{"text_format":"2","workbook":"xls","n_sheets":4,"sheets":["FUNZIONE SERVIZI SCOLASTICI","cult","impianti sportivi","riepilogo"],"not_rendered":{"charts":36,"images":0,"macros":0,"external_links":1,"defined_names":4,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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","formulas":"cached_only"}

{"sheet":"FUNZIONE SERVIZI SCOLASTICI","index":0,"n_rows":23,"n_cols":4,"rows_kept":23,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["SERVIZI EDUCATIVI (COMPRESO ASILO NIDO): ANDAMENTO ECONOMICO TRIENNALE"]
[]
["ENTRATE",2015,2014,2013]
["CONTRIBUTI",6936.94,11300,10103.17]
["RETTE",2291.5,1255.8,2223.5]
["ALTRE"]
["TOTALE",9228.439999999999,12555.8,12326.67]
[]
["USCITE",2015,2014,2013]
["PERSONALE "]
["BENI SERVIZI",142874.78,123373.88,120113.7]
["INTERESSI PASSIVI",null,null,26739.64]
["TRASFERIMENTI",515332.69,650101.43,646103.24]
["AMMORTAMENTI",131090.89,133065.77,133935.81]
["ALTRE SPESE"]
["TOTALE",789298.36,906541.0800000001,926892.3899999999]
[]
["COPERTURA%LE",1.1691953851266077,1.3850227283688015,1.3298922434782317]
["AVANZO /DISAVANZO",-780069.92,-893985.28,-914565.7199999999]
["Nr. ALUNNI SCUOLA NIDO",28,41,41]
["NR. ALUNNI MATERNA",53,55,60]
["Nr. ALUNNI ELEMENTARI",265,251,245]
["Nr. ALUNNI  MEDIE",127,153,156]

{"sheet":"cult","index":1,"n_rows":18,"n_cols":4,"rows_kept":18,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["SERVIZIO ATTIVITA' CULTURALI E RICREATIVE: ANDAMENTO ECONOMICO TRIENNALE"]
[]
["ENTRATE",2015,2014,2013]
["CONTRIBUTI ",7320,7320,4880]
["RETTE"]
["ALTRE",32452.6,25206.1,33308]
["TOTALE",39772.6,32526.1,38188]
[]
["USCITE",2015,2014,2013]
["PERSONALE ",52318.76,52387.3,52416.15]
["BENI SERVIZI",135294.24,104239.23,137672.95]
["INTERESSI PASSIVI",null,null,12420.57]
["AMMORTAMENTI",48155.85,48642.57,48991.37]
["ALTRE SPESE",20578.21,21262.61,18926.52]
["TOTALE",256347.06,226531.71000000002,270427.56]
[]
["COPERTURA%LE",15.515137953990969,14.358298888928175,14.12134177448482]
["AVANZO /DISAVANZO",-216574.46,-194005.61000000002,-232239.56]

{"sheet":"impianti sportivi","index":2,"n_rows":19,"n_cols":4,"rows_kept":19,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["SERVIZIO IMPIANTI SPORTIVI: ANDAMENTO ECONOMICO TRIENNALE"]
[]
["ENTRATE",2015,2014,2013]
["CONTRIBUTI"]
["RETTE"]
["ALTRE",1281,1281,1270.5]
["TOTALE",1281,1281,1270.5]
[]
["USCITE",2015,2014,2013]
["PERSONALE"]
["BENI SERVIZI",101555.02,101035.74,104047.76]
["INTERESSI PASSIVI",null,null,2841.93]
[]
["AMMORTAMENTI",108560.07,108120.9,108120.9]
["ALTRE SPESE"]
["TOTALE",210115.09000000003,209156.64,215010.58999999997]
[]
["COPERTURA%LE",0.6096658740693016,0.6124596379058298,0.5909011272421513]
["AVANZO /DISAVANZO",-208834.09000000003,-207875.64,-213740.08999999997]

{"sheet":"riepilogo","index":3,"n_rows":7,"n_cols":3,"rows_kept":7,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["QUADRO RIASSUNTIVO DEL SETTORE SCUOLA CULTURA SPORT E TEMPO LIBERO"]
[null,"TOTALE ENTRATE","TOTALE SPESE"]
["SERVIZI EDUCATIVI (COMPRESO ASILO NIDO)",9228.439999999999,789298.36]
["ATTIVITA' CULTURALI",39772.6,256347.06]
["IMPIANTI SPORTIVI",1281,210115.09000000003]
["TOTALE GENERALE",50282.03999999999,1255760.51]
["QUOTA EFFETTIVA A CARICO DEL BILANCIO COMUNALE",1205478.47]