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H71),IF($H71<=40,INDEX(Bilancio!$B$7:$B$46,$H71),INDEX(Bilancio!$G$7:$G$66,SUM($H71, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H72),IF($H72<=40,INDEX(Bilancio!$B$7:$B$46,$H72),INDEX(Bilancio!$G$7:$G$66,SUM($H72, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,"Totale entrate del mese",null,{"$f":"SUM(V9:V48)","v":0},null,"Totale uscite del mese",null,{"$f":"SUM(Z9:Z68)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H73),IF($H73<=40,INDEX(Bilancio!$B$7:$B$46,$H73),INDEX(Bilancio!$G$7:$G$66,SUM($H73, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H74),IF($H74<=40,INDEX(Bilancio!$B$7:$B$46,$H74),INDEX(Bilancio!$G$7:$G$66,SUM($H74, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H75),IF($H75<=40,INDEX(Bilancio!$B$7:$B$46,$H75),INDEX(Bilancio!$G$7:$G$66,SUM($H75, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,"Residuo fine mese"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H76),IF($H76<=40,INDEX(Bilancio!$B$7:$B$46,$H76),INDEX(Bilancio!$G$7:$G$66,SUM($H76, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,"Cassa ===>",null,{"$f":"+V6+N156-O156","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H77),IF($H77<=40,INDEX(Bilancio!$B$7:$B$46,$H77),INDEX(Bilancio!$G$7:$G$66,SUM($H77, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,"Banca ===>",null,{"$f":"+V7+P156-Q156","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H78),IF($H78<=40,INDEX(Bilancio!$B$7:$B$46,$H78),INDEX(Bilancio!$G$7:$G$66,SUM($H78, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H79),IF($H79<=40,INDEX(Bilancio!$B$7:$B$46,$H79),INDEX(Bilancio!$G$7:$G$66,SUM($H79, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H80),IF($H80<=40,INDEX(Bilancio!$B$7:$B$46,$H80),INDEX(Bilancio!$G$7:$G$66,SUM($H80, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H81),IF($H81<=40,INDEX(Bilancio!$B$7:$B$46,$H81),INDEX(Bilancio!$G$7:$G$66,SUM($H81, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H82),IF($H82<=40,INDEX(Bilancio!$B$7:$B$46,$H82),INDEX(Bilancio!$G$7:$G$66,SUM($H82, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H83),IF($H83<=40,INDEX(Bilancio!$B$7:$B$46,$H83),INDEX(Bilancio!$G$7:$G$66,SUM($H83, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H84),IF($H84<=40,INDEX(Bilancio!$B$7:$B$46,$H84),INDEX(Bilancio!$G$7:$G$66,SUM($H84, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H85),IF($H85<=40,INDEX(Bilancio!$B$7:$B$46,$H85),INDEX(Bilancio!$G$7:$G$66,SUM($H85, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H86),IF($H86<=40,INDEX(Bilancio!$B$7:$B$46,$H86),INDEX(Bilancio!$G$7:$G$66,SUM($H86, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H87),IF($H87<=40,INDEX(Bilancio!$B$7:$B$46,$H87),INDEX(Bilancio!$G$7:$G$66,SUM($H87, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H88),IF($H88<=40,INDEX(Bilancio!$B$7:$B$46,$H88),INDEX(Bilancio!$G$7:$G$66,SUM($H88, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H89),IF($H89<=40,INDEX(Bilancio!$B$7:$B$46,$H89),INDEX(Bilancio!$G$7:$G$66,SUM($H89, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H90),IF($H90<=40,INDEX(Bilancio!$B$7:$B$46,$H90),INDEX(Bilancio!$G$7:$G$66,SUM($H90, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H91),IF($H91<=40,INDEX(Bilancio!$B$7:$B$46,$H91),INDEX(Bilancio!$G$7:$G$66,SUM($H91, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H92),IF($H92<=40,INDEX(Bilancio!$B$7:$B$46,$H92),INDEX(Bilancio!$G$7:$G$66,SUM($H92, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H93),IF($H93<=40,INDEX(Bilancio!$B$7:$B$46,$H93),INDEX(Bilancio!$G$7:$G$66,SUM($H93, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H94),IF($H94<=40,INDEX(Bilancio!$B$7:$B$46,$H94),INDEX(Bilancio!$G$7:$G$66,SUM($H94, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H95),IF($H95<=40,INDEX(Bilancio!$B$7:$B$46,$H95),INDEX(Bilancio!$G$7:$G$66,SUM($H95, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H96),IF($H96<=40,INDEX(Bilancio!$B$7:$B$46,$H96),INDEX(Bilancio!$G$7:$G$66,SUM($H96, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H97),IF($H97<=40,INDEX(Bilancio!$B$7:$B$46,$H97),INDEX(Bilancio!$G$7:$G$66,SUM($H97, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H98),IF($H98<=40,INDEX(Bilancio!$B$7:$B$46,$H98),INDEX(Bilancio!$G$7:$G$66,SUM($H98, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H99),IF($H99<=40,INDEX(Bilancio!$B$7:$B$46,$H99),INDEX(Bilancio!$G$7:$G$66,SUM($H99, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H100),IF($H100<=40,INDEX(Bilancio!$B$7:$B$46,$H100),INDEX(Bilancio!$G$7:$G$66,SUM($H100, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H101),IF($H101<=40,INDEX(Bilancio!$B$7:$B$46,$H101),INDEX(Bilancio!$G$7:$G$66,SUM($H101, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H102),IF($H102<=40,INDEX(Bilancio!$B$7:$B$46,$H102),INDEX(Bilancio!$G$7:$G$66,SUM($H102, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H103),IF($H103<=40,INDEX(Bilancio!$B$7:$B$46,$H103),INDEX(Bilancio!$G$7:$G$66,SUM($H103, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H104),IF($H104<=40,INDEX(Bilancio!$B$7:$B$46,$H104),INDEX(Bilancio!$G$7:$G$66,SUM($H104, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H105),IF($H105<=40,INDEX(Bilancio!$B$7:$B$46,$H105),INDEX(Bilancio!$G$7:$G$66,SUM($H105, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H106),IF($H106<=40,INDEX(Bilancio!$B$7:$B$46,$H106),INDEX(Bilancio!$G$7:$G$66,SUM($H106, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H107),IF($H107<=40,INDEX(Bilancio!$B$7:$B$46,$H107),INDEX(Bilancio!$G$7:$G$66,SUM($H107, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H108),IF($H108<=40,INDEX(Bilancio!$B$7:$B$46,$H108),INDEX(Bilancio!$G$7:$G$66,SUM($H108, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H109),IF($H109<=40,INDEX(Bilancio!$B$7:$B$46,$H109),INDEX(Bilancio!$G$7:$G$66,SUM($H109, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H110),IF($H110<=40,INDEX(Bilancio!$B$7:$B$46,$H110),INDEX(Bilancio!$G$7:$G$66,SUM($H110, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H111),IF($H111<=40,INDEX(Bilancio!$B$7:$B$46,$H111),INDEX(Bilancio!$G$7:$G$66,SUM($H111, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H112),IF($H112<=40,INDEX(Bilancio!$B$7:$B$46,$H112),INDEX(Bilancio!$G$7:$G$66,SUM($H112, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H113),IF($H113<=40,INDEX(Bilancio!$B$7:$B$46,$H113),INDEX(Bilancio!$G$7:$G$66,SUM($H113, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H114),IF($H114<=40,INDEX(Bilancio!$B$7:$B$46,$H114),INDEX(Bilancio!$G$7:$G$66,SUM($H114, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H115),IF($H115<=40,INDEX(Bilancio!$B$7:$B$46,$H115),INDEX(Bilancio!$G$7:$G$66,SUM($H115, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H116),IF($H116<=40,INDEX(Bilancio!$B$7:$B$46,$H116),INDEX(Bilancio!$G$7:$G$66,SUM($H116, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H117),IF($H117<=40,INDEX(Bilancio!$B$7:$B$46,$H117),INDEX(Bilancio!$G$7:$G$66,SUM($H117, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H118),IF($H118<=40,INDEX(Bilancio!$B$7:$B$46,$H118),INDEX(Bilancio!$G$7:$G$66,SUM($H118, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H119),IF($H119<=40,INDEX(Bilancio!$B$7:$B$46,$H119),INDEX(Bilancio!$G$7:$G$66,SUM($H119, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H120),IF($H120<=40,INDEX(Bilancio!$B$7:$B$46,$H120),INDEX(Bilancio!$G$7:$G$66,SUM($H120, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H121),IF($H121<=40,INDEX(Bilancio!$B$7:$B$46,$H121),INDEX(Bilancio!$G$7:$G$66,SUM($H121, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H122),IF($H122<=40,INDEX(Bilancio!$B$7:$B$46,$H122),INDEX(Bilancio!$G$7:$G$66,SUM($H122, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H123),IF($H123<=40,INDEX(Bilancio!$B$7:$B$46,$H123),INDEX(Bilancio!$G$7:$G$66,SUM($H123, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H124),IF($H124<=40,INDEX(Bilancio!$B$7:$B$46,$H124),INDEX(Bilancio!$G$7:$G$66,SUM($H124, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H125),IF($H125<=40,INDEX(Bilancio!$B$7:$B$46,$H125),INDEX(Bilancio!$G$7:$G$66,SUM($H125, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H126),IF($H126<=40,INDEX(Bilancio!$B$7:$B$46,$H126),INDEX(Bilancio!$G$7:$G$66,SUM($H126, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H127),IF($H127<=40,INDEX(Bilancio!$B$7:$B$46,$H127),INDEX(Bilancio!$G$7:$G$66,SUM($H127, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H128),IF($H128<=40,INDEX(Bilancio!$B$7:$B$46,$H128),INDEX(Bilancio!$G$7:$G$66,SUM($H128, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H129),IF($H129<=40,INDEX(Bilancio!$B$7:$B$46,$H129),INDEX(Bilancio!$G$7:$G$66,SUM($H129, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H130),IF($H130<=40,INDEX(Bilancio!$B$7:$B$46,$H130),INDEX(Bilancio!$G$7:$G$66,SUM($H130, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H131),IF($H131<=40,INDEX(Bilancio!$B$7:$B$46,$H131),INDEX(Bilancio!$G$7:$G$66,SUM($H131, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H132),IF($H132<=40,INDEX(Bilancio!$B$7:$B$46,$H132),INDEX(Bilancio!$G$7:$G$66,SUM($H132, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H133),IF($H133<=40,INDEX(Bilancio!$B$7:$B$46,$H133),INDEX(Bilancio!$G$7:$G$66,SUM($H133, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H134),IF($H134<=40,INDEX(Bilancio!$B$7:$B$46,$H134),INDEX(Bilancio!$G$7:$G$66,SUM($H134, -40))),\" \")","v":" "},{"$f":"IF(AND($L134<>\"CONTO NON ATTIVO\",OR(J134=\"\",J134=\" \",J134=\"c\",J134=\"C\",J134=\"b\",J134=\"B\",J134=\"v\",J134=\"V\",J134=\"p\",J134=\"P\"),OR(AND(E134>0,OR(J134=\"\",J134=\" \",J134=\"c\",J134=\"C\",J134=\"b\",J134=\"B\"),H134<=40,H134>0),AND(E134>0,OR(J134=\"p\",J134=\"P\"),OR(H134=\"\",H134=\" \",H134=0)),AND(OR(E134=\"\",E134=\" \",E134=0),OR(F134=\"\",F134=\" \",F134=0)),AND(F134>0,OR(J134=\"\",J134=\" \",J134=\"c\",J134=\"C\",J134=\"b\",J134=\"B\"),H134>=41,H134<=100),AND(F134>0,OR(J134=\"v\",J134=\"V\"),OR(H134=\"\",H134=\" \",H134=0)))),IF(OR(E134=0,E134=\"\",E134=\" \",F134=0,F134=\"\",F134=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},{"$f":"IF(OR($J134=\"\",$J134=\" \",$J134=\"c\",$J134=\"C\",$J134=\"p\",$J134=\"P\"),$E134,0)","v":0},{"$f":"IF(OR($J134=\"\",$J134=\" \",$J134=\"c\",$J134=\"C\",$J134=\"v\",$J134=\"V\"),$F134,0)","v":0},{"$f":"IF(OR($J134=\"B\",$J134=\"b\"),$E134,IF(OR($J134=\"V\",$J134=\"v\"),$F134,0))","v":0},{"$f":"IF(OR($J134=\"B\",$J134=\"b\"),$F134,IF(OR($J134=\"p\",$J134=\"P\"),$E134,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H135),IF($H135<=40,INDEX(Bilancio!$B$7:$B$46,$H135),INDEX(Bilancio!$G$7:$G$66,SUM($H135, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H136),IF($H136<=40,INDEX(Bilancio!$B$7:$B$46,$H136),INDEX(Bilancio!$G$7:$G$66,SUM($H136, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H137),IF($H137<=40,INDEX(Bilancio!$B$7:$B$46,$H137),INDEX(Bilancio!$G$7:$G$66,SUM($H137, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H138),IF($H138<=40,INDEX(Bilancio!$B$7:$B$46,$H138),INDEX(Bilancio!$G$7:$G$66,SUM($H138, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H139),IF($H139<=40,INDEX(Bilancio!$B$7:$B$46,$H139),INDEX(Bilancio!$G$7:$G$66,SUM($H139, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H140),IF($H140<=40,INDEX(Bilancio!$B$7:$B$46,$H140),INDEX(Bilancio!$G$7:$G$66,SUM($H140, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H141),IF($H141<=40,INDEX(Bilancio!$B$7:$B$46,$H141),INDEX(Bilancio!$G$7:$G$66,SUM($H141, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H142),IF($H142<=40,INDEX(Bilancio!$B$7:$B$46,$H142),INDEX(Bilancio!$G$7:$G$66,SUM($H142, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H143),IF($H143<=40,INDEX(Bilancio!$B$7:$B$46,$H143),INDEX(Bilancio!$G$7:$G$66,SUM($H143, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H144),IF($H144<=40,INDEX(Bilancio!$B$7:$B$46,$H144),INDEX(Bilancio!$G$7:$G$66,SUM($H144, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H145),IF($H145<=40,INDEX(Bilancio!$B$7:$B$46,$H145),INDEX(Bilancio!$G$7:$G$66,SUM($H145, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H146),IF($H146<=40,INDEX(Bilancio!$B$7:$B$46,$H146),INDEX(Bilancio!$G$7:$G$66,SUM($H146, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H147),IF($H147<=40,INDEX(Bilancio!$B$7:$B$46,$H147),INDEX(Bilancio!$G$7:$G$66,SUM($H147, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H148),IF($H148<=40,INDEX(Bilancio!$B$7:$B$46,$H148),INDEX(Bilancio!$G$7:$G$66,SUM($H148, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H149),IF($H149<=40,INDEX(Bilancio!$B$7:$B$46,$H149),INDEX(Bilancio!$G$7:$G$66,SUM($H149, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H150),IF($H150<=40,INDEX(Bilancio!$B$7:$B$46,$H150),INDEX(Bilancio!$G$7:$G$66,SUM($H150, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H151),IF($H151<=40,INDEX(Bilancio!$B$7:$B$46,$H151),INDEX(Bilancio!$G$7:$G$66,SUM($H151, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H152),IF($H152<=40,INDEX(Bilancio!$B$7:$B$46,$H152),INDEX(Bilancio!$G$7:$G$66,SUM($H152, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H153),IF($H153<=40,INDEX(Bilancio!$B$7:$B$46,$H153),INDEX(Bilancio!$G$7:$G$66,SUM($H153, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H154),IF($H154<=40,INDEX(Bilancio!$B$7:$B$46,$H154),INDEX(Bilancio!$G$7:$G$66,SUM($H154, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,"T O T A L I",null,{"$f":"SUM(E5:E154)","v":0},{"$f":"SUM(F5:F154)","v":0},null,null,null,null,null," ",null,{"$f":"SUM(N5:N154)","v":0},{"$f":"SUM(O5:O154)","v":0},{"$f":"SUM(P5:P154)","v":0},{"$f":"SUM(Q5:Q154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"TODAY()","v":"2022-01-26"}]

{"sheet":"Giugno","index":6,"n_rows":164,"n_cols":26,"rows_kept":164,"cut":false,"hidden":false,"merged":[[0,0,0,11],[0,19,0,25],[3,0,3,5],[3,13,3,14],[3,15,3,16]]}
[{"$f":"Bilancio!A1","v":"Parrocchia di  .  .  .  .  "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Bilancio!A1","v":"Parrocchia di  .  .  .  .  "}]
[]
["gg"," ","Descrizione",null,"Entrate","Uscite",null,"c/",null,"tipo",null,"Conto",null,"Entrate","Uscite","Entrate","Uscite"]
["   M e s e   d i   g i u g n o ",null,null,null,null,null,null," ",null,null,null,{"$f":"Bilancio!$H$4","v":2021},null,"Cassa",null,"Banca",null,null,null,"Riepilogo mensile",null,{"$f":"A4","v":"   M e s e   d i   g i u g n o "},null,null,null,{"$f":"IF(ROUND((+V6+V7+V72-Z72-Z76-Z77),2)<>0,\"squadratura\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H5),IF($H5<=40,INDEX(Bilancio!$B$7:$B$46,$H5),INDEX(Bilancio!$G$7:$G$66,SUM($H5, -40))),\" \")","v":" "},{"$f":"IF(AND($L5<>\"CONTO NON ATTIVO\",OR(J5=\"\",J5=\" \",J5=\"c\",J5=\"C\",J5=\"b\",J5=\"B\",J5=\"v\",J5=\"V\",J5=\"p\",J5=\"P\"),OR(AND(E5>0,OR(J5=\"\",J5=\" \",J5=\"c\",J5=\"C\",J5=\"b\",J5=\"B\"),H5<=40,H5>0),AND(E5>0,OR(J5=\"p\",J5=\"P\"),OR(H5=\"\",H5=\" \",H5=0)),AND(OR(E5=\"\",E5=\" \",E5=0),OR(F5=\"\",F5=\" \",F5=0)),AND(F5>0,OR(J5=\"\",J5=\" \",J5=\"c\",J5=\"C\",J5=\"b\",J5=\"B\"),H5>=41,H5<=100),AND(F5>0,OR(J5=\"v\",J5=\"V\"),OR(H5=\"\",H5=\" \",H5=0)))),IF(OR(E5=0,E5=\"\",E5=\" \",F5=0,F5=\"\",F5=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},{"$f":"IF(OR($J5=\"\",$J5=\" \",$J5=\"c\",$J5=\"C\",$J5=\"p\",$J5=\"P\"),$E5,0)","v":0},{"$f":"IF(OR($J5=\"\",$J5=\" \",$J5=\"c\",$J5=\"C\",$J5=\"v\",$J5=\"V\"),$F5,0)","v":0},{"$f":"IF(OR($J5=\"B\",$J5=\"b\"),$E5,IF(OR($J5=\"V\",$J5=\"v\"),$F5,0))","v":0},{"$f":"IF(OR($J5=\"B\",$J5=\"b\"),$F5,IF(OR($J5=\"p\",$J5=\"P\"),$E5,0))","v":0},null,null,"Riporto mese precedente"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H6),IF($H6<=40,INDEX(Bilancio!$B$7:$B$46,$H6),INDEX(Bilancio!$G$7:$G$66,SUM($H6, -40))),\" \")","v":" "},{"$f":"IF(AND($L6<>\"CONTO NON ATTIVO\",OR(J6=\"\",J6=\" \",J6=\"c\",J6=\"C\",J6=\"b\",J6=\"B\",J6=\"v\",J6=\"V\",J6=\"p\",J6=\"P\"),OR(AND(E6>0,OR(J6=\"\",J6=\" \",J6=\"c\",J6=\"C\",J6=\"b\",J6=\"B\"),H6<=40,H6>0),AND(E6>0,OR(J6=\"p\",J6=\"P\"),OR(H6=\"\",H6=\" \",H6=0)),AND(OR(E6=\"\",E6=\" \",E6=0),OR(F6=\"\",F6=\" \",F6=0)),AND(F6>0,OR(J6=\"\",J6=\" \",J6=\"c\",J6=\"C\",J6=\"b\",J6=\"B\"),H6>=41,H6<=100),AND(F6>0,OR(J6=\"v\",J6=\"V\"),OR(H6=\"\",H6=\" \",H6=0)))),IF(OR(E6=0,E6=\"\",E6=\" \",F6=0,F6=\"\",F6=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},{"$f":"IF(OR($J6=\"\",$J6=\" \",$J6=\"c\",$J6=\"C\",$J6=\"p\",$J6=\"P\"),$E6,0)","v":0},{"$f":"IF(OR($J6=\"\",$J6=\" \",$J6=\"c\",$J6=\"C\",$J6=\"v\",$J6=\"V\"),$F6,0)","v":0},{"$f":"IF(OR($J6=\"B\",$J6=\"b\"),$E6,IF(OR($J6=\"V\",$J6=\"v\"),$F6,0))","v":0},{"$f":"IF(OR($J6=\"B\",$J6=\"b\"),$F6,IF(OR($J6=\"p\",$J6=\"P\"),$E6,0))","v":0},null,null,"Cassa ===>",null,{"$f":"Maggio!Z76","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H7),IF($H7<=40,INDEX(Bilancio!$B$7:$B$46,$H7),INDEX(Bilancio!$G$7:$G$66,SUM($H7, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,"Banca ===>",null,{"$f":"Maggio!Z77","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H8),IF($H8<=40,INDEX(Bilancio!$B$7:$B$46,$H8),INDEX(Bilancio!$G$7:$G$66,SUM($H8, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H9),IF($H9<=40,INDEX(Bilancio!$B$7:$B$46,$H9),INDEX(Bilancio!$G$7:$G$66,SUM($H9, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$7","v":"Questue Sante Messe"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A7,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$7","v":"Acqua"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F7,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H10),IF($H10<=40,INDEX(Bilancio!$B$7:$B$46,$H10),INDEX(Bilancio!$G$7:$G$66,SUM($H10, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$8","v":"Offerte sacramenti I.C. e matrimoni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A8,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$8","v":"Luce"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F8,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H11),IF($H11<=40,INDEX(Bilancio!$B$7:$B$46,$H11),INDEX(Bilancio!$G$7:$G$66,SUM($H11, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$9","v":"Offerte funerali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A9,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$9","v":"Gas"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F9,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H12),IF($H12<=40,INDEX(Bilancio!$B$7:$B$46,$H12),INDEX(Bilancio!$G$7:$G$66,SUM($H12, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$10","v":"Offerte benedizione famiglie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A10,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$10","v":"Telefono"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F10,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H13),IF($H13<=40,INDEX(Bilancio!$B$7:$B$46,$H13),INDEX(Bilancio!$G$7:$G$66,SUM($H13, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$11","v":"Offerte altre feste e ricorrenze "},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A11,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$11","v":"Spese pulizia canonica, chiesa e patronato"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F11,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H14),IF($H14<=40,INDEX(Bilancio!$B$7:$B$46,$H14),INDEX(Bilancio!$G$7:$G$66,SUM($H14, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$12","v":"Offerte varie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A12,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$12","v":"Quota parrocchiale a parroco e vicari"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F12,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H15),IF($H15<=40,INDEX(Bilancio!$B$7:$B$46,$H15),INDEX(Bilancio!$G$7:$G$66,SUM($H15, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$13","v":"Offerte per patronato"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A13,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$13","v":"Stipendi al personale"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F13,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H16),IF($H16<=40,INDEX(Bilancio!$B$7:$B$46,$H16),INDEX(Bilancio!$G$7:$G$66,SUM($H16, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$14","v":"Offerte da associaz. parrocchiali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A14,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$14","v":"Cancelleria"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F14,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H17),IF($H17<=40,INDEX(Bilancio!$B$7:$B$46,$H17),INDEX(Bilancio!$G$7:$G$66,SUM($H17, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$15","v":"Ricavo candele votive"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A15,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$15","v":"Stampa e libri"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F15,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H18),IF($H18<=40,INDEX(Bilancio!$B$7:$B$46,$H18),INDEX(Bilancio!$G$7:$G$66,SUM($H18, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$16","v":"Raccolta per iniziative diocesane"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A16,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$16","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F16,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H19),IF($H19<=40,INDEX(Bilancio!$B$7:$B$46,$H19),INDEX(Bilancio!$G$7:$G$66,SUM($H19, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$17","v":"Interessi titoli di stato"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A17,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$17","v":"Paramenti e suppellettili sacre"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F17,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H20),IF($H20<=40,INDEX(Bilancio!$B$7:$B$46,$H20),INDEX(Bilancio!$G$7:$G$66,SUM($H20, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$18","v":"Proventi da azioni, obbligazioni,  titoli bancari"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A18,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$18","v":"Ostie, vino"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F18,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H21),IF($H21<=40,INDEX(Bilancio!$B$7:$B$46,$H21),INDEX(Bilancio!$G$7:$G$66,SUM($H21, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$19","v":"Interessi c/c/"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A19,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$19","v":"Libri liturgici"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F19,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H22),IF($H22<=40,INDEX(Bilancio!$B$7:$B$46,$H22),INDEX(Bilancio!$G$7:$G$66,SUM($H22, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$20","v":"Locazioni immobili abitativi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A20,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$20","v":"Offerte a celebranti occasionali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F20,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H23),IF($H23<=40,INDEX(Bilancio!$B$7:$B$46,$H23),INDEX(Bilancio!$G$7:$G$66,SUM($H23, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$21","v":"Affitti immobili commerciali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A21,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$21","v":"Acquisto candele votive"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F21,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H24),IF($H24<=40,INDEX(Bilancio!$B$7:$B$46,$H24),INDEX(Bilancio!$G$7:$G$66,SUM($H24, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$22","v":"Affitti terreni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A22,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$22","v":"Assicurazioni RC - infortuni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F22,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H25),IF($H25<=40,INDEX(Bilancio!$B$7:$B$46,$H25),INDEX(Bilancio!$G$7:$G$66,SUM($H25, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$23","v":"Uso sale patronato o parrocchiali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A23,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$23","v":"Assicurazioni Immobili"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F23,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H26),IF($H26<=40,INDEX(Bilancio!$B$7:$B$46,$H26),INDEX(Bilancio!$G$7:$G$66,SUM($H26, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$24","v":"Contributi da enti pubblici"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A24,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$24","v":"Assicurazioni mezzi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F24,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H27),IF($H27<=40,INDEX(Bilancio!$B$7:$B$46,$H27),INDEX(Bilancio!$G$7:$G$66,SUM($H27, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$25","v":"Contributi straordinari da privati"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A25,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$25","v":"Imposte immobili istituzionali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F25,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H28),IF($H28<=40,INDEX(Bilancio!$B$7:$B$46,$H28),INDEX(Bilancio!$G$7:$G$66,SUM($H28, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$26","v":"Raccolte straordinarie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A26,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$26","v":"Imposte immobili locati"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F26,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H29),IF($H29<=40,INDEX(Bilancio!$B$7:$B$46,$H29),INDEX(Bilancio!$G$7:$G$66,SUM($H29, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$27","v":"Offerte straordinarie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A27,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$27","v":"Imposte sui redditi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F27,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H30),IF($H30<=40,INDEX(Bilancio!$B$7:$B$46,$H30),INDEX(Bilancio!$G$7:$G$66,SUM($H30, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$28","v":"Contributi da diocesi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A28,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$28","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F28,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H31),IF($H31<=40,INDEX(Bilancio!$B$7:$B$46,$H31),INDEX(Bilancio!$G$7:$G$66,SUM($H31, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$29","v":"Contributi da CEI"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A29,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$29","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F29,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H32),IF($H32<=40,INDEX(Bilancio!$B$7:$B$46,$H32),INDEX(Bilancio!$G$7:$G$66,SUM($H32, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$30","v":"Prestiti ottenuti"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A30,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$30","v":"Tassa diocesana"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F30,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H33),IF($H33<=40,INDEX(Bilancio!$B$7:$B$46,$H33),INDEX(Bilancio!$G$7:$G$66,SUM($H33, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$31","v":"Entrate nette da vendita beni mobili e immobili"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A31,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$31","v":"acquisto mobili"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F31,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H34),IF($H34<=40,INDEX(Bilancio!$B$7:$B$46,$H34),INDEX(Bilancio!$G$7:$G$66,SUM($H34, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$32","v":"Eredità e donazioni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A32,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$32","v":"Acquisto apparecchi tecnologici e di stampa"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F32,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H35),IF($H35<=40,INDEX(Bilancio!$B$7:$B$46,$H35),INDEX(Bilancio!$G$7:$G$66,SUM($H35, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$33","v":"da assicurazioni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A33,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$33","v":"Manutenzione ordinaria immobili e impianti"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F33,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H36),IF($H36<=40,INDEX(Bilancio!$B$7:$B$46,$H36),INDEX(Bilancio!$G$7:$G$66,SUM($H36, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$34","v":"Entrata straord. personalizzabile"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A34,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$34","v":"Rate mutui"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F34,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H37),IF($H37<=40,INDEX(Bilancio!$B$7:$B$46,$H37),INDEX(Bilancio!$G$7:$G$66,SUM($H37, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$35","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A35,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$35","v":"Interessi passivi su c/c/"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F35,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H38),IF($H38<=40,INDEX(Bilancio!$B$7:$B$46,$H38),INDEX(Bilancio!$G$7:$G$66,SUM($H38, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$36","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A36,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$36","v":"Restituzione prestiti a privati"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F36,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H39),IF($H39<=40,INDEX(Bilancio!$B$7:$B$46,$H39),INDEX(Bilancio!$G$7:$G$66,SUM($H39, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$37","v":"Entrate attività parrocchiale 1"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A37,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$37","v":"Restauro chiesa"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F37,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H40),IF($H40<=40,INDEX(Bilancio!$B$7:$B$46,$H40),INDEX(Bilancio!$G$7:$G$66,SUM($H40, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$38","v":"Entrate attività parrocchiale 2"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A38,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$38","v":"Restauro canonica, patronato, altre strutture"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F38,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H41),IF($H41<=40,INDEX(Bilancio!$B$7:$B$46,$H41),INDEX(Bilancio!$G$7:$G$66,SUM($H41, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$39","v":"Entrate attività parrocchiale 3"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A39,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$39","v":"Costruzione o rinnovo impianti elettrico, riscaldamento, altri"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F39,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H42),IF($H42<=40,INDEX(Bilancio!$B$7:$B$46,$H42),INDEX(Bilancio!$G$7:$G$66,SUM($H42, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$40","v":"Entrate attività parrocchiale 4"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A40,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$40","v":"Offerte per carità"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F40,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H43),IF($H43<=40,INDEX(Bilancio!$B$7:$B$46,$H43),INDEX(Bilancio!$G$7:$G$66,SUM($H43, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$41","v":"Entrate attività parrocchiale 5"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A41,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$41","v":"Compensi professionali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F41,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H44),IF($H44<=40,INDEX(Bilancio!$B$7:$B$46,$H44),INDEX(Bilancio!$G$7:$G$66,SUM($H44, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$42","v":"Entrate attività parrocchiale 6"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A42,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$42","v":"Uscita straord. personalizzabile"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F42,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H45),IF($H45<=40,INDEX(Bilancio!$B$7:$B$46,$H45),INDEX(Bilancio!$G$7:$G$66,SUM($H45, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$43","v":"Entrate attività parrocchiale 7"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A43,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$43","v":"Manutenzione beni mobili e apparecchi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F43,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H46),IF($H46<=40,INDEX(Bilancio!$B$7:$B$46,$H46),INDEX(Bilancio!$G$7:$G$66,SUM($H46, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$44","v":"Entrate attività parrocchiale 8"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A44,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$44","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F44,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H47),IF($H47<=40,INDEX(Bilancio!$B$7:$B$46,$H47),INDEX(Bilancio!$G$7:$G$66,SUM($H47, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$45","v":"Entrate attività parrocchiale 9"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A45,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$45","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F45,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H48),IF($H48<=40,INDEX(Bilancio!$B$7:$B$46,$H48),INDEX(Bilancio!$G$7:$G$66,SUM($H48, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$46","v":"Entrate altre iniziative"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A46,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$46","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F46,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H49),IF($H49<=40,INDEX(Bilancio!$B$7:$B$46,$H49),INDEX(Bilancio!$G$7:$G$66,SUM($H49, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$47","v":"Un pane per amor di Dio"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F47,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H50),IF($H50<=40,INDEX(Bilancio!$B$7:$B$46,$H50),INDEX(Bilancio!$G$7:$G$66,SUM($H50, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$48","v":"Giornata missionaria mondiale"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F48,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H51),IF($H51<=40,INDEX(Bilancio!$B$7:$B$46,$H51),INDEX(Bilancio!$G$7:$G$66,SUM($H51, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$49","v":"Giornata del seminario"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F49,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H52),IF($H52<=40,INDEX(Bilancio!$B$7:$B$46,$H52),INDEX(Bilancio!$G$7:$G$66,SUM($H52, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$50","v":"Raccolta Avvento"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F50,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H53),IF($H53<=40,INDEX(Bilancio!$B$7:$B$46,$H53),INDEX(Bilancio!$G$7:$G$66,SUM($H53, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$51","v":"Carità del papa"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F51,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H54),IF($H54<=40,INDEX(Bilancio!$B$7:$B$46,$H54),INDEX(Bilancio!$G$7:$G$66,SUM($H54, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$52","v":"Università cattolica"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F52,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H55),IF($H55<=40,INDEX(Bilancio!$B$7:$B$46,$H55),INDEX(Bilancio!$G$7:$G$66,SUM($H55, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$53","v":"Giornata dei migranti"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F53,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H56),IF($H56<=40,INDEX(Bilancio!$B$7:$B$46,$H56),INDEX(Bilancio!$G$7:$G$66,SUM($H56, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$54","v":"Terra santa"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F54,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H57),IF($H57<=40,INDEX(Bilancio!$B$7:$B$46,$H57),INDEX(Bilancio!$G$7:$G$66,SUM($H57, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$55","v":"Intenzioni Sante Messe"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F55,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H58),IF($H58<=40,INDEX(Bilancio!$B$7:$B$46,$H58),INDEX(Bilancio!$G$7:$G$66,SUM($H58, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$56","v":"Altre raccolte straordinarie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F56,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H59),IF($H59<=40,INDEX(Bilancio!$B$7:$B$46,$H59),INDEX(Bilancio!$G$7:$G$66,SUM($H59, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$57","v":"Uscite attività parrocchiale 1"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F57,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H60),IF($H60<=40,INDEX(Bilancio!$B$7:$B$46,$H60),INDEX(Bilancio!$G$7:$G$66,SUM($H60, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$58","v":"Uscite attività parrocchiale 2"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F58,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H61),IF($H61<=40,INDEX(Bilancio!$B$7:$B$46,$H61),INDEX(Bilancio!$G$7:$G$66,SUM($H61, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$59","v":"Uscite attività parrocchiale 3"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F59,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H62),IF($H62<=40,INDEX(Bilancio!$B$7:$B$46,$H62),INDEX(Bilancio!$G$7:$G$66,SUM($H62, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$60","v":"Uscite attività parrocchiale 4"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F60,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H63),IF($H63<=40,INDEX(Bilancio!$B$7:$B$46,$H63),INDEX(Bilancio!$G$7:$G$66,SUM($H63, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$61","v":"Uscite attività parrocchiale 5"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F61,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H64),IF($H64<=40,INDEX(Bilancio!$B$7:$B$46,$H64),INDEX(Bilancio!$G$7:$G$66,SUM($H64, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$62","v":"Uscite attività parrocchiale 6"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F62,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H65),IF($H65<=40,INDEX(Bilancio!$B$7:$B$46,$H65),INDEX(Bilancio!$G$7:$G$66,SUM($H65, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$63","v":"Uscite attività parrocchiale 7"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F63,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H66),IF($H66<=40,INDEX(Bilancio!$B$7:$B$46,$H66),INDEX(Bilancio!$G$7:$G$66,SUM($H66, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$64","v":"Uscite attività parrocchiale 8"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F64,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H67),IF($H67<=40,INDEX(Bilancio!$B$7:$B$46,$H67),INDEX(Bilancio!$G$7:$G$66,SUM($H67, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$65","v":"Uscite attività parrocchiale 9"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F65,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H68),IF($H68<=40,INDEX(Bilancio!$B$7:$B$46,$H68),INDEX(Bilancio!$G$7:$G$66,SUM($H68, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$66","v":"Uscite altre iniziative"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F66,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H69),IF($H69<=40,INDEX(Bilancio!$B$7:$B$46,$H69),INDEX(Bilancio!$G$7:$G$66,SUM($H69, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H70),IF($H70<=40,INDEX(Bilancio!$B$7:$B$46,$H70),INDEX(Bilancio!$G$7:$G$66,SUM($H70, -40))),\" \")","v":" "},{"$f":"IF(AND($L70<>\"CONTO NON ATTIVO\",OR(J70=\"\",J70=\" \",J70=\"c\",J70=\"C\",J70=\"b\",J70=\"B\",J70=\"v\",J70=\"V\",J70=\"p\",J70=\"P\"),OR(AND(E70>0,OR(J70=\"\",J70=\" \",J70=\"c\",J70=\"C\",J70=\"b\",J70=\"B\"),H70<=40,H70>0),AND(E70>0,OR(J70=\"p\",J70=\"P\"),OR(H70=\"\",H70=\" \",H70=0)),AND(OR(E70=\"\",E70=\" \",E70=0),OR(F70=\"\",F70=\" \",F70=0)),AND(F70>0,OR(J70=\"\",J70=\" \",J70=\"c\",J70=\"C\",J70=\"b\",J70=\"B\"),H70>=41,H70<=100),AND(F70>0,OR(J70=\"v\",J70=\"V\"),OR(H70=\"\",H70=\" \",H70=0)))),IF(OR(E70=0,E70=\"\",E70=\" \",F70=0,F70=\"\",F70=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},{"$f":"IF(OR($J70=\"\",$J70=\" \",$J70=\"c\",$J70=\"C\",$J70=\"p\",$J70=\"P\"),$E70,0)","v":0},{"$f":"IF(OR($J70=\"\",$J70=\" \",$J70=\"c\",$J70=\"C\",$J70=\"v\",$J70=\"V\"),$F70,0)","v":0},{"$f":"IF(OR($J70=\"B\",$J70=\"b\"),$E70,IF(OR($J70=\"V\",$J70=\"v\"),$F70,0))","v":0},{"$f":"IF(OR($J70=\"B\",$J70=\"b\"),$F70,IF(OR($J70=\"p\",$J70=\"P\"),$E70,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H71),IF($H71<=40,INDEX(Bilancio!$B$7:$B$46,$H71),INDEX(Bilancio!$G$7:$G$66,SUM($H71, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H72),IF($H72<=40,INDEX(Bilancio!$B$7:$B$46,$H72),INDEX(Bilancio!$G$7:$G$66,SUM($H72, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,"Totale entrate del mese",null,{"$f":"SUM(V9:V48)","v":0},null,"Totale uscite del mese",null,{"$f":"SUM(Z9:Z68)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H73),IF($H73<=40,INDEX(Bilancio!$B$7:$B$46,$H73),INDEX(Bilancio!$G$7:$G$66,SUM($H73, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H74),IF($H74<=40,INDEX(Bilancio!$B$7:$B$46,$H74),INDEX(Bilancio!$G$7:$G$66,SUM($H74, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H75),IF($H75<=40,INDEX(Bilancio!$B$7:$B$46,$H75),INDEX(Bilancio!$G$7:$G$66,SUM($H75, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,"Residuo fine mese"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H76),IF($H76<=40,INDEX(Bilancio!$B$7:$B$46,$H76),INDEX(Bilancio!$G$7:$G$66,SUM($H76, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,"Cassa ===>",null,{"$f":"+V6+N156-O156","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H77),IF($H77<=40,INDEX(Bilancio!$B$7:$B$46,$H77),INDEX(Bilancio!$G$7:$G$66,SUM($H77, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,"Banca ===>",null,{"$f":"+V7+P156-Q156","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H78),IF($H78<=40,INDEX(Bilancio!$B$7:$B$46,$H78),INDEX(Bilancio!$G$7:$G$66,SUM($H78, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H79),IF($H79<=40,INDEX(Bilancio!$B$7:$B$46,$H79),INDEX(Bilancio!$G$7:$G$66,SUM($H79, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H80),IF($H80<=40,INDEX(Bilancio!$B$7:$B$46,$H80),INDEX(Bilancio!$G$7:$G$66,SUM($H80, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H81),IF($H81<=40,INDEX(Bilancio!$B$7:$B$46,$H81),INDEX(Bilancio!$G$7:$G$66,SUM($H81, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H82),IF($H82<=40,INDEX(Bilancio!$B$7:$B$46,$H82),INDEX(Bilancio!$G$7:$G$66,SUM($H82, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H83),IF($H83<=40,INDEX(Bilancio!$B$7:$B$46,$H83),INDEX(Bilancio!$G$7:$G$66,SUM($H83, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H84),IF($H84<=40,INDEX(Bilancio!$B$7:$B$46,$H84),INDEX(Bilancio!$G$7:$G$66,SUM($H84, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H85),IF($H85<=40,INDEX(Bilancio!$B$7:$B$46,$H85),INDEX(Bilancio!$G$7:$G$66,SUM($H85, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H86),IF($H86<=40,INDEX(Bilancio!$B$7:$B$46,$H86),INDEX(Bilancio!$G$7:$G$66,SUM($H86, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H87),IF($H87<=40,INDEX(Bilancio!$B$7:$B$46,$H87),INDEX(Bilancio!$G$7:$G$66,SUM($H87, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H88),IF($H88<=40,INDEX(Bilancio!$B$7:$B$46,$H88),INDEX(Bilancio!$G$7:$G$66,SUM($H88, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H89),IF($H89<=40,INDEX(Bilancio!$B$7:$B$46,$H89),INDEX(Bilancio!$G$7:$G$66,SUM($H89, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H90),IF($H90<=40,INDEX(Bilancio!$B$7:$B$46,$H90),INDEX(Bilancio!$G$7:$G$66,SUM($H90, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H91),IF($H91<=40,INDEX(Bilancio!$B$7:$B$46,$H91),INDEX(Bilancio!$G$7:$G$66,SUM($H91, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H92),IF($H92<=40,INDEX(Bilancio!$B$7:$B$46,$H92),INDEX(Bilancio!$G$7:$G$66,SUM($H92, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H93),IF($H93<=40,INDEX(Bilancio!$B$7:$B$46,$H93),INDEX(Bilancio!$G$7:$G$66,SUM($H93, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H94),IF($H94<=40,INDEX(Bilancio!$B$7:$B$46,$H94),INDEX(Bilancio!$G$7:$G$66,SUM($H94, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H95),IF($H95<=40,INDEX(Bilancio!$B$7:$B$46,$H95),INDEX(Bilancio!$G$7:$G$66,SUM($H95, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H96),IF($H96<=40,INDEX(Bilancio!$B$7:$B$46,$H96),INDEX(Bilancio!$G$7:$G$66,SUM($H96, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H97),IF($H97<=40,INDEX(Bilancio!$B$7:$B$46,$H97),INDEX(Bilancio!$G$7:$G$66,SUM($H97, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H98),IF($H98<=40,INDEX(Bilancio!$B$7:$B$46,$H98),INDEX(Bilancio!$G$7:$G$66,SUM($H98, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H99),IF($H99<=40,INDEX(Bilancio!$B$7:$B$46,$H99),INDEX(Bilancio!$G$7:$G$66,SUM($H99, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H100),IF($H100<=40,INDEX(Bilancio!$B$7:$B$46,$H100),INDEX(Bilancio!$G$7:$G$66,SUM($H100, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H101),IF($H101<=40,INDEX(Bilancio!$B$7:$B$46,$H101),INDEX(Bilancio!$G$7:$G$66,SUM($H101, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H102),IF($H102<=40,INDEX(Bilancio!$B$7:$B$46,$H102),INDEX(Bilancio!$G$7:$G$66,SUM($H102, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H103),IF($H103<=40,INDEX(Bilancio!$B$7:$B$46,$H103),INDEX(Bilancio!$G$7:$G$66,SUM($H103, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H104),IF($H104<=40,INDEX(Bilancio!$B$7:$B$46,$H104),INDEX(Bilancio!$G$7:$G$66,SUM($H104, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H105),IF($H105<=40,INDEX(Bilancio!$B$7:$B$46,$H105),INDEX(Bilancio!$G$7:$G$66,SUM($H105, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H106),IF($H106<=40,INDEX(Bilancio!$B$7:$B$46,$H106),INDEX(Bilancio!$G$7:$G$66,SUM($H106, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H107),IF($H107<=40,INDEX(Bilancio!$B$7:$B$46,$H107),INDEX(Bilancio!$G$7:$G$66,SUM($H107, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H108),IF($H108<=40,INDEX(Bilancio!$B$7:$B$46,$H108),INDEX(Bilancio!$G$7:$G$66,SUM($H108, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H109),IF($H109<=40,INDEX(Bilancio!$B$7:$B$46,$H109),INDEX(Bilancio!$G$7:$G$66,SUM($H109, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H110),IF($H110<=40,INDEX(Bilancio!$B$7:$B$46,$H110),INDEX(Bilancio!$G$7:$G$66,SUM($H110, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H111),IF($H111<=40,INDEX(Bilancio!$B$7:$B$46,$H111),INDEX(Bilancio!$G$7:$G$66,SUM($H111, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H112),IF($H112<=40,INDEX(Bilancio!$B$7:$B$46,$H112),INDEX(Bilancio!$G$7:$G$66,SUM($H112, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H113),IF($H113<=40,INDEX(Bilancio!$B$7:$B$46,$H113),INDEX(Bilancio!$G$7:$G$66,SUM($H113, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H114),IF($H114<=40,INDEX(Bilancio!$B$7:$B$46,$H114),INDEX(Bilancio!$G$7:$G$66,SUM($H114, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H115),IF($H115<=40,INDEX(Bilancio!$B$7:$B$46,$H115),INDEX(Bilancio!$G$7:$G$66,SUM($H115, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H116),IF($H116<=40,INDEX(Bilancio!$B$7:$B$46,$H116),INDEX(Bilancio!$G$7:$G$66,SUM($H116, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H117),IF($H117<=40,INDEX(Bilancio!$B$7:$B$46,$H117),INDEX(Bilancio!$G$7:$G$66,SUM($H117, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H118),IF($H118<=40,INDEX(Bilancio!$B$7:$B$46,$H118),INDEX(Bilancio!$G$7:$G$66,SUM($H118, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H119),IF($H119<=40,INDEX(Bilancio!$B$7:$B$46,$H119),INDEX(Bilancio!$G$7:$G$66,SUM($H119, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H120),IF($H120<=40,INDEX(Bilancio!$B$7:$B$46,$H120),INDEX(Bilancio!$G$7:$G$66,SUM($H120, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H121),IF($H121<=40,INDEX(Bilancio!$B$7:$B$46,$H121),INDEX(Bilancio!$G$7:$G$66,SUM($H121, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H122),IF($H122<=40,INDEX(Bilancio!$B$7:$B$46,$H122),INDEX(Bilancio!$G$7:$G$66,SUM($H122, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H123),IF($H123<=40,INDEX(Bilancio!$B$7:$B$46,$H123),INDEX(Bilancio!$G$7:$G$66,SUM($H123, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H124),IF($H124<=40,INDEX(Bilancio!$B$7:$B$46,$H124),INDEX(Bilancio!$G$7:$G$66,SUM($H124, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H125),IF($H125<=40,INDEX(Bilancio!$B$7:$B$46,$H125),INDEX(Bilancio!$G$7:$G$66,SUM($H125, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H126),IF($H126<=40,INDEX(Bilancio!$B$7:$B$46,$H126),INDEX(Bilancio!$G$7:$G$66,SUM($H126, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H127),IF($H127<=40,INDEX(Bilancio!$B$7:$B$46,$H127),INDEX(Bilancio!$G$7:$G$66,SUM($H127, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H128),IF($H128<=40,INDEX(Bilancio!$B$7:$B$46,$H128),INDEX(Bilancio!$G$7:$G$66,SUM($H128, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H129),IF($H129<=40,INDEX(Bilancio!$B$7:$B$46,$H129),INDEX(Bilancio!$G$7:$G$66,SUM($H129, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H130),IF($H130<=40,INDEX(Bilancio!$B$7:$B$46,$H130),INDEX(Bilancio!$G$7:$G$66,SUM($H130, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H131),IF($H131<=40,INDEX(Bilancio!$B$7:$B$46,$H131),INDEX(Bilancio!$G$7:$G$66,SUM($H131, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H132),IF($H132<=40,INDEX(Bilancio!$B$7:$B$46,$H132),INDEX(Bilancio!$G$7:$G$66,SUM($H132, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H133),IF($H133<=40,INDEX(Bilancio!$B$7:$B$46,$H133),INDEX(Bilancio!$G$7:$G$66,SUM($H133, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H134),IF($H134<=40,INDEX(Bilancio!$B$7:$B$46,$H134),INDEX(Bilancio!$G$7:$G$66,SUM($H134, -40))),\" \")","v":" "},{"$f":"IF(AND($L134<>\"CONTO NON ATTIVO\",OR(J134=\"\",J134=\" \",J134=\"c\",J134=\"C\",J134=\"b\",J134=\"B\",J134=\"v\",J134=\"V\",J134=\"p\",J134=\"P\"),OR(AND(E134>0,OR(J134=\"\",J134=\" \",J134=\"c\",J134=\"C\",J134=\"b\",J134=\"B\"),H134<=40,H134>0),AND(E134>0,OR(J134=\"p\",J134=\"P\"),OR(H134=\"\",H134=\" \",H134=0)),AND(OR(E134=\"\",E134=\" \",E134=0),OR(F134=\"\",F134=\" \",F134=0)),AND(F134>0,OR(J134=\"\",J134=\" \",J134=\"c\",J134=\"C\",J134=\"b\",J134=\"B\"),H134>=41,H134<=100),AND(F134>0,OR(J134=\"v\",J134=\"V\"),OR(H134=\"\",H134=\" \",H134=0)))),IF(OR(E134=0,E134=\"\",E134=\" \",F134=0,F134=\"\",F134=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},{"$f":"IF(OR($J134=\"\",$J134=\" \",$J134=\"c\",$J134=\"C\",$J134=\"p\",$J134=\"P\"),$E134,0)","v":0},{"$f":"IF(OR($J134=\"\",$J134=\" \",$J134=\"c\",$J134=\"C\",$J134=\"v\",$J134=\"V\"),$F134,0)","v":0},{"$f":"IF(OR($J134=\"B\",$J134=\"b\"),$E134,IF(OR($J134=\"V\",$J134=\"v\"),$F134,0))","v":0},{"$f":"IF(OR($J134=\"B\",$J134=\"b\"),$F134,IF(OR($J134=\"p\",$J134=\"P\"),$E134,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H135),IF($H135<=40,INDEX(Bilancio!$B$7:$B$46,$H135),INDEX(Bilancio!$G$7:$G$66,SUM($H135, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H136),IF($H136<=40,INDEX(Bilancio!$B$7:$B$46,$H136),INDEX(Bilancio!$G$7:$G$66,SUM($H136, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H137),IF($H137<=40,INDEX(Bilancio!$B$7:$B$46,$H137),INDEX(Bilancio!$G$7:$G$66,SUM($H137, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H138),IF($H138<=40,INDEX(Bilancio!$B$7:$B$46,$H138),INDEX(Bilancio!$G$7:$G$66,SUM($H138, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H139),IF($H139<=40,INDEX(Bilancio!$B$7:$B$46,$H139),INDEX(Bilancio!$G$7:$G$66,SUM($H139, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H140),IF($H140<=40,INDEX(Bilancio!$B$7:$B$46,$H140),INDEX(Bilancio!$G$7:$G$66,SUM($H140, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H141),IF($H141<=40,INDEX(Bilancio!$B$7:$B$46,$H141),INDEX(Bilancio!$G$7:$G$66,SUM($H141, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H142),IF($H142<=40,INDEX(Bilancio!$B$7:$B$46,$H142),INDEX(Bilancio!$G$7:$G$66,SUM($H142, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H143),IF($H143<=40,INDEX(Bilancio!$B$7:$B$46,$H143),INDEX(Bilancio!$G$7:$G$66,SUM($H143, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H144),IF($H144<=40,INDEX(Bilancio!$B$7:$B$46,$H144),INDEX(Bilancio!$G$7:$G$66,SUM($H144, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H145),IF($H145<=40,INDEX(Bilancio!$B$7:$B$46,$H145),INDEX(Bilancio!$G$7:$G$66,SUM($H145, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H146),IF($H146<=40,INDEX(Bilancio!$B$7:$B$46,$H146),INDEX(Bilancio!$G$7:$G$66,SUM($H146, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H147),IF($H147<=40,INDEX(Bilancio!$B$7:$B$46,$H147),INDEX(Bilancio!$G$7:$G$66,SUM($H147, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H148),IF($H148<=40,INDEX(Bilancio!$B$7:$B$46,$H148),INDEX(Bilancio!$G$7:$G$66,SUM($H148, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H149),IF($H149<=40,INDEX(Bilancio!$B$7:$B$46,$H149),INDEX(Bilancio!$G$7:$G$66,SUM($H149, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H150),IF($H150<=40,INDEX(Bilancio!$B$7:$B$46,$H150),INDEX(Bilancio!$G$7:$G$66,SUM($H150, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H151),IF($H151<=40,INDEX(Bilancio!$B$7:$B$46,$H151),INDEX(Bilancio!$G$7:$G$66,SUM($H151, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H152),IF($H152<=40,INDEX(Bilancio!$B$7:$B$46,$H152),INDEX(Bilancio!$G$7:$G$66,SUM($H152, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H153),IF($H153<=40,INDEX(Bilancio!$B$7:$B$46,$H153),INDEX(Bilancio!$G$7:$G$66,SUM($H153, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H154),IF($H154<=40,INDEX(Bilancio!$B$7:$B$46,$H154),INDEX(Bilancio!$G$7:$G$66,SUM($H154, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,"T O T A L I",null,{"$f":"SUM(E5:E154)","v":0},{"$f":"SUM(F5:F154)","v":0},null,null,null,null,null," ",null,{"$f":"SUM(N5:N154)","v":0},{"$f":"SUM(O5:O154)","v":0},{"$f":"SUM(P5:P154)","v":0},{"$f":"SUM(Q5:Q154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"TODAY()","v":"2022-01-26"}]

