<?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>2024-02-22T11:20:45Z</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="m117853204">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" 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"/>
    <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="m117853214">
   <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="m117853224">
   <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="m117853234">
   <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="m117853244">
   <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="m117853254">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" 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:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="m117853264">
   <Alignment ss:Horizontal="Left" 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"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s23">
   <Alignment ss:Horizontal="Center" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Helvetica" ss:Size="11" 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:Size="11" 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="s51">
   <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"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Color="#000000" ss:Bold="1" ss:Italic="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s55">
   <Alignment ss:Horizontal="Right" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" 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="s56">
   <Alignment ss:Horizontal="Right" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" 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:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s58">
   <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="s61">
   <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:R5C6"/>
  <NamedRange ss:Name="__bookmark_2" ss:RefersTo="=Report!R7C1:R10C6"/>
  <NamedRange ss:Name="__bookmark_20" ss:RefersTo="=Report!R11C1"/>
 </Names>
 <Worksheet ss:Name="Report">
  <Table ss:ExpandedColumnCount="6" ss:ExpandedRowCount="12" x:FullColumns="1"
   x:FullRows="1">
   <Column ss:AutoFitWidth="0" ss:Width="22.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="37.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="444"/>
   <Column ss:AutoFitWidth="0" ss:Width="90" ss:Span="2"/>
   <Row ss:Height="15">
    <Cell ss:MergeAcross="5" ss:StyleID="s23"><NamedCell ss:Name="__bookmark_1"/></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:MergeAcross="5" ss:StyleID="s25"><NamedCell ss:Name="__bookmark_1"/></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:MergeAcross="5" ss:StyleID="s23"><Data ss:Type="String">ELENCO CAPITOLI CHE RIGUARDANO LE SPESE OBBLIGATORIE</Data><NamedCell
      ss:Name="__bookmark_1"/></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:MergeAcross="5" ss:StyleID="s23"><NamedCell ss:Name="__bookmark_1"/></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:MergeAcross="5" ss:StyleID="s23"><NamedCell ss:Name="__bookmark_1"/></Cell>
   </Row>
   <Row ss:Height="13.5">
    <Cell ss:MergeAcross="5" ss:StyleID="s27"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:Height="13.5">
    <Cell ss:MergeAcross="1" ss:StyleID="m117853204"><Data ss:Type="String">MISSIONE</Data><NamedCell
      ss:Name="__bookmark_2"/></Cell>
    <Cell ss:MergeDown="2" ss:StyleID="m117853214"><Data ss:Type="String">DENOMINAZIONE</Data><NamedCell
      ss:Name="__bookmark_2"/></Cell>
    <Cell ss:MergeDown="2" ss:StyleID="m117853224"><Data ss:Type="String">COMPETENZA ANNO 2024</Data><NamedCell
      ss:Name="__bookmark_2"/></Cell>
    <Cell ss:MergeDown="2" ss:StyleID="m117853234"><Data ss:Type="String">COMPETENZA ANNO 2025</Data><NamedCell
      ss:Name="__bookmark_2"/></Cell>
    <Cell ss:MergeDown="2" ss:StyleID="m117853244"><Data ss:Type="String">COMPETENZA ANNO 2026</Data><NamedCell
      ss:Name="__bookmark_2"/></Cell>
   </Row>
   <Row>
    <Cell ss:MergeAcross="1" ss:StyleID="m117853254"><Data ss:Type="String">PROGRAMMA</Data><NamedCell
      ss:Name="__bookmark_2"/></Cell>
   </Row>
   <Row ss:Height="13.5">
    <Cell ss:MergeAcross="1" ss:StyleID="m117853264"><Data ss:Type="String">CAPITOLO</Data><NamedCell
      ss:Name="__bookmark_2"/></Cell>
   </Row>
   <Row ss:Height="14.25">
    <Cell ss:MergeAcross="2" ss:StyleID="s51"><Data ss:Type="String">TOTALE GENERALE</Data><NamedCell
      ss:Name="__bookmark_2"/></Cell>
    <Cell ss:StyleID="s55"><NamedCell ss:Name="__bookmark_2"/></Cell>
    <Cell ss:StyleID="s55"><NamedCell ss:Name="__bookmark_2"/></Cell>
    <Cell ss:StyleID="s56"><NamedCell ss:Name="__bookmark_2"/></Cell>
   </Row>
   <Row ss:Height="13.5">
    <Cell ss:MergeAcross="5" ss:StyleID="s58"><NamedCell ss:Name="__bookmark_20"/></Cell>
   </Row>
   <Row ss:Height="14.25">
    <Cell ss:MergeAcross="5" ss:StyleID="s61"/>
   </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:R1C6</RangeSelection>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
</Workbook>
