{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["2013BUDGET UNICO ","graduatoria ","ELENCO DIPENDENTI "],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":1,"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":"2013BUDGET UNICO ","index":0,"n_rows":48,"n_cols":14,"rows_kept":48,"cut":false,"hidden":false,"merged":[[10,8,11,8]],"flags":["formulas_cached_only"]}
["PROSPETTO PROPOSTA RIPARTO FONDO SALARIO ACCESSORIO anno 2013 DOPO  OSSERVAZIONI OIV"]
[]
["BUDGET AREA AMMINISTRATIVA  E CONTABILE ",{"$nulls":5},15747.420000000002,null,"60% RISULTATO "]
[]
[{"$nulls":8},"40% VALUTAZIONE INDIVIDUALE "]
[null,null,null,"VALORE A RISULTATO ","VALORE VALUTAZIONE "]
[null,null,null,9448.452000000001,6298.968000000001,null,15747.420000000002,null,"Nota a margine:  Fondo risorse stabili   "]
[{"$nulls":8},"rilevante in quanto negli anni non ci sono state "]
[{"$nulls":8},"selezioni per attribuzione delle progressioni orizzontali"]
[]
[]
[]
["VALUTAZIONE A RISULTATO "]
[]
["AREA ","OBIETTIVI ","PIANO D'AZIONE ","PESATURA "," VALORE OBIETTIVI ","PESATURA PIANI AZIONE","PESATURA PIANI D'AZIONE ","obiettivi condivisi ","PESATURA INDIVIDUALE ","VALORE OBIETTIVI ","PERFORMANCE ","% NON RAGGIUNTA ","PERFORMANCE NON RAGGIUNTA","INCENTIVO LIQUIDABILE "]
[]
["AMMINISTRATIVA ","1.6",1,5,472.4226000000001,1,472.4226000000001,"NO",1,472.4226000000001,0.75,0.25,118.10565000000003,354.3169500000001]
["AMMINISTRATIVA ","1.5",1,7,661.39164,0.5,330.69582,"NO",1,330.69582,0.88,0.12,39.683498400000005,291.0123216]
["AMMINISTRATIVA ","1.5",2,null,null,0.25,165.34791,"NO",1,165.34791,1,0,0,256.94120368800003]
["AMMINISTRATIVA ","1.5",3,null,null,0.25,165.34791,"NO",1,165.34791,1,0,0,256.94120368800003]
["AMMINISTRATIVA","OPERATIVI","2.1",20,1889.6904000000004,1,1889.6904000000004,"NO",1,1889.6904000000004,1,0,0,1981.2836936880005]
[null,"OPERATIVI ","2,1",9,850.3606800000001,1,850.3606800000001,"NO",1,850.3606800000001,1,0,0,941.9539736880001]
["AMMINISTRATIVA","OPERATIVI","2.3",4,377.93808000000007,1,377.93808000000007,"NO",1,377.93808000000007,0.4639,0.5361,202.61260468800003,175.32547531200004]
[null,"OPERATIVI","2,3",4,377.93808000000007,1,377.93808000000007,"NO",1,377.93808000000007,0.9259,0.07410000000000005,28.005211728000027,349.93286827200006]
["EC. FINANZIARIA ","1.4",1,6,566.9071200000001,1,566.9071200000001,"NO",1,566.9071200000001,0.95,0.050000000000000044,28.345356000000027,538.561764]
["EC. FINANZIARIA ","1.4",2,10,944.8452000000002,1,944.8452000000002,"NO",1,944.8452000000002,0.83,0.17000000000000004,160.62368400000008,784.2215160000002]
["EC. FINANZIARIA ","1.3",3,15,1417.2678000000003,0.9,1275.5410200000003,"NO",1,1275.5410200000003,0.95,0.050000000000000044,63.77705100000007,1303.3572626880004]
["EC. FINANZIARIA ","1.3","3/bis",null,null,0.1,141.72678000000005,"NO",1,141.72678000000005,1,0,0,233.3200736880001]
["EC.FINANZIARIA","OPERATIVI","2.2",20,1889.6904000000004,1,1889.6904000000004,"NO",1,1889.6904000000004,1,0,0,1981.2836936880005]
[]
[null,null,null,100,9448.452000000001,null,9448.452000000001,null,null,9448.452000000001,0.9038307692307691,0.09616923076923078,641.1530558160002,9448.452000000003]
