{"text_format":"2","workbook":"xls","n_sheets":17,"sheets":["Foglio1","Foglio1 (2)","Foglio2","Foglio3","Foglio4","Foglio5","Foglio6","Foglio7","Foglio8","Foglio9","Foglio10","Foglio11","Foglio12","Foglio13","Foglio14","Foglio15","Foglio16"],"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":"Foglio1","index":0,"n_rows":69,"n_cols":19,"rows_kept":69,"cut":false,"hidden":false,"merged":[[0,5,0,18],[3,11,4,11],[2,2,5,2],[2,3,5,3],[2,1,5,1],[1,5,1,13],[3,12,4,12],[3,13,4,13],[2,9,2,13],[1,14,1,18],[59,8,66,8],[34,8,39,8],[41,8,45,8],[48,8,53,8],[3,9,4,9],[3,10,4,10],[55,8,57,8],[59,1,66,1],[41,1,45,1],[2,5,2,7],[3,5,4,5],[3,6,3,7],[55,1,57,1],[2,0,5,0],[6,1,17,1],[19,1,32,1],[34,1,39,1],[19,8,32,8],[48,1,53,1],[6,8,17,8],[2,8,4,8],[46,5,46,7],[2,14,2,18],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"FONDO PRODUTTIVITA' 2012 - RISORSE ASSEGNATE AI SERVIZI"]
[{"$nulls":5},"PERFORMANCE COLLETTIVA E INDIVIDUALE",{"$nulls":8},"INDENNITA' ART. 36 comma 1-2 CCNL 2002/2005"]
["AREA e SERVIZI","RESPONSABILE","DIPENDENTE","Cat.",null,"PREVISIONE (valori da CCDI)",null,null,"% ragg.obiett.","RISORSE EFFETTIVE ASSEGNATE",{"$nulls":4},"RISORSE EFFETTIVE ASSEGNATE"]
[{"$nulls":4},"Valore 1996","Tot.per Q.F.","di cui:",null,null,"Collett.","Individ.","Totale","Coeff.per assenze","Competenze Spettanti","comma 1","comma 2","Totale","Coeff.per assenze","Competenze Spettanti"]
[{"$nulls":4},"Valore 1996",null,"Collett.","Individ."]
[{"$nulls":5},"1","2 (49% di 1)","3 (51% di 1)","4","5 (2 x 4)","6 (= 3)","7 (5 + 6)","8","10 (7 - 9)","11","12","13","14","15 (13-14)"]
[null,"Moscato Giovanna","Messora (24/36) - 3 mesi segret.","D2",5119000,321.32,157.4468,163.8732,1,157.4468,163.8732,321.32,100,321.32,166.5,null,166.5,100,166.5]
["AREA I",null,"Ciocca","B7",null,1700.36,833.1764,867.1836,null,833.1764,867.1836,1700.36,100,1700.36]
[null,null,"Previtali - 3 mesi","D3",null,481.98,236.1702,245.8098,null,236.1702,245.8098,481.98,100,481.98]
["Affari Generali/Cultura/Commercio",null,"Antonioni (22/36)","B4",null,1039.11,509.1639,529.9461,null,509.1639,529.9461,1039.1100000000001,99.6,1034.95356]
[null,null,"Messora (24/36) - 3 mesi anagr.","D2",null,321.32,157.4468,163.8732,null,157.4468,163.8732,321.32,97.22,312.38730400000003,null,33.33,33.33,97.22,32.403425999999996]
[null,null,"Poletti (30/36) t.d. 12 mesi","C1",null,1488.78,729.5022,759.2778000000001,null,729.5022,759.2778000000001,1488.7800000000002,61.9,921.5548200000001,null,250,250,94.05,235.125]
["- Servizio Segreteria Generale",null,"Iseni (22/36) - 10 mesi","B6",null,865.92,424.30080000000004,441.61920000000003,null,424.30080000000004,441.61920000000003,865.9200000000001,100,865.92,null,150,150,100,150]
["- Servizi Demografici/Elettorale",null,"Medici","B5",null,1700.36,833.1764,867.1836,null,833.1764,867.1836,1700.36,99.21,1686.9271559999997,null,300,300,99.21,297.62999999999994]
["- Servizio Biblioteca/Cultura",null,"Donzelli","C5",null,1786.54,875.4046000000001,911.1354,null,875.4046000000001,911.1354,1786.54,100,1786.54,1000,300,1300,100,1300]
["- Servizio Commercio",null,"Zambelli","C4",null,1786.54,875.4046000000001,911.1354,null,875.4046000000001,911.1354,1786.54,100,1786.54,1000,null,1000,100,1000]
[null,null,"Ferrario","B7",null,1700.36,833.1764,867.1836,null,833.1764,867.1836,1700.36,100,1700.36]
[null,null,"Zucchelli ","C2",null,1786.54,875.4046000000001,911.1354,null,875.4046000000001,911.1354,1786.54,100,1786.54,1000,null,1000,100,1000]