{"sheet":"Luglio","index":7,"n_rows":164,"n_cols":26,"rows_kept":164,"cut":false,"hidden":false,"merged":[[0,0,0,11],[0,19,0,25],[3,0,3,5],[3,13,3,14],[3,15,3,16]]}
[{"$f":"Bilancio!A1","v":"Parrocchia di  .  .  .  .  "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Bilancio!A1","v":"Parrocchia di  .  .  .  .  "}]
[]
["gg"," ","Descrizione",null,"Entrate","Uscite",null,"c/",null,"tipo",null,"Conto",null,"Entrate","Uscite","Entrate","Uscite"]
["   M e s e   d i   l u g l i o ",null,null,null,null,null,null," ",null,null,null,{"$f":"Bilancio!$H$4","v":2021},null,"Cassa",null,"Banca",null,null,null,"Riepilogo mensile",null,{"$f":"A4","v":"   M e s e   d i   l u g l i o "},null,null,null,{"$f":"IF(ROUND((+V6+V7+V72-Z72-Z76-Z77),2)<>0,\"squadratura\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H5),IF($H5<=40,INDEX(Bilancio!$B$7:$B$46,$H5),INDEX(Bilancio!$G$7:$G$66,SUM($H5, -40))),\" \")","v":" "},{"$f":"IF(AND($L5<>\"CONTO NON ATTIVO\",OR(J5=\"\",J5=\" \",J5=\"c\",J5=\"C\",J5=\"b\",J5=\"B\",J5=\"v\",J5=\"V\",J5=\"p\",J5=\"P\"),OR(AND(E5>0,OR(J5=\"\",J5=\" \",J5=\"c\",J5=\"C\",J5=\"b\",J5=\"B\"),H5<=40,H5>0),AND(E5>0,OR(J5=\"p\",J5=\"P\"),OR(H5=\"\",H5=\" \",H5=0)),AND(OR(E5=\"\",E5=\" \",E5=0),OR(F5=\"\",F5=\" \",F5=0)),AND(F5>0,OR(J5=\"\",J5=\" \",J5=\"c\",J5=\"C\",J5=\"b\",J5=\"B\"),H5>=41,H5<=100),AND(F5>0,OR(J5=\"v\",J5=\"V\"),OR(H5=\"\",H5=\" \",H5=0)))),IF(OR(E5=0,E5=\"\",E5=\" \",F5=0,F5=\"\",F5=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},{"$f":"IF(OR($J5=\"\",$J5=\" \",$J5=\"c\",$J5=\"C\",$J5=\"p\",$J5=\"P\"),$E5,0)","v":0},{"$f":"IF(OR($J5=\"\",$J5=\" \",$J5=\"c\",$J5=\"C\",$J5=\"v\",$J5=\"V\"),$F5,0)","v":0},{"$f":"IF(OR($J5=\"B\",$J5=\"b\"),$E5,IF(OR($J5=\"V\",$J5=\"v\"),$F5,0))","v":0},{"$f":"IF(OR($J5=\"B\",$J5=\"b\"),$F5,IF(OR($J5=\"p\",$J5=\"P\"),$E5,0))","v":0},null,null,"Riporto mese precedente"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H6),IF($H6<=40,INDEX(Bilancio!$B$7:$B$46,$H6),INDEX(Bilancio!$G$7:$G$66,SUM($H6, -40))),\" \")","v":" "},{"$f":"IF(AND($L6<>\"CONTO NON ATTIVO\",OR(J6=\"\",J6=\" \",J6=\"c\",J6=\"C\",J6=\"b\",J6=\"B\",J6=\"v\",J6=\"V\",J6=\"p\",J6=\"P\"),OR(AND(E6>0,OR(J6=\"\",J6=\" \",J6=\"c\",J6=\"C\",J6=\"b\",J6=\"B\"),H6<=40,H6>0),AND(E6>0,OR(J6=\"p\",J6=\"P\"),OR(H6=\"\",H6=\" \",H6=0)),AND(OR(E6=\"\",E6=\" \",E6=0),OR(F6=\"\",F6=\" \",F6=0)),AND(F6>0,OR(J6=\"\",J6=\" \",J6=\"c\",J6=\"C\",J6=\"b\",J6=\"B\"),H6>=41,H6<=100),AND(F6>0,OR(J6=\"v\",J6=\"V\"),OR(H6=\"\",H6=\" \",H6=0)))),IF(OR(E6=0,E6=\"\",E6=\" \",F6=0,F6=\"\",F6=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},{"$f":"IF(OR($J6=\"\",$J6=\" \",$J6=\"c\",$J6=\"C\",$J6=\"p\",$J6=\"P\"),$E6,0)","v":0},{"$f":"IF(OR($J6=\"\",$J6=\" \",$J6=\"c\",$J6=\"C\",$J6=\"v\",$J6=\"V\"),$F6,0)","v":0},{"$f":"IF(OR($J6=\"B\",$J6=\"b\"),$E6,IF(OR($J6=\"V\",$J6=\"v\"),$F6,0))","v":0},{"$f":"IF(OR($J6=\"B\",$J6=\"b\"),$F6,IF(OR($J6=\"p\",$J6=\"P\"),$E6,0))","v":0},null,null,"Cassa ===>",null,{"$f":"Giugno!Z76","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H7),IF($H7<=40,INDEX(Bilancio!$B$7:$B$46,$H7),INDEX(Bilancio!$G$7:$G$66,SUM($H7, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,"Banca ===>",null,{"$f":"Giugno!Z77","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H8),IF($H8<=40,INDEX(Bilancio!$B$7:$B$46,$H8),INDEX(Bilancio!$G$7:$G$66,SUM($H8, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H9),IF($H9<=40,INDEX(Bilancio!$B$7:$B$46,$H9),INDEX(Bilancio!$G$7:$G$66,SUM($H9, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$7","v":"Questue Sante Messe"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A7,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$7","v":"Acqua"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F7,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H10),IF($H10<=40,INDEX(Bilancio!$B$7:$B$46,$H10),INDEX(Bilancio!$G$7:$G$66,SUM($H10, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$8","v":"Offerte sacramenti I.C. e matrimoni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A8,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$8","v":"Luce"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F8,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H11),IF($H11<=40,INDEX(Bilancio!$B$7:$B$46,$H11),INDEX(Bilancio!$G$7:$G$66,SUM($H11, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$9","v":"Offerte funerali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A9,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$9","v":"Gas"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F9,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H12),IF($H12<=40,INDEX(Bilancio!$B$7:$B$46,$H12),INDEX(Bilancio!$G$7:$G$66,SUM($H12, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$10","v":"Offerte benedizione famiglie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A10,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$10","v":"Telefono"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F10,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H13),IF($H13<=40,INDEX(Bilancio!$B$7:$B$46,$H13),INDEX(Bilancio!$G$7:$G$66,SUM($H13, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$11","v":"Offerte altre feste e ricorrenze "},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A11,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$11","v":"Spese pulizia canonica, chiesa e patronato"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F11,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H14),IF($H14<=40,INDEX(Bilancio!$B$7:$B$46,$H14),INDEX(Bilancio!$G$7:$G$66,SUM($H14, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$12","v":"Offerte varie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A12,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$12","v":"Quota parrocchiale a parroco e vicari"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F12,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H15),IF($H15<=40,INDEX(Bilancio!$B$7:$B$46,$H15),INDEX(Bilancio!$G$7:$G$66,SUM($H15, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$13","v":"Offerte per patronato"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A13,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$13","v":"Stipendi al personale"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F13,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H16),IF($H16<=40,INDEX(Bilancio!$B$7:$B$46,$H16),INDEX(Bilancio!$G$7:$G$66,SUM($H16, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$14","v":"Offerte da associaz. parrocchiali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A14,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$14","v":"Cancelleria"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F14,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H17),IF($H17<=40,INDEX(Bilancio!$B$7:$B$46,$H17),INDEX(Bilancio!$G$7:$G$66,SUM($H17, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$15","v":"Ricavo candele votive"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A15,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$15","v":"Stampa e libri"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F15,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H18),IF($H18<=40,INDEX(Bilancio!$B$7:$B$46,$H18),INDEX(Bilancio!$G$7:$G$66,SUM($H18, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$16","v":"Raccolta per iniziative diocesane"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A16,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$16","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F16,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H19),IF($H19<=40,INDEX(Bilancio!$B$7:$B$46,$H19),INDEX(Bilancio!$G$7:$G$66,SUM($H19, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$17","v":"Interessi titoli di stato"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A17,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$17","v":"Paramenti e suppellettili sacre"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F17,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H20),IF($H20<=40,INDEX(Bilancio!$B$7:$B$46,$H20),INDEX(Bilancio!$G$7:$G$66,SUM($H20, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$18","v":"Proventi da azioni, obbligazioni,  titoli bancari"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A18,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$18","v":"Ostie, vino"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F18,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H21),IF($H21<=40,INDEX(Bilancio!$B$7:$B$46,$H21),INDEX(Bilancio!$G$7:$G$66,SUM($H21, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$19","v":"Interessi c/c/"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A19,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$19","v":"Libri liturgici"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F19,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H22),IF($H22<=40,INDEX(Bilancio!$B$7:$B$46,$H22),INDEX(Bilancio!$G$7:$G$66,SUM($H22, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$20","v":"Locazioni immobili abitativi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A20,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$20","v":"Offerte a celebranti occasionali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F20,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H23),IF($H23<=40,INDEX(Bilancio!$B$7:$B$46,$H23),INDEX(Bilancio!$G$7:$G$66,SUM($H23, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$21","v":"Affitti immobili commerciali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A21,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$21","v":"Acquisto candele votive"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F21,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H24),IF($H24<=40,INDEX(Bilancio!$B$7:$B$46,$H24),INDEX(Bilancio!$G$7:$G$66,SUM($H24, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$22","v":"Affitti terreni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A22,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$22","v":"Assicurazioni RC - infortuni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F22,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H25),IF($H25<=40,INDEX(Bilancio!$B$7:$B$46,$H25),INDEX(Bilancio!$G$7:$G$66,SUM($H25, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$23","v":"Uso sale patronato o parrocchiali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A23,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$23","v":"Assicurazioni Immobili"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F23,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H26),IF($H26<=40,INDEX(Bilancio!$B$7:$B$46,$H26),INDEX(Bilancio!$G$7:$G$66,SUM($H26, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$24","v":"Contributi da enti pubblici"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A24,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$24","v":"Assicurazioni mezzi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F24,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H27),IF($H27<=40,INDEX(Bilancio!$B$7:$B$46,$H27),INDEX(Bilancio!$G$7:$G$66,SUM($H27, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$25","v":"Contributi straordinari da privati"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A25,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$25","v":"Imposte immobili istituzionali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F25,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H28),IF($H28<=40,INDEX(Bilancio!$B$7:$B$46,$H28),INDEX(Bilancio!$G$7:$G$66,SUM($H28, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$26","v":"Raccolte straordinarie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A26,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$26","v":"Imposte immobili locati"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F26,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H29),IF($H29<=40,INDEX(Bilancio!$B$7:$B$46,$H29),INDEX(Bilancio!$G$7:$G$66,SUM($H29, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$27","v":"Offerte straordinarie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A27,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$27","v":"Imposte sui redditi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F27,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H30),IF($H30<=40,INDEX(Bilancio!$B$7:$B$46,$H30),INDEX(Bilancio!$G$7:$G$66,SUM($H30, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$28","v":"Contributi da diocesi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A28,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$28","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F28,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H31),IF($H31<=40,INDEX(Bilancio!$B$7:$B$46,$H31),INDEX(Bilancio!$G$7:$G$66,SUM($H31, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$29","v":"Contributi da CEI"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A29,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$29","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F29,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H32),IF($H32<=40,INDEX(Bilancio!$B$7:$B$46,$H32),INDEX(Bilancio!$G$7:$G$66,SUM($H32, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$30","v":"Prestiti ottenuti"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A30,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$30","v":"Tassa diocesana"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F30,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H33),IF($H33<=40,INDEX(Bilancio!$B$7:$B$46,$H33),INDEX(Bilancio!$G$7:$G$66,SUM($H33, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$31","v":"Entrate nette da vendita beni mobili e immobili"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A31,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$31","v":"acquisto mobili"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F31,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H34),IF($H34<=40,INDEX(Bilancio!$B$7:$B$46,$H34),INDEX(Bilancio!$G$7:$G$66,SUM($H34, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$32","v":"Eredità e donazioni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A32,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$32","v":"Acquisto apparecchi tecnologici e di stampa"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F32,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H35),IF($H35<=40,INDEX(Bilancio!$B$7:$B$46,$H35),INDEX(Bilancio!$G$7:$G$66,SUM($H35, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$33","v":"da assicurazioni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A33,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$33","v":"Manutenzione ordinaria immobili e impianti"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F33,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H36),IF($H36<=40,INDEX(Bilancio!$B$7:$B$46,$H36),INDEX(Bilancio!$G$7:$G$66,SUM($H36, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$34","v":"Entrata straord. personalizzabile"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A34,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$34","v":"Rate mutui"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F34,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H37),IF($H37<=40,INDEX(Bilancio!$B$7:$B$46,$H37),INDEX(Bilancio!$G$7:$G$66,SUM($H37, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$35","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A35,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$35","v":"Interessi passivi su c/c/"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F35,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H38),IF($H38<=40,INDEX(Bilancio!$B$7:$B$46,$H38),INDEX(Bilancio!$G$7:$G$66,SUM($H38, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$36","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A36,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$36","v":"Restituzione prestiti a privati"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F36,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H39),IF($H39<=40,INDEX(Bilancio!$B$7:$B$46,$H39),INDEX(Bilancio!$G$7:$G$66,SUM($H39, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$37","v":"Entrate attività parrocchiale 1"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A37,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$37","v":"Restauro chiesa"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F37,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H40),IF($H40<=40,INDEX(Bilancio!$B$7:$B$46,$H40),INDEX(Bilancio!$G$7:$G$66,SUM($H40, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$38","v":"Entrate attività parrocchiale 2"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A38,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$38","v":"Restauro canonica, patronato, altre strutture"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F38,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H41),IF($H41<=40,INDEX(Bilancio!$B$7:$B$46,$H41),INDEX(Bilancio!$G$7:$G$66,SUM($H41, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$39","v":"Entrate attività parrocchiale 3"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A39,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$39","v":"Costruzione o rinnovo impianti elettrico, riscaldamento, altri"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F39,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H42),IF($H42<=40,INDEX(Bilancio!$B$7:$B$46,$H42),INDEX(Bilancio!$G$7:$G$66,SUM($H42, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$40","v":"Entrate attività parrocchiale 4"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A40,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$40","v":"Offerte per carità"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F40,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H43),IF($H43<=40,INDEX(Bilancio!$B$7:$B$46,$H43),INDEX(Bilancio!$G$7:$G$66,SUM($H43, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$41","v":"Entrate attività parrocchiale 5"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A41,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$41","v":"Compensi professionali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F41,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H44),IF($H44<=40,INDEX(Bilancio!$B$7:$B$46,$H44),INDEX(Bilancio!$G$7:$G$66,SUM($H44, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$42","v":"Entrate attività parrocchiale 6"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A42,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$42","v":"Uscita straord. personalizzabile"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F42,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H45),IF($H45<=40,INDEX(Bilancio!$B$7:$B$46,$H45),INDEX(Bilancio!$G$7:$G$66,SUM($H45, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$43","v":"Entrate attività parrocchiale 7"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A43,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$43","v":"Manutenzione beni mobili e apparecchi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F43,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H46),IF($H46<=40,INDEX(Bilancio!$B$7:$B$46,$H46),INDEX(Bilancio!$G$7:$G$66,SUM($H46, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$44","v":"Entrate attività parrocchiale 8"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A44,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$44","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F44,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H47),IF($H47<=40,INDEX(Bilancio!$B$7:$B$46,$H47),INDEX(Bilancio!$G$7:$G$66,SUM($H47, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$45","v":"Entrate attività parrocchiale 9"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A45,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$45","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F45,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H48),IF($H48<=40,INDEX(Bilancio!$B$7:$B$46,$H48),INDEX(Bilancio!$G$7:$G$66,SUM($H48, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$46","v":"Entrate altre iniziative"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A46,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$46","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F46,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H49),IF($H49<=40,INDEX(Bilancio!$B$7:$B$46,$H49),INDEX(Bilancio!$G$7:$G$66,SUM($H49, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$47","v":"Un pane per amor di Dio"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F47,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H50),IF($H50<=40,INDEX(Bilancio!$B$7:$B$46,$H50),INDEX(Bilancio!$G$7:$G$66,SUM($H50, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$48","v":"Giornata missionaria mondiale"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F48,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H51),IF($H51<=40,INDEX(Bilancio!$B$7:$B$46,$H51),INDEX(Bilancio!$G$7:$G$66,SUM($H51, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$49","v":"Giornata del seminario"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F49,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H52),IF($H52<=40,INDEX(Bilancio!$B$7:$B$46,$H52),INDEX(Bilancio!$G$7:$G$66,SUM($H52, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$50","v":"Raccolta Avvento"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F50,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H53),IF($H53<=40,INDEX(Bilancio!$B$7:$B$46,$H53),INDEX(Bilancio!$G$7:$G$66,SUM($H53, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$51","v":"Carità del papa"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F51,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H54),IF($H54<=40,INDEX(Bilancio!$B$7:$B$46,$H54),INDEX(Bilancio!$G$7:$G$66,SUM($H54, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$52","v":"Università cattolica"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F52,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H55),IF($H55<=40,INDEX(Bilancio!$B$7:$B$46,$H55),INDEX(Bilancio!$G$7:$G$66,SUM($H55, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$53","v":"Giornata dei migranti"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F53,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H56),IF($H56<=40,INDEX(Bilancio!$B$7:$B$46,$H56),INDEX(Bilancio!$G$7:$G$66,SUM($H56, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$54","v":"Terra santa"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F54,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H57),IF($H57<=40,INDEX(Bilancio!$B$7:$B$46,$H57),INDEX(Bilancio!$G$7:$G$66,SUM($H57, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$55","v":"Intenzioni Sante Messe"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F55,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H58),IF($H58<=40,INDEX(Bilancio!$B$7:$B$46,$H58),INDEX(Bilancio!$G$7:$G$66,SUM($H58, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$56","v":"Altre raccolte straordinarie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F56,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H59),IF($H59<=40,INDEX(Bilancio!$B$7:$B$46,$H59),INDEX(Bilancio!$G$7:$G$66,SUM($H59, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$57","v":"Uscite attività parrocchiale 1"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F57,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H60),IF($H60<=40,INDEX(Bilancio!$B$7:$B$46,$H60),INDEX(Bilancio!$G$7:$G$66,SUM($H60, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$58","v":"Uscite attività parrocchiale 2"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F58,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H61),IF($H61<=40,INDEX(Bilancio!$B$7:$B$46,$H61),INDEX(Bilancio!$G$7:$G$66,SUM($H61, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$59","v":"Uscite attività parrocchiale 3"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F59,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H62),IF($H62<=40,INDEX(Bilancio!$B$7:$B$46,$H62),INDEX(Bilancio!$G$7:$G$66,SUM($H62, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$60","v":"Uscite attività parrocchiale 4"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F60,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H63),IF($H63<=40,INDEX(Bilancio!$B$7:$B$46,$H63),INDEX(Bilancio!$G$7:$G$66,SUM($H63, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$61","v":"Uscite attività parrocchiale 5"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F61,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H64),IF($H64<=40,INDEX(Bilancio!$B$7:$B$46,$H64),INDEX(Bilancio!$G$7:$G$66,SUM($H64, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$62","v":"Uscite attività parrocchiale 6"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F62,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H65),IF($H65<=40,INDEX(Bilancio!$B$7:$B$46,$H65),INDEX(Bilancio!$G$7:$G$66,SUM($H65, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$63","v":"Uscite attività parrocchiale 7"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F63,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H66),IF($H66<=40,INDEX(Bilancio!$B$7:$B$46,$H66),INDEX(Bilancio!$G$7:$G$66,SUM($H66, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$64","v":"Uscite attività parrocchiale 8"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F64,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H67),IF($H67<=40,INDEX(Bilancio!$B$7:$B$46,$H67),INDEX(Bilancio!$G$7:$G$66,SUM($H67, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$65","v":"Uscite attività parrocchiale 9"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F65,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H68),IF($H68<=40,INDEX(Bilancio!$B$7:$B$46,$H68),INDEX(Bilancio!$G$7:$G$66,SUM($H68, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$66","v":"Uscite altre iniziative"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F66,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H69),IF($H69<=40,INDEX(Bilancio!$B$7:$B$46,$H69),INDEX(Bilancio!$G$7:$G$66,SUM($H69, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H70),IF($H70<=40,INDEX(Bilancio!$B$7:$B$46,$H70),INDEX(Bilancio!$G$7:$G$66,SUM($H70, -40))),\" \")","v":" "},{"$f":"IF(AND($L70<>\"CONTO NON ATTIVO\",OR(J70=\"\",J70=\" \",J70=\"c\",J70=\"C\",J70=\"b\",J70=\"B\",J70=\"v\",J70=\"V\",J70=\"p\",J70=\"P\"),OR(AND(E70>0,OR(J70=\"\",J70=\" \",J70=\"c\",J70=\"C\",J70=\"b\",J70=\"B\"),H70<=40,H70>0),AND(E70>0,OR(J70=\"p\",J70=\"P\"),OR(H70=\"\",H70=\" \",H70=0)),AND(OR(E70=\"\",E70=\" \",E70=0),OR(F70=\"\",F70=\" \",F70=0)),AND(F70>0,OR(J70=\"\",J70=\" \",J70=\"c\",J70=\"C\",J70=\"b\",J70=\"B\"),H70>=41,H70<=100),AND(F70>0,OR(J70=\"v\",J70=\"V\"),OR(H70=\"\",H70=\" \",H70=0)))),IF(OR(E70=0,E70=\"\",E70=\" \",F70=0,F70=\"\",F70=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},{"$f":"IF(OR($J70=\"\",$J70=\" \",$J70=\"c\",$J70=\"C\",$J70=\"p\",$J70=\"P\"),$E70,0)","v":0},{"$f":"IF(OR($J70=\"\",$J70=\" \",$J70=\"c\",$J70=\"C\",$J70=\"v\",$J70=\"V\"),$F70,0)","v":0},{"$f":"IF(OR($J70=\"B\",$J70=\"b\"),$E70,IF(OR($J70=\"V\",$J70=\"v\"),$F70,0))","v":0},{"$f":"IF(OR($J70=\"B\",$J70=\"b\"),$F70,IF(OR($J70=\"p\",$J70=\"P\"),$E70,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H71),IF($H71<=40,INDEX(Bilancio!$B$7:$B$46,$H71),INDEX(Bilancio!$G$7:$G$66,SUM($H71, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H72),IF($H72<=40,INDEX(Bilancio!$B$7:$B$46,$H72),INDEX(Bilancio!$G$7:$G$66,SUM($H72, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,"Totale entrate del mese",null,{"$f":"SUM(V9:V48)","v":0},null,"Totale uscite del mese",null,{"$f":"SUM(Z9:Z68)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H73),IF($H73<=40,INDEX(Bilancio!$B$7:$B$46,$H73),INDEX(Bilancio!$G$7:$G$66,SUM($H73, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H74),IF($H74<=40,INDEX(Bilancio!$B$7:$B$46,$H74),INDEX(Bilancio!$G$7:$G$66,SUM($H74, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H75),IF($H75<=40,INDEX(Bilancio!$B$7:$B$46,$H75),INDEX(Bilancio!$G$7:$G$66,SUM($H75, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,"Residuo fine mese"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H76),IF($H76<=40,INDEX(Bilancio!$B$7:$B$46,$H76),INDEX(Bilancio!$G$7:$G$66,SUM($H76, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,"Cassa ===>",null,{"$f":"+V6+N156-O156","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H77),IF($H77<=40,INDEX(Bilancio!$B$7:$B$46,$H77),INDEX(Bilancio!$G$7:$G$66,SUM($H77, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,"Banca ===>",null,{"$f":"+V7+P156-Q156","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H78),IF($H78<=40,INDEX(Bilancio!$B$7:$B$46,$H78),INDEX(Bilancio!$G$7:$G$66,SUM($H78, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H79),IF($H79<=40,INDEX(Bilancio!$B$7:$B$46,$H79),INDEX(Bilancio!$G$7:$G$66,SUM($H79, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H80),IF($H80<=40,INDEX(Bilancio!$B$7:$B$46,$H80),INDEX(Bilancio!$G$7:$G$66,SUM($H80, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H81),IF($H81<=40,INDEX(Bilancio!$B$7:$B$46,$H81),INDEX(Bilancio!$G$7:$G$66,SUM($H81, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H82),IF($H82<=40,INDEX(Bilancio!$B$7:$B$46,$H82),INDEX(Bilancio!$G$7:$G$66,SUM($H82, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H83),IF($H83<=40,INDEX(Bilancio!$B$7:$B$46,$H83),INDEX(Bilancio!$G$7:$G$66,SUM($H83, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H84),IF($H84<=40,INDEX(Bilancio!$B$7:$B$46,$H84),INDEX(Bilancio!$G$7:$G$66,SUM($H84, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H85),IF($H85<=40,INDEX(Bilancio!$B$7:$B$46,$H85),INDEX(Bilancio!$G$7:$G$66,SUM($H85, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H86),IF($H86<=40,INDEX(Bilancio!$B$7:$B$46,$H86),INDEX(Bilancio!$G$7:$G$66,SUM($H86, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H87),IF($H87<=40,INDEX(Bilancio!$B$7:$B$46,$H87),INDEX(Bilancio!$G$7:$G$66,SUM($H87, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H88),IF($H88<=40,INDEX(Bilancio!$B$7:$B$46,$H88),INDEX(Bilancio!$G$7:$G$66,SUM($H88, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H89),IF($H89<=40,INDEX(Bilancio!$B$7:$B$46,$H89),INDEX(Bilancio!$G$7:$G$66,SUM($H89, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H90),IF($H90<=40,INDEX(Bilancio!$B$7:$B$46,$H90),INDEX(Bilancio!$G$7:$G$66,SUM($H90, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H91),IF($H91<=40,INDEX(Bilancio!$B$7:$B$46,$H91),INDEX(Bilancio!$G$7:$G$66,SUM($H91, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H92),IF($H92<=40,INDEX(Bilancio!$B$7:$B$46,$H92),INDEX(Bilancio!$G$7:$G$66,SUM($H92, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H93),IF($H93<=40,INDEX(Bilancio!$B$7:$B$46,$H93),INDEX(Bilancio!$G$7:$G$66,SUM($H93, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H94),IF($H94<=40,INDEX(Bilancio!$B$7:$B$46,$H94),INDEX(Bilancio!$G$7:$G$66,SUM($H94, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H95),IF($H95<=40,INDEX(Bilancio!$B$7:$B$46,$H95),INDEX(Bilancio!$G$7:$G$66,SUM($H95, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H96),IF($H96<=40,INDEX(Bilancio!$B$7:$B$46,$H96),INDEX(Bilancio!$G$7:$G$66,SUM($H96, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H97),IF($H97<=40,INDEX(Bilancio!$B$7:$B$46,$H97),INDEX(Bilancio!$G$7:$G$66,SUM($H97, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H98),IF($H98<=40,INDEX(Bilancio!$B$7:$B$46,$H98),INDEX(Bilancio!$G$7:$G$66,SUM($H98, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H99),IF($H99<=40,INDEX(Bilancio!$B$7:$B$46,$H99),INDEX(Bilancio!$G$7:$G$66,SUM($H99, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H100),IF($H100<=40,INDEX(Bilancio!$B$7:$B$46,$H100),INDEX(Bilancio!$G$7:$G$66,SUM($H100, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H101),IF($H101<=40,INDEX(Bilancio!$B$7:$B$46,$H101),INDEX(Bilancio!$G$7:$G$66,SUM($H101, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H102),IF($H102<=40,INDEX(Bilancio!$B$7:$B$46,$H102),INDEX(Bilancio!$G$7:$G$66,SUM($H102, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H103),IF($H103<=40,INDEX(Bilancio!$B$7:$B$46,$H103),INDEX(Bilancio!$G$7:$G$66,SUM($H103, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H104),IF($H104<=40,INDEX(Bilancio!$B$7:$B$46,$H104),INDEX(Bilancio!$G$7:$G$66,SUM($H104, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H105),IF($H105<=40,INDEX(Bilancio!$B$7:$B$46,$H105),INDEX(Bilancio!$G$7:$G$66,SUM($H105, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H106),IF($H106<=40,INDEX(Bilancio!$B$7:$B$46,$H106),INDEX(Bilancio!$G$7:$G$66,SUM($H106, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H107),IF($H107<=40,INDEX(Bilancio!$B$7:$B$46,$H107),INDEX(Bilancio!$G$7:$G$66,SUM($H107, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H108),IF($H108<=40,INDEX(Bilancio!$B$7:$B$46,$H108),INDEX(Bilancio!$G$7:$G$66,SUM($H108, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H109),IF($H109<=40,INDEX(Bilancio!$B$7:$B$46,$H109),INDEX(Bilancio!$G$7:$G$66,SUM($H109, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H110),IF($H110<=40,INDEX(Bilancio!$B$7:$B$46,$H110),INDEX(Bilancio!$G$7:$G$66,SUM($H110, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H111),IF($H111<=40,INDEX(Bilancio!$B$7:$B$46,$H111),INDEX(Bilancio!$G$7:$G$66,SUM($H111, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H112),IF($H112<=40,INDEX(Bilancio!$B$7:$B$46,$H112),INDEX(Bilancio!$G$7:$G$66,SUM($H112, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H113),IF($H113<=40,INDEX(Bilancio!$B$7:$B$46,$H113),INDEX(Bilancio!$G$7:$G$66,SUM($H113, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H114),IF($H114<=40,INDEX(Bilancio!$B$7:$B$46,$H114),INDEX(Bilancio!$G$7:$G$66,SUM($H114, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H115),IF($H115<=40,INDEX(Bilancio!$B$7:$B$46,$H115),INDEX(Bilancio!$G$7:$G$66,SUM($H115, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H116),IF($H116<=40,INDEX(Bilancio!$B$7:$B$46,$H116),INDEX(Bilancio!$G$7:$G$66,SUM($H116, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H117),IF($H117<=40,INDEX(Bilancio!$B$7:$B$46,$H117),INDEX(Bilancio!$G$7:$G$66,SUM($H117, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H118),IF($H118<=40,INDEX(Bilancio!$B$7:$B$46,$H118),INDEX(Bilancio!$G$7:$G$66,SUM($H118, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H119),IF($H119<=40,INDEX(Bilancio!$B$7:$B$46,$H119),INDEX(Bilancio!$G$7:$G$66,SUM($H119, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H120),IF($H120<=40,INDEX(Bilancio!$B$7:$B$46,$H120),INDEX(Bilancio!$G$7:$G$66,SUM($H120, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H121),IF($H121<=40,INDEX(Bilancio!$B$7:$B$46,$H121),INDEX(Bilancio!$G$7:$G$66,SUM($H121, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H122),IF($H122<=40,INDEX(Bilancio!$B$7:$B$46,$H122),INDEX(Bilancio!$G$7:$G$66,SUM($H122, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H123),IF($H123<=40,INDEX(Bilancio!$B$7:$B$46,$H123),INDEX(Bilancio!$G$7:$G$66,SUM($H123, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H124),IF($H124<=40,INDEX(Bilancio!$B$7:$B$46,$H124),INDEX(Bilancio!$G$7:$G$66,SUM($H124, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H125),IF($H125<=40,INDEX(Bilancio!$B$7:$B$46,$H125),INDEX(Bilancio!$G$7:$G$66,SUM($H125, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H126),IF($H126<=40,INDEX(Bilancio!$B$7:$B$46,$H126),INDEX(Bilancio!$G$7:$G$66,SUM($H126, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H127),IF($H127<=40,INDEX(Bilancio!$B$7:$B$46,$H127),INDEX(Bilancio!$G$7:$G$66,SUM($H127, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H128),IF($H128<=40,INDEX(Bilancio!$B$7:$B$46,$H128),INDEX(Bilancio!$G$7:$G$66,SUM($H128, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H129),IF($H129<=40,INDEX(Bilancio!$B$7:$B$46,$H129),INDEX(Bilancio!$G$7:$G$66,SUM($H129, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H130),IF($H130<=40,INDEX(Bilancio!$B$7:$B$46,$H130),INDEX(Bilancio!$G$7:$G$66,SUM($H130, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H131),IF($H131<=40,INDEX(Bilancio!$B$7:$B$46,$H131),INDEX(Bilancio!$G$7:$G$66,SUM($H131, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H132),IF($H132<=40,INDEX(Bilancio!$B$7:$B$46,$H132),INDEX(Bilancio!$G$7:$G$66,SUM($H132, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H133),IF($H133<=40,INDEX(Bilancio!$B$7:$B$46,$H133),INDEX(Bilancio!$G$7:$G$66,SUM($H133, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H134),IF($H134<=40,INDEX(Bilancio!$B$7:$B$46,$H134),INDEX(Bilancio!$G$7:$G$66,SUM($H134, -40))),\" \")","v":" "},{"$f":"IF(AND($L134<>\"CONTO NON ATTIVO\",OR(J134=\"\",J134=\" \",J134=\"c\",J134=\"C\",J134=\"b\",J134=\"B\",J134=\"v\",J134=\"V\",J134=\"p\",J134=\"P\"),OR(AND(E134>0,OR(J134=\"\",J134=\" \",J134=\"c\",J134=\"C\",J134=\"b\",J134=\"B\"),H134<=40,H134>0),AND(E134>0,OR(J134=\"p\",J134=\"P\"),OR(H134=\"\",H134=\" \",H134=0)),AND(OR(E134=\"\",E134=\" \",E134=0),OR(F134=\"\",F134=\" \",F134=0)),AND(F134>0,OR(J134=\"\",J134=\" \",J134=\"c\",J134=\"C\",J134=\"b\",J134=\"B\"),H134>=41,H134<=100),AND(F134>0,OR(J134=\"v\",J134=\"V\"),OR(H134=\"\",H134=\" \",H134=0)))),IF(OR(E134=0,E134=\"\",E134=\" \",F134=0,F134=\"\",F134=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},{"$f":"IF(OR($J134=\"\",$J134=\" \",$J134=\"c\",$J134=\"C\",$J134=\"p\",$J134=\"P\"),$E134,0)","v":0},{"$f":"IF(OR($J134=\"\",$J134=\" \",$J134=\"c\",$J134=\"C\",$J134=\"v\",$J134=\"V\"),$F134,0)","v":0},{"$f":"IF(OR($J134=\"B\",$J134=\"b\"),$E134,IF(OR($J134=\"V\",$J134=\"v\"),$F134,0))","v":0},{"$f":"IF(OR($J134=\"B\",$J134=\"b\"),$F134,IF(OR($J134=\"p\",$J134=\"P\"),$E134,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H135),IF($H135<=40,INDEX(Bilancio!$B$7:$B$46,$H135),INDEX(Bilancio!$G$7:$G$66,SUM($H135, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H136),IF($H136<=40,INDEX(Bilancio!$B$7:$B$46,$H136),INDEX(Bilancio!$G$7:$G$66,SUM($H136, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H137),IF($H137<=40,INDEX(Bilancio!$B$7:$B$46,$H137),INDEX(Bilancio!$G$7:$G$66,SUM($H137, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H138),IF($H138<=40,INDEX(Bilancio!$B$7:$B$46,$H138),INDEX(Bilancio!$G$7:$G$66,SUM($H138, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H139),IF($H139<=40,INDEX(Bilancio!$B$7:$B$46,$H139),INDEX(Bilancio!$G$7:$G$66,SUM($H139, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H140),IF($H140<=40,INDEX(Bilancio!$B$7:$B$46,$H140),INDEX(Bilancio!$G$7:$G$66,SUM($H140, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H141),IF($H141<=40,INDEX(Bilancio!$B$7:$B$46,$H141),INDEX(Bilancio!$G$7:$G$66,SUM($H141, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H142),IF($H142<=40,INDEX(Bilancio!$B$7:$B$46,$H142),INDEX(Bilancio!$G$7:$G$66,SUM($H142, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H143),IF($H143<=40,INDEX(Bilancio!$B$7:$B$46,$H143),INDEX(Bilancio!$G$7:$G$66,SUM($H143, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H144),IF($H144<=40,INDEX(Bilancio!$B$7:$B$46,$H144),INDEX(Bilancio!$G$7:$G$66,SUM($H144, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H145),IF($H145<=40,INDEX(Bilancio!$B$7:$B$46,$H145),INDEX(Bilancio!$G$7:$G$66,SUM($H145, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H146),IF($H146<=40,INDEX(Bilancio!$B$7:$B$46,$H146),INDEX(Bilancio!$G$7:$G$66,SUM($H146, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H147),IF($H147<=40,INDEX(Bilancio!$B$7:$B$46,$H147),INDEX(Bilancio!$G$7:$G$66,SUM($H147, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H148),IF($H148<=40,INDEX(Bilancio!$B$7:$B$46,$H148),INDEX(Bilancio!$G$7:$G$66,SUM($H148, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H149),IF($H149<=40,INDEX(Bilancio!$B$7:$B$46,$H149),INDEX(Bilancio!$G$7:$G$66,SUM($H149, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H150),IF($H150<=40,INDEX(Bilancio!$B$7:$B$46,$H150),INDEX(Bilancio!$G$7:$G$66,SUM($H150, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H151),IF($H151<=40,INDEX(Bilancio!$B$7:$B$46,$H151),INDEX(Bilancio!$G$7:$G$66,SUM($H151, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H152),IF($H152<=40,INDEX(Bilancio!$B$7:$B$46,$H152),INDEX(Bilancio!$G$7:$G$66,SUM($H152, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H153),IF($H153<=40,INDEX(Bilancio!$B$7:$B$46,$H153),INDEX(Bilancio!$G$7:$G$66,SUM($H153, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H154),IF($H154<=40,INDEX(Bilancio!$B$7:$B$46,$H154),INDEX(Bilancio!$G$7:$G$66,SUM($H154, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,"T O T A L I",null,{"$f":"SUM(E5:E154)","v":0},{"$f":"SUM(F5:F154)","v":0},null,null,null,null,null," ",null,{"$f":"SUM(N5:N154)","v":0},{"$f":"SUM(O5:O154)","v":0},{"$f":"SUM(P5:P154)","v":0},{"$f":"SUM(Q5:Q154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"TODAY()","v":"2022-01-26"}]

