{"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":88,"n_cols":41,"rows_kept":88,"cut":false,"hidden":false,"merged":[[82,2,82,41],[83,2,83,42],[85,2,85,42],[86,2,86,42],[87,2,87,42],[76,28,77,30],[76,31,77,32],[76,35,77,35],[76,36,77,40],[78,24,78,25],[78,26,78,27],[78,36,78,40],[75,4,76,12],[75,24,75,25],[75,26,75,27],[75,36,75,40],[76,15,77,15],[76,16,77,16],[76,19,77,19],[76,20,77,20],[76,24,77,25],[76,26,77,27],[71,28,72,30],[71,31,72,32],[71,35,72,35],[71,36,72,40],[73,24,73,25],[73,26,73,27],[73,36,73,40],[70,6,71,10],[70,24,70,25],[70,26,70,27],[70,36,70,40],[71,15,72,15],[71,16,72,16],[71,19,72,19],[71,20,72,20],[71,24,72,25],[71,26,72,27],[68,25,68,26],[68,27,68,29],[68,31,68,32],[68,33,68,34],[68,36,68,40],[68,41,68,43],[67,27,67,29],[67,31,67,32],[67,33,67,34],[67,36,67,40],[67,41,67,43],[68,3,68,4],[68,5,68,8],[68,10,68,13],[68,17,68,18],[68,22,68,24],[67,3,67,4],[67,5,67,8],[67,10,67,13],[67,17,67,18],[67,22,67,24],[67,25,67,26],[65,36,66,40],[65,41,65,43],[66,3,66,4],[66,5,66,8],[66,10,66,13],[66,17,66,18],[66,33,66,34],[66,41,66,43],[65,22,66,24],[65,25,66,26],[65,27,66,29],[65,31,66,32],[65,33,65,34],[65,35,66,35],[65,3,65,4],[65,15,66,15],[65,16,66,16],[65,17,65,18],[65,19,66,19],[65,20,66,20],[64,25,64,26],[64,27,64,29],[64,31,64,32],[64,33,64,34],[64,36,64,40],[64,41,64,43],[63,27,63,29],[63,31,63,32],[63,33,63,34],[63,36,63,40],[63,41,63,43],[64,3,64,4],[64,5,65,8],[64,10,65,13],[64,17,64,18],[64,22,64,24],[63,3,63,4],[63,5,63,8],[63,10,63,13],[63,17,63,18],[63,22,63,24],[63,25,63,26],[61,25,61,26],[61,27,61,29],[61,31,61,32],[61,33,61,34],[61,36,61,40],[61,41,61,43],[60,27,60,29],[60,31,60,32],[60,33,60,34],[60,36,60,40],[60,41,60,43],[61,3,61,4],[61,5,61,8],[61,10,61,13],[61,17,61,18],[61,22,61,24],[60,3,60,4],[60,5,60,8],[60,10,60,13],[60,17,60,18],[60,22,60,24],[60,25,60,26],[58,36,59,40],[58,41,58,43],[59,3,59,4],[59,5,59,8],[59,10,59,13],[59,17,59,18],[59,33,59,34],[59,41,59,43],[58,22,59,24],[58,25,59,26],[58,27,59,29],[58,31,59,32],[58,33,58,34],[58,35,59,35],[58,3,58,4],[58,15,59,15],[58,16,59,16],[58,17,58,18],[58,19,59,19],[58,20,59,20],[57,25,57,26],[57,27,57,29],[57,31,57,32],[57,33,57,34],[57,36,57,40],[57,41,57,43],[56,27,56,29],[56,31,56,32],[56,33,56,34],[56,36,56,40],[56,41,56,43],[57,3,57,4],[57,5,58,8],[57,10,58,13],[57,17,57,18],[57,22,57,24],[56,3,56,4],[56,5,56,8],[56,10,56,13],[56,17,56,18],[56,22,56,24],[56,25,56,26],[54,25,54,26],[54,27,54,29],[54,31,54,32],[54,33,54,34],[54,36,54,40],[54,41,54,43],[53,27,53,29],[53,31,53,32],[53,33,53,34],[53,36,53,40