<?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>2024-02-22T11:21:54Z</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="m117853168">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"
     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="7" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="m117853178">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"
     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="7" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="m117853188">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"
     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="7" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="m117853198">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"
     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="7" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="m117853208">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"
     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="7" 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:Size="7" 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="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"
     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="7" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s38">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"
     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="7" ss:Color="#000000" ss:Bold="1"
    ss:Italic="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s39">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Size="7" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s40">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Size="7" ss:Color="#000000" ss:Bold="1"
    ss:Italic="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s41">
   <Alignment ss:Horizontal="Center" ss:Vertical="Top"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Size="7" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s42">
   <Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Size="7" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s43">
   <Alignment ss:Horizontal="Right" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Size="7" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="Standard"/>
   <Protection/>
  </Style>
  <Style ss:ID="s44">
   <Alignment ss:Horizontal="Right" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Size="7" ss:Color="#000000" ss:Bold="1"
    ss:Italic="1"/>
   <Interior/>
   <NumberFormat ss:Format="Standard"/>
   <Protection/>
  </Style>
  <Style ss:ID="s45">
   <Alignment ss:Horizontal="Center" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Size="7" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s46">
   <Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Size="7" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s47">
   <Alignment ss:Horizontal="Right" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Size="7" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat ss:Format="Standard"/>
   <Protection/>
  </Style>
  <Style ss:ID="s48">
   <Alignment ss:Horizontal="Right" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Size="7" ss:Color="#000000" ss:Italic="1"/>
   <Interior/>
   <NumberFormat ss:Format="Standard"/>
   <Protection/>
  </Style>
  <Style ss:ID="s49">
   <Alignment ss:Horizontal="Center" ss:Vertical="Top"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Size="7" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s50">
   <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="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Size="7" ss:Color="#000000" ss:Bold="1"
    ss:Italic="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s51">
   <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="Left" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Size="7" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="Standard"/>
   <Protection/>
  </Style>
  <Style ss:ID="s52">
   <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="Left" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Size="7" ss:Color="#000000" ss:Bold="1"
    ss:Italic="1"/>
   <Interior/>
   <NumberFormat ss:Format="Standard"/>
   <Protection/>
  </Style>
  <Style ss:ID="s53">
   <Alignment ss:Horizontal="Right" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Size="7" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s54">
   <Alignment ss:Horizontal="Right" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Size="7" ss:Color="#000000" ss:Bold="1"
    ss:Italic="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s55">
   <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="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Size="7" 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="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Helvetica" ss:Size="7" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s59">
   <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:R5C8"/>
  <NamedRange ss:Name="__bookmark_28" ss:RefersTo="=Report!R7C1:R25C8"/>
 </Names>
 <Worksheet ss:Name="Report">
  <Table ss:ExpandedColumnCount="8" ss:ExpandedRowCount="27" x:FullColumns="1"
   x:FullRows="1">
   <Column ss:AutoFitWidth="0" ss:Width="60"/>
   <Column ss:AutoFitWidth="0" ss:Width="264"/>
   <Column ss:AutoFitWidth="0" ss:Width="75" ss:Span="5"/>
   <Row ss:Height="15">
    <Cell ss:MergeAcross="7" ss:StyleID="s23"><NamedCell ss:Name="__bookmark_1"/></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:MergeAcross="7" ss:StyleID="s25"><NamedCell ss:Name="__bookmark_1"/></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:MergeAcross="7" ss:StyleID="s23"><Data ss:Type="String">DOCUMENTO TECNICO DI ACCOMPAGNAMENTO AL BILANCIO</Data><NamedCell
      ss:Name="__bookmark_1"/></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:MergeAcross="7" ss:StyleID="s23"><Data ss:Type="String">ENTRATE PER TITOLI, TIPOLOGIE E CATEGORIE</Data><NamedCell
      ss:Name="__bookmark_1"/></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:MergeAcross="7" ss:StyleID="s23"><Data ss:Type="String">PREVISIONI DI COMPETENZA 2024-2025-2026</Data><NamedCell
      ss:Name="__bookmark_1"/></Cell>
   </Row>
   <Row>
    <Cell ss:MergeAcross="7" ss:StyleID="s27"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row>
    <Cell ss:MergeDown="1" ss:StyleID="m117853168"><Data ss:Type="String">TITOLO TIPOLOGIA CATEGORIA</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m117853178"><Data ss:Type="String">DENOMINAZIONE</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:MergeAcross="1" ss:StyleID="m117853188"><Data ss:Type="String">PREVISIONI ANNO 2024</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:MergeAcross="1" ss:StyleID="m117853198"><Data ss:Type="String">PREVISIONI ANNO 2025</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:MergeAcross="1" ss:StyleID="m117853208"><Data ss:Type="String">PREVISIONI ANNO 2026</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
   </Row>
   <Row ss:Height="18">
    <Cell ss:Index="3" ss:StyleID="s28"><Data ss:Type="String">TOTALE</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">di cui entrate non ricorrenti</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="String">TOTALE</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">di cui entrate non ricorrenti</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="String">TOTALE</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">di cui entrate non ricorrenti</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><NamedCell ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s40"><Data ss:Type="String">TITOLO 2 - Trasferimenti correnti</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s39"><NamedCell ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s39"><NamedCell ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s39"><NamedCell ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s39"><NamedCell ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s39"><NamedCell ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s39"><NamedCell ss:Name="__bookmark_28"/></Cell>
   </Row>
   <Row ss:Height="18">
