{"text_format":"2","workbook":"xls","n_sheets":2,"sheets":["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","index":0,"n_rows":28,"n_cols":14,"rows_kept":28,"cut":false,"hidden":false,"merged":[[0,0,0,9],[5,10,6,10],[12,11,13,11]],"flags":["formulas_cached_only"]}
["Allegato alla Det. n. 963 del 09/11/2016"]
[]
["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]
[]
["Importo aggiudicazione",129229.56,null,12922.956,null,null,null,142152.516,null,null,"riva"]
["Oneri sicurezza",2759.08,null,275.908,null,null,null,3034.988,null,null,null,145187.50400000002]
["Spese tecniche progettazione (TAU det.406/2016)",10348.79,413.95160000000004,null,2367.803152,null,null,13130.544752000002,null,null,"TAU"]
["Spese tecniche progettazione",5577.775,223.111,null,1276.19492,null,null,7077.080919999999,"30,11,2016","31,12,2016",null,24014.025672000003]
["Spese tecniche progettazione (TAU det.896/2015)",3000,120,null,686.4,null,null,3806.4,null,null,"TAU"]
["Ex art. 113/D.ls 50 (su €.138.877,94 a base d'asta)",1794.8683683360262,null,null,null,427.1786716639742,152.5638113085622,2374.610851308563]
["Acc. Innovazione tecnologica",555.5117599999999,{"$nulls":5},555.5117599999999,null,null,null,2930.1226113085627]
["Acquisizione aree, spese per frazionamenti atti notarili oltre a €. 6.000,00 già accantonati dall’A.C. con altro cap. di spesa",{"$nulls":6},827.81,null,null,null,4000]
["Frazionamento (det.733 del 9/9/16)",{"$nulls":6},3172.19,null,null,"lebbolo"]
["Imprevisti",3909.225,null,390.9225,null,null,null,4300.1475,null,null,null,4300.1475]
["imprevisti a seguito di ribasso",3700.09,null,370.009,null,null,null,4070.099,null,null,null,19568.21,null,4070.1089440000014]
["Spese tecniche perizia",1699.87,67.9948,null,388.93025599999993,null,null,2156.795056]
["Importo perizia 5% (max 6.599,43)",6137.9,null,613.79,null,null,null,6751.69]
["opere legate agli accordi bonari",5990.56,null,599.056,null,null,null,6589.616]
[{"$nulls":11},200000.00978330857]
[]
[]
[]
[]
["totale",153265.585128336,757.0626,13198.864,4330.398072,427.1786716639742,152.5638113085622,null,"31,11,2016","31,12,2016"]
[{"$nulls":7},199999.99983930858]
[]
["Contributo ANAC Det. 1114 del 23/12/2015 sul Cap. 510",{"$nulls":6},30]

{"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"]
[138877.94,0.02,2777.5588000000002]
[null,null,2222.0470400000004,555.5117599999999,"F. DO ACC.TO….."]
[null,null,"80% incl. oorr escl.irap",0.2]
[null,null,"SP. TECNICHE"]
[]
[null,"SP.TEC IMP",1794.8683683360262,"netto oorr"]
[null,"ORR 23,8%",427.1786716639742]
[null,"IRAP 8,5%",152.56381130856224]