{"sheet":"Agosto","index":8,"n_rows":164,"n_cols":26,"rows_kept":164,"cut":false,"hidden":false,"merged":[[0,0,0,11],[0,19,0,25],[3,0,3,5],[3,13,3,14],[3,15,3,16]]}
[{"$f":"Bilancio!A1","v":"Parrocchia di  .  .  .  .  "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Bilancio!A1","v":"Parrocchia di  .  .  .  .  "}]
[]
["gg"," ","Descrizione",null,"Entrate","Uscite",null,"c/",null,"tipo",null,"Conto",null,"Entrate","Uscite","Entrate","Uscite"]
["   M e s e   d i   a g o s t o ",null,null,null,null,null,null," ",null,null,null,{"$f":"Bilancio!$H$4","v":2021},null,"Cassa",null,"Banca",null,null,null,"Riepilogo mensile",null,{"$f":"A4","v":"   M e s e   d i   a g o s t o "},null,null,null,{"$f":"IF(ROUND((+V6+V7+V72-Z72-Z76-Z77),2)<>0,\"squadratura\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H5),IF($H5<=40,INDEX(Bilancio!$B$7:$B$46,$H5),INDEX(Bilancio!$G$7:$G$66,SUM($H5, -40))),\" \")","v":" "},{"$f":"IF(AND($L5<>\"CONTO NON ATTIVO\",OR(J5=\"\",J5=\" \",J5=\"c\",J5=\"C\",J5=\"b\",J5=\"B\",J5=\"v\",J5=\"V\",J5=\"p\",J5=\"P\"),OR(AND(E5>0,OR(J5=\"\",J5=\" \",J5=\"c\",J5=\"C\",J5=\"b\",J5=\"B\"),H5<=40,H5>0),AND(E5>0,OR(J5=\"p\",J5=\"P\"),OR(H5=\"\",H5=\" \",H5=0)),AND(OR(E5=\"\",E5=\" \",E5=0),OR(F5=\"\",F5=\" \",F5=0)),AND(F5>0,OR(J5=\"\",J5=\" \",J5=\"c\",J5=\"C\",J5=\"b\",J5=\"B\"),H5>=41,H5<=100),AND(F5>0,OR(J5=\"v\",J5=\"V\"),OR(H5=\"\",H5=\" \",H5=0)))),IF(OR(E5=0,E5=\"\",E5=\" \",F5=0,F5=\"\",F5=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},{"$f":"IF(OR($J5=\"\",$J5=\" \",$J5=\"c\",$J5=\"C\",$J5=\"p\",$J5=\"P\"),$E5,0)","v":0},{"$f":"IF(OR($J5=\"\",$J5=\" \",$J5=\"c\",$J5=\"C\",$J5=\"v\",$J5=\"V\"),$F5,0)","v":0},{"$f":"IF(OR($J5=\"B\",$J5=\"b\"),$E5,IF(OR($J5=\"V\",$J5=\"v\"),$F5,0))","v":0},{"$f":"IF(OR($J5=\"B\",$J5=\"b\"),$F5,IF(OR($J5=\"p\",$J5=\"P\"),$E5,0))","v":0},null,null,"Riporto mese precedente"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H6),IF($H6<=40,INDEX(Bilancio!$B$7:$B$46,$H6),INDEX(Bilancio!$G$7:$G$66,SUM($H6, -40))),\" \")","v":" "},{"$f":"IF(AND($L6<>\"CONTO NON ATTIVO\",OR(J6=\"\",J6=\" \",J6=\"c\",J6=\"C\",J6=\"b\",J6=\"B\",J6=\"v\",J6=\"V\",J6=\"p\",J6=\"P\"),OR(AND(E6>0,OR(J6=\"\",J6=\" \",J6=\"c\",J6=\"C\",J6=\"b\",J6=\"B\"),H6<=40,H6>0),AND(E6>0,OR(J6=\"p\",J6=\"P\"),OR(H6=\"\",H6=\" \",H6=0)),AND(OR(E6=\"\",E6=\" \",E6=0),OR(F6=\"\",F6=\" \",F6=0)),AND(F6>0,OR(J6=\"\",J6=\" \",J6=\"c\",J6=\"C\",J6=\"b\",J6=\"B\"),H6>=41,H6<=100),AND(F6>0,OR(J6=\"v\",J6=\"V\"),OR(H6=\"\",H6=\" \",H6=0)))),IF(OR(E6=0,E6=\"\",E6=\" \",F6=0,F6=\"\",F6=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},{"$f":"IF(OR($J6=\"\",$J6=\" \",$J6=\"c\",$J6=\"C\",$J6=\"p\",$J6=\"P\"),$E6,0)","v":0},{"$f":"IF(OR($J6=\"\",$J6=\" \",$J6=\"c\",$J6=\"C\",$J6=\"v\",$J6=\"V\"),$F6,0)","v":0},{"$f":"IF(OR($J6=\"B\",$J6=\"b\"),$E6,IF(OR($J6=\"V\",$J6=\"v\"),$F6,0))","v":0},{"$f":"IF(OR($J6=\"B\",$J6=\"b\"),$F6,IF(OR($J6=\"p\",$J6=\"P\"),$E6,0))","v":0},null,null,"Cassa ===>",null,{"$f":"Luglio!Z76","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H7),IF($H7<=40,INDEX(Bilancio!$B$7:$B$46,$H7),INDEX(Bilancio!$G$7:$G$66,SUM($H7, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,"Banca ===>",null,{"$f":"Luglio!Z77","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H8),IF($H8<=40,INDEX(Bilancio!$B$7:$B$46,$H8),INDEX(Bilancio!$G$7:$G$66,SUM($H8, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H9),IF($H9<=40,INDEX(Bilancio!$B$7:$B$46,$H9),INDEX(Bilancio!$G$7:$G$66,SUM($H9, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$7","v":"Questue Sante Messe"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A7,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$7","v":"Acqua"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F7,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H10),IF($H10<=40,INDEX(Bilancio!$B$7:$B$46,$H10),INDEX(Bilancio!$G$7:$G$66,SUM($H10, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$8","v":"Offerte sacramenti I.C. e matrimoni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A8,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$8","v":"Luce"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F8,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H11),IF($H11<=40,INDEX(Bilancio!$B$7:$B$46,$H11),INDEX(Bilancio!$G$7:$G$66,SUM($H11, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$9","v":"Offerte funerali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A9,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$9","v":"Gas"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F9,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H12),IF($H12<=40,INDEX(Bilancio!$B$7:$B$46,$H12),INDEX(Bilancio!$G$7:$G$66,SUM($H12, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$10","v":"Offerte benedizione famiglie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A10,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$10","v":"Telefono"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F10,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H13),IF($H13<=40,INDEX(Bilancio!$B$7:$B$46,$H13),INDEX(Bilancio!$G$7:$G$66,SUM($H13, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$11","v":"Offerte altre feste e ricorrenze "},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A11,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$11","v":"Spese pulizia canonica, chiesa e patronato"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F11,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H14),IF($H14<=40,INDEX(Bilancio!$B$7:$B$46,$H14),INDEX(Bilancio!$G$7:$G$66,SUM($H14, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$12","v":"Offerte varie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A12,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$12","v":"Quota parrocchiale a parroco e vicari"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F12,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H15),IF($H15<=40,INDEX(Bilancio!$B$7:$B$46,$H15),INDEX(Bilancio!$G$7:$G$66,SUM($H15, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$13","v":"Offerte per patronato"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A13,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$13","v":"Stipendi al personale"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F13,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H16),IF($H16<=40,INDEX(Bilancio!$B$7:$B$46,$H16),INDEX(Bilancio!$G$7:$G$66,SUM($H16, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$14","v":"Offerte da associaz. parrocchiali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A14,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$14","v":"Cancelleria"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F14,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H17),IF($H17<=40,INDEX(Bilancio!$B$7:$B$46,$H17),INDEX(Bilancio!$G$7:$G$66,SUM($H17, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$15","v":"Ricavo candele votive"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A15,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$15","v":"Stampa e libri"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F15,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H18),IF($H18<=40,INDEX(Bilancio!$B$7:$B$46,$H18),INDEX(Bilancio!$G$7:$G$66,SUM($H18, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$16","v":"Raccolta per iniziative diocesane"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A16,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$16","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F16,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H19),IF($H19<=40,INDEX(Bilancio!$B$7:$B$46,$H19),INDEX(Bilancio!$G$7:$G$66,SUM($H19, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$17","v":"Interessi titoli di stato"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A17,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$17","v":"Paramenti e suppellettili sacre"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F17,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H20),IF($H20<=40,INDEX(Bilancio!$B$7:$B$46,$H20),INDEX(Bilancio!$G$7:$G$66,SUM($H20, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$18","v":"Proventi da azioni, obbligazioni,  titoli bancari"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A18,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$18","v":"Ostie, vino"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F18,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H21),IF($H21<=40,INDEX(Bilancio!$B$7:$B$46,$H21),INDEX(Bilancio!$G$7:$G$66,SUM($H21, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$19","v":"Interessi c/c/"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A19,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$19","v":"Libri liturgici"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F19,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H22),IF($H22<=40,INDEX(Bilancio!$B$7:$B$46,$H22),INDEX(Bilancio!$G$7:$G$66,SUM($H22, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$20","v":"Locazioni immobili abitativi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A20,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$20","v":"Offerte a celebranti occasionali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F20,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H23),IF($H23<=40,INDEX(Bilancio!$B$7:$B$46,$H23),INDEX(Bilancio!$G$7:$G$66,SUM($H23, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$21","v":"Affitti immobili commerciali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A21,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$21","v":"Acquisto candele votive"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F21,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H24),IF($H24<=40,INDEX(Bilancio!$B$7:$B$46,$H24),INDEX(Bilancio!$G$7:$G$66,SUM($H24, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$22","v":"Affitti terreni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A22,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$22","v":"Assicurazioni RC - infortuni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F22,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H25),IF($H25<=40,INDEX(Bilancio!$B$7:$B$46,$H25),INDEX(Bilancio!$G$7:$G$66,SUM($H25, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$23","v":"Uso sale patronato o parrocchiali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A23,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$23","v":"Assicurazioni Immobili"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F23,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H26),IF($H26<=40,INDEX(Bilancio!$B$7:$B$46,$H26),INDEX(Bilancio!$G$7:$G$66,SUM($H26, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$24","v":"Contributi da enti pubblici"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A24,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$24","v":"Assicurazioni mezzi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F24,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H27),IF($H27<=40,INDEX(Bilancio!$B$7:$B$46,$H27),INDEX(Bilancio!$G$7:$G$66,SUM($H27, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$25","v":"Contributi straordinari da privati"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A25,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$25","v":"Imposte immobili istituzionali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F25,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H28),IF($H28<=40,INDEX(Bilancio!$B$7:$B$46,$H28),INDEX(Bilancio!$G$7:$G$66,SUM($H28, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$26","v":"Raccolte straordinarie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A26,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$26","v":"Imposte immobili locati"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F26,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H29),IF($H29<=40,INDEX(Bilancio!$B$7:$B$46,$H29),INDEX(Bilancio!$G$7:$G$66,SUM($H29, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$27","v":"Offerte straordinarie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A27,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$27","v":"Imposte sui redditi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F27,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H30),IF($H30<=40,INDEX(Bilancio!$B$7:$B$46,$H30),INDEX(Bilancio!$G$7:$G$66,SUM($H30, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$28","v":"Contributi da diocesi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A28,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$28","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F28,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H31),IF($H31<=40,INDEX(Bilancio!$B$7:$B$46,$H31),INDEX(Bilancio!$G$7:$G$66,SUM($H31, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$29","v":"Contributi da CEI"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A29,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$29","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F29,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H32),IF($H32<=40,INDEX(Bilancio!$B$7:$B$46,$H32),INDEX(Bilancio!$G$7:$G$66,SUM($H32, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$30","v":"Prestiti ottenuti"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A30,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$30","v":"Tassa diocesana"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F30,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H33),IF($H33<=40,INDEX(Bilancio!$B$7:$B$46,$H33),INDEX(Bilancio!$G$7:$G$66,SUM($H33, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$31","v":"Entrate nette da vendita beni mobili e immobili"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A31,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$31","v":"acquisto mobili"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F31,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H34),IF($H34<=40,INDEX(Bilancio!$B$7:$B$46,$H34),INDEX(Bilancio!$G$7:$G$66,SUM($H34, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$32","v":"Eredità e donazioni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A32,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$32","v":"Acquisto apparecchi tecnologici e di stampa"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F32,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H35),IF($H35<=40,INDEX(Bilancio!$B$7:$B$46,$H35),INDEX(Bilancio!$G$7:$G$66,SUM($H35, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$33","v":"da assicurazioni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A33,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$33","v":"Manutenzione ordinaria immobili e impianti"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F33,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H36),IF($H36<=40,INDEX(Bilancio!$B$7:$B$46,$H36),INDEX(Bilancio!$G$7:$G$66,SUM($H36, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$34","v":"Entrata straord. personalizzabile"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A34,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$34","v":"Rate mutui"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F34,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H37),IF($H37<=40,INDEX(Bilancio!$B$7:$B$46,$H37),INDEX(Bilancio!$G$7:$G$66,SUM($H37, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$35","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A35,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$35","v":"Interessi passivi su c/c/"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F35,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H38),IF($H38<=40,INDEX(Bilancio!$B$7:$B$46,$H38),INDEX(Bilancio!$G$7:$G$66,SUM($H38, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$36","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A36,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$36","v":"Restituzione prestiti a privati"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F36,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H39),IF($H39<=40,INDEX(Bilancio!$B$7:$B$46,$H39),INDEX(Bilancio!$G$7:$G$66,SUM($H39, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$37","v":"Entrate attività parrocchiale 1"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A37,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$37","v":"Restauro chiesa"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F37,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H40),IF($H40<=40,INDEX(Bilancio!$B$7:$B$46,$H40),INDEX(Bilancio!$G$7:$G$66,SUM($H40, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$38","v":"Entrate attività parrocchiale 2"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A38,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$38","v":"Restauro canonica, patronato, altre strutture"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F38,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H41),IF($H41<=40,INDEX(Bilancio!$B$7:$B$46,$H41),INDEX(Bilancio!$G$7:$G$66,SUM($H41, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$39","v":"Entrate attività parrocchiale 3"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A39,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$39","v":"Costruzione o rinnovo impianti elettrico, riscaldamento, altri"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F39,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H42),IF($H42<=40,INDEX(Bilancio!$B$7:$B$46,$H42),INDEX(Bilancio!$G$7:$G$66,SUM($H42, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$40","v":"Entrate attività parrocchiale 4"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A40,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$40","v":"Offerte per carità"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F40,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H43),IF($H43<=40,INDEX(Bilancio!$B$7:$B$46,$H43),INDEX(Bilancio!$G$7:$G$66,SUM($H43, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$41","v":"Entrate attività parrocchiale 5"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A41,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$41","v":"Compensi professionali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F41,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H44),IF($H44<=40,INDEX(Bilancio!$B$7:$B$46,$H44),INDEX(Bilancio!$G$7:$G$66,SUM($H44, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$42","v":"Entrate attività parrocchiale 6"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A42,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$42","v":"Uscita straord. personalizzabile"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F42,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H45),IF($H45<=40,INDEX(Bilancio!$B$7:$B$46,$H45),INDEX(Bilancio!$G$7:$G$66,SUM($H45, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$43","v":"Entrate attività parrocchiale 7"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A43,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$43","v":"Manutenzione beni mobili e apparecchi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F43,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H46),IF($H46<=40,INDEX(Bilancio!$B$7:$B$46,$H46),INDEX(Bilancio!$G$7:$G$66,SUM($H46, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$44","v":"Entrate attività parrocchiale 8"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A44,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$44","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F44,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H47),IF($H47<=40,INDEX(Bilancio!$B$7:$B$46,$H47),INDEX(Bilancio!$G$7:$G$66,SUM($H47, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$45","v":"Entrate attività parrocchiale 9"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A45,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$45","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F45,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H48),IF($H48<=40,INDEX(Bilancio!$B$7:$B$46,$H48),INDEX(Bilancio!$G$7:$G$66,SUM($H48, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$46","v":"Entrate altre iniziative"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A46,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$46","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F46,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H49),IF($H49<=40,INDEX(Bilancio!$B$7:$B$46,$H49),INDEX(Bilancio!$G$7:$G$66,SUM($H49, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$47","v":"Un pane per amor di Dio"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F47,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H50),IF($H50<=40,INDEX(Bilancio!$B$7:$B$46,$H50),INDEX(Bilancio!$G$7:$G$66,SUM($H50, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$48","v":"Giornata missionaria mondiale"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F48,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H51),IF($H51<=40,INDEX(Bilancio!$B$7:$B$46,$H51),INDEX(Bilancio!$G$7:$G$66,SUM($H51, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$49","v":"Giornata del seminario"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F49,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H52),IF($H52<=40,INDEX(Bilancio!$B$7:$B$46,$H52),INDEX(Bilancio!$G$7:$G$66,SUM($H52, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$50","v":"Raccolta Avvento"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F50,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H53),IF($H53<=40,INDEX(Bilancio!$B$7:$B$46,$H53),INDEX(Bilancio!$G$7:$G$66,SUM($H53, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$51","v":"Carità del papa"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F51,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H54),IF($H54<=40,INDEX(Bilancio!$B$7:$B$46,$H54),INDEX(Bilancio!$G$7:$G$66,SUM($H54, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$52","v":"Università cattolica"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F52,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H55),IF($H55<=40,INDEX(Bilancio!$B$7:$B$46,$H55),INDEX(Bilancio!$G$7:$G$66,SUM($H55, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$53","v":"Giornata dei migranti"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F53,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H56),IF($H56<=40,INDEX(Bilancio!$B$7:$B$46,$H56),INDEX(Bilancio!$G$7:$G$66,SUM($H56, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$54","v":"Terra santa"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F54,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H57),IF($H57<=40,INDEX(Bilancio!$B$7:$B$46,$H57),INDEX(Bilancio!$G$7:$G$66,SUM($H57, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$55","v":"Intenzioni Sante Messe"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F55,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H58),IF($H58<=40,INDEX(Bilancio!$B$7:$B$46,$H58),INDEX(Bilancio!$G$7:$G$66,SUM($H58, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$56","v":"Altre raccolte straordinarie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F56,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H59),IF($H59<=40,INDEX(Bilancio!$B$7:$B$46,$H59),INDEX(Bilancio!$G$7:$G$66,SUM($H59, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$57","v":"Uscite attività parrocchiale 1"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F57,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H60),IF($H60<=40,INDEX(Bilancio!$B$7:$B$46,$H60),INDEX(Bilancio!$G$7:$G$66,SUM($H60, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$58","v":"Uscite attività parrocchiale 2"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F58,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H61),IF($H61<=40,INDEX(Bilancio!$B$7:$B$46,$H61),INDEX(Bilancio!$G$7:$G$66,SUM($H61, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$59","v":"Uscite attività parrocchiale 3"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F59,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H62),IF($H62<=40,INDEX(Bilancio!$B$7:$B$46,$H62),INDEX(Bilancio!$G$7:$G$66,SUM($H62, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$60","v":"Uscite attività parrocchiale 4"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F60,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H63),IF($H63<=40,INDEX(Bilancio!$B$7:$B$46,$H63),INDEX(Bilancio!$G$7:$G$66,SUM($H63, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$61","v":"Uscite attività parrocchiale 5"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F61,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H64),IF($H64<=40,INDEX(Bilancio!$B$7:$B$46,$H64),INDEX(Bilancio!$G$7:$G$66,SUM($H64, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$62","v":"Uscite attività parrocchiale 6"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F62,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H65),IF($H65<=40,INDEX(Bilancio!$B$7:$B$46,$H65),INDEX(Bilancio!$G$7:$G$66,SUM($H65, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$63","v":"Uscite attività parrocchiale 7"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F63,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H66),IF($H66<=40,INDEX(Bilancio!$B$7:$B$46,$H66),INDEX(Bilancio!$G$7:$G$66,SUM($H66, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$64","v":"Uscite attività parrocchiale 8"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F64,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H67),IF($H67<=40,INDEX(Bilancio!$B$7:$B$46,$H67),INDEX(Bilancio!$G$7:$G$66,SUM($H67, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$65","v":"Uscite attività parrocchiale 9"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F65,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H68),IF($H68<=40,INDEX(Bilancio!$B$7:$B$46,$H68),INDEX(Bilancio!$G$7:$G$66,SUM($H68, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$66","v":"Uscite altre iniziative"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F66,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H69),IF($H69<=40,INDEX(Bilancio!$B$7:$B$46,$H69),INDEX(Bilancio!$G$7:$G$66,SUM($H69, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H70),IF($H70<=40,INDEX(Bilancio!$B$7:$B$46,$H70),INDEX(Bilancio!$G$7:$G$66,SUM($H70, -40))),\" \")","v":" "},{"$f":"IF(AND($L70<>\"CONTO NON ATTIVO\",OR(J70=\"\",J70=\" \",J70=\"c\",J70=\"C\",J70=\"b\",J70=\"B\",J70=\"v\",J70=\"V\",J70=\"p\",J70=\"P\"),OR(AND(E70>0,OR(J70=\"\",J70=\" \",J70=\"c\",J70=\"C\",J70=\"b\",J70=\"B\"),H70<=40,H70>0),AND(E70>0,OR(J70=\"p\",J70=\"P\"),OR(H70=\"\",H70=\" \",H70=0)),AND(OR(E70=\"\",E70=\" \",E70=0),OR(F70=\"\",F70=\" \",F70=0)),AND(F70>0,OR(J70=\"\",J70=\" \",J70=\"c\",J70=\"C\",J70=\"b\",J70=\"B\"),H70>=41,H70<=100),AND(F70>0,OR(J70=\"v\",J70=\"V\"),OR(H70=\"\",H70=\" \",H70=0)))),IF(OR(E70=0,E70=\"\",E70=\" \",F70=0,F70=\"\",F70=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},{"$f":"IF(OR($J70=\"\",$J70=\" \",$J70=\"c\",$J70=\"C\",$J70=\"p\",$J70=\"P\"),$E70,0)","v":0},{"$f":"IF(OR($J70=\"\",$J70=\" \",$J70=\"c\",$J70=\"C\",$J70=\"v\",$J70=\"V\"),$F70,0)","v":0},{"$f":"IF(OR($J70=\"B\",$J70=\"b\"),$E70,IF(OR($J70=\"V\",$J70=\"v\"),$F70,0))","v":0},{"$f":"IF(OR($J70=\"B\",$J70=\"b\"),$F70,IF(OR($J70=\"p\",$J70=\"P\"),$E70,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H71),IF($H71<=40,INDEX(Bilancio!$B$7:$B$46,$H71),INDEX(Bilancio!$G$7:$G$66,SUM($H71, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H72),IF($H72<=40,INDEX(Bilancio!$B$7:$B$46,$H72),INDEX(Bilancio!$G$7:$G$66,SUM($H72, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,"Totale entrate del mese",null,{"$f":"SUM(V9:V48)","v":0},null,"Totale uscite del mese",null,{"$f":"SUM(Z9:Z68)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H73),IF($H73<=40,INDEX(Bilancio!$B$7:$B$46,$H73),INDEX(Bilancio!$G$7:$G$66,SUM($H73, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H74),IF($H74<=40,INDEX(Bilancio!$B$7:$B$46,$H74),INDEX(Bilancio!$G$7:$G$66,SUM($H74, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H75),IF($H75<=40,INDEX(Bilancio!$B$7:$B$46,$H75),INDEX(Bilancio!$G$7:$G$66,SUM($H75, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,"Residuo fine mese"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H76),IF($H76<=40,INDEX(Bilancio!$B$7:$B$46,$H76),INDEX(Bilancio!$G$7:$G$66,SUM($H76, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,"Cassa ===>",null,{"$f":"+V6+N156-O156","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H77),IF($H77<=40,INDEX(Bilancio!$B$7:$B$46,$H77),INDEX(Bilancio!$G$7:$G$66,SUM($H77, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,"Banca ===>",null,{"$f":"+V7+P156-Q156","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H78),IF($H78<=40,INDEX(Bilancio!$B$7:$B$46,$H78),INDEX(Bilancio!$G$7:$G$66,SUM($H78, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H79),IF($H79<=40,INDEX(Bilancio!$B$7:$B$46,$H79),INDEX(Bilancio!$G$7:$G$66,SUM($H79, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H80),IF($H80<=40,INDEX(Bilancio!$B$7:$B$46,$H80),INDEX(Bilancio!$G$7:$G$66,SUM($H80, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H81),IF($H81<=40,INDEX(Bilancio!$B$7:$B$46,$H81),INDEX(Bilancio!$G$7:$G$66,SUM($H81, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H82),IF($H82<=40,INDEX(Bilancio!$B$7:$B$46,$H82),INDEX(Bilancio!$G$7:$G$66,SUM($H82, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H83),IF($H83<=40,INDEX(Bilancio!$B$7:$B$46,$H83),INDEX(Bilancio!$G$7:$G$66,SUM($H83, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H84),IF($H84<=40,INDEX(Bilancio!$B$7:$B$46,$H84),INDEX(Bilancio!$G$7:$G$66,SUM($H84, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H85),IF($H85<=40,INDEX(Bilancio!$B$7:$B$46,$H85),INDEX(Bilancio!$G$7:$G$66,SUM($H85, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H86),IF($H86<=40,INDEX(Bilancio!$B$7:$B$46,$H86),INDEX(Bilancio!$G$7:$G$66,SUM($H86, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H87),IF($H87<=40,INDEX(Bilancio!$B$7:$B$46,$H87),INDEX(Bilancio!$G$7:$G$66,SUM($H87, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H88),IF($H88<=40,INDEX(Bilancio!$B$7:$B$46,$H88),INDEX(Bilancio!$G$7:$G$66,SUM($H88, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H89),IF($H89<=40,INDEX(Bilancio!$B$7:$B$46,$H89),INDEX(Bilancio!$G$7:$G$66,SUM($H89, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H90),IF($H90<=40,INDEX(Bilancio!$B$7:$B$46,$H90),INDEX(Bilancio!$G$7:$G$66,SUM($H90, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H91),IF($H91<=40,INDEX(Bilancio!$B$7:$B$46,$H91),INDEX(Bilancio!$G$7:$G$66,SUM($H91, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H92),IF($H92<=40,INDEX(Bilancio!$B$7:$B$46,$H92),INDEX(Bilancio!$G$7:$G$66,SUM($H92, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H93),IF($H93<=40,INDEX(Bilancio!$B$7:$B$46,$H93),INDEX(Bilancio!$G$7:$G$66,SUM($H93, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H94),IF($H94<=40,INDEX(Bilancio!$B$7:$B$46,$H94),INDEX(Bilancio!$G$7:$G$66,SUM($H94, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H95),IF($H95<=40,INDEX(Bilancio!$B$7:$B$46,$H95),INDEX(Bilancio!$G$7:$G$66,SUM($H95, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H96),IF($H96<=40,INDEX(Bilancio!$B$7:$B$46,$H96),INDEX(Bilancio!$G$7:$G$66,SUM($H96, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H97),IF($H97<=40,INDEX(Bilancio!$B$7:$B$46,$H97),INDEX(Bilancio!$G$7:$G$66,SUM($H97, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H98),IF($H98<=40,INDEX(Bilancio!$B$7:$B$46,$H98),INDEX(Bilancio!$G$7:$G$66,SUM($H98, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H99),IF($H99<=40,INDEX(Bilancio!$B$7:$B$46,$H99),INDEX(Bilancio!$G$7:$G$66,SUM($H99, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H100),IF($H100<=40,INDEX(Bilancio!$B$7:$B$46,$H100),INDEX(Bilancio!$G$7:$G$66,SUM($H100, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H101),IF($H101<=40,INDEX(Bilancio!$B$7:$B$46,$H101),INDEX(Bilancio!$G$7:$G$66,SUM($H101, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H102),IF($H102<=40,INDEX(Bilancio!$B$7:$B$46,$H102),INDEX(Bilancio!$G$7:$G$66,SUM($H102, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H103),IF($H103<=40,INDEX(Bilancio!$B$7:$B$46,$H103),INDEX(Bilancio!$G$7:$G$66,SUM($H103, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H104),IF($H104<=40,INDEX(Bilancio!$B$7:$B$46,$H104),INDEX(Bilancio!$G$7:$G$66,SUM($H104, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H105),IF($H105<=40,INDEX(Bilancio!$B$7:$B$46,$H105),INDEX(Bilancio!$G$7:$G$66,SUM($H105, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H106),IF($H106<=40,INDEX(Bilancio!$B$7:$B$46,$H106),INDEX(Bilancio!$G$7:$G$66,SUM($H106, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H107),IF($H107<=40,INDEX(Bilancio!$B$7:$B$46,$H107),INDEX(Bilancio!$G$7:$G$66,SUM($H107, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H108),IF($H108<=40,INDEX(Bilancio!$B$7:$B$46,$H108),INDEX(Bilancio!$G$7:$G$66,SUM($H108, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H109),IF($H109<=40,INDEX(Bilancio!$B$7:$B$46,$H109),INDEX(Bilancio!$G$7:$G$66,SUM($H109, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H110),IF($H110<=40,INDEX(Bilancio!$B$7:$B$46,$H110),INDEX(Bilancio!$G$7:$G$66,SUM($H110, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H111),IF($H111<=40,INDEX(Bilancio!$B$7:$B$46,$H111),INDEX(Bilancio!$G$7:$G$66,SUM($H111, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H112),IF($H112<=40,INDEX(Bilancio!$B$7:$B$46,$H112),INDEX(Bilancio!$G$7:$G$66,SUM($H112, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H113),IF($H113<=40,INDEX(Bilancio!$B$7:$B$46,$H113),INDEX(Bilancio!$G$7:$G$66,SUM($H113, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H114),IF($H114<=40,INDEX(Bilancio!$B$7:$B$46,$H114),INDEX(Bilancio!$G$7:$G$66,SUM($H114, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H115),IF($H115<=40,INDEX(Bilancio!$B$7:$B$46,$H115),INDEX(Bilancio!$G$7:$G$66,SUM($H115, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H116),IF($H116<=40,INDEX(Bilancio!$B$7:$B$46,$H116),INDEX(Bilancio!$G$7:$G$66,SUM($H116, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H117),IF($H117<=40,INDEX(Bilancio!$B$7:$B$46,$H117),INDEX(Bilancio!$G$7:$G$66,SUM($H117, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H118),IF($H118<=40,INDEX(Bilancio!$B$7:$B$46,$H118),INDEX(Bilancio!$G$7:$G$66,SUM($H118, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H119),IF($H119<=40,INDEX(Bilancio!$B$7:$B$46,$H119),INDEX(Bilancio!$G$7:$G$66,SUM($H119, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H120),IF($H120<=40,INDEX(Bilancio!$B$7:$B$46,$H120),INDEX(Bilancio!$G$7:$G$66,SUM($H120, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H121),IF($H121<=40,INDEX(Bilancio!$B$7:$B$46,$H121),INDEX(Bilancio!$G$7:$G$66,SUM($H121, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H122),IF($H122<=40,INDEX(Bilancio!$B$7:$B$46,$H122),INDEX(Bilancio!$G$7:$G$66,SUM($H122, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H123),IF($H123<=40,INDEX(Bilancio!$B$7:$B$46,$H123),INDEX(Bilancio!$G$7:$G$66,SUM($H123, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H124),IF($H124<=40,INDEX(Bilancio!$B$7:$B$46,$H124),INDEX(Bilancio!$G$7:$G$66,SUM($H124, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H125),IF($H125<=40,INDEX(Bilancio!$B$7:$B$46,$H125),INDEX(Bilancio!$G$7:$G$66,SUM($H125, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H126),IF($H126<=40,INDEX(Bilancio!$B$7:$B$46,$H126),INDEX(Bilancio!$G$7:$G$66,SUM($H126, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H127),IF($H127<=40,INDEX(Bilancio!$B$7:$B$46,$H127),INDEX(Bilancio!$G$7:$G$66,SUM($H127, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H128),IF($H128<=40,INDEX(Bilancio!$B$7:$B$46,$H128),INDEX(Bilancio!$G$7:$G$66,SUM($H128, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H129),IF($H129<=40,INDEX(Bilancio!$B$7:$B$46,$H129),INDEX(Bilancio!$G$7:$G$66,SUM($H129, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H130),IF($H130<=40,INDEX(Bilancio!$B$7:$B$46,$H130),INDEX(Bilancio!$G$7:$G$66,SUM($H130, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H131),IF($H131<=40,INDEX(Bilancio!$B$7:$B$46,$H131),INDEX(Bilancio!$G$7:$G$66,SUM($H131, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H132),IF($H132<=40,INDEX(Bilancio!$B$7:$B$46,$H132),INDEX(Bilancio!$G$7:$G$66,SUM($H132, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H133),IF($H133<=40,INDEX(Bilancio!$B$7:$B$46,$H133),INDEX(Bilancio!$G$7:$G$66,SUM($H133, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H134),IF($H134<=40,INDEX(Bilancio!$B$7:$B$46,$H134),INDEX(Bilancio!$G$7:$G$66,SUM($H134, -40))),\" \")","v":" "},{"$f":"IF(AND($L134<>\"CONTO NON ATTIVO\",OR(J134=\"\",J134=\" \",J134=\"c\",J134=\"C\",J134=\"b\",J134=\"B\",J134=\"v\",J134=\"V\",J134=\"p\",J134=\"P\"),OR(AND(E134>0,OR(J134=\"\",J134=\" \",J134=\"c\",J134=\"C\",J134=\"b\",J134=\"B\"),H134<=40,H134>0),AND(E134>0,OR(J134=\"p\",J134=\"P\"),OR(H134=\"\",H134=\" \",H134=0)),AND(OR(E134=\"\",E134=\" \",E134=0),OR(F134=\"\",F134=\" \",F134=0)),AND(F134>0,OR(J134=\"\",J134=\" \",J134=\"c\",J134=\"C\",J134=\"b\",J134=\"B\"),H134>=41,H134<=100),AND(F134>0,OR(J134=\"v\",J134=\"V\"),OR(H134=\"\",H134=\" \",H134=0)))),IF(OR(E134=0,E134=\"\",E134=\" \",F134=0,F134=\"\",F134=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},{"$f":"IF(OR($J134=\"\",$J134=\" \",$J134=\"c\",$J134=\"C\",$J134=\"p\",$J134=\"P\"),$E134,0)","v":0},{"$f":"IF(OR($J134=\"\",$J134=\" \",$J134=\"c\",$J134=\"C\",$J134=\"v\",$J134=\"V\"),$F134,0)","v":0},{"$f":"IF(OR($J134=\"B\",$J134=\"b\"),$E134,IF(OR($J134=\"V\",$J134=\"v\"),$F134,0))","v":0},{"$f":"IF(OR($J134=\"B\",$J134=\"b\"),$F134,IF(OR($J134=\"p\",$J134=\"P\"),$E134,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H135),IF($H135<=40,INDEX(Bilancio!$B$7:$B$46,$H135),INDEX(Bilancio!$G$7:$G$66,SUM($H135, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H136),IF($H136<=40,INDEX(Bilancio!$B$7:$B$46,$H136),INDEX(Bilancio!$G$7:$G$66,SUM($H136, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H137),IF($H137<=40,INDEX(Bilancio!$B$7:$B$46,$H137),INDEX(Bilancio!$G$7:$G$66,SUM($H137, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H138),IF($H138<=40,INDEX(Bilancio!$B$7:$B$46,$H138),INDEX(Bilancio!$G$7:$G$66,SUM($H138, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H139),IF($H139<=40,INDEX(Bilancio!$B$7:$B$46,$H139),INDEX(Bilancio!$G$7:$G$66,SUM($H139, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H140),IF($H140<=40,INDEX(Bilancio!$B$7:$B$46,$H140),INDEX(Bilancio!$G$7:$G$66,SUM($H140, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H141),IF($H141<=40,INDEX(Bilancio!$B$7:$B$46,$H141),INDEX(Bilancio!$G$7:$G$66,SUM($H141, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H142),IF($H142<=40,INDEX(Bilancio!$B$7:$B$46,$H142),INDEX(Bilancio!$G$7:$G$66,SUM($H142, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H143),IF($H143<=40,INDEX(Bilancio!$B$7:$B$46,$H143),INDEX(Bilancio!$G$7:$G$66,SUM($H143, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H144),IF($H144<=40,INDEX(Bilancio!$B$7:$B$46,$H144),INDEX(Bilancio!$G$7:$G$66,SUM($H144, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H145),IF($H145<=40,INDEX(Bilancio!$B$7:$B$46,$H145),INDEX(Bilancio!$G$7:$G$66,SUM($H145, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H146),IF($H146<=40,INDEX(Bilancio!$B$7:$B$46,$H146),INDEX(Bilancio!$G$7:$G$66,SUM($H146, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H147),IF($H147<=40,INDEX(Bilancio!$B$7:$B$46,$H147),INDEX(Bilancio!$G$7:$G$66,SUM($H147, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H148),IF($H148<=40,INDEX(Bilancio!$B$7:$B$46,$H148),INDEX(Bilancio!$G$7:$G$66,SUM($H148, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H149),IF($H149<=40,INDEX(Bilancio!$B$7:$B$46,$H149),INDEX(Bilancio!$G$7:$G$66,SUM($H149, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H150),IF($H150<=40,INDEX(Bilancio!$B$7:$B$46,$H150),INDEX(Bilancio!$G$7:$G$66,SUM($H150, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H151),IF($H151<=40,INDEX(Bilancio!$B$7:$B$46,$H151),INDEX(Bilancio!$G$7:$G$66,SUM($H151, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H152),IF($H152<=40,INDEX(Bilancio!$B$7:$B$46,$H152),INDEX(Bilancio!$G$7:$G$66,SUM($H152, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H153),IF($H153<=40,INDEX(Bilancio!$B$7:$B$46,$H153),INDEX(Bilancio!$G$7:$G$66,SUM($H153, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H154),IF($H154<=40,INDEX(Bilancio!$B$7:$B$46,$H154),INDEX(Bilancio!$G$7:$G$66,SUM($H154, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,"T O T A L I",null,{"$f":"SUM(E5:E154)","v":0},{"$f":"SUM(F5:F154)","v":0},null,null,null,null,null," ",null,{"$f":"SUM(N5:N154)","v":0},{"$f":"SUM(O5:O154)","v":0},{"$f":"SUM(P5:P154)","v":0},{"$f":"SUM(Q5:Q154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"TODAY()","v":"2022-01-26"}]

