{"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":56,"n_cols":40,"rows_kept":56,"cut":false,"hidden":false,"merged":[[1,1,4,4],[1,6,1,23],[3,6,3,35],[6,0,53,0],[6,1,8,10],[6,11,6,14],[6,15,7,15],[6,16,7,16],[6,17,7,18],[6,19,47,19],[6,35,7,38],[6,39,7,39],[6,41,53,42],[16,24,16,29],[16,30,16,31],[16,32,16,33],[16,34,16,37],[7,11,8,14],[7,31,8,32],[8,17,8,18],[8,33,8,34],[8,35,8,38],[10,1,10,9],[10,10,10,11],[6,20,8,30],[6,31,6,32],[6,33,7,34],[12,1,12,10],[12,14,12,15],[12,20,12,29],[12,32,12,33],[12,34,12,36],[12,37,12,39],[14,1,14,10],[14,14,14,15],[16,3,17,10],[16,14,16,15],[16,20,16,21],[16,22,16,23],[16,38,16,39],[18,21,19,29],[18,32,19,33],[18,35,19,38],[18,39,19,39],[19,1,20,1],[19,2,20,2],[19,3,20,10],[19,11,20,11],[19,14,20,15],[19,16,20,16],[19,17,20,17],[22,3,22,10],[22,14,22,15],[24,3,24,10],[24,14,24,15],[24,20,24,21],[24,22,24,23],[24,24,24,29],[24,30,24,31],[24,32,24,33],[24,34,24,37],[24,38,24,39],[25,21,25,29],[25,32,25,33],[25,34,25,36],[25,38,25,39],[27,3,28,10],[27,14,27,15],[27,20,27,21],[27,22,27,23],[27,24,28,29],[27,30,27,31],[27,32,27,33],[27,34,27,37],[27,38,27,39],[30,4,30,7],[30,9,30,11],[30,12,30,15],[30,25,30,26],[30,31,30,32],[30,33,30,34],[30,35,30,38],[32,9,32,17],[32,28,32,39],[34,3,34,10],[34,14,34,15],[34,20,34,21],[34,22,34,23],[34,24,34,29],[34,32,34,33],[34,34,34,37],[34,38,34,39],[36,3,37,10],[36,14,36,15],[36,20,36,21],[36,22,36,23],[36,24,37,29],[36,32,36,33],[36,34,36,37],[39,3,39,10],[39,14,39,15],[39,20,39,21],[39,22,39,23],[39,24,39,29],[39,30,39,31],[39,32,39,33],[39,34,39,37],[41,4,41,7],[41,9,41,11],[41,12,41,15],[41,26,41,27],[41,29,41,31],[41,32,41,33],[41,34,41,36],[41,37,41,39],[43,9,43,17],[43,28,43,39],[45,9,45,17],[45,28,45,39],[46,2,46,7],[46,9,46,11],[46,12,46,15],[46,23,46,27],[46,29,46,31],[46,32,46,33],[53,1,54,39],[55,13,55,35],[55,36,55,41],[46,34,46,36],[46,37,46,39],[47,9,48,17],[47,28,48,39],[49,1,49,39],[51,1,51,6],[51,9,51,11]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":6},"Comune di Poggio Rusco"]
[]
[{"$nulls":6},"QUADRO GENERALE RIASSUNTIVO"]
[]
[]
[null,"ENTRATE",{"$nulls":9},"CASSA ANNO DI RIFERIMENTO DEL BILANCIO ",null,null,null,"COMPETENZA ANNO DI RIFERIMENTO DEL BILANCIO","COMPETENZA  ","COMPETENZA",null,null,"SPESE",{"$nulls":10},"CASSA ANNO DI RIFERIMENTO DEL BILANCIO ",null,"COMPETENZA ANNO DI RIFERIMENTO DEL BILANCIO \r\n",null,"COMPETENZA ",null,null,null,"COMPETENZA "]
[{"$nulls":11},2016,{"$nulls":19},2016]
[{"$nulls":15},2016,2017,2018,{"$nulls":15},2016,null,2017,null,null,null,2018]
[]
[null,"Fondo di cassa all'inizio dell'esercizio",{"$nulls":8},3257031.27]
[]
[null,"Utilizzo avanzo di amministrazione",{"$nulls":12},434110.07,null,0,0,null,null,"Disavanzo di Amministrazione",{"$nulls":11},0,null,0,null,null,0]
[]
[null,"Fondo pluriennale vincolato",{"$nulls":12},1204316.1,null,702394.42,1308967.41]
[]