    <Cell ss:StyleID="s41"><Data ss:Type="String">2010100</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s42"><Data ss:Type="String">TIPOLOGIA: 101 Trasferimenti correnti da Amministrazioni pubbliche</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s43"><Data ss:Type="Number">1775000</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s44"><Data ss:Type="Number">1250000</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s43"><Data ss:Type="Number">2000000</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s44"><Data ss:Type="Number">1500000</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s43"><Data ss:Type="Number">2000000</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s44"><Data ss:Type="Number">1500000</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s45"><Data ss:Type="String">2010102</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="String">Trasferimenti correnti da Amministrazioni Locali</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1775000</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">1250000</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2000000</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">1500000</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2000000</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">1500000</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s46"><Data ss:Type="String"></Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s46"><NamedCell ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s46"><NamedCell ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s46"><NamedCell ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s46"><NamedCell ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s46"><NamedCell ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s46"><NamedCell ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s46"><NamedCell ss:Name="__bookmark_28"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s49"><Data ss:Type="String">2000000</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="String">TOTALE TITOLO 2</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s51"><Data ss:Type="Number">1775000</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1250000</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s51"><Data ss:Type="Number">2000000</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1500000</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s51"><Data ss:Type="Number">2000000</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1500000</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><NamedCell ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s40"><Data ss:Type="String">TITOLO 9 - Entrate per conto terzi e partite di giro</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s39"><NamedCell ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s39"><NamedCell ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s39"><NamedCell ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s39"><NamedCell ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s39"><NamedCell ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s39"><NamedCell ss:Name="__bookmark_28"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s41"><Data ss:Type="String">9010000</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s42"><Data ss:Type="String">TIPOLOGIA: 100 Entrate per partite di giro</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s43"><Data ss:Type="Number">461200</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s44"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s43"><Data ss:Type="Number">241200</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s44"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s43"><Data ss:Type="Number">241200</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s44"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s45"><Data ss:Type="String">9010100</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="String">Altre ritenute</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">200000</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">100000</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">100000</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s45"><Data ss:Type="String">9010300</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="String">Ritenute su redditi da lavoro autonomo</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">250200</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">130200</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">130200</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s45"><Data ss:Type="String">9019900</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="String">Altre entrate per partite di giro</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">11000</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">11000</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">11000</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s46"><Data ss:Type="String"></Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s46"><NamedCell ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s46"><NamedCell ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s46"><NamedCell ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s46"><NamedCell ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s46"><NamedCell ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s46"><NamedCell ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s46"><NamedCell ss:Name="__bookmark_28"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s41"><Data ss:Type="String">9020000</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s42"><Data ss:Type="String">TIPOLOGIA: 200 Entrate per conto terzi</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s43"><Data ss:Type="Number">20000</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s44"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s43"><Data ss:Type="Number">20000</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s44"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s43"><Data ss:Type="Number">20000</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s44"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s45"><Data ss:Type="String">9020400</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="String">Depositi di/presso terzi</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">20000</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">20000</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">20000</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s46"><Data ss:Type="String"></Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s46"><NamedCell ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s46"><NamedCell ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s46"><NamedCell ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s46"><NamedCell ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s46"><NamedCell ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s46"><NamedCell ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s46"><NamedCell ss:Name="__bookmark_28"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s49"><Data ss:Type="String">9000000</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="String">TOTALE TITOLO 9</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s51"><Data ss:Type="Number">481200</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s51"><Data ss:Type="Number">261200</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s51"><Data ss:Type="Number">261200</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s53"><NamedCell ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s54"><Data ss:Type="String">TOTALE TITOLI</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s43"><Data ss:Type="Number">2256200</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s44"><Data ss:Type="Number">1250000</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s43"><Data ss:Type="Number">2261200</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s44"><Data ss:Type="Number">1500000</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s43"><Data ss:Type="Number">2261200</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s44"><Data ss:Type="Number">1500000</Data><NamedCell
      ss:Name="__bookmark_28"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s55"><NamedCell ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s55"><NamedCell ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s55"><NamedCell ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s55"><NamedCell ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s56"><NamedCell ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s56"><NamedCell ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s56"><NamedCell ss:Name="__bookmark_28"/></Cell>
    <Cell ss:StyleID="s56"><NamedCell ss:Name="__bookmark_28"/></Cell>
   </Row>
   <Row>
    <Cell ss:MergeAcross="7" ss:StyleID="s27"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:Height="14.25">
    <Cell ss:MergeAcross="7" ss:StyleID="s59"/>
   </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:R1C8</RangeSelection>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
</Workbook>
