{"text_format":"2","workbook":"xls","n_sheets":9,"sheets":["2008","2009","2010","2011","2012","RIEPILOGO","RIEPIOLOGO GENERALE","Foglio3","Foglio1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":3,"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":"2008","index":0,"n_rows":47,"n_cols":6,"rows_kept":47,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[]
[]
[null,2008]
[]
[]
["SERVIZIO ASSOCIATO","SPESA","RIPARTIZIONE"]
[null,null,"CASTELLINA","CASTELNUOVO","GAIOLE","RADDA"]
["FORMAZIONE E AGG.TO PROFESSIONALE",2115,465.3,824.85,444.15,380.7]
["AIUTI ALLE FAMIGLIE",1747,384.34,681.33,366.87,314.46]
["ISEE",10955.64,2410.2408,4272.6996,2300.6843999999996,1972.0151999999998]
["DIFENSORE CIVICO",16750.6,3685.1319999999996,6532.7339999999995,3517.6259999999997,3015.1079999999997]
["INFORMAZIONE E RELAZIONI PUBBLICO",34527.2,7595.9839999999995,13465.608,7250.7119999999995,6214.895999999999]
["REGOLAMENTO EDILIZIO",null,0,0,0,0]
["CIAF",2693,592.46,1050.27,565.53,484.74]
["CONTROLLO INTERNO",5313.88,1169.0536,2072.4132,1115.9148,956.4984]
["VALUTAZIONE IMPATTO AMB.",1747,384.34,681.33,366.87,314.46]
["PARI OPPORTUNITA",2875.6,632.632,1121.484,603.876,517.608]
["UFFICIO STATISTICA (SOLO SPESE PERSONALE)",null,0,0,0,0]
[null,78724.92000000001,17319.4824,30702.718800000002,16532.2332,14170.485599999998]
[]
["GAIOLE","DARE","AVERE","SALDO"]
["RIPARTIZIONE "]
["CASTELNUOVO",12488.1288,5635.3596,6852.769200000001]
["CASTELLINA",565.53,3178.9208000000003,-2613.3908]
["RADDA",444.15,2600.9352,-2156.7852]
[null,13497.8088,11415.2156,2082.5932000000007]
[]
["RADDA","DARE","AVERE","SALDO"]
["RIPARTIZIONE "]
["CASTELNUOVO",10704.1104,824.85,9879.2604]
["CASTELLINA",484.74,465.3,19.439999999999998]
["GAIOLE",2600.9352,444.15,2156.7852]
[null,13789.7856,1734.3000000000002,12055.4856]
[]
["CASTELLINA","DARE","AVERE","SALDO"]
["RIPARTIZIONE "]
["CASTELNUOVO",13082.801599999997,1050.27,12032.531599999997]
["RADDA",465.3,484.74,-19.439999999999998]
["GAIOLE",3178.9208000000003,565.53,2613.3908]
[null,16727.022399999998,2100.54,14626.482399999997]
[]
["CASTELNUOVO","DARE","AVERE","SALDO"]
["RIPARTIZIONE "]
["CASTELLINA",1050.27,13082.801599999997,-12032.531599999997]
["RADDA",824.85,10704.1104,-9879.2604]
["GAIOLE",5635.3596,12488.1288,-6852.769200000001]
[null,7510.4796,36275.040799999995,-28764.561199999996]

{"sheet":"2009","index":1,"n_rows":47,"n_cols":6,"rows_kept":47,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[]
[]
[null,2009]
[]
[]
["SERVIZIO ASSOCIATO","SPESA","RIPARTIZIONE"]
[null,null,"CASTELLINA","CASTELNUOVO","GAIOLE","RADDA"]
["FORMAZIONE E AGG.TO PROFESSIONALE",3315,729.3,1292.8500000000001,696.15,596.6999999999999]
["AIUTI ALLE FAMIGLIE",1747,384.34,681.33,366.87,314.46]
["ISEE",10547,2320.34,4113.33,2214.87,1898.46]
["DIFENSORE CIVICO",16807.42,3697.6323999999995,6554.8938,3529.5581999999995,3025.3355999999994]
["INFORMAZIONE E RELAZIONI PUBBLICO",32678.88,7189.3536,12744.763200000001,6862.5648,5882.1984]
["REGOLAMENTO EDILIZIO",null,0,0,0,0]