{"sheet":"Settembre","index":9,"n_rows":164,"n_cols":26,"rows_kept":164,"cut":false,"hidden":false,"merged":[[0,0,0,11],[0,19,0,25],[3,0,3,5],[3,13,3,14],[3,15,3,16]]}
[{"$f":"Bilancio!A1","v":"Parrocchia di  .  .  .  .  "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Bilancio!A1","v":"Parrocchia di  .  .  .  .  "}]
[]
["gg"," ","Descrizione",null,"Entrate","Uscite",null,"c/",null,"tipo",null,"Conto",null,"Entrate","Uscite","Entrate","Uscite"]
["   M e s e   d i   s e t t e m b r e ",null,null,null,null,null,null," ",null,null,null,{"$f":"Bilancio!$H$4","v":2021},null,"Cassa",null,"Banca",null,null,null,"Riepilogo mensile",null,{"$f":"A4","v":"   M e s e   d i   s e t t e m b r e "},null,null,null,{"$f":"IF(ROUND((+V6+V7+V72-Z72-Z76-Z77),2)<>0,\"squadratura\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H5),IF($H5<=40,INDEX(Bilancio!$B$7:$B$46,$H5),INDEX(Bilancio!$G$7:$G$66,SUM($H5, -40))),\" \")","v":" "},{"$f":"IF(AND($L5<>\"CONTO NON ATTIVO\",OR(J5=\"\",J5=\" \",J5=\"c\",J5=\"C\",J5=\"b\",J5=\"B\",J5=\"v\",J5=\"V\",J5=\"p\",J5=\"P\"),OR(AND(E5>0,OR(J5=\"\",J5=\" \",J5=\"c\",J5=\"C\",J5=\"b\",J5=\"B\"),H5<=40,H5>0),AND(E5>0,OR(J5=\"p\",J5=\"P\"),OR(H5=\"\",H5=\" \",H5=0)),AND(OR(E5=\"\",E5=\" \",E5=0),OR(F5=\"\",F5=\" \",F5=0)),AND(F5>0,OR(J5=\"\",J5=\" \",J5=\"c\",J5=\"C\",J5=\"b\",J5=\"B\"),H5>=41,H5<=100),AND(F5>0,OR(J5=\"v\",J5=\"V\"),OR(H5=\"\",H5=\" \",H5=0)))),IF(OR(E5=0,E5=\"\",E5=\" \",F5=0,F5=\"\",F5=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},{"$f":"IF(OR($J5=\"\",$J5=\" \",$J5=\"c\",$J5=\"C\",$J5=\"p\",$J5=\"P\"),$E5,0)","v":0},{"$f":"IF(OR($J5=\"\",$J5=\" \",$J5=\"c\",$J5=\"C\",$J5=\"v\",$J5=\"V\"),$F5,0)","v":0},{"$f":"IF(OR($J5=\"B\",$J5=\"b\"),$E5,IF(OR($J5=\"V\",$J5=\"v\"),$F5,0))","v":0},{"$f":"IF(OR($J5=\"B\",$J5=\"b\"),$F5,IF(OR($J5=\"p\",$J5=\"P\"),$E5,0))","v":0},null,null,"Riporto mese precedente"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H6),IF($H6<=40,INDEX(Bilancio!$B$7:$B$46,$H6),INDEX(Bilancio!$G$7:$G$66,SUM($H6, -40))),\" \")","v":" "},{"$f":"IF(AND($L6<>\"CONTO NON ATTIVO\",OR(J6=\"\",J6=\" \",J6=\"c\",J6=\"C\",J6=\"b\",J6=\"B\",J6=\"v\",J6=\"V\",J6=\"p\",J6=\"P\"),OR(AND(E6>0,OR(J6=\"\",J6=\" \",J6=\"c\",J6=\"C\",J6=\"b\",J6=\"B\"),H6<=40,H6>0),AND(E6>0,OR(J6=\"p\",J6=\"P\"),OR(H6=\"\",H6=\" \",H6=0)),AND(OR(E6=\"\",E6=\" \",E6=0),OR(F6=\"\",F6=\" \",F6=0)),AND(F6>0,OR(J6=\"\",J6=\" \",J6=\"c\",J6=\"C\",J6=\"b\",J6=\"B\"),H6>=41,H6<=100),AND(F6>0,OR(J6=\"v\",J6=\"V\"),OR(H6=\"\",H6=\" \",H6=0)))),IF(OR(E6=0,E6=\"\",E6=\" \",F6=0,F6=\"\",F6=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},{"$f":"IF(OR($J6=\"\",$J6=\" \",$J6=\"c\",$J6=\"C\",$J6=\"p\",$J6=\"P\"),$E6,0)","v":0},{"$f":"IF(OR($J6=\"\",$J6=\" \",$J6=\"c\",$J6=\"C\",$J6=\"v\",$J6=\"V\"),$F6,0)","v":0},{"$f":"IF(OR($J6=\"B\",$J6=\"b\"),$E6,IF(OR($J6=\"V\",$J6=\"v\"),$F6,0))","v":0},{"$f":"IF(OR($J6=\"B\",$J6=\"b\"),$F6,IF(OR($J6=\"p\",$J6=\"P\"),$E6,0))","v":0},null,null,"Cassa ===>",null,{"$f":"Agosto!Z76","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H7),IF($H7<=40,INDEX(Bilancio!$B$7:$B$46,$H7),INDEX(Bilancio!$G$7:$G$66,SUM($H7, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,"Banca ===>",null,{"$f":"Agosto!Z77","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H8),IF($H8<=40,INDEX(Bilancio!$B$7:$B$46,$H8),INDEX(Bilancio!$G$7:$G$66,SUM($H8, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H9),IF($H9<=40,INDEX(Bilancio!$B$7:$B$46,$H9),INDEX(Bilancio!$G$7:$G$66,SUM($H9, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$7","v":"Questue Sante Messe"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A7,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$7","v":"Acqua"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F7,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H10),IF($H10<=40,INDEX(Bilancio!$B$7:$B$46,$H10),INDEX(Bilancio!$G$7:$G$66,SUM($H10, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$8","v":"Offerte sacramenti I.C. e matrimoni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A8,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$8","v":"Luce"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F8,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H11),IF($H11<=40,INDEX(Bilancio!$B$7:$B$46,$H11),INDEX(Bilancio!$G$7:$G$66,SUM($H11, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$9","v":"Offerte funerali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A9,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$9","v":"Gas"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F9,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H12),IF($H12<=40,INDEX(Bilancio!$B$7:$B$46,$H12),INDEX(Bilancio!$G$7:$G$66,SUM($H12, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$10","v":"Offerte benedizione famiglie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A10,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$10","v":"Telefono"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F10,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H13),IF($H13<=40,INDEX(Bilancio!$B$7:$B$46,$H13),INDEX(Bilancio!$G$7:$G$66,SUM($H13, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$11","v":"Offerte altre feste e ricorrenze "},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A11,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$11","v":"Spese pulizia canonica, chiesa e patronato"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F11,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H14),IF($H14<=40,INDEX(Bilancio!$B$7:$B$46,$H14),INDEX(Bilancio!$G$7:$G$66,SUM($H14, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$12","v":"Offerte varie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A12,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$12","v":"Quota parrocchiale a parroco e vicari"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F12,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H15),IF($H15<=40,INDEX(Bilancio!$B$7:$B$46,$H15),INDEX(Bilancio!$G$7:$G$66,SUM($H15, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$13","v":"Offerte per patronato"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A13,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$13","v":"Stipendi al personale"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F13,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H16),IF($H16<=40,INDEX(Bilancio!$B$7:$B$46,$H16),INDEX(Bilancio!$G$7:$G$66,SUM($H16, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$14","v":"Offerte da associaz. parrocchiali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A14,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$14","v":"Cancelleria"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F14,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H17),IF($H17<=40,INDEX(Bilancio!$B$7:$B$46,$H17),INDEX(Bilancio!$G$7:$G$66,SUM($H17, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$15","v":"Ricavo candele votive"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A15,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$15","v":"Stampa e libri"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F15,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H18),IF($H18<=40,INDEX(Bilancio!$B$7:$B$46,$H18),INDEX(Bilancio!$G$7:$G$66,SUM($H18, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$16","v":"Raccolta per iniziative diocesane"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A16,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$16","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F16,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H19),IF($H19<=40,INDEX(Bilancio!$B$7:$B$46,$H19),INDEX(Bilancio!$G$7:$G$66,SUM($H19, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$17","v":"Interessi titoli di stato"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A17,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$17","v":"Paramenti e suppellettili sacre"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F17,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H20),IF($H20<=40,INDEX(Bilancio!$B$7:$B$46,$H20),INDEX(Bilancio!$G$7:$G$66,SUM($H20, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$18","v":"Proventi da azioni, obbligazioni,  titoli bancari"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A18,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$18","v":"Ostie, vino"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F18,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H21),IF($H21<=40,INDEX(Bilancio!$B$7:$B$46,$H21),INDEX(Bilancio!$G$7:$G$66,SUM($H21, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$19","v":"Interessi c/c/"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A19,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$19","v":"Libri liturgici"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F19,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H22),IF($H22<=40,INDEX(Bilancio!$B$7:$B$46,$H22),INDEX(Bilancio!$G$7:$G$66,SUM($H22, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$20","v":"Locazioni immobili abitativi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A20,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$20","v":"Offerte a celebranti occasionali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F20,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H23),IF($H23<=40,INDEX(Bilancio!$B$7:$B$46,$H23),INDEX(Bilancio!$G$7:$G$66,SUM($H23, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$21","v":"Affitti immobili commerciali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A21,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$21","v":"Acquisto candele votive"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F21,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H24),IF($H24<=40,INDEX(Bilancio!$B$7:$B$46,$H24),INDEX(Bilancio!$G$7:$G$66,SUM($H24, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$22","v":"Affitti terreni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A22,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$22","v":"Assicurazioni RC - infortuni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F22,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H25),IF($H25<=40,INDEX(Bilancio!$B$7:$B$46,$H25),INDEX(Bilancio!$G$7:$G$66,SUM($H25, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$23","v":"Uso sale patronato o parrocchiali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A23,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$23","v":"Assicurazioni Immobili"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F23,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H26),IF($H26<=40,INDEX(Bilancio!$B$7:$B$46,$H26),INDEX(Bilancio!$G$7:$G$66,SUM($H26, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$24","v":"Contributi da enti pubblici"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A24,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$24","v":"Assicurazioni mezzi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F24,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H27),IF($H27<=40,INDEX(Bilancio!$B$7:$B$46,$H27),INDEX(Bilancio!$G$7:$G$66,SUM($H27, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$25","v":"Contributi straordinari da privati"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A25,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$25","v":"Imposte immobili istituzionali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F25,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H28),IF($H28<=40,INDEX(Bilancio!$B$7:$B$46,$H28),INDEX(Bilancio!$G$7:$G$66,SUM($H28, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$26","v":"Raccolte straordinarie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A26,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$26","v":"Imposte immobili locati"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F26,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H29),IF($H29<=40,INDEX(Bilancio!$B$7:$B$46,$H29),INDEX(Bilancio!$G$7:$G$66,SUM($H29, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$27","v":"Offerte straordinarie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A27,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$27","v":"Imposte sui redditi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F27,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H30),IF($H30<=40,INDEX(Bilancio!$B$7:$B$46,$H30),INDEX(Bilancio!$G$7:$G$66,SUM($H30, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$28","v":"Contributi da diocesi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A28,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$28","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F28,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H31),IF($H31<=40,INDEX(Bilancio!$B$7:$B$46,$H31),INDEX(Bilancio!$G$7:$G$66,SUM($H31, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$29","v":"Contributi da CEI"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A29,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$29","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F29,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H32),IF($H32<=40,INDEX(Bilancio!$B$7:$B$46,$H32),INDEX(Bilancio!$G$7:$G$66,SUM($H32, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$30","v":"Prestiti ottenuti"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A30,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$30","v":"Tassa diocesana"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F30,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H33),IF($H33<=40,INDEX(Bilancio!$B$7:$B$46,$H33),INDEX(Bilancio!$G$7:$G$66,SUM($H33, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$31","v":"Entrate nette da vendita beni mobili e immobili"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A31,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$31","v":"acquisto mobili"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F31,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H34),IF($H34<=40,INDEX(Bilancio!$B$7:$B$46,$H34),INDEX(Bilancio!$G$7:$G$66,SUM($H34, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$32","v":"Eredità e donazioni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A32,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$32","v":"Acquisto apparecchi tecnologici e di stampa"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F32,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H35),IF($H35<=40,INDEX(Bilancio!$B$7:$B$46,$H35),INDEX(Bilancio!$G$7:$G$66,SUM($H35, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$33","v":"da assicurazioni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A33,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$33","v":"Manutenzione ordinaria immobili e impianti"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F33,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H36),IF($H36<=40,INDEX(Bilancio!$B$7:$B$46,$H36),INDEX(Bilancio!$G$7:$G$66,SUM($H36, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$34","v":"Entrata straord. personalizzabile"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A34,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$34","v":"Rate mutui"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F34,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H37),IF($H37<=40,INDEX(Bilancio!$B$7:$B$46,$H37),INDEX(Bilancio!$G$7:$G$66,SUM($H37, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$35","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A35,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$35","v":"Interessi passivi su c/c/"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F35,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H38),IF($H38<=40,INDEX(Bilancio!$B$7:$B$46,$H38),INDEX(Bilancio!$G$7:$G$66,SUM($H38, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$36","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A36,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$36","v":"Restituzione prestiti a privati"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F36,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H39),IF($H39<=40,INDEX(Bilancio!$B$7:$B$46,$H39),INDEX(Bilancio!$G$7:$G$66,SUM($H39, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$37","v":"Entrate attività parrocchiale 1"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A37,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$37","v":"Restauro chiesa"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F37,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H40),IF($H40<=40,INDEX(Bilancio!$B$7:$B$46,$H40),INDEX(Bilancio!$G$7:$G$66,SUM($H40, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$38","v":"Entrate attività parrocchiale 2"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A38,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$38","v":"Restauro canonica, patronato, altre strutture"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F38,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H41),IF($H41<=40,INDEX(Bilancio!$B$7:$B$46,$H41),INDEX(Bilancio!$G$7:$G$66,SUM($H41, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$39","v":"Entrate attività parrocchiale 3"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A39,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$39","v":"Costruzione o rinnovo impianti elettrico, riscaldamento, altri"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F39,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H42),IF($H42<=40,INDEX(Bilancio!$B$7:$B$46,$H42),INDEX(Bilancio!$G$7:$G$66,SUM($H42, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$40","v":"Entrate attività parrocchiale 4"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A40,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$40","v":"Offerte per carità"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F40,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H43),IF($H43<=40,INDEX(Bilancio!$B$7:$B$46,$H43),INDEX(Bilancio!$G$7:$G$66,SUM($H43, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$41","v":"Entrate attività parrocchiale 5"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A41,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$41","v":"Compensi professionali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F41,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H44),IF($H44<=40,INDEX(Bilancio!$B$7:$B$46,$H44),INDEX(Bilancio!$G$7:$G$66,SUM($H44, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$42","v":"Entrate attività parrocchiale 6"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A42,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$42","v":"Uscita straord. personalizzabile"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F42,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H45),IF($H45<=40,INDEX(Bilancio!$B$7:$B$46,$H45),INDEX(Bilancio!$G$7:$G$66,SUM($H45, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$43","v":"Entrate attività parrocchiale 7"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A43,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$43","v":"Manutenzione beni mobili e apparecchi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F43,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H46),IF($H46<=40,INDEX(Bilancio!$B$7:$B$46,$H46),INDEX(Bilancio!$G$7:$G$66,SUM($H46, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$44","v":"Entrate attività parrocchiale 8"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A44,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$44","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F44,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H47),IF($H47<=40,INDEX(Bilancio!$B$7:$B$46,$H47),INDEX(Bilancio!$G$7:$G$66,SUM($H47, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$45","v":"Entrate attività parrocchiale 9"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A45,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$45","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F45,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H48),IF($H48<=40,INDEX(Bilancio!$B$7:$B$46,$H48),INDEX(Bilancio!$G$7:$G$66,SUM($H48, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$46","v":"Entrate altre iniziative"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A46,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$46","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F46,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H49),IF($H49<=40,INDEX(Bilancio!$B$7:$B$46,$H49),INDEX(Bilancio!$G$7:$G$66,SUM($H49, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$47","v":"Un pane per amor di Dio"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F47,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H50),IF($H50<=40,INDEX(Bilancio!$B$7:$B$46,$H50),INDEX(Bilancio!$G$7:$G$66,SUM($H50, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$48","v":"Giornata missionaria mondiale"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F48,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H51),IF($H51<=40,INDEX(Bilancio!$B$7:$B$46,$H51),INDEX(Bilancio!$G$7:$G$66,SUM($H51, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$49","v":"Giornata del seminario"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F49,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H52),IF($H52<=40,INDEX(Bilancio!$B$7:$B$46,$H52),INDEX(Bilancio!$G$7:$G$66,SUM($H52, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$50","v":"Raccolta Avvento"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F50,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H53),IF($H53<=40,INDEX(Bilancio!$B$7:$B$46,$H53),INDEX(Bilancio!$G$7:$G$66,SUM($H53, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$51","v":"Carità del papa"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F51,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H54),IF($H54<=40,INDEX(Bilancio!$B$7:$B$46,$H54),INDEX(Bilancio!$G$7:$G$66,SUM($H54, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$52","v":"Università cattolica"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F52,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H55),IF($H55<=40,INDEX(Bilancio!$B$7:$B$46,$H55),INDEX(Bilancio!$G$7:$G$66,SUM($H55, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$53","v":"Giornata dei migranti"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F53,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H56),IF($H56<=40,INDEX(Bilancio!$B$7:$B$46,$H56),INDEX(Bilancio!$G$7:$G$66,SUM($H56, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$54","v":"Terra santa"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F54,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H57),IF($H57<=40,INDEX(Bilancio!$B$7:$B$46,$H57),INDEX(Bilancio!$G$7:$G$66,SUM($H57, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$55","v":"Intenzioni Sante Messe"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F55,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H58),IF($H58<=40,INDEX(Bilancio!$B$7:$B$46,$H58),INDEX(Bilancio!$G$7:$G$66,SUM($H58, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$56","v":"Altre raccolte straordinarie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F56,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H59),IF($H59<=40,INDEX(Bilancio!$B$7:$B$46,$H59),INDEX(Bilancio!$G$7:$G$66,SUM($H59, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$57","v":"Uscite attività parrocchiale 1"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F57,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H60),IF($H60<=40,INDEX(Bilancio!$B$7:$B$46,$H60),INDEX(Bilancio!$G$7:$G$66,SUM($H60, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$58","v":"Uscite attività parrocchiale 2"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F58,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H61),IF($H61<=40,INDEX(Bilancio!$B$7:$B$46,$H61),INDEX(Bilancio!$G$7:$G$66,SUM($H61, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$59","v":"Uscite attività parrocchiale 3"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F59,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H62),IF($H62<=40,INDEX(Bilancio!$B$7:$B$46,$H62),INDEX(Bilancio!$G$7:$G$66,SUM($H62, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$60","v":"Uscite attività parrocchiale 4"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F60,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H63),IF($H63<=40,INDEX(Bilancio!$B$7:$B$46,$H63),INDEX(Bilancio!$G$7:$G$66,SUM($H63, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$61","v":"Uscite attività parrocchiale 5"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F61,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H64),IF($H64<=40,INDEX(Bilancio!$B$7:$B$46,$H64),INDEX(Bilancio!$G$7:$G$66,SUM($H64, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$62","v":"Uscite attività parrocchiale 6"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F62,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H65),IF($H65<=40,INDEX(Bilancio!$B$7:$B$46,$H65),INDEX(Bilancio!$G$7:$G$66,SUM($H65, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$63","v":"Uscite attività parrocchiale 7"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F63,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H66),IF($H66<=40,INDEX(Bilancio!$B$7:$B$46,$H66),INDEX(Bilancio!$G$7:$G$66,SUM($H66, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$64","v":"Uscite attività parrocchiale 8"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F64,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H67),IF($H67<=40,INDEX(Bilancio!$B$7:$B$46,$H67),INDEX(Bilancio!$G$7:$G$66,SUM($H67, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$65","v":"Uscite attività parrocchiale 9"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F65,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H68),IF($H68<=40,INDEX(Bilancio!$B$7:$B$46,$H68),INDEX(Bilancio!$G$7:$G$66,SUM($H68, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$66","v":"Uscite altre iniziative"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F66,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H69),IF($H69<=40,INDEX(Bilancio!$B$7:$B$46,$H69),INDEX(Bilancio!$G$7:$G$66,SUM($H69, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H70),IF($H70<=40,INDEX(Bilancio!$B$7:$B$46,$H70),INDEX(Bilancio!$G$7:$G$66,SUM($H70, -40))),\" \")","v":" "},{"$f":"IF(AND($L70<>\"CONTO NON ATTIVO\",OR(J70=\"\",J70=\" \",J70=\"c\",J70=\"C\",J70=\"b\",J70=\"B\",J70=\"v\",J70=\"V\",J70=\"p\",J70=\"P\"),OR(AND(E70>0,OR(J70=\"\",J70=\" \",J70=\"c\",J70=\"C\",J70=\"b\",J70=\"B\"),H70<=40,H70>0),AND(E70>0,OR(J70=\"p\",J70=\"P\"),OR(H70=\"\",H70=\" \",H70=0)),AND(OR(E70=\"\",E70=\" \",E70=0),OR(F70=\"\",F70=\" \",F70=0)),AND(F70>0,OR(J70=\"\",J70=\" \",J70=\"c\",J70=\"C\",J70=\"b\",J70=\"B\"),H70>=41,H70<=100),AND(F70>0,OR(J70=\"v\",J70=\"V\"),OR(H70=\"\",H70=\" \",H70=0)))),IF(OR(E70=0,E70=\"\",E70=\" \",F70=0,F70=\"\",F70=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},{"$f":"IF(OR($J70=\"\",$J70=\" \",$J70=\"c\",$J70=\"C\",$J70=\"p\",$J70=\"P\"),$E70,0)","v":0},{"$f":"IF(OR($J70=\"\",$J70=\" \",$J70=\"c\",$J70=\"C\",$J70=\"v\",$J70=\"V\"),$F70,0)","v":0},{"$f":"IF(OR($J70=\"B\",$J70=\"b\"),$E70,IF(OR($J70=\"V\",$J70=\"v\"),$F70,0))","v":0},{"$f":"IF(OR($J70=\"B\",$J70=\"b\"),$F70,IF(OR($J70=\"p\",$J70=\"P\"),$E70,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H71),IF($H71<=40,INDEX(Bilancio!$B$7:$B$46,$H71),INDEX(Bilancio!$G$7:$G$66,SUM($H71, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H72),IF($H72<=40,INDEX(Bilancio!$B$7:$B$46,$H72),INDEX(Bilancio!$G$7:$G$66,SUM($H72, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,"Totale entrate del mese",null,{"$f":"SUM(V9:V48)","v":0},null,"Totale uscite del mese",null,{"$f":"SUM(Z9:Z68)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H73),IF($H73<=40,INDEX(Bilancio!$B$7:$B$46,$H73),INDEX(Bilancio!$G$7:$G$66,SUM($H73, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H74),IF($H74<=40,INDEX(Bilancio!$B$7:$B$46,$H74),INDEX(Bilancio!$G$7:$G$66,SUM($H74, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H75),IF($H75<=40,INDEX(Bilancio!$B$7:$B$46,$H75),INDEX(Bilancio!$G$7:$G$66,SUM($H75, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,"Residuo fine mese"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H76),IF($H76<=40,INDEX(Bilancio!$B$7:$B$46,$H76),INDEX(Bilancio!$G$7:$G$66,SUM($H76, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,"Cassa ===>",null,{"$f":"+V6+N156-O156","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H77),IF($H77<=40,INDEX(Bilancio!$B$7:$B$46,$H77),INDEX(Bilancio!$G$7:$G$66,SUM($H77, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,"Banca ===>",null,{"$f":"+V7+P156-Q156","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H78),IF($H78<=40,INDEX(Bilancio!$B$7:$B$46,$H78),INDEX(Bilancio!$G$7:$G$66,SUM($H78, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H79),IF($H79<=40,INDEX(Bilancio!$B$7:$B$46,$H79),INDEX(Bilancio!$G$7:$G$66,SUM($H79, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H80),IF($H80<=40,INDEX(Bilancio!$B$7:$B$46,$H80),INDEX(Bilancio!$G$7:$G$66,SUM($H80, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H81),IF($H81<=40,INDEX(Bilancio!$B$7:$B$46,$H81),INDEX(Bilancio!$G$7:$G$66,SUM($H81, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H82),IF($H82<=40,INDEX(Bilancio!$B$7:$B$46,$H82),INDEX(Bilancio!$G$7:$G$66,SUM($H82, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H83),IF($H83<=40,INDEX(Bilancio!$B$7:$B$46,$H83),INDEX(Bilancio!$G$7:$G$66,SUM($H83, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H84),IF($H84<=40,INDEX(Bilancio!$B$7:$B$46,$H84),INDEX(Bilancio!$G$7:$G$66,SUM($H84, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H85),IF($H85<=40,INDEX(Bilancio!$B$7:$B$46,$H85),INDEX(Bilancio!$G$7:$G$66,SUM($H85, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H86),IF($H86<=40,INDEX(Bilancio!$B$7:$B$46,$H86),INDEX(Bilancio!$G$7:$G$66,SUM($H86, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H87),IF($H87<=40,INDEX(Bilancio!$B$7:$B$46,$H87),INDEX(Bilancio!$G$7:$G$66,SUM($H87, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H88),IF($H88<=40,INDEX(Bilancio!$B$7:$B$46,$H88),INDEX(Bilancio!$G$7:$G$66,SUM($H88, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H89),IF($H89<=40,INDEX(Bilancio!$B$7:$B$46,$H89),INDEX(Bilancio!$G$7:$G$66,SUM($H89, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H90),IF($H90<=40,INDEX(Bilancio!$B$7:$B$46,$H90),INDEX(Bilancio!$G$7:$G$66,SUM($H90, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H91),IF($H91<=40,INDEX(Bilancio!$B$7:$B$46,$H91),INDEX(Bilancio!$G$7:$G$66,SUM($H91, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H92),IF($H92<=40,INDEX(Bilancio!$B$7:$B$46,$H92),INDEX(Bilancio!$G$7:$G$66,SUM($H92, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H93),IF($H93<=40,INDEX(Bilancio!$B$7:$B$46,$H93),INDEX(Bilancio!$G$7:$G$66,SUM($H93, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H94),IF($H94<=40,INDEX(Bilancio!$B$7:$B$46,$H94),INDEX(Bilancio!$G$7:$G$66,SUM($H94, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H95),IF($H95<=40,INDEX(Bilancio!$B$7:$B$46,$H95),INDEX(Bilancio!$G$7:$G$66,SUM($H95, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H96),IF($H96<=40,INDEX(Bilancio!$B$7:$B$46,$H96),INDEX(Bilancio!$G$7:$G$66,SUM($H96, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H97),IF($H97<=40,INDEX(Bilancio!$B$7:$B$46,$H97),INDEX(Bilancio!$G$7:$G$66,SUM($H97, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H98),IF($H98<=40,INDEX(Bilancio!$B$7:$B$46,$H98),INDEX(Bilancio!$G$7:$G$66,SUM($H98, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H99),IF($H99<=40,INDEX(Bilancio!$B$7:$B$46,$H99),INDEX(Bilancio!$G$7:$G$66,SUM($H99, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H100),IF($H100<=40,INDEX(Bilancio!$B$7:$B$46,$H100),INDEX(Bilancio!$G$7:$G$66,SUM($H100, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H101),IF($H101<=40,INDEX(Bilancio!$B$7:$B$46,$H101),INDEX(Bilancio!$G$7:$G$66,SUM($H101, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H102),IF($H102<=40,INDEX(Bilancio!$B$7:$B$46,$H102),INDEX(Bilancio!$G$7:$G$66,SUM($H102, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H103),IF($H103<=40,INDEX(Bilancio!$B$7:$B$46,$H103),INDEX(Bilancio!$G$7:$G$66,SUM($H103, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H104),IF($H104<=40,INDEX(Bilancio!$B$7:$B$46,$H104),INDEX(Bilancio!$G$7:$G$66,SUM($H104, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H105),IF($H105<=40,INDEX(Bilancio!$B$7:$B$46,$H105),INDEX(Bilancio!$G$7:$G$66,SUM($H105, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H106),IF($H106<=40,INDEX(Bilancio!$B$7:$B$46,$H106),INDEX(Bilancio!$G$7:$G$66,SUM($H106, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H107),IF($H107<=40,INDEX(Bilancio!$B$7:$B$46,$H107),INDEX(Bilancio!$G$7:$G$66,SUM($H107, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H108),IF($H108<=40,INDEX(Bilancio!$B$7:$B$46,$H108),INDEX(Bilancio!$G$7:$G$66,SUM($H108, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H109),IF($H109<=40,INDEX(Bilancio!$B$7:$B$46,$H109),INDEX(Bilancio!$G$7:$G$66,SUM($H109, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H110),IF($H110<=40,INDEX(Bilancio!$B$7:$B$46,$H110),INDEX(Bilancio!$G$7:$G$66,SUM($H110, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H111),IF($H111<=40,INDEX(Bilancio!$B$7:$B$46,$H111),INDEX(Bilancio!$G$7:$G$66,SUM($H111, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H112),IF($H112<=40,INDEX(Bilancio!$B$7:$B$46,$H112),INDEX(Bilancio!$G$7:$G$66,SUM($H112, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H113),IF($H113<=40,INDEX(Bilancio!$B$7:$B$46,$H113),INDEX(Bilancio!$G$7:$G$66,SUM($H113, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H114),IF($H114<=40,INDEX(Bilancio!$B$7:$B$46,$H114),INDEX(Bilancio!$G$7:$G$66,SUM($H114, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H115),IF($H115<=40,INDEX(Bilancio!$B$7:$B$46,$H115),INDEX(Bilancio!$G$7:$G$66,SUM($H115, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H116),IF($H116<=40,INDEX(Bilancio!$B$7:$B$46,$H116),INDEX(Bilancio!$G$7:$G$66,SUM($H116, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H117),IF($H117<=40,INDEX(Bilancio!$B$7:$B$46,$H117),INDEX(Bilancio!$G$7:$G$66,SUM($H117, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H118),IF($H118<=40,INDEX(Bilancio!$B$7:$B$46,$H118),INDEX(Bilancio!$G$7:$G$66,SUM($H118, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H119),IF($H119<=40,INDEX(Bilancio!$B$7:$B$46,$H119),INDEX(Bilancio!$G$7:$G$66,SUM($H119, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H120),IF($H120<=40,INDEX(Bilancio!$B$7:$B$46,$H120),INDEX(Bilancio!$G$7:$G$66,SUM($H120, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H121),IF($H121<=40,INDEX(Bilancio!$B$7:$B$46,$H121),INDEX(Bilancio!$G$7:$G$66,SUM($H121, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H122),IF($H122<=40,INDEX(Bilancio!$B$7:$B$46,$H122),INDEX(Bilancio!$G$7:$G$66,SUM($H122, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H123),IF($H123<=40,INDEX(Bilancio!$B$7:$B$46,$H123),INDEX(Bilancio!$G$7:$G$66,SUM($H123, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H124),IF($H124<=40,INDEX(Bilancio!$B$7:$B$46,$H124),INDEX(Bilancio!$G$7:$G$66,SUM($H124, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H125),IF($H125<=40,INDEX(Bilancio!$B$7:$B$46,$H125),INDEX(Bilancio!$G$7:$G$66,SUM($H125, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H126),IF($H126<=40,INDEX(Bilancio!$B$7:$B$46,$H126),INDEX(Bilancio!$G$7:$G$66,SUM($H126, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H127),IF($H127<=40,INDEX(Bilancio!$B$7:$B$46,$H127),INDEX(Bilancio!$G$7:$G$66,SUM($H127, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H128),IF($H128<=40,INDEX(Bilancio!$B$7:$B$46,$H128),INDEX(Bilancio!$G$7:$G$66,SUM($H128, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H129),IF($H129<=40,INDEX(Bilancio!$B$7:$B$46,$H129),INDEX(Bilancio!$G$7:$G$66,SUM($H129, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H130),IF($H130<=40,INDEX(Bilancio!$B$7:$B$46,$H130),INDEX(Bilancio!$G$7:$G$66,SUM($H130, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H131),IF($H131<=40,INDEX(Bilancio!$B$7:$B$46,$H131),INDEX(Bilancio!$G$7:$G$66,SUM($H131, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H132),IF($H132<=40,INDEX(Bilancio!$B$7:$B$46,$H132),INDEX(Bilancio!$G$7:$G$66,SUM($H132, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H133),IF($H133<=40,INDEX(Bilancio!$B$7:$B$46,$H133),INDEX(Bilancio!$G$7:$G$66,SUM($H133, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H134),IF($H134<=40,INDEX(Bilancio!$B$7:$B$46,$H134),INDEX(Bilancio!$G$7:$G$66,SUM($H134, -40))),\" \")","v":" "},{"$f":"IF(AND($L134<>\"CONTO NON ATTIVO\",OR(J134=\"\",J134=\" \",J134=\"c\",J134=\"C\",J134=\"b\",J134=\"B\",J134=\"v\",J134=\"V\",J134=\"p\",J134=\"P\"),OR(AND(E134>0,OR(J134=\"\",J134=\" \",J134=\"c\",J134=\"C\",J134=\"b\",J134=\"B\"),H134<=40,H134>0),AND(E134>0,OR(J134=\"p\",J134=\"P\"),OR(H134=\"\",H134=\" \",H134=0)),AND(OR(E134=\"\",E134=\" \",E134=0),OR(F134=\"\",F134=\" \",F134=0)),AND(F134>0,OR(J134=\"\",J134=\" \",J134=\"c\",J134=\"C\",J134=\"b\",J134=\"B\"),H134>=41,H134<=100),AND(F134>0,OR(J134=\"v\",J134=\"V\"),OR(H134=\"\",H134=\" \",H134=0)))),IF(OR(E134=0,E134=\"\",E134=\" \",F134=0,F134=\"\",F134=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},{"$f":"IF(OR($J134=\"\",$J134=\" \",$J134=\"c\",$J134=\"C\",$J134=\"p\",$J134=\"P\"),$E134,0)","v":0},{"$f":"IF(OR($J134=\"\",$J134=\" \",$J134=\"c\",$J134=\"C\",$J134=\"v\",$J134=\"V\"),$F134,0)","v":0},{"$f":"IF(OR($J134=\"B\",$J134=\"b\"),$E134,IF(OR($J134=\"V\",$J134=\"v\"),$F134,0))","v":0},{"$f":"IF(OR($J134=\"B\",$J134=\"b\"),$F134,IF(OR($J134=\"p\",$J134=\"P\"),$E134,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H135),IF($H135<=40,INDEX(Bilancio!$B$7:$B$46,$H135),INDEX(Bilancio!$G$7:$G$66,SUM($H135, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H136),IF($H136<=40,INDEX(Bilancio!$B$7:$B$46,$H136),INDEX(Bilancio!$G$7:$G$66,SUM($H136, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H137),IF($H137<=40,INDEX(Bilancio!$B$7:$B$46,$H137),INDEX(Bilancio!$G$7:$G$66,SUM($H137, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H138),IF($H138<=40,INDEX(Bilancio!$B$7:$B$46,$H138),INDEX(Bilancio!$G$7:$G$66,SUM($H138, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H139),IF($H139<=40,INDEX(Bilancio!$B$7:$B$46,$H139),INDEX(Bilancio!$G$7:$G$66,SUM($H139, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H140),IF($H140<=40,INDEX(Bilancio!$B$7:$B$46,$H140),INDEX(Bilancio!$G$7:$G$66,SUM($H140, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H141),IF($H141<=40,INDEX(Bilancio!$B$7:$B$46,$H141),INDEX(Bilancio!$G$7:$G$66,SUM($H141, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H142),IF($H142<=40,INDEX(Bilancio!$B$7:$B$46,$H142),INDEX(Bilancio!$G$7:$G$66,SUM($H142, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H143),IF($H143<=40,INDEX(Bilancio!$B$7:$B$46,$H143),INDEX(Bilancio!$G$7:$G$66,SUM($H143, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H144),IF($H144<=40,INDEX(Bilancio!$B$7:$B$46,$H144),INDEX(Bilancio!$G$7:$G$66,SUM($H144, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H145),IF($H145<=40,INDEX(Bilancio!$B$7:$B$46,$H145),INDEX(Bilancio!$G$7:$G$66,SUM($H145, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H146),IF($H146<=40,INDEX(Bilancio!$B$7:$B$46,$H146),INDEX(Bilancio!$G$7:$G$66,SUM($H146, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H147),IF($H147<=40,INDEX(Bilancio!$B$7:$B$46,$H147),INDEX(Bilancio!$G$7:$G$66,SUM($H147, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H148),IF($H148<=40,INDEX(Bilancio!$B$7:$B$46,$H148),INDEX(Bilancio!$G$7:$G$66,SUM($H148, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H149),IF($H149<=40,INDEX(Bilancio!$B$7:$B$46,$H149),INDEX(Bilancio!$G$7:$G$66,SUM($H149, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H150),IF($H150<=40,INDEX(Bilancio!$B$7:$B$46,$H150),INDEX(Bilancio!$G$7:$G$66,SUM($H150, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H151),IF($H151<=40,INDEX(Bilancio!$B$7:$B$46,$H151),INDEX(Bilancio!$G$7:$G$66,SUM($H151, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H152),IF($H152<=40,INDEX(Bilancio!$B$7:$B$46,$H152),INDEX(Bilancio!$G$7:$G$66,SUM($H152, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H153),IF($H153<=40,INDEX(Bilancio!$B$7:$B$46,$H153),INDEX(Bilancio!$G$7:$G$66,SUM($H153, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H154),IF($H154<=40,INDEX(Bilancio!$B$7:$B$46,$H154),INDEX(Bilancio!$G$7:$G$66,SUM($H154, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,"T O T A L I",null,{"$f":"SUM(E5:E154)","v":0},{"$f":"SUM(F5:F154)","v":0},null,null,null,null,null," ",null,{"$f":"SUM(N5:N154)","v":0},{"$f":"SUM(O5:O154)","v":0},{"$f":"SUM(P5:P154)","v":0},{"$f":"SUM(Q5:Q154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"TODAY()","v":"2022-01-26"}]

{"sheet":"Ottobre","index":10,"n_rows":164,"n_cols":26,"rows_kept":164,"cut":false,"hidden":false,"merged":[[0,0,0,11],[0,19,0,25],[3,0,3,5],[3,13,3,14],[3,15,3,16]]}
[{"$f":"Bilancio!A1","v":"Parrocchia di  .  .  .  .  "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Bilancio!A1","v":"Parrocchia di  .  .  .  .  "}]
[]
["gg"," ","Descrizione",null,"Entrate","Uscite",null,"c/",null,"tipo",null,"Conto",null,"Entrate","Uscite","Entrate","Uscite"]
["   M e s e   d i   o t t o b r e ",null,null,null,null,null,null," ",null,null,null,{"$f":"Bilancio!$H$4","v":2021},null,"Cassa",null,"Banca",null,null,null,"Riepilogo mensile",null,{"$f":"A4","v":"   M e s e   d i   o t t o b r e "},null,null,null,{"$f":"IF(ROUND((+V6+V7+V72-Z72-Z76-Z77),2)<>0,\"squadratura\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H5),IF($H5<=40,INDEX(Bilancio!$B$7:$B$46,$H5),INDEX(Bilancio!$G$7:$G$66,SUM($H5, -40))),\" \")","v":" "},{"$f":"IF(AND($L5<>\"CONTO NON ATTIVO\",OR(J5=\"\",J5=\" \",J5=\"c\",J5=\"C\",J5=\"b\",J5=\"B\",J5=\"v\",J5=\"V\",J5=\"p\",J5=\"P\"),OR(AND(E5>0,OR(J5=\"\",J5=\" \",J5=\"c\",J5=\"C\",J5=\"b\",J5=\"B\"),H5<=40,H5>0),AND(E5>0,OR(J5=\"p\",J5=\"P\"),OR(H5=\"\",H5=\" \",H5=0)),AND(OR(E5=\"\",E5=\" \",E5=0),OR(F5=\"\",F5=\" \",F5=0)),AND(F5>0,OR(J5=\"\",J5=\" \",J5=\"c\",J5=\"C\",J5=\"b\",J5=\"B\"),H5>=41,H5<=100),AND(F5>0,OR(J5=\"v\",J5=\"V\"),OR(H5=\"\",H5=\" \",H5=0)))),IF(OR(E5=0,E5=\"\",E5=\" \",F5=0,F5=\"\",F5=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},{"$f":"IF(OR($J5=\"\",$J5=\" \",$J5=\"c\",$J5=\"C\",$J5=\"p\",$J5=\"P\"),$E5,0)","v":0},{"$f":"IF(OR($J5=\"\",$J5=\" \",$J5=\"c\",$J5=\"C\",$J5=\"v\",$J5=\"V\"),$F5,0)","v":0},{"$f":"IF(OR($J5=\"B\",$J5=\"b\"),$E5,IF(OR($J5=\"V\",$J5=\"v\"),$F5,0))","v":0},{"$f":"IF(OR($J5=\"B\",$J5=\"b\"),$F5,IF(OR($J5=\"p\",$J5=\"P\"),$E5,0))","v":0},null,null,"Riporto mese precedente"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H6),IF($H6<=40,INDEX(Bilancio!$B$7:$B$46,$H6),INDEX(Bilancio!$G$7:$G$66,SUM($H6, -40))),\" \")","v":" "},{"$f":"IF(AND($L6<>\"CONTO NON ATTIVO\",OR(J6=\"\",J6=\" \",J6=\"c\",J6=\"C\",J6=\"b\",J6=\"B\",J6=\"v\",J6=\"V\",J6=\"p\",J6=\"P\"),OR(AND(E6>0,OR(J6=\"\",J6=\" \",J6=\"c\",J6=\"C\",J6=\"b\",J6=\"B\"),H6<=40,H6>0),AND(E6>0,OR(J6=\"p\",J6=\"P\"),OR(H6=\"\",H6=\" \",H6=0)),AND(OR(E6=\"\",E6=\" \",E6=0),OR(F6=\"\",F6=\" \",F6=0)),AND(F6>0,OR(J6=\"\",J6=\" \",J6=\"c\",J6=\"C\",J6=\"b\",J6=\"B\"),H6>=41,H6<=100),AND(F6>0,OR(J6=\"v\",J6=\"V\"),OR(H6=\"\",H6=\" \",H6=0)))),IF(OR(E6=0,E6=\"\",E6=\" \",F6=0,F6=\"\",F6=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},{"$f":"IF(OR($J6=\"\",$J6=\" \",$J6=\"c\",$J6=\"C\",$J6=\"p\",$J6=\"P\"),$E6,0)","v":0},{"$f":"IF(OR($J6=\"\",$J6=\" \",$J6=\"c\",$J6=\"C\",$J6=\"v\",$J6=\"V\"),$F6,0)","v":0},{"$f":"IF(OR($J6=\"B\",$J6=\"b\"),$E6,IF(OR($J6=\"V\",$J6=\"v\"),$F6,0))","v":0},{"$f":"IF(OR($J6=\"B\",$J6=\"b\"),$F6,IF(OR($J6=\"p\",$J6=\"P\"),$E6,0))","v":0},null,null,"Cassa ===>",null,{"$f":"Settembre!Z76","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H7),IF($H7<=40,INDEX(Bilancio!$B$7:$B$46,$H7),INDEX(Bilancio!$G$7:$G$66,SUM($H7, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,"Banca ===>",null,{"$f":"Settembre!Z77","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H8),IF($H8<=40,INDEX(Bilancio!$B$7:$B$46,$H8),INDEX(Bilancio!$G$7:$G$66,SUM($H8, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H9),IF($H9<=40,INDEX(Bilancio!$B$7:$B$46,$H9),INDEX(Bilancio!$G$7:$G$66,SUM($H9, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$7","v":"Questue Sante Messe"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A7,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$7","v":"Acqua"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F7,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H10),IF($H10<=40,INDEX(Bilancio!$B$7:$B$46,$H10),INDEX(Bilancio!$G$7:$G$66,SUM($H10, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$8","v":"Offerte sacramenti I.C. e matrimoni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A8,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$8","v":"Luce"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F8,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H11),IF($H11<=40,INDEX(Bilancio!$B$7:$B$46,$H11),INDEX(Bilancio!$G$7:$G$66,SUM($H11, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$9","v":"Offerte funerali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A9,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$9","v":"Gas"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F9,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H12),IF($H12<=40,INDEX(Bilancio!$B$7:$B$46,$H12),INDEX(Bilancio!$G$7:$G$66,SUM($H12, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$10","v":"Offerte benedizione famiglie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A10,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$10","v":"Telefono"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F10,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H13),IF($H13<=40,INDEX(Bilancio!$B$7:$B$46,$H13),INDEX(Bilancio!$G$7:$G$66,SUM($H13, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$11","v":"Offerte altre feste e ricorrenze "},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A11,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$11","v":"Spese pulizia canonica, chiesa e patronato"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F11,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H14),IF($H14<=40,INDEX(Bilancio!$B$7:$B$46,$H14),INDEX(Bilancio!$G$7:$G$66,SUM($H14, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$12","v":"Offerte varie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A12,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$12","v":"Quota parrocchiale a parroco e vicari"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F12,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H15),IF($H15<=40,INDEX(Bilancio!$B$7:$B$46,$H15),INDEX(Bilancio!$G$7:$G$66,SUM($H15, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$13","v":"Offerte per patronato"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A13,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$13","v":"Stipendi al personale"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F13,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H16),IF($H16<=40,INDEX(Bilancio!$B$7:$B$46,$H16),INDEX(Bilancio!$G$7:$G$66,SUM($H16, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$14","v":"Offerte da associaz. parrocchiali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A14,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$14","v":"Cancelleria"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F14,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H17),IF($H17<=40,INDEX(Bilancio!$B$7:$B$46,$H17),INDEX(Bilancio!$G$7:$G$66,SUM($H17, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$15","v":"Ricavo candele votive"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A15,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$15","v":"Stampa e libri"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F15,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H18),IF($H18<=40,INDEX(Bilancio!$B$7:$B$46,$H18),INDEX(Bilancio!$G$7:$G$66,SUM($H18, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$16","v":"Raccolta per iniziative diocesane"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A16,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$16","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F16,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H19),IF($H19<=40,INDEX(Bilancio!$B$7:$B$46,$H19),INDEX(Bilancio!$G$7:$G$66,SUM($H19, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$17","v":"Interessi titoli di stato"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A17,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$17","v":"Paramenti e suppellettili sacre"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F17,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H20),IF($H20<=40,INDEX(Bilancio!$B$7:$B$46,$H20),INDEX(Bilancio!$G$7:$G$66,SUM($H20, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$18","v":"Proventi da azioni, obbligazioni,  titoli bancari"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A18,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$18","v":"Ostie, vino"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F18,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H21),IF($H21<=40,INDEX(Bilancio!$B$7:$B$46,$H21),INDEX(Bilancio!$G$7:$G$66,SUM($H21, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$19","v":"Interessi c/c/"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A19,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$19","v":"Libri liturgici"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F19,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H22),IF($H22<=40,INDEX(Bilancio!$B$7:$B$46,$H22),INDEX(Bilancio!$G$7:$G$66,SUM($H22, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$20","v":"Locazioni immobili abitativi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A20,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$20","v":"Offerte a celebranti occasionali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F20,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H23),IF($H23<=40,INDEX(Bilancio!$B$7:$B$46,$H23),INDEX(Bilancio!$G$7:$G$66,SUM($H23, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$21","v":"Affitti immobili commerciali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A21,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$21","v":"Acquisto candele votive"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F21,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H24),IF($H24<=40,INDEX(Bilancio!$B$7:$B$46,$H24),INDEX(Bilancio!$G$7:$G$66,SUM($H24, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$22","v":"Affitti terreni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A22,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$22","v":"Assicurazioni RC - infortuni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F22,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H25),IF($H25<=40,INDEX(Bilancio!$B$7:$B$46,$H25),INDEX(Bilancio!$G$7:$G$66,SUM($H25, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$23","v":"Uso sale patronato o parrocchiali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A23,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$23","v":"Assicurazioni Immobili"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F23,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H26),IF($H26<=40,INDEX(Bilancio!$B$7:$B$46,$H26),INDEX(Bilancio!$G$7:$G$66,SUM($H26, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$24","v":"Contributi da enti pubblici"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A24,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$24","v":"Assicurazioni mezzi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F24,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H27),IF($H27<=40,INDEX(Bilancio!$B$7:$B$46,$H27),INDEX(Bilancio!$G$7:$G$66,SUM($H27, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$25","v":"Contributi straordinari da privati"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A25,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$25","v":"Imposte immobili istituzionali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F25,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H28),IF($H28<=40,INDEX(Bilancio!$B$7:$B$46,$H28),INDEX(Bilancio!$G$7:$G$66,SUM($H28, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$26","v":"Raccolte straordinarie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A26,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$26","v":"Imposte immobili locati"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F26,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H29),IF($H29<=40,INDEX(Bilancio!$B$7:$B$46,$H29),INDEX(Bilancio!$G$7:$G$66,SUM($H29, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$27","v":"Offerte straordinarie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A27,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$27","v":"Imposte sui redditi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F27,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H30),IF($H30<=40,INDEX(Bilancio!$B$7:$B$46,$H30),INDEX(Bilancio!$G$7:$G$66,SUM($H30, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$28","v":"Contributi da diocesi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A28,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$28","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F28,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H31),IF($H31<=40,INDEX(Bilancio!$B$7:$B$46,$H31),INDEX(Bilancio!$G$7:$G$66,SUM($H31, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$29","v":"Contributi da CEI"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A29,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$29","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F29,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H32),IF($H32<=40,INDEX(Bilancio!$B$7:$B$46,$H32),INDEX(Bilancio!$G$7:$G$66,SUM($H32, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$30","v":"Prestiti ottenuti"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A30,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$30","v":"Tassa diocesana"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F30,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H33),IF($H33<=40,INDEX(Bilancio!$B$7:$B$46,$H33),INDEX(Bilancio!$G$7:$G$66,SUM($H33, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$31","v":"Entrate nette da vendita beni mobili e immobili"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A31,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$31","v":"acquisto mobili"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F31,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H34),IF($H34<=40,INDEX(Bilancio!$B$7:$B$46,$H34),INDEX(Bilancio!$G$7:$G$66,SUM($H34, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$32","v":"Eredità e donazioni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A32,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$32","v":"Acquisto apparecchi tecnologici e di stampa"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F32,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H35),IF($H35<=40,INDEX(Bilancio!$B$7:$B$46,$H35),INDEX(Bilancio!$G$7:$G$66,SUM($H35, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$33","v":"da assicurazioni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A33,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$33","v":"Manutenzione ordinaria immobili e impianti"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F33,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H36),IF($H36<=40,INDEX(Bilancio!$B$7:$B$46,$H36),INDEX(Bilancio!$G$7:$G$66,SUM($H36, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$34","v":"Entrata straord. personalizzabile"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A34,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$34","v":"Rate mutui"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F34,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H37),IF($H37<=40,INDEX(Bilancio!$B$7:$B$46,$H37),INDEX(Bilancio!$G$7:$G$66,SUM($H37, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$35","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A35,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$35","v":"Interessi passivi su c/c/"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F35,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H38),IF($H38<=40,INDEX(Bilancio!$B$7:$B$46,$H38),INDEX(Bilancio!$G$7:$G$66,SUM($H38, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$36","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A36,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$36","v":"Restituzione prestiti a privati"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F36,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H39),IF($H39<=40,INDEX(Bilancio!$B$7:$B$46,$H39),INDEX(Bilancio!$G$7:$G$66,SUM($H39, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$37","v":"Entrate attività parrocchiale 1"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A37,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$37","v":"Restauro chiesa"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F37,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H40),IF($H40<=40,INDEX(Bilancio!$B$7:$B$46,$H40),INDEX(Bilancio!$G$7:$G$66,SUM($H40, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$38","v":"Entrate attività parrocchiale 2"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A38,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$38","v":"Restauro canonica, patronato, altre strutture"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F38,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H41),IF($H41<=40,INDEX(Bilancio!$B$7:$B$46,$H41),INDEX(Bilancio!$G$7:$G$66,SUM($H41, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$39","v":"Entrate attività parrocchiale 3"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A39,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$39","v":"Costruzione o rinnovo impianti elettrico, riscaldamento, altri"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F39,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H42),IF($H42<=40,INDEX(Bilancio!$B$7:$B$46,$H42),INDEX(Bilancio!$G$7:$G$66,SUM($H42, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$40","v":"Entrate attività parrocchiale 4"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A40,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$40","v":"Offerte per carità"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F40,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H43),IF($H43<=40,INDEX(Bilancio!$B$7:$B$46,$H43),INDEX(Bilancio!$G$7:$G$66,SUM($H43, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$41","v":"Entrate attività parrocchiale 5"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A41,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$41","v":"Compensi professionali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F41,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H44),IF($H44<=40,INDEX(Bilancio!$B$7:$B$46,$H44),INDEX(Bilancio!$G$7:$G$66,SUM($H44, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$42","v":"Entrate attività parrocchiale 6"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A42,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$42","v":"Uscita straord. personalizzabile"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F42,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H45),IF($H45<=40,INDEX(Bilancio!$B$7:$B$46,$H45),INDEX(Bilancio!$G$7:$G$66,SUM($H45, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$43","v":"Entrate attività parrocchiale 7"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A43,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$43","v":"Manutenzione beni mobili e apparecchi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F43,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H46),IF($H46<=40,INDEX(Bilancio!$B$7:$B$46,$H46),INDEX(Bilancio!$G$7:$G$66,SUM($H46, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$44","v":"Entrate attività parrocchiale 8"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A44,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$44","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F44,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H47),IF($H47<=40,INDEX(Bilancio!$B$7:$B$46,$H47),INDEX(Bilancio!$G$7:$G$66,SUM($H47, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$45","v":"Entrate attività parrocchiale 9"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A45,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$45","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F45,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H48),IF($H48<=40,INDEX(Bilancio!$B$7:$B$46,$H48),INDEX(Bilancio!$G$7:$G$66,SUM($H48, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$46","v":"Entrate altre iniziative"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A46,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$46","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F46,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H49),IF($H49<=40,INDEX(Bilancio!$B$7:$B$46,$H49),INDEX(Bilancio!$G$7:$G$66,SUM($H49, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$47","v":"Un pane per amor di Dio"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F47,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H50),IF($H50<=40,INDEX(Bilancio!$B$7:$B$46,$H50),INDEX(Bilancio!$G$7:$G$66,SUM($H50, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$48","v":"Giornata missionaria mondiale"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F48,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H51),IF($H51<=40,INDEX(Bilancio!$B$7:$B$46,$H51),INDEX(Bilancio!$G$7:$G$66,SUM($H51, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$49","v":"Giornata del seminario"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F49,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H52),IF($H52<=40,INDEX(Bilancio!$B$7:$B$46,$H52),INDEX(Bilancio!$G$7:$G$66,SUM($H52, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$50","v":"Raccolta Avvento"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F50,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H53),IF($H53<=40,INDEX(Bilancio!$B$7:$B$46,$H53),INDEX(Bilancio!$G$7:$G$66,SUM($H53, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$51","v":"Carità del papa"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F51,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H54),IF($H54<=40,INDEX(Bilancio!$B$7:$B$46,$H54),INDEX(Bilancio!$G$7:$G$66,SUM($H54, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$52","v":"Università cattolica"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F52,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H55),IF($H55<=40,INDEX(Bilancio!$B$7:$B$46,$H55),INDEX(Bilancio!$G$7:$G$66,SUM($H55, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$53","v":"Giornata dei migranti"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F53,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H56),IF($H56<=40,INDEX(Bilancio!$B$7:$B$46,$H56),INDEX(Bilancio!$G$7:$G$66,SUM($H56, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$54","v":"Terra santa"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F54,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H57),IF($H57<=40,INDEX(Bilancio!$B$7:$B$46,$H57),INDEX(Bilancio!$G$7:$G$66,SUM($H57, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$55","v":"Intenzioni Sante Messe"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F55,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H58),IF($H58<=40,INDEX(Bilancio!$B$7:$B$46,$H58),INDEX(Bilancio!$G$7:$G$66,SUM($H58, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$56","v":"Altre raccolte straordinarie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F56,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H59),IF($H59<=40,INDEX(Bilancio!$B$7:$B$46,$H59),INDEX(Bilancio!$G$7:$G$66,SUM($H59, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$57","v":"Uscite attività parrocchiale 1"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F57,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H60),IF($H60<=40,INDEX(Bilancio!$B$7:$B$46,$H60),INDEX(Bilancio!$G$7:$G$66,SUM($H60, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$58","v":"Uscite attività parrocchiale 2"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F58,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H61),IF($H61<=40,INDEX(Bilancio!$B$7:$B$46,$H61),INDEX(Bilancio!$G$7:$G$66,SUM($H61, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$59","v":"Uscite attività parrocchiale 3"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F59,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H62),IF($H62<=40,INDEX(Bilancio!$B$7:$B$46,$H62),INDEX(Bilancio!$G$7:$G$66,SUM($H62, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$60","v":"Uscite attività parrocchiale 4"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F60,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H63),IF($H63<=40,INDEX(Bilancio!$B$7:$B$46,$H63),INDEX(Bilancio!$G$7:$G$66,SUM($H63, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$61","v":"Uscite attività parrocchiale 5"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F61,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H64),IF($H64<=40,INDEX(Bilancio!$B$7:$B$46,$H64),INDEX(Bilancio!$G$7:$G$66,SUM($H64, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$62","v":"Uscite attività parrocchiale 6"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F62,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H65),IF($H65<=40,INDEX(Bilancio!$B$7:$B$46,$H65),INDEX(Bilancio!$G$7:$G$66,SUM($H65, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$63","v":"Uscite attività parrocchiale 7"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F63,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H66),IF($H66<=40,INDEX(Bilancio!$B$7:$B$46,$H66),INDEX(Bilancio!$G$7:$G$66,SUM($H66, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$64","v":"Uscite attività parrocchiale 8"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F64,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H67),IF($H67<=40,INDEX(Bilancio!$B$7:$B$46,$H67),INDEX(Bilancio!$G$7:$G$66,SUM($H67, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$65","v":"Uscite attività parrocchiale 9"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F65,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H68),IF($H68<=40,INDEX(Bilancio!$B$7:$B$46,$H68),INDEX(Bilancio!$G$7:$G$66,SUM($H68, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$66","v":"Uscite altre iniziative"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F66,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H69),IF($H69<=40,INDEX(Bilancio!$B$7:$B$46,$H69),INDEX(Bilancio!$G$7:$G$66,SUM($H69, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H70),IF($H70<=40,INDEX(Bilancio!$B$7:$B$46,$H70),INDEX(Bilancio!$G$7:$G$66,SUM($H70, -40))),\" \")","v":" "},{"$f":"IF(AND($L70<>\"CONTO NON ATTIVO\",OR(J70=\"\",J70=\" \",J70=\"c\",J70=\"C\",J70=\"b\",J70=\"B\",J70=\"v\",J70=\"V\",J70=\"p\",J70=\"P\"),OR(AND(E70>0,OR(J70=\"\",J70=\" \",J70=\"c\",J70=\"C\",J70=\"b\",J70=\"B\"),H70<=40,H70>0),AND(E70>0,OR(J70=\"p\",J70=\"P\"),OR(H70=\"\",H70=\" \",H70=0)),AND(OR(E70=\"\",E70=\" \",E70=0),OR(F70=\"\",F70=\" \",F70=0)),AND(F70>0,OR(J70=\"\",J70=\" \",J70=\"c\",J70=\"C\",J70=\"b\",J70=\"B\"),H70>=41,H70<=100),AND(F70>0,OR(J70=\"v\",J70=\"V\"),OR(H70=\"\",H70=\" \",H70=0)))),IF(OR(E70=0,E70=\"\",E70=\" \",F70=0,F70=\"\",F70=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},{"$f":"IF(OR($J70=\"\",$J70=\" \",$J70=\"c\",$J70=\"C\",$J70=\"p\",$J70=\"P\"),$E70,0)","v":0},{"$f":"IF(OR($J70=\"\",$J70=\" \",$J70=\"c\",$J70=\"C\",$J70=\"v\",$J70=\"V\"),$F70,0)","v":0},{"$f":"IF(OR($J70=\"B\",$J70=\"b\"),$E70,IF(OR($J70=\"V\",$J70=\"v\"),$F70,0))","v":0},{"$f":"IF(OR($J70=\"B\",$J70=\"b\"),$F70,IF(OR($J70=\"p\",$J70=\"P\"),$E70,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H71),IF($H71<=40,INDEX(Bilancio!$B$7:$B$46,$H71),INDEX(Bilancio!$G$7:$G$66,SUM($H71, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H72),IF($H72<=40,INDEX(Bilancio!$B$7:$B$46,$H72),INDEX(Bilancio!$G$7:$G$66,SUM($H72, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,"Totale entrate del mese",null,{"$f":"SUM(V9:V48)","v":0},null,"Totale uscite del mese",null,{"$f":"SUM(Z9:Z68)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H73),IF($H73<=40,INDEX(Bilancio!$B$7:$B$46,$H73),INDEX(Bilancio!$G$7:$G$66,SUM($H73, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H74),IF($H74<=40,INDEX(Bilancio!$B$7:$B$46,$H74),INDEX(Bilancio!$G$7:$G$66,SUM($H74, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H75),IF($H75<=40,INDEX(Bilancio!$B$7:$B$46,$H75),INDEX(Bilancio!$G$7:$G$66,SUM($H75, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,"Residuo fine mese"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H76),IF($H76<=40,INDEX(Bilancio!$B$7:$B$46,$H76),INDEX(Bilancio!$G$7:$G$66,SUM($H76, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,"Cassa ===>",null,{"$f":"+V6+N156-O156","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H77),IF($H77<=40,INDEX(Bilancio!$B$7:$B$46,$H77),INDEX(Bilancio!$G$7:$G$66,SUM($H77, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,"Banca ===>",null,{"$f":"+V7+P156-Q156","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H78),IF($H78<=40,INDEX(Bilancio!$B$7:$B$46,$H78),INDEX(Bilancio!$G$7:$G$66,SUM($H78, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H79),IF($H79<=40,INDEX(Bilancio!$B$7:$B$46,$H79),INDEX(Bilancio!$G$7:$G$66,SUM($H79, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H80),IF($H80<=40,INDEX(Bilancio!$B$7:$B$46,$H80),INDEX(Bilancio!$G$7:$G$66,SUM($H80, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H81),IF($H81<=40,INDEX(Bilancio!$B$7:$B$46,$H81),INDEX(Bilancio!$G$7:$G$66,SUM($H81, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H82),IF($H82<=40,INDEX(Bilancio!$B$7:$B$46,$H82),INDEX(Bilancio!$G$7:$G$66,SUM($H82, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H83),IF($H83<=40,INDEX(Bilancio!$B$7:$B$46,$H83),INDEX(Bilancio!$G$7:$G$66,SUM($H83, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H84),IF($H84<=40,INDEX(Bilancio!$B$7:$B$46,$H84),INDEX(Bilancio!$G$7:$G$66,SUM($H84, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H85),IF($H85<=40,INDEX(Bilancio!$B$7:$B$46,$H85),INDEX(Bilancio!$G$7:$G$66,SUM($H85, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H86),IF($H86<=40,INDEX(Bilancio!$B$7:$B$46,$H86),INDEX(Bilancio!$G$7:$G$66,SUM($H86, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H87),IF($H87<=40,INDEX(Bilancio!$B$7:$B$46,$H87),INDEX(Bilancio!$G$7:$G$66,SUM($H87, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H88),IF($H88<=40,INDEX(Bilancio!$B$7:$B$46,$H88),INDEX(Bilancio!$G$7:$G$66,SUM($H88, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H89),IF($H89<=40,INDEX(Bilancio!$B$7:$B$46,$H89),INDEX(Bilancio!$G$7:$G$66,SUM($H89, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H90),IF($H90<=40,INDEX(Bilancio!$B$7:$B$46,$H90),INDEX(Bilancio!$G$7:$G$66,SUM($H90, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H91),IF($H91<=40,INDEX(Bilancio!$B$7:$B$46,$H91),INDEX(Bilancio!$G$7:$G$66,SUM($H91, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H92),IF($H92<=40,INDEX(Bilancio!$B$7:$B$46,$H92),INDEX(Bilancio!$G$7:$G$66,SUM($H92, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H93),IF($H93<=40,INDEX(Bilancio!$B$7:$B$46,$H93),INDEX(Bilancio!$G$7:$G$66,SUM($H93, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H94),IF($H94<=40,INDEX(Bilancio!$B$7:$B$46,$H94),INDEX(Bilancio!$G$7:$G$66,SUM($H94, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H95),IF($H95<=40,INDEX(Bilancio!$B$7:$B$46,$H95),INDEX(Bilancio!$G$7:$G$66,SUM($H95, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H96),IF($H96<=40,INDEX(Bilancio!$B$7:$B$46,$H96),INDEX(Bilancio!$G$7:$G$66,SUM($H96, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H97),IF($H97<=40,INDEX(Bilancio!$B$7:$B$46,$H97),INDEX(Bilancio!$G$7:$G$66,SUM($H97, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H98),IF($H98<=40,INDEX(Bilancio!$B$7:$B$46,$H98),INDEX(Bilancio!$G$7:$G$66,SUM($H98, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H99),IF($H99<=40,INDEX(Bilancio!$B$7:$B$46,$H99),INDEX(Bilancio!$G$7:$G$66,SUM($H99, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H100),IF($H100<=40,INDEX(Bilancio!$B$7:$B$46,$H100),INDEX(Bilancio!$G$7:$G$66,SUM($H100, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H101),IF($H101<=40,INDEX(Bilancio!$B$7:$B$46,$H101),INDEX(Bilancio!$G$7:$G$66,SUM($H101, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H102),IF($H102<=40,INDEX(Bilancio!$B$7:$B$46,$H102),INDEX(Bilancio!$G$7:$G$66,SUM($H102, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H103),IF($H103<=40,INDEX(Bilancio!$B$7:$B$46,$H103),INDEX(Bilancio!$G$7:$G$66,SUM($H103, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H104),IF($H104<=40,INDEX(Bilancio!$B$7:$B$46,$H104),INDEX(Bilancio!$G$7:$G$66,SUM($H104, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H105),IF($H105<=40,INDEX(Bilancio!$B$7:$B$46,$H105),INDEX(Bilancio!$G$7:$G$66,SUM($H105, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H106),IF($H106<=40,INDEX(Bilancio!$B$7:$B$46,$H106),INDEX(Bilancio!$G$7:$G$66,SUM($H106, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H107),IF($H107<=40,INDEX(Bilancio!$B$7:$B$46,$H107),INDEX(Bilancio!$G$7:$G$66,SUM($H107, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H108),IF($H108<=40,INDEX(Bilancio!$B$7:$B$46,$H108),INDEX(Bilancio!$G$7:$G$66,SUM($H108, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H109),IF($H109<=40,INDEX(Bilancio!$B$7:$B$46,$H109),INDEX(Bilancio!$G$7:$G$66,SUM($H109, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H110),IF($H110<=40,INDEX(Bilancio!$B$7:$B$46,$H110),INDEX(Bilancio!$G$7:$G$66,SUM($H110, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H111),IF($H111<=40,INDEX(Bilancio!$B$7:$B$46,$H111),INDEX(Bilancio!$G$7:$G$66,SUM($H111, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H112),IF($H112<=40,INDEX(Bilancio!$B$7:$B$46,$H112),INDEX(Bilancio!$G$7:$G$66,SUM($H112, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H113),IF($H113<=40,INDEX(Bilancio!$B$7:$B$46,$H113),INDEX(Bilancio!$G$7:$G$66,SUM($H113, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H114),IF($H114<=40,INDEX(Bilancio!$B$7:$B$46,$H114),INDEX(Bilancio!$G$7:$G$66,SUM($H114, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H115),IF($H115<=40,INDEX(Bilancio!$B$7:$B$46,$H115),INDEX(Bilancio!$G$7:$G$66,SUM($H115, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H116),IF($H116<=40,INDEX(Bilancio!$B$7:$B$46,$H116),INDEX(Bilancio!$G$7:$G$66,SUM($H116, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H117),IF($H117<=40,INDEX(Bilancio!$B$7:$B$46,$H117),INDEX(Bilancio!$G$7:$G$66,SUM($H117, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H118),IF($H118<=40,INDEX(Bilancio!$B$7:$B$46,$H118),INDEX(Bilancio!$G$7:$G$66,SUM($H118, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H119),IF($H119<=40,INDEX(Bilancio!$B$7:$B$46,$H119),INDEX(Bilancio!$G$7:$G$66,SUM($H119, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H120),IF($H120<=40,INDEX(Bilancio!$B$7:$B$46,$H120),INDEX(Bilancio!$G$7:$G$66,SUM($H120, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H121),IF($H121<=40,INDEX(Bilancio!$B$7:$B$46,$H121),INDEX(Bilancio!$G$7:$G$66,SUM($H121, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H122),IF($H122<=40,INDEX(Bilancio!$B$7:$B$46,$H122),INDEX(Bilancio!$G$7:$G$66,SUM($H122, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H123),IF($H123<=40,INDEX(Bilancio!$B$7:$B$46,$H123),INDEX(Bilancio!$G$7:$G$66,SUM($H123, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H124),IF($H124<=40,INDEX(Bilancio!$B$7:$B$46,$H124),INDEX(Bilancio!$G$7:$G$66,SUM($H124, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H125),IF($H125<=40,INDEX(Bilancio!$B$7:$B$46,$H125),INDEX(Bilancio!$G$7:$G$66,SUM($H125, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H126),IF($H126<=40,INDEX(Bilancio!$B$7:$B$46,$H126),INDEX(Bilancio!$G$7:$G$66,SUM($H126, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H127),IF($H127<=40,INDEX(Bilancio!$B$7:$B$46,$H127),INDEX(Bilancio!$G$7:$G$66,SUM($H127, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H128),IF($H128<=40,INDEX(Bilancio!$B$7:$B$46,$H128),INDEX(Bilancio!$G$7:$G$66,SUM($H128, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H129),IF($H129<=40,INDEX(Bilancio!$B$7:$B$46,$H129),INDEX(Bilancio!$G$7:$G$66,SUM($H129, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H130),IF($H130<=40,INDEX(Bilancio!$B$7:$B$46,$H130),INDEX(Bilancio!$G$7:$G$66,SUM($H130, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H131),IF($H131<=40,INDEX(Bilancio!$B$7:$B$46,$H131),INDEX(Bilancio!$G$7:$G$66,SUM($H131, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H132),IF($H132<=40,INDEX(Bilancio!$B$7:$B$46,$H132),INDEX(Bilancio!$G$7:$G$66,SUM($H132, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H133),IF($H133<=40,INDEX(Bilancio!$B$7:$B$46,$H133),INDEX(Bilancio!$G$7:$G$66,SUM($H133, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H134),IF($H134<=40,INDEX(Bilancio!$B$7:$B$46,$H134),INDEX(Bilancio!$G$7:$G$66,SUM($H134, -40))),\" \")","v":" "},{"$f":"IF(AND($L134<>\"CONTO NON ATTIVO\",OR(J134=\"\",J134=\" \",J134=\"c\",J134=\"C\",J134=\"b\",J134=\"B\",J134=\"v\",J134=\"V\",J134=\"p\",J134=\"P\"),OR(AND(E134>0,OR(J134=\"\",J134=\" \",J134=\"c\",J134=\"C\",J134=\"b\",J134=\"B\"),H134<=40,H134>0),AND(E134>0,OR(J134=\"p\",J134=\"P\"),OR(H134=\"\",H134=\" \",H134=0)),AND(OR(E134=\"\",E134=\" \",E134=0),OR(F134=\"\",F134=\" \",F134=0)),AND(F134>0,OR(J134=\"\",J134=\" \",J134=\"c\",J134=\"C\",J134=\"b\",J134=\"B\"),H134>=41,H134<=100),AND(F134>0,OR(J134=\"v\",J134=\"V\"),OR(H134=\"\",H134=\" \",H134=0)))),IF(OR(E134=0,E134=\"\",E134=\" \",F134=0,F134=\"\",F134=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},{"$f":"IF(OR($J134=\"\",$J134=\" \",$J134=\"c\",$J134=\"C\",$J134=\"p\",$J134=\"P\"),$E134,0)","v":0},{"$f":"IF(OR($J134=\"\",$J134=\" \",$J134=\"c\",$J134=\"C\",$J134=\"v\",$J134=\"V\"),$F134,0)","v":0},{"$f":"IF(OR($J134=\"B\",$J134=\"b\"),$E134,IF(OR($J134=\"V\",$J134=\"v\"),$F134,0))","v":0},{"$f":"IF(OR($J134=\"B\",$J134=\"b\"),$F134,IF(OR($J134=\"p\",$J134=\"P\"),$E134,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H135),IF($H135<=40,INDEX(Bilancio!$B$7:$B$46,$H135),INDEX(Bilancio!$G$7:$G$66,SUM($H135, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H136),IF($H136<=40,INDEX(Bilancio!$B$7:$B$46,$H136),INDEX(Bilancio!$G$7:$G$66,SUM($H136, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H137),IF($H137<=40,INDEX(Bilancio!$B$7:$B$46,$H137),INDEX(Bilancio!$G$7:$G$66,SUM($H137, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H138),IF($H138<=40,INDEX(Bilancio!$B$7:$B$46,$H138),INDEX(Bilancio!$G$7:$G$66,SUM($H138, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H139),IF($H139<=40,INDEX(Bilancio!$B$7:$B$46,$H139),INDEX(Bilancio!$G$7:$G$66,SUM($H139, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H140),IF($H140<=40,INDEX(Bilancio!$B$7:$B$46,$H140),INDEX(Bilancio!$G$7:$G$66,SUM($H140, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H141),IF($H141<=40,INDEX(Bilancio!$B$7:$B$46,$H141),INDEX(Bilancio!$G$7:$G$66,SUM($H141, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H142),IF($H142<=40,INDEX(Bilancio!$B$7:$B$46,$H142),INDEX(Bilancio!$G$7:$G$66,SUM($H142, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H143),IF($H143<=40,INDEX(Bilancio!$B$7:$B$46,$H143),INDEX(Bilancio!$G$7:$G$66,SUM($H143, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H144),IF($H144<=40,INDEX(Bilancio!$B$7:$B$46,$H144),INDEX(Bilancio!$G$7:$G$66,SUM($H144, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H145),IF($H145<=40,INDEX(Bilancio!$B$7:$B$46,$H145),INDEX(Bilancio!$G$7:$G$66,SUM($H145, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H146),IF($H146<=40,INDEX(Bilancio!$B$7:$B$46,$H146),INDEX(Bilancio!$G$7:$G$66,SUM($H146, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H147),IF($H147<=40,INDEX(Bilancio!$B$7:$B$46,$H147),INDEX(Bilancio!$G$7:$G$66,SUM($H147, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H148),IF($H148<=40,INDEX(Bilancio!$B$7:$B$46,$H148),INDEX(Bilancio!$G$7:$G$66,SUM($H148, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H149),IF($H149<=40,INDEX(Bilancio!$B$7:$B$46,$H149),INDEX(Bilancio!$G$7:$G$66,SUM($H149, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H150),IF($H150<=40,INDEX(Bilancio!$B$7:$B$46,$H150),INDEX(Bilancio!$G$7:$G$66,SUM($H150, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H151),IF($H151<=40,INDEX(Bilancio!$B$7:$B$46,$H151),INDEX(Bilancio!$G$7:$G$66,SUM($H151, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H152),IF($H152<=40,INDEX(Bilancio!$B$7:$B$46,$H152),INDEX(Bilancio!$G$7:$G$66,SUM($H152, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H153),IF($H153<=40,INDEX(Bilancio!$B$7:$B$46,$H153),INDEX(Bilancio!$G$7:$G$66,SUM($H153, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H154),IF($H154<=40,INDEX(Bilancio!$B$7:$B$46,$H154),INDEX(Bilancio!$G$7:$G$66,SUM($H154, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,"T O T A L I",null,{"$f":"SUM(E5:E154)","v":0},{"$f":"SUM(F5:F154)","v":0},null,null,null,null,null," ",null,{"$f":"SUM(N5:N154)","v":0},{"$f":"SUM(O5:O154)","v":0},{"$f":"SUM(P5:P154)","v":0},{"$f":"SUM(Q5:Q154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"TODAY()","v":"2022-01-26"}]

