{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["QTE","CALCOLO spese tecniche interne","Foglio3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"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":"QTE","index":0,"n_rows":24,"n_cols":10,"rows_kept":24,"cut":false,"hidden":false,"merged":[[2,0,2,8],[0,0,0,9]],"flags":["formulas_cached_only"]}
["Q.T.E. Progetto Esecutivo ed inerenti cronoprogrammi - Allegato alla DGC n. 168 del 21.09.2016"]
[]
["tranche 2016"]
["voce","valore netto iva","ci","iva","iva","orr","irap","totale","data prestazione","pagamenti"]
[null,null,0.04,0.1,0.22,0.238,0.085]
["Rif. Det. n. 109 del 22/02/2016"]
["opere di aggiudicazione",33438.85,null,null,7356.547,null,null,40795.397,"2016-07-31"]
["oneri sicurezza",1000,null,null,220,null,null,1220,"2016-07-31"]
["totale ",34438.85,0,0,7576.547,0,0,42015.397,null,"2016-07-31"]
["Somme a disposizione per ribasso iva inclusa  ",{"$nulls":6},50982.76]
["Totale complessivo",{"$nulls":6},92998.157]
[]
[]
["Opere complementari"]
["voce","valore netto iva","ci","iva","iva","orr","irap","totale","tempi"]
[null,null,0.04,0.1,0.22,0.238,0.085]
["importo opere",16219.43,null,null,3568.2746,null,null,19787.7046,"2016-10-30"]
["oneri sicurezza",1000,null,null,220,null,null,1000,"2016-10-30"]
["totale opere complementari",17219.43,0,0,3788.2746,0,0,20787.7046,null,"2016-11-30"]
[]
["totale generale opere affidate",51658.28,0,0,11364.8216,0,0,62803.101599999995]
[]
["Somme a disposizione a seguito di ribasso",{"$nulls":6},30195.055400000012]
["Totale complessivo",{"$nulls":6},92998.157]

{"sheet":"CALCOLO spese tecniche interne","index":1,"n_rows":11,"n_cols":5,"rows_kept":11,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[]
[]
["OPERE A BASE D'ASTA"]
[398470.07,0.02,7969.401400000001]
[null,null,6375.521120000001,1593.8802799999994,"F. DO ACC.TO….."]
[null,null,"80% incl. oorr escl.irap",0.2]
[null,null,"SP. TECNICHE"]
[]
[null,"SP.TEC IMP",5149.8555088853,"netto oorr"]
[null,"ORR 23,%",1225.6656111147015]
[null,"IRAP 8,5%",437.7377182552505]

{"sheet":"Foglio3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}