{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["tabella","calcoli"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"tabella","index":0,"n_rows":21,"n_cols":8,"rows_kept":21}
["Comune","Preventivo a.s.2025/2026 (D.D. 1710 del 22.09.2025 e DD 2493 del 29/12/2025)","1° Acconto (pari al 40%) disposto con D.D. 1710 del 22.09.2025 e DD 2493 del 29/12/2025","Mandati Provincia","Numero alunni aggiornato (a seguito rettifiche e integrazioni)","Numero alunni a seguito di rendicontazione","Importo rendicontato a.s. 2025-2026","Saldo da erogare as 2025-2026"]
["Comune di Arezzo ",{"v":62310,"d":"62,310.00"},{"v":24924,"d":"24,924.00"},"in corso di compensazione (non erogato)",15,20,{"v":44580.4,"d":"44,580.40"},{"$f":"G2","v":{"v":44580.4,"d":"44,580.40"}}]
["Comune di Civitella in Val Di Chiana",{"v":18216,"d":"18,216.00"},{"v":7286.4,"d":"7,286.40"},"4125/2025 del 23.09.2025 e 4127/2025 del 23.09.2025",1,1,{"v":13200,"d":"13,200.00"},{"$f":"G3-C3","v":{"v":5913.6,"d":"5,913.60"}}]
["Comune di Montevarchi",{"v":105547.2,"d":"105,547.20"},{"v":42218.88,"d":"42,218.88"},"4128/2025 del 23.09.2025",18,18,{"v":93894.82,"d":"93,894.82"},{"$f":"G4-C4","v":{"v":51675.94000000001,"d":"51,675.94"}}]
["Comune di Castelfranco Pian di Scò",{"v":4995,"d":"4,995.00"},{"v":1998,"d":"1,998.00"},"4129/2025 del 23.09.2025",2,2,{"v":2002.62,"d":"2,002.62"},{"v":4.619999999999891,"d":"4.62"}]
["Comune di Castiglion Fiorentino",{"v":12600,"d":"12,600.00"},{"v":5040,"d":"5,040.00"},"4130/2025 del 23.09.2025",1,1,{"v":12600,"d":"12,600.00"},{"v":7560,"d":"7,560.00"}]
["Comune di Cavriglia",{"v":23349.06,"d":"23,349.06"},{"v":9339.62,"d":"9,339.62"},"4132/2025 del 23.09.2025",3,3,{"v":23164.11,"d":"23,164.11"},{"v":13824.49,"d":"13,824.49"}]
["Comune di Cortona",{"v":26031.64,"d":"26,031.64"},{"v":10412.66,"d":"10,412.66"},"4133/2025 del 23.09.2025",5,5,{"v":21623.91,"d":"21,623.91"},{"v":11211.25,"d":"11,211.25"}]
["Comune di Lucignano",{"v":13200,"d":"13,200.00"},{"v":5280,"d":"5,280.00"},"4140/2025 del 23.09.2025",1,1,{"v":12750,"d":"12,750.00"},{"v":7470,"d":"7,470.00"}]
["Comune di Marciano della Chiana",{"v":27303.52,"d":"27,303.52"},{"v":10921.41,"d":"10,921.41"},"4141/2025 del 23.09.2025",4,4,{"v":20919.32,"d":"20,919.32"},{"v":9997.91,"d":"9,997.91"}]
["Comune di Sansepolcro",{"v":4990,"d":"4,990.00"},{"v":1996,"d":"1,996.00"},"4142/2025 del 23.09.2025",1,1,{"v":4990,"d":"4,990.00"},{"v":2994,"d":"2,994.00"}]
["Comune di Bucine",{"v":10229.76,"d":"10,229.76"},{"v":4091.9,"d":"4,091.90"},"4143/2025 del 23.09.2025",1,2,{"v":14504.96,"d":"14,504.96"},{"v":10413.06,"d":"10,413.06"}]
["Comune di San Giovanni Valdarno",{"v":2000,"d":"2,000.00"},{"v":800,"d":"800.00"},"4144/2025 del 23.09.2025",1,1,{"v":2000,"d":"2,000.00"},{"v":1200,"d":"1,200.00"}]
["Comune di Subbiano",{"v":11760,"d":"11,760.00"},{"v":4704,"d":"4,704.00"},"4145/2025 del 23.09.2025",1,1,{"v":9514,"d":"9,514.00"},{"v":4810,"d":"4,810.00"}]
["Comune di Bibbiena",{"v":7987.97,"d":"7,987.97"},{"v":3195.19,"d":"3,195.19"},"4146/2025 del 23.09.2025",4,3,{"v":6755.45,"d":"6,755.45"},{"v":3560.2599999999998,"d":"3,560.26"}]
