{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["QTE OK","QTE","CALCOLO spese tecniche interne"],"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 OK","index":0,"n_rows":29,"n_cols":10,"rows_kept":29,"cut":false,"hidden":false,"merged":[[0,0,0,9],[2,0,2,8]],"flags":["formulas_cached_only"]}
["Q.T.E. Allegato alla Determinazione n° 1148 del 12/12/2016"]
["Importo a base di gara",22000]
["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]
["opere di aggiudicazione",21978,null,2197.8,null,null,null,24175.8,"2016-12-31"]
["oneri sicurezza",500,null,50,null,null,null,550,"2016-12-31"]
[22]
["spese tecniche progettazione       (già impegnati) Det.807/2016",9975,399,null,2282.28,null,null,12656.28,"2016-12-31"]
["spese tecniche ex art. 113 ",0,null,null,null,0,0,0,"2016-12-15"]
["Versamento S.A. Anac",30,{"$nulls":5},30,"2016-12-31"]
["Accantonamento innovazione tecnologica  - art. 113/D.ls 50",13.72,{"$nulls":5},13.72,"2016-12-31"]
["imprevisti a seguito ribasso",22,null,2.2,null,null,null,24.2]
["totale tranche 2016",32518.72,399,2247.8,2282.28,0,0,null,null,"2016-12-31"]
[{"$nulls":7},37450]
["tranche 2017",53000]
["voce","valore netto iva","ci","iva","iva","orr","irap","totale","tempi"]
[null,null,0.04,0.1,0.22,0.238,0.085]
["opere di aggiudicazione",52947,null,5294.700000000001,null,null,null,58241.7,"2017-01-31"]
[53]
["oneri sicurezza",500,null,50,null,null,null,550,"2017-01-31"]
["spese tecniche D.L + contabilità",0,0,null,0,null,null,0,"2017-01-31"]
["spese tecniche ex art. 113 ",982.2294022617125,null,null,null,233.7705977382876,83.48949919224556,1299.4894991922456,"2017-01-31"]
["imprevisti",1918.39,null,191.83900000000003,null,null,null,2110.2290000000003,"2017-01-31"]
["Accantonamento innovazione tecnologica  - art. 113/D.ls 50",290.28,{"$nulls":5},290.28]
["imprevisti a seguito ribasso",53,null,5.3,null,null,null,58.3]
["totale tranche 2017",56690.89940226171,0,5536.539000000001,0,233.7705977382876,83.48949919224556,62549.99849919225,null,"2017-02-28"]
[]
["totale generale",89209.61940226171,399,7784.339000000001,2282.28,233.7705977382876,83.48949919224556,99999.99849919224]

{"sheet":"QTE","index":1,"n_rows":29,"n_cols":12,"rows_kept":29,"cut":false,"hidden":false,"merged":[[2,0,2,8],[0,0,0,9],[27,9,27,10],[28,9,28,10]],"flags":["formulas_cached_only"]}
["Q.T.E. Progetto Esecutivo ed inerenti cronoprogrammi - Allegato alla Determinazione n° xxx del 26/11/2016"]
[]
["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,null,null,null,"cap"]
["opere a base d'asta",22000,null,2200,null,null,null,24200,"2016-12-31",null,9700]
["oneri sicurezza",500,null,50,null,null,null,550,"2016-12-31",null,9700]
["spese tecniche progettazione       (già impegnati) Det.807/2016",9975,399,null,2282.28,null,null,12656.28,"2016-12-31",null,12700]
["spese tecniche ex art. 113 ",0,null,null,null,0,0,0,"2016-12-15"]
["Versamento S.A. Anac",30,{"$nulls":5},30,"2016-12-31",null,12700]
["Accantonamento innovazione tecnologica  - art. 113/D.ls 50",13.72,{"$nulls":5},13.72,"2016-12-31",null,12700,12700]
["totale tranche 2016",32518.72,399,2250,2282.28,0,0,null,null,"2016-12-31"]
[{"$nulls":7},37450]
["tranche 2017"]
["voce","valore netto iva","ci","iva","iva","orr","irap","totale","tempi"]
[null,null,0.04,0.1,0.22,0.238,0.085]
["opere a base d'asta",53000,null,5300,null,null,null,58300,"2016-01-31"]
["oneri sicurezza",500,null,50,null,null,null,550,"2016-01-31"]
["spese tecniche D.L + contabilità",0,0,null,0,null,null,0,"2016-01-31"]
["spese tecniche ex art. 113 ",982.2294022617125,null,null,null,233.7705977382876,83.48949919224556,1299.4894991922456,"2016-01-31"]
["imprevisti",1918.39,null,191.83900000000003,null,null,null,2110.2290000000003,"2016-01-31"]
["Accantonamento innovazione tecnologica  - art. 113/D.ls 50",290.28,{"$nulls":5},290.28]
["totale tranche 2017",56690.89940226171,0,5541.839,0,233.7705977382876,83.48949919224556,62549.99849919225,null,"2016-02-28",9700]
[]
["totale generale",89209.61940226171,399,7791.839,2282.28,233.7705977382876,83.48949919224556,99999.99849919224]
[]
[]
[{"$nulls":7},24750,62550,"fpvu+/u9700-",null,2016]
[{"$nulls":9},"Efpv+/u9700+",null,2017]

{"sheet":"CALCOLO spese tecniche interne","index":2,"n_rows":11,"n_cols":5,"rows_kept":11,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[]
[]
["OPERE A BASE D'ASTA"]
[76000,0.02,1520]
[null,null,1216,304,"F. DO ACC.TO….."]
[null,null,"80% incl. oorr escl.irap",0.2]
[null,null,"SP. TECNICHE"]
[]
[null,"SP.TEC IMP",982.2294022617125,"netto oorr"]
[null,"ORR 23,%",233.7705977382876]
[null,"IRAP 8,5%",83.48949919224557]