{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"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":"Sheet1","index":0,"n_rows":53,"n_cols":20,"rows_kept":53,"cut":false,"hidden":false,"merged":[[1,2,2,8],[1,9,2,15],[1,17,1,19],[3,9,3,15],[4,7,4,13],[4,14,4,19],[6,0,6,6],[7,11,7,12],[7,15,7,16],[8,11,8,12],[10,0,10,6],[10,11,10,12],[10,15,10,16],[13,0,13,6],[15,1,16,5],[15,6,16,6],[15,7,16,7],[15,8,16,8],[15,9,16,9],[15,10,16,10],[15,11,16,12],[15,13,16,13],[15,15,16,16],[15,17,16,17],[15,18,16,18],[15,19,16,19],[19,1,19,5],[22,1,22,5],[22,11,22,12],[22,15,22,16],[25,1,25,5],[28,1,29,5],[28,6,29,6],[28,11,28,12],[28,15,28,16],[31,0,31,6],[31,11,31,12],[31,15,31,16],[34,1,35,5],[34,6,35,6],[34,11,34,12],[34,15,34,16],[37,0,37,6],[37,11,37,12],[37,15,37,16],[40,0,40,6],[43,1,43,5],[43,11,43,12],[43,15,43,16],[46,1,47,5],[46,6,47,6],[46,11,46,12],[46,15,46,16],[49,4,50,5],[49,6,50,6],[49,15,49,16],[50,0,51,1],[52,4,53,5],[52,6,53,6],[52,11,52,12]],"flags":["formulas_cached_only"]}
[]
[null,null,"Comune di Ceresara",{"$nulls":6},"QUADRO GENERALE DEI RISULTATI DIFFERENZIALI",{"$nulls":7},"Pagina 1 di 1"]
[]
[{"$nulls":9},"ESERCIZIO 2014"]
[{"$nulls":7},"COMPETENZA",{"$nulls":6},"RESIDUI"]
[]
["ENTRATE"]
[{"$nulls":7},"Previsioni","Previsioni","% di","Accertamenti","Riscossioni",null,"% di","Residui attivi","Conservati",null,"Riscossi","% di","Rimasti"]
[{"$nulls":7},"iniziali","definitive","definizione","o impegni","o pagamenti",null,"realizz.ne","o passivi",null,null,"o pagati","realizz.ne"]
[]
["1",{"$nulls":6},"2","3","4","5","6",null,"7","8","9",null,"10","11","12"]
[]
[]
["A) Equilibrio economico e finanziario"]
[]
[null,"Entrate titolo I - II - III",{"$nulls":4},"+",1974024.58,1997662.69,"1,20",1329457.93,754278.13,null,"56,74",575179.8,1084712.05,null,453487.35,"41,81",632090.24]
[]
[]
[]
[null,"Quote oneri di urbanizzazione",{"$nulls":4},"+",null,null,"-",null,null,null,"-",{"$nulls":4},"-"]
[]
[]
[null,"Avanzo di amministrazione destinato a spese correnti",{"$nulls":4},"+",0,0,"-",0,0,null,"-",0,0,null,0,"-",0]
[]
[]
[null,"Mutui per debiti fuori bilancio",{"$nulls":4},"+",null,null,"-",null,null,null,"-",{"$nulls":4},"-"]
[]
[]
[null,"Spese correnti",{"$nulls":4},"-",1718995.09,1743293.2,"1,41",985178.34,740054.17,null,"75,12",245124.17,1091252.6,null,446365.05,"40,90",644887.55]
[]
[]
["Differenza...............",{"$nulls":6},255029.49,254369.49,"-0,26",344279.59,14223.96,null,"4,13",330055.63,-6540.55,null,7122.3,"-108,89",-12797.31]
[]
[]
[null,"Quote di capitale dei mutui in estinzione",{"$nulls":4},"-",172719.49,172719.49,"0,00",88051.36,88051.36,null,"100,00",0,0,null,0,"-",0]
[]
[]
["Differenza...............",{"$nulls":6},82310,81650,"-0,80",256228.23,-73827.4,null,"-28,81",330055.63,-6540.55,null,7122.3,"-108,89",-12797.31]
[]
[]
["B) Equilibrio finale"]
[]
[]
[null,"Entrate Finali (titoli I - II - III - IV)",{"$nulls":4},"+",2383524.58,2407162.69,"0,99",1352812.05,776287.44,null,"57,38",576524.61,1247807.96,null,510926.15,"40,95",737747.35]
[]
[]
[null,"Spese Finali (titoli I - II)",{"$nulls":4},"-",2220805.09,2244443.2,"1,06",994433.26,746886.17,null,"75,11",247547.09,1616272.58,null,682978.99,"42,26",933293.59]
[]
[]
[{"$nulls":4},"Finanziare",null,"-",{"$nulls":8},-368464.62,null,-172052.84,"46,69",-195546.24]
["Saldo netto da"]
[]
[{"$nulls":4},"Impiegare",null,"+",162719.49,162719.49,"-0,00",358378.79,29401.27,null,"8,20",328977.52]