{"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":65,"n_cols":50,"rows_kept":65,"cut":false,"hidden":false,"merged":[[1,8,1,45],[2,33,3,52],[3,18,4,31],[6,3,8,12],[6,13,6,16],[6,17,7,17],[6,18,7,18],[6,19,7,21],[6,22,8,38],[6,39,6,42],[6,43,7,44],[6,45,7,47],[6,48,7,52],[7,13,8,16],[7,39,8,42],[8,19,8,21],[8,43,8,44],[8,45,8,47],[8,48,8,52],[10,3,10,11],[10,12,10,14],[12,3,12,12],[12,16,12,17],[12,23,12,37],[12,42,12,43],[12,44,12,45],[12,46,12,51],[13,3,14,12],[13,16,14,17],[13,18,14,18],[13,19,14,19],[14,23,16,40],[14,42,16,43],[14,44,16,45],[14,46,16,51],[16,3,17,12],[16,16,17,17],[16,18,17,18],[16,19,17,19],[19,5,20,12],[19,13,19,14],[19,15,19,17],[19,23,19,24],[19,25,19,27],[19,28,19,37],[19,38,19,41],[19,42,19,43],[19,44,19,46],[19,47,19,51],[21,23,22,37],[21,42,22,43],[21,45,22,47],[21,48,22,51],[22,3,23,3],[22,4,23,4],[22,5,23,12],[22,13,23,14],[22,15,23,17],[22,18,23,18],[22,19,23,19],[25,5,25,12],[25,13,25,14],[25,15,25,17],[25,23,25,24],[25,25,25,27],[25,28,25,37],[25,38,25,41],[25,42,25,43],[25,44,25,46],[25,47,25,51],[26,23,27,37],[26,42,27,43],[26,44,27,45],[26,47,27,51],[27,3,28,3],[27,4,28,4],[27,5,28,12],[27,13,28,14],[27,15,28,17],[27,18,28,18],[27,19,28,19],[30,23,30,24],[30,25,30,27],[30,28,31,37],[30,38,30,41],[30,42,30,43],[30,44,30,46],[30,47,30,51],[32,24,33,38],[32,43,33,44],[32,45,33,47],[32,48,33,52],[33,3,34,3],[33,4,34,4],[33,5,35,12],[33,13,34,14],[33,15,34,17],[33,18,34,18],[33,19,34,19],[37,6,37,9],[37,10,37,13],[37,14,37,17],[37,30,37,33],[37,39,37,42],[37,43,37,44],[37,45,37,47],[37,48,37,51],[41,5,41,12],[41,13,41,14],[41,15,41,17],[41,23,41,24],[41,25,41,27],[41,28,41,37],[41,39,41,41],[41,42,41,43],[41,44,41,46],[41,47,41,51],[42,24,43,38],[42,42,42,43],[42,44,42,45],[42,46,42,50],[45,5,46,12],[45,13,45,14],[45,15,45,17],[45,24,45,25],[45,26,45,28],[45,29,46,38],[45,40,45,42],[45,43,45,44],[45,45,45,47],[45,49,45,52],[48,5,48,12],[48,13,48,14],[48,15,48,17],[48,24,48,25],[48,26,48,28],[48,29,48,38],[48,39,48,42],[48,43,48,44],[48,45,48,47],[48,49,48,52],[50,6,50,9],[50,11,50,14],[50,15,50,17],[50,31,50,35],[50,39,50,42],[50,43,50,44],[50,45,50,47],[50,48,50,52],[55,4,55,9],[55,11,55,14],[55,15,55,17],[55,27,55,34],[55,37,55,41],[55,42,55,43],[55,44,55,45],[55,46,55,51],[60,3,60,8],[60,11,60,14],[64,1,64,49]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":8},"Comune di Poviglio\nP.I. 00440380350 - C.F. 00440380350"]
[{"$nulls":33},"Allegato n.9 - Bilancio di previsione al D.Lgs 118/2011"]
[{"$nulls":18},"QUADRO GENERALE RIASSUNTIVO"]
[]
[]
[null,null,null,"ENTRATE",{"$nulls":9},"CASSA ANNO DI RIFERIMENTO DEL BILANCIO ",null,null,null,"COMPETENZA ANNO DI RIFERIMENTO DEL BILANCIO","COMPETENZA  ","COMPETENZA",null,null,"SPESE",{"$nulls":16},"CASSA ANNO DI RIFERIMENTO DEL BILANCIO ",null,null,null,"COMPETENZA ANNO DI RIFERIMENTO DEL BILANCIO \n",null,"COMPETENZA ",null,null,"COMPETENZA "]
[{"$nulls":13},2024,{"$nulls":25},2024]
[{"$nulls":17},2024,2025,2026,{"$nulls":23},2024,null,2025,null,null,2026]
[]
[null,null,null,"Fondo di cassa presunto all'inizio dell'esercizio",{"$nulls":8},452279.57]
[]
[null,null,null,"Utilizzo avanzo presunto di amministrazione",{"$nulls":12},0,null,0,0,null,null,null,"Disavanzo di Amministrazione (1)",{"$nulls":18},129531.25,null,129531.25,null,129531.25]
[null,null,null,"di cui Utilizzo Fondo anticipazioni di liquidità ",{"$nulls":12},0,null,0,0]
[{"$nulls":23},"Disavanzo derivante da debito autorizzato e non contratto (2)",{"$nulls":18},0,null,0,null,0]
[]
