{"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":14,"n_cols":10,"rows_kept":14,"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° 819 del 05.10.2016"]
[]
["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 di aggiudicazione",219434.12,null,21943.412,null,null,null,241377.532,"2016-11-30"]
["oneri sicurezza",3000,null,null,660,null,null,3660,"2016-11-30"]
["spese tecniche ex art. 113 ",3375.77,null,null,null,803.43326,286.94045,4466.14371,"2016-12-15"]
["Versamento  Anac",225,{"$nulls":5},225,"2016-12-15"]
["Imprevisti a seguito ribasso d'asta",41765.88,null,4176.59,null,null,null,45942.47]
["Imprevisti ",2985.5,null,298.55,null,null,null,3284.05]
["Accantonamento innovazione tecnologica  - art. 113/D.ls 50",1044.8,{"$nulls":5},1044.8,"2016-12-15"]
["totale tranche 2016",271831.06999999995,0,26418.552,660,803.43326,286.94045,null,null,"2016-12-31"]
[{"$nulls":7},299999.99571]

{"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"]
[261200,0.02,5224]
[null,null,4179.2,1044.8000000000002,"F. DO ACC.TO….."]
[null,null,"80% incl. oorr escl.irap",0.2]
[null,null,"SP. TECNICHE"]
[]
[null,"SP.TEC IMP",3375.7673667205167,"netto oorr"]
[null,"ORR 23,%",803.4326332794831]
[null,"IRAP 8,5%",286.9402261712439]

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