{"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":87,"n_cols":36,"rows_kept":87,"cut":false,"hidden":false,"merged":[[86,26,86,27],[86,32,86,33],[88,36,89,40],[89,4,89,19],[79,26,79,27],[79,32,79,33],[83,5,83,20],[83,32,83,33],[85,26,85,27],[85,32,85,33],[71,33,72,33],[71,35,72,37],[74,25,74,26],[74,35,74,37],[78,19,78,21],[78,25,78,26],[78,32,78,33],[66,33,67,33],[66,35,67,37],[69,25,69,26],[69,35,69,37],[71,3,71,10],[71,11,71,13],[71,16,74,22],[71,25,72,26],[71,29,72,29],[71,31,72,31],[61,33,62,33],[61,35,62,37],[64,25,64,26],[64,35,64,37],[66,4,66,10],[66,12,66,13],[66,16,69,22],[66,25,67,26],[66,29,67,29],[66,31,67,31],[60,4,61,6],[61,8,61,13],[61,16,64,22],[61,25,62,26],[61,29,62,29],[61,31,62,31],[56,4,56,12],[56,16,56,22],[56,25,56,26],[56,35,56,37],[57,25,57,26],[57,35,57,37],[51,4,51,12],[51,16,51,22],[51,25,51,26],[51,35,51,37],[52,25,52,26],[52,35,52,37],[44,32,44,33],[44,34,44,39],[47,4,47,5],[47,8,47,13],[47,16,47,22],[49,4,49,5],[49,8,49,13],[49,16,49,22],[42,2,42,17],[44,2,44,13],[44,14,44,23],[44,24,44,27],[44,28,44,29],[44,30,44,31],[33,25,33,26],[33,35,33,37],[37,19,37,21],[37,25,37,26],[37,32,37,33],[38,26,38,27],[38,32,38,33],[28,25,28,26],[28,35,28,37],[30,3,30,10],[30,11,30,13],[30,16,33,22],[30,25,31,26],[30,29,31,29],[30,31,31,31],[30,33,31,33],[30,35,31,37],[21,25,21,26],[21,35,21,37],[24,4,25,6],[25,8,25,13],[25,16,28,22],[25,25,26,26],[25,29,26,29],[25,31,26,31],[25,33,26,33],[25,35,26,37],[16,25,16,26],[16,35,16,37],[20,4,20,12],[20,16,20,22],[20,25,20,26],[20,35,20,37],[10,34,10,39],[13,4,13,5],[13,8,13,13],[13,16,13,22],[15,4,15,12],[15,16,15,22],[15,25,15,26],[15,35,15,37],[1,10,1,36],[4,15,4,33],[6,2,6,16],[8,2,8,17],[10,2,10,13],[10,14,10,23],[10,24,10,27],[10,28,10,29],[10,30,10,31],[10,32,10,33]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":10},"Comune di Comune di Silea\nP.I. 00481090264 - C.F. 80007710264"]
[]
[]
[{"$nulls":15},"Variazione compensativa al Piano Esecutivo di Gestione 2017 . Art. 175, c 5 -quater lettera a):                                         Determinazione del responsabile nr. 700 del 08/11/2017"]
[]
[null,null,"Anno :2017"]
[]
[null,null,"parte entrate"]
[]
[null,null,"Tit./Tip.",{"$nulls":11},"Descrizione",{"$nulls":13},"Stanziamento assestato attuale",null,"variazioni +",null,"variazioni -",null,"Stanziamento assestato dopo la variazione anno \n2017\n"]
[]
[]
[{"$nulls":4},"TITOLO",null,null,null,3,{"$nulls":7},"Entrate extratributarie"]
[]
[{"$nulls":4},"3050002",{"$nulls":11},"651 - RIMBORSO SPESE RICOVERO",{"$nulls":8},"competenza",null,null,null,70350,null,0,null,17350,null,53000]
[{"$nulls":25},"cassa",null,null,null,78350,null,0,null,17350,null,61000]
[]
[]
[]
[{"$nulls":4},"3050002",{"$nulls":11},"657 - RIMBORSO SPESE RICOVERO ANNI PRECEDENTI",{"$nulls":8},"competenza",null,null,null,0,null,17350,null,0,null,17350]
