{"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],[6,41,53,42],[16,24,16,29],[16,30,16,31],[16,32,16,33],[16,34,16,37],[10,1,10,9],[10,10,10,11],[6,20,8,30],[6,31,6,32],[12,34,12,36],[12,37,12,39],[7,11,8,14],[7,31,8,32],[8,17,8,18],[8,33,8,34],[8,35,8,38],[6,33,7,34],[6,35,7,38],[6,39,7,39],[12,1,12,10],[12,14,12,15],[12,20,12,29],[12,32,12,33],[14,1,14,10],[14,14,14,15],[16,3,17,10],[16,14,16,15],[19,1,20,1],[19,2,20,2],[19,3,20,10],[19,11,20,11],[24,3,24,10],[24,14,24,15],[16,38,16,39],[18,21,19,29],[18,32,19,33],[18,35,19,38],[18,39,19,39],[19,14,20,15],[16,20,16,21],[16,22,16,23],[19,16,20,16],[19,17,20,17],[22,3,22,10],[22,14,22,15],[24,24,24,29],[24,30,24,31],[24,32,24,33],[24,34,24,37],[27,3,28,10],[27,14,27,15],[27,20,27,21],[27,22,27,23],[30,31,30,32],[30,33,30,34],[24,38,24,39],[25,21,25,29],[25,32,25,33],[25,34,25,36],[25,38,25,39],[27,24,28,29],[24,20,24,21],[24,22,24,23],[30,4,30,7],[30,9,30,11],[30,12,30,15],[30,25,30,26],[27,30,27,31],[27,32,27,33],[27,34,27,37],[27,38,27,39],[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],[41,4,41,7],[41,9,41,11],[41,12,41,15],[41,26,41,27],[46,29,46,31],[46,32,46,33],[39,32,39,33],[39,34,39,37],[41,29,41,31],[41,32,41,33],[41,34,41,36],[41,37,41,39],[39,24,39,29],[39,30,39,31],[46,2,46,7],[46,9,46,11],[46,12,46,15],[46,23,46,27],[43,9,43,17],[43,28,43,39],[45,9,45,17],[45,28,45,39],[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"]}
[]
[{"$nulls":6},"Comune di Sustinente"]
[]
[{"$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",{"$nulls":8},341102.29]
[]
[null,"Utilizzo avanzo di amministrazione",{"$nulls":12},61450,null,0,0,null,null,"Disavanzo di Amministrazione",{"$nulls":11},0,null,0,null,null,0]
[]
[null,"Fondo pluriennale vincolato",{"$nulls":12},67311.33,null,17050,17050]
[]
[null,"Titolo ",1,"Entrate correnti di natura tributaria, contributiva e perequativa",{"$nulls":7},1419715.72,null,null,1135500,null,1144200,1130200,null,null,"Titolo ",null,1,null,"Spese correnti",{"$nulls":5},2088842.56,null,1726229.13,null,1381513,null,null,null,1383466]
[]
[{"$nulls":21},"-di cui fondo pluriennale vincolato",{"$nulls":10},17050,null,null,17050,null,null,null,17050]
[null,"Titolo ",2,"Trasferimenti correnti",{"$nulls":7},147014,null,null,145306,null,327039,322039]
[]
[]
[null,"Titolo ",3,"Entrate extratributarie",{"$nulls":7},654064.92,null,null,459998,null,36250,36250]
[]
[null,"Titolo ",4,"Entrate in conto capitale",{"$nulls":7},571154.8,null,null,567000,null,119600,22000,null,null,"Titolo ",null,2,null,"Spese in conto capitale",{"$nulls":5},868874.39,null,660525.2,null,119600,null,null,null,22000]
[{"$nulls":21},"-di cui fondo pluriennale vincolato",{"$nulls":10},0,null,0,null,null,null,0]
[]
[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},0,null,0,null,0,null,null,null,0]
[]
[{"$nulls":39},0]
[{"$nulls":4},"Totale entrate finali ...............",{"$nulls":4},2791949.4400000004,null,null,2307804,null,null,null,1627089,1510489,{"$nulls":7},"Totale spese finali ...............",{"$nulls":5},2957716.95,null,2386754.33,null,1501113,null,null,null,1405466]
[]
[]
[]
[null,"Titolo ",6,"Accensione Prestiti",{"$nulls":7},165000,null,null,27000,null,0,0,null,null,"Titolo ",null,4,null,"Rimborso Prestiti",{"$nulls":6},76811,76811,null,143026,null,null,null,122073]
[]
[null,"Titolo ",7,"Anticipazioni da istituto tesoriere/cassiere",{"$nulls":7},500000,null,null,500000,null,500000,500000,null,null,"Titolo ",null,5,null,"Chiusura Anticipazioni ricevute da istituto tesoriere/cassiere",{"$nulls":6},500000,500000,null,500000,{"$nulls":4},500000]
[]
[]
[null,"Titolo ",9,"Entrate per conto terzi e partite di giro",{"$nulls":7},466567.04,null,null,428000,null,428000,428000,null,null,"Titolo ",null,7,null,"Uscite per conto terzi e partite di giro",{"$nulls":5},452206.29,null,428000,null,428000,{"$nulls":4},428000]
[]
[{"$nulls":4},"Totale titoli",{"$nulls":4},3923516.4800000004,null,null,3262804,null,null,null,2555089,2438489,{"$nulls":8},"Totale titoli",null,null,3986734.24,null,null,3391565.33,null,2572139,null,null,2455539]
[]
[]
[]
[]
[null,null,"TOTALE COMPLESSIVO ENTRATE",{"$nulls":6},4264618.7700000005,null,null,3391565.33,null,null,null,2572139,2455539,{"$nulls":5},"TOTALE COMPLESSIVO SPESE",{"$nulls":5},3986734.24,null,null,3391565.33,null,2572139,null,null,2455539]
[]
[]
[]
[]
[null,"Fondo di cassa finale ",{"$nulls":7},277884.53000000026]
[]
[]
[]
[{"$nulls":13},"Quadro generale riassuntivo (assestato)",{"$nulls":22},"14/07/2016 22:52"]