<?xml version="1.0"?>
<?mso-application progid="Excel.Sheet"?>
<Workbook xmlns="urn:schemas-microsoft-com:office:spreadsheet"
 xmlns:o="urn:schemas-microsoft-com:office:office"
 xmlns:x="urn:schemas-microsoft-com:office:excel"
 xmlns:ss="urn:schemas-microsoft-com:office:spreadsheet"
 xmlns:html="http://www.w3.org/TR/REC-html40">
 <DocumentProperties xmlns="urn:schemas-microsoft-com:office:office">
  <LastAuthor>pr41346</LastAuthor>
  <Created>2024-02-22T11:06:43Z</Created>
  <Version>11.9999</Version>
 </DocumentProperties>
 <ExcelWorkbook xmlns="urn:schemas-microsoft-com:office:excel">
  <WindowHeight>10005</WindowHeight>
  <WindowWidth>10005</WindowWidth>
  <WindowTopX>120</WindowTopX>
  <WindowTopY>135</WindowTopY>
  <ProtectStructure>False</ProtectStructure>
  <ProtectWindows>False</ProtectWindows>
 </ExcelWorkbook>
 <Styles>
  <Style ss:ID="Default" ss:Name="Normal">
   <Alignment ss:Vertical="Bottom"/>
   <Borders/>
   <Font/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="m117886320">
   <Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
    <Border ss:Position="Left" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
    <Border ss:Position="Right" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Size="8" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="m117886016">
   <Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
    <Border ss:Position="Right" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Size="8" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="m117886026">
   <Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Left" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Color="#000000" ss:Bold="1" ss:Italic="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="m117886036">
   <Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Color="#000000" ss:Bold="1" ss:Italic="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="m117886046">
   <Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Size="8" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="m117873456">
   <Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Left" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Color="#000000" ss:Bold="1" ss:Italic="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="m117873466">
   <Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Color="#000000" ss:Bold="1" ss:Italic="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="m117873476">
   <Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
    <Border ss:Position="Right" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Size="8" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="m117873486">
   <Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Left" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Color="#000000" ss:Bold="1" ss:Italic="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="m117873496">
   <Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Color="#000000" ss:Bold="1" ss:Italic="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="m117873304">
   <Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
    <Border ss:Position="Right" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Size="8" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="m117873334">
   <Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
    <Border ss:Position="Right" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Size="8" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="m117885876">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
    <Border ss:Position="Left" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
    <Border ss:Position="Right" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
    <Border ss:Position="Top" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="m117885886">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
    <Border ss:Position="Left" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
    <Border ss:Position="Right" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
    <Border ss:Position="Top" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="m117885896">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
    <Border ss:Position="Left" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
    <Border ss:Position="Right" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
    <Border ss:Position="Top" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="m117885906">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
    <Border ss:Position="Left" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
    <Border ss:Position="Right" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
    <Border ss:Position="Top" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="m117885916">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
    <Border ss:Position="Left" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
    <Border ss:Position="Right" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
    <Border ss:Position="Top" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="m117885926">
   <Alignment ss:Horizontal="Center" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
    <Border ss:Position="Left" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
    <Border ss:Position="Right" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
    <Border ss:Position="Top" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s23">
   <Alignment ss:Horizontal="Center" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Helvetica" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s25">
   <Alignment ss:Horizontal="Right" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Helvetica" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s27">
   <Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="sans-serif" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s28">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
    <Border ss:Position="Left" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
    <Border ss:Position="Right" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
    <Border ss:Position="Top" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s51">
   <Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Helvetica" ss:Size="8" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s53">
   <Alignment ss:Horizontal="Right" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s55">
