{"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":203,"n_cols":28,"rows_kept":203,"cut":false,"hidden":false,"merged":[[199,24,199,26],[200,24,200,26],[202,4,202,13],[202,26,202,29],[189,27,189,28],[192,16,192,17],[192,24,192,26],[193,24,193,26],[197,5,197,16],[197,24,197,26],[183,27,183,28],[186,4,187,7],[186,9,189,14],[186,15,189,18],[186,22,187,22],[186,23,187,23],[186,24,187,26],[186,27,187,28],[187,20,188,20],[189,24,189,26],[177,27,177,28],[180,4,181,7],[180,9,183,14],[180,15,183,18],[180,22,181,22],[180,23,181,23],[180,24,181,26],[180,27,181,28],[181,20,182,20],[183,24,183,26],[171,27,171,28],[174,4,175,7],[174,9,177,14],[174,15,177,18],[174,22,175,22],[174,23,175,23],[174,24,175,26],[174,27,175,28],[175,20,176,20],[177,24,177,26],[165,27,165,28],[168,4,169,7],[168,9,171,14],[168,15,171,18],[168,22,169,22],[168,23,169,23],[168,24,169,26],[168,27,169,28],[169,20,170,20],[171,24,171,26],[159,27,159,28],[162,4,163,7],[162,9,165,14],[162,15,165,18],[162,22,163,22],[162,23,163,23],[162,24,163,26],[162,27,163,28],[163,20,164,20],[165,24,165,26],[153,27,153,28],[156,4,157,7],[156,9,159,14],[156,15,159,18],[156,22,157,22],[156,23,157,23],[156,24,157,26],[156,27,157,28],[157,20,158,20],[159,24,159,26],[147,27,147,28],[150,4,151,7],[150,9,153,14],[150,15,153,18],[150,22,151,22],[150,23,151,23],[150,24,151,26],[150,27,151,28],[151,20,152,20],[153,24,153,26],[141,27,141,31],[144,4,145,7],[144,9,147,14],[144,15,147,18],[144,22,145,22],[144,23,145,23],[144,24,145,26],[144,27,145,28],[145,20,146,20],[147,24,147,26],[131,27,131,28],[134,16,134,17],[134,24,134,26],[135,24,135,26],[139,2,139,12],[141,2,141,9],[141,10,141,14],[141,15,141,18],[141,19,141,21],[141,24,141,26],[125,24,125,26],[125,27,125,31],[128,9,131,14],[128,15,131,18],[128,22,129,22],[128,23,129,23],[128,24,129,26],[128,27,129,28],[129,20,130,20],[131,24,131,26],[121,2,121,11],[123,2,123,12],[125,2,125,9],[125,10,125,14],[125,15,125,18],[125,19,125,21],[110,24,110,26],[114,5,114,16],[114,24,114,26],[116,24,116,26],[117,24,117,26],[119,11,119,24],[103,27,104,28],[104,20,105,20],[106,24,106,26],[106,27,106,28],[109,16,109,17],[109,24,109,26],[97,27,98,28],[98,20,99,20],[100,24,100,26],[100,27,100,28],[103,4,104,7],[103,9,106,14],[103,15,106,18],[103,22,104,22],[103,23,104,23],[103,24,104,26],[91,27,92,28],[92,20,93,20],[94,24,94,26],[94,27,94,28],[97,4,98,7],[97,9,100,14],[97,15,100,18],[97,22,98,22],[97,23,98,23],[97,24,98,26],[85,27,86,28],[86,20,87,20],[88,24,88,26],[88,27,88,28],[91,4,92,7],[91,9,94,14],[91,15,94,18],[91,22,92,22],[91,23,92,23],[91,24,92,26],[79,27,80,28],[80,20,81,20],[82,24,82,26],[82,27,82,28],[85,4,86,7],[85,9,88,14],[85,15,88,18],[85,22,86,22],[85,23,86,23],[85,24,86,26],[73,27,74,28],[74,20,75,20],[76,24,76,26],[76,27,76,28],[79,4,80,7],[79,9,82,14],[79,15,82,18