{"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":25,"n_cols":10,"rows_kept":25,"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 Determinazione n° 728 del 08.09.2016"]
[]
["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]
["opere a base d'asta",232000,null,23200,null,null,null,255200,"2016-09-07"]
["oneri sicurezza",8500,null,850,null,null,null,9350,"2016-09-07"]
["spese tecniche progettazione       (già impegnati) Det.434/2016",24010,960.4,null,5493.488,null,null,30463.888000000003,"2016-08-30"]
["spese tecniche ex art. 113 ",3000,null,null,null,714,255,3969,"2016-12-15"]
["Versamento S.A. Anac",225,{"$nulls":5},225,"2016-12-15"]
["Accantonamento innovazione tecnologica  - art. 113/D.ls 50",792.11,{"$nulls":5},792.11,"2016-12-15"]
["totale tranche 2016",268527.11,960.4,24050,5493.488,714,255,null,null,"2016-12-31"]
[{"$nulls":7},299999.99799999996]
["tranche 2017"]
["voce","valore netto iva","ci","iva","iva","orr","irap","totale","tempi"]
[null,null,0.04,0.1,0.22,0.238,0.085]
["opere a base d'asta",151470.07,null,15147.007000000001,null,null,null,166617.07700000002,"2017-05-30"]
["oneri sicurezza",6500,null,650,null,null,null,7150,"2017-05-30"]
["spese tecniche D.L + contabilità",14990,599.6,null,3429.712,null,null,19019.312,"2017-05-30"]
["spese tecniche ex art. 113 ",2149.86,null,null,null,511.66668000000004,182.7381,2844.26478,"2017-05-30"]
["imprevisti",3243.25,null,324.325,null,null,null,3567.575,"2017-05-30"]
["Accantonamento innovazione tecnologica  - art. 113/D.ls 50",801.77,{"$nulls":5},801.77,"2017-05-30"]
["totale tranche 2017",179154.94999999998,599.6,16121.332000000002,3429.712,511.66668000000004,182.7381,199999.99878000002,null,"2017-06-30"]
[]
["totale generale",447682.05999999994,1560,40171.332,8923.2,1225.66668,437.73810000000003,499999.99678]

{"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"]}