{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["Export da Griglia"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"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":"Export da Griglia","index":0,"n_rows":40,"n_cols":75,"rows_kept":40,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Titolo","Macroaggregato"," Servizi istituzionali, generali e di gestione Impegnato"," Servizi istituzionali, generali e di gestione FPV"," Servizi istituzionali, generali e di gestione Pagato"," Giustizia Impegnato"," Giustizia FPV"," Giustizia Pagato"," Ordine pubblico e sicurezza Impegnato"," Ordine pubblico e sicurezza FPV"," Ordine pubblico e sicurezza Pagato"," Istruzione e diritto allo studio Impegnato"," Istruzione e diritto allo studio FPV"," Istruzione e diritto allo studio Pagato"," Tutela e valorizzazione dei beni e delle attività culturali Impegnato"," Tutela e valorizzazione dei beni e delle attività culturali FPV"," Tutela e valorizzazione dei beni e delle attività culturali Pagato"," Politiche giovanili, sport e Trasporti e diritto alla mobilità tempo libero Impegnato"," Politiche giovanili, sport e Trasporti e diritto alla mobilità tempo libero FPV"," Politiche giovanili, sport e Trasporti e diritto alla mobilità tempo libero Pagato"," Turismo Impegnato"," Turismo FPV"," Turismo Pagato"," Assetto del territorio ed edilizia abitativa Impegnato"," Assetto del territorio ed edilizia abitativa FPV"," Assetto del territorio ed edilizia abitativa Pagato"," Sviluppo sostenibile e tutela del territorio e dell'ambiente Impegnato"," Sviluppo sostenibile e tutela del territorio e dell'ambiente FPV"," Sviluppo sostenibile e tutela del territorio e dell'ambiente Pagato"," Trasporti e diritto alla mobilità Impegnato"," Trasporti e diritto alla mobilità FPV"," Trasporti e diritto alla mobilità Pagato"," Soccorso Civile Impegnato"," Soccorso Civile FPV"," Soccorso Civile Pagato"," Diritti sociali, politiche sociali e famiglia Impegnato"," Diritti sociali, politiche sociali e famiglia FPV"," Diritti sociali, politiche sociali e famiglia Pagato"," Tutela della salute Impegnato"," Tutela della salute FPV"," Tutela della salute Pagato"," Sviluppo economico e competitività Impegnato"," Sviluppo economico e competitività FPV"," Sviluppo economico e competitività Pagato"," Politiche per il lavoro e la formazione professionale Impegnato"," Politiche per il lavoro e la formazione professionale FPV"," Politiche per il lavoro e la formazione professionale Pagato"," Agricoltura, politiche agroalimentari e pesca Impegnato"," Agricoltura, politiche agroalimentari e pesca FPV"," Agricoltura, politiche agroalimentari e pesca Pagato"," Energia e diversificazione delle fonti energetiche Impegnato"," Energia e diversificazione delle fonti energetiche FPV"," Energia e diversificazione delle fonti energetiche Pagato"," Relazioni con le altre autonomie territoriali e locali Impegnato"," Relazioni con le altre autonomie territoriali e locali FPV"," Relazioni con le altre autonomie territoriali e locali Pagato"," Relazioni internazionali Impegnato"," Relazioni internazionali FPV"," Relazioni internazionali Pagato"," Fondi e accantonamenti Impegnato"," Fondi e accantonamenti FPV"," Fondi e accantonamenti Pagato"," Debito pubblico Impegnato"," Debito pubblico FPV"," Debito pubblico Pagato"," Anticipazioni finanziarie Impegnato"," Anticipazioni finanziarie FPV"," Anticipazioni finanziarie Pagato"," Servizi per conto terzi Impegnato"," Servizi per conto terzi FPV"," Servizi per conto terzi Pagato"," Ripiano disavanzo Competenza"," Totale generale delle spese Impegnato"," Totale generale delle spese FPV"," Totale generale delle spese Pagato"]