],[79,22,80,22],[79,23,80,23],[79,24,80,26],[67,27,68,28],[68,20,69,20],[70,24,70,26],[70,27,70,28],[73,4,74,7],[73,9,76,14],[73,15,76,18],[73,22,74,22],[73,23,74,23],[73,24,74,26],[61,27,62,28],[62,20,63,20],[64,24,64,26],[64,27,64,28],[67,4,68,7],[67,9,70,14],[67,15,70,18],[67,22,68,22],[67,23,68,23],[67,24,68,26],[55,27,56,28],[56,20,57,20],[58,24,58,26],[58,27,58,28],[61,4,62,7],[61,9,64,14],[61,15,64,18],[61,22,62,22],[61,23,62,23],[61,24,62,26],[49,27,50,28],[50,20,51,20],[52,24,52,26],[52,27,52,28],[55,4,56,7],[55,9,58,14],[55,15,58,18],[55,22,56,22],[55,23,56,23],[55,24,56,26],[43,27,44,28],[44,20,45,20],[46,24,46,26],[46,27,46,28],[49,4,50,7],[49,9,52,14],[49,15,52,18],[49,22,50,22],[49,23,50,23],[49,24,50,26],[37,27,38,28],[38,20,39,20],[40,24,40,26],[40,27,40,28],[43,4,44,7],[43,9,46,14],[43,15,46,18],[43,22,44,22],[43,23,44,23],[43,24,44,26],[31,27,32,28],[32,20,33,20],[34,24,34,26],[34,27,34,28],[37,4,38,7],[37,9,40,14],[37,15,40,18],[37,22,38,22],[37,23,38,23],[37,24,38,26],[25,27,26,28],[26,20,27,20],[28,24,28,26],[28,27,28,28],[31,4,32,7],[31,9,34,14],[31,15,34,18],[31,22,32,22],[31,23,32,23],[31,24,32,26],[19,27,20,28],[20,20,21,20],[22,24,22,26],[22,27,22,28],[25,4,26,7],[25,9,28,14],[25,15,28,18],[25,22,26,22],[25,23,26,23],[25,24,26,26],[13,27,14,28],[14,20,15,20],[16,24,16,26],[16,27,16,28],[19,4,20,7],[19,9,22,14],[19,15,22,18],[19,22,20,22],[19,23,20,23],[19,24,20,26],[13,4,14,7],[13,9,16,14],[13,15,16,18],[13,22,14,22],[13,23,14,23],[13,24,14,26],[1,7,1,27],[4,11,4,24],[6,2,6,11],[8,2,8,12],[10,2,10,9],[10,10,10,14],[10,15,10,18],[10,19,10,21],[10,24,10,26],[10,27,10,31]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":7},"Comune di Comune di Silea\nP.I. 00481090264 - C.F. 80007710264"]
[]
[]
[{"$nulls":11},"Variazione al Fondo Pluriennale vincolato per spese in conto capitale e conseguente variazione al bilancio di previsione 2018 e pluriennale 2019-2020 : Determinazione del responsabile nr. 906 del 20/11/2018"]
[]
[null,null,"Anno :2018"]
[]
[null,null,"parte uscite"]
[]
[null,null,"Cod. Meccanografico\n(Mis./Prog./Tit./Macr.)",{"$nulls":7},"Descrizione macroaggregato",{"$nulls":4},"Capitolo",{"$nulls":6},"Stanziamento assestato attuale","variazioni +","variazioni -",null,null,"Stanziamento assestato dopo la variazione anno \n2018\n"]
[]
[]
[{"$nulls":4},"0402202",{"$nulls":4},"Investimenti fissi lordi e acquisto di terreni",{"$nulls":5},"9081 - ADEGUAMENTO SISMICO RIQUALIFICAZIONE SCUOLE ELEMENTARI - AV.",{"$nulls":6},351900,0,316907.96,null,null,34992.04]
[{"$nulls":20},"competenza"]
[]
[{"$nulls":20},"cassa",null,351900,0,0,null,null,351900]
[]
[]
[{"$nulls":4},"0402205",{"$nulls":4},"Altre spese in conto capitale",{"$nulls":5},"600018 - FPV ADEGUAMENTO SISMICO RIQUALIFICAZIONE SCUOLE ELEMENTARI - AV.",{"$nulls":6},0,316907.96,0,null,null,316907.96]