{"sheet":"Novembre","index":11,"n_rows":164,"n_cols":26,"rows_kept":164,"cut":false,"hidden":false,"merged":[[0,0,0,11],[0,19,0,25],[3,0,3,5],[3,13,3,14],[3,15,3,16]]}
[{"$f":"Bilancio!A1","v":"Parrocchia di  .  .  .  .  "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Bilancio!A1","v":"Parrocchia di  .  .  .  .  "}]
[]
["gg"," ","Descrizione",null,"Entrate","Uscite",null,"c/",null,"tipo",null,"Conto",null,"Entrate","Uscite","Entrate","Uscite"]
["   M e s e   d i   n o v e m b r e ",null,null,null,null,null,null," ",null,null,null,{"$f":"Bilancio!$H$4","v":2021},null,"Cassa",null,"Banca",null,null,null,"Riepilogo mensile",null,{"$f":"A4","v":"   M e s e   d i   n o v e m b r e "},null,null,null,{"$f":"IF(ROUND((+V6+V7+V72-Z72-Z76-Z77),2)<>0,\"squadratura\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H5),IF($H5<=40,INDEX(Bilancio!$B$7:$B$46,$H5),INDEX(Bilancio!$G$7:$G$66,SUM($H5, -40))),\" \")","v":" "},{"$f":"IF(AND($L5<>\"CONTO NON ATTIVO\",OR(J5=\"\",J5=\" \",J5=\"c\",J5=\"C\",J5=\"b\",J5=\"B\",J5=\"v\",J5=\"V\",J5=\"p\",J5=\"P\"),OR(AND(E5>0,OR(J5=\"\",J5=\" \",J5=\"c\",J5=\"C\",J5=\"b\",J5=\"B\"),H5<=40,H5>0),AND(E5>0,OR(J5=\"p\",J5=\"P\"),OR(H5=\"\",H5=\" \",H5=0)),AND(OR(E5=\"\",E5=\" \",E5=0),OR(F5=\"\",F5=\" \",F5=0)),AND(F5>0,OR(J5=\"\",J5=\" \",J5=\"c\",J5=\"C\",J5=\"b\",J5=\"B\"),H5>=41,H5<=100),AND(F5>0,OR(J5=\"v\",J5=\"V\"),OR(H5=\"\",H5=\" \",H5=0)))),IF(OR(E5=0,E5=\"\",E5=\" \",F5=0,F5=\"\",F5=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},{"$f":"IF(OR($J5=\"\",$J5=\" \",$J5=\"c\",$J5=\"C\",$J5=\"p\",$J5=\"P\"),$E5,0)","v":0},{"$f":"IF(OR($J5=\"\",$J5=\" \",$J5=\"c\",$J5=\"C\",$J5=\"v\",$J5=\"V\"),$F5,0)","v":0},{"$f":"IF(OR($J5=\"B\",$J5=\"b\"),$E5,IF(OR($J5=\"V\",$J5=\"v\"),$F5,0))","v":0},{"$f":"IF(OR($J5=\"B\",$J5=\"b\"),$F5,IF(OR($J5=\"p\",$J5=\"P\"),$E5,0))","v":0},null,null,"Riporto mese precedente"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H6),IF($H6<=40,INDEX(Bilancio!$B$7:$B$46,$H6),INDEX(Bilancio!$G$7:$G$66,SUM($H6, -40))),\" \")","v":" "},{"$f":"IF(AND($L6<>\"CONTO NON ATTIVO\",OR(J6=\"\",J6=\" \",J6=\"c\",J6=\"C\",J6=\"b\",J6=\"B\",J6=\"v\",J6=\"V\",J6=\"p\",J6=\"P\"),OR(AND(E6>0,OR(J6=\"\",J6=\" \",J6=\"c\",J6=\"C\",J6=\"b\",J6=\"B\"),H6<=40,H6>0),AND(E6>0,OR(J6=\"p\",J6=\"P\"),OR(H6=\"\",H6=\" \",H6=0)),AND(OR(E6=\"\",E6=\" \",E6=0),OR(F6=\"\",F6=\" \",F6=0)),AND(F6>0,OR(J6=\"\",J6=\" \",J6=\"c\",J6=\"C\",J6=\"b\",J6=\"B\"),H6>=41,H6<=100),AND(F6>0,OR(J6=\"v\",J6=\"V\"),OR(H6=\"\",H6=\" \",H6=0)))),IF(OR(E6=0,E6=\"\",E6=\" \",F6=0,F6=\"\",F6=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},{"$f":"IF(OR($J6=\"\",$J6=\" \",$J6=\"c\",$J6=\"C\",$J6=\"p\",$J6=\"P\"),$E6,0)","v":0},{"$f":"IF(OR($J6=\"\",$J6=\" \",$J6=\"c\",$J6=\"C\",$J6=\"v\",$J6=\"V\"),$F6,0)","v":0},{"$f":"IF(OR($J6=\"B\",$J6=\"b\"),$E6,IF(OR($J6=\"V\",$J6=\"v\"),$F6,0))","v":0},{"$f":"IF(OR($J6=\"B\",$J6=\"b\"),$F6,IF(OR($J6=\"p\",$J6=\"P\"),$E6,0))","v":0},null,null,"Cassa ===>",null,{"$f":"Ottobre!Z76","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H7),IF($H7<=40,INDEX(Bilancio!$B$7:$B$46,$H7),INDEX(Bilancio!$G$7:$G$66,SUM($H7, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,"Banca ===>",null,{"$f":"Ottobre!Z77","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H8),IF($H8<=40,INDEX(Bilancio!$B$7:$B$46,$H8),INDEX(Bilancio!$G$7:$G$66,SUM($H8, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H9),IF($H9<=40,INDEX(Bilancio!$B$7:$B$46,$H9),INDEX(Bilancio!$G$7:$G$66,SUM($H9, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$7","v":"Questue Sante Messe"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A7,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$7","v":"Acqua"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F7,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H10),IF($H10<=40,INDEX(Bilancio!$B$7:$B$46,$H10),INDEX(Bilancio!$G$7:$G$66,SUM($H10, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$8","v":"Offerte sacramenti I.C. e matrimoni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A8,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$8","v":"Luce"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F8,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H11),IF($H11<=40,INDEX(Bilancio!$B$7:$B$46,$H11),INDEX(Bilancio!$G$7:$G$66,SUM($H11, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$9","v":"Offerte funerali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A9,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$9","v":"Gas"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F9,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H12),IF($H12<=40,INDEX(Bilancio!$B$7:$B$46,$H12),INDEX(Bilancio!$G$7:$G$66,SUM($H12, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$10","v":"Offerte benedizione famiglie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A10,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$10","v":"Telefono"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F10,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H13),IF($H13<=40,INDEX(Bilancio!$B$7:$B$46,$H13),INDEX(Bilancio!$G$7:$G$66,SUM($H13, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$11","v":"Offerte altre feste e ricorrenze "},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A11,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$11","v":"Spese pulizia canonica, chiesa e patronato"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F11,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H14),IF($H14<=40,INDEX(Bilancio!$B$7:$B$46,$H14),INDEX(Bilancio!$G$7:$G$66,SUM($H14, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$12","v":"Offerte varie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A12,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$12","v":"Quota parrocchiale a parroco e vicari"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F12,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H15),IF($H15<=40,INDEX(Bilancio!$B$7:$B$46,$H15),INDEX(Bilancio!$G$7:$G$66,SUM($H15, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$13","v":"Offerte per patronato"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A13,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$13","v":"Stipendi al personale"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F13,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H16),IF($H16<=40,INDEX(Bilancio!$B$7:$B$46,$H16),INDEX(Bilancio!$G$7:$G$66,SUM($H16, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$14","v":"Offerte da associaz. parrocchiali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A14,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$14","v":"Cancelleria"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F14,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H17),IF($H17<=40,INDEX(Bilancio!$B$7:$B$46,$H17),INDEX(Bilancio!$G$7:$G$66,SUM($H17, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$15","v":"Ricavo candele votive"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A15,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$15","v":"Stampa e libri"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F15,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H18),IF($H18<=40,INDEX(Bilancio!$B$7:$B$46,$H18),INDEX(Bilancio!$G$7:$G$66,SUM($H18, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$16","v":"Raccolta per iniziative diocesane"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A16,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$16","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F16,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H19),IF($H19<=40,INDEX(Bilancio!$B$7:$B$46,$H19),INDEX(Bilancio!$G$7:$G$66,SUM($H19, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$17","v":"Interessi titoli di stato"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A17,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$17","v":"Paramenti e suppellettili sacre"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F17,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H20),IF($H20<=40,INDEX(Bilancio!$B$7:$B$46,$H20),INDEX(Bilancio!$G$7:$G$66,SUM($H20, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$18","v":"Proventi da azioni, obbligazioni,  titoli bancari"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A18,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$18","v":"Ostie, vino"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F18,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H21),IF($H21<=40,INDEX(Bilancio!$B$7:$B$46,$H21),INDEX(Bilancio!$G$7:$G$66,SUM($H21, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$19","v":"Interessi c/c/"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A19,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$19","v":"Libri liturgici"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F19,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H22),IF($H22<=40,INDEX(Bilancio!$B$7:$B$46,$H22),INDEX(Bilancio!$G$7:$G$66,SUM($H22, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$20","v":"Locazioni immobili abitativi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A20,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$20","v":"Offerte a celebranti occasionali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F20,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H23),IF($H23<=40,INDEX(Bilancio!$B$7:$B$46,$H23),INDEX(Bilancio!$G$7:$G$66,SUM($H23, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$21","v":"Affitti immobili commerciali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A21,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$21","v":"Acquisto candele votive"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F21,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H24),IF($H24<=40,INDEX(Bilancio!$B$7:$B$46,$H24),INDEX(Bilancio!$G$7:$G$66,SUM($H24, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$22","v":"Affitti terreni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A22,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$22","v":"Assicurazioni RC - infortuni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F22,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H25),IF($H25<=40,INDEX(Bilancio!$B$7:$B$46,$H25),INDEX(Bilancio!$G$7:$G$66,SUM($H25, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$23","v":"Uso sale patronato o parrocchiali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A23,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$23","v":"Assicurazioni Immobili"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F23,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H26),IF($H26<=40,INDEX(Bilancio!$B$7:$B$46,$H26),INDEX(Bilancio!$G$7:$G$66,SUM($H26, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$24","v":"Contributi da enti pubblici"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A24,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$24","v":"Assicurazioni mezzi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F24,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H27),IF($H27<=40,INDEX(Bilancio!$B$7:$B$46,$H27),INDEX(Bilancio!$G$7:$G$66,SUM($H27, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$25","v":"Contributi straordinari da privati"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A25,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$25","v":"Imposte immobili istituzionali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F25,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H28),IF($H28<=40,INDEX(Bilancio!$B$7:$B$46,$H28),INDEX(Bilancio!$G$7:$G$66,SUM($H28, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$26","v":"Raccolte straordinarie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A26,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$26","v":"Imposte immobili locati"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F26,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H29),IF($H29<=40,INDEX(Bilancio!$B$7:$B$46,$H29),INDEX(Bilancio!$G$7:$G$66,SUM($H29, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$27","v":"Offerte straordinarie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A27,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$27","v":"Imposte sui redditi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F27,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H30),IF($H30<=40,INDEX(Bilancio!$B$7:$B$46,$H30),INDEX(Bilancio!$G$7:$G$66,SUM($H30, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$28","v":"Contributi da diocesi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A28,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$28","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F28,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H31),IF($H31<=40,INDEX(Bilancio!$B$7:$B$46,$H31),INDEX(Bilancio!$G$7:$G$66,SUM($H31, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$29","v":"Contributi da CEI"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A29,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$29","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F29,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H32),IF($H32<=40,INDEX(Bilancio!$B$7:$B$46,$H32),INDEX(Bilancio!$G$7:$G$66,SUM($H32, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$30","v":"Prestiti ottenuti"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A30,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$30","v":"Tassa diocesana"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F30,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H33),IF($H33<=40,INDEX(Bilancio!$B$7:$B$46,$H33),INDEX(Bilancio!$G$7:$G$66,SUM($H33, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$31","v":"Entrate nette da vendita beni mobili e immobili"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A31,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$31","v":"acquisto mobili"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F31,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H34),IF($H34<=40,INDEX(Bilancio!$B$7:$B$46,$H34),INDEX(Bilancio!$G$7:$G$66,SUM($H34, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$32","v":"Eredità e donazioni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A32,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$32","v":"Acquisto apparecchi tecnologici e di stampa"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F32,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H35),IF($H35<=40,INDEX(Bilancio!$B$7:$B$46,$H35),INDEX(Bilancio!$G$7:$G$66,SUM($H35, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$33","v":"da assicurazioni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A33,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$33","v":"Manutenzione ordinaria immobili e impianti"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F33,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H36),IF($H36<=40,INDEX(Bilancio!$B$7:$B$46,$H36),INDEX(Bilancio!$G$7:$G$66,SUM($H36, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$34","v":"Entrata straord. personalizzabile"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A34,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$34","v":"Rate mutui"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F34,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H37),IF($H37<=40,INDEX(Bilancio!$B$7:$B$46,$H37),INDEX(Bilancio!$G$7:$G$66,SUM($H37, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$35","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A35,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$35","v":"Interessi passivi su c/c/"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F35,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H38),IF($H38<=40,INDEX(Bilancio!$B$7:$B$46,$H38),INDEX(Bilancio!$G$7:$G$66,SUM($H38, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$36","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A36,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$36","v":"Restituzione prestiti a privati"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F36,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H39),IF($H39<=40,INDEX(Bilancio!$B$7:$B$46,$H39),INDEX(Bilancio!$G$7:$G$66,SUM($H39, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$37","v":"Entrate attività parrocchiale 1"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A37,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$37","v":"Restauro chiesa"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F37,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H40),IF($H40<=40,INDEX(Bilancio!$B$7:$B$46,$H40),INDEX(Bilancio!$G$7:$G$66,SUM($H40, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$38","v":"Entrate attività parrocchiale 2"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A38,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$38","v":"Restauro canonica, patronato, altre strutture"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F38,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H41),IF($H41<=40,INDEX(Bilancio!$B$7:$B$46,$H41),INDEX(Bilancio!$G$7:$G$66,SUM($H41, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$39","v":"Entrate attività parrocchiale 3"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A39,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$39","v":"Costruzione o rinnovo impianti elettrico, riscaldamento, altri"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F39,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H42),IF($H42<=40,INDEX(Bilancio!$B$7:$B$46,$H42),INDEX(Bilancio!$G$7:$G$66,SUM($H42, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$40","v":"Entrate attività parrocchiale 4"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A40,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$40","v":"Offerte per carità"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F40,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H43),IF($H43<=40,INDEX(Bilancio!$B$7:$B$46,$H43),INDEX(Bilancio!$G$7:$G$66,SUM($H43, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$41","v":"Entrate attività parrocchiale 5"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A41,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$41","v":"Compensi professionali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F41,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H44),IF($H44<=40,INDEX(Bilancio!$B$7:$B$46,$H44),INDEX(Bilancio!$G$7:$G$66,SUM($H44, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$42","v":"Entrate attività parrocchiale 6"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A42,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$42","v":"Uscita straord. personalizzabile"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F42,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H45),IF($H45<=40,INDEX(Bilancio!$B$7:$B$46,$H45),INDEX(Bilancio!$G$7:$G$66,SUM($H45, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$43","v":"Entrate attività parrocchiale 7"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A43,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$43","v":"Manutenzione beni mobili e apparecchi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F43,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H46),IF($H46<=40,INDEX(Bilancio!$B$7:$B$46,$H46),INDEX(Bilancio!$G$7:$G$66,SUM($H46, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$44","v":"Entrate attività parrocchiale 8"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A44,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$44","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F44,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H47),IF($H47<=40,INDEX(Bilancio!$B$7:$B$46,$H47),INDEX(Bilancio!$G$7:$G$66,SUM($H47, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$45","v":"Entrate attività parrocchiale 9"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A45,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$45","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F45,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H48),IF($H48<=40,INDEX(Bilancio!$B$7:$B$46,$H48),INDEX(Bilancio!$G$7:$G$66,SUM($H48, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$46","v":"Entrate altre iniziative"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A46,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$46","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F46,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H49),IF($H49<=40,INDEX(Bilancio!$B$7:$B$46,$H49),INDEX(Bilancio!$G$7:$G$66,SUM($H49, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$47","v":"Un pane per amor di Dio"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F47,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H50),IF($H50<=40,INDEX(Bilancio!$B$7:$B$46,$H50),INDEX(Bilancio!$G$7:$G$66,SUM($H50, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$48","v":"Giornata missionaria mondiale"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F48,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H51),IF($H51<=40,INDEX(Bilancio!$B$7:$B$46,$H51),INDEX(Bilancio!$G$7:$G$66,SUM($H51, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$49","v":"Giornata del seminario"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F49,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H52),IF($H52<=40,INDEX(Bilancio!$B$7:$B$46,$H52),INDEX(Bilancio!$G$7:$G$66,SUM($H52, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$50","v":"Raccolta Avvento"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F50,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H53),IF($H53<=40,INDEX(Bilancio!$B$7:$B$46,$H53),INDEX(Bilancio!$G$7:$G$66,SUM($H53, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$51","v":"Carità del papa"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F51,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H54),IF($H54<=40,INDEX(Bilancio!$B$7:$B$46,$H54),INDEX(Bilancio!$G$7:$G$66,SUM($H54, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$52","v":"Università cattolica"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F52,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H55),IF($H55<=40,INDEX(Bilancio!$B$7:$B$46,$H55),INDEX(Bilancio!$G$7:$G$66,SUM($H55, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$53","v":"Giornata dei migranti"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F53,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H56),IF($H56<=40,INDEX(Bilancio!$B$7:$B$46,$H56),INDEX(Bilancio!$G$7:$G$66,SUM($H56, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$54","v":"Terra santa"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F54,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H57),IF($H57<=40,INDEX(Bilancio!$B$7:$B$46,$H57),INDEX(Bilancio!$G$7:$G$66,SUM($H57, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$55","v":"Intenzioni Sante Messe"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F55,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H58),IF($H58<=40,INDEX(Bilancio!$B$7:$B$46,$H58),INDEX(Bilancio!$G$7:$G$66,SUM($H58, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$56","v":"Altre raccolte straordinarie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F56,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H59),IF($H59<=40,INDEX(Bilancio!$B$7:$B$46,$H59),INDEX(Bilancio!$G$7:$G$66,SUM($H59, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$57","v":"Uscite attività parrocchiale 1"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F57,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H60),IF($H60<=40,INDEX(Bilancio!$B$7:$B$46,$H60),INDEX(Bilancio!$G$7:$G$66,SUM($H60, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$58","v":"Uscite attività parrocchiale 2"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F58,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H61),IF($H61<=40,INDEX(Bilancio!$B$7:$B$46,$H61),INDEX(Bilancio!$G$7:$G$66,SUM($H61, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$59","v":"Uscite attività parrocchiale 3"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F59,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H62),IF($H62<=40,INDEX(Bilancio!$B$7:$B$46,$H62),INDEX(Bilancio!$G$7:$G$66,SUM($H62, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$60","v":"Uscite attività parrocchiale 4"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F60,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H63),IF($H63<=40,INDEX(Bilancio!$B$7:$B$46,$H63),INDEX(Bilancio!$G$7:$G$66,SUM($H63, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$61","v":"Uscite attività parrocchiale 5"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F61,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H64),IF($H64<=40,INDEX(Bilancio!$B$7:$B$46,$H64),INDEX(Bilancio!$G$7:$G$66,SUM($H64, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$62","v":"Uscite attività parrocchiale 6"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F62,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H65),IF($H65<=40,INDEX(Bilancio!$B$7:$B$46,$H65),INDEX(Bilancio!$G$7:$G$66,SUM($H65, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$63","v":"Uscite attività parrocchiale 7"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F63,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H66),IF($H66<=40,INDEX(Bilancio!$B$7:$B$46,$H66),INDEX(Bilancio!$G$7:$G$66,SUM($H66, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$64","v":"Uscite attività parrocchiale 8"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F64,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H67),IF($H67<=40,INDEX(Bilancio!$B$7:$B$46,$H67),INDEX(Bilancio!$G$7:$G$66,SUM($H67, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$65","v":"Uscite attività parrocchiale 9"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F65,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H68),IF($H68<=40,INDEX(Bilancio!$B$7:$B$46,$H68),INDEX(Bilancio!$G$7:$G$66,SUM($H68, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$66","v":"Uscite altre iniziative"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F66,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H69),IF($H69<=40,INDEX(Bilancio!$B$7:$B$46,$H69),INDEX(Bilancio!$G$7:$G$66,SUM($H69, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H70),IF($H70<=40,INDEX(Bilancio!$B$7:$B$46,$H70),INDEX(Bilancio!$G$7:$G$66,SUM($H70, -40))),\" \")","v":" "},{"$f":"IF(AND($L70<>\"CONTO NON ATTIVO\",OR(J70=\"\",J70=\" \",J70=\"c\",J70=\"C\",J70=\"b\",J70=\"B\",J70=\"v\",J70=\"V\",J70=\"p\",J70=\"P\"),OR(AND(E70>0,OR(J70=\"\",J70=\" \",J70=\"c\",J70=\"C\",J70=\"b\",J70=\"B\"),H70<=40,H70>0),AND(E70>0,OR(J70=\"p\",J70=\"P\"),OR(H70=\"\",H70=\" \",H70=0)),AND(OR(E70=\"\",E70=\" \",E70=0),OR(F70=\"\",F70=\" \",F70=0)),AND(F70>0,OR(J70=\"\",J70=\" \",J70=\"c\",J70=\"C\",J70=\"b\",J70=\"B\"),H70>=41,H70<=100),AND(F70>0,OR(J70=\"v\",J70=\"V\"),OR(H70=\"\",H70=\" \",H70=0)))),IF(OR(E70=0,E70=\"\",E70=\" \",F70=0,F70=\"\",F70=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},{"$f":"IF(OR($J70=\"\",$J70=\" \",$J70=\"c\",$J70=\"C\",$J70=\"p\",$J70=\"P\"),$E70,0)","v":0},{"$f":"IF(OR($J70=\"\",$J70=\" \",$J70=\"c\",$J70=\"C\",$J70=\"v\",$J70=\"V\"),$F70,0)","v":0},{"$f":"IF(OR($J70=\"B\",$J70=\"b\"),$E70,IF(OR($J70=\"V\",$J70=\"v\"),$F70,0))","v":0},{"$f":"IF(OR($J70=\"B\",$J70=\"b\"),$F70,IF(OR($J70=\"p\",$J70=\"P\"),$E70,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H71),IF($H71<=40,INDEX(Bilancio!$B$7:$B$46,$H71),INDEX(Bilancio!$G$7:$G$66,SUM($H71, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H72),IF($H72<=40,INDEX(Bilancio!$B$7:$B$46,$H72),INDEX(Bilancio!$G$7:$G$66,SUM($H72, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,"Totale entrate del mese",null,{"$f":"SUM(V9:V48)","v":0},null,"Totale uscite del mese",null,{"$f":"SUM(Z9:Z68)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H73),IF($H73<=40,INDEX(Bilancio!$B$7:$B$46,$H73),INDEX(Bilancio!$G$7:$G$66,SUM($H73, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H74),IF($H74<=40,INDEX(Bilancio!$B$7:$B$46,$H74),INDEX(Bilancio!$G$7:$G$66,SUM($H74, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H75),IF($H75<=40,INDEX(Bilancio!$B$7:$B$46,$H75),INDEX(Bilancio!$G$7:$G$66,SUM($H75, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,"Residuo fine mese"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H76),IF($H76<=40,INDEX(Bilancio!$B$7:$B$46,$H76),INDEX(Bilancio!$G$7:$G$66,SUM($H76, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,"Cassa ===>",null,{"$f":"+V6+N156-O156","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H77),IF($H77<=40,INDEX(Bilancio!$B$7:$B$46,$H77),INDEX(Bilancio!$G$7:$G$66,SUM($H77, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,"Banca ===>",null,{"$f":"+V7+P156-Q156","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H78),IF($H78<=40,INDEX(Bilancio!$B$7:$B$46,$H78),INDEX(Bilancio!$G$7:$G$66,SUM($H78, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H79),IF($H79<=40,INDEX(Bilancio!$B$7:$B$46,$H79),INDEX(Bilancio!$G$7:$G$66,SUM($H79, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H80),IF($H80<=40,INDEX(Bilancio!$B$7:$B$46,$H80),INDEX(Bilancio!$G$7:$G$66,SUM($H80, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H81),IF($H81<=40,INDEX(Bilancio!$B$7:$B$46,$H81),INDEX(Bilancio!$G$7:$G$66,SUM($H81, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H82),IF($H82<=40,INDEX(Bilancio!$B$7:$B$46,$H82),INDEX(Bilancio!$G$7:$G$66,SUM($H82, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H83),IF($H83<=40,INDEX(Bilancio!$B$7:$B$46,$H83),INDEX(Bilancio!$G$7:$G$66,SUM($H83, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H84),IF($H84<=40,INDEX(Bilancio!$B$7:$B$46,$H84),INDEX(Bilancio!$G$7:$G$66,SUM($H84, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H85),IF($H85<=40,INDEX(Bilancio!$B$7:$B$46,$H85),INDEX(Bilancio!$G$7:$G$66,SUM($H85, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H86),IF($H86<=40,INDEX(Bilancio!$B$7:$B$46,$H86),INDEX(Bilancio!$G$7:$G$66,SUM($H86, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H87),IF($H87<=40,INDEX(Bilancio!$B$7:$B$46,$H87),INDEX(Bilancio!$G$7:$G$66,SUM($H87, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H88),IF($H88<=40,INDEX(Bilancio!$B$7:$B$46,$H88),INDEX(Bilancio!$G$7:$G$66,SUM($H88, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H89),IF($H89<=40,INDEX(Bilancio!$B$7:$B$46,$H89),INDEX(Bilancio!$G$7:$G$66,SUM($H89, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H90),IF($H90<=40,INDEX(Bilancio!$B$7:$B$46,$H90),INDEX(Bilancio!$G$7:$G$66,SUM($H90, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H91),IF($H91<=40,INDEX(Bilancio!$B$7:$B$46,$H91),INDEX(Bilancio!$G$7:$G$66,SUM($H91, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H92),IF($H92<=40,INDEX(Bilancio!$B$7:$B$46,$H92),INDEX(Bilancio!$G$7:$G$66,SUM($H92, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H93),IF($H93<=40,INDEX(Bilancio!$B$7:$B$46,$H93),INDEX(Bilancio!$G$7:$G$66,SUM($H93, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H94),IF($H94<=40,INDEX(Bilancio!$B$7:$B$46,$H94),INDEX(Bilancio!$G$7:$G$66,SUM($H94, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H95),IF($H95<=40,INDEX(Bilancio!$B$7:$B$46,$H95),INDEX(Bilancio!$G$7:$G$66,SUM($H95, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H96),IF($H96<=40,INDEX(Bilancio!$B$7:$B$46,$H96),INDEX(Bilancio!$G$7:$G$66,SUM($H96, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H97),IF($H97<=40,INDEX(Bilancio!$B$7:$B$46,$H97),INDEX(Bilancio!$G$7:$G$66,SUM($H97, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H98),IF($H98<=40,INDEX(Bilancio!$B$7:$B$46,$H98),INDEX(Bilancio!$G$7:$G$66,SUM($H98, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H99),IF($H99<=40,INDEX(Bilancio!$B$7:$B$46,$H99),INDEX(Bilancio!$G$7:$G$66,SUM($H99, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H100),IF($H100<=40,INDEX(Bilancio!$B$7:$B$46,$H100),INDEX(Bilancio!$G$7:$G$66,SUM($H100, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H101),IF($H101<=40,INDEX(Bilancio!$B$7:$B$46,$H101),INDEX(Bilancio!$G$7:$G$66,SUM($H101, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H102),IF($H102<=40,INDEX(Bilancio!$B$7:$B$46,$H102),INDEX(Bilancio!$G$7:$G$66,SUM($H102, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H103),IF($H103<=40,INDEX(Bilancio!$B$7:$B$46,$H103),INDEX(Bilancio!$G$7:$G$66,SUM($H103, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H104),IF($H104<=40,INDEX(Bilancio!$B$7:$B$46,$H104),INDEX(Bilancio!$G$7:$G$66,SUM($H104, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H105),IF($H105<=40,INDEX(Bilancio!$B$7:$B$46,$H105),INDEX(Bilancio!$G$7:$G$66,SUM($H105, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H106),IF($H106<=40,INDEX(Bilancio!$B$7:$B$46,$H106),INDEX(Bilancio!$G$7:$G$66,SUM($H106, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H107),IF($H107<=40,INDEX(Bilancio!$B$7:$B$46,$H107),INDEX(Bilancio!$G$7:$G$66,SUM($H107, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H108),IF($H108<=40,INDEX(Bilancio!$B$7:$B$46,$H108),INDEX(Bilancio!$G$7:$G$66,SUM($H108, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H109),IF($H109<=40,INDEX(Bilancio!$B$7:$B$46,$H109),INDEX(Bilancio!$G$7:$G$66,SUM($H109, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H110),IF($H110<=40,INDEX(Bilancio!$B$7:$B$46,$H110),INDEX(Bilancio!$G$7:$G$66,SUM($H110, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H111),IF($H111<=40,INDEX(Bilancio!$B$7:$B$46,$H111),INDEX(Bilancio!$G$7:$G$66,SUM($H111, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H112),IF($H112<=40,INDEX(Bilancio!$B$7:$B$46,$H112),INDEX(Bilancio!$G$7:$G$66,SUM($H112, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H113),IF($H113<=40,INDEX(Bilancio!$B$7:$B$46,$H113),INDEX(Bilancio!$G$7:$G$66,SUM($H113, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H114),IF($H114<=40,INDEX(Bilancio!$B$7:$B$46,$H114),INDEX(Bilancio!$G$7:$G$66,SUM($H114, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H115),IF($H115<=40,INDEX(Bilancio!$B$7:$B$46,$H115),INDEX(Bilancio!$G$7:$G$66,SUM($H115, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H116),IF($H116<=40,INDEX(Bilancio!$B$7:$B$46,$H116),INDEX(Bilancio!$G$7:$G$66,SUM($H116, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H117),IF($H117<=40,INDEX(Bilancio!$B$7:$B$46,$H117),INDEX(Bilancio!$G$7:$G$66,SUM($H117, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H118),IF($H118<=40,INDEX(Bilancio!$B$7:$B$46,$H118),INDEX(Bilancio!$G$7:$G$66,SUM($H118, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H119),IF($H119<=40,INDEX(Bilancio!$B$7:$B$46,$H119),INDEX(Bilancio!$G$7:$G$66,SUM($H119, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H120),IF($H120<=40,INDEX(Bilancio!$B$7:$B$46,$H120),INDEX(Bilancio!$G$7:$G$66,SUM($H120, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H121),IF($H121<=40,INDEX(Bilancio!$B$7:$B$46,$H121),INDEX(Bilancio!$G$7:$G$66,SUM($H121, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H122),IF($H122<=40,INDEX(Bilancio!$B$7:$B$46,$H122),INDEX(Bilancio!$G$7:$G$66,SUM($H122, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H123),IF($H123<=40,INDEX(Bilancio!$B$7:$B$46,$H123),INDEX(Bilancio!$G$7:$G$66,SUM($H123, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H124),IF($H124<=40,INDEX(Bilancio!$B$7:$B$46,$H124),INDEX(Bilancio!$G$7:$G$66,SUM($H124, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H125),IF($H125<=40,INDEX(Bilancio!$B$7:$B$46,$H125),INDEX(Bilancio!$G$7:$G$66,SUM($H125, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H126),IF($H126<=40,INDEX(Bilancio!$B$7:$B$46,$H126),INDEX(Bilancio!$G$7:$G$66,SUM($H126, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H127),IF($H127<=40,INDEX(Bilancio!$B$7:$B$46,$H127),INDEX(Bilancio!$G$7:$G$66,SUM($H127, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H128),IF($H128<=40,INDEX(Bilancio!$B$7:$B$46,$H128),INDEX(Bilancio!$G$7:$G$66,SUM($H128, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H129),IF($H129<=40,INDEX(Bilancio!$B$7:$B$46,$H129),INDEX(Bilancio!$G$7:$G$66,SUM($H129, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H130),IF($H130<=40,INDEX(Bilancio!$B$7:$B$46,$H130),INDEX(Bilancio!$G$7:$G$66,SUM($H130, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H131),IF($H131<=40,INDEX(Bilancio!$B$7:$B$46,$H131),INDEX(Bilancio!$G$7:$G$66,SUM($H131, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H132),IF($H132<=40,INDEX(Bilancio!$B$7:$B$46,$H132),INDEX(Bilancio!$G$7:$G$66,SUM($H132, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H133),IF($H133<=40,INDEX(Bilancio!$B$7:$B$46,$H133),INDEX(Bilancio!$G$7:$G$66,SUM($H133, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H134),IF($H134<=40,INDEX(Bilancio!$B$7:$B$46,$H134),INDEX(Bilancio!$G$7:$G$66,SUM($H134, -40))),\" \")","v":" "},{"$f":"IF(AND($L134<>\"CONTO NON ATTIVO\",OR(J134=\"\",J134=\" \",J134=\"c\",J134=\"C\",J134=\"b\",J134=\"B\",J134=\"v\",J134=\"V\",J134=\"p\",J134=\"P\"),OR(AND(E134>0,OR(J134=\"\",J134=\" \",J134=\"c\",J134=\"C\",J134=\"b\",J134=\"B\"),H134<=40,H134>0),AND(E134>0,OR(J134=\"p\",J134=\"P\"),OR(H134=\"\",H134=\" \",H134=0)),AND(OR(E134=\"\",E134=\" \",E134=0),OR(F134=\"\",F134=\" \",F134=0)),AND(F134>0,OR(J134=\"\",J134=\" \",J134=\"c\",J134=\"C\",J134=\"b\",J134=\"B\"),H134>=41,H134<=100),AND(F134>0,OR(J134=\"v\",J134=\"V\"),OR(H134=\"\",H134=\" \",H134=0)))),IF(OR(E134=0,E134=\"\",E134=\" \",F134=0,F134=\"\",F134=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},{"$f":"IF(OR($J134=\"\",$J134=\" \",$J134=\"c\",$J134=\"C\",$J134=\"p\",$J134=\"P\"),$E134,0)","v":0},{"$f":"IF(OR($J134=\"\",$J134=\" \",$J134=\"c\",$J134=\"C\",$J134=\"v\",$J134=\"V\"),$F134,0)","v":0},{"$f":"IF(OR($J134=\"B\",$J134=\"b\"),$E134,IF(OR($J134=\"V\",$J134=\"v\"),$F134,0))","v":0},{"$f":"IF(OR($J134=\"B\",$J134=\"b\"),$F134,IF(OR($J134=\"p\",$J134=\"P\"),$E134,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H135),IF($H135<=40,INDEX(Bilancio!$B$7:$B$46,$H135),INDEX(Bilancio!$G$7:$G$66,SUM($H135, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H136),IF($H136<=40,INDEX(Bilancio!$B$7:$B$46,$H136),INDEX(Bilancio!$G$7:$G$66,SUM($H136, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H137),IF($H137<=40,INDEX(Bilancio!$B$7:$B$46,$H137),INDEX(Bilancio!$G$7:$G$66,SUM($H137, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H138),IF($H138<=40,INDEX(Bilancio!$B$7:$B$46,$H138),INDEX(Bilancio!$G$7:$G$66,SUM($H138, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H139),IF($H139<=40,INDEX(Bilancio!$B$7:$B$46,$H139),INDEX(Bilancio!$G$7:$G$66,SUM($H139, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H140),IF($H140<=40,INDEX(Bilancio!$B$7:$B$46,$H140),INDEX(Bilancio!$G$7:$G$66,SUM($H140, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H141),IF($H141<=40,INDEX(Bilancio!$B$7:$B$46,$H141),INDEX(Bilancio!$G$7:$G$66,SUM($H141, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H142),IF($H142<=40,INDEX(Bilancio!$B$7:$B$46,$H142),INDEX(Bilancio!$G$7:$G$66,SUM($H142, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H143),IF($H143<=40,INDEX(Bilancio!$B$7:$B$46,$H143),INDEX(Bilancio!$G$7:$G$66,SUM($H143, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H144),IF($H144<=40,INDEX(Bilancio!$B$7:$B$46,$H144),INDEX(Bilancio!$G$7:$G$66,SUM($H144, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H145),IF($H145<=40,INDEX(Bilancio!$B$7:$B$46,$H145),INDEX(Bilancio!$G$7:$G$66,SUM($H145, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H146),IF($H146<=40,INDEX(Bilancio!$B$7:$B$46,$H146),INDEX(Bilancio!$G$7:$G$66,SUM($H146, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H147),IF($H147<=40,INDEX(Bilancio!$B$7:$B$46,$H147),INDEX(Bilancio!$G$7:$G$66,SUM($H147, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H148),IF($H148<=40,INDEX(Bilancio!$B$7:$B$46,$H148),INDEX(Bilancio!$G$7:$G$66,SUM($H148, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H149),IF($H149<=40,INDEX(Bilancio!$B$7:$B$46,$H149),INDEX(Bilancio!$G$7:$G$66,SUM($H149, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H150),IF($H150<=40,INDEX(Bilancio!$B$7:$B$46,$H150),INDEX(Bilancio!$G$7:$G$66,SUM($H150, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H151),IF($H151<=40,INDEX(Bilancio!$B$7:$B$46,$H151),INDEX(Bilancio!$G$7:$G$66,SUM($H151, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H152),IF($H152<=40,INDEX(Bilancio!$B$7:$B$46,$H152),INDEX(Bilancio!$G$7:$G$66,SUM($H152, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H153),IF($H153<=40,INDEX(Bilancio!$B$7:$B$46,$H153),INDEX(Bilancio!$G$7:$G$66,SUM($H153, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H154),IF($H154<=40,INDEX(Bilancio!$B$7:$B$46,$H154),INDEX(Bilancio!$G$7:$G$66,SUM($H154, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,"T O T A L I",null,{"$f":"SUM(E5:E154)","v":0},{"$f":"SUM(F5:F154)","v":0},null,null,null,null,null," ",null,{"$f":"SUM(N5:N154)","v":0},{"$f":"SUM(O5:O154)","v":0},{"$f":"SUM(P5:P154)","v":0},{"$f":"SUM(Q5:Q154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"TODAY()","v":"2022-01-26"}]