[{"$nulls":5},14979.130000000001,7339.7737,7639.3563,null,7339.7737,7639.3563,14979.130000000001,null,14385.382840000002,3166.5,1033.33,4199.83,null,4181.658426]
[null,"Lalumera Chiara","Lombardi (25/36) - 9 mesi","C4",null,930.49,455.9401,474.5499,1,455.9401,474.5499,930.49,96.83,900.9934669999999]
[null,null,"Bertola (25/36) t.d. 3,5 mesi","C1",null,361.86,177.31140000000002,184.54860000000002,null,177.31140000000002,184.54860000000002,361.86,100,361.86]
[null,null,"Consolaro","B5",null,1700.36,833.1764,867.1836,null,833.1764,867.1836,1700.36,100,1700.36]
[null,null,"Rota (18/36 e TP dal 24.12)","C1",null,912.85,447.29650000000004,465.55350000000004,null,447.29650000000004,465.55350000000004,912.8500000000001,99.6,909.1986000000002]
["AREA II",null,"Menga","C4",3773000,1786.54,875.4046000000001,911.1354,null,875.4046000000001,911.1354,1786.54,100,1786.54,1000,null,1000,100,1000]
["Programm. Finanz. e Gest. Risorse",null,"Del Buono - 5 mesi","D1",null,803.29,393.6121,409.67789999999997,null,393.6121,409.67789999999997,803.29,100,803.29]
[null,null,"Bardo","C3",null,1786.54,875.4046000000001,911.1354,null,875.4046000000001,911.1354,1786.54,100,1786.54,null,300,300,100,300]
["- Servizio Finanziario",null,"Carcatella","C4",null,1786.54,875.4046000000001,911.1354,null,875.4046000000001,911.1354,1786.54,98.02,1751.166508,null,300,300,98.02,294.06]
["- Servizi Tributi ed Entrate",null,"Abati (22/36)","B7",null,1039.11,509.1639,529.9461,null,509.1639,529.9461,1039.1100000000001,90.48,940.1867280000001]
["- Servizi Assistenza Scolastica",null,"Perego (28/36, D.Lgs 151/01)-9,7m.","B3",null,995.36,487.7264,507.6336,null,487.7264,507.6336,995.36,68.65,683.31464]
["- Servizi Promozione Sport",null,"Marciali","A4",null,1504.76,737.3324,767.4276,null,737.3324,767.4276,1504.76,100,1504.76]
[null,null,"Bagini (25/36)","A4",null,1044.97,512.0353,532.9347,null,512.0353,532.9347,1044.97,99.21,1036.714737]
[null,null,"Dellamuzia (25/36)","A4",null,1044.97,512.0353,532.9347,null,512.0353,532.9347,1044.97,100,1044.97]
[null,null,"Novella (27/36)","A4",null,1128.57,552.9993,575.5706999999999,null,552.9993,575.5706999999999,1128.5699999999997,94.05,1061.4200849999997]
[{"$nulls":5},16826.210000000003,8244.8429,8581.3671,null,8244.8429,8581.3671,16826.21,null,16271.314765000001,1000,600,1600,null,1594.06]
["AREA III","Nicolò Alberto","Della Puppa ","D3",null,2351.06,1152.0194,1199.0406,1,1152.0194,1199.0406,2351.06,93.65,2201.76769,1000,null,1000,94.05,940.5]
["Demanio/Patrimonio/LL.PP.",null,"Mariani","B7",3982000,1700.36,833.1764,867.1836,null,833.1764,867.1836,1700.36,100,1700.36]
["- Servizio manut. Demanio e Patrimonio",null,"Magistà","C1",null,1786.54,875.4046000000001,911.1354,null,875.4046000000001,911.1354,1786.54,97.22,1736.8741879999998,1000,null,1000,97.22,972.2]
["- Servizio concessioni in uso patrimonio",null,"Mangili (18/36) - 8 mesi","B3",null,527.73,258.58770000000004,269.14230000000003,null,258.58770000000004,269.14230000000003,527.73,94.68,499.65476400000006]
["- Servizio Lavori Pubblici",null,"Cariglino","B3",null,1700.36,833.1764,867.1836,null,833.1764,867.1836,1700.36,94.02,1598.6784719999998]
["- Servizio Informatco comunale",null,"Roberti","A5",null,1504.76,737.3324,767.4276,null,737.3324,767.4276,1504.76,100,1504.76]
[{"$nulls":5},9570.81,4689.6969,4881.1131000000005,null,4689.6969,4881.1131000000005,9570.81,null,9242.095114,2000,0,2000,null,1912.7]