[{"$nulls":20},"competenza"]
[]
[{"$nulls":20},"cassa",null,0,0,0,null,null,0]
[]
[]
[{"$nulls":4},"0801202",{"$nulls":4},"Investimenti fissi lordi e acquisto di terreni",{"$nulls":5},"9868 - COMPLETAMENTO SISTEMAZIONE CENTRO STORICO CENDON - AVANZO DISPONIBILE",{"$nulls":6},65000,0,65000,null,null,0]
[{"$nulls":20},"competenza"]
[]
[{"$nulls":20},"cassa",null,65000,0,0,null,null,65000]
[]
[]
[{"$nulls":4},"0801202",{"$nulls":4},"Investimenti fissi lordi e acquisto di terreni",{"$nulls":5},"9869 - COMPLETAMENTO SISTEMAZIONE CENTRO STORICO CENDON - ALIENAZIONI",{"$nulls":6},148000,0,411.77,null,null,147588.23]
[{"$nulls":20},"competenza"]
[]
[{"$nulls":20},"cassa",null,148000,0,0,null,null,148000]
[]
[]
[{"$nulls":4},"0801202",{"$nulls":4},"Investimenti fissi lordi e acquisto di terreni",{"$nulls":5},"9871 - COMPLETAMENTO SISTEMAZIONE CENTRO STORICO CENDON- AVANZO DISPONIBILE",{"$nulls":6},87000,0,73895.64,null,null,13104.36]
[{"$nulls":20},"competenza"]
[]
[{"$nulls":20},"cassa",null,87000,0,0,null,null,87000]
[]
[]
[{"$nulls":4},"0801205",{"$nulls":4},"Altre spese in conto capitale",{"$nulls":5},"600019 - FPV COMPLETAMENTO SISTEMAZIONE CENTRO STORICO CENDON - AVANZO DISPONIBILE",{"$nulls":6},0,65000,0,null,null,65000]
[{"$nulls":20},"competenza"]
[]
[{"$nulls":20},"cassa",null,0,0,0,null,null,0]
[]
[]
[{"$nulls":4},"0801205",{"$nulls":4},"Altre spese in conto capitale",{"$nulls":5},"600020 - FPV COMPLETAMENTO SISTEMAZIONE CENTRO STORICO CENDON - ALIENAZIONI",{"$nulls":6},0,411.77,0,null,null,411.77]
[{"$nulls":20},"competenza"]
[]
[{"$nulls":20},"cassa",null,0,0,0,null,null,0]
[]
[]
[{"$nulls":4},"0801205",{"$nulls":4},"Altre spese in conto capitale",{"$nulls":5},"600021 - FPV COMPLETAMENTO SISTEMAZIONE CENTRO STORICO CENDON- AVANZO DISPONIBILE",{"$nulls":6},0,73895.64,0,null,null,73895.64]
[{"$nulls":20},"competenza"]
[]
[{"$nulls":20},"cassa",null,0,0,0,null,null,0]
[]
[]
[{"$nulls":4},"1005202",{"$nulls":4},"Investimenti fissi lordi e acquisto di terreni",{"$nulls":5},"9445 - PISTA CICLABILE VIA S.ELENA - AVANZO",{"$nulls":6},255000,0,203497.16,null,null,51502.84]
[{"$nulls":20},"competenza"]
[]
[{"$nulls":20},"cassa",null,255000,0,0,null,null,255000]
[]
[]
[{"$nulls":4},"1005202",{"$nulls":4},"Investimenti fissi lordi e acquisto di terreni",{"$nulls":5},"9446 - PISTA CICLABILE VIA E.ELENA CANTON - ONERI",{"$nulls":6},75000,0,75000,null,null,0]
[{"$nulls":20},"competenza"]
[]
[{"$nulls":20},"cassa",null,75000,0,0,null,null,75000]
[]
[]
[{"$nulls":4},"1005202",{"$nulls":4},"Investimenti fissi lordi e acquisto di terreni",{"$nulls":5},"9465 - PISTA CICLABILE VIA S. ELENA - CANTON (Avanzo disponibile)",{"$nulls":6},100000,0,100000,null,null,0]
[{"$nulls":20},"competenza"]
[]
[{"$nulls":20},"cassa",null,100000,0,0,null,null,100000]
