ࡱ> acb  \pIrace, Mario, Vodafone Italy Ba=="P8X@"1kArial1kArial1kArial1kArial1kArial1kArial1kArial1kArial1hkArial1kArial1kArial1$kArial1 kArial1kArial1kArial1kArial1kArial1kArial1 kArial1 kArial3" "\ #,##0;\-" "\ #,##0=" "\ #,##0;[Red]\-" "\ #,##0?" "\ #,##0.00;\-" "\ #,##0.00I"" "\ #,##0.00;[Red]\-" "\ #,##0.00q*6_-" "\ * #,##0_-;\-" "\ * #,##0_-;_-" "\ * "-"_-;_-@_-,)'_-* #,##0_-;\-* #,##0_-;_-* "-"_-;_-@_-,>_-" "\ * #,##0.00_-;\-" "\ * #,##0.00_-;_-" "\ * "-"??_-;_-@_-4+/_-* #,##0.00_-;\-* #,##0.00_-;_-* "-"??_-;_-@_-"L."\ #,##0;\-"L."\ #,##0#"L."\ #,##0;[Red]\-"L."\ #,##0$"L."\ #,##0.00;\-"L."\ #,##0.00)$"L."\ #,##0.00;[Red]\-"L."\ #,##0.00>9_-"L."\ * #,##0_-;\-"L."\ * #,##0_-;_-"L."\ * "-"_-;_-@_-FA_-"L."\ * #,##0.00_-;\-"L."\ * #,##0.00_-;_-"L."\ * "-"??_-;_-@_-#,##0\ "FB";\-#,##0\ "FB"##,##0\ "FB";[Red]\-#,##0\ "FB"$#,##0.00\ "FB";\-#,##0.00\ "FB")$#,##0.00\ "FB";[Red]\-#,##0.00\ "FB">9_-* #,##0\ "FB"_-;\-* #,##0\ "FB"_-;_-* "-"\ "FB"_-;_-@_->9_-* #,##0\ _F_B_-;\-* #,##0\ _F_B_-;_-* "-"\ _F_B_-;_-@_-FA_-* #,##0.00\ "FB"_-;\-* #,##0.00\ "FB"_-;_-* "-"??\ "FB"_-;_-@_-FA_-* #,##0.00\ _F_B_-;\-* #,##0.00\ _F_B_-;_-* "-"??\ _F_B_-;_-@_-"$"#,##0_);\("$"#,##0\)!"$"#,##0_);[Red]\("$"#,##0\)""$"#,##0.00_);\("$"#,##0.00\)'""$"#,##0.00_);[Red]\("$"#,##0.00\)72_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"_);_(@_).)_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)?:_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)61_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)""#,##0;\-""#,##0""#,##0;[Red]\-""#,##0""#,##0.00;\-""#,##0.00#""#,##0.00;[Red]\-""#,##0.0050_-""* #,##0_-;\-""* #,##0_-;_-""* "-"_-;_-@_-=8_-""* #,##0.00_-;\-""* #,##0.00_-;_-""* "-"??_-;_-@_-+" "#,##0;\-" "#,##05" "#,##0;[Red]\-" "#,##07" "#,##0.00;\-" "#,##0.00A" "#,##0.00;[Red]\-" "#,##0.00e0_-" "* #,##0_-;\-" "* #,##0_-;_-" "* "-"_-;_-@_-u8_-" "* #,##0.00_-;\-" "* #,##0.00_-;_-" "* "-"??_-;_-@_- #,##0.00\ \ 0.0 0.000 0.0000 #,##0.0%#,##0.00\ [$ -1] 0.0%"Yes";"Yes";"No""True";"True";"False""On";"On";"Off"],[$ -2]\ #,##0.00_);[Red]\([$ -2]\ #,##0.00\)U(#,##0.00\ [$ -1];[Red]\-#,##0.00\ [$ -1] 0.00000000 0.0000000 0.000000 0.00000                        (   * *@ @  *@ @  @ @ + @ @ +  +@ @     +@ @ +    (    @ @ (!@ @ / 1)@ @  1)@ @  +!