{"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":37,"n_cols":9,"rows_kept":37,"cut":false,"hidden":false,"merged":[[33,4,34,5],[33,6,34,6],[34,0,35,1],[36,4,36,5],[26,0,26,6],[28,1,28,5],[30,1,31,5],[30,6,31,6],[21,1,22,5],[21,6,22,6],[24,0,24,6],[17,1,17,5],[19,0,19,6],[12,1,12,5],[15,1,15,5],[8,0,8,6],[10,1,11,5],[10,6,11,6],[10,7,11,7],[10,8,11,8],[4,0,4,6],[7,0,7,6],[1,2,2,8]],"flags":["formulas_cached_only"]}
[]
[null,null,"Comune di Poggio Rusco"]
[]
[]
["ENTRATE"]
[{"$nulls":7},"Previsioni","Previsioni"]
[{"$nulls":7},"iniziali","definitive"]
["1",{"$nulls":6},"2","3"]
["A) Equilibrio economico e finanziario"]
[]
[null,"Entrate titolo I - II - III",{"$nulls":4},"+",5026278.04,5198645.58]
[]
[null,"Quote oneri di urbanizzazione",{"$nulls":4},"+"]
[]
[]
[null,"Avanzo di amministrazione destinato a spese correnti",{"$nulls":4},"+",null,2538.7]
[]
[null,"Spese correnti",{"$nulls":4},"-",4439288.9,4472512.29]
[]
["Differenza...............",{"$nulls":6},586989.1399999997,728671.9900000002]
[]
[null,"Quote di capitale dei mutui in estinzione",{"$nulls":4},"-",290056.27,300000]
[]
[]
["Differenza...............",{"$nulls":6},296932.86999999965,428671.9900000002]
[]
["B) Equilibrio finale"]
[]
[null,"Entrate Finali (titoli I - II - III - IV)",{"$nulls":4},"+",11865895.42,5599434.61]
[]
[null,"Spese Finali (titoli I - II)",{"$nulls":4},"-",11875839.15,6173600.26]
[]
[]
[{"$nulls":4},"Finanziare",null,"-",-9943.730000000447,-574165.6499999994]
["Saldo netto da"]
[]
[{"$nulls":4},"Impiegare",null,"+"]