[{"$nulls":25},"cassa",null,null,null,0,null,17350,null,0,null,17350]
[]
[]
[{"$nulls":4},"Tipologia"]
[{"$nulls":8},500,{"$nulls":7},"Rimborsi e altre entrate correnti",{"$nulls":8},"competenza",null,null,null,359600,null,0,null,0,null,359600]
[]
[]
[{"$nulls":25},"cassa",null,null,null,461835.14,null,0,null,0,null,461835.14]
[]
[null,null,null,"TOTALE TITOLO",{"$nulls":7},3,{"$nulls":4},"Entrate extratributarie",{"$nulls":8},"competenza",null,null,null,838400,null,0,null,0,null,838400]
[]
[]
[{"$nulls":25},"cassa",null,null,null,978739.14,null,0,null,0,null,978739.14]
[]
[]
[]
[{"$nulls":19},"riepilogo variazioni entrate",{"$nulls":5},"competenza",{"$nulls":5},0,0]
[{"$nulls":26},"cassa",{"$nulls":4},0,0]
[]
[]
[]
[null,null,"parte uscite"]
[]
[null,null,"Mis./Prog./Tit.",{"$nulls":11},"Descrizione",{"$nulls":13},"Stanziamento assestato attuale",null,"variazioni +",null,"variazioni -",null,"Stanziamento assestato dopo la variazione anno \n2017\n"]
[]
[]
[{"$nulls":4},"MISSIONE",null,null,null,"12",{"$nulls":7},"Diritti sociali, politiche sociali e famiglia"]
[]
[{"$nulls":4},"Programma",null,null,null,"06",{"$nulls":7},"Interventi per il diritto alla casa"]
[]
[{"$nulls":4},"1206103",{"$nulls":11},"6945 - SPESE SERVIZI SOCIALI - DISAGIO SOCIALE",{"$nulls":8},"competenza",null,null,null,700,null,500,null,0,null,1200]
[{"$nulls":25},"cassa",null,null,null,6179.1,null,500,null,0,null,6679.1]
[]
[]
[]
[{"$nulls":4},"1206103",{"$nulls":11},"6948 - Spese sociali - Servizio disagio sociale.",{"$nulls":8},"competenza",null,null,null,500,null,0,null,500,null,0]
[{"$nulls":25},"cassa",null,null,null,500,null,0,null,500,null,0]
[]
[]
[{"$nulls":4},"Titolo"]
[{"$nulls":8},1,{"$nulls":7},"Spese correnti",{"$nulls":8},"competenza",null,null,null,45800,null,0,null,0,null,45800]
[]
[]
[{"$nulls":25},"cassa",null,null,null,55234.81,null,0,null,0,null,55234.81]
[]
[{"$nulls":4},"Totale Programma",{"$nulls":7},"06",null,null,null,"Interventi per il diritto alla casa",{"$nulls":8},"competenza",null,null,null,45800,null,0,null,0,null,45800]
[]
[]
[{"$nulls":25},"cassa",null,null,null,55234.81,null,0,null,0,null,55234.81]
[]
[null,null,null,"TOTALE MISSIONE",{"$nulls":7},"12",{"$nulls":4},"Diritti sociali, politiche sociali e famiglia",{"$nulls":8},"competenza",null,null,null,1074602.68,null,0,null,0,null,1074602.68]
[]
[]
[{"$nulls":25},"cassa",null,null,null,1178320.61,null,0,null,0,null,1178320.61]
[]
[]
[]
[{"$nulls":19},"riepilogo variazioni uscite",{"$nulls":5},"competenza",{"$nulls":5},0,0]
[{"$nulls":26},"cassa",{"$nulls":4},0,0]
[]
[]
[]
[{"$nulls":5},"Verifica Quadratura Bilancio: totale a pareggio",{"$nulls":25},"Entrate","Uscite"]
[]
[{"$nulls":26},"competenza",{"$nulls":4},10552256.06,10552256.06]
[{"$nulls":26},"cassa",{"$nulls":4},12806590.08,11609037.74]