@ @ /  @ @   @ @  @ @  @ @  @ @  @ @  @ @ +@ @ +  @ @ *@ @ @   !@ @ +  !!@ @ ) @ @ / @ @ / !@ @ / @ !@  @ @ @ @ / @ @ @ @ / (@ @ (@ @ @ @ / x@ @ / (@ @  1(@@  1(@ @  1(@ @  1*@ @  (@ @  *@ @  *@ @ * |@ @ /  $@ @  l@ @ /   |@ @ /  $@ @  l@ @ /   |@ @ / "@ @  (@@   @ @ + @@ )   @@ +@@ )  @@  @@ @ @ ) *@ @  @ @ )  @ @  @ @ 1)@ @ / 1)@ @ / 1"@@ + 1"@ + 1 " @ +  !@@ +  ! @ + "@@ + "@ +  " @ + 1)@@  1)@  1)  @   * @ /  * /  * / 1)@@  1)@  1)  @  1)@@ / 1)@ / 1) @ /  @   @ @ 1@ @ 1@  1@   h@@ /  h@ /  h @ / x@@ + x@ + x @ + (@ @ *  @ @ "x@ + "x @ +  Ka)LU' jAXw dteufel - Personal View`u(Budgetn risorse umane'O5 Z_E64C2961_C155_11D5_91A6_0090270C6A94_.wvu.PrintArea;"F thCostiCosto unitario1. Risorse umane1.1.3. Amministrativi2. Costi di investimento Sub-totale costi di investimento 2.1.1. Uffici&3. Attrezzature, materiali e forniture8Sub-totale costi per attrezzature, materiali e forniture'Sub-totale costi per attivit ordinarie#5. Funzionamento attivit ordinarie'5.2. Spazi destinati a services tecnici.5.2.1. Utenze, manutenzione ordinaria, pulizieTOTALE COSTI ELIGIBILI"Sub-totale costi per risorse umane1.1.2. Tecnico/operativi PercentualiContributi altri privati 1.1 Salari e stipendi dipendenti31.2 Altri compensi (collaboratori e professionisti)1.2.2. Tecnico/operativi1.2.3. AmministrativiW2.1. Costruzioni (lavori di ristrutturazione/costruzione di immobili o di acquisizione)2.2. Automezzi3.1.3.3.1.4.3.2. Mobilio, arredamento3.2.1.3.2.2.4.3.1.4.3.2.5.3. Assicurazioni5.4. TrasportiPiano finanziario Costo totale Numero totale#6. Costi di controllo (specificare)TOTALE5.1. Spese amministrative,5.1.2. Costi specifici (SPECIFICARE& & & & & ...)7. Altri costi (specificare)Sub totale altri costiContributi Pubblico5.2.2., Durata progetto: anni n. o mesi n. Contributi pubblici Fondi propriBUDGET GENERALENumero 1 annoNumero 2 anno1.1.1. Direttivi (specificare) 1.2.1. Direttivi (specificare) 1 anno2 annoNUMERO BENEFICIARI DIRETTICosto medio personaleCosto medio investimentiCOSTO MEDIO COMPLESSIVOCOSTO MEDIO PER BENEFICIARIO3.1. Attrezzature tecniche 3.1.2. attrezzatura specifica:3.3. Software gestionale!4. Beni e Servizi per il progetto&4.1. Servizi specifici per il progetto4.1.1. 