],[53,41,53,43],[54,3,54,4],[54,5,54,8],[54,10,54,13],[54,17,54,18],[54,22,54,24],[53,3,53,4],[53,5,53,8],[53,10,53,13],[53,17,53,18],[53,22,53,24],[53,25,53,26],[51,36,52,40],[51,41,51,43],[52,3,52,4],[52,5,52,8],[52,10,52,13],[52,17,52,18],[52,33,52,34],[52,41,52,43],[51,22,52,24],[51,25,52,26],[51,27,52,29],[51,31,52,32],[51,33,51,34],[51,35,52,35],[51,3,51,4],[51,15,52,15],[51,16,52,16],[51,17,51,18],[51,19,52,19],[51,20,52,20],[50,25,50,26],[50,27,50,29],[50,31,50,32],[50,33,50,34],[50,36,50,40],[50,41,50,43],[49,27,49,29],[49,31,49,32],[49,33,49,34],[49,36,49,40],[49,41,49,43],[50,3,50,4],[50,5,51,8],[50,10,51,13],[50,17,50,18],[50,22,50,24],[49,3,49,4],[49,5,49,8],[49,10,49,13],[49,17,49,18],[49,22,49,24],[49,25,49,26],[47,25,47,26],[47,27,47,29],[47,31,47,32],[47,33,47,34],[47,36,47,40],[47,41,47,43],[46,27,46,29],[46,31,46,32],[46,33,46,34],[46,36,46,40],[46,41,46,43],[47,3,47,4],[47,5,47,8],[47,10,47,13],[47,17,47,18],[47,22,47,24],[46,3,46,4],[46,5,46,8],[46,10,46,13],[46,17,46,18],[46,22,46,24],[46,25,46,26],[44,36,45,40],[44,41,44,43],[45,3,45,4],[45,5,45,8],[45,10,45,13],[45,17,45,18],[45,33,45,34],[45,41,45,43],[44,22,45,24],[44,25,45,26],[44,27,45,29],[44,31,45,32],[44,33,44,34],[44,35,45,35],[44,3,44,4],[44,15,45,15],[44,16,45,16],[44,17,44,18],[44,19,45,19],[44,20,45,20],[43,25,43,26],[43,27,43,29],[43,31,43,32],[43,33,43,34],[43,36,43,40],[43,41,43,43],[42,27,42,29],[42,31,42,32],[42,33,42,34],[42,36,42,40],[42,41,42,43],[43,3,43,4],[43,5,44,8],[43,10,44,13],[43,17,43,18],[43,22,43,24],[42,3,42,4],[42,5,42,8],[42,10,42,13],[42,17,42,18],[42,22,42,24],[42,25,42,26],[40,25,40,26],[40,27,40,29],[40,31,40,32],[40,33,40,34],[40,36,40,40],[40,41,40,43],[39,27,39,29],[39,31,39,32],[39,33,39,34],[39,36,39,40],[39,41,39,43],[40,3,40,4],[40,5,40,8],[40,10,40,13],[40,17,40,18],[40,22,40,24],[39,3,39,4],[39,5,39,8],[39,10,39,13],[39,17,39,18],[39,22,39,24],[39,25,39,26],[37,36,38,40],[37,41,37,43],[38,3,38,4],[38,5,38,8],[38,10,38,13],[38,17,38,18],[38,33,38,34],[38,41,38,43],[37,22,38,24],[37,25,38,26],[37,27,38,29],[37,31,38,32],[37,33,37,34],[37,35,38,35],[37,3,37,4],[37,15,38,15],[37,16,38,16],[37,17,37,18],[37,19,38,19],[37,20,38,20],[36,25,36,26],[36,27,36,29],[36,31,36,32],[36,33,36,34],[36,36,36,40],[36,41,36,43],[35,27,35,29],[35,31,35,32],[35,33,35,34],[35,36,35,40],[35,41,35,43],[36,3,36,4],[36,5,37,8],[36,10,37,13],[36,17,36,18],[36,22,36,24],[35,3,35,4],[35,5,35,8],[35,10,35,13],[35,17,35,18],[35,22,35,24],[35,25,35,26],[33,25,33,26],[33,27,33,29],[33,31,33,32],[33,33,33,34],[33,36,33