   <Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Helvetica" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s56">
   <Alignment ss:Horizontal="Right" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Helvetica" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s57">
   <Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Helvetica" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s58">
   <Alignment ss:Horizontal="Right" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Helvetica" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat ss:Format="Standard"/>
   <Protection/>
  </Style>
  <Style ss:ID="s59">
   <Alignment ss:Horizontal="Right" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Right" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat ss:Format="Standard"/>
   <Protection/>
  </Style>
  <Style ss:ID="s63">
   <Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Color="#000000" ss:Bold="1" ss:Italic="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s67">
   <Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Color="#000000" ss:Bold="1" ss:Italic="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s70">
   <Alignment ss:Horizontal="Right" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="Standard"/>
   <Protection/>
  </Style>
  <Style ss:ID="s71">
   <Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s72">
   <Alignment ss:Horizontal="Right" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Right" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="Standard"/>
   <Protection/>
  </Style>
  <Style ss:ID="s73">
   <Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Helvetica" ss:Color="#000000" ss:Bold="1" ss:Italic="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s74">
   <Alignment ss:Horizontal="Right" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Helvetica" ss:Color="#000000" ss:Bold="1" ss:Italic="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s75">
   <Alignment ss:Horizontal="Right" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Helvetica" ss:Color="#000000" ss:Bold="1" ss:Italic="1"/>
   <Interior/>
   <NumberFormat ss:Format="Standard"/>
   <Protection/>
  </Style>
  <Style ss:ID="s76">
   <Alignment ss:Horizontal="Right" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Right" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Color="#000000" ss:Bold="1" ss:Italic="1"/>
   <Interior/>
   <NumberFormat ss:Format="Standard"/>
   <Protection/>
  </Style>
  <Style ss:ID="s77">
   <Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s78">
   <Alignment ss:Horizontal="Right" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="Standard"/>
   <Protection/>
  </Style>
  <Style ss:ID="s79">
   <Alignment ss:Horizontal="Right" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s80">
   <Alignment ss:Horizontal="Right" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Right" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s91">
   <Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Left" ss:LineStyle="Double" ss:Weight="3"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s103">
   <Alignment ss:Horizontal="Center" ss:Vertical="Top"/>
   <Borders/>
   <Font ss:FontName="Helvetica" ss:Size="8" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s106">
   <Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="sans-serif" ss:Size="11" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
 </Styles>
 <Names>
  <NamedRange ss:Name="__bookmark_1" ss:RefersTo="=Report!R1C1:R5C9"/>
  <NamedRange ss:Name="__bookmark_46" ss:RefersTo="=Report!R7C1:R36C9"/>
  <NamedRange ss:Name="__bookmark_57" ss:RefersTo="=Report!R38C1"/>
 </Names>
 <Worksheet ss:Name="Report">
  <Table ss:ExpandedColumnCount="9" ss:ExpandedRowCount="39" x:FullColumns="1"
   x:FullRows="1">
   <Column ss:AutoFitWidth="0" ss:Width="22.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="90"/>
   <Column ss:AutoFitWidth="0" ss:Width="61.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="90"/>
   <Column ss:AutoFitWidth="0" ss:Width="150"/>
   <Column ss:AutoFitWidth="0" ss:Width="90" ss:Span="3"/>
   <Row>
    <Cell ss:MergeAcross="8" ss:StyleID="s23"><NamedCell ss:Name="__bookmark_1"/></Cell>
   </Row>
   <Row>
    <Cell ss:MergeAcross="8" ss:StyleID="s25"><NamedCell ss:Name="__bookmark_1"/></Cell>
   </Row>
   <Row>
    <Cell ss:MergeAcross="8" ss:StyleID="s25"><NamedCell ss:Name="__bookmark_1"/></Cell>
   </Row>
   <Row>
    <Cell ss:MergeAcross="8" ss:StyleID="s23"><Data ss:Type="String">BILANCIO DI PREVISIONE</Data><NamedCell
      ss:Name="__bookmark_1"/></Cell>
   </Row>
   <Row>
    <Cell ss:MergeAcross="8" ss:StyleID="s23"><Data ss:Type="String">RIEPILOGO GENERALE DELLE SPESE PER TITOLI</Data><NamedCell
      ss:Name="__bookmark_1"/></Cell>
   </Row>
   <Row ss:Height="13.5">
    <Cell ss:MergeAcross="8" ss:StyleID="s27"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:Height="14.25">
    <Cell ss:MergeAcross="1" ss:MergeDown="1" ss:StyleID="m117885876"><Data
      ss:Type="String">TITOLO</Data><NamedCell ss:Name="__bookmark_46"/></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m117885886"><Data ss:Type="String">DENOMINAZIONE</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m117885896"><Data ss:Type="String">RESIDUI PRESUNTI AL TERMINE DELL'ESERCIZIO PRECEDENTE QUELLO CUI SI RIFERISCE IL BILANCIO</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m117885906"><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m117885916"><Data ss:Type="String">PREVISIONI DEFINITIVE DELL'ANNO PRECEDENTE QUELLO CUI SI RIFERISCE IL BILANCIO</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="m117885926"><NamedCell
      ss:Name="__bookmark_46"/></Cell>
   </Row>
   <Row ss:Height="27">
    <Cell ss:Index="7" ss:StyleID="s28"><Data ss:Type="String">PREVISIONI ANNO 2024</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="String">PREVISIONI ANNO 2025</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="String">PREVISIONI ANNO 2026</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
   </Row>
   <Row ss:Height="13.5">
    <Cell ss:MergeAcross="8" ss:StyleID="m117873304"><Data ss:Type="String"></Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
   </Row>
   <Row ss:Height="51">