["CIAF",2693,592.46,1050.27,565.53,484.74]
["CONTROLLO INTERNO",5494.56,1208.8032,2142.8784,1153.8576,989.0208]
["VALUTAZIONE IMPATTO AMB.",1747,384.34,681.33,366.87,314.46]
["PARI OPPORTUNITA",3747.05,824.351,1461.3495,786.8805,674.469]
["UFFICIO STATISTICA (SOLO SPESE PERSONALE)",null,0,0,0,0]
[null,78776.91,17330.920199999997,30722.994900000005,16543.1511,14179.843799999999]
[]
["GAIOLE","DARE","AVERE","SALDO"]
["RIPARTIZIONE "]
["CASTELNUOVO",12332.861099999998,5475.99,6856.8710999999985]
["CASTELLINA",565.53,3089.0200000000004,-2523.4900000000007]
["RADDA",696.15,2527.38,-1831.23]
[null,13594.541099999999,11092.39,2502.1510999999978]
[]
["RADDA","DARE","AVERE","SALDO"]
["RIPARTIZIONE "]
["CASTELNUOVO",10571.0238,1292.8500000000001,9278.1738]
["CASTELLINA",484.74,729.3,-244.55999999999995]
["GAIOLE",2527.38,696.15,1831.23]
[null,13583.143800000002,2718.3,10864.8438]
[]
["CASTELLINA","DARE","AVERE","SALDO"]
["RIPARTIZIONE "]
["CASTELNUOVO",12920.140200000002,1050.27,11869.870200000001]
["RADDA",729.3,484.74,244.55999999999995]
["GAIOLE",3089.0200000000004,565.53,2523.4900000000007]
[null,16738.4602,2100.54,14637.9202]
[]
["CASTELNUOVO","DARE","AVERE","SALDO"]
["RIPARTIZIONE "]
["CASTELLINA",1050.27,12920.140200000002,-11869.870200000001]
["RADDA",1292.8500000000001,10571.0238,-9278.1738]
["GAIOLE",5475.99,12332.861099999998,-6856.8710999999985]
[null,7819.11,35824.0251,-28004.9151]

{"sheet":"2010","index":2,"n_rows":47,"n_cols":6,"rows_kept":47,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[]
[]
[null,2010]
[]
[]
["SERVIZIO ASSOCIATO","SPESA","RIPARTIZIONE"]
[null,null,"CASTELLINA","CASTELNUOVO","GAIOLE","RADDA"]
["FORMAZIONE E AGG.TO PROFESSIONALE",1747,384.34,681.33,366.87,314.46]
["AIUTI ALLE FAMIGLIE",1747,384.34,681.33,366.87,314.46]
["ISEE",9747,2144.34,3801.33,2046.87,1754.46]
["DIFENSORE CIVICO",16807,3697.54,6554.7300000000005,3529.47,3025.2599999999998]
["INFORMAZIONE E RELAZIONI PUBBLICO",33014.1,7263.102,12875.499,6932.960999999999,5942.538]
["REGOLAMENTO EDILIZIO",null,0,0,0,0]
["CIAF",2693,592.46,1050.27,565.53,484.74]
["CONTROLLO INTERNO",5494.56,1208.8032,2142.8784,1153.8576,989.0208]
["VALUTAZIONE IMPATTO AMB.",1747,384.34,681.33,366.87,314.46]
["PARI OPPORTUNITA",1747.05,384.351,681.3495,366.8805,314.469]
["UFFICIO STATISTICA (SOLO SPESE PERSONALE)",null,0,0,0,0]
[null,74743.71,16443.6162,29150.046900000005,15696.1791,13453.867799999998]
[]
["GAIOLE","DARE","AVERE","SALDO"]
["RIPARTIZIONE "]
["CASTELNUOVO",11983.169099999997,5163.99,6819.179099999998]
["CASTELLINA",565.53,2913.0200000000004,-2347.4900000000007]
["RADDA",366.87,2383.38,-2016.5100000000002]
[null,12915.569099999999,10460.39,2455.1790999999967]
[]
["RADDA","DARE","AVERE","SALDO"]
["RIPARTIZIONE "]
["CASTELNUOVO",10271.287799999998,681.33,9589.957799999998]
["CASTELLINA",484.74,384.34,100.40000000000003]
["GAIOLE",2383.38,366.87,2016.5100000000002]
[null,13139.407799999997,1432.54,11706.867799999998]
[]
["CASTELLINA","DARE","AVERE","SALDO"]
["RIPARTIZIONE "]