,40],[33,41,33,43],[32,27,32,29],[32,31,32,32],[32,33,32,34],[32,36,32,40],[32,41,32,43],[33,3,33,4],[33,5,33,8],[33,10,33,13],[33,17,33,18],[33,22,33,24],[32,3,32,4],[32,5,32,8],[32,10,32,13],[32,17,32,18],[32,22,32,24],[32,25,32,26],[30,36,31,40],[30,41,30,43],[31,3,31,4],[31,5,31,8],[31,10,31,13],[31,17,31,18],[31,33,31,34],[31,41,31,43],[30,22,31,24],[30,25,31,26],[30,27,31,29],[30,31,31,32],[30,33,30,34],[30,35,31,35],[30,3,30,4],[30,15,31,15],[30,16,31,16],[30,17,30,18],[30,19,31,19],[30,20,31,20],[29,25,29,26],[29,27,29,29],[29,31,29,32],[29,33,29,34],[29,36,29,40],[29,41,29,43],[28,27,28,29],[28,31,28,32],[28,33,28,34],[28,36,28,40],[28,41,28,43],[29,3,29,4],[29,5,30,8],[29,10,30,13],[29,17,29,18],[29,22,29,24],[28,3,28,4],[28,5,28,8],[28,10,28,13],[28,17,28,18],[28,22,28,24],[28,25,28,26],[26,25,26,26],[26,27,26,29],[26,31,26,32],[26,33,26,34],[26,36,26,40],[26,41,26,43],[25,27,25,29],[25,31,25,32],[25,33,25,34],[25,36,25,40],[25,41,25,43],[26,3,26,4],[26,5,26,8],[26,10,26,13],[26,17,26,18],[26,22,26,24],[25,3,25,4],[25,5,25,8],[25,10,25,13],[25,17,25,18],[25,22,25,24],[25,25,25,26],[23,35,24,35],[23,36,24,40],[23,41,23,43],[24,3,24,4],[24,5,24,8],[24,10,24,13],[24,17,24,18],[24,33,24,34],[24,41,24,43],[23,20,24,20],[23,22,24,24],[23,25,24,26],[23,27,24,29],[23,31,24,32],[23,33,23,34],[22,27,22,29],[22,31,22,32],[22,33,22,34],[22,36,22,40],[22,41,22,43],[23,3,23,4],[23,15,24,15],[23,16,24,16],[23,17,23,18],[23,19,24,19],[21,31,21,32],[21,33,21,34],[21,36,21,40],[21,41,21,43],[22,3,22,4],[22,5,23,8],[22,10,23,13],[22,17,22,18],[22,22,22,24],[22,25,22,26],[19,33,19,34],[19,36,19,40],[19,41,19,43],[21,3,21,4],[21,5,21,8],[21,10,21,13],[21,17,21,18],[21,22,21,24],[21,25,21,26],[21,27,21,29],[18,36,18,40],[18,41,18,43],[19,3,19,4],[19,5,19,8],[19,10,19,13],[19,17,19,18],[19,22,19,24],[19,25,19,26],[19,27,19,29],[19,31,19,32],[17,41,17,43],[18,3,18,4],[18,5,18,8],[18,10,18,13],[18,17,18,18],[18,22,18,24],[18,25,18,26],[18,27,18,29],[18,31,18,32],[18,33,18,34],[15,36,17,40],[15,41,15,43],[16,3,16,4],[16,5,16,8],[16,17,16,18],[16,33,16,34],[16,41,16,43],[17,3,17,4],[17,5,17,8],[17,10,17,13],[15,22,17,24],[15,25,17,26],[15,27,17,29],[15,31,17,32],[15,33,15,34],[15,35,17,35],[17,33,17,34],[15,3,15,4],[15,15,17,15],[15,16,17,16],[15,17,15,18],[15,19,17,19],[15,20,17,20],[17,17,17,18],[14,25,14,26],[14,27,14,29],[14,31,14,32],[14,33,14,34],[14,36,14,40],[14,41,14,43],[13,27,13,29],[13,31,13,32],[13,33,13,34],[13,36,13,40],[13,41,13,43],[14,3,14,4],[14,5,15,8],[14,10,16,13],[14,17,14,18],[14,22,14,24],[13,3,13,4],[13,5,13,8],[13,10,13,13],[13,17,13,18],[13,22,13,24],[13,25,13,26],[8,34,8,44],[9,15,10,17],[9,18,10,22],[9,23,10,28],[9,29,10,33],[11,15,12,17],[11,23,12,28],[11,29,12,33],[11,34,12,44],[1,8,1,37],[4,12,4,31],[6,37,6,38],[6,40,6,43],[11,18,12,22],[8,11,12,14],[8,15,8,17],[8,18,8,22],[8,23,8,28],[8,29,8,33]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":8},"Comune