Torino Genova Milano Brescia Verona Padova Venezia Trieste Parma Reggio Emilia Modena Bologna Ferrara Rimini Firenze Livorno Prato Perugia Roma Latina Napoli Salerno Bari Taranto Reggio Calabria Palermo Messina Catania Sassari Cagliari Totale
Acc Risc Acc Risc Acc Risc Acc Risc Acc Risc Acc Risc Acc Risc Acc Risc Acc Risc Acc Risc Acc Risc Acc Risc Acc Risc Acc Risc Acc Risc Acc Risc Acc Risc Acc Risc Acc Risc Acc Risc Acc Risc Acc Risc Acc Risc Acc Risc Acc Risc Acc Risc Acc Risc Acc Risc Acc Risc Acc Risc Acc Risc Comp.% Risc. %
  100 Entrate correnti di natura tributaria, contributiva e perequativa         820.597.742        643.371.823        536.813.613    495.119.004      1.366.332.024      1.075.842.827        148.373.014          116.366.568        203.141.477          177.108.065        169.501.779          143.298.745        377.027.357          282.734.144        114.100.648            88.865.783        149.396.138          128.808.259        127.755.657          108.673.572        144.606.391          117.399.778        364.856.303          299.718.887 117.851.845 98.410.015        122.898.234          106.837.971        353.172.163          317.795.715        133.393.606          105.491.479        142.689.437          112.291.644        135.517.837            99.297.326      2.772.436.147      1.853.803.451          84.726.016            60.032.847        919.146.781          643.399.992        147.759.668          102.767.163        247.723.841          175.051.422        149.821.308            99.125.424        117.962.662            75.585.347        488.315.593          332.852.645        183.530.040          135.119.223        287.196.197          197.002.891          70.964.703            48.299.688        131.647.510            96.243.628    11.129.255.730      8.336.715.322 47 75
  200 Trasferimenti correnti         124.900.394          78.094.848        113.020.976    109.644.131          407.773.118          376.258.260          38.041.700            33.905.581          35.655.979            24.509.494          32.600.379            22.544.329          88.387.505            56.923.476        184.574.695          136.446.700          37.043.478            28.764.050          14.068.409            10.963.380          23.331.304            14.387.681          48.202.796            25.338.795 11.286.040 6.899.041          10.597.242               8.184.466          75.668.055            56.526.114          19.841.403            15.129.953          16.962.622            14.321.007          12.870.283               9.727.811      1.011.848.852          714.987.815          14.117.184               9.620.298        170.743.946            91.058.130          26.941.230               7.876.851          53.129.096            46.356.760          40.438.638            27.659.759          17.289.840            11.927.761        175.541.921          163.753.264          43.394.771            21.028.970        108.939.854            99.998.086          52.715.934            44.785.170          59.342.591            49.497.900      3.069.270.235      2.317.119.882 13 75
  300 Entrate extratributarie         304.750.053        144.468.393        158.601.817      92.812.782      1.384.676.130      1.015.602.857        112.295.980            77.341.307          73.622.783            53.599.744          81.254.069            50.971.612        152.259.127            90.102.679          61.500.911            46.337.396          53.214.579            37.186.045          28.202.827            19.273.661          56.924.317            43.252.336        132.114.436            99.438.657 23.010.263 16.679.608          39.229.672            26.844.479        228.221.275          158.428.483          52.617.145            30.012.436          50.947.749            28.656.211          25.227.008            15.127.073          968.820.144          470.517.442          12.316.217               8.177.757        247.315.281            85.849.153          33.462.087            10.521.294          45.611.259            21.547.494          21.310.368               7.855.265          50.588.902               7.775.463        117.314.602            35.185.577          17.056.475               9.967.652          58.712.090            12.927.659          15.077.981               9.946.726          33.418.642            19.034.908      4.639.674.190      2.745.442.150 20 59
  401 Tributi in conto capitale            2.798.741            2.798.741                            -                          -                    173.861                  173.861                            -                                -                    38.932                     38.932                            -                                -                  183.867                  183.065                            -                                -                       3.844                       3.844                            -                                -                    19.679                     19.277                            -                                -   0 0                            -                                -                  167.388                  167.388                  26.380                     26.380                  33.432                     31.895                            -                                -              19.620.957            19.620.957                274.717                  274.717            1.136.092               1.065.144                            -                                -                  172.219                  129.315                            -                                -                              -                                -              2.123.000               2.103.231                588.184                  588.184                953.227                  837.500                  40.302                     30.232                  13.412                     10.839            28.368.234            28.103.503 0 99
  402 Contributi agli investimenti           16.875.063          10.436.985            8.524.877         2.691.406          106.097.027            80.844.468            2.424.605               1.736.278            5.750.946               3.076.418          19.345.452               6.637.515          54.665.053            46.451.102          10.288.049               5.936.564          20.737.700               5.268.979            2.688.953               1.064.247            4.039.528               2.283.007            4.200.179               1.201.126 3.092.836 2.370.306            5.257.792               3.545.062          42.109.982            19.846.970            1.312.465               1.060.465            5.347.106                  625.400            8.326.396               1.972.850          123.250.427            29.482.841            6.528.581                  658.037        249.492.651          114.814.177            8.477.358                     43.583          13.347.371               6.019.073          15.028.743               2.352.409          63.258.843               1.393.389            9.342.007               2.832.830          15.788.781                  910.240          15.420.984               1.848.679            7.582.078               6.213.896          11.625.239               2.605.707          860.227.071          366.224.008 4 43
  403 Altri trasferimenti in conto capitale                             -                              -                              -                          -                                -                                -                              -                                -                              -                                -                    40.214                     39.325                     3.209                       3.209                            -                                -                              -                                -                              -                                -              1.685.980               1.661.515                            -                                -   0 0            5.024.273               1.619.198                147.646                  147.646                            -                                -              2.000.000                  254.939                     2.752                       2.752               1.361.500                              -                              -                                -                  123.827                  123.827                            -                                -                              -                                -              4.129.587                  250.000                252.413                  252.413                  23.804                     23.804            8.305.560                     51.267                            -                                -                              -                                -                  212.173                     12.404            23.312.938               4.442.299 0 19