["CASTELNUOVO",12553.7962,1050.27,11503.5262]
["RADDA",384.34,484.74,-100.40000000000003]
["GAIOLE",2913.0200000000004,565.53,2347.4900000000007]
[null,15851.156200000001,2100.54,13750.6162]
[]
["CASTELNUOVO","DARE","AVERE","SALDO"]
["RIPARTIZIONE "]
["CASTELLINA",1050.27,12553.7962,-11503.5262]
["RADDA",681.33,10271.287799999998,-9589.957799999998]
["GAIOLE",5163.99,11983.169099999997,-6819.179099999998]
[null,6895.59,34808.253099999994,-27912.663099999994]

{"sheet":"2011","index":3,"n_rows":47,"n_cols":6,"rows_kept":47,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[]
[]
[null,2011]
[]
[]
["SERVIZIO ASSOCIATO","SPESA","RIPARTIZIONE"]
[null,null,"CASTELLINA","CASTELNUOVO","GAIOLE","RADDA"]
["FORMAZIONE E AGG.TO PROFESSIONALE",1747,384.34,681.33,366.87,314.46]
["AIUTI ALLE FAMIGLIE",null,0,0,0,0]
["ISEE",9747,2144.34,3801.33,2046.87,1754.46]
["DIFENSORE CIVICO",15302,3366.44,5967.780000000001,3213.42,2754.3599999999997]
["INFORMAZIONE E RELAZIONI PUBBLICO",null,0,0,0,0]
["REGOLAMENTO EDILIZIO",null,0,0,0,0]
["CIAF",1747,384.34,681.33,366.87,314.46]
["CONTROLLO INTERNO",null,0,0,0,0]
["VALUTAZIONE IMPATTO AMB.",1747,384.34,681.33,366.87,314.46]
["PARI OPPORTUNITA",2747.05,604.351,1071.3495,576.8805,494.469]
["UFFICIO STATISTICA (SOLO SPESE PERSONALE)",null,0,0,0,0]
[null,33037.05,7268.151000000001,12884.4495,6937.7805,5946.669]
[]
["GAIOLE","DARE","AVERE","SALDO"]
["RIPARTIZIONE "]
["CASTELNUOVO",3790.3005000000003,4482.66,-692.3594999999996]
["CASTELLINA",366.87,2528.6800000000003,-2161.8100000000004]
["RADDA",366.87,2068.92,-1702.0500000000002]
[null,4524.0405,9080.26,-4556.2195]
[]
["RADDA","DARE","AVERE","SALDO"]
["RIPARTIZIONE "]
["CASTELNUOVO",3248.8289999999997,681.33,2567.499]
["CASTELLINA",314.46,384.34,-69.88]
["GAIOLE",2068.92,366.87,1702.0500000000002]
[null,5632.209,1432.54,4199.669]
[]
["CASTELLINA","DARE","AVERE","SALDO"]
["RIPARTIZIONE "]
["CASTELNUOVO",3970.791,681.33,3289.4610000000002]
["RADDA",384.34,314.46,69.88]
["GAIOLE",2528.6800000000003,366.87,2161.8100000000004]
[null,6883.811000000001,1362.6599999999999,5521.151000000001]
[]
["CASTELNUOVO","DARE","AVERE","SALDO"]
["RIPARTIZIONE "]
["CASTELLINA",681.33,3970.791,-3289.4610000000002]
["RADDA",681.33,3248.8289999999997,-2567.499]
["GAIOLE",4482.66,3790.3005000000003,692.3594999999996]
[null,5845.32,11009.9205,-5164.6005000000005]

{"sheet":"2012","index":4,"n_rows":47,"n_cols":6,"rows_kept":47,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[]
[]
[null,2012]
[]
[]
["SERVIZIO ASSOCIATO","SPESA","RIPARTIZIONE"]
[null,null,"CASTELLINA","CASTELNUOVO","GAIOLE","RADDA"]
["FORMAZIONE E AGG.TO PROFESSIONALE",1747,384.34,681.33,366.87,314.46]
["AIUTI ALLE FAMIGLIE",1747,384.34,681.33,366.87,314.46]
["ISEE",9747,2144.34,3801.33,2046.87,1754.46]
["DIFENSORE CIVICO",15302,3366.44,5967.780000000001,3213.42,2754.3599999999997]
["INFORMAZIONE E RELAZIONI PUBBLICO",null,0,0,0,0]
["REGOLAMENTO EDILIZIO",null,0,0,0,0]
["CIAF",1747,384.34,681.33,366.87,314.46]
["CONTROLLO INTERNO",null,0,0,0,0]