[]
[]
["VALUTAZIONE INDIVIDUALE "]
[]
["AREA ","BUDGET UNITARIO","DIPENDENTE","PUNTI ASSEGNATI ","TOTALE ","VALUTAZIONE OBIETTIVO ","TOTALE ",null,"TOTALE FONDO "]
[]
["AMMINISTRATIVA ",106.50943523841732,"DIPENDENTE 1",4.29,456.9254771728103,354.3169500000001,811.2424271728104]
[null,null,"DIPENDENTE 2",5.71,608.1688752113629,804.8947289760001,1413.0636041873631]
[null,null,"DIPENDENTE 3",10,1065.0943523841734,1981.2836936880005,3046.3780460721737]
[null,null,"DIPENDENTE 4",3.43,365.32736286777146,175.32547531200004,540.6528381797715]
[null,null,"DIPENDENTE 5 ",8.57,912.7858599932365,1291.8868419600003,2204.672701953237]
["EC.FINANZIARIA",null,"DIPENDENTE 6",8,852.0754819073386,1322.78328,2174.8587619073387]
[null,null,"DIPENDENTE 7",10,1065.0943523841734,1981.2836936880005,3046.3780460721737]
[null,null,"DIPENDENTE 8",9.14,973.4962380791344,1536.6773363760005,2510.173574455135]
["totale ",null,null,59.14,6298.968000000001,9448.452000000003,15747.420000000004]
[{"$nulls":8},15747.420000000004]
["Forno di Zoldo 27.11.2014"]

{"sheet":"graduatoria ","index":1,"n_rows":32,"n_cols":8,"rows_kept":32,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["ART. 17 REGOLAMENTO DELLE PERFORMANCE  - FASCE DI MERITO "]
[]
[]
["GRADUATORIA "]
["PERSONALE ","% dipendenti","n.dipendenti","arrotondato","RIPARTO RISORSE","personale area diversa","TOTALE ","MEDIA INDIVIDUALE "]
[]
["1° fascia ",0.3,2.4,3,8602.929666599483,null,8602.929666599483,2867.6432221998275]
[]
["2° fascia ",0.5,4,4,6603.83749522075,null,6603.83749522075,1650.9593738051874]
[]
["3° fascia ",0.2,1.6,1,540.6528381797715,null,540.6528381797715,540.6528381797715]
[]
[{"$nulls":4},15747.420000000004,null,15747.420000000004]
[]
[]
["RISORSE "]
[]
["AREA AMMINISTRATIVA ",8998.53]
[]
["AREA EC. FINANZIARIA ",6748.89]
[]
["TOTALE ",15747.420000000002]
[{"$nulls":4},"Scostamento "]
["1° fascia ",7873.710000000001,0.5,"risorse ",729.2196665994816]
[]
["2° fascia ",6298.968000000001,0.4,"risorse",304.86949522074883]
[]
["3° fascia ",1574.7420000000002,0.1,"risorse ",-1034.0891618202286]
[]
["TOTALE ",15747.420000000002]
[{"$nulls":6},"il responsabile di area "]
[{"$nulls":6},"     Scussel Donata"]

{"sheet":"ELENCO DIPENDENTI ","index":2,"n_rows":27,"n_cols":5,"rows_kept":27,"cut":false,"hidden":false,"merged":[[2,0,2,4]],"flags":["formulas_cached_only"]}
[]
[]
["ELENCO DIPENDENTI AREA AMMINISTRATIVA E CONTABILE "]
[]
["N. DIPENDENTE ","COGNOME ","NOME ","IMPORTO ","NOTE "]
[]
["DIPENDENTE 1","CALCHERA ","ADRIANO",811.2424271728104]
[]
["DIPENDENTE 2","COSTANTIN","VILMA ",1413.0636041873631]
[]
["DIPENDENTE 3","MAIER ","ALINA",3046.3780460721737]
[]
["DIPENDENTE 4","SOMMARIVA ","MICHELANGELO",540.6528381797715]
[]
["DIPENDENTE 5","MARCON ","LUCA",2204.672701953237]
[]
["DIPENDENTE 6","SIMONETTI","MILENA ",2174.8587619073387]
[]
["DIPENDENTE 7","DE FANTI ","DANIELA ",3046.3780460721737]
[]
["DIPENDENTE 8","MOLIN PRADEL ","PATRIZIA ",2510.173574455135]
[]
[]
["Forno di Zoldo 27.11.2014"]
[]
[null,null,"IL RESPONSABILE AREA "]
[null,null,"          Scussel Donata "]