    <Cell ss:MergeAcross="1" ss:StyleID="s53"><NamedCell ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s55"><Data ss:Type="String">DISAVANZO DI AMMINISTRAZIONE</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s56"><NamedCell ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s57"><NamedCell ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s58"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s58"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s58"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s59"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
   </Row>
   <Row ss:Height="89.25">
    <Cell ss:MergeAcross="1" ss:StyleID="s53"><NamedCell ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s55"><Data ss:Type="String">DISAVANZO DERIVANTE DA DEBITO AUTORIZZATO E NON CONTRATTO</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s56"><NamedCell ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s57"><NamedCell ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s58"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s58"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s58"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s59"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
   </Row>
   <Row>
    <Cell ss:MergeAcross="8" ss:StyleID="m117873334"><Data ss:Type="String"></Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
   </Row>
   <Row>
    <Cell ss:MergeAcross="1" ss:MergeDown="3" ss:StyleID="m117873456"><Data
      ss:Type="String">TITOLO 1</Data><NamedCell ss:Name="__bookmark_46"/></Cell>
    <Cell ss:MergeDown="3" ss:StyleID="m117873466"><Data ss:Type="String">Spese correnti</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">298821.56</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="String">previsione di competenza</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">1714182.87</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">2705901</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">2000000</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">2000000</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
   </Row>
   <Row>
    <Cell ss:Index="4" ss:StyleID="s55"><NamedCell ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="String">di cui gia' impegnato*</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s74"><NamedCell ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">220849.26</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">12173.2</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
   </Row>
   <Row ss:Height="25.5">
    <Cell ss:Index="4" ss:StyleID="s55"><NamedCell ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="String">di cui fondo pluriennale vincolato</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">119330</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
   </Row>
   <Row>
    <Cell ss:Index="4" ss:StyleID="s77"><NamedCell ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s77"><Data ss:Type="String">previsione di cassa</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s78"><Data ss:Type="Number">1745054.3</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s78"><Data ss:Type="Number">1848643.92</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s79"><NamedCell ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s80"><NamedCell ss:Name="__bookmark_46"/></Cell>
   </Row>
   <Row>
    <Cell ss:MergeAcross="8" ss:StyleID="m117873476"><Data ss:Type="String"></Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
   </Row>
   <Row>
    <Cell ss:MergeAcross="1" ss:MergeDown="3" ss:StyleID="m117873486"><Data
      ss:Type="String">TITOLO 2</Data><NamedCell ss:Name="__bookmark_46"/></Cell>
    <Cell ss:MergeDown="3" ss:StyleID="m117873496"><Data ss:Type="String">Spese in conto capitale</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">29519.119999999999</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="String">previsione di competenza</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">497796.01</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">165636.96</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
   </Row>
   <Row>
    <Cell ss:Index="4" ss:StyleID="s55"><NamedCell ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="String">di cui gia' impegnato*</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s74"><NamedCell ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">165636.96</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
   </Row>
   <Row ss:Height="25.5">
    <Cell ss:Index="4" ss:StyleID="s55"><NamedCell ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="String">di cui fondo pluriennale vincolato</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">165636.96</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
   </Row>
   <Row>
    <Cell ss:Index="4" ss:StyleID="s77"><NamedCell ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s77"><Data ss:Type="String">previsione di cassa</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s78"><Data ss:Type="Number">232513.1</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s78"><Data ss:Type="Number">195156.08</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s79"><NamedCell ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s80"><NamedCell ss:Name="__bookmark_46"/></Cell>
   </Row>
   <Row>
    <Cell ss:MergeAcross="8" ss:StyleID="m117886016"><Data ss:Type="String"></Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
   </Row>
   <Row>
    <Cell ss:MergeAcross="1" ss:MergeDown="3" ss:StyleID="m117886026"><Data
      ss:Type="String">TITOLO 7</Data><NamedCell ss:Name="__bookmark_46"/></Cell>
    <Cell ss:MergeDown="3" ss:StyleID="m117886036"><Data ss:Type="String">Uscite per conto terzi e partite di giro</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="String">previsione di competenza</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">481200</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">481200</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">261200</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">261200</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
   </Row>
   <Row>
    <Cell ss:Index="4" ss:StyleID="s55"><NamedCell ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="String">di cui gia' impegnato*</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s74"><NamedCell ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
   </Row>
   <Row ss:Height="25.5">
    <Cell ss:Index="4" ss:StyleID="s55"><NamedCell ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="String">di cui fondo pluriennale vincolato</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
   </Row>
   <Row>