["VALUTAZIONE IMPATTO AMB.",1747,384.34,681.33,366.87,314.46]
["PARI OPPORTUNITA",2747.05,604.351,1071.3495,576.8805,494.469]
["UFFICIO STATISTICA (SOLO SPESE PERSONALE)",null,0,0,0,0]
[null,34784.05,7652.491,13565.7795,7304.6505,6261.129]
[]
["GAIOLE","DARE","AVERE","SALDO"]
["RIPARTIZIONE "]
["CASTELNUOVO",3790.3005000000003,5163.99,-1373.6894999999995]
["CASTELLINA",366.87,2913.0200000000004,-2546.1500000000005]
["RADDA",366.87,2383.38,-2016.5100000000002]
[null,4524.0405,10460.39,-5936.3495]
[]
["RADDA","DARE","AVERE","SALDO"]
["RIPARTIZIONE "]
["CASTELNUOVO",3248.8289999999997,681.33,2567.499]
["CASTELLINA",314.46,384.34,-69.88]
["GAIOLE",2383.38,366.87,2016.5100000000002]
[null,5946.669,1432.54,4514.129]
[]
["CASTELLINA","DARE","AVERE","SALDO"]
["RIPARTIZIONE "]
["CASTELNUOVO",3970.791,681.33,3289.4610000000002]
["RADDA",384.34,314.46,69.88]
["GAIOLE",2913.0200000000004,366.87,2546.1500000000005]
[null,7268.151000000001,1362.6599999999999,5905.491000000001]
[]
["CASTELNUOVO","DARE","AVERE","SALDO"]
["RIPARTIZIONE "]
["CASTELLINA",681.33,3970.791,-3289.4610000000002]
["RADDA",681.33,3248.8289999999997,-2567.499]
["GAIOLE",5163.99,3790.3005000000003,1373.6894999999995]
[null,6526.65,11009.9205,-4483.2705000000005]

{"sheet":"RIEPILOGO","index":5,"n_rows":42,"n_cols":12,"rows_kept":42,"cut":false,"hidden":false,"merged":[[11,9,11,10],[3,1,3,2],[3,3,3,4],[3,5,3,6],[3,7,3,8],[3,11,4,11],[11,1,11,2],[11,3,11,4],[11,5,11,6],[11,7,11,8],[36,0,36,6],[25,5,25,6],[26,5,27,6],[0,0,1,4],[3,9,3,10],[18,0,19,2],[21,5,21,6],[22,5,22,6],[23,5,23,6],[24,5,24,6]],"flags":["formulas_cached_only"]}
["RIEPILOGO SPESA"]
[]
[]
[null,2008,null,2009,null,2010,null,2011,null,2012,null,"TOTALE X COMUNE"]
[null,"SOMME A CREDITO","SOMME A DEBITO","SOMME A CREDITO","SOMME A DEBITO","SOMME A CREDITO","SOMME A DEBITO","SOMME A CREDITO","SOMME A DEBITO","SOMME A CREDITO","SOMME A DEBITO"]
["GAIOLE",11415.22,13497.81,11092.39,13594.54,10460.39,12915.57,9080.26,4524.04,10460.39,4524.04,3452.649999999998]
["RADDA",1734.3,13789.79,2718.3,13583.14,1432.54,13139.41,1432.54,5632.21,1432.54,5946.67,-43340.99999999999]
["CASTELLINA",2100.54,16727.02,2100.54,16738.46,2100.54,15851.15,1362.66,6883.81,1362.66,7268.15,-54441.64999999999]
["CASTELNUOVO",36275.04,7510.48,35824.02,7819.11,34808.25,6895.59,11009.92,5845.32,11009.92,6526.65,94330.00000000001]
["TOTALE",51525.1,51525.09999999999,51735.25,51735.25,48801.72,48801.72,22885.379999999997,22885.38,24265.510000000002,24265.510000000002,0]
[]
["DIFFERENZA",0,null,0,null,0,null,0,null,0]
[]
[]
[]
[]
[]
[]
["ENTRATA"]
[]
[]
[null,"ANNNUALITA 2008","ANNUALITA 2009","ANNUALITA 2010","TOTALE","RIPARTIZIONE PRO QUOTA"]
["CASTELLINA",4289.93,3457.7,2316.97,10064.6,15846.718800000002]
["CASTELNUOVO BERARDENGA",16470.63,13293.04,6950.92,36714.590000000004,28091.910600000003]
["COMUNE GAIOLE",12869.78,0,2316.97,15186.75,15126.413400000001]
["COMUNE RADDA",4289.93,3457.7,2316.97,10064.6,12965.497200000002]
[{"$nulls":5},72030.54000000001]