  404 Entrate da alienazione di beni materiali e immateriali           24.729.633          11.771.355          51.583.870      51.452.128               5.649.600               4.862.039                785.747                  768.936            2.413.686               2.389.025            1.317.390               1.020.928          11.758.846               7.755.463            3.127.735               1.937.735            2.336.956               2.331.422                844.874                  806.298            5.572.101               5.467.291            7.255.832               7.255.832 821.446 821.446            1.146.025               1.146.025            2.580.332               2.555.065                165.196                  159.227            2.640.470               2.603.392            1.398.887               1.334.925               4.679.064               4.679.064                654.130                  654.130            3.408.937               3.408.937            2.278.747               2.278.747                572.704                  567.986                482.254                  435.972            2.969.875               2.541.361                340.824                  289.795            9.344.030               2.930.503          37.932.537                  119.950                317.675                  146.938            1.271.136               1.189.605          190.380.540          125.681.521 1 66
  405 Altre entrate in conto capitale           23.063.182          19.705.018          14.964.144         7.818.665            98.589.742            67.232.758            4.291.159               4.213.022          11.671.046            11.431.627            4.613.680               4.613.590          14.999.769            14.792.568            2.288.071               2.192.254            6.506.319               6.343.222            9.383.361               9.345.404          38.059.188            37.911.821            9.628.998               9.563.744 2.084.638 2.084.638            8.114.664               7.883.419            7.667.331               7.645.269            4.400.349               3.934.769            4.088.869               3.583.130            2.609.864               2.535.405          218.373.806          195.958.896            3.468.039               2.526.870            3.751.391               3.723.624            5.600.664               4.974.998            6.124.095               5.947.330            3.473.671               2.877.991            1.295.357               1.248.964          10.112.009               8.192.457            1.747.247               1.415.057            2.350.377                  817.843            1.737.086               1.629.998            2.272.912               1.884.892          527.331.027          454.029.243 2 86
  501 Alienazione di attivitą finanziarie             1.061.000            1.061.000                            -                          -                                -                                -                  250.886                  250.886            9.351.058               9.351.058          19.995.055            19.995.055            3.380.500               3.380.500                            -                                -                  160.500                  160.500                            -                                -                              -                                -                       2.875                       2.875 0 0                            -                                -                  111.090                     50.000                            -                                -                  131.857                  131.857                     2.040                       2.040                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                  140.640                  140.640                            -                                -                              -                                -                              -                                -                              -                                -                              -                                -              34.587.501            34.526.411 0 100
  502_3 Riscossione di crediti                             -                              -            25.000.000                        -                                -                                -                              -                                -                              -                                -              5.619.326                              -                              -                                -                  241.252                  212.872                            -                                -                              -                                -                              -                                -                              -                                -   0 0                            -                                -                              -                                -                              -                                -                  920.156                              -                              -                                -                 9.029.795                              -                              -                                -                              -                                -                              -                                -              4.499.970               3.595.415                            -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -              45.310.499               3.808.287 0 8
  504 Altre entrate per riduzione di attivitą finanziarie           32.253.806                100.000          31.616.561      17.180.302          115.127.158          115.127.158                            -                                -                  145.092                  116.465                            -                                -              1.883.048                  384.522          21.389.111               3.935.150            4.890.000                              -              2.743.000                              -                    74.901                     74.901          24.021.381               1.210.000 1.382.841 0          21.812.856                              -              3.552.694                  300.000            4.551.794                              -              3.000.000               3.000.000                            -                                -              44.437.613                              -                              -                                -            17.460.992                              -                              -                                -                              -                                -                              -                                -                              -                                -              9.528.974                              -                              -                                -                              -                                -                              -                                -                              -                                -            339.871.821          141.428.498 1 42
 - Entrate correnti     1.250.248.188        865.935.064        808.436.406    697.575.917      3.158.781.273      2.467.703.944        298.710.695          227.613.456        312.420.240          255.217.304        283.356.227          216.814.685        617.673.989          429.760.299        360.176.255          271.649.878        239.654.194          194.758.354        170.026.893          138.910.613        224.862.013          175.039.795        545.173.534          424.496.339 152.148.148 121.988.664        172.725.148          141.866.917        657.061.494          532.750.313        205.852.153          150.633.868        210.599.807          155.268.862        173.615.128          124.152.209      4.753.105.144      3.039.308.708        111.159.417            77.830.901    1.337.206.008          820.307.274        208.162.985          121.165.308        346.464.196          242.955.676        211.570.314          134.640.447        185.841.404            95.288.571        781.172.116          531.791.486        243.981.286          166.115.845        454.848.141          309.928.636        138.758.617          103.031.584        224.408.742          164.776.436    18.838.200.155    13.399.277.355 80 71
 - Entrate in conto capitale          67.466.619          44.712.098          75.072.891      61.962.200          210.510.229          153.113.125            7.501.512               6.718.236          19.874.610            16.936.002          25.316.736            12.311.358          81.610.744            69.185.407          15.703.856            10.066.553          29.584.818            13.947.467          12.917.188            11.215.950          49.376.476            47.342.912          21.085.009            18.020.702 5.998.920 5.276.390          19.542.754            14.193.704          52.672.678            30.362.338            5.904.390               5.180.841          14.109.876               7.098.756          12.337.900               5.845.932          367.285.755          249.741.759          10.925.466               4.113.753        257.912.898          123.135.709          16.356.769               7.297.329          20.216.390            12.663.704          23.114.255               5.916.372          67.776.488               5.436.127          21.941.644            13.442.116          35.773.801               5.895.252          56.657.126               3.623.972            9.677.141               8.021.064          15.394.873               5.703.447      1.629.619.810          978.480.574 7 60