{"sheet":"Dicembre","index":12,"n_rows":164,"n_cols":26,"rows_kept":164,"cut":false,"hidden":false,"merged":[[0,0,0,11],[0,19,0,25],[3,0,3,5],[3,13,3,14],[3,15,3,16]]}
[{"$f":"Bilancio!A1","v":"Parrocchia di  .  .  .  .  "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Bilancio!A1","v":"Parrocchia di  .  .  .  .  "}]
[]
["gg"," ","Descrizione",null,"Entrate","Uscite",null,"c/",null,"tipo",null,"Conto",null,"Entrate","Uscite","Entrate","Uscite"]
["   M e s e   d i   d i c e m b r e ",null,null,null,null,null,null," ",null,null,null,{"$f":"Bilancio!$H$4","v":2021},null,"Cassa",null,"Banca",null,null,null,"Riepilogo mensile",null,{"$f":"A4","v":"   M e s e   d i   d i c e m b r e "},null,null,null,{"$f":"IF(ROUND((+V6+V7+V72-Z72-Z76-Z77),2)<>0,\"squadratura\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H5),IF($H5<=40,INDEX(Bilancio!$B$7:$B$46,$H5),INDEX(Bilancio!$G$7:$G$66,SUM($H5, -40))),\" \")","v":" "},{"$f":"IF(AND($L5<>\"CONTO NON ATTIVO\",OR(J5=\"\",J5=\" \",J5=\"c\",J5=\"C\",J5=\"b\",J5=\"B\",J5=\"v\",J5=\"V\",J5=\"p\",J5=\"P\"),OR(AND(E5>0,OR(J5=\"\",J5=\" \",J5=\"c\",J5=\"C\",J5=\"b\",J5=\"B\"),H5<=40,H5>0),AND(E5>0,OR(J5=\"p\",J5=\"P\"),OR(H5=\"\",H5=\" \",H5=0)),AND(OR(E5=\"\",E5=\" \",E5=0),OR(F5=\"\",F5=\" \",F5=0)),AND(F5>0,OR(J5=\"\",J5=\" \",J5=\"c\",J5=\"C\",J5=\"b\",J5=\"B\"),H5>=41,H5<=100),AND(F5>0,OR(J5=\"v\",J5=\"V\"),OR(H5=\"\",H5=\" \",H5=0)))),IF(OR(E5=0,E5=\"\",E5=\" \",F5=0,F5=\"\",F5=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},{"$f":"IF(OR($J5=\"\",$J5=\" \",$J5=\"c\",$J5=\"C\",$J5=\"p\",$J5=\"P\"),$E5,0)","v":0},{"$f":"IF(OR($J5=\"\",$J5=\" \",$J5=\"c\",$J5=\"C\",$J5=\"v\",$J5=\"V\"),$F5,0)","v":0},{"$f":"IF(OR($J5=\"B\",$J5=\"b\"),$E5,IF(OR($J5=\"V\",$J5=\"v\"),$F5,0))","v":0},{"$f":"IF(OR($J5=\"B\",$J5=\"b\"),$F5,IF(OR($J5=\"p\",$J5=\"P\"),$E5,0))","v":0},null,null,"Riporto mese precedente"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H6),IF($H6<=40,INDEX(Bilancio!$B$7:$B$46,$H6),INDEX(Bilancio!$G$7:$G$66,SUM($H6, -40))),\" \")","v":" "},{"$f":"IF(AND($L6<>\"CONTO NON ATTIVO\",OR(J6=\"\",J6=\" \",J6=\"c\",J6=\"C\",J6=\"b\",J6=\"B\",J6=\"v\",J6=\"V\",J6=\"p\",J6=\"P\"),OR(AND(E6>0,OR(J6=\"\",J6=\" \",J6=\"c\",J6=\"C\",J6=\"b\",J6=\"B\"),H6<=40,H6>0),AND(E6>0,OR(J6=\"p\",J6=\"P\"),OR(H6=\"\",H6=\" \",H6=0)),AND(OR(E6=\"\",E6=\" \",E6=0),OR(F6=\"\",F6=\" \",F6=0)),AND(F6>0,OR(J6=\"\",J6=\" \",J6=\"c\",J6=\"C\",J6=\"b\",J6=\"B\"),H6>=41,H6<=100),AND(F6>0,OR(J6=\"v\",J6=\"V\"),OR(H6=\"\",H6=\" \",H6=0)))),IF(OR(E6=0,E6=\"\",E6=\" \",F6=0,F6=\"\",F6=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},{"$f":"IF(OR($J6=\"\",$J6=\" \",$J6=\"c\",$J6=\"C\",$J6=\"p\",$J6=\"P\"),$E6,0)","v":0},{"$f":"IF(OR($J6=\"\",$J6=\" \",$J6=\"c\",$J6=\"C\",$J6=\"v\",$J6=\"V\"),$F6,0)","v":0},{"$f":"IF(OR($J6=\"B\",$J6=\"b\"),$E6,IF(OR($J6=\"V\",$J6=\"v\"),$F6,0))","v":0},{"$f":"IF(OR($J6=\"B\",$J6=\"b\"),$F6,IF(OR($J6=\"p\",$J6=\"P\"),$E6,0))","v":0},null,null,"Cassa ===>",null,{"$f":"Novembre!Z76","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H7),IF($H7<=40,INDEX(Bilancio!$B$7:$B$46,$H7),INDEX(Bilancio!$G$7:$G$66,SUM($H7, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,"Banca ===>",null,{"$f":"Novembre!Z77","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H8),IF($H8<=40,INDEX(Bilancio!$B$7:$B$46,$H8),INDEX(Bilancio!$G$7:$G$66,SUM($H8, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H9),IF($H9<=40,INDEX(Bilancio!$B$7:$B$46,$H9),INDEX(Bilancio!$G$7:$G$66,SUM($H9, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$7","v":"Questue Sante Messe"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A7,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$7","v":"Acqua"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F7,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H10),IF($H10<=40,INDEX(Bilancio!$B$7:$B$46,$H10),INDEX(Bilancio!$G$7:$G$66,SUM($H10, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$8","v":"Offerte sacramenti I.C. e matrimoni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A8,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$8","v":"Luce"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F8,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H11),IF($H11<=40,INDEX(Bilancio!$B$7:$B$46,$H11),INDEX(Bilancio!$G$7:$G$66,SUM($H11, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$9","v":"Offerte funerali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A9,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$9","v":"Gas"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F9,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H12),IF($H12<=40,INDEX(Bilancio!$B$7:$B$46,$H12),INDEX(Bilancio!$G$7:$G$66,SUM($H12, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$10","v":"Offerte benedizione famiglie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A10,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$10","v":"Telefono"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F10,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H13),IF($H13<=40,INDEX(Bilancio!$B$7:$B$46,$H13),INDEX(Bilancio!$G$7:$G$66,SUM($H13, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$11","v":"Offerte altre feste e ricorrenze "},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A11,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$11","v":"Spese pulizia canonica, chiesa e patronato"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F11,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H14),IF($H14<=40,INDEX(Bilancio!$B$7:$B$46,$H14),INDEX(Bilancio!$G$7:$G$66,SUM($H14, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$12","v":"Offerte varie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A12,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$12","v":"Quota parrocchiale a parroco e vicari"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F12,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H15),IF($H15<=40,INDEX(Bilancio!$B$7:$B$46,$H15),INDEX(Bilancio!$G$7:$G$66,SUM($H15, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$13","v":"Offerte per patronato"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A13,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$13","v":"Stipendi al personale"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F13,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H16),IF($H16<=40,INDEX(Bilancio!$B$7:$B$46,$H16),INDEX(Bilancio!$G$7:$G$66,SUM($H16, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$14","v":"Offerte da associaz. parrocchiali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A14,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$14","v":"Cancelleria"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F14,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H17),IF($H17<=40,INDEX(Bilancio!$B$7:$B$46,$H17),INDEX(Bilancio!$G$7:$G$66,SUM($H17, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$15","v":"Ricavo candele votive"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A15,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$15","v":"Stampa e libri"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F15,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H18),IF($H18<=40,INDEX(Bilancio!$B$7:$B$46,$H18),INDEX(Bilancio!$G$7:$G$66,SUM($H18, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$16","v":"Raccolta per iniziative diocesane"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A16,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$16","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F16,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H19),IF($H19<=40,INDEX(Bilancio!$B$7:$B$46,$H19),INDEX(Bilancio!$G$7:$G$66,SUM($H19, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$17","v":"Interessi titoli di stato"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A17,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$17","v":"Paramenti e suppellettili sacre"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F17,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H20),IF($H20<=40,INDEX(Bilancio!$B$7:$B$46,$H20),INDEX(Bilancio!$G$7:$G$66,SUM($H20, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$18","v":"Proventi da azioni, obbligazioni,  titoli bancari"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A18,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$18","v":"Ostie, vino"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F18,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H21),IF($H21<=40,INDEX(Bilancio!$B$7:$B$46,$H21),INDEX(Bilancio!$G$7:$G$66,SUM($H21, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$19","v":"Interessi c/c/"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A19,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$19","v":"Libri liturgici"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F19,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H22),IF($H22<=40,INDEX(Bilancio!$B$7:$B$46,$H22),INDEX(Bilancio!$G$7:$G$66,SUM($H22, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$20","v":"Locazioni immobili abitativi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A20,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$20","v":"Offerte a celebranti occasionali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F20,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H23),IF($H23<=40,INDEX(Bilancio!$B$7:$B$46,$H23),INDEX(Bilancio!$G$7:$G$66,SUM($H23, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$21","v":"Affitti immobili commerciali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A21,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$21","v":"Acquisto candele votive"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F21,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H24),IF($H24<=40,INDEX(Bilancio!$B$7:$B$46,$H24),INDEX(Bilancio!$G$7:$G$66,SUM($H24, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$22","v":"Affitti terreni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A22,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$22","v":"Assicurazioni RC - infortuni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F22,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H25),IF($H25<=40,INDEX(Bilancio!$B$7:$B$46,$H25),INDEX(Bilancio!$G$7:$G$66,SUM($H25, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$23","v":"Uso sale patronato o parrocchiali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A23,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$23","v":"Assicurazioni Immobili"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F23,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H26),IF($H26<=40,INDEX(Bilancio!$B$7:$B$46,$H26),INDEX(Bilancio!$G$7:$G$66,SUM($H26, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$24","v":"Contributi da enti pubblici"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A24,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$24","v":"Assicurazioni mezzi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F24,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H27),IF($H27<=40,INDEX(Bilancio!$B$7:$B$46,$H27),INDEX(Bilancio!$G$7:$G$66,SUM($H27, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$25","v":"Contributi straordinari da privati"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A25,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$25","v":"Imposte immobili istituzionali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F25,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H28),IF($H28<=40,INDEX(Bilancio!$B$7:$B$46,$H28),INDEX(Bilancio!$G$7:$G$66,SUM($H28, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$26","v":"Raccolte straordinarie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A26,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$26","v":"Imposte immobili locati"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F26,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H29),IF($H29<=40,INDEX(Bilancio!$B$7:$B$46,$H29),INDEX(Bilancio!$G$7:$G$66,SUM($H29, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$27","v":"Offerte straordinarie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A27,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$27","v":"Imposte sui redditi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F27,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H30),IF($H30<=40,INDEX(Bilancio!$B$7:$B$46,$H30),INDEX(Bilancio!$G$7:$G$66,SUM($H30, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$28","v":"Contributi da diocesi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A28,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$28","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F28,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H31),IF($H31<=40,INDEX(Bilancio!$B$7:$B$46,$H31),INDEX(Bilancio!$G$7:$G$66,SUM($H31, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$29","v":"Contributi da CEI"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A29,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$29","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F29,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H32),IF($H32<=40,INDEX(Bilancio!$B$7:$B$46,$H32),INDEX(Bilancio!$G$7:$G$66,SUM($H32, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$30","v":"Prestiti ottenuti"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A30,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$30","v":"Tassa diocesana"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F30,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H33),IF($H33<=40,INDEX(Bilancio!$B$7:$B$46,$H33),INDEX(Bilancio!$G$7:$G$66,SUM($H33, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$31","v":"Entrate nette da vendita beni mobili e immobili"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A31,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$31","v":"acquisto mobili"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F31,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H34),IF($H34<=40,INDEX(Bilancio!$B$7:$B$46,$H34),INDEX(Bilancio!$G$7:$G$66,SUM($H34, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$32","v":"Eredità e donazioni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A32,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$32","v":"Acquisto apparecchi tecnologici e di stampa"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F32,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H35),IF($H35<=40,INDEX(Bilancio!$B$7:$B$46,$H35),INDEX(Bilancio!$G$7:$G$66,SUM($H35, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$33","v":"da assicurazioni"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A33,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$33","v":"Manutenzione ordinaria immobili e impianti"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F33,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H36),IF($H36<=40,INDEX(Bilancio!$B$7:$B$46,$H36),INDEX(Bilancio!$G$7:$G$66,SUM($H36, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$34","v":"Entrata straord. personalizzabile"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A34,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$34","v":"Rate mutui"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F34,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H37),IF($H37<=40,INDEX(Bilancio!$B$7:$B$46,$H37),INDEX(Bilancio!$G$7:$G$66,SUM($H37, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$35","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A35,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$35","v":"Interessi passivi su c/c/"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F35,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H38),IF($H38<=40,INDEX(Bilancio!$B$7:$B$46,$H38),INDEX(Bilancio!$G$7:$G$66,SUM($H38, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$36","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A36,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$36","v":"Restituzione prestiti a privati"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F36,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H39),IF($H39<=40,INDEX(Bilancio!$B$7:$B$46,$H39),INDEX(Bilancio!$G$7:$G$66,SUM($H39, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$37","v":"Entrate attività parrocchiale 1"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A37,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$37","v":"Restauro chiesa"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F37,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H40),IF($H40<=40,INDEX(Bilancio!$B$7:$B$46,$H40),INDEX(Bilancio!$G$7:$G$66,SUM($H40, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$38","v":"Entrate attività parrocchiale 2"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A38,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$38","v":"Restauro canonica, patronato, altre strutture"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F38,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H41),IF($H41<=40,INDEX(Bilancio!$B$7:$B$46,$H41),INDEX(Bilancio!$G$7:$G$66,SUM($H41, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$39","v":"Entrate attività parrocchiale 3"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A39,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$39","v":"Costruzione o rinnovo impianti elettrico, riscaldamento, altri"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F39,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H42),IF($H42<=40,INDEX(Bilancio!$B$7:$B$46,$H42),INDEX(Bilancio!$G$7:$G$66,SUM($H42, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$40","v":"Entrate attività parrocchiale 4"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A40,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$40","v":"Offerte per carità"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F40,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H43),IF($H43<=40,INDEX(Bilancio!$B$7:$B$46,$H43),INDEX(Bilancio!$G$7:$G$66,SUM($H43, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$41","v":"Entrate attività parrocchiale 5"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A41,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$41","v":"Compensi professionali"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F41,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H44),IF($H44<=40,INDEX(Bilancio!$B$7:$B$46,$H44),INDEX(Bilancio!$G$7:$G$66,SUM($H44, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$42","v":"Entrate attività parrocchiale 6"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A42,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$42","v":"Uscita straord. personalizzabile"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F42,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H45),IF($H45<=40,INDEX(Bilancio!$B$7:$B$46,$H45),INDEX(Bilancio!$G$7:$G$66,SUM($H45, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$43","v":"Entrate attività parrocchiale 7"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A43,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$43","v":"Manutenzione beni mobili e apparecchi"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F43,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H46),IF($H46<=40,INDEX(Bilancio!$B$7:$B$46,$H46),INDEX(Bilancio!$G$7:$G$66,SUM($H46, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$44","v":"Entrate attività parrocchiale 8"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A44,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$44","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F44,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H47),IF($H47<=40,INDEX(Bilancio!$B$7:$B$46,$H47),INDEX(Bilancio!$G$7:$G$66,SUM($H47, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$45","v":"Entrate attività parrocchiale 9"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A45,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$45","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F45,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H48),IF($H48<=40,INDEX(Bilancio!$B$7:$B$46,$H48),INDEX(Bilancio!$G$7:$G$66,SUM($H48, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,{"$f":"Bilancio!$B$46","v":"Entrate altre iniziative"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!A46,$E$5:$E$154)","v":0},null,{"$f":"Bilancio!$G$46","v":"CONTO NON ATTIVO"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F46,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H49),IF($H49<=40,INDEX(Bilancio!$B$7:$B$46,$H49),INDEX(Bilancio!$G$7:$G$66,SUM($H49, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$47","v":"Un pane per amor di Dio"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F47,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H50),IF($H50<=40,INDEX(Bilancio!$B$7:$B$46,$H50),INDEX(Bilancio!$G$7:$G$66,SUM($H50, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$48","v":"Giornata missionaria mondiale"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F48,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H51),IF($H51<=40,INDEX(Bilancio!$B$7:$B$46,$H51),INDEX(Bilancio!$G$7:$G$66,SUM($H51, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$49","v":"Giornata del seminario"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F49,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H52),IF($H52<=40,INDEX(Bilancio!$B$7:$B$46,$H52),INDEX(Bilancio!$G$7:$G$66,SUM($H52, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$50","v":"Raccolta Avvento"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F50,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H53),IF($H53<=40,INDEX(Bilancio!$B$7:$B$46,$H53),INDEX(Bilancio!$G$7:$G$66,SUM($H53, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$51","v":"Carità del papa"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F51,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H54),IF($H54<=40,INDEX(Bilancio!$B$7:$B$46,$H54),INDEX(Bilancio!$G$7:$G$66,SUM($H54, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$52","v":"Università cattolica"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F52,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H55),IF($H55<=40,INDEX(Bilancio!$B$7:$B$46,$H55),INDEX(Bilancio!$G$7:$G$66,SUM($H55, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$53","v":"Giornata dei migranti"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F53,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H56),IF($H56<=40,INDEX(Bilancio!$B$7:$B$46,$H56),INDEX(Bilancio!$G$7:$G$66,SUM($H56, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$54","v":"Terra santa"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F54,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H57),IF($H57<=40,INDEX(Bilancio!$B$7:$B$46,$H57),INDEX(Bilancio!$G$7:$G$66,SUM($H57, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$55","v":"Intenzioni Sante Messe"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F55,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H58),IF($H58<=40,INDEX(Bilancio!$B$7:$B$46,$H58),INDEX(Bilancio!$G$7:$G$66,SUM($H58, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$56","v":"Altre raccolte straordinarie"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F56,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H59),IF($H59<=40,INDEX(Bilancio!$B$7:$B$46,$H59),INDEX(Bilancio!$G$7:$G$66,SUM($H59, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$57","v":"Uscite attività parrocchiale 1"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F57,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H60),IF($H60<=40,INDEX(Bilancio!$B$7:$B$46,$H60),INDEX(Bilancio!$G$7:$G$66,SUM($H60, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$58","v":"Uscite attività parrocchiale 2"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F58,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H61),IF($H61<=40,INDEX(Bilancio!$B$7:$B$46,$H61),INDEX(Bilancio!$G$7:$G$66,SUM($H61, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$59","v":"Uscite attività parrocchiale 3"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F59,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H62),IF($H62<=40,INDEX(Bilancio!$B$7:$B$46,$H62),INDEX(Bilancio!$G$7:$G$66,SUM($H62, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$60","v":"Uscite attività parrocchiale 4"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F60,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H63),IF($H63<=40,INDEX(Bilancio!$B$7:$B$46,$H63),INDEX(Bilancio!$G$7:$G$66,SUM($H63, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$61","v":"Uscite attività parrocchiale 5"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F61,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H64),IF($H64<=40,INDEX(Bilancio!$B$7:$B$46,$H64),INDEX(Bilancio!$G$7:$G$66,SUM($H64, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$62","v":"Uscite attività parrocchiale 6"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F62,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H65),IF($H65<=40,INDEX(Bilancio!$B$7:$B$46,$H65),INDEX(Bilancio!$G$7:$G$66,SUM($H65, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$63","v":"Uscite attività parrocchiale 7"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F63,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H66),IF($H66<=40,INDEX(Bilancio!$B$7:$B$46,$H66),INDEX(Bilancio!$G$7:$G$66,SUM($H66, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$64","v":"Uscite attività parrocchiale 8"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F64,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H67),IF($H67<=40,INDEX(Bilancio!$B$7:$B$46,$H67),INDEX(Bilancio!$G$7:$G$66,SUM($H67, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$65","v":"Uscite attività parrocchiale 9"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F65,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H68),IF($H68<=40,INDEX(Bilancio!$B$7:$B$46,$H68),INDEX(Bilancio!$G$7:$G$66,SUM($H68, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,{"$f":"Bilancio!$G$66","v":"Uscite altre iniziative"},null,{"$f":"SUMIF($H$5:$H$154,Bilancio!F66,$F$5:$F$154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H69),IF($H69<=40,INDEX(Bilancio!$B$7:$B$46,$H69),INDEX(Bilancio!$G$7:$G$66,SUM($H69, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H70),IF($H70<=40,INDEX(Bilancio!$B$7:$B$46,$H70),INDEX(Bilancio!$G$7:$G$66,SUM($H70, -40))),\" \")","v":" "},{"$f":"IF(AND($L70<>\"CONTO NON ATTIVO\",OR(J70=\"\",J70=\" \",J70=\"c\",J70=\"C\",J70=\"b\",J70=\"B\",J70=\"v\",J70=\"V\",J70=\"p\",J70=\"P\"),OR(AND(E70>0,OR(J70=\"\",J70=\" \",J70=\"c\",J70=\"C\",J70=\"b\",J70=\"B\"),H70<=40,H70>0),AND(E70>0,OR(J70=\"p\",J70=\"P\"),OR(H70=\"\",H70=\" \",H70=0)),AND(OR(E70=\"\",E70=\" \",E70=0),OR(F70=\"\",F70=\" \",F70=0)),AND(F70>0,OR(J70=\"\",J70=\" \",J70=\"c\",J70=\"C\",J70=\"b\",J70=\"B\"),H70>=41,H70<=100),AND(F70>0,OR(J70=\"v\",J70=\"V\"),OR(H70=\"\",H70=\" \",H70=0)))),IF(OR(E70=0,E70=\"\",E70=\" \",F70=0,F70=\"\",F70=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},{"$f":"IF(OR($J70=\"\",$J70=\" \",$J70=\"c\",$J70=\"C\",$J70=\"p\",$J70=\"P\"),$E70,0)","v":0},{"$f":"IF(OR($J70=\"\",$J70=\" \",$J70=\"c\",$J70=\"C\",$J70=\"v\",$J70=\"V\"),$F70,0)","v":0},{"$f":"IF(OR($J70=\"B\",$J70=\"b\"),$E70,IF(OR($J70=\"V\",$J70=\"v\"),$F70,0))","v":0},{"$f":"IF(OR($J70=\"B\",$J70=\"b\"),$F70,IF(OR($J70=\"p\",$J70=\"P\"),$E70,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H71),IF($H71<=40,INDEX(Bilancio!$B$7:$B$46,$H71),INDEX(Bilancio!$G$7:$G$66,SUM($H71, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H72),IF($H72<=40,INDEX(Bilancio!$B$7:$B$46,$H72),INDEX(Bilancio!$G$7:$G$66,SUM($H72, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,"Totale entrate del mese",null,{"$f":"SUM(V9:V48)","v":0},null,"Totale uscite del mese",null,{"$f":"SUM(Z9:Z68)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H73),IF($H73<=40,INDEX(Bilancio!$B$7:$B$46,$H73),INDEX(Bilancio!$G$7:$G$66,SUM($H73, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H74),IF($H74<=40,INDEX(Bilancio!$B$7:$B$46,$H74),INDEX(Bilancio!$G$7:$G$66,SUM($H74, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H75),IF($H75<=40,INDEX(Bilancio!$B$7:$B$46,$H75),INDEX(Bilancio!$G$7:$G$66,SUM($H75, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,"Residuo fine mese"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H76),IF($H76<=40,INDEX(Bilancio!$B$7:$B$46,$H76),INDEX(Bilancio!$G$7:$G$66,SUM($H76, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,"Cassa ===>",null,{"$f":"+V6+N156-O156","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H77),IF($H77<=40,INDEX(Bilancio!$B$7:$B$46,$H77),INDEX(Bilancio!$G$7:$G$66,SUM($H77, -40))),\" \")","v":" "}," ",0,0,0,0,null,null,null,null,null,null,"Banca ===>",null,{"$f":"+V7+P156-Q156","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H78),IF($H78<=40,INDEX(Bilancio!$B$7:$B$46,$H78),INDEX(Bilancio!$G$7:$G$66,SUM($H78, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H79),IF($H79<=40,INDEX(Bilancio!$B$7:$B$46,$H79),INDEX(Bilancio!$G$7:$G$66,SUM($H79, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H80),IF($H80<=40,INDEX(Bilancio!$B$7:$B$46,$H80),INDEX(Bilancio!$G$7:$G$66,SUM($H80, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H81),IF($H81<=40,INDEX(Bilancio!$B$7:$B$46,$H81),INDEX(Bilancio!$G$7:$G$66,SUM($H81, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H82),IF($H82<=40,INDEX(Bilancio!$B$7:$B$46,$H82),INDEX(Bilancio!$G$7:$G$66,SUM($H82, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H83),IF($H83<=40,INDEX(Bilancio!$B$7:$B$46,$H83),INDEX(Bilancio!$G$7:$G$66,SUM($H83, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H84),IF($H84<=40,INDEX(Bilancio!$B$7:$B$46,$H84),INDEX(Bilancio!$G$7:$G$66,SUM($H84, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H85),IF($H85<=40,INDEX(Bilancio!$B$7:$B$46,$H85),INDEX(Bilancio!$G$7:$G$66,SUM($H85, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H86),IF($H86<=40,INDEX(Bilancio!$B$7:$B$46,$H86),INDEX(Bilancio!$G$7:$G$66,SUM($H86, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H87),IF($H87<=40,INDEX(Bilancio!$B$7:$B$46,$H87),INDEX(Bilancio!$G$7:$G$66,SUM($H87, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H88),IF($H88<=40,INDEX(Bilancio!$B$7:$B$46,$H88),INDEX(Bilancio!$G$7:$G$66,SUM($H88, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H89),IF($H89<=40,INDEX(Bilancio!$B$7:$B$46,$H89),INDEX(Bilancio!$G$7:$G$66,SUM($H89, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H90),IF($H90<=40,INDEX(Bilancio!$B$7:$B$46,$H90),INDEX(Bilancio!$G$7:$G$66,SUM($H90, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H91),IF($H91<=40,INDEX(Bilancio!$B$7:$B$46,$H91),INDEX(Bilancio!$G$7:$G$66,SUM($H91, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H92),IF($H92<=40,INDEX(Bilancio!$B$7:$B$46,$H92),INDEX(Bilancio!$G$7:$G$66,SUM($H92, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H93),IF($H93<=40,INDEX(Bilancio!$B$7:$B$46,$H93),INDEX(Bilancio!$G$7:$G$66,SUM($H93, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H94),IF($H94<=40,INDEX(Bilancio!$B$7:$B$46,$H94),INDEX(Bilancio!$G$7:$G$66,SUM($H94, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H95),IF($H95<=40,INDEX(Bilancio!$B$7:$B$46,$H95),INDEX(Bilancio!$G$7:$G$66,SUM($H95, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H96),IF($H96<=40,INDEX(Bilancio!$B$7:$B$46,$H96),INDEX(Bilancio!$G$7:$G$66,SUM($H96, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H97),IF($H97<=40,INDEX(Bilancio!$B$7:$B$46,$H97),INDEX(Bilancio!$G$7:$G$66,SUM($H97, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H98),IF($H98<=40,INDEX(Bilancio!$B$7:$B$46,$H98),INDEX(Bilancio!$G$7:$G$66,SUM($H98, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H99),IF($H99<=40,INDEX(Bilancio!$B$7:$B$46,$H99),INDEX(Bilancio!$G$7:$G$66,SUM($H99, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H100),IF($H100<=40,INDEX(Bilancio!$B$7:$B$46,$H100),INDEX(Bilancio!$G$7:$G$66,SUM($H100, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H101),IF($H101<=40,INDEX(Bilancio!$B$7:$B$46,$H101),INDEX(Bilancio!$G$7:$G$66,SUM($H101, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H102),IF($H102<=40,INDEX(Bilancio!$B$7:$B$46,$H102),INDEX(Bilancio!$G$7:$G$66,SUM($H102, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H103),IF($H103<=40,INDEX(Bilancio!$B$7:$B$46,$H103),INDEX(Bilancio!$G$7:$G$66,SUM($H103, -40))),\" \")","v":" "},{"$f":"IF(AND($L103<>\"CONTO NON ATTIVO\",OR(J103=\"\",J103=\" \",J103=\"c\",J103=\"C\",J103=\"b\",J103=\"B\",J103=\"v\",J103=\"V\",J103=\"p\",J103=\"P\"),OR(AND(E103>0,OR(J103=\"\",J103=\" \",J103=\"c\",J103=\"C\",J103=\"b\",J103=\"B\"),H103<=40,H103>0),AND(E103>0,OR(J103=\"p\",J103=\"P\"),OR(H103=\"\",H103=\" \",H103=0)),AND(OR(E103=\"\",E103=\" \",E103=0),OR(F103=\"\",F103=\" \",F103=0)),AND(F103>0,OR(J103=\"\",J103=\" \",J103=\"c\",J103=\"C\",J103=\"b\",J103=\"B\"),H103>=41,H103<=100),AND(F103>0,OR(J103=\"v\",J103=\"V\"),OR(H103=\"\",H103=\" \",H103=0)))),IF(OR(E103=0,E103=\"\",E103=\" \",F103=0,F103=\"\",F103=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H104),IF($H104<=40,INDEX(Bilancio!$B$7:$B$46,$H104),INDEX(Bilancio!$G$7:$G$66,SUM($H104, -40))),\" \")","v":" "},{"$f":"IF(AND($L104<>\"CONTO NON ATTIVO\",OR(J104=\"\",J104=\" \",J104=\"c\",J104=\"C\",J104=\"b\",J104=\"B\",J104=\"v\",J104=\"V\",J104=\"p\",J104=\"P\"),OR(AND(E104>0,OR(J104=\"\",J104=\" \",J104=\"c\",J104=\"C\",J104=\"b\",J104=\"B\"),H104<=40,H104>0),AND(E104>0,OR(J104=\"p\",J104=\"P\"),OR(H104=\"\",H104=\" \",H104=0)),AND(OR(E104=\"\",E104=\" \",E104=0),OR(F104=\"\",F104=\" \",F104=0)),AND(F104>0,OR(J104=\"\",J104=\" \",J104=\"c\",J104=\"C\",J104=\"b\",J104=\"B\"),H104>=41,H104<=100),AND(F104>0,OR(J104=\"v\",J104=\"V\"),OR(H104=\"\",H104=\" \",H104=0)))),IF(OR(E104=0,E104=\"\",E104=\" \",F104=0,F104=\"\",F104=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H105),IF($H105<=40,INDEX(Bilancio!$B$7:$B$46,$H105),INDEX(Bilancio!$G$7:$G$66,SUM($H105, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H106),IF($H106<=40,INDEX(Bilancio!$B$7:$B$46,$H106),INDEX(Bilancio!$G$7:$G$66,SUM($H106, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H107),IF($H107<=40,INDEX(Bilancio!$B$7:$B$46,$H107),INDEX(Bilancio!$G$7:$G$66,SUM($H107, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H108),IF($H108<=40,INDEX(Bilancio!$B$7:$B$46,$H108),INDEX(Bilancio!$G$7:$G$66,SUM($H108, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H109),IF($H109<=40,INDEX(Bilancio!$B$7:$B$46,$H109),INDEX(Bilancio!$G$7:$G$66,SUM($H109, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H110),IF($H110<=40,INDEX(Bilancio!$B$7:$B$46,$H110),INDEX(Bilancio!$G$7:$G$66,SUM($H110, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H111),IF($H111<=40,INDEX(Bilancio!$B$7:$B$46,$H111),INDEX(Bilancio!$G$7:$G$66,SUM($H111, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H112),IF($H112<=40,INDEX(Bilancio!$B$7:$B$46,$H112),INDEX(Bilancio!$G$7:$G$66,SUM($H112, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H113),IF($H113<=40,INDEX(Bilancio!$B$7:$B$46,$H113),INDEX(Bilancio!$G$7:$G$66,SUM($H113, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H114),IF($H114<=40,INDEX(Bilancio!$B$7:$B$46,$H114),INDEX(Bilancio!$G$7:$G$66,SUM($H114, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H115),IF($H115<=40,INDEX(Bilancio!$B$7:$B$46,$H115),INDEX(Bilancio!$G$7:$G$66,SUM($H115, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H116),IF($H116<=40,INDEX(Bilancio!$B$7:$B$46,$H116),INDEX(Bilancio!$G$7:$G$66,SUM($H116, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H117),IF($H117<=40,INDEX(Bilancio!$B$7:$B$46,$H117),INDEX(Bilancio!$G$7:$G$66,SUM($H117, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H118),IF($H118<=40,INDEX(Bilancio!$B$7:$B$46,$H118),INDEX(Bilancio!$G$7:$G$66,SUM($H118, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H119),IF($H119<=40,INDEX(Bilancio!$B$7:$B$46,$H119),INDEX(Bilancio!$G$7:$G$66,SUM($H119, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H120),IF($H120<=40,INDEX(Bilancio!$B$7:$B$46,$H120),INDEX(Bilancio!$G$7:$G$66,SUM($H120, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H121),IF($H121<=40,INDEX(Bilancio!$B$7:$B$46,$H121),INDEX(Bilancio!$G$7:$G$66,SUM($H121, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H122),IF($H122<=40,INDEX(Bilancio!$B$7:$B$46,$H122),INDEX(Bilancio!$G$7:$G$66,SUM($H122, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H123),IF($H123<=40,INDEX(Bilancio!$B$7:$B$46,$H123),INDEX(Bilancio!$G$7:$G$66,SUM($H123, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H124),IF($H124<=40,INDEX(Bilancio!$B$7:$B$46,$H124),INDEX(Bilancio!$G$7:$G$66,SUM($H124, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H125),IF($H125<=40,INDEX(Bilancio!$B$7:$B$46,$H125),INDEX(Bilancio!$G$7:$G$66,SUM($H125, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H126),IF($H126<=40,INDEX(Bilancio!$B$7:$B$46,$H126),INDEX(Bilancio!$G$7:$G$66,SUM($H126, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H127),IF($H127<=40,INDEX(Bilancio!$B$7:$B$46,$H127),INDEX(Bilancio!$G$7:$G$66,SUM($H127, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H128),IF($H128<=40,INDEX(Bilancio!$B$7:$B$46,$H128),INDEX(Bilancio!$G$7:$G$66,SUM($H128, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H129),IF($H129<=40,INDEX(Bilancio!$B$7:$B$46,$H129),INDEX(Bilancio!$G$7:$G$66,SUM($H129, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H130),IF($H130<=40,INDEX(Bilancio!$B$7:$B$46,$H130),INDEX(Bilancio!$G$7:$G$66,SUM($H130, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H131),IF($H131<=40,INDEX(Bilancio!$B$7:$B$46,$H131),INDEX(Bilancio!$G$7:$G$66,SUM($H131, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H132),IF($H132<=40,INDEX(Bilancio!$B$7:$B$46,$H132),INDEX(Bilancio!$G$7:$G$66,SUM($H132, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H133),IF($H133<=40,INDEX(Bilancio!$B$7:$B$46,$H133),INDEX(Bilancio!$G$7:$G$66,SUM($H133, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H134),IF($H134<=40,INDEX(Bilancio!$B$7:$B$46,$H134),INDEX(Bilancio!$G$7:$G$66,SUM($H134, -40))),\" \")","v":" "},{"$f":"IF(AND($L134<>\"CONTO NON ATTIVO\",OR(J134=\"\",J134=\" \",J134=\"c\",J134=\"C\",J134=\"b\",J134=\"B\",J134=\"v\",J134=\"V\",J134=\"p\",J134=\"P\"),OR(AND(E134>0,OR(J134=\"\",J134=\" \",J134=\"c\",J134=\"C\",J134=\"b\",J134=\"B\"),H134<=40,H134>0),AND(E134>0,OR(J134=\"p\",J134=\"P\"),OR(H134=\"\",H134=\" \",H134=0)),AND(OR(E134=\"\",E134=\" \",E134=0),OR(F134=\"\",F134=\" \",F134=0)),AND(F134>0,OR(J134=\"\",J134=\" \",J134=\"c\",J134=\"C\",J134=\"b\",J134=\"B\"),H134>=41,H134<=100),AND(F134>0,OR(J134=\"v\",J134=\"V\"),OR(H134=\"\",H134=\" \",H134=0)))),IF(OR(E134=0,E134=\"\",E134=\" \",F134=0,F134=\"\",F134=\" \"),\" \",\"Errore\"),\"Errore\")","v":" "},{"$f":"IF(OR($J134=\"\",$J134=\" \",$J134=\"c\",$J134=\"C\",$J134=\"p\",$J134=\"P\"),$E134,0)","v":0},{"$f":"IF(OR($J134=\"\",$J134=\" \",$J134=\"c\",$J134=\"C\",$J134=\"v\",$J134=\"V\"),$F134,0)","v":0},{"$f":"IF(OR($J134=\"B\",$J134=\"b\"),$E134,IF(OR($J134=\"V\",$J134=\"v\"),$F134,0))","v":0},{"$f":"IF(OR($J134=\"B\",$J134=\"b\"),$F134,IF(OR($J134=\"p\",$J134=\"P\"),$E134,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H135),IF($H135<=40,INDEX(Bilancio!$B$7:$B$46,$H135),INDEX(Bilancio!$G$7:$G$66,SUM($H135, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H136),IF($H136<=40,INDEX(Bilancio!$B$7:$B$46,$H136),INDEX(Bilancio!$G$7:$G$66,SUM($H136, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H137),IF($H137<=40,INDEX(Bilancio!$B$7:$B$46,$H137),INDEX(Bilancio!$G$7:$G$66,SUM($H137, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H138),IF($H138<=40,INDEX(Bilancio!$B$7:$B$46,$H138),INDEX(Bilancio!$G$7:$G$66,SUM($H138, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H139),IF($H139<=40,INDEX(Bilancio!$B$7:$B$46,$H139),INDEX(Bilancio!$G$7:$G$66,SUM($H139, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H140),IF($H140<=40,INDEX(Bilancio!$B$7:$B$46,$H140),INDEX(Bilancio!$G$7:$G$66,SUM($H140, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H141),IF($H141<=40,INDEX(Bilancio!$B$7:$B$46,$H141),INDEX(Bilancio!$G$7:$G$66,SUM($H141, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H142),IF($H142<=40,INDEX(Bilancio!$B$7:$B$46,$H142),INDEX(Bilancio!$G$7:$G$66,SUM($H142, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H143),IF($H143<=40,INDEX(Bilancio!$B$7:$B$46,$H143),INDEX(Bilancio!$G$7:$G$66,SUM($H143, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H144),IF($H144<=40,INDEX(Bilancio!$B$7:$B$46,$H144),INDEX(Bilancio!$G$7:$G$66,SUM($H144, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H145),IF($H145<=40,INDEX(Bilancio!$B$7:$B$46,$H145),INDEX(Bilancio!$G$7:$G$66,SUM($H145, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H146),IF($H146<=40,INDEX(Bilancio!$B$7:$B$46,$H146),INDEX(Bilancio!$G$7:$G$66,SUM($H146, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H147),IF($H147<=40,INDEX(Bilancio!$B$7:$B$46,$H147),INDEX(Bilancio!$G$7:$G$66,SUM($H147, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H148),IF($H148<=40,INDEX(Bilancio!$B$7:$B$46,$H148),INDEX(Bilancio!$G$7:$G$66,SUM($H148, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H149),IF($H149<=40,INDEX(Bilancio!$B$7:$B$46,$H149),INDEX(Bilancio!$G$7:$G$66,SUM($H149, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H150),IF($H150<=40,INDEX(Bilancio!$B$7:$B$46,$H150),INDEX(Bilancio!$G$7:$G$66,SUM($H150, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H151),IF($H151<=40,INDEX(Bilancio!$B$7:$B$46,$H151),INDEX(Bilancio!$G$7:$G$66,SUM($H151, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H152),IF($H152<=40,INDEX(Bilancio!$B$7:$B$46,$H152),INDEX(Bilancio!$G$7:$G$66,SUM($H152, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H153),IF($H153<=40,INDEX(Bilancio!$B$7:$B$46,$H153),INDEX(Bilancio!$G$7:$G$66,SUM($H153, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H154),IF($H154<=40,INDEX(Bilancio!$B$7:$B$46,$H154),INDEX(Bilancio!$G$7:$G$66,SUM($H154, -40))),\" \")","v":" "}," ",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,"T O T A L I",null,{"$f":"SUM(E5:E154)","v":0},{"$f":"SUM(F5:F154)","v":0},null,null,null,null,null," ",null,{"$f":"SUM(N5:N154)","v":0},{"$f":"SUM(O5:O154)","v":0},{"$f":"SUM(P5:P154)","v":0},{"$f":"SUM(Q5:Q154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"TODAY()","v":"2022-01-26"}]