di Poviglio\nP.I. 00440380350 - C.F. 00440380350"]
[]
[]
[{"$nulls":12},"CONTO DEL BILANCIO - RIEPILOGO GENERALE DELLE ENTRATE PER TITOLI \nEsercizio 2023"]
[]
[{"$nulls":37},"Pagina",null,null,"1/1"]
[]
[null,null,"TITOLO",{"$nulls":8},"DENOMINAZIONE",null,null,null,"RESIDUI ATTIVI AL  1/1/2023 (RS)",null,null,"RISCOSSIONI IN C/RESIDUI (RR)",{"$nulls":4},"RIACCERTAMENTI RESIDUI (R) (3)",{"$nulls":10},"RESIDUI ATTIVI DA ESERCIZI PRECEDENTI (EP=RS-RR+R)"]
[{"$nulls":15},"PREVISIONI DEFINITIVE DI COMPETENZA (CP)",null,null,"RISCOSSIONI IN C/COMPETENZA (RC)",{"$nulls":4},"ACCERTAMENTI (A) (4)",{"$nulls":5},"MAGGIORI O MINORI ENTRATE DI\n COMPETENZA =A-CP (5)",{"$nulls":4},"RESIDUI ATTIVI DA ESERCIZIO COMPETENZA  (EC=A-RC)"]
[]
[{"$nulls":15},"PREVISIONI DEFINITIVE DI CASSA (CS)",null,null,"TOTALE RISCOSSIONI (TR=RR+RC)",{"$nulls":4},"MAGGIORI O MINORI ENTRATE DI\n CASSA =TR-CS (5)",{"$nulls":10},"TOTALE RESIDUI ATTIVI DA RIPORTARE  (TR=EP+EC)"]
[]
[]
[{"$nulls":5},"TITOLO 1",{"$nulls":4},"Entrate correnti di natura tributaria, contributiva e perequativa",{"$nulls":4},"RS",2137425.58,null,null,"RR",1120102.75,null,"R",null,null,-197862.65,{"$nulls":9},"EP",819460.18]
[{"$nulls":15},"CP",4811804.62,null,null,"RC",3503677.46,null,"A",null,null,4647430.27,null,"CP",null,null,null,-164374.35,null,null,null,"EC",1143752.81]
[]
[]
[{"$nulls":15},"CS",5861494.68,null,null,"TR",4623780.21,null,"CS",null,null,-1237714.47,{"$nulls":9},"TR",1963212.99]
[]
[]
[]
[{"$nulls":5},"TITOLO 2",{"$nulls":4},"Trasferimenti correnti",{"$nulls":4},"RS",344908.47,null,null,"RR",280307.76,null,"R",null,null,6237.98,{"$nulls":9},"EP",70838.69]
[{"$nulls":15},"CP",1120814.46,null,null,"RC",522704.96,null,"A",null,null,764984.9,null,"CP",null,null,null,-355829.56,null,null,null,"EC",242279.94]
[]
[{"$nulls":15},"CS",1465722.93,null,null,"TR",803012.72,null,"CS",null,null,-662710.21,{"$nulls":9},"TR",313118.63]
[]
[]
[]
[{"$nulls":5},"TITOLO 3",{"$nulls":4},"Entrate extratributarie",{"$nulls":4},"RS",334038.04,null,null,"RR",243805.35,null,"R",null,null,-55886.94,{"$nulls":9},"EP",34345.75]