[]
[]
[{"$nulls":4},"1005205",{"$nulls":4},"Altre spese in conto capitale",{"$nulls":5},"600022 - FPV PISTA CICLABILE VIA S. ELENA - CANTON (Avanzo disponibile)",{"$nulls":6},0,100000,0,null,null,100000]
[{"$nulls":20},"competenza"]
[]
[{"$nulls":20},"cassa",null,0,0,0,null,null,0]
[]
[]
[{"$nulls":4},"1005205",{"$nulls":4},"Altre spese in conto capitale",{"$nulls":5},"600023 - FPV PISTA CICLABILE VIA E.ELENA CANTON - ONERI",{"$nulls":6},0,75000,0,null,null,75000]
[{"$nulls":20},"competenza"]
[]
[{"$nulls":20},"cassa",null,0,0,0,null,null,0]
[]
[]
[{"$nulls":4},"1005205",{"$nulls":4},"Altre spese in conto capitale",{"$nulls":5},"600024 - FPV PISTA CICLABILE VIA S.ELENA - AVANZO",{"$nulls":6},0,203497.16,0,null,null,203497.16]
[{"$nulls":20},"competenza"]
[]
[{"$nulls":20},"cassa",null,0,0,0,null,null,0]
[]
[]
[{"$nulls":4},"1209202",{"$nulls":4},"Investimenti fissi lordi e acquisto di terreni",{"$nulls":5},"10304 - RIQUALIFICAZIONE AREA CIMITERIALE",{"$nulls":6},45000,0,34609.11,null,null,10390.89]
[{"$nulls":20},"competenza"]
[]
[{"$nulls":20},"cassa",null,45000,0,0,null,null,45000]
[]
[]
[{"$nulls":4},"1209205",{"$nulls":4},"Altre spese in conto capitale",{"$nulls":5},"51 - FPV ACQUISIZIONE AREA CIMITERIALE",{"$nulls":6},0,34609.11,0,null,null,34609.11]
[{"$nulls":20},"competenza"]
[]
[{"$nulls":20},"cassa",null,0,0,0,null,null,0]
[]
[]
[{"$nulls":16},"riepilogo variazioni uscite",null,null,null,"competenza",null,null,869321.64,869321.64]
[{"$nulls":20},"cassa",null,null,0,0]
[]
[]
[]
[{"$nulls":5},"Verifica Quadratura Bilancio: totale a pareggio",{"$nulls":17},"Entrate","Uscite"]
[]
[{"$nulls":20},"competenza",null,null,10721876.12,10721876.12]
[{"$nulls":20},"cassa",null,null,10449473.12,10353638.8]
[]
[{"$nulls":11},"Allegato alla variazione di bilancio : Determinazione del responsabile nr. 906 del 20/11/2018"]
[]
[null,null,"Anno :2019"]
[]
[null,null,"parte entrate"]
[]
[null,null,"Cod. Meccanografico\n(Tit./Tip./Cat.)",{"$nulls":7},"Descrizione categoria",{"$nulls":4},"Capitolo",{"$nulls":6},"Stanziamento assestato attuale","variazioni +","variazioni -",null,null,"Stanziamento assestato dopo la variazione anno \n2019\n"]
[]
[]
[{"$nulls":15},"5000 - Fondo pluriennale vincolato - parte investimenti",{"$nulls":6},0,869321.64,0,null,null,869321.64]
[{"$nulls":20},"competenza"]
[]
[{"$nulls":20},"cassa",null,0,0,0,null,null,0]
[]
[]
[{"$nulls":16},"riepilogo variazioni entrate",null,null,null,"competenza",null,null,869321.64,0]
[{"$nulls":20},"cassa",null,null,0,0]
[]
[]
[]
[null,null,"parte uscite"]
[]
[null,null,"Cod. Meccanografico\n(Mis./Prog./Tit./Macr.)",{"$nulls":7},"Descrizione macroaggregato",{"$nulls":4},"Capitolo",{"$nulls":6},"Stanziamento assestato attuale","variazioni +","variazioni -",null,null,"Stanziamento assestato dopo la variazione anno \n2019\n"]