 - Entrate da riduzione attivitą finanziarie           33.314.806            1.161.000          56.616.561      17.180.302          115.127.158          115.127.158                250.886                  250.886            9.496.149               9.467.523          25.614.381            19.995.055            5.263.547               3.765.022          21.630.363               4.148.022            5.050.500                  160.500            2.743.000                              -                    74.901                     74.901          24.024.256               1.212.875 1.382.841 0          21.812.856                              -              3.663.784                  350.000            4.551.794                              -              4.052.014               3.131.857                     2.040                       2.040            53.467.407                              -                              -                                -            17.460.992                              -                              -                                -              4.499.970               3.595.415                            -                                -                  140.640                  140.640            9.528.974                              -                              -                                -                              -                                -                              -                                -                              -                                -            419.769.820          179.763.197 2 43
 - Accensione di prestiti           45.093.950          32.153.806          52.172.396            496.461          105.318.648            91.344.806            3.000.000                              -                    97.808                     97.808          10.169.326               5.619.326                            -                                -                  904.660                  904.660            4.890.000               4.890.000            4.174.735               2.743.000                196.500                  196.500          15.108.000            15.108.000 1.842.841 1.382.841          23.453.744            23.453.744          33.063.380            31.813.380            4.851.794               4.551.794            8.361.066               2.000.000                            -                                -              44.437.613            44.437.613                            -                                -            17.853.247            17.460.992            3.844.890                  688.859                            -                                -                              -                                -              7.867.987               7.867.987            9.978.267               9.528.974                258.526                     68.162                            -                                -              9.632.064               6.220.457                            -                                -            406.571.441          303.029.169 2 75
 - Anticipazioni da istituto tesoriere/cassiere         823.694.744        823.694.744                            -                          -                                -                                -                              -                                -                              -                                -                              -                                -          390.319.619          390.319.619                            -                                -                              -                                -                              -                                -                              -                                -                              -                                -   0 0                            -                                -                              -                                -          112.204.173          112.204.173                            -                                -          105.550.963          105.550.963                              -                                -                              -                                -          131.262.704          131.262.704          22.806.390            22.806.390                            -                                -                              -                                -          127.202.808          127.202.808                            -                                -          127.610.065          127.610.065        400.691.924          400.691.924                            -                                -                              -                                -        2.241.343.390      2.241.343.390 10 100
 - Entrate per conto terzi e partite di giro        193.259.658        192.429.420        118.407.740    116.146.793          327.032.684          315.347.753        105.721.162          105.189.323          38.791.120            38.092.293          38.001.509            37.743.109        160.056.195          106.275.233          94.179.332            82.632.981          23.429.125            22.936.392          19.389.751            19.105.753          32.534.689            29.794.542          76.963.169            76.351.427 20.592.673 19.694.654          28.516.901            28.342.425        910.712.975          907.992.124          67.141.077            62.824.432          34.796.374            33.144.065          37.565.986            37.198.284      5.723.315.507      5.685.261.786        133.713.562          133.712.982    2.821.504.131      2.381.617.967        268.240.685          267.911.191          50.311.797            46.186.251          26.411.135            26.241.122        129.895.360          128.213.341        376.775.389          375.352.477        166.355.679          165.949.958        465.083.836          462.844.914          83.208.655            82.580.136          30.898.662            29.460.287    12.602.806.518    12.016.573.413 95
Totale Entrate    2.413.077.964    1.960.086.131    1.110.705.994    893.361.673      3.916.769.991      3.142.636.785        415.184.254          339.771.901        380.679.927          319.810.931        382.458.179          292.483.533    1.254.924.095          999.305.579        492.594.465          369.402.094        302.608.637          236.692.712        209.251.567          171.975.315        307.044.578          252.448.649        682.353.968          535.189.343 181.965.422 148.342.548        266.051.403          207.856.791    1.657.174.311      1.503.268.155        400.505.383          335.395.109        271.919.138          200.643.540        329.072.016          272.749.428    10.941.611.425      9.018.749.867        255.798.445          215.657.636    4.583.199.980      3.473.784.647        519.411.718          419.869.077        421.492.353          305.401.047        261.095.704          166.797.941        518.724.687          364.149.473    1.199.396.389          930.115.054        573.979.357          465.639.281    1.377.281.026      1.177.089.445        241.276.478          199.853.242        270.702.276          199.940.171    36.138.311.134    29.118.467.097 81
Entrate nette    2.219.818.306    1.767.656.712        992.298.254    777.214.879      3.589.737.308      2.827.289.032        309.463.093          234.582.578        341.888.807          281.718.637        344.456.670          254.740.424    1.094.867.900          893.030.347        398.415.134          286.769.113        279.179.512          213.756.321        189.861.816          152.869.563        274.509.889          222.654.107        605.390.798          458.837.916 161.372.749 128.647.894        237.534.502          179.514.365        746.461.336          595.276.031        333.364.306          272.570.677        237.122.764          167.499.475        291.506.031          235.551.144      5.218.295.919      3.333.488.080        122.084.883            81.944.655    1.761.695.849      1.092.166.680        251.171.033          151.957.885        371.180.555          259.214.795        234.684.569          140.556.819        388.829.327          235.936.132        822.621.000          554.762.577        407.623.678          299.689.323        912.197.191          714.244.531        158.067.822          117.273.106        239.803.615          170.479.884    23.535.504.616    17.101.893.684 100 73
Imp Pag Imp Pag Imp Pag Imp Pag Imp Pag Imp Pag Imp Pag Imp Pag Imp Pag Imp Pag Imp Pag Imp Pag Imp Pag Imp Pag Imp Pag Imp Pag Imp Pag Imp Pag Imp Pag Imp Pag Imp Pag Imp Pag Imp Pag Imp Pag Imp Pag Imp Pag Imp Pag Imp Pag Imp Pag Imp Pag Imp Pag
