{"text_format":"2","workbook":"xls","n_sheets":16,"sheets":["Foglio1","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":0,"defined_names":0,"comments":1,"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":63,"n_cols":21,"rows_kept":63,"cut":false,"hidden":false,"merged":[[3,13,4,13],[3,14,4,14],[54,8,59,8],[31,8,36,8],[38,8,41,8],[43,8,48,8],[3,9,4,9],[3,11,4,11],[50,8,52,8],[3,10,4,10],[43,1,48,1],[6,8,15,8],[2,8,4,8],[54,1,59,1],[38,1,41,1],[2,5,2,7],[3,5,4,5],[3,6,3,7],[50,1,52,1],[3,20,4,20],[2,0,5,0],[6,1,15,1],[17,1,29,1],[31,1,36,1],[17,8,29,8],[3,12,4,12],[2,2,5,2],[2,3,5,3],[2,1,5,1],[62,0,66,2],[0,5,0,20],[1,15,1,20],[2,15,2,20],[1,5,1,14],[2,9,2,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"FONDO PRODUTTIVITA' 2015 - RISORSE ASSEGNATE AI SERVIZI"]
[{"$nulls":5},"PERFORMANCE COLLETTIVA E INDIVIDUALE",{"$nulls":9},"INDENNITA' ART. 36 comma 1-2 CCNL 2002/2005"]
["AREA e SERVIZI","RESPONSABILE","DIPENDENTE","Cat.",null,"PREVISIONE (valori da CCDI)",null,null,"% premio collett.","RISORSE EFFETTIVE ASSEGNATE",{"$nulls":5},"RISORSE EFFETTIVE ASSEGNATE"]
[{"$nulls":4},"Valore 1996","Tot.per Q.F.","di cui:",null,null,"Collett.","% premio individuale","Individ.","Totale","Coeff.per assenze","Competenze Spettanti","comma 1","comma 2","Totale","Coeff.per assenze","art.17,c.2 CCNL 1.4.99 l.d","Competenze Spettanti"]
[{"$nulls":4},"Valore 1996",null,"Collett.","Individ.",{"$nulls":11},"CCNL 1.4.99"]
[{"$nulls":5},"1","2 (49% di 1)","3 (51% di 1)","4","5 (2 x 4)","6","7 (3 x6)","8 (5 + 7)","9","10 (8 x9)","11","12","13","14","01.4.99","15 (13 x 14)"]
["AREA I","Previtali Patrizia","Ciocca","B7",null,1883.51,922.9199,960.5901,1,922.9199,1,960.5901,1883.51,99.21,1868.6302709999998]
["Affari Generali/Cultura/Commercio",null,"Antonioni (22/36)","B4",null,1151.03,564.0047,587.0252999999999,null,564.0047,1,587.0252999999999,1151.0299999999997,99.21,1141.9368629999997]
[null,null,"Messora (24/36)","D2",null,1464.95,717.8255,747.1245,null,717.8255,1,747.1245,1464.95,96.46,1413.0907699999998,null,200,200,96.46,null,192.92]
[null,null,"Cambareri t.d. - 3m","C1",null,510.12,249.95880000000002,260.1612,null,249.95880000000002,1,260.1612,510.12,93.93,479.15571600000004]
[null,null,"Trapletti (22/36 1m)+(30/36 2m)","B4",null,348.8,170.912,177.888,null,170.912,1,177.888,348.8,100,348.8,null,34.25,34.25,100,null,34.25]
["- Servizio Segreteria Generale",null,"Medici","B5",null,1883.51,922.9199,960.5901,null,922.9199,1,960.5901,1883.51,99.61,1876.1643109999998,null,300,300,99.61,206.6,505.42999999999995]
["- Servizi Demografici/Elettorale",null,"Donzelli","C5",null,2040.47,999.8303000000001,1040.6397000000002,null,999.8303000000001,1,1040.6397000000002,2040.4700000000003,98.82,2016.392454,null,300,300,98.82,154.92,451.38]
["- Servizio Biblioteca/Cultura",null,"Zambelli","C4",null,2040.47,999.8303000000001,1040.6397000000002,null,999.8303000000001,1,1040.6397000000002,2040.4700000000003,81.1,1654.82117,1000,null,1000,94.09,null,940.9]
["- Servizio Commercio",null,"Ferrario","B7",null,1883.51,922.9199,960.5901,null,922.9199,1,960.5901,1883.51,98.82,1861.284582]