[null,null,null,"Fondo pluriennale vincolato",{"$nulls":12},0,null,0,0]
[]
[]
[null,null,null,"Titolo ",1,"Entrate correnti di natura tributaria, contributiva e perequativa",{"$nulls":7},4635775.13,null,4713923.7,null,null,4728617.7,4728617.7,null,null,null,"Titolo ",null,1,null,null,"Spese correnti",{"$nulls":9},7204045.01,null,null,null,6862989.72,null,6709522.91,null,null,6695322.86]
[]
[{"$nulls":23},"-di cui fondo pluriennale vincolato",{"$nulls":18},0,null,null,0,null,null,0]
[null,null,null,"Titolo ",2,"Trasferimenti correnti",{"$nulls":7},1365132.15,null,1107881.21,null,null,992813.35,978813.35]
[]
[]
[null,null,null,"Titolo ",3,"Entrate extratributarie",{"$nulls":7},1394597.47,null,1173134.48,null,null,1158160.01,1158160.01,null,null,null,"Titolo ",null,2,null,null,"Spese in conto capitale",{"$nulls":9},3076287.29,null,null,null,1650531.94,null,3657706.59,null,null,3135706.59]
[{"$nulls":23},"-di cui fondo pluriennale vincolato",{"$nulls":18},0,null,0,null,null,0]
[null,null,null,"Titolo ",4,"Entrate in conto capitale",{"$nulls":7},2690219.08,null,1699525.35,null,null,3671700,3149700]
[]
[]
[{"$nulls":23},"Titolo ",null,3,null,null,"Spese per incremento attività finanziarie",{"$nulls":9},0,null,null,null,0,null,0,null,null,0]
[]
[{"$nulls":24},"-di cui fondo pluriennale vincolato",{"$nulls":18},0,null,0,null,null,0]
[null,null,null,"Titolo ",5,"Entrate da riduzione di attività finanziarie",{"$nulls":7},0,null,0,null,null,0,0]
[]
[]
[]
[{"$nulls":6},"Totale entrate finali ...............",null,null,null,10085723.83,null,null,null,8694464.74,null,null,null,10551291.06,10015291.06,{"$nulls":10},"Totale spese finali ...............",{"$nulls":8},10280332.3,null,null,null,8513521.66,null,10367229.5,null,null,9831029.45]
[]
[]
[]
[null,null,null,"Titolo ",6,"Accensione Prestiti",{"$nulls":7},0,null,0,null,null,0,0,null,null,null,"Titolo ",null,4,null,null,"Rimborso Prestiti",{"$nulls":10},35292.36,null,null,51411.83,null,54530.31,null,null,54730.36]
[{"$nulls":24},"di cui Fondo anticipazioni di liquidità",{"$nulls":17},0,null,0,null,0]
[]
[]
[null,null,null,"Titolo ",7,"Anticipazioni da istituto tesoriere/cassiere",{"$nulls":7},2500000,null,2500000,null,null,2500000,2500000,{"$nulls":4},"Titolo ",null,5,null,null,"Chiusura Anticipazioni ricevute da istituto tesoriere/cassiere",{"$nulls":10},2500000,null,null,2500000,null,2500000,null,null,null,2500000]
[]
[]
[null,null,null,"Titolo ",9,"Entrate per conto terzi e partite di giro",{"$nulls":7},656374.27,null,636500,null,null,636500,636500,{"$nulls":4},"Titolo ",null,7,null,null,"Uscite per conto terzi e partite di giro",{"$nulls":9},670915.66,null,null,null,636500,null,636500,null,null,null,636500]
[]
[{"$nulls":6},"Totale titoli",{"$nulls":4},13242098.1,null,null,null,11830964.74,null,null,13687791.06,13151791.06,{"$nulls":11},"Totale titoli",{"$nulls":7},13486540.32,null,null,null,11701433.49,null,13558259.81,null,null,13022259.81]
[]
[]
[]
[]
[{"$nulls":4},"TOTALE COMPLESSIVO ENTRATE",{"$nulls":6},13694377.67,null,null,null,11830964.74,null,null,13687791.06,13151791.06,{"$nulls":7},"TOTALE COMPLESSIVO SPESE",{"$nulls":9},13486540.32,{"$nulls":4},11830964.74,null,13687791.06,null,13151791.06]
[]
[]
[]
[]
[null,null,null,"Fondo di cassa finale  presunto",{"$nulls":7},207837.35]
[]
[]
[]
[null,"1) Corrisponde alla prima voce  del conto del bilancio spese. \n2)  Solo per le regioni e le province autonome di Trento e di Bolzano. Corrisponde alla seconda voce del conto del bilancio spese."]