101 REDDITI DA LAVORO DIPENDENTE         384.476.639        366.910.826        204.139.988    196.240.865          618.928.844          566.287.674          62.279.314                              -            78.394.556            77.347.126          69.936.223            65.503.814        113.273.899          109.117.381          98.662.096            96.817.703          45.462.488            44.504.057          35.129.560            34.108.785          58.628.196            58.516.152        163.276.033          157.315.167 42.179.645 41.870.073          43.242.156            41.942.187        161.848.463          153.657.655          43.226.990            40.560.943          35.969.142            35.678.657          43.083.017            42.406.584          923.411.347          873.942.530          19.136.504            18.918.211        333.425.881          319.090.139          52.921.132            49.064.925          74.799.509            70.649.821          33.894.088            32.912.999          35.500.190            33.185.192        240.896.310          228.491.499          69.753.851            60.088.415        102.161.510                              -            27.395.533            27.317.682          50.155.052            46.656.736      4.265.588.158      3.889.103.799 19 91
102 IMPOSTE E TASSE A CARICO DELL'ENTE           22.357.035          19.103.835          11.427.334         9.133.807            36.824.824            30.291.667            3.464.455                              -              4.992.243               4.422.703            4.783.964               3.654.597          16.394.594            16.305.833            4.502.875               3.914.718            3.305.157               3.197.718            2.422.925               2.048.076            3.055.290               2.908.317            9.776.774               8.027.599 2.250.792 1.926.425            3.428.292               2.961.938            8.800.673               7.239.085            2.327.583               1.984.930            2.550.288               2.510.592            2.534.592               2.356.863            84.109.777            76.467.850            1.238.185               1.156.578          20.007.480            18.925.931            3.555.089               2.690.893            4.733.631               4.053.954            2.286.899               2.213.614            2.366.628               1.944.503          14.064.369            12.048.615            5.473.714               3.604.138          65.090.056                              -              2.091.088               2.016.248            3.280.511               2.653.808          353.497.115          249.764.835 2 71
103 ACQUISTO DI BENI E SERVIZI         457.412.166        181.820.417        389.696.664    303.222.847      1.790.280.543      1.317.977.598        173.968.430                              -          137.677.967          109.862.673        134.514.930            95.869.892        371.807.500          283.464.682        141.372.652          106.909.656        127.456.365            98.418.798          72.602.387            49.925.310        119.422.311            89.374.124        243.941.321          182.015.172 64.955.209 54.059.652          87.503.536            68.407.830        347.810.078          258.922.225        105.088.411            79.345.822        109.085.276            87.943.775          93.367.243            55.670.002      2.786.376.240      1.672.031.920          58.913.476            40.914.400        602.555.641          154.599.371          96.398.186            32.970.781        200.144.321          156.849.301        136.251.397          108.592.476          73.390.768            42.651.503        346.118.763          234.205.626        120.715.312            67.628.849        151.613.739                              -            71.478.501            60.256.851        109.302.338            75.284.591      9.721.221.671      6.069.196.148 44 62
104 TRASFERIMENTI CORRENTI           60.011.538          25.692.972          31.475.167      24.690.473          135.803.143            55.056.378          21.194.331                              -            39.928.164            32.420.044          24.981.684            20.378.502          27.397.327            18.982.232          45.068.902            35.714.802          28.637.061            23.276.661          33.953.261            30.480.686          23.087.611            16.519.949          38.582.381            31.054.592 14.286.289 9.461.356          13.861.756               9.182.444          27.531.344            13.965.594          15.792.734            11.947.258          20.747.093            15.438.058            3.794.136               2.118.275          342.019.343          281.791.302            3.441.737               2.014.392        100.848.731            16.100.995          10.634.281               5.467.063          17.900.860               8.570.024            6.874.870               2.008.560          12.603.263               2.166.110          38.951.311            22.026.898          27.137.876            15.125.945          42.948.697                              -            13.431.115            11.529.907          31.452.949            22.109.993      1.254.378.957          765.291.464 6 61
107 INTERESSI PASSIVI         121.834.718        110.570.458          32.607.085      32.544.249          120.899.663          119.984.455            4.038.152                              -              9.624.224               9.624.224            3.321.242               2.248.799          17.622.345            15.836.505            5.947.229               3.729.704            1.923.385               1.079.220            2.293.244               2.293.244                322.520                  275.974            4.908.295               4.908.295 1.734.388 1.734.388            2.238.581               1.655.609          16.914.409            16.897.645            1.107.421               1.065.317            1.861.829               1.855.536            6.204.052               4.591.390            30.136.538            30.077.892            4.710.404               4.709.840        106.517.699          103.652.907          11.450.892            11.448.772            4.543.333               4.543.333            1.044.029                  859.781            9.595.714               9.520.503          11.059.877               8.016.382            8.910.785               8.678.483          30.613.672                              -                  985.161                  985.131            1.520.395               1.512.462          576.491.280          514.900.499 3 89
108 ALTRE SPESE PER REDDITI DA CAPITALE                             -                              -                              -                          -                                -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                    15.202                     15.202                            -                                -                              -                                -                                -                                -                              -                                -                              -                                -                              -                                -                    97.395                              -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                    112.597                     15.202 0 14
109 RIMBORSI E POSTE CORRETTIVE DELLE ENTRATE           15.595.458            6.959.926            8.295.316         7.169.598               8.660.454               1.733.098            1.327.015                              -              1.214.467                  769.638                856.108                       1.564            1.162.127                  791.355          38.162.910                  466.511                295.370                  232.614                417.210                  166.398                196.565                     74.497            4.518.452               1.339.279 3.087.465 2.152.190                532.421                  304.895            2.745.385               2.283.713                109.768                     92.485                555.546                  347.587                356.266                  129.287               5.092.185               2.730.932                177.585                  115.410            2.055.745                  219.753                604.532                  459.015                388.962                  344.706                323.243                  285.396                456.328                  301.137            1.917.397                  243.100                392.347                  233.109            1.429.838                              -                  112.508                  110.740                            -                                -            101.038.973            30.057.933 0 30
110 ALTRE SPESE CORRENTI           12.411.207            7.839.648          22.710.558      20.162.183            65.869.382            53.370.584            5.546.244                              -              6.566.642               5.419.527            3.712.107               2.740.327            7.717.819               7.476.546            8.065.311               6.691.825            2.770.664               1.431.279            3.312.590               2.818.743            3.436.333               3.132.397            7.615.470               6.954.979 3.194.774 2.965.555            2.192.476               2.081.681          11.974.858               8.544.590            3.682.205               3.208.925            4.094.801               3.628.491            3.060.603               2.054.578            41.647.494            38.410.319            3.751.442               3.212.178        104.682.181            57.054.352            6.582.399               4.342.986            9.314.647               5.307.865            6.911.026               6.075.548          17.118.900            13.994.833          32.723.638            19.722.079            6.430.338               3.800.727          24.095.395                              -              5.152.802               4.446.289            4.244.126               3.449.114          440.588.429          300.338.147 2 68