[null,null,"Zucchelli ","C2",null,2040.47,999.8303000000001,1040.6397000000002,null,999.8303000000001,1,1040.6397000000002,2040.4700000000003,100,2040.4700000000003,1000,null,1000,100,null,1000]
[{"$nulls":5},15246.839999999998,7470.9516,7775.888400000002,null,7470.9516,null,7775.888400000002,15246.84,null,14700.746136999998,2000,834.25,2834.25,null,null,3124.88]
[null,"Lalumera Chiara","Lombardi (25/36)","C4",null,1416.99,694.3251,722.6649,1,694.3251,1,722.6649,1416.99,92.52,1310.9991479999999]
[null,null,"Bertola","C1",null,2040.47,999.8303000000001,1040.6397000000002,null,999.8303000000001,1,1040.6397000000002,2040.4700000000003,98.82,2016.392454]
[null,null,"Consolaro","B5",null,1883.51,922.9199,960.5901,null,922.9199,0.9,864.5310900000001,1787.45099,99.21,1773.3301271789999]
["AREA II",null,"Menga","C4",3773000,2040.47,999.8303000000001,1040.6397000000002,null,999.8303000000001,1,1040.6397000000002,2040.4700000000003,100,2040.4700000000003,1000,null,1000,100,null,1000]
["Programm. Finanz. e Gest. Risorse",null,"Del Buono - 8m","D1",null,1464.95,717.8255,747.1245,null,717.8255,1,747.1245,1464.95,97.62,1430.0841900000003]
[null,null,"Bardo","C3",null,2040.47,999.8303000000001,1040.6397000000002,null,999.8303000000001,1,1040.6397000000002,2040.4700000000003,98.03,2000.2727410000005,null,300,300,98.03,null,294.09]
["- Servizio Finanziario",null,"Carcatella","C4",null,2040.47,999.8303000000001,1040.6397000000002,null,999.8303000000001,1,1040.6397000000002,2040.4700000000003,99.61,2032.512167,null,300,300,99.61,null,298.83]
["- Servizi Tributi ed Entrate",null,"Abati (22/36)","B7",null,1151.03,564.0047,587.0252999999999,null,564.0047,1,587.0252999999999,1151.0299999999997,96.85,1114.7725549999998]
["- Servizi Assistenza Scolastica",null,"Perego (28/36) - 4m","B3",null,447.62,219.33380000000002,228.2862,null,219.33380000000002,0.6,136.97172,356.30552,85.51,304.676850152]
["- Servizi Promozione Sport",null,"Marciali","A4",null,1569.59,769.0991,800.4909,null,769.0991,1,800.4909,1569.5900000000001,98.03,1538.669077]
[null,null,"Bagini (25/36)","A4",null,1089.99,534.0951,555.8949,null,534.0951,0.9,500.30541,1034.40051,100,1034.40051]
[null,null,"Dellamuzia (25/36)","A4",null,1089.99,534.0951,555.8949,null,534.0951,0.9,500.30541,1034.40051,99.61,1030.366348011]
[null,null,"Novella (27/36)","A4",null,1177.19,576.8231000000001,600.3669,null,576.8231000000001,1,600.3669,1177.19,98.82,1163.299158]
[{"$nulls":5},19452.74,9531.8426,9920.897399999998,null,9531.8426,null,9622.344930000003,19154.18753,null,18790.245325342003,1000,600,1600,null,null,1592.9199999999998]
["AREA III","Nicolò Alberto","Della Puppa ","D3",null,2354.38,1153.6462000000001,1200.7338,1,1153.6462000000001,1,1200.7338,2354.38,98.03,2307.998714,1000,null,1000,98.03,null,980.3]
["Demanio/Patrimonio/LL.PP.",null,"Mariani","B7",3982000,1883.51,922.9199,960.5901,null,922.9199,1,960.5901,1883.51,100,1883.51]
["- Servizio manut. Demanio e Patrimonio",null,"Magistà","C1",null,2040.47,999.8303000000001,1040.6397000000002,null,999.8303000000001,1,1040.6397000000002,2040.4700000000003,97.24,1984.153028,1000,null,1000,97.24,null,972.4]
