{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["Sheet"],"not_rendered":{"charts":0,"images":1,"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":"Sheet","index":0,"n_rows":96,"n_cols":30,"rows_kept":96,"cut":false,"hidden":false,"merged":[[1,7,1,29],[4,11,4,26],[6,2,6,11],[8,2,8,22],[8,24,8,31],[10,2,10,12],[12,2,12,9],[12,10,12,14],[12,15,12,18],[12,19,12,21],[12,22,12,24],[12,26,12,28],[12,29,12,33],[15,4,16,7],[15,9,18,14],[15,15,18,18],[15,22,16,24],[15,25,16,25],[15,26,16,28],[15,29,16,30],[16,20,17,20],[18,22,18,24],[18,26,18,28],[18,29,18,30],[21,4,22,7],[21,9,24,14],[21,15,24,18],[21,22,22,24],[21,25,22,25],[21,26,22,28],[21,29,22,30],[22,20,23,20],[24,22,24,24],[24,26,24,28],[24,29,24,30],[27,4,28,7],[27,9,30,14],[27,15,30,18],[27,22,28,24],[27,25,28,25],[27,26,28,28],[27,29,28,30],[28,20,29,20],[30,22,30,24],[30,26,30,28],[30,29,30,30],[33,4,34,7],[33,9,36,14],[33,15,36,18],[33,22,34,24],[33,25,34,25],[33,26,34,28],[33,29,34,30],[34,20,35,20],[36,22,36,24],[36,26,36,28],[36,29,36,30],[39,4,40,7],[39,9,42,14],[39,15,42,18],[39,22,40,24],[39,25,40,25],[39,26,40,28],[39,29,40,30],[40,20,41,20],[42,22,42,24],[42,26,42,28],[42,29,42,30],[45,16,45,17],[45,26,45,28],[46,26,46,28],[50,2,50,12],[52,2,52,9],[52,10,52,14],[52,15,52,18],[52,19,52,21],[52,22,52,24],[52,26,52,28],[52,29,52,33],[55,4,56,7],[55,9,58,14],[55,15,58,18],[55,22,56,24],[55,25,56,25],[55,26,56,28],[55,29,56,30],[56,20,57,20],[58,22,58,24],[58,26,58,28],[58,29,58,30],[61,4,62,7],[61,9,64,14],[61,15,64,18],[61,22,62,24],[61,25,62,25],[61,26,62,28],[61,29,62,30],[62,20,63,20],[64,22,64,24],[64,26,64,28],[64,29,64,30],[67,4,68,7],[67,9,70,14],[67,15,70,18],[67,22,68,24],[67,25,68,25],[67,26,68,28],[67,29,68,30],[68,20,69,20],[70,22,70,24],[70,26,70,28],[70,29,70,30],[73,4,74,7],[73,9,76,14],[73,15,76,18],[73,22,74,24],[73,25,74,25],[73,26,74,28],[73,29,74,30],[74,20,75,20],[76,22,76,24],[76,26,76,28],[76,29,76,30],[79,4,80,7],[79,9,82,14],[79,15,82,18],[79,22,80,24],[79,25,80,25],[79,26,80,28],[79,29,80,30],[80,20,81,20],[82,22,82,24],[82,26,82,28],[82,29,82,30],[93,26,93,28],[95,4,95,13],[95,28,95,31],[85,16,85,17],[85,26,85,28],[86,26,86,28],[90,5,90,16],[90,26,90,28],[92,26,92,28]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":7},"Comune di Palu'\nP.I. 00689720233 - C.F. 00689720233"]
[]
[]
[{"$nulls":11},"Allegato alla variazione di bilancio  con dettaglio CDR: Delibera di Consiglio nr. 40 del 26/10/2020"]
[]
[null,null,"Anno :2020"]
[]
[null,null,"Centro di responsabilità : RESPONSABILE SETTORE AMMINISTRATIVO",{"$nulls":21},"Responsabile: "]
[]
[null,null,"parte entrate"]
[]
[null,null,"Cod. Meccanografico\n(Tit./Tip./Cat.)",{"$nulls":7},"Descrizione categoria",{"$nulls":4},"Capitolo",{"$nulls":6},"Stanziamento assestato attuale",null,null,"variazioni +","variazioni -",null,null,"Stanziamento assestato dopo la variazione anno \n2020\n"]
[]
[]
[{"$nulls":4},"1010116",{"$nulls":4},"Addizionale comunale IRPEF",{"$nulls":5},"1400 - ADDIZIONALE COM. LE I. R. P. E. F",{"$nulls":6},87000,null,null,0,13875.29,null,null,73124.71]
[{"$nulls":20},"competenza"]
[]
[{"$nulls":20},"cassa",null,111203.16,null,null,0,13875.29,null,null,97327.87]
[]
[]
[{"$nulls":4},"1010176",{"$nulls":4},"Tassa sui servizi comunali (TASI) ",{"$nulls":5},"2100 - TASI ACCERTAMENTI ANNI PREGRESSI ",{"$nulls":6},1000,null,null,584,0,null,null,1584]
[{"$nulls":20},"competenza"]
[]
[{"$nulls":20},"cassa",null,1000,null,null,584,0,null,null,1584]