[]
[]
[{"$nulls":4},"0402202",{"$nulls":4},"Investimenti fissi lordi e acquisto di terreni",{"$nulls":5},"9081 - ADEGUAMENTO SISMICO RIQUALIFICAZIONE SCUOLE ELEMENTARI - AV.",{"$nulls":6},0,316907.96,0,null,null,316907.96]
[{"$nulls":20},"competenza"]
[]
[{"$nulls":20},"cassa",null,0,0,0,null,null,0]
[]
[]
[{"$nulls":4},"0801202",{"$nulls":4},"Investimenti fissi lordi e acquisto di terreni",{"$nulls":5},"9868 - COMPLETAMENTO SISTEMAZIONE CENTRO STORICO CENDON - AVANZO DISPONIBILE",{"$nulls":6},0,65000,0,null,null,65000]
[{"$nulls":20},"competenza"]
[]
[{"$nulls":20},"cassa",null,0,0,0,null,null,0]
[]
[]
[{"$nulls":4},"0801202",{"$nulls":4},"Investimenti fissi lordi e acquisto di terreni",{"$nulls":5},"9869 - COMPLETAMENTO SISTEMAZIONE CENTRO STORICO CENDON - ALIENAZIONI",{"$nulls":6},0,411.77,0,null,null,411.77]
[{"$nulls":20},"competenza"]
[]
[{"$nulls":20},"cassa",null,0,0,0,null,null,0]
[]
[]
[{"$nulls":4},"0801202",{"$nulls":4},"Investimenti fissi lordi e acquisto di terreni",{"$nulls":5},"9871 - COMPLETAMENTO SISTEMAZIONE CENTRO STORICO CENDON- AVANZO DISPONIBILE",{"$nulls":6},0,73895.64,0,null,null,73895.64]
[{"$nulls":20},"competenza"]
[]
[{"$nulls":20},"cassa",null,0,0,0,null,null,0]
[]
[]
[{"$nulls":4},"1005202",{"$nulls":4},"Investimenti fissi lordi e acquisto di terreni",{"$nulls":5},"9445 - PISTA CICLABILE VIA S.ELENA - AVANZO",{"$nulls":6},0,203497.16,0,null,null,203497.16]
[{"$nulls":20},"competenza"]
[]
[{"$nulls":20},"cassa",null,0,0,0,null,null,0]
[]
[]
[{"$nulls":4},"1005202",{"$nulls":4},"Investimenti fissi lordi e acquisto di terreni",{"$nulls":5},"9446 - PISTA CICLABILE VIA E.ELENA CANTON - ONERI",{"$nulls":6},0,75000,0,null,null,75000]
[{"$nulls":20},"competenza"]
[]
[{"$nulls":20},"cassa",null,0,0,0,null,null,0]
[]
[]
[{"$nulls":4},"1005202",{"$nulls":4},"Investimenti fissi lordi e acquisto di terreni",{"$nulls":5},"9465 - PISTA CICLABILE VIA S. ELENA - CANTON (Avanzo disponibile)",{"$nulls":6},0,100000,0,null,null,100000]
[{"$nulls":20},"competenza"]
[]
[{"$nulls":20},"cassa",null,0,0,0,null,null,0]
[]
[]
[{"$nulls":4},"1209202",{"$nulls":4},"Investimenti fissi lordi e acquisto di terreni",{"$nulls":5},"10304 - RIQUALIFICAZIONE AREA CIMITERIALE",{"$nulls":6},0,34609.11,0,null,null,34609.11]
[{"$nulls":20},"competenza"]
[]
[{"$nulls":20},"cassa",null,0,0,0,null,null,0]
[]
[]
[{"$nulls":16},"riepilogo variazioni uscite",null,null,null,"competenza",null,null,869321.64,0]
[{"$nulls":20},"cassa",null,null,0,0]
[]
[]
[]
[{"$nulls":5},"Verifica Quadratura Bilancio: totale a pareggio",{"$nulls":17},"Entrate","Uscite"]
[]
[{"$nulls":20},"competenza",null,null,8316071.64,8316071.64]
[{"$nulls":20},"cassa",null,null,0,0]
[]
[{"$nulls":4},"Variazione Numero: 32",{"$nulls":21},"Pagina 1 di 1"]