["- Servizio concessioni in uso patrimonio",null,"Mangili (18/36 10m)+(24/36 2m)","B3",null,911.23,446.50269999999995,464.72729999999996,null,446.50269999999995,0.9,418.25456999999994,864.7572699999998,98.82,854.5531342139998]
["- Servizio Lavori Pubblici",null,"Cariglino","B3",null,1883.51,922.9199,960.5901,null,922.9199,1,960.5901,1883.51,98.03,1846.404853]
["- Servizio Informatico comunale",null,"Roberti","A5",null,1569.59,769.0991,800.4909,null,769.0991,1,800.4909,1569.5900000000001,100,1569.59]
[{"$nulls":5},10642.69,5214.918100000001,5427.7719,null,5214.918100000001,null,5381.29917,10596.217270000001,null,10446.209729213999,2000,0,2000,null,null,1952.6999999999998]
["AREA IV","Nicolò Alberto","Maccarini","B6",null,1883.51,922.9199,960.5901,1,922.9199,1,960.5901,1883.51,100,1883.51]
["Urbanistica/Edilizia Privata/Ambiente",null,"Broggi","C4",null,2040.47,999.8303000000001,1040.6397000000002,null,999.8303000000001,1,1040.6397000000002,2040.4700000000003,96.46,1968.237362,1000,null,1000,96.46,null,964.6]
["- Servizio Urbanistica - Edilizia Privata",null,"Grigis","B1",null,1726.55,846.0095,880.5405,null,846.0095,1,880.5405,1726.55,96.06,1658.52393]
["- Servizio Ambiente - Protezione Civile",null,"Tremani","B4",null,1726.55,846.0095,880.5405,null,846.0095,1,880.5405,1726.55,100,1726.55]
[{"$nulls":5},7377.08,3614.7692,3762.3108,null,3614.7692,null,3762.3108,7377.080000000001,null,7236.8212920000005,1000,0,1000,null,null,964.6]
["AREA V","Facoetti Mariangela","Trapletti (22/36) 9m","B4",null,863.27,423.0023,440.2677,1,423.0023,1,440.2677,863.27,100,863.27]
[null,null,"Rota","C1",null,2040.47,999.8303000000001,1040.6397000000002,null,999.8303000000001,1,1040.6397000000002,2040.4700000000003,82.68,1687.0605960000003]
["Politiche Sociali",null,"Bugini (34/36) *vedasi note","A4",null,1046.39,512.7311000000001,533.6589,null,726.3711000000001,1,756.0189,1482.39,98.82,1464.897798]
["- Servizi Sociali",null,"Zanchi (27/36)","A3",null,1177.19,576.8231000000001,600.3669,null,576.8231000000001,1,600.3669,1177.19,100,1177.19]
["- Servizio Minori",null,"Mandelli (18/36)","C1",null,1020.23,499.91270000000003,520.3173,null,499.91270000000003,1,520.3173,1020.23,98.43,1004.2123890000001]
["- Servizio Politiche Giovanili",null,"Addabbo (30/36)","D2",null,1831.19,897.2831000000001,933.9069000000001,null,897.2831000000001,1,933.9069000000001,1831.19,100,1831.19]
[{"$nulls":5},7978.74,3909.5826,4069.1574,null,4123.2226,null,4291.517400000001,8414.74,null,8027.820783000001,0,0,0,null,null,0]
["AREA VI","Venniro Salvatore Roberto","Osio","D3",3982000,2354.38,1153.6462000000001,1200.7338,1,1153.6462000000001,1,1200.7338,2354.38,99.61,2345.197918]
["Farmacia Comunale",null,"Doneda (18/36)","A5",null,784.79,384.54709999999994,400.24289999999996,null,384.54709999999994,1,400.24289999999996,784.79,100,784.79]
["- Servizio Farmacia Comunale",null,"Di Dia","A5",null,1569.59,769.0991,800.4909,null,769.0991,1,800.4909,1569.5900000000001,90.16,1415.142344]
