{"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":15,"n_cols":10,"rows_kept":15,"cut":false,"hidden":false,"merged":[[3,0,3,8],[1,0,1,9],[0,0,0,9]],"flags":["formulas_cached_only"]}
["Parcheggio di Via San Donato"]
["Q.T.E. Progetto Esecutivo ed inerenti cronoprogrammi - Allegato alla Determina n. 516 del 31/05/2018"]
[]
[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 di appalto",40000,null,4000,null,null,null,44000]
["Oneri sicurezza",500,null,null,110,null,null,610]
[40500]
["Spese tecniche progettazione, D.L., Sicurezza e Contabilità",2450,98,null,560.56,null,null,3108.56,"20.06.2018","30.09.2018"]
["Spese tecniche ex art. 113/D.ls 50",523.4248788368336,null,null,null,124.5751211631664,44.491114701130854,692.4911147011309]
["Accantonamento innovazione tecnologica  ex art. 113/D.ls 50",162,{"$nulls":5},162]
["Imprevisti",1297.23,null,129.72299999999998,null,null,null,1426.953]
["totale",43635.424878836835,98,4000,670.56,124.5751211631664,44.491114701130854]
[{"$nulls":7},50000.00411470113]

{"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"]
[40500,0.02,810]
[null,null,648,162,"F. DO ACC.TO….."]
[null,null,"80% incl. oorr escl.irap",0.2]
[null,null,"SP. TECNICHE"]
[]
[null,"SP.TEC IMP",523.4248788368336,"netto oorr"]
[null,"ORR 23,%",124.57512116316641]
[null,"IRAP 8,5%",44.49111470113086]