["Comune di Laterina Pergine Valdarno",{"v":22042.19,"d":"22,042.19"},{"v":8816.88,"d":"8,816.88"},"4147/2025 del 23.09.2025",2,2,{"v":17922.85,"d":"17,922.85"},{"v":9105.97,"d":"9,105.97"}]
["Comune di Loro Ciuffenna",{"v":20500,"d":"20,500.00"},{"v":8200,"d":"8,200.00"},"4148/2025 del 23.09.2025",2,2,{"v":19275,"d":"19,275.00"},{"v":11075,"d":"11,075.00"}]
["Unione dei Comuni Montani Casentino",{"v":15304.3,"d":"15,304.30"},{"$f":"B18*0.4","v":{"v":6121.72,"d":"6,121.72"}},"4149/2025 del 23.09.2025 (€ 5.428,40) 27/2026 del 7.01.2026 (€ 693,32)",2,3,{"v":10364.66,"d":"10,364.66"},{"$f":"G18-C18","v":{"v":4242.94,"d":"4,242.94"}}]
["Comune di Terranuova Bracciolini",{"v":68568.32,"d":"68,568.32"},{"v":27427.33,"d":"27,427.33"},"4150/2025 del 23.09.2025",7,7,{"v":61796.83,"d":"61,796.83"},{"v":34369.5,"d":"34,369.50"}]
["Asl Sud Est (Comune di Capolona)",{"v":13705.12,"d":"13,705.12"},{"v":5482.05,"d":"5,482.05"},"4131/2025 del 23.09.2025",1,1,{"v":12520.54,"d":"12,520.54"},{"v":7038.490000000001,"d":"7,038.49"}]
["TOTALE",{"$f":"SUM(B2:B20)","v":{"v":470640.08,"d":"470,640.08"}},{"$f":"SUM(C2:C20)","v":{"v":188256.03999999998,"d":"188,256.04"}},null,{"$f":"SUM(E2:E20)","v":72},{"$f":"SUM(F2:F20)","v":78},{"$f":"SUM(G2:G20)","v":{"v":404379.47,"d":"404,379.47"}},{"$f":"SUM(H2:H20)","v":{"v":241047.43,"d":"241,047.43"}}]

{"sheet":"calcoli","index":1,"n_rows":24,"n_cols":10,"rows_kept":24}
[]
[null,{"v":187562.72,"d":"187,562.72"},"acconto"]
[null,{"v":24924,"d":"24,924.00"},"AR"]
[]
[null,{"$f":"B2-B3","v":{"v":162638.72,"d":"162,638.72"}},null,"mandati"]
[null,{"v":26799.85,"d":"26,799.85"},null,"657/26",{"$nulls":5},{"v":26799.85,"d":"26,799.85"}]
[null,{"v":101817.68,"d":"101,817.68"},null,"667/26",{"$nulls":5},{"v":101817.68,"d":"101,817.68"}]
[null,{"v":7786.33,"d":"7,786.33"},null,"1503/25",{"$nulls":5},{"v":7786.33,"d":"7,786.33"}]
[null,{"v":17137.67,"d":"17,137.67"},null,"874/25 s. 1",{"$nulls":5},{"v":17137.67,"d":"17,137.67"}]
[null,{"v":1039.98,"d":"1,039.98"},null,"673/26",{"$nulls":5},{"v":1039.98,"d":"1,039.98"}]
[null,{"v":151686.55,"d":"151,686.55"},null,"672/26","q.p. (senza rimodulazione)",{"$nulls":4},{"v":172395.77,"d":"172,395.77"}]
[null,{"$f":"SUM(B5:B11)","v":{"v":468906.77999999997,"d":"468,906.78"}}]
[{"$nulls":9},{"$f":"SUM(J6:J12)","v":{"v":326977.27999999997,"d":"326,977.28"}}]
[null,{"v":254544.21,"d":"254,544.21"}]
[null,{"v":101817.68,"d":"101,817.68"}]
[null,{"v":1733.3,"d":"1,733.30"}]
[null,{"$f":"B14-B15-B16","v":{"v":150993.23,"d":"150,993.23"}},null,null,172395.77]
[{"$nulls":4},{"$f":"B11","v":{"v":151686.55,"d":"151,686.55"}}]
[null,{"v":275946.75,"d":"275,946.75"},null,null,{"$f":"E17-E18","v":{"v":20709.22,"d":"20,709.22"}}]
[null,{"v":151686.55,"d":"151,686.55"},null,"672/26",{"$f":"B24-E19","v":{"v":0,"d":"0.00"}}]
[null,{"$f":"B15","v":{"v":101817.68,"d":"101,817.68"}},null,"667/26"]
[null,693.32,null,"1849/25 s. 1 "]
[null,{"v":1039.98,"d":"1,039.98"},null,"673/26"]
[null,{"v":20709.22,"d":"20,709.22"},null,"672/26"]