{"text_format":"2","workbook":"xls","n_sheets":2,"sheets":["MESI 12","MESI 4"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"MESI 12","index":0,"n_rows":14,"n_cols":9,"rows_kept":14,"cut":false,"hidden":false,"merged":[[1,1,1,8],[3,1,3,8],[4,5,4,8],[13,1,13,3],[13,4,13,8]],"flags":["formulas_cached_only"]}
[]
[null,"COSTO CATEGORIA \"D\" PER ANNO "]
[]
[null,"cat D - tempo indeterminato "]
[{"$nulls":5},"oneri"]
[{"$nulls":5},"irap","cpdel","inps","tfr"]
[null,"tabellare annuo",23212.35,1,23212.35,1973.0497499999997,5524.5392999999995,null,668.51568]
[null,"tredicesima",1934.3625,1,1934.3625,164.42081249999998,460.378275,null,55.70964]
[null,"I.v.c. x 13",125.71,1,125.71,10.685349999999998,29.91898,null,3.620448]
[null,"IVC da 1/2024",842.27,1,842.27,71.59295,200.46026,null,24.257376000000004]
[null,"comparto",622.8,1,622.8,52.937999999999995,148.22639999999998]
[null,"totale",26737.492499999997,null,26737.492499999997,2272.6868625,6363.523214999999,null,752.103144]
[]
[null,"TOTALE",null,null,36125.80572149999]

{"sheet":"MESI 4","index":1,"n_rows":14,"n_cols":9,"rows_kept":14,"cut":false,"hidden":false,"merged":[[4,5,4,8],[13,1,13,3],[13,4,13,8],[1,1,1,8],[3,1,3,8]],"flags":["formulas_cached_only"]}
[]
[null,"COSTO CATEGORIA \"D\" PER 4 MESI"]
[]
[null,"cat D - tempo indeterminato "]
[{"$nulls":5},"oneri"]
[{"$nulls":5},"irap","cpdel","inps","tfr"]
[null,"tabellare annuo",23212.35,0.3333,7736.676254999999,657.617481675,1841.3289486899998,null,222.816276144]
[null,"tredicesima",1934.3625,0.3333,644.72302125,54.80145680625,153.4440790575,null,18.568023012]
[null,"I.v.c. x 13",125.71,0.3333,41.899142999999995,3.5614271549999996,9.971996033999998,null,1.2066953183999998]
[null,"IVC da 1/2024",842.27,0.3333,280.728591,23.861930235,66.813404658,null,8.0849834208]
[null,"comparto",622.8,0.3333,207.57923999999997,17.6442354,49.40385912]
[null,"totale",26737.492499999997,null,8911.606250249999,757.4865312712501,2120.9622875595,null,250.6759778952]
[]
[null,"TOTALE",null,null,12040.731046975949]