{"sheet":"Bilancio","index":13,"n_rows":74,"n_cols":117,"rows_kept":74,"cut":false,"hidden":false,"merged":[[2,1,2,3],[70,6,70,7],[71,6,71,7],[69,6,69,8],[0,0,0,7]]}
[{"$f":"Parametri!B1","v":"Parrocchia di  .  .  .  .  "}]
[]
[null,"Riporto anno precedente"]
[null,"Cassa   ","===>",{"$f":"Parametri!D4","v":0},null,null,"Anno       ====>",{"$f":"Parametri!H4","v":2021}]
[null,"Banca   ","===>",{"$f":"Parametri!D5","v":0}]
[]
[1,"Questue Sante Messe",null,{"$f":"SUM(Gennaio!V9,Febbraio!V9,Marzo!V9,Aprile!V9,Maggio!V9,Giugno!V9,Luglio!V9,Agosto!V9,Settembre!V9,Ottobre!V9,Novembre!V9,Dicembre!V9)","v":0},null,41,"Acqua",null,{"$f":"SUM(Gennaio!Z9,Febbraio!Z9,Marzo!Z9,Aprile!Z9,Maggio!Z9,Giugno!Z9,Luglio!Z9,Agosto!Z9,Settembre!Z9,Ottobre!Z9,Novembre!Z9,Dicembre!Z9)","v":0}]
[2,"Offerte sacramenti I.C. e matrimoni",null,{"$f":"SUM(Gennaio!V10,Febbraio!V10,Marzo!V10,Aprile!V10,Maggio!V10,Giugno!V10,Luglio!V10,Agosto!V10,Settembre!V10,Ottobre!V10,Novembre!V10,Dicembre!V10)","v":0},null,42,"Luce",null,{"$f":"SUM(Gennaio!Z10,Febbraio!Z10,Marzo!Z10,Aprile!Z10,Maggio!Z10,Giugno!Z10,Luglio!Z10,Agosto!Z10,Settembre!Z10,Ottobre!Z10,Novembre!Z10,Dicembre!Z10)","v":0}]
[3,"Offerte funerali",null,{"$f":"SUM(Gennaio!V11,Febbraio!V11,Marzo!V11,Aprile!V11,Maggio!V11,Giugno!V11,Luglio!V11,Agosto!V11,Settembre!V11,Ottobre!V11,Novembre!V11,Dicembre!V11)","v":0},null,43,"Gas",null,{"$f":"SUM(Gennaio!Z11,Febbraio!Z11,Marzo!Z11,Aprile!Z11,Maggio!Z11,Giugno!Z11,Luglio!Z11,Agosto!Z11,Settembre!Z11,Ottobre!Z11,Novembre!Z11,Dicembre!Z11)","v":0}]
[4,"Offerte benedizione famiglie",null,{"$f":"SUM(Gennaio!V12,Febbraio!V12,Marzo!V12,Aprile!V12,Maggio!V12,Giugno!V12,Luglio!V12,Agosto!V12,Settembre!V12,Ottobre!V12,Novembre!V12,Dicembre!V12)","v":0},null,44,"Telefono",null,{"$f":"SUM(Gennaio!Z12,Febbraio!Z12,Marzo!Z12,Aprile!Z12,Maggio!Z12,Giugno!Z12,Luglio!Z12,Agosto!Z12,Settembre!Z12,Ottobre!Z12,Novembre!Z12,Dicembre!Z12)","v":0}]
[5,"Offerte altre feste e ricorrenze ",null,{"$f":"SUM(Gennaio!V13,Febbraio!V13,Marzo!V13,Aprile!V13,Maggio!V13,Giugno!V13,Luglio!V13,Agosto!V13,Settembre!V13,Ottobre!V13,Novembre!V13,Dicembre!V13)","v":0},null,45,"Spese pulizia canonica, chiesa e patronato",null,{"$f":"SUM(Gennaio!Z13,Febbraio!Z13,Marzo!Z13,Aprile!Z13,Maggio!Z13,Giugno!Z13,Luglio!Z13,Agosto!Z13,Settembre!Z13,Ottobre!Z13,Novembre!Z13,Dicembre!Z13)","v":0}]
[6,"Offerte varie",null,{"$f":"SUM(Gennaio!V14,Febbraio!V14,Marzo!V14,Aprile!V14,Maggio!V14,Giugno!V14,Luglio!V14,Agosto!V14,Settembre!V14,Ottobre!V14,Novembre!V14,Dicembre!V14)","v":0},null,46,"Quota parrocchiale a parroco e vicari",null,{"$f":"SUM(Gennaio!Z14,Febbraio!Z14,Marzo!Z14,Aprile!Z14,Maggio!Z14,Giugno!Z14,Luglio!Z14,Agosto!Z14,Settembre!Z14,Ottobre!Z14,Novembre!Z14,Dicembre!Z14)","v":0}]
[7,"Offerte per patronato",null,{"$f":"SUM(Gennaio!V15,Febbraio!V15,Marzo!V15,Aprile!V15,Maggio!V15,Giugno!V15,Luglio!V15,Agosto!V15,Settembre!V15,Ottobre!V15,Novembre!V15,Dicembre!V15)","v":0},null,47,"Stipendi al personale",null,{"$f":"SUM(Gennaio!Z15,Febbraio!Z15,Marzo!Z15,Aprile!Z15,Maggio!Z15,Giugno!Z15,Luglio!Z15,Agosto!Z15,Settembre!Z15,Ottobre!Z15,Novembre!Z15,Dicembre!Z15)","v":0}]
[8,"Offerte da associaz. parrocchiali",null,{"$f":"SUM(Gennaio!V16,Febbraio!V16,Marzo!V16,Aprile!V16,Maggio!V16,Giugno!V16,Luglio!V16,Agosto!V16,Settembre!V16,Ottobre!V16,Novembre!V16,Dicembre!V16)","v":0},null,48,"Cancelleria",null,{"$f":"SUM(Gennaio!Z16,Febbraio!Z16,Marzo!Z16,Aprile!Z16,Maggio!Z16,Giugno!Z16,Luglio!Z16,Agosto!Z16,Settembre!Z16,Ottobre!Z16,Novembre!Z16,Dicembre!Z16)","v":0}]
[9,"Ricavo candele votive",null,{"$f":"SUM(Gennaio!V17,Febbraio!V17,Marzo!V17,Aprile!V17,Maggio!V17,Giugno!V17,Luglio!V17,Agosto!V17,Settembre!V17,Ottobre!V17,Novembre!V17,Dicembre!V17)","v":0},null,49,"Stampa e libri",null,{"$f":"SUM(Gennaio!Z17,Febbraio!Z17,Marzo!Z17,Aprile!Z17,Maggio!Z17,Giugno!Z17,Luglio!Z17,Agosto!Z17,Settembre!Z17,Ottobre!Z17,Novembre!Z17,Dicembre!Z17)","v":0}]
[10,"Raccolta per iniziative diocesane",null,{"$f":"SUM(Gennaio!V18,Febbraio!V18,Marzo!V18,Aprile!V18,Maggio!V18,Giugno!V18,Luglio!V18,Agosto!V18,Settembre!V18,Ottobre!V18,Novembre!V18,Dicembre!V18)","v":0},null,50,"CONTO NON ATTIVO",null,{"$f":"SUM(Gennaio!Z18,Febbraio!Z18,Marzo!Z18,Aprile!Z18,Maggio!Z18,Giugno!Z18,Luglio!Z18,Agosto!Z18,Settembre!Z18,Ottobre!Z18,Novembre!Z18,Dicembre!Z18)","v":0}]
[11,"Interessi titoli di stato",null,{"$f":"SUM(Gennaio!V19,Febbraio!V19,Marzo!V19,Aprile!V19,Maggio!V19,Giugno!V19,Luglio!V19,Agosto!V19,Settembre!V19,Ottobre!V19,Novembre!V19,Dicembre!V19)","v":0},null,51,"Paramenti e suppellettili sacre",null,{"$f":"SUM(Gennaio!Z19,Febbraio!Z19,Marzo!Z19,Aprile!Z19,Maggio!Z19,Giugno!Z19,Luglio!Z19,Agosto!Z19,Settembre!Z19,Ottobre!Z19,Novembre!Z19,Dicembre!Z19)","v":0}]
[12,"Proventi da azioni, obbligazioni,  titoli bancari",null,{"$f":"SUM(Gennaio!V20,Febbraio!V20,Marzo!V20,Aprile!V20,Maggio!V20,Giugno!V20,Luglio!V20,Agosto!V20,Settembre!V20,Ottobre!V20,Novembre!V20,Dicembre!V20)","v":0},null,52,"Ostie, vino",null,{"$f":"SUM(Gennaio!Z20,Febbraio!Z20,Marzo!Z20,Aprile!Z20,Maggio!Z20,Giugno!Z20,Luglio!Z20,Agosto!Z20,Settembre!Z20,Ottobre!Z20,Novembre!Z20,Dicembre!Z20)","v":0}]
[13,"Interessi c/c/",null,{"$f":"SUM(Gennaio!V21,Febbraio!V21,Marzo!V21,Aprile!V21,Maggio!V21,Giugno!V21,Luglio!V21,Agosto!V21,Settembre!V21,Ottobre!V21,Novembre!V21,Dicembre!V21)","v":0},null,53,"Libri liturgici",null,{"$f":"SUM(Gennaio!Z21,Febbraio!Z21,Marzo!Z21,Aprile!Z21,Maggio!Z21,Giugno!Z21,Luglio!Z21,Agosto!Z21,Settembre!Z21,Ottobre!Z21,Novembre!Z21,Dicembre!Z21)","v":0}]
[14,"Locazioni immobili abitativi",null,{"$f":"SUM(Gennaio!V22,Febbraio!V22,Marzo!V22,Aprile!V22,Maggio!V22,Giugno!V22,Luglio!V22,Agosto!V22,Settembre!V22,Ottobre!V22,Novembre!V22,Dicembre!V22)","v":0},null,54,"Offerte a celebranti occasionali",null,{"$f":"SUM(Gennaio!Z22,Febbraio!Z22,Marzo!Z22,Aprile!Z22,Maggio!Z22,Giugno!Z22,Luglio!Z22,Agosto!Z22,Settembre!Z22,Ottobre!Z22,Novembre!Z22,Dicembre!Z22)","v":0}]
[15,"Affitti immobili commerciali",null,{"$f":"SUM(Gennaio!V23,Febbraio!V23,Marzo!V23,Aprile!V23,Maggio!V23,Giugno!V23,Luglio!V23,Agosto!V23,Settembre!V23,Ottobre!V23,Novembre!V23,Dicembre!V23)","v":0},null,55,"Acquisto candele votive",null,{"$f":"SUM(Gennaio!Z23,Febbraio!Z23,Marzo!Z23,Aprile!Z23,Maggio!Z23,Giugno!Z23,Luglio!Z23,Agosto!Z23,Settembre!Z23,Ottobre!Z23,Novembre!Z23,Dicembre!Z23)","v":0}]
[16,"Affitti terreni",null,{"$f":"SUM(Gennaio!V24,Febbraio!V24,Marzo!V24,Aprile!V24,Maggio!V24,Giugno!V24,Luglio!V24,Agosto!V24,Settembre!V24,Ottobre!V24,Novembre!V24,Dicembre!V24)","v":0},null,56,"Assicurazioni RC - infortuni",null,{"$f":"SUM(Gennaio!Z24,Febbraio!Z24,Marzo!Z24,Aprile!Z24,Maggio!Z24,Giugno!Z24,Luglio!Z24,Agosto!Z24,Settembre!Z24,Ottobre!Z24,Novembre!Z24,Dicembre!Z24)","v":0}]
[17,"Uso sale patronato o parrocchiali",null,{"$f":"SUM(Gennaio!V25,Febbraio!V25,Marzo!V25,Aprile!V25,Maggio!V25,Giugno!V25,Luglio!V25,Agosto!V25,Settembre!V25,Ottobre!V25,Novembre!V25,Dicembre!V25)","v":0},null,57,"Assicurazioni Immobili",null,{"$f":"SUM(Gennaio!Z25,Febbraio!Z25,Marzo!Z25,Aprile!Z25,Maggio!Z25,Giugno!Z25,Luglio!Z25,Agosto!Z25,Settembre!Z25,Ottobre!Z25,Novembre!Z25,Dicembre!Z25)","v":0}]
[18,"Contributi da enti pubblici",null,{"$f":"SUM(Gennaio!V26,Febbraio!V26,Marzo!V26,Aprile!V26,Maggio!V26,Giugno!V26,Luglio!V26,Agosto!V26,Settembre!V26,Ottobre!V26,Novembre!V26,Dicembre!V26)","v":0},null,58,"Assicurazioni mezzi",null,{"$f":"SUM(Gennaio!Z26,Febbraio!Z26,Marzo!Z26,Aprile!Z26,Maggio!Z26,Giugno!Z26,Luglio!Z26,Agosto!Z26,Settembre!Z26,Ottobre!Z26,Novembre!Z26,Dicembre!Z26)","v":0}]
[19,"Contributi straordinari da privati",null,{"$f":"SUM(Gennaio!V27,Febbraio!V27,Marzo!V27,Aprile!V27,Maggio!V27,Giugno!V27,Luglio!V27,Agosto!V27,Settembre!V27,Ottobre!V27,Novembre!V27,Dicembre!V27)","v":0},null,59,"Imposte immobili istituzionali",null,{"$f":"SUM(Gennaio!Z27,Febbraio!Z27,Marzo!Z27,Aprile!Z27,Maggio!Z27,Giugno!Z27,Luglio!Z27,Agosto!Z27,Settembre!Z27,Ottobre!Z27,Novembre!Z27,Dicembre!Z27)","v":0}]
[20,"Raccolte straordinarie",null,{"$f":"SUM(Gennaio!V28,Febbraio!V28,Marzo!V28,Aprile!V28,Maggio!V28,Giugno!V28,Luglio!V28,Agosto!V28,Settembre!V28,Ottobre!V28,Novembre!V28,Dicembre!V28)","v":0},null,60,"Imposte immobili locati",null,{"$f":"SUM(Gennaio!Z28,Febbraio!Z28,Marzo!Z28,Aprile!Z28,Maggio!Z28,Giugno!Z28,Luglio!Z28,Agosto!Z28,Settembre!Z28,Ottobre!Z28,Novembre!Z28,Dicembre!Z28)","v":0}]
[21,"Offerte straordinarie",null,{"$f":"SUM(Gennaio!V29,Febbraio!V29,Marzo!V29,Aprile!V29,Maggio!V29,Giugno!V29,Luglio!V29,Agosto!V29,Settembre!V29,Ottobre!V29,Novembre!V29,Dicembre!V29)","v":0},null,61,"Imposte sui redditi",null,{"$f":"SUM(Gennaio!Z29,Febbraio!Z29,Marzo!Z29,Aprile!Z29,Maggio!Z29,Giugno!Z29,Luglio!Z29,Agosto!Z29,Settembre!Z29,Ottobre!Z29,Novembre!Z29,Dicembre!Z29)","v":0}]
[22,"Contributi da diocesi",null,{"$f":"SUM(Gennaio!V30,Febbraio!V30,Marzo!V30,Aprile!V30,Maggio!V30,Giugno!V30,Luglio!V30,Agosto!V30,Settembre!V30,Ottobre!V30,Novembre!V30,Dicembre!V30)","v":0},null,62,"CONTO NON ATTIVO",null,{"$f":"SUM(Gennaio!Z30,Febbraio!Z30,Marzo!Z30,Aprile!Z30,Maggio!Z30,Giugno!Z30,Luglio!Z30,Agosto!Z30,Settembre!Z30,Ottobre!Z30,Novembre!Z30,Dicembre!Z30)","v":0}]
[23,"Contributi da CEI",null,{"$f":"SUM(Gennaio!V31,Febbraio!V31,Marzo!V31,Aprile!V31,Maggio!V31,Giugno!V31,Luglio!V31,Agosto!V31,Settembre!V31,Ottobre!V31,Novembre!V31,Dicembre!V31)","v":0},null,63,"CONTO NON ATTIVO",null,{"$f":"SUM(Gennaio!Z31,Febbraio!Z31,Marzo!Z31,Aprile!Z31,Maggio!Z31,Giugno!Z31,Luglio!Z31,Agosto!Z31,Settembre!Z31,Ottobre!Z31,Novembre!Z31,Dicembre!Z31)","v":0}]
[24,"Prestiti ottenuti",null,{"$f":"SUM(Gennaio!V32,Febbraio!V32,Marzo!V32,Aprile!V32,Maggio!V32,Giugno!V32,Luglio!V32,Agosto!V32,Settembre!V32,Ottobre!V32,Novembre!V32,Dicembre!V32)","v":0},null,64,"Tassa diocesana",null,{"$f":"SUM(Gennaio!Z32,Febbraio!Z32,Marzo!Z32,Aprile!Z32,Maggio!Z32,Giugno!Z32,Luglio!Z32,Agosto!Z32,Settembre!Z32,Ottobre!Z32,Novembre!Z32,Dicembre!Z32)","v":0}]
[25,"Entrate nette da vendita beni mobili e immobili",null,{"$f":"SUM(Gennaio!V33,Febbraio!V33,Marzo!V33,Aprile!V33,Maggio!V33,Giugno!V33,Luglio!V33,Agosto!V33,Settembre!V33,Ottobre!V33,Novembre!V33,Dicembre!V33)","v":0},null,65,"acquisto mobili",null,{"$f":"SUM(Gennaio!Z33,Febbraio!Z33,Marzo!Z33,Aprile!Z33,Maggio!Z33,Giugno!Z33,Luglio!Z33,Agosto!Z33,Settembre!Z33,Ottobre!Z33,Novembre!Z33,Dicembre!Z33)","v":0}]
[26,"Eredità e donazioni",null,{"$f":"SUM(Gennaio!V34,Febbraio!V34,Marzo!V34,Aprile!V34,Maggio!V34,Giugno!V34,Luglio!V34,Agosto!V34,Settembre!V34,Ottobre!V34,Novembre!V34,Dicembre!V34)","v":0},null,66,"Acquisto apparecchi tecnologici e di stampa",null,{"$f":"SUM(Gennaio!Z34,Febbraio!Z34,Marzo!Z34,Aprile!Z34,Maggio!Z34,Giugno!Z34,Luglio!Z34,Agosto!Z34,Settembre!Z34,Ottobre!Z34,Novembre!Z34,Dicembre!Z34)","v":0}]
[27,"da assicurazioni",null,{"$f":"SUM(Gennaio!V35,Febbraio!V35,Marzo!V35,Aprile!V35,Maggio!V35,Giugno!V35,Luglio!V35,Agosto!V35,Settembre!V35,Ottobre!V35,Novembre!V35,Dicembre!V35)","v":0},null,67,"Manutenzione ordinaria immobili e impianti",null,{"$f":"SUM(Gennaio!Z35,Febbraio!Z35,Marzo!Z35,Aprile!Z35,Maggio!Z35,Giugno!Z35,Luglio!Z35,Agosto!Z35,Settembre!Z35,Ottobre!Z35,Novembre!Z35,Dicembre!Z35)","v":0}]
[28,{"$f":"Parametri!B9","v":"Entrata straord. personalizzabile"},null,{"$f":"SUM(Gennaio!V36,Febbraio!V36,Marzo!V36,Aprile!V36,Maggio!V36,Giugno!V36,Luglio!V36,Agosto!V36,Settembre!V36,Ottobre!V36,Novembre!V36,Dicembre!V36)","v":0},null,68,"Rate mutui",null,{"$f":"SUM(Gennaio!Z36,Febbraio!Z36,Marzo!Z36,Aprile!Z36,Maggio!Z36,Giugno!Z36,Luglio!Z36,Agosto!Z36,Settembre!Z36,Ottobre!Z36,Novembre!Z36,Dicembre!Z36)","v":0}]
[29,"CONTO NON ATTIVO",null,{"$f":"SUM(Gennaio!V37,Febbraio!V37,Marzo!V37,Aprile!V37,Maggio!V37,Giugno!V37,Luglio!V37,Agosto!V37,Settembre!V37,Ottobre!V37,Novembre!V37,Dicembre!V37)","v":0},null,69,"Interessi passivi su c/c/",null,{"$f":"SUM(Gennaio!Z37,Febbraio!Z37,Marzo!Z37,Aprile!Z37,Maggio!Z37,Giugno!Z37,Luglio!Z37,Agosto!Z37,Settembre!Z37,Ottobre!Z37,Novembre!Z37,Dicembre!Z37)","v":0}]
[30,"CONTO NON ATTIVO",null,{"$f":"SUM(Gennaio!V38,Febbraio!V38,Marzo!V38,Aprile!V38,Maggio!V38,Giugno!V38,Luglio!V38,Agosto!V38,Settembre!V38,Ottobre!V38,Novembre!V38,Dicembre!V38)","v":0},null,70,"Restituzione prestiti a privati",null,{"$f":"SUM(Gennaio!Z38,Febbraio!Z38,Marzo!Z38,Aprile!Z38,Maggio!Z38,Giugno!Z38,Luglio!Z38,Agosto!Z38,Settembre!Z38,Ottobre!Z38,Novembre!Z38,Dicembre!Z38)","v":0}]
[31,{"$f":"CELL(\"contenuto\",Parametri!B15)","v":"Entrate attività parrocchiale 1"},null,{"$f":"SUM(Gennaio!V39,Febbraio!V39,Marzo!V39,Aprile!V39,Maggio!V39,Giugno!V39,Luglio!V39,Agosto!V39,Settembre!V39,Ottobre!V39,Novembre!V39,Dicembre!V39)","v":0},null,71,"Restauro chiesa",null,{"$f":"SUM(Gennaio!Z39,Febbraio!Z39,Marzo!Z39,Aprile!Z39,Maggio!Z39,Giugno!Z39,Luglio!Z39,Agosto!Z39,Settembre!Z39,Ottobre!Z39,Novembre!Z39,Dicembre!Z39)","v":0}]
[32,{"$f":"CELL(\"contenuto\",Parametri!B16)","v":"Entrate attività parrocchiale 2"},null,{"$f":"SUM(Gennaio!V40,Febbraio!V40,Marzo!V40,Aprile!V40,Maggio!V40,Giugno!V40,Luglio!V40,Agosto!V40,Settembre!V40,Ottobre!V40,Novembre!V40,Dicembre!V40)","v":0},null,72,"Restauro canonica, patronato, altre strutture",null,{"$f":"SUM(Gennaio!Z40,Febbraio!Z40,Marzo!Z40,Aprile!Z40,Maggio!Z40,Giugno!Z40,Luglio!Z40,Agosto!Z40,Settembre!Z40,Ottobre!Z40,Novembre!Z40,Dicembre!Z40)","v":0}]
[33,{"$f":"CELL(\"contenuto\",Parametri!B17)","v":"Entrate attività parrocchiale 3"},null,{"$f":"SUM(Gennaio!V41,Febbraio!V41,Marzo!V41,Aprile!V41,Maggio!V41,Giugno!V41,Luglio!V41,Agosto!V41,Settembre!V41,Ottobre!V41,Novembre!V41,Dicembre!V41)","v":0},null,73,"Costruzione o rinnovo impianti elettrico, riscaldamento, altri",null,{"$f":"SUM(Gennaio!Z41,Febbraio!Z41,Marzo!Z41,Aprile!Z41,Maggio!Z41,Giugno!Z41,Luglio!Z41,Agosto!Z41,Settembre!Z41,Ottobre!Z41,Novembre!Z41,Dicembre!Z41)","v":0}]
[34,{"$f":"CELL(\"contenuto\",Parametri!B18)","v":"Entrate attività parrocchiale 4"},null,{"$f":"SUM(Gennaio!V42,Febbraio!V42,Marzo!V42,Aprile!V42,Maggio!V42,Giugno!V42,Luglio!V42,Agosto!V42,Settembre!V42,Ottobre!V42,Novembre!V42,Dicembre!V42)","v":0},null,74,"Offerte per carità",null,{"$f":"SUM(Gennaio!Z42,Febbraio!Z42,Marzo!Z42,Aprile!Z42,Maggio!Z42,Giugno!Z42,Luglio!Z42,Agosto!Z42,Settembre!Z42,Ottobre!Z42,Novembre!Z42,Dicembre!Z42)","v":0}]
[35,{"$f":"CELL(\"contenuto\",Parametri!B19)","v":"Entrate attività parrocchiale 5"},null,{"$f":"SUM(Gennaio!V43,Febbraio!V43,Marzo!V43,Aprile!V43,Maggio!V43,Giugno!V43,Luglio!V43,Agosto!V43,Settembre!V43,Ottobre!V43,Novembre!V43,Dicembre!V43)","v":0},null,75,"Compensi professionali",null,{"$f":"SUM(Gennaio!Z43,Febbraio!Z43,Marzo!Z43,Aprile!Z43,Maggio!Z43,Giugno!Z43,Luglio!Z43,Agosto!Z43,Settembre!Z43,Ottobre!Z43,Novembre!Z43,Dicembre!Z43)","v":0}]
[36,{"$f":"CELL(\"contenuto\",Parametri!B20)","v":"Entrate attività parrocchiale 6"},null,{"$f":"SUM(Gennaio!V44,Febbraio!V44,Marzo!V44,Aprile!V44,Maggio!V44,Giugno!V44,Luglio!V44,Agosto!V44,Settembre!V44,Ottobre!V44,Novembre!V44,Dicembre!V44)","v":0},null,76,{"$f":"Parametri!B11","v":"Uscita straord. personalizzabile"},null,{"$f":"SUM(Gennaio!Z44,Febbraio!Z44,Marzo!Z44,Aprile!Z44,Maggio!Z44,Giugno!Z44,Luglio!Z44,Agosto!Z44,Settembre!Z44,Ottobre!Z44,Novembre!Z44,Dicembre!Z44)","v":0}]
[37,{"$f":"CELL(\"contenuto\",Parametri!B21)","v":"Entrate attività parrocchiale 7"},null,{"$f":"SUM(Gennaio!V45,Febbraio!V45,Marzo!V45,Aprile!V45,Maggio!V45,Giugno!V45,Luglio!V45,Agosto!V45,Settembre!V45,Ottobre!V45,Novembre!V45,Dicembre!V45)","v":0},null,77,"Manutenzione beni mobili e apparecchi",null,{"$f":"SUM(Gennaio!Z45,Febbraio!Z45,Marzo!Z45,Aprile!Z45,Maggio!Z45,Giugno!Z45,Luglio!Z45,Agosto!Z45,Settembre!Z45,Ottobre!Z45,Novembre!Z45,Dicembre!Z45)","v":0}]
[38,{"$f":"CELL(\"contenuto\",Parametri!B22)","v":"Entrate attività parrocchiale 8"},null,{"$f":"SUM(Gennaio!V46,Febbraio!V46,Marzo!V46,Aprile!V46,Maggio!V46,Giugno!V46,Luglio!V46,Agosto!V46,Settembre!V46,Ottobre!V46,Novembre!V46,Dicembre!V46)","v":0},null,78,"CONTO NON ATTIVO",null,{"$f":"SUM(Gennaio!Z46,Febbraio!Z46,Marzo!Z46,Aprile!Z46,Maggio!Z46,Giugno!Z46,Luglio!Z46,Agosto!Z46,Settembre!Z46,Ottobre!Z46,Novembre!Z46,Dicembre!Z46)","v":0}]
[39,{"$f":"CELL(\"contenuto\",Parametri!B23)","v":"Entrate attività parrocchiale 9"},null,{"$f":"SUM(Gennaio!V47,Febbraio!V47,Marzo!V47,Aprile!V47,Maggio!V47,Giugno!V47,Luglio!V47,Agosto!V47,Settembre!V47,Ottobre!V47,Novembre!V47,Dicembre!V47)","v":0},null,79,"CONTO NON ATTIVO",null,{"$f":"SUM(Gennaio!Z47,Febbraio!Z47,Marzo!Z47,Aprile!Z47,Maggio!Z47,Giugno!Z47,Luglio!Z47,Agosto!Z47,Settembre!Z47,Ottobre!Z47,Novembre!Z47,Dicembre!Z47)","v":0}]
[40,{"$f":"CELL(\"contenuto\",Parametri!B24)","v":"Entrate altre iniziative"},null,{"$f":"SUM(Gennaio!V48,Febbraio!V48,Marzo!V48,Aprile!V48,Maggio!V48,Giugno!V48,Luglio!V48,Agosto!V48,Settembre!V48,Ottobre!V48,Novembre!V48,Dicembre!V48)","v":0},null,80,"CONTO NON ATTIVO",null,{"$f":"SUM(Gennaio!Z48,Febbraio!Z48,Marzo!Z48,Aprile!Z48,Maggio!Z48,Giugno!Z48,Luglio!Z48,Agosto!Z48,Settembre!Z48,Ottobre!Z48,Novembre!Z48,Dicembre!Z48)","v":0}]
[null,null,null,null,null,81,"Un pane per amor di Dio",null,{"$f":"SUM(Gennaio!Z49,Febbraio!Z49,Marzo!Z49,Aprile!Z49,Maggio!Z49,Giugno!Z49,Luglio!Z49,Agosto!Z49,Settembre!Z49,Ottobre!Z49,Novembre!Z49,Dicembre!Z49)","v":0}]
[null,null,null,null,null,82,"Giornata missionaria mondiale",null,{"$f":"SUM(Gennaio!Z50,Febbraio!Z50,Marzo!Z50,Aprile!Z50,Maggio!Z50,Giugno!Z50,Luglio!Z50,Agosto!Z50,Settembre!Z50,Ottobre!Z50,Novembre!Z50,Dicembre!Z50)","v":0}]
[null,null,null,null,null,83,"Giornata del seminario",null,{"$f":"SUM(Gennaio!Z51,Febbraio!Z51,Marzo!Z51,Aprile!Z51,Maggio!Z51,Giugno!Z51,Luglio!Z51,Agosto!Z51,Settembre!Z51,Ottobre!Z51,Novembre!Z51,Dicembre!Z51)","v":0}]
[null,null,null,null,null,84,"Raccolta Avvento",null,{"$f":"SUM(Gennaio!Z52,Febbraio!Z52,Marzo!Z52,Aprile!Z52,Maggio!Z52,Giugno!Z52,Luglio!Z52,Agosto!Z52,Settembre!Z52,Ottobre!Z52,Novembre!Z52,Dicembre!Z52)","v":0}]
[null,null,null,null,null,85,"Carità del papa",null,{"$f":"SUM(Gennaio!Z53,Febbraio!Z53,Marzo!Z53,Aprile!Z53,Maggio!Z53,Giugno!Z53,Luglio!Z53,Agosto!Z53,Settembre!Z53,Ottobre!Z53,Novembre!Z53,Dicembre!Z53)","v":0}]
[null,null,null,null,null,86,"Università cattolica",null,{"$f":"SUM(Gennaio!Z54,Febbraio!Z54,Marzo!Z54,Aprile!Z54,Maggio!Z54,Giugno!Z54,Luglio!Z54,Agosto!Z54,Settembre!Z54,Ottobre!Z54,Novembre!Z54,Dicembre!Z54)","v":0}]
[null,null,null,null,null,87,"Giornata dei migranti",null,{"$f":"SUM(Gennaio!Z55,Febbraio!Z55,Marzo!Z55,Aprile!Z55,Maggio!Z55,Giugno!Z55,Luglio!Z55,Agosto!Z55,Settembre!Z55,Ottobre!Z55,Novembre!Z55,Dicembre!Z55)","v":0}]
[null,null,null,null,null,88,"Terra santa",null,{"$f":"SUM(Gennaio!Z56,Febbraio!Z56,Marzo!Z56,Aprile!Z56,Maggio!Z56,Giugno!Z56,Luglio!Z56,Agosto!Z56,Settembre!Z56,Ottobre!Z56,Novembre!Z56,Dicembre!Z56)","v":0}]
[null,null,null,null,null,89,"Intenzioni Sante Messe",null,{"$f":"SUM(Gennaio!Z57,Febbraio!Z57,Marzo!Z57,Aprile!Z57,Maggio!Z57,Giugno!Z57,Luglio!Z57,Agosto!Z57,Settembre!Z57,Ottobre!Z57,Novembre!Z57,Dicembre!Z57)","v":0}]
[null,null,null,null,null,90,"Altre raccolte straordinarie",null,{"$f":"SUM(Gennaio!Z58,Febbraio!Z58,Marzo!Z58,Aprile!Z58,Maggio!Z58,Giugno!Z58,Luglio!Z58,Agosto!Z58,Settembre!Z58,Ottobre!Z58,Novembre!Z58,Dicembre!Z58)","v":0}]
[null,null,null,null,null,91,{"$f":"CELL(\"contenuto\",Parametri!G15)","v":"Uscite attività parrocchiale 1"},null,{"$f":"SUM(Gennaio!Z59,Febbraio!Z59,Marzo!Z59,Aprile!Z59,Maggio!Z59,Giugno!Z59,Luglio!Z59,Agosto!Z59,Settembre!Z59,Ottobre!Z59,Novembre!Z59,Dicembre!Z59)","v":0}]
[null,null,null,null,null,92,{"$f":"CELL(\"contenuto\",Parametri!G16)","v":"Uscite attività parrocchiale 2"},null,{"$f":"SUM(Gennaio!Z60,Febbraio!Z60,Marzo!Z60,Aprile!Z60,Maggio!Z60,Giugno!Z60,Luglio!Z60,Agosto!Z60,Settembre!Z60,Ottobre!Z60,Novembre!Z60,Dicembre!Z60)","v":0}]
[null,null,null,null,null,93,{"$f":"CELL(\"contenuto\",Parametri!G17)","v":"Uscite attività parrocchiale 3"},null,{"$f":"SUM(Gennaio!Z61,Febbraio!Z61,Marzo!Z61,Aprile!Z61,Maggio!Z61,Giugno!Z61,Luglio!Z61,Agosto!Z61,Settembre!Z61,Ottobre!Z61,Novembre!Z61,Dicembre!Z61)","v":0}]
[null,null,null,null,null,94,{"$f":"CELL(\"contenuto\",Parametri!G18)","v":"Uscite attività parrocchiale 4"},null,{"$f":"SUM(Gennaio!Z62,Febbraio!Z62,Marzo!Z62,Aprile!Z62,Maggio!Z62,Giugno!Z62,Luglio!Z62,Agosto!Z62,Settembre!Z62,Ottobre!Z62,Novembre!Z62,Dicembre!Z62)","v":0}]
[null,null,null,null,null,95,{"$f":"CELL(\"contenuto\",Parametri!G19)","v":"Uscite attività parrocchiale 5"},null,{"$f":"SUM(Gennaio!Z63,Febbraio!Z63,Marzo!Z63,Aprile!Z63,Maggio!Z63,Giugno!Z63,Luglio!Z63,Agosto!Z63,Settembre!Z63,Ottobre!Z63,Novembre!Z63,Dicembre!Z63)","v":0}]
[null,null,null,null,null,96,{"$f":"CELL(\"contenuto\",Parametri!G20)","v":"Uscite attività parrocchiale 6"},null,{"$f":"SUM(Gennaio!Z64,Febbraio!Z64,Marzo!Z64,Aprile!Z64,Maggio!Z64,Giugno!Z64,Luglio!Z64,Agosto!Z64,Settembre!Z64,Ottobre!Z64,Novembre!Z64,Dicembre!Z64)","v":0}]
[null,null,null,null,null,97,{"$f":"CELL(\"contenuto\",Parametri!G21)","v":"Uscite attività parrocchiale 7"},null,{"$f":"SUM(Gennaio!Z65,Febbraio!Z65,Marzo!Z65,Aprile!Z65,Maggio!Z65,Giugno!Z65,Luglio!Z65,Agosto!Z65,Settembre!Z65,Ottobre!Z65,Novembre!Z65,Dicembre!Z65)","v":0}]
[null,null,null,null,null,98,{"$f":"CELL(\"contenuto\",Parametri!G22)","v":"Uscite attività parrocchiale 8"},null,{"$f":"SUM(Gennaio!Z66,Febbraio!Z66,Marzo!Z66,Aprile!Z66,Maggio!Z66,Giugno!Z66,Luglio!Z66,Agosto!Z66,Settembre!Z66,Ottobre!Z66,Novembre!Z66,Dicembre!Z66)","v":0}]
[null,null,null,null,null,99,{"$f":"CELL(\"contenuto\",Parametri!G23)","v":"Uscite attività parrocchiale 9"},null,{"$f":"SUM(Gennaio!Z67,Febbraio!Z67,Marzo!Z67,Aprile!Z67,Maggio!Z67,Giugno!Z67,Luglio!Z67,Agosto!Z67,Settembre!Z67,Ottobre!Z67,Novembre!Z67,Dicembre!Z67)","v":0}]
[null,null,null,null,null,100,{"$f":"CELL(\"contenuto\",Parametri!G24)","v":"Uscite altre iniziative"},null,{"$f":"SUM(Gennaio!Z68,Febbraio!Z68,Marzo!Z68,Aprile!Z68,Maggio!Z68,Giugno!Z68,Luglio!Z68,Agosto!Z68,Settembre!Z68,Ottobre!Z68,Novembre!Z68,Dicembre!Z68)","v":0}]
[]
[null,"Totale entrate",null,{"$f":"SUM(D7:D66)","v":0},null,null,"Totale uscite",null,{"$f":"SUM(I7:I66)","v":0}]
[]
[null,null,null,null,null,null,"Residuo finale"]
[null,null,null,null,null,null,"Cassa ===>",null,{"$f":"Dicembre!Z76","v":0}]
[null,null,null,null,null,null,"Banca ===>",null,{"$f":"Dicembre!Z77","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(Gennaio!#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$R$72","v":{"$error":"#REF!"}},{"$f":"+$S$72","v":{"$error":"#REF!"}},{"$f":"+$T$72","v":{"$error":"#REF!"}},{"$f":"+$U$72","v":{"$error":"#REF!"}},{"$f":"+$V$72","v":{"$error":"#REF!"}},{"$f":"+$W$72","v":{"$error":"#REF!"}},{"$f":"+$X$72","v":{"$error":"#REF!"}},{"$f":"+$Y$72","v":{"$error":"#REF!"}},{"$f":"+$Z$72","v":{"$error":"#REF!"}},{"$f":"+$AA$72","v":{"$error":"#REF!"}},{"$f":"+$AB$72","v":{"$error":"#REF!"}},{"$f":"+$AC$72","v":{"$error":"#REF!"}},{"$f":"+$AD$72","v":{"$error":"#REF!"}},{"$f":"+$AE$72","v":{"$error":"#REF!"}},{"$f":"+$AF$72","v":{"$error":"#REF!"}},{"$f":"+$AG$72","v":{"$error":"#REF!"}},{"$f":"+$AH$72","v":{"$error":"#REF!"}},{"$f":"+$AI$72","v":{"$error":"#REF!"}},{"$f":"+$AJ$72","v":{"$error":"#REF!"}},{"$f":"+$AK$72","v":{"$error":"#REF!"}},{"$f":"+$AL$72","v":{"$error":"#REF!"}},{"$f":"+$AM$72","v":{"$error":"#REF!"}},{"$f":"+$AN$72","v":{"$error":"#REF!"}},{"$f":"+$AO$72","v":{"$error":"#REF!"}},{"$f":"+$AP$72","v":{"$error":"#REF!"}},{"$f":"+$AQ$72","v":{"$error":"#REF!"}},{"$f":"+$AR$72","v":{"$error":"#REF!"}},{"$f":"+$AS$72","v":{"$error":"#REF!"}},{"$f":"+$AT$72","v":{"$error":"#REF!"}},{"$f":"+$AU$72","v":{"$error":"#REF!"}},{"$f":"+$AV$72","v":{"$error":"#REF!"}},{"$f":"+$AW$72","v":{"$error":"#REF!"}},{"$f":"+$AX$72","v":{"$error":"#REF!"}},{"$f":"+$AY$72","v":{"$error":"#REF!"}},{"$f":"+$AZ$72","v":{"$error":"#REF!"}},{"$f":"+$BA$72","v":{"$error":"#REF!"}},{"$f":"+$BB$72","v":{"$error":"#REF!"}},{"$f":"+$BC$72","v":{"$error":"#REF!"}},{"$f":"+$BD$72","v":{"$error":"#REF!"}},{"$f":"+$BE$72","v":{"$error":"#REF!"}},{"$f":"+$BF$72","v":{"$error":"#REF!"}},{"$f":"+$BG$72","v":{"$error":"#REF!"}},{"$f":"+$BH$72","v":{"$error":"#REF!"}},{"$f":"+$BI$72","v":{"$error":"#REF!"}},{"$f":"+$BJ$72","v":{"$error":"#REF!"}},{"$f":"+$BK$72","v":{"$error":"#REF!"}},{"$f":"+$BL$72","v":{"$error":"#REF!"}},{"$f":"+$BM$72","v":{"$error":"#REF!"}},{"$f":"+$BN$72","v":{"$error":"#REF!"}},{"$f":"+$BO$72","v":{"$error":"#REF!"}},{"$f":"+$BP$72","v":{"$error":"#REF!"}},{"$f":"+$BQ$72","v":{"$error":"#REF!"}},{"$f":"+$BR$72","v":{"$error":"#REF!"}},{"$f":"+$BS$72","v":{"$error":"#REF!"}},{"$f":"+$BT$72","v":{"$error":"#REF!"}},{"$f":"+$BU$72","v":{"$error":"#REF!"}},{"$f":"+$BV$72","v":{"$error":"#REF!"}},{"$f":"+$BW$72","v":{"$error":"#REF!"}},{"$f":"+$BX$72","v":{"$error":"#REF!"}},{"$f":"+$BY$72","v":{"$error":"#REF!"}},{"$f":"+$BZ$72","v":{"$error":"#REF!"}},{"$f":"+$CA$72","v":{"$error":"#REF!"}},{"$f":"+$CB$72","v":{"$error":"#REF!"}},{"$f":"+$CC$72","v":{"$error":"#REF!"}},{"$f":"+$CD$72","v":{"$error":"#REF!"}},{"$f":"+$CE$72","v":{"$error":"#REF!"}},{"$f":"+$CF$72","v":{"$error":"#REF!"}},{"$f":"+$CG$72","v":{"$error":"#REF!"}},{"$f":"+$CH$72","v":{"$error":"#REF!"}},{"$f":"+$CI$72","v":{"$error":"#REF!"}},{"$f":"+$CJ$72","v":{"$error":"#REF!"}},{"$f":"+$CK$72","v":{"$error":"#REF!"}},{"$f":"+$CL$72","v":{"$error":"#REF!"}},{"$f":"+$CM$72","v":{"$error":"#REF!"}},{"$f":"+$CN$72","v":{"$error":"#REF!"}},{"$f":"+$CO$72","v":{"$error":"#REF!"}},{"$f":"+$CP$72","v":{"$error":"#REF!"}},{"$f":"+$CQ$72","v":{"$error":"#REF!"}},{"$f":"+$CR$72","v":{"$error":"#REF!"}},{"$f":"+$CS$72","v":{"$error":"#REF!"}},{"$f":"+$CT$72","v":{"$error":"#REF!"}},{"$f":"+$CU$72","v":{"$error":"#REF!"}},{"$f":"+$CV$72","v":{"$error":"#REF!"}},{"$f":"+$CW$72","v":{"$error":"#REF!"}},{"$f":"+$CX$72","v":{"$error":"#REF!"}},{"$f":"+$CY$72","v":{"$error":"#REF!"}},{"$f":"+$CZ$72","v":{"$error":"#REF!"}},{"$f":"+$DA$72","v":{"$error":"#REF!"}},{"$f":"+$DB$72","v":{"$error":"#REF!"}},{"$f":"+$DC$72","v":{"$error":"#REF!"}},{"$f":"+$DD$72","v":{"$error":"#REF!"}},{"$f":"+$DE$72","v":{"$error":"#REF!"}},{"$f":"+$DF$72","v":{"$error":"#REF!"}},{"$f":"+$DG$72","v":{"$error":"#REF!"}},{"$f":"+$DH$72","v":{"$error":"#REF!"}},{"$f":"+$DI$72","v":{"$error":"#REF!"}},{"$f":"+$DJ$72","v":{"$error":"#REF!"}},{"$f":"+$DK$72","v":{"$error":"#REF!"}},{"$f":"+$DL$72","v":{"$error":"#REF!"}},{"$f":"+$DM$72","v":{"$error":"#REF!"}}]