201 TRIBUTI IN CONTO CAPITALE A CARICO DELL?ENTE                            -                              -                              -                          -                                -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                                -                                -                              -                                -                              -                                -                              -                                -                              -                                -              2.563.250               1.593.933                            -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                 2.563.250               1.593.933 0 62
202 INVESTIMENTI FISSI LORDI E ACQUISTO DI TERRENI           59.378.582          30.162.902        148.709.702    138.838.398          280.290.570          181.260.718          19.236.346                              -            12.961.367               9.489.796          19.780.303            15.682.288        100.775.713            79.903.515          27.338.595            16.815.814          30.229.028            12.131.681          13.187.938               9.211.542          52.410.560            48.505.341          54.459.944            32.848.957 11.622.707 9.240.050          39.448.718            31.546.716          70.173.757            34.393.888            7.939.275               5.880.883          20.858.705            12.715.701            9.170.719               6.806.682          360.871.086          175.060.257            7.648.754               2.061.288        183.142.253            79.487.835          60.334.843            11.424.762          37.834.622            26.314.309          16.330.050               8.325.886          29.284.913               6.468.546          45.677.517            26.150.294          50.972.728               5.260.396          19.074.602                              -            14.150.817            11.576.160          32.971.934            26.258.120      1.836.266.648      1.053.822.724 8 57
203 CONTRIBUTI AGLI INVESTIMENTI           10.306.173            6.852.433            8.826.898         8.744.819               9.098.344               9.098.344            1.471.368                              -              2.259.227               1.283.336            6.624.256               2.569.748            7.827.590               3.995.753                351.825                  242.047            7.585.996               7.159.797                782.618                     20.000            1.029.178                  784.815            4.213.029               2.454.210 1.964.210 1.815.031                            -                                -            32.105.718            24.080.283                  26.040                     22.556            1.107.415                  559.593                451.587                  114.526            19.324.887                              -                              -                                -                  125.000                              -                              -                                -              2.704.748                  182.996                350.000                              -                  264.584                  264.564            4.121.202               3.474.262            2.338.776                           359            1.153.457                              -                  104.576                     15.876                682.104                  341.776          127.200.804            74.077.122 1 58
204ALTRI TRASFERIMENTI IN CONTO CAPITALE                 387.122                387.122                            -                          -                                -                                -                              -                                -                  378.593                  353.232                            -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                    65.435                     59.835                            -                                -                              -                                -                              -                                -                              -                                -                                -                                -                              -                                -                  328.311                              -                              -                                -                              -                                -                  225.327                  225.327                            -                                -                              -                                -                  111.319                              -                              -                                -                              -                                -                              -                                -                 1.496.107               1.025.516 0 69
205ALTRE SPESE IN CONTO CAPITALE                   99.979                            -              1.344.939         1.252.829               5.237.417               4.842.020                396.165                              -                              -                                -                  578.255                  397.960                746.687                  744.637                            -                                -              1.077.410               1.077.410                586.262                  380.712            1.376.959               1.308.920            2.571.950                  755.133 599.158 579.972                484.633                  481.414                     3.000                       3.000                  64.883                     60.582                     2.936                       1.891            1.486.002                  402.995                              -                                -                  561.837                  238.197                  28.511                       4.067                            -                                -                  255.370                     67.972                222.557                  183.774                  28.105                     18.893                161.764                  161.764            2.285.863                  608.284                144.442                              -                  160.179                  110.590            1.557.478               1.552.031            22.062.742            15.235.046 0 69
301 ACQUISIZIONI DI ATTIVITA' FINANZIARIE           12.088.279                            -                              -                          -                                -                                -                              -                                -                    46.513                     46.513                500.000                  500.000            4.050.000               4.050.000                     5.000                       5.000                            -                                -              3.205.226               3.205.226                            -                                -                              -                                -                              -                                -                              -                                -                    58.000                     58.000                            -                                -                              -                                -                              -                                -                                -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -              19.953.018               7.864.739 0 39
302CONCESSIONE CREDITI DI BREVE TERMINE                             -                              -            25.000.000      25.000.000                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                    74.585                     74.452                            -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                  132.408                  132.408                            -                                -                              -                                -                              -                                -                    293.260                  293.260                            -                                -                              -                                -                              -                                -              4.499.970               4.491.972                            -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -              30.000.223            29.992.093 0 100
