ࡱ> 10 | \pPaolo Brambilla Ba==KF&8X@"1Arial1Arial1Arial1Arial1?Arial1Calibri1Arial1Arial1?Arial1Arial1Arial1>Arial3" "\ #,##0;\-" "\ #,##0=" "\ #,##0;[Red]\-" "\ #,##0?" "\ #,##0.00;\-" "\ #,##0.00I"" "\ #,##0.00;[Red]\-" "\ #,##0.00q*6_-" "\ * #,##0_-;\-" "\ * #,##0_-;_-" "\ * "-"_-;_-@_-,)'_-* #,##0_-;\-* #,##0_-;_-* "-"_-;_-@_-,>_-" "\ * #,##0.00_-;\-" "\ * #,##0.00_-;_-" "\ * "-"??_-;_-@_-4+/_-* #,##0.00_-;\-* #,##0.00_-;_-* "-"??_-;_-@_- 0.000#,##0.000;\(#,##0.000\);\-61_-* #,##0.000_-;\-* #,##0.000_-;_-* "-"??_-;_-@_-0.0%;\(0.0%\);\-2-_-* #,##0.0_-;\-* #,##0.0_-;_-* "-"??_-;_-@_-0.0%;\(0.0%\);"-"                + )   , *  h  l  `  d  1 h  1 h  d 1 l  l  h 1 l  "        @ ! L  L  1 l   l  l  l  l    1 l  1 l   l 1 l   D   H xDH"`d>Z4%ppp,'Normal_BP_rev_ATK_v24 + Analisi F2i v 3`tFoglio1<Foglio2=Foglio3''XJEBenesserePlanPlanreceivedBenessere_BP struttura-1 (3) - GTS new.xlsmaster/@.psfUntitledC_PROGETTO BENESSEREPIANO INDUSTRIALESIMULAZIONIVER 3Project Benessere_Business Plan_v.11+Financial Model_v.08.zip FolderProject Benessere_Business Plan_v.11.xls Copertina Disclaimer Control Panel Business PlanCPI To do listEuropeItalySpainGreecePoland Portogallo C_N_AmericaUSAMexico GuatemalaSalvador S.Domingo Costarica S_America Brazil Venezuela ArgentinaCileEcuadorColombiaPeru Australasia Australia IndonesiaMalaysiaChinaHKGTSRevenuesHistorical APGOpex Costs APG Personnel APGHistorical GTS Costs GTS Personnel GTSCapexNWC Extraord adjGTS Equ DisboursChartsYYYYYYYYYY Y Y Y Y YYYYYYYYYYYYYYYYYYY Y!Y"Y#Y$Y%Y&Y'Y(Y)Y*Y+Y,Y-Y."EBenesserePlanreceivedJan'10Revenuesmaster x pi input clienti prezzi volumi ver 2 OKmaster x pi input clienti prezzi volumi ver 2 OK.xlsGRUPPOAREA CADMESSICO GUATEMALASALVADOR S.DOMINGO COSTARICAUSAITALIAAREA EUDSPAGNAGRECIAPOLONIA PORTOGALLOAREA SAD VENEZUELA ARGENTINACILEECUADORCOLOMBIAPERUBRASILECDSCDN SAMPACOSM DELLY PROD DELLY DISTRAREA AOD AUSTRALIA INDONESIAMALESYACINAHKTAIWAN-NON OPERATIVA "H7RevenuesVolumes (#/m of pieces)Growth % Clients (#/k)Average Volumes (#)Ave price (local currency)as %original file xls- - file imported in ooBin the file there is the correct formula but the result it is zerocase 1case 2Volumes (#/m units) diffrence between xls e imported cc |  9'1;  dMbP?_*+%M\\10.0.0.245\NRG MPC1500sp DIR 4dXXA4 (210 x 297 mm)NRG MP C1500sp PCL 6LPT1:#8 d''''d4 dDefault" dXX??U} I}  9"     " 2 "!\@!`@!d@!h@ %V-"@%"kF @%`@,*& @! DDD  &I +?%{ю~?% ?&? DD '9HzеCV-? -D DD -B (b@(b@(Zd;?'"-g?(DD '@`c.@I~ @ 2O m@)}'}k@YGj@($l@(DD   ' i pX鞢~ @  Z:@ d@j9@ 1j8@B +1j8@! ,DDADDB pBd D Growth % )  jcj  #~  ?  ) *N? )RT߼? )Σ7?B )!!,DDI@ADDI@B " !\@!`@!d@!h@ V-"@-F @v@ $  I +?~ @@n?uV? #"#!#X9v? ?a@a@? # rh#&1~ #@ @@@ l@ #V-#;On~ #@ Ȥ@أ@@ $  Cd D Growth %#I +#+~ #? #!rh?#ʡE?~ #=@  " ": "tnaJpJk"`R60@0@FaN !"#$%&'()*+,-./012345678 " !\@!`@!d@!h@ !!%CaS'@!%z & @!%nm @,!NF@)"D(D&D$ ""%>D?"%{24?"%xߢ?&"xߢ?!#D&D$ ##'#pCL?#??C#0<)$-D" D"D" -B $$/MbP?$/MbP?$/MbP?'$MbP?)%D$D% %%'%K%-)*5D$D$AD$D$B &&AS '&tXA )D&D''Dd D% Growth %'''pCL?'??~ '- ((ռ "@(NY!@(Dâ>!@'(g>':"@(&D(D))Dd 'D# Growth %))) @b) ܟ{MF).Zd;O? **)s?*)&*?*)?B*)!Hi,D!Do@AD!Do@B+)))),)))) -" .!\@!`@!d@!h@ ///$@/`" @/d;O @ / 0~ 0@@0x&1?~ 0D@ 0 1~ 1#2@1#J +?~ 11 22MbP?2MbP?2MbP? 2 3 3 3~ 3# 44, A,A,tXA,tXA 5~ 5#2@5#J +? 5 66`@Ћ@Ћ@p@ 77#J +7#MbP7#Zd;O? 88#ʡE?8#Cl?8#!rh? 86 ,tno}Ukoo"RJ<R80<0D>@ 7 |  <  dMbP?_*+%"??oU>@ 7 |  =  dMbP?_*+%"??oU>@ 7 Oh+'0@H`x Paolo BrambillaPaolo BrambillaMicrosoft Excel@lvj[@ѭ]՜.+,0 PXd lt| ' Foglio1Foglio2Foglio3 Fogli di lavoro !"#$%&')*+,-./Root Entry FWorkbook">SummaryInformation( DocumentSummaryInformation8(