{"sheet":"Riepilogo","index":14,"n_rows":90,"n_cols":113,"rows_kept":90,"cut":false,"hidden":false,"merged":[[53,0,53,1],[3,5,3,6],[50,5,50,6],[1,0,1,8],[0,0,0,6],[2,0,2,2],[2,4,2,6]]}
[{"$f":"Parametri!B1","v":"Parrocchia di  .  .  .  .  "},null,null,null,null,null,null,null,{"$f":"CELL(\"contenuto\",Parametri!H4)","v":2021}]
["Bilancio parrocchiale"]
["Entrate",null,null,null,"Uscite",null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
["Riporto anno precedente",null,null,null,null,null,null,null,null,null,null,null,null,"Rendita titoli","Fitto fabbr. uso abitazione","Fitto altri fabbricati","Redditi terreni","Canoni, livelli e censi","Batt., Cres., Matrim., Fun.","Benedizioni famiglie","Questue in chiesa","Questue (feste spec.)","Offerte straordinarie","Ricavo candele votive",{"$f":"CELL(\"contenuto\",Parametri!#REF!)","v":{"$error":"#REF!"}},{"$f":"CELL(\"contenuto\",Parametri!#REF!)","v":{"$error":"#REF!"}},"CONTO NON ATTIVO","CONTO NON ATTIVO","CONTO NON ATTIVO","CONTO NON ATTIVO","CONTO NON ATTIVO","CONTO NON ATTIVO","CONTO NON ATTIVO",{"$f":"CELL(\"contenuto\",Parametri!B15)","v":"Entrate attività parrocchiale 1"},{"$f":"CELL(\"contenuto\",Parametri!B16)","v":"Entrate attività parrocchiale 2"},{"$f":"CELL(\"contenuto\",Parametri!B17)","v":"Entrate attività parrocchiale 3"},{"$f":"CELL(\"contenuto\",Parametri!B18)","v":"Entrate attività parrocchiale 4"},{"$f":"CELL(\"contenuto\",Parametri!B19)","v":"Entrate attività parrocchiale 5"},{"$f":"CELL(\"contenuto\",Parametri!B20)","v":"Entrate attività parrocchiale 6"},{"$f":"CELL(\"contenuto\",Parametri!B21)","v":"Entrate attività parrocchiale 7"},{"$f":"CELL(\"contenuto\",Parametri!B22)","v":"Entrate attività parrocchiale 8"},{"$f":"CELL(\"contenuto\",Parametri!B23)","v":"Entrate attività parrocchiale 9"},{"$f":"CELL(\"contenuto\",Parametri!B24)","v":"Entrate altre iniziative"},{"$f":"CELL(\"contenuto\",Parametri!#REF!)","v":{"$error":"#REF!"}},{"$f":"CELL(\"contenuto\",Parametri!#REF!)","v":{"$error":"#REF!"}},{"$f":"CELL(\"contenuto\",Parametri!#REF!)","v":{"$error":"#REF!"}},{"$f":"CELL(\"contenuto\",Parametri!#REF!)","v":{"$error":"#REF!"}},{"$f":"CELL(\"contenuto\",Parametri!#REF!)","v":{"$error":"#REF!"}},{"$f":"CELL(\"contenuto\",Parametri!#REF!)","v":{"$error":"#REF!"}},{"$f":"CELL(\"contenuto\",Parametri!#REF!)","v":{"$error":"#REF!"}},{"$f":"CELL(\"contenuto\",Parametri!#REF!)","v":{"$error":"#REF!"}},{"$f":"CELL(\"contenuto\",Parametri!#REF!)","v":{"$error":"#REF!"}},{"$f":"CELL(\"contenuto\",Parametri!#REF!)","v":{"$error":"#REF!"}},"Manutenzione ordinaria","Manut. Straordinaria","Pagamento debiti","Rate mutui","Mobili, paramenti","IRPEG","I.C.I.","Altre imposte e tasse","Assicurazioni","Canoni e/o livelli passivi","Spese questue f. chiesa","Leg.pass.ademp.S.messe","Spese ord. e di culto","Acquisto candele votive","Spese predic., funzioni","Remunerazione parroco","Remun. Vicari parrocc.","Stipendi netti al pers.","Ritenute fiscali","Oneri previd.e assist.",{"$f":"CELL(\"contenuto\",Parametri!#REF!)","v":{"$error":"#REF!"}},{"$f":"CELL(\"contenuto\",Parametri!#REF!)","v":{"$error":"#REF!"}},{"$f":"CELL(\"contenuto\",Parametri!#REF!)","v":{"$error":"#REF!"}},{"$f":"CELL(\"contenuto\",Parametri!#REF!)","v":{"$error":"#REF!"}},{"$f":"CELL(\"contenuto\",Parametri!#REF!)","v":{"$error":"#REF!"}},{"$f":"CELL(\"contenuto\",Parametri!#REF!)","v":{"$error":"#REF!"}},{"$f":"CELL(\"contenuto\",Parametri!#REF!)","v":{"$error":"#REF!"}},{"$f":"CELL(\"contenuto\",Parametri!#REF!)","v":{"$error":"#REF!"}},{"$f":"CELL(\"contenuto\",Parametri!#REF!)","v":{"$error":"#REF!"}},{"$f":"CELL(\"contenuto\",Parametri!#REF!)","v":{"$error":"#REF!"}},"Spese locali uso past.","Macchine ufficio - cancelleria","Spese varie",{"$f":"CELL(\"contenuto\",Parametri!#REF!)","v":{"$error":"#REF!"}},"CONTO NON ATTIVO","CONTO NON ATTIVO","CONTO NON ATTIVO","CONTO NON ATTIVO","CONTO NON ATTIVO","CONTO NON ATTIVO",{"$f":"CELL(\"contenuto\",Parametri!G15)","v":"Uscite attività parrocchiale 1"},{"$f":"CELL(\"contenuto\",Parametri!G16)","v":"Uscite attività parrocchiale 2"},{"$f":"CELL(\"contenuto\",Parametri!G17)","v":"Uscite attività parrocchiale 3"},{"$f":"CELL(\"contenuto\",Parametri!G18)","v":"Uscite attività parrocchiale 4"},{"$f":"CELL(\"contenuto\",Parametri!G19)","v":"Uscite attività parrocchiale 5"},{"$f":"CELL(\"contenuto\",Parametri!G20)","v":"Uscite attività parrocchiale 6"},{"$f":"CELL(\"contenuto\",Parametri!G21)","v":"Uscite attività parrocchiale 7"},{"$f":"CELL(\"contenuto\",Parametri!G22)","v":"Uscite attività parrocchiale 8"},{"$f":"CELL(\"contenuto\",Parametri!G23)","v":"Uscite attività parrocchiale 9"},{"$f":"CELL(\"contenuto\",Parametri!G24)","v":"Uscite altre iniziative"},{"$f":"CELL(\"contenuto\",Parametri!#REF!)","v":{"$error":"#REF!"}},{"$f":"CELL(\"contenuto\",Parametri!#REF!)","v":{"$error":"#REF!"}},{"$f":"CELL(\"contenuto\",Parametri!#REF!)","v":{"$error":"#REF!"}},{"$f":"CELL(\"contenuto\",Parametri!#REF!)","v":{"$error":"#REF!"}},{"$f":"CELL(\"contenuto\",Parametri!#REF!)","v":{"$error":"#REF!"}},{"$f":"CELL(\"contenuto\",Parametri!#REF!)","v":{"$error":"#REF!"}},{"$f":"CELL(\"contenuto\",Parametri!#REF!)","v":{"$error":"#REF!"}},{"$f":"CELL(\"contenuto\",Parametri!#REF!)","v":{"$error":"#REF!"}},{"$f":"CELL(\"contenuto\",Parametri!#REF!)","v":{"$error":"#REF!"}},{"$f":"CELL(\"contenuto\",Parametri!#REF!)","v":{"$error":"#REF!"}}]
["Cassa","===>",{"$f":"Parametri!D4","v":0}]
["Banca","===>",{"$f":"Parametri!D5","v":0}]
[]
[{"$f":"CELL(\"contenuto\",Bilancio!B7)","v":"Questue Sante Messe"},null,{"$f":"Bilancio!D7","v":0},null,{"$f":"CELL(\"contenuto\",Bilancio!G7)","v":"Acqua"},null,{"$f":"Bilancio!I7","v":0},null,null,null,null,null,null,{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}}]
[{"$f":"CELL(\"contenuto\",Bilancio!B8)","v":"Offerte sacramenti I.C. e matrimoni"},null,{"$f":"Bilancio!D8","v":0},null,{"$f":"CELL(\"contenuto\",Bilancio!G8)","v":"Luce"},null,{"$f":"Bilancio!I8","v":0}]
[{"$f":"CELL(\"contenuto\",Bilancio!B9)","v":"Offerte funerali"},null,{"$f":"Bilancio!D9","v":0},null,{"$f":"CELL(\"contenuto\",Bilancio!G9)","v":"Gas"},null,{"$f":"Bilancio!I9","v":0}]
[{"$f":"CELL(\"contenuto\",Bilancio!B10)","v":"Offerte benedizione famiglie"},null,{"$f":"Bilancio!D10","v":0},null,{"$f":"CELL(\"contenuto\",Bilancio!G10)","v":"Telefono"},null,{"$f":"Bilancio!I10","v":0}]
[{"$f":"CELL(\"contenuto\",Bilancio!B11)","v":"Offerte altre feste e ricorrenze "},null,{"$f":"Bilancio!D11","v":0},null,{"$f":"CELL(\"contenuto\",Bilancio!G11)","v":"Spese pulizia canonica, chiesa e patronato"},null,{"$f":"Bilancio!I11","v":0}]
["Proventi da attività pastorali",null,{"$f":"+C72","v":0},null,{"$f":"CELL(\"contenuto\",Bilancio!G12)","v":"Quota parrocchiale a parroco e vicari"},null,{"$f":"Bilancio!I12","v":0}]
[{"$f":"CELL(\"contenuto\",Bilancio!B12)","v":"Offerte varie"},null,{"$f":"Bilancio!D12","v":0},null,{"$f":"CELL(\"contenuto\",Bilancio!G13)","v":"Stipendi al personale"},null,{"$f":"Bilancio!I13","v":0}]
[{"$f":"CELL(\"contenuto\",Bilancio!B13)","v":"Offerte per patronato"},null,{"$f":"Bilancio!D13","v":0},null,{"$f":"CELL(\"contenuto\",Bilancio!G14)","v":"Cancelleria"},null,{"$f":"Bilancio!I14","v":0}]
["Offerte da associazioni parrocchiali",null,{"$f":"Bilancio!D14","v":0},null,{"$f":"CELL(\"contenuto\",Bilancio!G15)","v":"Stampa e libri"},null,{"$f":"Bilancio!I15","v":0},null,null,null,null,null,null,null,1,{"$f":"IF(ISNUMBER(O16),INDEX(Riepilogo!$N$4:$DI$4,0,O16),\" \")","v":"Rendita titoli"},null,21,{"$f":"IF(ISNUMBER(R16),INDEX(Riepilogo!$N$4:$DI$4,0,R16),\" \")","v":"Entrate attività parrocchiale 1"},null,41,{"$f":"IF(ISNUMBER(U16),INDEX(Riepilogo!$N$4:$DI$4,0,U16),\" \")","v":"Manutenzione ordinaria"},null,61,{"$f":"IF(ISNUMBER(X16),INDEX(Riepilogo!$N$4:$DI$4,0,X16),\" \")","v":{"$error":"#REF!"}},null,81,{"$f":"IF(ISNUMBER(AA16),INDEX(Riepilogo!$N$4:$DI$4,0,AA16),\" \")","v":"Uscite attività parrocchiale 1"}]
[{"$f":"CELL(\"contenuto\",Bilancio!B15)","v":"Ricavo candele votive"},{"$f":"Bilancio!D15","v":0},null,null,{"$f":"CELL(\"contenuto\",Bilancio!G16)","v":"CONTO NON ATTIVO"},null,{"$f":"Bilancio!I16","v":0}]
[{"$f":"CELL(\"contenuto\",Bilancio!G21)","v":"Acquisto candele votive"},{"$f":"Bilancio!I21","v":0},null,null,{"$f":"CELL(\"contenuto\",Bilancio!G17)","v":"Paramenti e suppellettili sacre"},null,{"$f":"Bilancio!I17","v":0}]
["Utile candele votive",null,{"$f":"+B17-B18","v":0},null,{"$f":"CELL(\"contenuto\",Bilancio!G18)","v":"Ostie, vino"},null,{"$f":"Bilancio!I18","v":0},null,null,null,null,null,null,null,{"$f":"+O16+1","v":2},{"$f":"IF(ISNUMBER(O19),INDEX(Riepilogo!$N$4:$DI$4,0,O19),\" \")","v":"Fitto fabbr. uso abitazione"},null,{"$f":"+R16+1","v":22},{"$f":"IF(ISNUMBER(R19),INDEX(Riepilogo!$N$4:$DI$4,0,R19),\" \")","v":"Entrate attività parrocchiale 2"},null,{"$f":"+U16+1","v":42},{"$f":"IF(ISNUMBER(U19),INDEX(Riepilogo!$N$4:$DI$4,0,U19),\" \")","v":"Manut. Straordinaria"},null,62,{"$f":"IF(ISNUMBER(X19),INDEX(Riepilogo!$N$4:$DI$4,0,X19),\" \")","v":{"$error":"#REF!"}},null,82,{"$f":"IF(ISNUMBER(AA19),INDEX(Riepilogo!$N$4:$DI$4,0,AA19),\" \")","v":"Uscite attività parrocchiale 2"}]
[{"$f":"CELL(\"contenuto\",Bilancio!B17)","v":"Interessi titoli di stato"},null,{"$f":"Bilancio!D17","v":0},null,{"$f":"CELL(\"contenuto\",Bilancio!G19)","v":"Libri liturgici"},null,{"$f":"Bilancio!I19","v":0},null,null,null,null,null,null,null,{"$f":"+O19+1","v":3},{"$f":"IF(ISNUMBER(O20),INDEX(Riepilogo!$N$4:$DI$4,0,O20),\" \")","v":"Fitto altri fabbricati"},null,{"$f":"+R19+1","v":23},{"$f":"IF(ISNUMBER(R20),INDEX(Riepilogo!$N$4:$DI$4,0,R20),\" \")","v":"Entrate attività parrocchiale 3"},null,{"$f":"+U19+1","v":43},{"$f":"IF(ISNUMBER(U20),INDEX(Riepilogo!$N$4:$DI$4,0,U20),\" \")","v":"Pagamento debiti"},null,63,{"$f":"IF(ISNUMBER(X20),INDEX(Riepilogo!$N$4:$DI$4,0,X20),\" \")","v":{"$error":"#REF!"}},null,83,{"$f":"IF(ISNUMBER(AA20),INDEX(Riepilogo!$N$4:$DI$4,0,AA20),\" \")","v":"Uscite attività parrocchiale 3"}]
[{"$f":"CELL(\"contenuto\",Bilancio!B18)","v":"Proventi da azioni, obbligazioni,  titoli bancari"},null,{"$f":"Bilancio!D18","v":0},null,{"$f":"CELL(\"contenuto\",Bilancio!G20)","v":"Offerte a celebranti occasionali"},null,{"$f":"Bilancio!I20","v":0}]
[{"$f":"CELL(\"contenuto\",Bilancio!B19)","v":"Interessi c/c/"},null,{"$f":"Bilancio!D19","v":0},null,{"$f":"CELL(\"contenuto\",Bilancio!G22)","v":"Assicurazioni RC - infortuni"},null,{"$f":"Bilancio!I22","v":0}]
[{"$f":"CELL(\"contenuto\",Bilancio!B20)","v":"Locazioni immobili abitativi"},null,{"$f":"Bilancio!D20","v":0},null,{"$f":"CELL(\"contenuto\",Bilancio!G23)","v":"Assicurazioni Immobili"},null,{"$f":"Bilancio!I23","v":0}]
[{"$f":"CELL(\"contenuto\",Bilancio!B21)","v":"Affitti immobili commerciali"},null,{"$f":"Bilancio!D21","v":0},null,{"$f":"CELL(\"contenuto\",Bilancio!G24)","v":"Assicurazioni mezzi"},null,{"$f":"Bilancio!I24","v":0}]
[{"$f":"CELL(\"contenuto\",Bilancio!B22)","v":"Affitti terreni"},null,{"$f":"Bilancio!D22","v":0},null,{"$f":"CELL(\"contenuto\",Bilancio!G25)","v":"Imposte immobili istituzionali"},null,{"$f":"Bilancio!I25","v":0}]
[{"$f":"CELL(\"contenuto\",Bilancio!B23)","v":"Uso sale patronato o parrocchiali"},null,{"$f":"Bilancio!D23","v":0},null,{"$f":"CELL(\"contenuto\",Bilancio!G26)","v":"Imposte immobili locati"},null,{"$f":"Bilancio!I26","v":0}]
[{"$f":"CELL(\"contenuto\",Bilancio!B24)","v":"Contributi da enti pubblici"},null,{"$f":"Bilancio!D24","v":0},null,{"$f":"CELL(\"contenuto\",Bilancio!G27)","v":"Imposte sui redditi"},null,{"$f":"Bilancio!I27","v":0}]
[{"$f":"CELL(\"contenuto\",Bilancio!B25)","v":"Contributi straordinari da privati"},null,{"$f":"Bilancio!D25","v":0},null,{"$f":"CELL(\"contenuto\",Bilancio!G28)","v":"CONTO NON ATTIVO"},null,{"$f":"Bilancio!I28","v":0}]
[{"$f":"CELL(\"contenuto\",Bilancio!B26)","v":"Raccolte straordinarie"},null,{"$f":"Bilancio!D26","v":0},null,{"$f":"CELL(\"contenuto\",Bilancio!G29)","v":"CONTO NON ATTIVO"},null,{"$f":"Bilancio!I29","v":0}]
[{"$f":"CELL(\"contenuto\",Bilancio!B27)","v":"Offerte straordinarie"},null,{"$f":"Bilancio!D27","v":0},null,{"$f":"CELL(\"contenuto\",Bilancio!G30)","v":"Tassa diocesana"},null,{"$f":"Bilancio!I30","v":0}]
[{"$f":"CELL(\"contenuto\",Bilancio!B28)","v":"Contributi da diocesi"},null,{"$f":"Bilancio!D28","v":0},null,{"$f":"CELL(\"contenuto\",Bilancio!G31)","v":"acquisto mobili"},null,{"$f":"Bilancio!I31","v":0}]
[{"$f":"CELL(\"contenuto\",Bilancio!B29)","v":"Contributi da CEI"},null,{"$f":"Bilancio!D29","v":0},null,{"$f":"CELL(\"contenuto\",Bilancio!G32)","v":"Acquisto apparecchi tecnologici e di stampa"},null,{"$f":"Bilancio!I32","v":0}]
[{"$f":"CELL(\"contenuto\",Bilancio!B30)","v":"Prestiti ottenuti"},null,{"$f":"Bilancio!D30","v":0},null,{"$f":"CELL(\"contenuto\",Bilancio!G33)","v":"Manutenzione ordinaria immobili e impianti"},null,{"$f":"Bilancio!I33","v":0}]
[{"$f":"CELL(\"contenuto\",Bilancio!B31)","v":"Entrate nette da vendita beni mobili e immobili"},null,{"$f":"Bilancio!D31","v":0},null,{"$f":"CELL(\"contenuto\",Bilancio!G34)","v":"Rate mutui"},null,{"$f":"Bilancio!I34","v":0}]
[{"$f":"CELL(\"contenuto\",Bilancio!B32)","v":"Eredità e donazioni"},null,{"$f":"Bilancio!D32","v":0},null,{"$f":"CELL(\"contenuto\",Bilancio!G35)","v":"Interessi passivi su c/c/"},null,{"$f":"Bilancio!I35","v":0}]
[{"$f":"CELL(\"contenuto\",Bilancio!B33)","v":"da assicurazioni"},null,{"$f":"Bilancio!D33","v":0},null,{"$f":"CELL(\"contenuto\",Bilancio!G36)","v":"Restituzione prestiti a privati"},null,{"$f":"Bilancio!I36","v":0}]
[{"$f":"CELL(\"contenuto\",Bilancio!B34)","v":"Entrata straord. personalizzabile"},null,{"$f":"Bilancio!D34","v":0},null,{"$f":"CELL(\"contenuto\",Bilancio!G37)","v":"Restauro chiesa"},null,{"$f":"Bilancio!I37","v":0}]
[{"$f":"CELL(\"contenuto\",Bilancio!B35)","v":"CONTO NON ATTIVO"},null,{"$f":"Bilancio!D35","v":0},null,{"$f":"CELL(\"contenuto\",Bilancio!G38)","v":"Restauro canonica, patronato, altre strutture"},null,{"$f":"Bilancio!I38","v":0}]
[{"$f":"CELL(\"contenuto\",Bilancio!B36)","v":"CONTO NON ATTIVO"},null,{"$f":"Bilancio!D36","v":0},null,{"$f":"CELL(\"contenuto\",Bilancio!G39)","v":"Costruzione o rinnovo impianti elettrico, riscaldamento, altri"},null,{"$f":"Bilancio!I39","v":0}]
[null,null,null,null,{"$f":"CELL(\"contenuto\",Bilancio!G40)","v":"Offerte per carità"},null,{"$f":"Bilancio!I40","v":0},null,null,null,null,null,null,null,{"$f":"+#REF!+1","v":{"$error":"#REF!"}},{"$f":"IF(ISNUMBER(O40),INDEX(Riepilogo!$N$4:$DI$4,0,O40),\" \")","v":" "},null,{"$f":"+#REF!+1","v":{"$error":"#REF!"}},{"$f":"IF(ISNUMBER(R40),INDEX(Riepilogo!$N$4:$DI$4,0,R40),\" \")","v":" "},null,{"$f":"+#REF!+1","v":{"$error":"#REF!"}},{"$f":"IF(ISNUMBER(U40),INDEX(Riepilogo!$N$4:$DI$4,0,U40),\" \")","v":" "},null,69,{"$f":"IF(ISNUMBER(X40),INDEX(Riepilogo!$N$4:$DI$4,0,X40),\" \")","v":{"$error":"#REF!"}},null,89,{"$f":"IF(ISNUMBER(AA40),INDEX(Riepilogo!$N$4:$DI$4,0,AA40),\" \")","v":"Uscite attività parrocchiale 9"}]
[null,null,null,null,{"$f":"CELL(\"contenuto\",Bilancio!G41)","v":"Compensi professionali"},null,{"$f":"Bilancio!I41","v":0},null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"IF(ISNUMBER(O41),INDEX(Riepilogo!$N$4:$DI$4,0,O41),\" \")","v":" "},null,{"$error":"#REF!"},{"$f":"IF(ISNUMBER(R41),INDEX(Riepilogo!$N$4:$DI$4,0,R41),\" \")","v":" "},null,{"$error":"#REF!"},{"$f":"IF(ISNUMBER(U41),INDEX(Riepilogo!$N$4:$DI$4,0,U41),\" \")","v":" "},null,70,{"$f":"IF(ISNUMBER(X41),INDEX(Riepilogo!$N$4:$DI$4,0,X41),\" \")","v":{"$error":"#REF!"}},null,90,{"$f":"IF(ISNUMBER(AA41),INDEX(Riepilogo!$N$4:$DI$4,0,AA41),\" \")","v":"Uscite altre iniziative"}]
[null,null,null,null,{"$f":"CELL(\"contenuto\",Bilancio!G42)","v":"Uscita straord. personalizzabile"},null,{"$f":"Bilancio!I42","v":0},null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"IF(ISNUMBER(O42),INDEX(Riepilogo!$N$4:$DI$4,0,O42),\" \")","v":" "},null,{"$error":"#REF!"},{"$f":"IF(ISNUMBER(R42),INDEX(Riepilogo!$N$4:$DI$4,0,R42),\" \")","v":" "},null,{"$error":"#REF!"},{"$f":"IF(ISNUMBER(U42),INDEX(Riepilogo!$N$4:$DI$4,0,U42),\" \")","v":" "},null,71,{"$f":"IF(ISNUMBER(X42),INDEX(Riepilogo!$N$4:$DI$4,0,X42),\" \")","v":"Spese locali uso past."},null,91,{"$f":"IF(ISNUMBER(AA42),INDEX(Riepilogo!$N$4:$DI$4,0,AA42),\" \")","v":{"$error":"#REF!"}}]
[null,null,null,null,"PERDITA ATTIVITA' PARROCCHIALI",null,{"$f":"+G72","v":0},null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"IF(ISNUMBER(O43),INDEX(Riepilogo!$N$4:$DI$4,0,O43),\" \")","v":" "},null,{"$error":"#REF!"},{"$f":"IF(ISNUMBER(R43),INDEX(Riepilogo!$N$4:$DI$4,0,R43),\" \")","v":" "},null,{"$error":"#REF!"},{"$f":"IF(ISNUMBER(U43),INDEX(Riepilogo!$N$4:$DI$4,0,U43),\" \")","v":" "},null,72,{"$f":"IF(ISNUMBER(X43),INDEX(Riepilogo!$N$4:$DI$4,0,X43),\" \")","v":"Macchine ufficio - cancelleria"},null,92,{"$f":"IF(ISNUMBER(AA43),INDEX(Riepilogo!$N$4:$DI$4,0,AA43),\" \")","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"CELL(\"contenuto\",Bilancio!G43)","v":"Manutenzione beni mobili e apparecchi"},null,{"$f":"Bilancio!I43","v":0},null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"IF(ISNUMBER(O44),INDEX(Riepilogo!$N$4:$DI$4,0,O44),\" \")","v":" "},null,{"$error":"#REF!"},{"$f":"IF(ISNUMBER(R44),INDEX(Riepilogo!$N$4:$DI$4,0,R44),\" \")","v":" "},null,{"$error":"#REF!"},{"$f":"IF(ISNUMBER(U44),INDEX(Riepilogo!$N$4:$DI$4,0,U44),\" \")","v":" "},null,73,{"$f":"IF(ISNUMBER(X44),INDEX(Riepilogo!$N$4:$DI$4,0,X44),\" \")","v":"Spese varie"},null,93,{"$f":"IF(ISNUMBER(AA44),INDEX(Riepilogo!$N$4:$DI$4,0,AA44),\" \")","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"CELL(\"contenuto\",Bilancio!G45)","v":"CONTO NON ATTIVO"},null,{"$f":"Bilancio!I45","v":0},null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"IF(ISNUMBER(O45),INDEX(Riepilogo!$N$4:$DI$4,0,O45),\" \")","v":" "},null,{"$error":"#REF!"},{"$f":"IF(ISNUMBER(R45),INDEX(Riepilogo!$N$4:$DI$4,0,R45),\" \")","v":" "},null,{"$error":"#REF!"},{"$f":"IF(ISNUMBER(U45),INDEX(Riepilogo!$N$4:$DI$4,0,U45),\" \")","v":" "},null,74,{"$f":"IF(ISNUMBER(X45),INDEX(Riepilogo!$N$4:$DI$4,0,X45),\" \")","v":{"$error":"#REF!"}},null,94,{"$f":"IF(ISNUMBER(AA45),INDEX(Riepilogo!$N$4:$DI$4,0,AA45),\" \")","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"CELL(\"contenuto\",Bilancio!G46)","v":"CONTO NON ATTIVO"},null,{"$f":"Bilancio!I46","v":0},null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"IF(ISNUMBER(O46),INDEX(Riepilogo!$N$4:$DI$4,0,O46),\" \")","v":" "},null,{"$error":"#REF!"},{"$f":"IF(ISNUMBER(R46),INDEX(Riepilogo!$N$4:$DI$4,0,R46),\" \")","v":" "},null,{"$error":"#REF!"},{"$f":"IF(ISNUMBER(U46),INDEX(Riepilogo!$N$4:$DI$4,0,U46),\" \")","v":" "},null,75,{"$f":"IF(ISNUMBER(X46),INDEX(Riepilogo!$N$4:$DI$4,0,X46),\" \")","v":"CONTO NON ATTIVO"},null,95,{"$f":"IF(ISNUMBER(AA46),INDEX(Riepilogo!$N$4:$DI$4,0,AA46),\" \")","v":{"$error":"#REF!"}}]
["T O T A L I",null,{"$f":"SUM(C8:C46)","v":0}]
[]
["Totale attività",null,{"$f":"+C5+C6+C47","v":0},null,"Totale passività",null,{"$f":"SUM(G8:G46)","v":0}]
[]
[{"$f":"TODAY()","v":"2022-01-26"},null,null,null,"Saldo finale"]
["totali di controllo",null,{"$f":"+C47-G49","v":0},null,"Cassa","===>",{"$f":"Dicembre!Z76","v":0}]
[null,null,{"$f":"+G52+G53-C5-C6-C88+G88","v":0},null,"Banca","===>",{"$f":"Dicembre!Z77","v":0}]
[{"$f":"IF((ROUND(C54,2))<>0,\"SQUADRATURA  ==>\",\" \")","v":" "},null,{"$f":"+C52-C53","v":0}]
[]
[]
["Riepilogo attività parrocchiali",null,null,null,{"$f":"I1","v":2021}]
[]
[{"$f":"CELL(\"contenuto\",Bilancio!B37)","v":"Entrate attività parrocchiale 1"},null,{"$f":"Bilancio!D37","v":0},null,{"$f":"CELL(\"contenuto\",Bilancio!G57)","v":"Uscite attività parrocchiale 1"},null,{"$f":"Bilancio!I57","v":0},null,{"$f":"+C59-G59","v":0}]
[{"$f":"CELL(\"contenuto\",Bilancio!B38)","v":"Entrate attività parrocchiale 2"},null,{"$f":"Bilancio!D38","v":0},null,{"$f":"Parametri!G16","v":"Uscite attività parrocchiale 2"},null,{"$f":"Bilancio!I58","v":0},null,0]
[{"$f":"CELL(\"contenuto\",Bilancio!B39)","v":"Entrate attività parrocchiale 3"},null,{"$f":"Bilancio!D39","v":0},null,{"$f":"Parametri!G17","v":"Uscite attività parrocchiale 3"},null,{"$f":"Bilancio!I59","v":0},null,0]
[{"$f":"CELL(\"contenuto\",Bilancio!B40)","v":"Entrate attività parrocchiale 4"},null,{"$f":"Bilancio!D40","v":0},null,{"$f":"Parametri!G18","v":"Uscite attività parrocchiale 4"},null,{"$f":"Bilancio!I60","v":0},null,0]
[{"$f":"CELL(\"contenuto\",Bilancio!B41)","v":"Entrate attività parrocchiale 5"},null,{"$f":"Bilancio!D41","v":0},null,{"$f":"Parametri!G19","v":"Uscite attività parrocchiale 5"},null,{"$f":"Bilancio!I61","v":0},null,0]
[{"$f":"CELL(\"contenuto\",Bilancio!B42)","v":"Entrate attività parrocchiale 6"},null,{"$f":"Bilancio!D42","v":0},null,{"$f":"Parametri!G20","v":"Uscite attività parrocchiale 6"},null,{"$f":"Bilancio!I62","v":0},null,0]
[{"$f":"CELL(\"contenuto\",Bilancio!B43)","v":"Entrate attività parrocchiale 7"},null,{"$f":"Bilancio!D43","v":0},null,{"$f":"Parametri!G21","v":"Uscite attività parrocchiale 7"},null,{"$f":"Bilancio!I63","v":0},null,0]
[{"$f":"CELL(\"contenuto\",Bilancio!B44)","v":"Entrate attività parrocchiale 8"},null,{"$f":"Bilancio!D44","v":0},null,{"$f":"Parametri!G22","v":"Uscite attività parrocchiale 8"},null,{"$f":"Bilancio!I64","v":0},null,0]
[{"$f":"CELL(\"contenuto\",Bilancio!B45)","v":"Entrate attività parrocchiale 9"},null,{"$f":"Bilancio!D45","v":0},null,{"$f":"Parametri!G23","v":"Uscite attività parrocchiale 9"},null,{"$f":"Bilancio!I65","v":0},null,0]
[{"$f":"CELL(\"contenuto\",Bilancio!B46)","v":"Entrate altre iniziative"},null,{"$f":"Bilancio!D46","v":0},null,{"$f":"Parametri!G24","v":"Uscite altre iniziative"},null,{"$f":"Bilancio!I66","v":0},null,0]
[]
["T O T A L I",null,{"$f":"SUM(C59:C68)","v":0},null,null,null,{"$f":"SUM(G59:G68)","v":0},null,{"$f":"SUM(I59:I68)","v":0}]
[]
["Utile",null,{"$f":"IF(C70>G70,+C70-G70,0)","v":0},null,"Perdita",null,{"$f":"IF(G70>C70,+G70-C70,0)","v":0}]
[]
[]
["Iniziative diocesane"]
[]
[null,null,null,null,{"$f":"CELL(\"contenuto\",Bilancio!G47)","v":"Un pane per amor di Dio"},null,{"$f":"Bilancio!I47","v":0}]
[null,null,null,null,{"$f":"CELL(\"contenuto\",Bilancio!G48)","v":"Giornata missionaria mondiale"},null,{"$f":"Bilancio!I48","v":0}]
[null,null,null,null,{"$f":"CELL(\"contenuto\",Bilancio!G49)","v":"Giornata del seminario"},null,{"$f":"Bilancio!I49","v":0}]
[null,null,null,null,{"$f":"CELL(\"contenuto\",Bilancio!G50)","v":"Raccolta Avvento"},null,{"$f":"Bilancio!I50","v":0}]
[null,null,null,null,{"$f":"CELL(\"contenuto\",Bilancio!G51)","v":"Carità del papa"},null,{"$f":"Bilancio!I51","v":0}]
[null,null,null,null,{"$f":"CELL(\"contenuto\",Bilancio!G52)","v":"Università cattolica"},null,{"$f":"Bilancio!I52","v":0}]
[null,null,null,null,{"$f":"CELL(\"contenuto\",Bilancio!G53)","v":"Giornata dei migranti"},null,{"$f":"Bilancio!I53","v":0}]
[null,null,null,null,{"$f":"CELL(\"contenuto\",Bilancio!G54)","v":"Terra santa"},null,{"$f":"Bilancio!I54","v":0}]
[null,null,null,null,{"$f":"CELL(\"contenuto\",Bilancio!G55)","v":"Intenzioni Sante Messe"},null,{"$f":"Bilancio!I55","v":0}]
[null,null,null,null,{"$f":"CELL(\"contenuto\",Bilancio!G56)","v":"Altre raccolte straordinarie"},null,{"$f":"Bilancio!I56","v":0}]
[]
[{"$f":"CELL(\"contenuto\",Bilancio!B16)","v":"Raccolta per iniziative diocesane"},null,{"$f":"Bilancio!D16","v":0},null,"Versati in diocesi",null,{"$f":"SUM(G77:G87)","v":0}]
[]
[{"$f":"TODAY()","v":"2022-01-26"}]

{"sheet":"Parametri","index":15,"n_rows":24,"n_cols":8,"rows_kept":24,"cut":false,"hidden":false,"merged":[[2,1,2,3],[0,1,0,7]]}
[null,"Parrocchia di  .  .  .  .  "]
[]
[null,"Riporto anno precedente"]
[null,"Cassa","===>",0,null,null,"Anno       ====>",2021]
[null,"Banca","===>",0]
[]
[]
[]
[28,"Entrata straord. personalizzabile"]
[]
[76,"Uscita straord. personalizzabile"]
[]
[]
[]
[31,"Entrate attività parrocchiale 1",null,null,null,91,"Uscite attività parrocchiale 1"]
[32,"Entrate attività parrocchiale 2",null,null,null,92,"Uscite attività parrocchiale 2"]
[33,"Entrate attività parrocchiale 3",null,null,null,93,"Uscite attività parrocchiale 3"]
[34,"Entrate attività parrocchiale 4",null,null,null,94,"Uscite attività parrocchiale 4"]
[35,"Entrate attività parrocchiale 5",null,null,null,95,"Uscite attività parrocchiale 5"]
[36,"Entrate attività parrocchiale 6",null,null,null,96,"Uscite attività parrocchiale 6"]
[37,"Entrate attività parrocchiale 7",null,null,null,97,"Uscite attività parrocchiale 7"]
[38,"Entrate attività parrocchiale 8",null,null,null,98,"Uscite attività parrocchiale 8"]
[39,"Entrate attività parrocchiale 9",null,null,null,99,"Uscite attività parrocchiale 9"]
[40,"Entrate altre iniziative",null,null,null,100,"Uscite altre iniziative"]

{"sheet":"Copertina","index":16,"n_rows":42,"n_cols":12,"rows_kept":42,"cut":false,"hidden":false,"merged":[[11,0,11,11],[1,0,1,11],[2,0,2,11],[5,0,5,11],[6,6,6,7],[7,0,7,11],[25,1,25,4],[12,0,12,11],[14,4,14,5],[16,0,16,11],[18,4,18,5],[18,6,18,7],[21,1,21,4],[22,1,22,4],[23,1,23,4],[23,6,23,9],[24,1,24,4],[14,6,14,9],[41,1,41,7],[39,1,39,11],[34,1,34,4],[34,5,34,7],[36,1,36,2],[36,3,36,4],[36,6,36,10],[38,6,38,10]]}
[]
["PATRIARCATO DI VENEZIA"]
["Ufficio  Amministrativo  Diocesano"]
[]
[]
["R E N D I C O N T O "]
[null,null,null,null," ANNO",null,{"$f":"Parametri!H4","v":2021}]
[" (a norma del can. 1284 § 2 n. 8)"]
[]
[]
[]
["della PARROCCHIA  di"]
[]
[]
[null,null,null,null,"Comune di "]
[]
["approvato  dal  Consiglio  Parrocchiale   per  gli   Affari  Economici"]
[]
[null,null,null,null,"in data"]
[]
[]
[null,"Firma dei Consiglieri CAEP",null,null,null,null,"Firma del Parroco "]
[null,null,null,null,null,null,"o Amministratore Parrocchiale",null,null,null,null," "]
[]
[]
[]
[]
[]
["N.B.:","Questo rendiconto va presentato non oltre il mese di marzo di ogni anno,"]
[null,"in duplice copia, presso l'Ufficio Amministrativo Diocesano."]
[]
[]
[null,"Sezione riservata alla compilazione dell'Ufficio Amministrativo Diocesano"]
[]
[null,"Tassa diocesana (can. 1263)",null,null,null,0,null,null,"(*)"]
[]
[null,"Venezia,",null,null,null,null,"L'Economo Diocesano"]
[]
[]
[null,"(*) La somma è stata addebitata nella partita amministrativa intestata all'Ente a cui questo conto si riferisce, presso l'Ufficio Amministrativo Diocesano. "]
[]
[null,{"$f":"legenda!A27","v":"Patriarcato di Venezia - Contabilità Parrocchiale vers. 2022.01a – Copyleft by Diego Righetti"}]

{"sheet":"ENTRATE","index":17,"n_rows":53,"n_cols":9,"rows_kept":53,"cut":false,"hidden":false,"merged":[[15,5,15,6],[0,0,0,9],[4,1,4,7],[5,2,5,5],[6,2,6,5],[7,2,7,5],[8,2,8,5],[9,2,9,5],[11,2,11,5],[12,2,12,5],[13,2,13,5],[14,2,14,5],[16,5,16,6],[17,1,17,7],[20,2,20,5],[21,2,21,5],[22,2,22,5],[23,1,23,7],[25,1,25,7],[26,2,26,5],[27,2,27,5],[28,2,28,5],[30,1,30,7],[39,2,39,5],[40,2,40,5],[52,0,52,6],[42,2,42,5],[44,2,44,5],[46,2,46,5],[47,1,47,7],[41,2,41,5],[36,2,36,5],[37,2,37,5],[38,2,38,5],[34,1,34,5],[45,2,45,5]]}
["ENTRATE"]
[]
["A","ENTRATE ORDINARIE"]
[]
[null,"A1 OFFERTE"]
[null,1,"questue sante messe",null,null,null,null,null,{"$f":"+Riepilogo!C8","v":0}]
[null,{"$f":"B6+1","v":2},"sacramenti I.C e matrimoni",null,null,null,null,null,{"$f":"+Riepilogo!C9","v":0}]
[null,{"$f":"B7+1","v":3},"funerali",null,null,null,null,null,{"$f":"+Riepilogo!C10","v":0}]
[null,4,"benedizione famiglie",null,null,null,null,null,{"$f":"+Riepilogo!C11","v":0}]
[null,5,"altre feste o ricorrenze",null,null,null,null,null,{"$f":"+Riepilogo!C12","v":0}]
[null,6,"da attività pastorali",null,null,null,null,null,{"$f":"+Riepilogo!C13","v":0}]
[null,7,"varie",null,null,null,null,null,{"$f":"+Riepilogo!C14","v":0}]
[null,8,"per patronato",null,null,null,null,null,{"$f":"+Riepilogo!C15","v":0}]
[null,9,"da associazioni parrocchiali",null,null,null,null,null,{"$f":"+Riepilogo!C16","v":0}]
[null,10,"candele e lumini",null,null,null,null,null,{"$f":"+Riepilogo!C19","v":0}]
[null,null,"entrate lorde",null,null,{"$f":"+Riepilogo!B17","v":0},null,"←"]
[null,null,"costo di candele e lumini",null,null,{"$f":"+Riepilogo!B18","v":0},null,"←"]
[null,"TOTALE A1",null,null,null,null,null,null,{"$f":"SUM(I6:I15)","v":0}]
[]
[null,"A2 ENTRATE ORDINARIE DA TITOLI"]
[null,11,"Buoni del tesoro",null,null,null,null,null,{"$f":"+Riepilogo!C20","v":0}]
[null,12,"Buoni di risparmio, azioni, obbligazioni",null,null,null,null,null,{"$f":"+Riepilogo!C21","v":0}]
[null,13,"interessi su conto corrente",null,null,null,null,null,{"$f":"+Riepilogo!C22","v":0}]
[null,"TOTALE  A2",null,null,null,null,null,null,{"$f":"SUM(I21:I23)","v":0}]
[]
[null,"A3 AFFITTI"]
[null,14,"da Immobili abitativi",null,null,null,null,null,{"$f":"+Riepilogo!C23","v":0}]
[null,15,"da Immobili commerciali",null,null,null,null,null,{"$f":"+Riepilogo!C24","v":0}]
[null,16,"da terreni",null,null,null,null,null,{"$f":"+Riepilogo!C25","v":0}]
[null,17,"per uso sale patronato e altre strutture",null,null,null,null,null,{"$f":"+Riepilogo!C26","v":0}]
[null,"TOTALE A3",null,null,null,null,null,null,{"$f":"SUM(I27:I30)","v":0}]
[]
[null,"TOTALE ENTRATE ORDINARIE (A1+A2+A3)",null,null,null,null,null,null,{"$f":"I18+I24+I31","v":0}]
[]
["B","ENTRATE STRAORDINARIE"]
[]
[null,18,"Contributi da Enti pubblici",null,null,null,null,null,{"$f":"+Riepilogo!C27","v":0}]
[null,19,"Contributi straordinari da Privati",null,null,null,null,null,{"$f":"+Riepilogo!C28","v":0}]
[null,20,"Raccolte straordinarie",null,null,null,null,null,{"$f":"+Riepilogo!C29","v":0}]
[null,21,"Offerte straordinarie",null,null,null,null,null,{"$f":"+Riepilogo!C30","v":0}]
[null,22,"Contributi da Ente Diocesi di Venezia",null,null,null,null,null,{"$f":"+Riepilogo!C31","v":0}]
[null,23,"Contributi da CEI",null,null,null,null,null,{"$f":"+Riepilogo!C32","v":0}]
[null,24,"Prestiti da diversi",null,null,null,null,null,{"$f":"+Riepilogo!C33","v":0}]
[null,25,"Entrate nette da venditadi mobili ed immobili",null,null,null,null,null,{"$f":"+Riepilogo!C34","v":0}]
[null,26,"Eredità e donazioni",null,null,null,null,null,{"$f":"+Riepilogo!C35","v":0}]
[null,27,"Entrate da Assicurazioni",null,null,null,null,null,{"$f":"+Riepilogo!C36","v":0}]
[null,28,{"$f":"Bilancio!B34","v":"Entrata straord. personalizzabile"},null,null,null,null,null,{"$f":"+Riepilogo!C29","v":0}]
[null,"TOTALE ENTRARE STRAORDINARIE",null,null,null,null,null,null,{"$f":"SUM(I37:I47)","v":0}]
[]
["TOTALE ENTRATE (A+B)",null,null,null,null,null,null,null,{"$f":"I33+I48","v":0}]
[]
["C","AVANZO GESTIONE PRECEDENTE",null,null,null,null,null,null,{"$f":"Bilancio!D4+Bilancio!D5","v":0}]
[{"$f":"legenda!A27","v":"Patriarcato di Venezia - Contabilità Parrocchiale vers. 2022.01a – Copyleft by Diego Righetti"}]

{"sheet":"USCITE","index":18,"n_rows":56,"n_cols":4,"rows_kept":56,"cut":false,"hidden":false,"merged":[[0,0,0,4],[4,1,4,3],[40,0,40,4],[55,1,55,2]]}
["USCITE"]
[]
["D","USCITE ORDINARIE"]
[]
[null,"D1 PER L'ESERCIZIO DELLA PASTORALE"]
[null,1,"Spese per la pulizia canonica, chiesa, patronato",{"$f":"Riepilogo!G12","v":0}]
[null,{"$f":"B6+1","v":2},"Remunerazione Parroco, vicario..",{"$f":"Riepilogo!G13","v":0}]
[null,3,"Remunerazione personale laico (sacrestano, altro…)",{"$f":"Riepilogo!G14","v":0}]
[null,4,"Compensi professionali",{"$f":"Riepilogo!G41","v":0}]
[null,5,"Cancelleria",{"$f":"Riepilogo!G15","v":0}]
[null,6,"Stampa e Libri",{"$f":"Riepilogo!G16","v":0}]
[null,7,"Paramenti e suppellettili sacre",{"$f":"Riepilogo!G18","v":0}]
[null,8,"Ostie e Vino",{"$f":"Riepilogo!G19","v":0}]
[null,9,"Libri liturgici",{"$f":"Riepilogo!G20","v":0}]
[null,10,"Offerte a celebranti occasionali",{"$f":"Riepilogo!G21","v":0}]
[null,11,"Offerte per carità (poveri, profughi, missioni)",{"$f":"Riepilogo!G40","v":0}]
[null,12,"Assicurazioni RC - Infortuni",{"$f":"Riepilogo!G22","v":0}]
[null,13,"Assicurazioni degli immobili",{"$f":"Riepilogo!G23","v":0}]
[null,14,"Altre assicurazioni",{"$f":"+Riepilogo!G24","v":0}]
[null,15,"Manutenzioni ordinarie",{"$f":"Riepilogo!G33","v":0}]
[null,16,"Eventuale perdita attività parrocchiali",{"$f":"Riepilogo!G43","v":0}]
[null,"TOTALE D1",null,{"$f":"SUM(D6:D21)","v":0}]
[]
[null,"D2 COSTI PER LE UTENZE"]
[null,17,"Acqua",{"$f":"Riepilogo!G8","v":0}]
[null,{"$f":"B25+1","v":18},"Gas",{"$f":"Riepilogo!G10","v":0}]
[null,{"$f":"B26+1","v":19},"Luce",{"$f":"Riepilogo!G9","v":0}]
[null,{"$f":"B27+1","v":20},"Telefono",{"$f":"Riepilogo!G11","v":0}]
[null,"TOTALE D2",null,{"$f":"SUM(D25:D28)","v":0}]
[]
[null,"D3 IMPOSTE E TASSE"]
[null,{"$f":"B28+1","v":21},"Tasse e imposte sugli Immobili istituzionali",{"$f":"Riepilogo!G25","v":0}]
[null,{"$f":"B32+1","v":22},"Tasse e imposte sugli immobili locati",{"$f":"Riepilogo!G26","v":0}]
[null,{"$f":"B33+1","v":23},"Tasse sui redditi",{"$f":"Riepilogo!G27","v":0}]
[null,24,"Interessi e oneri bancari su c/c",{"$f":"Riepilogo!G35","v":0}]
[null,25,"Tassa diocesana",{"$f":"Riepilogo!G30","v":0}]
[null,"TOTALE D3",null,{"$f":"SUM(D32:D36)","v":0}]
[]
[null,"TOTALE USCITE ORDINARIE (D1+D2+D3)",null,{"$f":"D22+D29+D37","v":0}]
[]
["E USCITE STRAORDINARIE"]
[]
[null,26,"Acquisto mobili e arredi",{"$f":"Riepilogo!G31","v":0}]
[null,27,"Acquisto apparecchi tecnologici e di stampa",{"$f":"Riepilogo!G32","v":0}]
[null,28,"Manutenzione beni mobili e apparecchi",{"$f":"Riepilogo!G44","v":0}]
[null,29,"Rate ammortamento mutui (capitale + interessi)",{"$f":"Riepilogo!G34","v":0}]
[null,30,"Rata restituzione prestiti a privati (capitale e interessi)",{"$f":"Riepilogo!G36","v":0}]
[null,31,"Lavoro di restauro Chiesa",{"$f":"Riepilogo!G37","v":0}]
[null,32,"Lavoro di restauro canonica, patronato, altre strutture",{"$f":"Riepilogo!G38","v":0}]
[null,33,"Rinnovo o costruzione impianti di luce, termico…",{"$f":"Riepilogo!G39","v":0}]
[null,34,{"$f":"Bilancio!G42","v":"Uscita straord. personalizzabile"},{"$f":"Riepilogo!G42","v":0}]
[]
[null,"TOTALE USCITE STRAORDINARIE",null,{"$f":"SUM(D43:D52)","v":0}]
[]
["TOTALE USCITE",null,null,{"$f":"D39+D53","v":0}]
[null,{"$f":"legenda!A27","v":"Patriarcato di Venezia - Contabilità Parrocchiale vers. 2022.01a – Copyleft by Diego Righetti"}]

{"sheet":"SINTESI","index":19,"n_rows":51,"n_cols":8,"rows_kept":51,"cut":false,"hidden":false,"merged":[[14,1,14,4],[15,1,15,4],[13,1,13,4],[13,5,13,6],[10,1,10,4],[10,5,10,6],[11,1,11,4],[11,5,11,6],[12,1,12,4],[12,5,12,6],[8,5,8,6],[0,0,0,7],[4,5,4,6],[5,5,5,6],[6,3,6,4],[6,5,6,6],[72,0,72,5],[14,5,14,6],[17,5,17,6],[34,1,34,4],[36,1,36,4],[37,1,37,4],[38,1,38,4],[39,1,39,4],[65,0,65,5],[28,1,28,4],[29,1,29,4],[30,1,30,4],[31,1,31,4],[33,1,33,4],[21,5,21,6],[22,5,22,6],[69,0,69,5],[70,0,70,5],[71,0,71,5],[23,2,23,4],[24,2,24,4],[50,0,50,5],[19,1,19,4],[19,5,19,6],[32,1,32,4],[15,5,15,6],[16,1,16,4],[16,5,16,6],[18,1,18,4],[18,5,18,6],[17,1,17,4]]}
["SINTESI"]
[]
[null,"Riepilogo del periodo",null,null,null,"entrate","uscite"]
[null,"Riporto entrate / uscite",null,null,null,{"$f":"ENTRATE!I50","v":0},{"$f":"USCITE!D55","v":0}]
[null,"Saldo del periodo",null,null,null,{"$f":"F4-G4","v":0}]
[null,"Riporto saldo anno precedente",null,null,null,{"$f":"ENTRATE!I52","v":0}]
[null,"Situzione al ",null,{"$f":"\"31/12/\"&Parametri!H4","v":"31/12/2021"},null,{"$f":"F5+F6","v":0}]
[]
[null,"Partite di giro",null,null,null,"importo"]
[]
[null,"Giornata missionaria mondiale*",null,null,null,{"$f":"Bilancio!I48","v":0}]
[null,"Gioranta per la Terra Santa*",null,null,null,{"$f":"Bilancio!I54","v":0}]
[null,"Giornata per la carità del Papa*",null,null,null,{"$f":"Bilancio!I51","v":0}]
[null,"Giornata del Seminario*",null,null,null,{"$f":"Bilancio!I49","v":0}]
[]
[null,"Giornata del rifugiato e del migrante",null,null,null,{"$f":"Bilancio!I53","v":0}]
[null,"Giornata per l'Università Cattolica",null,null,null,{"$f":"Bilancio!I52","v":0}]
[]
[null,"Un pane per amor di Dio (quaresima)",null,null,null,{"$f":"Bilancio!I47","v":0}]
[null,"Raccolta Avvento di fraternità",null,null,null,{"$f":"Bilancio!I50","v":0}]
[]
[null,{"$f":"IF(F22<>0,\"Intenzioni Sante Messe\",\"\")","v":""},null,null,null,{"$f":"Bilancio!I55","v":0}]
[null,{"$f":"IF(F23<>0,\"Altre raccolte straordinarie\",\"\")","v":""},null,null,null,{"$f":"Bilancio!I56","v":0}]
[null,null,"Totale",null,null,null,{"$f":"SUM(F11:G23)","v":0},{"$f":"IF(G24<>G25, \"differenza\",\"\")","v":""}]
[null,null,"raccolti",null,null,null,{"$f":"Bilancio!D16","v":0},{"$f":"IF(G24<>G25, G24-G25,\"\")","v":""}]
[]
[null,"Situazione finanziaria al",null,null,{"$f":"D7","v":"31/12/2021"}]
[]
[null,null,null,null,null,"attivo","passivo"]
[null,"Investimenti finanziari**",null,null,null,0]
[null,"Deposito c/c postale**",null,null,null,0]
[null,"Deposito c/c bancario**",null,null,null,0]
[null,"Deposito c/c bancario**",null,null,null,0]
[null,"Deposito c/c bancario**",null,null,null,0]
[null,"Cassa contanti",null,null,null,0]
[null,"Totale***",null,null,null,{"$f":"SUM(F30:F35)","v":0}]
[null,"Mutui",null,null,null,null,0]
[null,"Crediti",null,null,null,0]
[null,"Debiti",null,null,null,null,0]
[null,"Fondo accantonamento (TFR)",null,null,null,null,0]
[]
[null,"(*) Collette imperate e obbligatorie da rendicontare; se non sono state raccolte giustificarlo in "]
[null,null,"una nota integrativa"]
[]
[null,"(**) allegare gli estratti conto di tutte le posizioni bancarie/postali e la valorizzazione degli"]
[null,null,"investimenti al 31 dicembre"]
[]
[null,"(***) La somma dei mezzi finanziari deve essere pari a quanto indicato sopra in \"situazione al"]
[null,null," 31/12\" (la cifra comparirà in automatico)"]
[]
[{"$f":"legenda!A27","v":"Patriarcato di Venezia - Contabilità Parrocchiale vers. 2022.01a – Copyleft by Diego Righetti"}]

{"sheet":"Ricerca","index":20,"n_rows":4,"n_cols":19,"rows_kept":4,"cut":false,"hidden":false,"merged":[[3,0,8,3]]}
[]
["c/ -------------->",1,null,null,null,null,null,null,null,"Totale ----->",null,{"$f":"SUM(L5:L1804)","v":0},{"$f":"SUM(M5:M1804)","v":0}]
[]
["Per attivare la ricerca          premere Ctrl+q",null,null,null,null,null,"Mese","gg"," ","Descrizione",null,"Entrate","Uscite",null,"c/",null,"tipo",null,"Conto"]

{"sheet":"Libero","index":21,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}