04.3. Beni e materiali di consumo per il progetto#Sub-totale costi per beni e servizi*Costo medio beni e servizi per il progetto4.1.2. Codice schedaForma contrattualeQualifica professionaleLivellonumero operatori Totale costoCosto medio orario1.1.1. Direttivi Totale ore1.1.2. Tecnico/OperativiTotale Tecnico/operativi1.2.1. Direttivi1.2.2. Tecnico/Operativi DIPENDENTICOLLABORATORI E PROFESSIONISTITOTALE COMPLESSIVOTotale DirettiviTotale Amministrativi5.1.3.NOME ORGANIZZAZIONE:NOME PROGETTO:3.1.1. computer2.1.2. Luoghi operativi0 6.1. 6.1.1. 7.1. 7.1.1.SINO,GLI IMPORTI INDICATI SONO COMPRENSIVI DI IVAK5.1.1. Costi generali (segreteria, utenze, manutenzione ordinaria, pulizie)%Quota finanziamentoQuota Finanziamentoj g &-!"w"4#$_%%V&!' cc   FG\Xiem  dMbP?_*+%@=&CPiano economico da allegare al form di compilazione on-line& BP(?' BP(?(xdEXCEL.EXE" >, BP(? BP(?U} $>} } } m }  } I}  }  } m} m} } } $ F  h w  @                ?@  @    ?@           LXhhhhh LYhhhhh w/xxxxy& q! rrs ,' ((((( ? E0 E1 @# @ A"+ *   .  `f  ee tuuuuv&6,,a, z{{{{|&7,,a, /2 ! DD!!0  DD&723a, / !   D D  !! 0  D D  &723a, / !   D D  !! 0  D D  &723a, z {{{{|&723a, /3 !   D D  !! 0  D D  &723a, / !   D D  !! 0 D D  &723a, / ! DD!!0 DD&723a, }~~~#0 %&#8 %#% %# % % # b % w! g; D D;  tuuuuv&6,,a, z{{{{|&6,4a, M OO P\O!0 DD&624a, O[ OO P\O!0 DD&623a, M OO P\O!0 DD&654a, jkkkk#0 % &#8  % #%  % # % %  # b % w! g D D;  tuuuuv&655c, z;{{{{|&655a, /Z ! DD!0 DD&622a, /< ! DD!0 DD&623a, / ! DD!0 DD&623a, / ! DD!0 DD&623a, z{{{{|&954d, / ! DD!0 DD&923a, / ! DD!0 DD&923a, .= ! DD!0  DD&922a, Dl""B, .....ooo... ?@! " # $ % @& ' ( ?@) * + , - . / 0 1 2 3 ?@4 5 6 7 8 9 : ; ?@< @= @> @? @ j kkkk# 0# %  &# 8( % # %( % # %( %  # b( % ! g D D;  !t>!uuuuv&955a, "z?"{{{{|&955a, #/@ #!## D#D##!#0$ D#D##&922a, $/D $!$$ D$D$$!$0& D$D$$:22af %zA%{{{{|&922a, &/ &!&& D&D&&!&0' D&D&&&922a, '/ '!'' D'D''!'0( D'D''&922a, (jB(kkkk#(0+ %#'(&#(83 %#'#(%3 %#'#( %3 %#' #( b3 %!' !( g D( D;  )t )uuuuv&732c, *z&*{{{{|&733c, +/d +!++ D+D++!+0, D+D++&733c, ,/' ,!,, D,D,,!,0/ D,D,,&733c, -/W -~ --0&733c, .z .{{{{|&733c, // /!// D/D//!/00 D/D//&733c, 0/+ 0!00 D0D00!001 D0D00&733c, 1. 1!11 D1D11!102 D1D11&733c, 2. 2QQ~ 2R2Q!203 D2D22&733c, 3j 3kkkk#306 %+23&#38: %+2#3%: %+2#3 %: %+2 #3 b: %)2 !3 g( D3 D;  4t$4uuuuv&611c, 5.] 