[{"$nulls":5},4708.76,2307.2924000000003,2401.4676,null,2307.2924000000003,null,2401.4676,4708.76,null,4545.130262,0,0,0,null,null,0]
["AREA VII","Tresca Monica","Mauri ","C3",null,2040.47,999.8303000000001,1040.6397000000002,1,999.8303000000001,1,1040.6397000000002,2040.4700000000003,98.03,2000.2727410000005,null,300,300,98.03,null,294.09]
["Comando Polizia Locale",null,"Zucchinali","D3",null,2354.38,1153.6462000000001,1200.7338,null,1153.6462000000001,0.9,1080.66042,2234.3066200000003,98.82,2207.941801884]
[null,null,"Belloli - 7m","C4",null,1190.27,583.2323,607.0377,null,583.2323,0.6,364.22261999999995,947.4549199999999,55.11,522.1424064119999]
["- Servizi esterni Controllo Territorio",null,"Vitali ","C2",null,2040.47,999.8303000000001,1040.6397000000002,null,999.8303000000001,1,1040.6397000000002,2040.4700000000003,90.1,1838.4634700000001,1000,null,1000,94.72,null,947.2]
["- Servizi interni Amministrativi",null,"Testa","C2",null,2040.47,999.8303000000001,1040.6397000000002,null,999.8303000000001,1,1040.6397000000002,2040.4700000000003,95.71,1952.933837]
[null,null,"Mazzola A.","C2",null,2040.47,999.8303000000001,1040.6397000000002,null,999.8303000000001,0.9,936.5757300000001,1936.40603,94.06,1821.3835118180002]
[{"$nulls":5},11706.53,5736.199700000001,5970.3303,null,5736.199700000001,null,5503.37787,11239.577570000001,null,10343.137768114,1000,300,1300,null,null,1241.29]
[{"$nulls":5},77113.38,37785.556200000006,39327.8238,null,37999.196200000006,null,38738.206170000005,76737.40237,null,74090.11129667,7000,1734.25,8734.25,null,null,8876.39]
["NOTE: In sede di definizione in dettaglio delle quote spettanti ai singoli dipendenti, in base alla cat./orario/periodo di lavoro, veniva erroneamente calcolato il valore spettante alla dip. Bugini Sabrina rapportando lo stesso ad un orario di 24/36 anziché a quello effettivo di 34/36. La differenza spettante alla dipendente, pari ad € 436,00, viene comunque assegnata al Resp.le dell'Area V mediante utilizzo delle economie già realizzate (per assenze) sull'Area VII. "]

{"sheet":"Foglio2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Foglio3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Foglio4","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Foglio5","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Foglio6","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Foglio7","index":6,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Foglio8","index":7,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Foglio9","index":8,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Foglio10","index":9,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Foglio11","index":10,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Foglio12","index":11,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Foglio13","index":12,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Foglio14","index":13,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Foglio15","index":14,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Foglio16","index":15,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}