{"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":47,"n_cols":11,"rows_kept":47,"cut":false,"hidden":false,"merged":[[4,1,4,9],[2,1,2,10],[1,1,1,10],[3,1,3,10]],"flags":["formulas_cached_only"]}
[]
[null,"Scuola Infanzia - Efficientamento energetico (Serramenti e Cappotto)"]
[null,"Q.T.E."]
[null,"allegato a Det. 627 del 25.09.2019"]
[]
[null,"voce","valore netto iva","ci","iva","iva","orr","irap","totale","data","pagamenti"]
[null,null,null,0.04,0.1,0.22,0.238,0.085,null,"prestazione"]
[null,"Opere a base di appalto",286000,null,28600,null,null,null,314600]
[null,"Oneri sicurezza",4000,null,400,null,null,null,4400]
[null,290000]
[null,"ribasso %",0.185]
[null,"Importo opere ribasso",52910]
[null,"Importo ribassato",233090,null,23309,null,null,null,256399]
[null,"Oneri sicurezza",4000,null,400,null,null,null,4400]
[null,"Totale contratto",237090]
[]
[null,"Spese tecniche Prog.Def.Esec.",20000,800,null,4576,null,null,25376]
[null,"Spese tecniche D.L. Sicurezza CRE",19500,780,null,4461.6,null,null,24741.6]
[null,"Spese tecniche ex art. 113/D.ls 50",3747.980613893377,null,null,null,892.0193861066238,318.57835218093703,4958.578352180938]
[null,"Acc.innovaz.tecn ex art.113/D.ls 50",1160,{"$nulls":5},1160]
[null,"Anac",225,{"$nulls":5},225]
[null,"Imprevisti",8671.66,null,867.166,null,null,null,9538.826]
[null,"Imprevisti da ribasso",52910,null,5291,null,null,null,58201]
[]
[null,"totale",343304.64061389334,1580,29867.166,9037.6,892.0193861066238,318.57835218093703]
[{"$nulls":8},385000.0043521809]
[]
[]
[{"$nulls":7},"Contributo DM 14 Maggio 2019 (ex Decreto Crescita)",90000]
[{"$nulls":7},"Risorse bilancio ",295000]
[]
[]
[null,"cap. ",10085]
[null,"int.","04.02.02"]
{"$rows_empty":11}
[null,"OS6 Serramenti (prevalente)",174540]
[null,"OG1 Opere edili (Scorp.Subapp.)",115460]

{"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"]
[290000,0.02,5800]
[null,null,4640,1160,"F. DO ACC.TO….."]
[null,null,"80% incl. oorr escl.irap",0.2]
[null,null,"SP. TECNICHE"]
[]
[null,"SP.TEC IMP",3747.980613893377,"netto oorr"]
[null,"ORR 23,%",892.0193861066238]
[null,"IRAP 8,5%",318.57835218093703]