["AREA IV","Nicolò Alberto","Maccarini","B6",null,1700.36,833.1764,867.1836,1,833.1764,867.1836,1700.36,99.6,1693.5585599999997]
["Urbanistica/Edilizia Privata/Ambiente",null,"Fiumi (sino al 31.08)","C1",null,1191.02,583.5998,607.4202,null,583.5998,607.4202,1191.02,97.63,1162.7928259999999,666.67,null,666.67,97.63,650.869921]
[null,null,"Broggi (dal 01.09)","C4",null,595.51,291.7999,303.7101,null,291.7999,303.7101,595.51,100,595.51,333.33,null,333.33,100,333.33]
["- Servizio Urbanistica - Edilizia Privata",null,"Grigis","B1",null,1583.19,775.7631,807.4269,null,775.7631,807.4269,1583.19,100,1583.19]
["- Servizio Ambiente - Protezione Civile",null,"Tremani","B4",null,1583.19,775.7631,807.4269,null,775.7631,807.4269,1583.19,98.01,1551.6845190000001]
["Unità di Progetto PLIS Brembo","De Filippis Giuliana","Rota M.","C1",null,"fondi di bilancio",null,null,1]
[{"$nulls":5},6653.27,3260.1023,3393.1677,null,3260.1023,3393.1677,6653.27,null,6586.735905,1000,0,1000,null,984.1999209999999]
["AREA V","Facoetti Mariangela","Trapletti (22/36)","B4",null,1039.11,509.1639,529.9461,1,509.1639,529.9461,1039.1100000000001,98.81,1026.7445910000001]
[null,null,"Bertola (dal 20.12)","C1",null,58.74,28.782600000000002,29.957400000000003,null,28.782600000000002,29.957400000000003,58.74000000000001,100,58.74000000000001]
["Politiche Sociali",null,"Bugini (34/36)","A4",null,1421.16,696.3684000000001,724.7916,null,696.3684000000001,724.7916,1421.16,98.81,1404.2481960000002]
["- Servizi Sociali",null,"Zanchi (27/36)","A3",null,1128.57,552.9993,575.5706999999999,null,552.9993,575.5706999999999,1128.5699999999997,100,1128.5699999999997]
["- Servizio Minori",null,"Mandelli (18/36)","C1",null,912.85,447.29650000000004,465.55350000000004,null,447.29650000000004,465.55350000000004,912.8500000000001,100,912.8500000000001]
["- Servizio Politiche Giovanili",null,"Addabbo (30/36)","D2",null,1606.6,787.2339999999999,819.366,null,787.2339999999999,819.366,1606.6,98.81,1587.48146]
[{"$nulls":5},6167.030000000001,3021.8447,3145.1852999999996,null,3021.8447,3145.1852999999996,6167.030000000001,null,6118.634247,0,0,0,null,0]
["AREA VI","Venniro Salvatore Roberto","Osio","D3",3982000,2351.06,1152.0194,1199.0406,0.8,921.61552,1199.0406,2120.65612,91.27,1935.5228407240002]
["Farmacia Comunale",null,"Doneda (18/36)","A5",null,752.38,368.6662,383.7138,null,294.93296000000004,383.7138,678.6467600000001,99.6,675.93217296]
["- Servizio Farmacia Comunale",null,"Di Dia","A5",null,1504.76,737.3324,767.4276,null,589.8659200000001,767.4276,1357.2935200000002,91.27,1238.8017957040001]
[{"$nulls":5},4608.2,2258.018,2350.182,null,1806.4144000000001,2350.182,4156.5964,null,3850.2568093880004,0,0,0,null,0]
[null,"Zucchinali Massimo","Mauri ","C3",null,1786.54,875.4046000000001,911.1354,0.8,700.3236800000001,911.1354,1611.45908,100,1611.4590799999999,null,300,300,100,300]
[null,null,"Tresca (dal 27.12)","D3",null,32.21,15.7829,16.4271,null,12.62632,16.4271,29.05342,100,29.053420000000003]
["AREA VII",null,"Belloli","C4",null,1786.54,875.4046000000001,911.1354,null,700.3236800000001,911.1354,1611.45908,88.37,1424.0463889960001]
["Comando Polizia Locale",null,"Tomasoni","C4",null,1786.54,875.4046000000001,911.1354,null,700.3236800000001,911.1354,1611.45908,100,1611.4590799999999]
[null,null,"Mazzola S.","C3",null,1786.54,875.4046000000001,911.1354,null,700.3236800000001,911.1354,1611.45908,97.67,1573.912083436]