5~ 55-&713c, 6N^ 6!66 D6D66!609 D6D66&723a, 7t(7uuuuv&611c, 8._8-&713c, 9N` 9!99 D9D99!90: D9D99&723a, :}):~~~#:0 %69:&#:8 %69#:% %69#: %D %69 #: b; %49 w!: g3 D: D;  ;j ;kkkk9;0B #DDD D(D3D:;&9;_C#D:D3D(D DD9;_;#D:D3D(D DD9; _;#D: D3 D( D D D :; b $D D D D( D3 D: !; g: D; D; <)&&&&&&&&&& =) =]a =]b=&&&&&&&& >^c>,,&&&&&&&& ?)&&&&&&&&&& DJl.....D.o.D.. @,@ @ A X$B @ C D E @ @S: @G4 @G5 @)) @l%@mmmmn# AJ6AFFA**;< AB- AB A B. A Cg BH7(BEDDADA Bi)) BoBp!B=; D;D;!B=B D;D;!B =B D; D;!B >B D; D; CH8/CiDD DADA CiC"C # DHC(DiBD(DADADiD # EI9(Ei*=DADAEi/d\neN :  E>@KdG GG #BB ((!!%%"" EE ))**..44::CCDD33@@ BB;; 777   (pẗ́7  dMbP?_*+%&M&d2?'M&d2?(~?)~?MPCL 6 hp LaserJet Serie 3300? dXXLetter.HP LaserJet 3300 Series PCL 62xeP=kTQ=Nq[$x`wDVBcR|0 є"VV Zz[Ss\e:wYrm =MAtev:C=C#,C}D8P@qGGY(tȖv`ߏO#ce ELI࿈CQ:egiߠiaaIZBq zVego'h<x8B%to @~5ӧN/9;y)R~`R粓Fs'7ps5m'|]B+ivzЪJUo&j Wki٬-eyg4KgiQKk1icQj7ùcJ" UXX `? `?U} } } I} [} $ W} I W} [}  W(  @ @                          @     X Y KE KF KG KH XI T TJ \M TK R LDDDYU~ UYU LLDDDYU!U DDYU<DDDYU!U DDYUDDDYU!U  DDYU U #Z %V#V %#Z' %V' N DDDYU U    LL Y U DDDYU U   Y U  DDDYU U   Y U DDDYU U   Y U  DDDYU U  Y U DDDYUU YU DDDYUU YU DDDYUU YU O #Z % V#V % #Z % V DDDYU!U DDYUDDDYU!U DDYU V #Z %V#V %#Z %V S PDDDYU!U DDYU& LLDDDYU!U DDYUDDDYU!U DDYUDDDYU!U DDYU U #Z# %V#V %#Z %V QDDDYUU" LLYUDDDYUUYUDDDYUUYUDDDYUUYUDDDYUU YUDl((~(rddd^^^^^^^pd(ddd^^^ ! " # $ @% & '  DDDYU U! Y U!DDDYU!U"!Y!U "DDDYU"U#"Y"U! #O ###Z& %"#V##V$ %"##Z# %"#V" $$DDDYU!$U% D$D$$Y$U#%DDDYU!%U& D%D%%Y%U$ &V &#&Z' %$%&V#&V' %$%#&Z& %$%&V% 'T '9'Z&#DDDDD#D&'V9'V#DDDDD#D&9'Z#DDDD#D&D9'V#DDDDD#D&"^^^pd D >@  ''&&"##$% 7 2  teufel Oh+'0HP`x userInstallatoreMicrosoft Excel@xR2_@¸ڢ@j=՜.+,0 PXd lt| ' Budgetrisorse umane  Worksheets  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEGHIJKLMOPQRSTUWXYZ[\]`Root Entry FfGvWorkbook@Revision LogFSummaryInformation(NDocumentSummaryInformation8VRoot Entry F0Gvd@Workbook@Revision LogFSummaryInformation(N  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEGHIJKLMOPQRSTUfe ՜.+,D՜.+, PXd lt| ' Budgetrisorse umane  WorksheetsH$,4<H|_AdHocReviewCycleID_NewReviewCycle_EmailSubject _AuthorEmail_AuthorEmailDisplayName bando Banca ProssimaMario.Irace@vodafone.comIrace, Mario, Vodafone ItalyDocumentSummaryInformation8