303 CONCESSIONE CREDITI DI MEDIO-LUNGO TERMINE                             -                              -                              -                          -                                -                                -                              -                                -                              -                                -              5.619.326               5.619.326                            -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                  920.156                  920.156                            -                                -                 8.736.534                              -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -              15.276.016               6.539.482 0 43
304 ALTRE SPESE PER INCREMENTO DI ATTIVITA' FINANZIARIE           32.153.806          32.153.806          31.616.561      31.616.561          115.127.158          115.127.158                            -                                -            13.252.941            13.252.941                            -                                -              5.852.257               5.723.206          21.669.792            21.669.792            4.890.000               4.890.000            2.743.000               2.743.000                            -                                -            22.811.381            15.108.000 1.382.841 1.382.841          23.171.254            23.171.254            3.552.694               3.552.694            4.551.794               4.551.794            3.000.000               3.000.000                            -                                -              44.437.613            44.437.613                            -                                -            17.460.992            17.460.992                            -                                -                              -                                -                              -                                -                              -                                -              9.528.974               9.528.974                            -                                -                              -                                -                              -                                -              2.019.662               2.019.662          359.222.720          351.390.289 2 98
401 RIMBORSO DI TITOLI OBBLIGAZIONARI           43.014.226                            -            26.175.239      26.175.239            44.314.547            44.314.547                            -                                -              4.568.688               4.568.688                817.049                              -              5.735.006                              -              4.223.293                              -              8.361.615                              -              8.584.939                              -              1.002.645                              -              1.155.049               1.155.049 2.477.503 2.477.503            3.521.867                              -              7.176.830                              -                              -                                -              5.713.772               5.713.772            2.744.805                              -                                -                                -                              -                                -              8.124.000               8.124.000            1.802.950               1.802.950                            -                                -                              -                                -                              -                                -              8.751.724                              -              1.253.907               1.253.907            1.761.605                              -              1.648.282               1.648.282                            -                                -            192.929.542            97.233.937 1 50
402 RIMBORSO PRESTITI A BREVE TERMINE           13.277.762                            -                              -                          -                                -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -   0 0                            -                                -                              -                                -                              -                                -                              -                                -                              -                                -                                -                                -                              -                                -                  165.392                  165.392                            -                                -                              -                                -                              -                                -              1.370.479               1.370.479                            -                                -              6.356.075               6.356.075                            -                                -                              -                                -                              -                                -              21.169.708               7.891.946 0 37
403 RIMBORSO MUTUI E ALTRI FINANZIAMENTI A MEDIO LUNGO TERMINE           83.838.925                            -            51.021.391      51.021.391          127.505.397          127.505.397            4.374.218               4.374.218            9.163.587               9.163.587            5.291.422                              -              4.181.682                              -            12.484.026                              -              3.720.571                              -              2.899.248                              -                  672.243                              -            25.381.183            25.381.183 4.754.641 4.754.641            4.872.966                              -            28.241.653                              -              6.440.031               6.440.031            5.762.438               5.762.438            5.039.743                              -              51.583.127            51.583.127            4.393.517               4.393.517          60.481.629            60.481.629            9.421.907               9.421.907            6.853.190               6.853.190            1.922.384               1.922.384          12.796.588            12.796.588            8.132.848                              -                              -                                -            12.504.884                              -              1.404.265               1.404.265                693.035                  693.035          555.832.739          383.952.529 3 69
404 RIMBORSO DI ALTRE FORME DI INDEBITAMENTO                             -                              -                              -                          -                                -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -   0 0                            -                                -                              -                                -                              -                                -                              -                                -                              -                                -                                -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                                -                                -   0 #DIV/0!
405 FONDI PER RIMBORSO PRESTITI                             -                              -                              -                          -                                -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -   0 0                            -                                -                              -                                -                              -                                -                              -                                -                              -                                -                                -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                                -                                -   0 #DIV/0!
501 CHIUSURA ANTICIPAZIONI RICEVUTE DA ISTITUTO TESORIERE/CASSIERE         823.694.744        672.216.566                            -                          -                                -                                -                              -                                -                              -                                -                              -                                -          390.319.619                              -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -   0 0                            -                                -                              -                                -          112.204.173          112.204.173                            -                                -          105.550.963            81.684.875                              -                                -                              -                                -          154.761.277          108.584.153          22.806.390            22.806.390                            -                                -                              -                                -          127.202.808          102.065.697                            -                                -          127.610.065          127.610.065        400.691.924          299.845.569                            -                                -                              -                                -        2.264.841.962      1.527.017.489 10 67