["- Servizi esterni Controllo Territorio",null,"Vitali ","C2",null,1786.54,875.4046000000001,911.1354,null,700.3236800000001,911.1354,1611.45908,100,1611.4590799999999,1000,null,1000,100,1000]
["- Servizi interni Amministrativi",null,"Testa","C2",null,1786.54,875.4046000000001,911.1354,null,700.3236800000001,911.1354,1611.45908,95.68,1541.8440477440004]
[null,null,"Mazzola A.","C2",null,1786.54,875.4046000000001,911.1354,null,700.3236800000001,911.1354,1611.45908,92.69,1493.661421252]
[{"$nulls":5},12537.990000000002,6143.6151,6394.374900000001,null,4914.8920800000005,6394.374900000001,11309.266980000002,null,10896.894601427999,1000,300,1300,null,1300]
[{"$nulls":5},71342.64000000001,34957.893599999996,36384.7464,null,33277.566979999996,36384.7464,69662.31338,null,67351.31428181601,8166.5,1933.33,10099.83,null,9972.618347]

{"sheet":"Foglio1 (2)","index":1,"n_rows":65,"n_cols":7,"rows_kept":65,"cut":false,"hidden":false,"merged":[[2,1,13,1],[0,5,1,5],[0,0,1,0],[0,1,1,1],[0,2,1,2],[0,3,1,3],[44,1,49,1],[51,1,53,1],[55,1,62,1],[15,1,28,1],[30,1,35,1],[37,1,41,1]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"Valore 1996","Valore storico",2012]
[{"$nulls":4},"Valore 1996",null,"(96,83%"]
[null,"Moscato Giovanna","Messora (24/36) - 3 mesi segret.","D2",5119000,331.83,321.31530279]
["AREA I",null,"Ciocca","B7",null,1756,1700.357628]
[null,null,"Previtali - 3 mesi","D3",null,497.75,481.97779575]
["Affari Generali/Cultura/Commercio",null,"Antonioni (22/36)","B4",null,1073.11,1039.1063634299999]
[null,null,"Messora (24/36) - 3 mesi anagr.","D2",null,331.83,321.31530279]
[null,null,"Poletti (30/36) t.d. 12 mesi","C1",null,1537.5,1488.7812375]
["- Servizio Segreteria Generale",null,"Iseni (22/36) - 10 mesi","B6",null,894.26,865.9235833799999]
["- Servizi Demografici/Elettorale",null,"Medici","B5",null,1756,1700.357628]
["- Servizio Biblioteca/Cultura",null,"Donzelli","C5",null,1845,1786.5374849999998]
["- Servizio Commercio",null,"Zambelli","C4",null,1845,1786.5374849999998]
[null,null,"Ferrario","B7",null,1756,1700.357628]
[null,null,"Zucchelli ","C2",null,1845,1786.5374849999998]
[{"$nulls":5},15469.279999999999,14979.10492464]
[null,"Lalumera Chiara","Lombardi (25/36) - 9 mesi","C4",null,960.94,930.49069422]
[null,null,"Bertola (25/36) t.d. 3,5 mesi","C1",null,373.7,361.85856809999996]
[null,null,"Consolaro","B5",null,1756,1700.357628]
[null,null,"Rota (18/36 e TP dal 24.12)","C1",null,942.72,912.84803136]
["AREA II",null,"Menga","C4",3773000,1845,1786.5374849999998]
["Programm. Finanz. e Gest. Risorse",null,"Del Buono - 5 mesi","D1",null,829.58,803.2930985400001]
[null,null,"Bardo","C3",null,1845,1786.5374849999998]
["- Servizio Finanziario",null,"Carcatella","C4",null,1845,1786.5374849999998]
["- Servizi Tributi ed Entrate",null,"Abati (22/36)","B7",null,1073.11,1039.1063634299999]
["- Servizi Assistenza Scolastica",null,"Perego (28/36, D.Lgs 151/01)-9,7m.","B3",null,1027.93,995.35798209]
["- Servizi Promozione Sport",null,"Marciali","A4",null,1554,1504.7584020000002]
[null,null,"Bagini (25/36)","A4",null,1079.17,1044.97434021]
[null,null,"Dellamuzia (25/36)","A4",null,1079.17,1044.97434021]
[null,null,"Novella (27/36)","A4",null,1165.5,1128.5688015]
[{"$nulls":5},17376.82,16826.200704659997]
["AREA III","Nicolò Alberto","Della Puppa ","D3",null,2428,2351.063964]
["Demanio/Patrimonio/LL.PP.",null,"Mariani","B7",3982000,1756,1700.357628]