["Ripiano disavanzo dell'esercizio","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1-Spese correnti","MACROAGGR. 1 - Redditi da lavoro dipendente",3230191.61,424541.06,3121200.51,0,0,0,0,0,0,73391.52,0,72066.39,0,0,0,0,0,0,0,0,0,201785.65,0,194926.05,460838.49,0,447576.18,2300100,0,2272704.43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6266307.27,424541.06,6108473.56]
["1-Spese correnti","MACROAGGR. 2 - Imposte e tasse a carico dell'ente",311042.77,0,1081625.59,0,0,0,0,0,0,4924.5,0,4924.5,0,0,0,0,0,0,0,0,0,13219.2,0,13196.3,30768.21,0,30768.21,160148.29,0,160454.09,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,520102.97,0,1290968.69]
["1-Spese correnti","MACROAGGR. 3 - Acquisto di beni e servizi",1204157.63,206751.92,1181340.09,0,0,0,0,0,0,1818626.5,0,1688855.79,0,0,0,294219.68,0,158089.34,0,0,0,1850,0,1118.1,38908.91,0,54900.31,1286842.46,0,1096643.81,4580.5,0,5320.47,0,0,0,0,0,0,0,0,0,7696.91,0,8998.09,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4656882.59,206751.92,4195266]
["1-Spese correnti","MACROAGGR. 4 - Trasferimenti correnti",10184165.04,0,23247601.1,0,0,0,0,0,0,20000,0,0,0,0,0,0,0,0,0,0,0,650,0,650,0,0,0,12000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17216.37,0,23715.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10234031.41,0,23271966.58]
["1-Spese correnti","MACROAGGR. 5 - Trasferimenti di tributi (solo per le Regioni)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1-Spese correnti","MACROAGGR. 6 - Fondi perequativi (solo per le Regioni)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1-Spese correnti","MACROAGGR. 7 - Interessi passivi",26981.77,0,46983.1,0,0,0,0,0,0,51553.83,0,51264.29,0,0,0,31750.82,0,24049.51,0,0,0,0,0,0,0,0,0,108217.47,0,108217.47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,218503.89,0,230514.37]
["1-Spese correnti","MACROAGGR. 8 - Altre spese per redditi da capitale",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1-Spese correnti","MACROAGGR. 9 - Rimborsi e poste correttive delle entrate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1-Spese correnti","MACROAGGR. 10 - Altre spese correnti",145072.29,0,145110,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,289546.76,0,288546.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,434619.05,0,433656.76]
["TOTALE TITOLO 1 - Spese correnti","",15101611.11,631292.98,28823860.39,0,0,0,0,0,0,1968496.35,0,1817110.97,0,0,0,325970.5,0,182138.85,0,0,0,217504.85,0,209890.45,530515.61,0,533244.7,4156854.98,0,3926566.56,4580.5,0,5320.47,0,0,0,0,0,0,0,0,0,7696.91,0,8998.09,17216.37,0,23715.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22330447.18,631292.98,35530845.96]
["2-Spese in conto capitale","MACROAGGR. 1 - Tributi in conto capitale a carico dell'ente",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2-Spese in conto capitale","MACROAGGR. 2 - Investimenti fissi lordi",96845.83,80851.47,86260.66,0,0,0,0,0,0,1448705.73,1022835.74,408388.87,0,0,0,4414.49,51089.24,0,0,0,0,0,0,0,0,0,0,3284394.92,1310006.27,2908003.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4834360.97,2464782.72,3502653.33]
["2-Spese in conto capitale","MACROAGGR. 3 - Contributi agli investimenti",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2-Spese in conto capitale","MACROAGGR. 4 - Altri trasferimenti in conto capitale",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2-Spese in conto capitale","MACROAGGR. 5 - Altre spese in conto capitale",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTALE TITOLO 2 - Spese in conto capitale","",96845.83,80851.47,86260.66,0,0,0,0,0,0,1448705.73,1022835.74,408388.87,0,0,0,4414.49,51089.24,0,0,0,0,0,0,0,0,0,0,3284394.92,1310006.27,2908003.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4834360.97,2464782.72,3502653.33]