[{"$nulls":15},"CP",1223998.59,null,null,"RC",1014653.48,null,"A",null,null,1148482.62,null,"CP",null,null,null,-75515.97,null,null,null,"EC",133829.14]
[]
[{"$nulls":15},"CS",1558036.63,null,null,"TR",1258458.83,null,"CS",null,null,-299577.8,{"$nulls":9},"TR",168174.89]
[]
[]
[]
[{"$nulls":5},"TITOLO 4",{"$nulls":4},"Entrate in conto capitale",{"$nulls":4},"RS",454050.02,null,null,"RR",173106.23,null,"R",null,null,-24038.38,{"$nulls":9},"EP",256905.41]
[{"$nulls":15},"CP",1890325.08,null,null,"RC",352674.17,null,"A",null,null,917174.17,null,"CP",null,null,null,-973150.91,null,null,null,"EC",564500]
[]
[{"$nulls":15},"CS",2344375.1,null,null,"TR",525780.4,null,"CS",null,null,-1818594.7,{"$nulls":9},"TR",821405.41]
[]
[]
[]
[{"$nulls":5},"TITOLO 5",{"$nulls":4},"Entrate da riduzione di attività finanziarie",{"$nulls":4},"RS",0,null,null,"RR",0,null,"R",null,null,0,{"$nulls":9},"EP",0]
[{"$nulls":15},"CP",0,null,null,"RC",0,null,"A",null,null,0,null,"CP",null,null,null,0,null,null,null,"EC",0]
[]
[{"$nulls":15},"CS",0,null,null,"TR",0,null,"CS",null,null,0,{"$nulls":9},"TR",0]
[]
[]
[]
[{"$nulls":5},"TITOLO 6",{"$nulls":4},"Accensione Prestiti",{"$nulls":4},"RS",0,null,null,"RR",0,null,"R",null,null,0,{"$nulls":9},"EP",0]
[{"$nulls":15},"CP",0,null,null,"RC",0,null,"A",null,null,0,null,"CP",null,null,null,0,null,null,null,"EC",0]
[]
[{"$nulls":15},"CS",0,null,null,"TR",0,null,"CS",null,null,0,{"$nulls":9},"TR",0]
[]
[]
[]
[{"$nulls":5},"TITOLO 7",{"$nulls":4},"Anticipazioni da istituto tesoriere/cassiere",{"$nulls":4},"RS",0,null,null,"RR",0,null,"R",null,null,0,{"$nulls":9},"EP",0]
[{"$nulls":15},"CP",3669107.03,null,null,"RC",3458997.23,null,"A",null,null,3458997.23,null,"CP",null,null,null,-210109.8,null,null,null,"EC",0]
[]
[{"$nulls":15},"CS",3669107.03,null,null,"TR",3458997.23,null,"CS",null,null,-210109.8,{"$nulls":9},"TR",0]
[]
[]
[]
[{"$nulls":5},"TITOLO 9",{"$nulls":4},"Entrate per conto terzi e partite di giro",{"$nulls":4},"RS",16289.62,null,null,"RR",0,null,"R",null,null,0,{"$nulls":9},"EP",16289.62]
[{"$nulls":15},"CP",706500,null,null,"RC",604580.43,null,"A",null,null,610374.52,null,"CP",null,null,null,-96125.48,null,null,null,"EC",5794.09]
[]
[{"$nulls":15},"CS",722789.62,null,null,"TR",604580.43,null,"CS",null,null,-118209.19,{"$nulls":9},"TR",22083.71]
[]
[]
[{"$nulls":6},"TOTALE TITOLI",{"$nulls":8},"RS",3286711.73,null,null,"RR",1817322.09,null,null,null,"R",null,-271549.99,{"$nulls":8},"EP",1197839.65]
[{"$nulls":15},"CP",13422549.78,null,null,"RC",9457287.73,null,null,null,"A",null,11547443.71,null,"CP",null,null,-1875106.07,null,null,null,"EC",2090155.98]