[{"$nulls":4},72030.54000000001]
[]
[null,"CASTELLINA","CASTELNUOVO","GAIOLE ","RADDA"]
["RISCOSSO",10064.6,36714.59,15186.75,10064.6]
["SPETTANZA",15846.718800000002,28091.910600000003,15126.413400000001,12965.497200000002]
[{"$nulls":5},"VERIFICA"]
["SALDO",-5782.118800000002,8622.679399999994,60.336599999998725,-2900.8972000000012,-1.0913936421275139e-11]
[]
[]
["RIPARTIOZIONE CONTRIBUTI 2004/2007"]
["CASTELLINA",-1572.64]
["CASTELNUOVO",13126.16]
["GAIOLE",-4171.22]
["RADDA",-7382.3]
["RIPROVA",0]

{"sheet":"RIEPIOLOGO GENERALE","index":6,"n_rows":12,"n_cols":13,"rows_kept":12,"cut":false,"hidden":false,"merged":[[0,0,1,4],[3,1,3,2],[3,3,3,4],[3,5,3,6],[3,7,3,8],[3,9,3,10],[3,12,4,12],[11,1,11,2],[11,3,11,4],[11,5,11,6],[11,7,11,8],[11,9,11,10],[26,5,27,6],[36,0,36,6],[18,0,19,2],[21,5,21,6],[22,5,22,6],[23,5,23,6],[24,5,24,6],[25,5,25,6]],"flags":["formulas_cached_only"]}
["RIEPILOGO GENERALE"]
[]
[]
[null,2008,null,2009,null,2010,null,2011,null,2012,null,null,"TOTALE X COMUNE"]
[null,"SOMME A CREDITO","SOMME A DEBITO","SOMME A CREDITO","SOMME A DEBITO","SOMME A CREDITO","SOMME A DEBITO","SOMME A CREDITO","SOMME A DEBITO","SOMME A CREDITO","SOMME A DEBITO","CONTRIBUTI"]
["GAIOLE",11415.22,13497.81,11092.39,13594.54,10460.39,12915.57,9080.26,4524.04,10460.39,4524.04,4110.88,7563.529999999998]
["RADDA",1734.3,13789.79,2718.3,13583.14,1432.54,13139.41,1432.54,5632.21,1432.54,5946.67,10283.2,-33057.79999999999]
["CASTELLINA",2100.54,16727.02,2100.54,16738.46,2100.54,15851.15,1362.66,6883.81,1362.66,7268.15,7354.76,-47086.889999999985]
["CASTELNUOVO",36275.04,7510.48,35824.02,7819.11,34808.25,6895.59,11009.92,5845.32,11009.92,6526.65,-21748.84,72581.16000000002]
["TOTALE",51525.1,51525.09999999999,51735.25,51735.25,48801.72,48801.72,22885.379999999997,22885.38,24265.510000000002,24265.510000000002,null,0]
[]
["DIFFERENZA",0,null,0,null,0,null,0,null,0]

{"sheet":"Foglio3","index":7,"n_rows":24,"n_cols":12,"rows_kept":24,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[]
["MANDATI","CASTELNUOVO",null,"CASTELLINA","RADDA",null,"TPTALE"]
[null,12488.13,null,565.53,444.15]
[null,12332.86,null,565.53,696.15]
[null,11983.17,null,565.53,366.87]
[null,3790.3,null,366.87,366.87]
[null,3790.3,null,366.87,366.87]
[null,44384.76,null,2430.33,2240.91,null,49056]
[]
[]
["REVERSALI","CASTELNUOVO"]
[null,5635.36,null,3178.92,2600.94]
[null,5475.99,null,3089.02,2527.38]
[null,5163.99,null,2913.02,2383.38]
[null,4482.66,null,2528.68,2068.92]
[null,5163.99,null,2913.02,2383.36]
[null,25921.989999999998,null,14622.660000000002,11963.98,null,52508.630000000005]
[]
[{"$nulls":4},"DIFFERENZA",null,3452.6300000000047,null,null,"TOTALE REVERSALI",null,56619.51]
[]
["REVERSALE CASTELNUOVO PER CONTRIBUTO",{"$nulls":8},"TOTALE MANDATI",null,49056]
["RIPARTIZIONE CONTRIBUTI 2008/2013",{"$nulls":5},-60.34]
["RIPARTIZIONE CONTRIBUTI 2004/2007",{"$nulls":5},4171.22]
[{"$nulls":6},4110.88]

{"sheet":"Foglio1","index":8,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}