701 USCITE PER PARTITE DI GIRO           91.007.495                            -          109.897.133                        -            234.761.066                              -          103.125.843                              -            20.773.384                              -            34.429.526                              -          139.779.641                              -            89.870.871                              -            21.017.917                              -            16.236.959                              -            27.469.213                              -            72.128.347               4.834.822 18.341.599 0            9.185.099                              -          903.071.712                              -            66.667.400                              -            27.569.121                              -            36.875.952                              -        5.565.964.323                              -          133.282.767                              -      2.745.722.644                              -          253.532.865                              -            46.466.431                              -            25.008.977                              -          127.048.356                              -          349.702.128                              -          158.042.468                              -          462.710.136                              -            81.824.581                              -            28.360.176                              -      11.999.874.130               4.834.822 54 0
702 USCITE PER CONTO TERZI         102.252.164                            -              8.510.607                        -              92.271.617                              -              2.595.319                              -            18.017.736                              -              3.571.983                              -            20.276.555                              -              4.308.461                              -              2.411.208                              -              3.152.793                              -              5.065.477                              -              4.834.822                              -   2.251.073 0          19.331.803                              -              7.641.263                              -                  473.678                              -              7.227.253                              -                  690.034                              -            157.351.184                              -                  430.795                              -            75.781.787                              -            14.707.820                              -              3.845.367                              -              1.402.158                              -              2.847.004                              -            27.073.261                              -              8.313.211                              -              2.373.699                              -              1.384.074                              -              2.538.486                              -            602.932.689                              -   3 0
1 Spese correnti    1.074.098.761        718.898.082        700.352.113    593.164.022      2.777.266.853      2.144.701.455        271.817.940          219.039.847        278.398.264          239.865.936        242.106.257          190.397.495        555.375.612          451.974.534        341.781.975          254.244.921        209.850.489          172.140.348        150.131.177          121.841.242        208.148.825          170.801.411        472.618.727          391.615.083 131.688.561 114.169.638        153.793.373          127.330.739        577.625.210          461.510.508        171.350.314          138.220.881        174.863.975          147.402.697        152.399.909          109.326.978      4.212.792.923      2.975.452.745          91.369.333            71.041.008    1.270.093.358          669.643.449        182.146.512          106.444.435        311.922.658          250.319.004        187.585.552          152.948.374        151.031.791          103.763.781        685.731.665          524.754.199        238.814.223          159.159.666        417.952.906          220.986.291        120.646.708          106.662.847        199.955.372          151.666.704    16.712.917.180    11.818.668.027 75 71
2 Spese in conto capitale          70.171.855          37.402.456        158.881.539    148.836.046          294.626.331          195.201.082          21.103.879                              -            15.599.187            11.126.364          26.982.814            18.649.996        109.349.989            84.643.905          27.690.420            17.057.861          38.892.434            20.368.888          14.556.818               9.612.254          54.816.697            50.599.076          61.244.924            36.058.300          14.186.075            11.635.052          39.998.786            32.087.965        102.282.475            58.477.171            8.030.198               5.964.021          21.969.056            13.277.185          11.108.308               7.324.203          380.195.973          175.060.257            8.210.592               2.299.485        183.624.075            79.491.903          60.334.843            11.424.762          40.794.741            26.565.277          19.691.183            10.328.920          29.577.602               6.752.003          49.960.483            29.786.320          55.708.687               5.869.039          20.372.501               2.294.100          14.415.571            11.702.625          35.211.515            28.151.927      1.989.589.550      1.145.754.342 9 58
3 Spese per incremento attivitą finanziaria          44.242.085          32.153.806          56.616.561      56.616.561          115.127.158          115.127.158                            -                                -            13.299.454            13.299.454            6.119.326               6.119.326            9.902.257               9.773.206          21.749.377            21.749.244            4.890.000               4.890.000            5.948.226               5.948.226                            -                                -            22.811.381            15.108.000            1.382.841               1.382.841          23.171.254            23.171.254            3.743.102               3.743.102            4.551.794               4.551.794            3.920.156               3.920.156                            -                                -              53.467.407            44.730.873                            -                                -            17.460.992            17.460.992                            -                                -              4.499.970               4.491.972                            -                                -                              -                                -              9.528.974               9.528.974                            -                                -                              -                                -                              -                                -              2.019.662               2.019.662          424.451.978          395.786.603 2 93
4 Rimborso prestiti        140.130.914        124.901.585          77.196.630      77.196.630          171.819.943          171.819.943            4.374.218               4.374.218          13.732.275            13.732.275            6.108.471               4.798.620            9.916.688               8.840.579          16.707.319               9.928.000          12.082.186               7.809.708          11.484.187               9.790.506            1.674.887               1.674.887          26.536.232            26.536.232            7.232.145               7.232.145            8.394.833               6.387.906          35.418.483            35.235.233            6.440.031               6.440.031          11.476.210            11.476.210            7.784.549               6.470.707            51.583.127            51.583.127            4.393.517               4.393.517          68.771.021            68.771.021          11.224.857            11.224.857            6.853.190               6.853.190            1.922.384               1.922.384          14.167.067            14.167.067          16.884.572            12.781.539            7.609.982               7.609.982          14.266.490            10.550.173            3.052.547               3.052.547                693.035                  693.035          769.931.989          489.078.412 3 64