[]
[]
[{"$nulls":4},"2010101",{"$nulls":4},"Trasferimenti correnti da Amministrazioni Centrali",{"$nulls":5},"11300 - 5 PER MILLE IRPEF DESTINATO AL SOSTEGNO DELLE ATTIVITA' SOCIALI",{"$nulls":6},1000,null,null,239.22,0,null,null,1239.22]
[{"$nulls":20},"competenza"]
[]
[{"$nulls":20},"cassa",null,1000,null,null,239.22,0,null,null,1239.22]
[]
[]
[{"$nulls":4},"2010102",{"$nulls":4},"Trasferimenti correnti da Amministrazioni Locali",{"$nulls":5},"9800 - CONTRIBUTO REGIONALE PROGETTO REDDITO INCLUSIONE ATTIVA (RIA) ",{"$nulls":6},1594.47,null,null,2192.06,0,null,null,3786.53]
[{"$nulls":20},"competenza"]
[]
[{"$nulls":20},"cassa",null,1594.47,null,null,2192.06,0,null,null,3786.53]
[]
[]
[{"$nulls":4},"3010002",{"$nulls":4},"Entrate dalla vendita e dall'erogazione di servizi",{"$nulls":5},"14900 - PROVENTI DEI SERVIZI CIMITERIALI",{"$nulls":6},1500,null,null,50,0,null,null,1550]
[{"$nulls":20},"competenza"]
[]
[{"$nulls":20},"cassa",null,1500,null,null,50,0,null,null,1550]
[]
[]
[{"$nulls":16},"riepilogo variazioni entrate",null,null,null,"competenza",{"$nulls":4},3065.28,13875.29]
[{"$nulls":20},"cassa",{"$nulls":4},3065.28,13875.29]
[]
[]
[]
[null,null,"parte uscite"]
[]
[null,null,"Cod. Meccanografico\n(Mis./Prog./Tit./Macr.)",{"$nulls":7},"Descrizione macroaggregato",{"$nulls":4},"Capitolo",{"$nulls":6},"Stanziamento assestato attuale",null,null,"variazioni +","variazioni -",null,null,"Stanziamento assestato dopo la variazione anno \n2020\n"]
[]
[]
[{"$nulls":4},"0107101",{"$nulls":4},"Redditi da lavoro dipendente",{"$nulls":5},"600 - SPESE PER LE ELEZIONI AMMINISTRATIVE COMUNALI E NON ",{"$nulls":6},9500,null,null,0,5484.36,null,null,4015.64]
[{"$nulls":20},"competenza"]
[]
[{"$nulls":20},"cassa",null,9500,null,null,0,5484.36,null,null,4015.64]
[]
[]
[{"$nulls":4},"0107103",{"$nulls":4},"Acquisto di beni e servizi",{"$nulls":5},"6001 - SPESE ELEZIONI AMMINISTRATIVE E NON",{"$nulls":6},1000,null,null,0,182.6,null,null,817.4]
[{"$nulls":20},"competenza"]
[]
[{"$nulls":20},"cassa",null,1000,null,null,0,182.6,null,null,817.4]
[]
[]
[{"$nulls":4},"0107103",{"$nulls":4},"Acquisto di beni e servizi",{"$nulls":5},"9700 - ACQUISTO DI SERVIZI PER CONSULTAZIONI ELETTORALI",{"$nulls":6},1458,null,null,0,138.7,null,null,1319.3]
[{"$nulls":20},"competenza"]
[]
[{"$nulls":20},"cassa",null,1458,null,null,0,138.7,null,null,1319.3]
[]
[]
[{"$nulls":4},"1207104",{"$nulls":4},"Trasferimenti correnti",{"$nulls":5},"70100 - INIZIATIVE A SOSTEGNO PERSONE IN DIFFICOLTA' (CAP. E- 9800) ",{"$nulls":6},318.89,null,null,4113.33,0,null,null,4432.22]
[{"$nulls":20},"competenza"]
[]
[{"$nulls":20},"cassa",null,318.89,null,null,4113.33,0,null,null,4432.22]
[]
[]
[{"$nulls":4},"1209103",{"$nulls":4},"Acquisto di beni e servizi",{"$nulls":5},"52000 - SPESE PER IL SERVIZIO DI ILLUMINAZIONE VOTIVA GESTITO IN ECONOMIA",{"$nulls":6},292.8,null,null,350,0,null,null,642.8]
[{"$nulls":20},"competenza"]
[]
[{"$nulls":20},"cassa",null,292.8,null,null,350,0,null,null,642.8]
[]
[]
[{"$nulls":16},"riepilogo variazioni uscite",null,null,null,"competenza",{"$nulls":4},4463.33,5805.66]
[{"$nulls":20},"cassa",{"$nulls":4},4463.33,5805.66]
[]
[]
[]
[{"$nulls":5},"Verifica Quadratura Bilancio: totale a pareggio",{"$nulls":19},"Entrate","Uscite"]
[]
[{"$nulls":20},"competenza",{"$nulls":4},4097399.58,4097399.58]
[{"$nulls":20},"cassa",{"$nulls":4},4434537.55,4294300.46]
[]
[{"$nulls":4},"Variazione Numero: 5",{"$nulls":23},"Pagina 1 di 1"]