["- Servizio manut. Demanio e Patrimonio",null,"Magistà","C1",null,1845,1786.5374849999998]
["- Servizio concessioni in uso patrimonio",null,"Mangili (18/36) - 8 mesi","B3",null,545,527.730585]
["- Servizio Lavori Pubblici",null,"Cariglino","B3",null,1756,1700.357628]
["- Servizio Informatco comunale",null,"Roberti","A5",null,1554,1504.7584020000002]
[{"$nulls":5},9884,9570.805692]
["AREA IV","Nicolò Alberto","Maccarini","B6",null,1756,1700.357628]
["Urbanistica/Edilizia Privata/Ambiente",null,"Fiumi (sino al 31.08)","C1",null,1230,1191.02499]
[null,null,"Broggi (dal 01.09)","C4",null,615,595.512495]
["- Servizio Urbanistica - Edilizia Privata",null,"Grigis","B1",null,1635,1583.191755]
["- Servizio Ambiente - Protezione Civile",null,"Tremani","B4",null,1635,1583.191755]
["Unità di Progetto PLIS Brembo","De Filippis Giuliana","Rota M.","C1",null,"fondi di bilancio","fondi di bilancio"]
[{"$nulls":5},6871,6653.278622999999]
["AREA V","Facoetti Mariangela","Trapletti (22/36)","B4",null,1073.11,1039.1063634299999]
[null,null,"Bertola (dal 20.12)","C1",null,60.66,58.73786658]
["Politiche Sociali",null,"Bugini (34/36)","A4",null,1467.67,1421.1639407100001]
["- Servizi Sociali",null,"Zanchi (27/36)","A3",null,1165.5,1128.5688015]
["- Servizio Minori",null,"Mandelli (18/36)","C1",null,942.72,912.84803136]
["- Servizio Politiche Giovanili",null,"Addabbo (30/36)","D2",null,1659.17,1606.5958802100001]
[{"$nulls":5},6368.83,6167.02088379]
["AREA VI","Venniro Salvatore Roberto","Osio","D3",3982000,2428,2351.063964]
["Farmacia Comunale",null,"Doneda (18/36)","A5",null,777,752.3792010000001]
["- Servizio Farmacia Comunale",null,"Di Dia","A5",null,1554,1504.7584020000002]
[{"$nulls":5},4759,4608.201567]
[null,"Zucchinali Massimo","Mauri ","C3",null,1845,1786.5374849999998]
[null,null,"Tresca (dal 27.12)","D3",null,33.26,32.20609038]
["AREA VII",null,"Belloli","C4",null,1845,1786.5374849999998]
["Comando Polizia Locale",null,"Tomasoni","C4",null,1845,1786.5374849999998]
[null,null,"Mazzola S.","C3",null,1845,1786.5374849999998]
["- Servizi esterni Controllo Territorio",null,"Vitali ","C2",null,1845,1786.5374849999998]
["- Servizi interni Amministrativi",null,"Testa","C2",null,1845,1786.5374849999998]
[null,null,"Mazzola A.","C2",null,1845,1786.5374849999998]
[{"$nulls":5},12948.26,12537.968485379999]
[{"$nulls":5},73677.19,71342.58088046999]

{"sheet":"Foglio2","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Foglio3","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Foglio4","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Foglio5","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Foglio6","index":6,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Foglio7","index":7,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Foglio8","index":8,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Foglio9","index":9,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Foglio10","index":10,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Foglio11","index":11,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Foglio12","index":12,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Foglio13","index":13,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Foglio14","index":14,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Foglio15","index":15,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Foglio16","index":16,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}