    <Cell ss:Index="4" ss:StyleID="s77"><NamedCell ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s77"><Data ss:Type="String">previsione di cassa</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s78"><Data ss:Type="Number">481200</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s78"><Data ss:Type="Number">481200</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s79"><NamedCell ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s80"><NamedCell ss:Name="__bookmark_46"/></Cell>
   </Row>
   <Row>
    <Cell ss:MergeAcross="8" ss:StyleID="m117886046"><Data ss:Type="String"></Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
   </Row>
   <Row>
    <Cell ss:MergeAcross="2" ss:StyleID="s63"><Data ss:Type="String">TOTALE TITOLI</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">328340.68</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="String">previsione di competenza</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">2693178.88</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">3352737.96</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">2261200</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">2261200</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
   </Row>
   <Row>
    <Cell ss:MergeAcross="1" ss:StyleID="s67"><NamedCell ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s73"><NamedCell ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s73"><NamedCell ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="String">di cui gia' impegnato*</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s74"><NamedCell ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">386486.22</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">12173.2</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
   </Row>
   <Row ss:Height="25.5">
    <Cell ss:MergeAcross="1" ss:StyleID="s67"><NamedCell ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s73"><NamedCell ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s73"><NamedCell ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="String">di cui fondo pluriennale vincolato</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">284966.96</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
   </Row>
   <Row>
    <Cell ss:MergeAcross="1" ss:StyleID="s91"><NamedCell ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s77"><NamedCell ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s77"><NamedCell ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s77"><Data ss:Type="String">previsione di cassa</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s78"><Data ss:Type="Number">2458767.4</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s78"><Data ss:Type="Number">2525000</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s79"><NamedCell ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s80"><NamedCell ss:Name="__bookmark_46"/></Cell>
   </Row>
   <Row ss:Height="13.5">
    <Cell ss:MergeAcross="8" ss:StyleID="m117886320"><Data ss:Type="String"></Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
   </Row>
   <Row ss:Height="13.5">
    <Cell ss:MergeAcross="2" ss:StyleID="s63"><Data ss:Type="String">TOTALE GENERALE DELLE SPESE</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">328340.68</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="String">previsione di competenza</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">2693178.88</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">3352737.96</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">2261200</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">2261200</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
   </Row>
   <Row>
    <Cell ss:MergeAcross="1" ss:StyleID="s67"><NamedCell ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s73"><NamedCell ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s73"><NamedCell ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="String">di cui gia' impegnato*</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s74"><NamedCell ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">386486.22</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">12173.2</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
   </Row>
   <Row ss:Height="25.5">
    <Cell ss:MergeAcross="1" ss:StyleID="s67"><NamedCell ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s73"><NamedCell ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s73"><NamedCell ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="String">di cui fondo pluriennale vincolato</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">284966.96</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
   </Row>
   <Row>
    <Cell ss:MergeAcross="1" ss:StyleID="s91"><NamedCell ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s77"><NamedCell ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s77"><NamedCell ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s77"><Data ss:Type="String">previsione di cassa</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s78"><Data ss:Type="Number">2458767.4</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s78"><Data ss:Type="Number">2525000</Data><NamedCell
      ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s79"><NamedCell ss:Name="__bookmark_46"/></Cell>
    <Cell ss:StyleID="s80"><NamedCell ss:Name="__bookmark_46"/></Cell>
   </Row>
   <Row>
    <Cell ss:MergeAcross="8" ss:StyleID="s27"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s103"><Data ss:Type="String">*</Data><NamedCell
      ss:Name="__bookmark_57"/></Cell>
    <Cell ss:MergeAcross="7" ss:StyleID="s51"><Data ss:Type="String">Si tratta di somme, alla data di presentazione del bilancio, già impegnate negli esercizi precedenti, nel rispetto del principio contabile generale della competenza potenziata e del principio contabile applicato della contabilità finanziaria.</Data></Cell>
   </Row>
   <Row ss:Height="14.25">
    <Cell ss:MergeAcross="8" ss:StyleID="s106"/>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Layout x:Orientation="Landscape"/>
    <PageMargins x:Bottom="0.47243056" x:Left="0.47243056" x:Right="0.47243056"
     x:Top="0.47243056"/>
   </PageSetup>
   <Print>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <VerticalResolution>0</VerticalResolution>
   </Print>
   <Selected/>
   <Panes>
    <Pane>
     <Number>3</Number>
     <RangeSelection>R1C1:R1C9</RangeSelection>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
</Workbook>