["3-Spese per incremento di attività finanziarie","MACROAGGR. 1 - Acquisizioni di attività finanziarie",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3-Spese per incremento di attività finanziarie","MACROAGGR. 2 - Concessione crediti di breve termine",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3-Spese per incremento di attività finanziarie","MACROAGGR. 3 - Concessione crediti di medio - lungo termine",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3-Spese per incremento di attività finanziarie","MACROAGGR. 4 - Altre spese per incremento di attività finanziarie",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTALE TITOLO 3 - Spese per incremento di attività finanziarie","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["4-Rimborso di prestiti","MACROAGGR. 1 - Rimborso di titoli obbligazionari",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["4-Rimborso di prestiti","MACROAGGR. 2 - Rimborso prestiti a breve termine",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["4-Rimborso di prestiti","MACROAGGR. 3 - Rimborso mutui e altri finanziamenti a medio lungo termine",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,645113.35,0,693021.32,0,0,0,0,0,0,0,645113.35,0,693021.32]
["4-Rimborso di prestiti","MACROAGGR. 4 - Rimborso di altre forme di indebitamento",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["4-Rimborso di prestiti","MACROAGGR. 5 - Fondi per rimborso prestiti (solo per le regioni)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTALE TITOLO 4 - Rimborso di prestiti","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,645113.35,0,693021.32,0,0,0,0,0,0,0,645113.35,0,693021.32]
["5-Chiusura Anticipazioni da istituto tesoriere/cassiere","MACROAGGR. 1 - Chiusura Anticipazioni ricevute da istituto tesoriere/cassiere",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4785215.08,0,4828461.13,0,0,0,0,4785215.08,0,4828461.13]
["TOTALE TITOLO 5 - Chiusura Anticipazioni da istituto tesoriere/cassiere","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4785215.08,0,4828461.13,0,0,0,0,4785215.08,0,4828461.13]
["6-Scarti di emissione di titoli emessi dall'amministrazione","MACROAGGR. 1 - Scarti di emissione di titoli emessi dall'amministrazione",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTALE TITOLO 6 - Scarti di emissione di titoli emessi dall'amministrazione","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["7-Spese per conto terzi e partite di giro","MACROAGGR. 1 - Uscite per partite di giro",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21469488.76,0,21197087.92,0,21469488.76,0,21197087.92]
["7-Spese per conto terzi e partite di giro","MACROAGGR. 2 - Uscite per conto terzi",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,408269.62,0,429423.95,0,408269.62,0,429423.95]
["TOTALE TITOLO 7 - Spese per conto terzi e partite di giro","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21877758.38,0,21626511.87,0,21877758.38,0,21626511.87]
["TOTALE TITOLI","",15198456.94,712144.45,28910121.05,0,0,0,0,0,0,3417202.08,1022835.74,2225499.84,0,0,0,330384.99,51089.24,182138.85,0,0,0,217504.85,0,209890.45,530515.61,0,533244.7,7441249.9,1310006.27,6834570.36,4580.5,0,5320.47,0,0,0,0,0,0,0,0,0,7696.91,0,8998.09,17216.37,0,123715.48,0,0,0,0,0,0,0,0,0,0,0,0,645113.35,0,693021.32,4785215.08,0,4828461.13,21877758.38,0,21626511.87,0,54472894.96,3096075.7,66181493.61]
["TOTALE MISSIONI - TOTALE GENERALE DELLE SPESE","",15198456.94,712144.45,28910121.05,0,0,0,0,0,0,3417202.08,1022835.74,2225499.84,0,0,0,330384.99,51089.24,182138.85,0,0,0,217504.85,0,209890.45,530515.61,0,533244.7,7441249.9,1310006.27,6834570.36,4580.5,0,5320.47,0,0,0,0,0,0,0,0,0,7696.91,0,8998.09,17216.37,0,123715.48,0,0,0,0,0,0,0,0,0,0,0,0,645113.35,0,693021.32,4785215.08,0,4828461.13,21877758.38,0,21626511.87,0,54472894.96,3096075.7,66181493.61]
["AVANZO FORMATOSI NELL'ESERCIZIO/FONDO DI CASSA (Totale generale delle entrate - Totale generale delle spese)","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]