5 Chiusura anticipazioni ricevute tesoriere/cassiere        823.694.744        672.216.566                            -                          -                                -                                -                              -                                -                              -                                -                              -                                -          390.319.619          381.240.180                            -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -                              -                                -          112.204.173          112.204.173                            -                                -          105.550.963            81.684.875                              -                                -                              -                                -          154.761.277          108.584.153          22.806.390            22.806.390                            -                                -                              -                                -          127.202.808          102.065.697                            -                                -          127.610.065          127.610.065        400.691.924          299.845.569                            -                                -                              -                                -        2.264.841.962      1.527.017.489 10 67
7 Conto terzi e partite di giro        193.259.658        171.051.555        118.407.740    105.755.201          327.032.684          264.792.189        105.721.162            99.165.164          38.791.120            34.252.197          38.001.509            32.766.690        160.056.195            98.556.513          94.179.332            76.672.631          23.429.125            19.654.724          19.389.751            16.351.897          32.534.689            28.267.539          76.963.169            67.175.752          20.592.673            17.911.961          28.516.901            25.632.135        910.712.975          896.742.243          67.141.077            60.691.394          34.796.374            28.239.395          37.565.986            34.879.117      5.723.315.507      5.630.521.591        133.713.562          132.662.289    2.821.504.431      2.379.610.580        268.240.685          261.315.864          50.311.797            40.385.513          26.411.135            24.021.354        129.895.360          124.329.577        376.775.389          365.803.321        166.355.679          162.996.644        465.083.836          457.816.386          83.208.655            81.498.361          30.898.662            25.658.546    12.602.806.818    11.683.679.960
Totale Uscite    2.345.598.016    1.756.624.050    1.111.454.584    981.568.460      3.685.872.969      2.891.641.827        403.017.199          322.579.229        359.820.301          312.276.226        319.318.377          252.732.127    1.234.920.361      1.035.028.917        502.108.423          379.652.658        289.144.234          224.863.668        201.510.159          163.544.125        297.175.099          251.342.913        660.174.432          536.493.368        175.082.295          152.331.637        253.875.146          214.609.999    1.629.782.245      1.455.708.257        369.717.588          328.072.295        247.025.771          204.315.643        314.409.713          239.685.881    10.421.354.938      8.877.348.593        237.687.004          210.396.299    4.516.215.153      3.323.562.097        544.753.287          413.216.308        414.382.356          328.614.956        235.610.254          189.221.032        451.874.628          351.078.125    1.138.881.084          942.654.353        596.098.635          463.245.395    1.318.367.656          991.492.520        221.323.482          202.916.381        268.778.244          208.189.873    34.764.539.477    27.059.984.832 78
Uscite nette    2.152.338.358    1.585.572.495        993.046.844    875.813.259      3.358.840.285      2.626.849.638        297.296.037          223.414.065        321.029.181          278.024.029        281.316.867          219.965.437    1.074.864.165          936.472.404        407.929.091          302.980.026        265.715.109          205.208.944        182.120.407          147.192.229        264.640.410          223.075.374        583.211.263          469.317.616        154.489.622          134.419.676        225.358.245          188.977.864        719.069.270          558.966.014        302.576.511          267.380.901        212.229.397          176.076.248        276.843.728          204.806.764      4.698.039.431      3.246.827.002        103.973.442            77.734.010    1.694.710.722          943.951.517        276.512.602          151.900.443        364.070.559          288.229.444        209.199.119          165.199.678        321.979.268          226.748.548        762.105.695          576.851.031        429.742.956          300.248.752        853.283.821          533.676.134        138.114.827          121.418.020        237.879.583          182.531.327    22.161.732.659    15.376.304.872 100 69
Saldo entrate/uscite          67.479.948        182.084.217 -             748.590 -    98.598.380          230.897.023          200.439.395          12.167.056            11.168.513          20.859.626               3.694.609          63.139.802            34.774.987          20.003.735 -          43.442.057 -          9.513.958 -          16.210.913          13.464.403               8.547.377            7.741.409               5.677.334            9.869.479 -                421.267          22.179.536 -          10.479.699            6.883.127 -            5.771.782          12.176.257 -            9.463.499          27.392.066            36.310.017          30.787.795               5.189.776          24.893.367 -            8.576.773          14.662.303            30.744.381          520.256.487            86.661.078          18.111.441               4.210.645          66.985.127          148.215.163 -       25.341.568                     57.442            7.109.996 -          29.014.648          25.485.450 -          24.642.859          66.850.059               9.187.584          60.515.306 -          22.088.454 -       22.119.278 -                559.429          58.913.370          180.568.397          19.952.995 -            4.144.914            1.924.032 -          12.051.444      1.373.771.957      1.725.588.812
Saldo corrente        176.149.427        147.036.982        108.084.293    104.411.895          381.514.420          323.002.489          26.892.755               8.573.609          34.021.975            15.351.368          41.249.970            26.417.190          62.298.377 -          22.214.236          18.394.280            17.404.957          29.803.705            22.618.007          19.895.716            17.069.371          16.713.187               4.238.384          72.554.808            32.881.256          20.459.587               7.819.025          18.931.776            14.536.178          79.436.284            71.239.805          34.501.840            12.412.987          35.735.832               7.866.165          21.215.220            14.825.232          540.312.220            63.855.963          19.790.084               6.789.893          67.112.651          150.663.826          26.016.473            14.720.873          34.541.538 -            7.363.328          23.984.762 -          18.307.926          34.809.613 -            8.475.210          95.440.451               7.037.288            5.167.063               6.956.178          36.895.235            88.942.344          18.111.909 -            3.631.263          24.453.370            13.109.732      2.125.282.975      1.580.609.328
Saldo in conto capitale -          2.705.236            7.309.642 -       83.808.648 -    86.873.846 -          84.116.102 -          42.087.957 -       13.602.367               6.718.236            4.275.423               5.809.639 -          1.666.078 -            6.338.638 -       27.739.245 -          15.458.498 -       11.986.564 -            6.991.308 -          9.307.616 -            6.421.421 -          1.639.630               1.603.696 -          5.440.221 -            3.256.164 -       40.159.915 -          18.037.598 -          8.187.156 -            6.358.663 -       20.456.032 -          17.894.261 -       49.609.797 -          28.114.834 -          2.125.808 -                783.180 -          7.859.180 -            6.178.429            1.229.592 -            1.478.271 -          12.910.218            74.681.502            2.714.875               1.814.269          74.288.823            43.643.806 -       43.978.074 -            4.127.433 -       20.578.351 -          13.901.573            3.423.071 -            4.412.548          38.198.886 -            1.315.876 -       28.018.840 -          16.344.203 -       19.934.885                     26.213          36.284.625               1.329.872 -          4.738.431 -            3.681.561 -       19.816.642 -          22.448.480 -       359.969.740 -       167.273.769
Capacitą riscossione (netto anticipazioni e partite giro) 67,6 78,3 78,8 75,8 82,4 74,0 71,4 72,0 76,6 80,5 81,1 75,8 79,7 75,6 79,7 72,5 70,6 69,9 63,9 67,1 58,9 56,6 69,8 59,9 41,6 67,4 61,5 61,3 74,2 71,1 69,8
Capacitą pagamento (netto anticipazioni e parite giro) 68,7 88,2 78,2 75,1 86,6 78,2 81,1 74,3 77,2 80,8 84,3 80,5 87,0 83,9 77,7 81,5 83,0 71,9 69,1 74,8 54,2 50,9 79,2 79,0 64,0 75,7 57,1 51,7 87,9 76,7 69,6