[null,"Titolo ",1,"Entrate correnti di natura tributaria, contributiva e perequativa",{"$nulls":7},3093254.53,null,null,3048143.04,null,3260828.52,3260828.52,null,null,"Titolo ",null,1,null,"Spese correnti",{"$nulls":5},5132405.5156,null,4873988.52,null,4531140.22,null,null,null,4548981]
[]
[{"$nulls":21},"-di cui fondo pluriennale vincolato",{"$nulls":10},0,null,null,0,null,null,null,0]
[null,"Titolo ",2,"Trasferimenti correnti",{"$nulls":7},705914.79,null,null,693600.9,null,378627.98,378627.98]
[]
[]
[null,"Titolo ",3,"Entrate extratributarie",{"$nulls":7},1473946.99,null,null,1348852.73,null,1534937.25,1539119.25]
[]
[null,"Titolo ",4,"Entrate in conto capitale",{"$nulls":7},1092910.97,null,null,1090395.75,null,3907531.83,2663935.4,null,null,"Titolo ",null,2,null,"Spese in conto capitale",{"$nulls":5},2662793.4,null,2644935.65,null,4718800.4,null,null,null,4080532.54]
[{"$nulls":21},"-di cui fondo pluriennale vincolato",{"$nulls":10},702394.42,null,1308967.41,null,null,null,800000]
[]
[null,"Titolo ",5,"Entrate da riduzione di attività finanziarie",{"$nulls":7},0,null,null,0,null,0,0,null,null,"Titolo ",null,3,null,"Spese per incremento attività finanziarie",{"$nulls":5},600,null,600,null,0,null,null,null,0]
[]
[]
[{"$nulls":4},"Totale entrate finali ...............",{"$nulls":4},6366027.28,null,null,6180992.42,null,null,null,9081925.58,7842511.15,{"$nulls":7},"Totale spese finali ...............",{"$nulls":5},7795798.9156,null,7519524.17,null,9249940.62,null,null,null,8629513.54]
[]
[]
[]
[null,"Titolo ",6,"Accensione Prestiti",{"$nulls":7},10586.81,null,null,0,null,0,0,null,null,"Titolo ",null,4,null,"Rimborso Prestiti",{"$nulls":6},354005.86,299894.42,null,534379.38,null,null,null,521965.02]
[]
[null,"Titolo ",7,"Anticipazioni da istituto tesoriere/cassiere",{"$nulls":7},0,null,null,0,null,0,0,null,null,"Titolo ",null,5,null,"Chiusura Anticipazioni ricevute da istituto tesoriere/cassiere",{"$nulls":6},0,0,null,0,{"$nulls":4},0]
[]
[]
[null,"Titolo ",9,"Entrate per conto terzi e partite di giro",{"$nulls":7},1696550,null,null,1696550,null,1693550,1693550,null,null,"Titolo ",null,7,null,"Uscite per conto terzi e partite di giro",{"$nulls":5},1696550,null,1696550,null,1693550,{"$nulls":4},1693550]
[]
[{"$nulls":4},"Totale titoli",{"$nulls":4},8073164.09,null,null,7877542.42,null,null,null,10775475.58,9536061.15,{"$nulls":8},"Totale titoli",null,null,9846354.7756,null,null,9515968.59,null,11477870,null,null,10845028.56]
[]
[]
[]
[]
[null,null,"TOTALE COMPLESSIVO ENTRATE",{"$nulls":6},11330195.36,null,null,9515968.59,null,null,null,11477870,10845028.56,{"$nulls":5},"TOTALE COMPLESSIVO SPESE",{"$nulls":5},9846354.78,null,null,9515968.59,null,11477870,null,null,10845028.56]
[]
[]
[]
[]
[null,"Fondo di cassa finale ",{"$nulls":7},1483840.58]
[]
[]
[]
[{"$nulls":13},"Quadro generale riassuntivo (assestato)",{"$nulls":22},"24/10/2016 12:14"]