[]
[{"$nulls":15},"CS",15621525.99,null,null,"TR",11274609.82,null,null,null,"CS",null,-4346916.17,{"$nulls":8},"TR",3287995.63]
[]
[{"$nulls":4},"TOTALE GENERALE DELLE ENTRATE",{"$nulls":10},"RS",3286711.73,null,null,"RR",1817322.09,null,null,null,"R",null,-271549.99,{"$nulls":8},"EP",1197839.65]
[{"$nulls":15},"CP",14041139.4,null,null,"RC",9457287.73,null,null,null,"A",null,11547443.71,null,"CP",null,null,-1875106.07,null,null,null,"EC",2090155.98]
[]
[{"$nulls":15},"CS",16188105.34,null,null,"TR",11274609.82,null,null,null,"CS",null,-4346916.17,{"$nulls":8},"TR",3287995.63]
[]
[]
[]
[null,null,"(1)  Indicare l'importo del fondo pluriennale vincolato risultante dal conto del bilancio dell'anno precedente (spesa). "]
[null,null,"(2) Indicare l'importo definitivo dell'utilizzo del risultato di amministrazione"]
[]
[null,null,"(3) Indicare l'ammontare complessivo derivante dal  riaccertamento dei residui (comprende  l'importo dei crediti definitivamente cancellati in quanto assolutamente inesigibili,  l'importo dei crediti  cancellati e reimputati agli esercizi in cui l'obbligazione è esigibile effettuata in occasione del riaccertamento straordinario dei residui,  l'importo dei crediti di dubbia e difficile esazione cancellati secondo le modalità previste dal principio applicato della contabilità finanziaria 9.2). La voce comprende inoltre  le rettifiche in aumento dei residui attivi effettuate a seguito della riscossione di residui attivi cancellati dalle scritture (ad es. In anni precedenti è stato cancellato un residuo attivo in quanto considerato assolutamente inesigibile. In caso di riscossione di tale credito nel corso dell'esercizio cui si riferisce il rendiconto si effettua un riaccertamento dei residui attivi in aumento). Le rettifiche in aumento sono indicate con il segno \"+\", le rettifiche in riduzione sono indicate con il segno \"-\"."]
[null,null,"(4) Indicare gli accertamenti imputati  contabilmente  all'esercizio cui il rendiconto si riferisce  al netto dei crediti che, in occasione del riaccertamento ordinario dei residui effettuato ai sensi dell'articolo 3, comma 4, risultassero non esigibili  e reimputati agli esercizi in cui le obbligazioni risultano esigibili. Nel primo esercizio di applicazione del titolo primo del D.Lgs 118/2011  la voce comprende i crediti  che sono stati oggetto del riaccertamento straordinario dei residui e reimputati all'esercizio."]
[null,null,"(5) Le maggiori entrate  sono indicate con il segno \"+\", le minori entrate sono indicate con il segno \"-\"."]